| Intangible assets |
19,971 |
23,862 |
23,812 |
20,745 |
20,243 |
| Property, plant and equipment |
215,869 |
224,939 |
240,049 |
251,584 |
254,563 |
| Investment property |
1,040 |
1,057 |
1,026 |
999 |
1,005 |
| Deferred tax assets |
36,636 |
37,365 |
33,857 |
30,675 |
29,502 |
| Other long term receivables |
1,917 |
1,546 |
1,620 |
1,605 |
1,486 |
| Total non-current assets |
275,433 |
288,769 |
300,364 |
305,608 |
306,799 |
|
|
| Inventories |
233,288 |
216,954 |
229,119 |
212,562 |
203,977 |
| Trade and other receivables, tax receivables, prepaid expenses and derivative financial assets |
172,549 |
195,743 |
182,445 |
169,015 |
194,249 |
| Cash and cash equivalents |
148,773 |
87,113 |
66,652 |
106,246 |
90,463 |
| Total current assets |
554,610 |
499,810 |
478,216 |
487,823 |
488,689 |
| TOTAL ASSETS |
830,043 |
788,579 |
778,580 |
793,431 |
795,488 |
|
|
| Share capital |
71,301 |
71,301 |
71,401 |
71,401 |
71,401 |
| Treasury shares |
|
|
|
|
(37,751) |
| Reserves |
(54,761) |
(58,076) |
(52,972) |
(56,403) |
(53,042) |
| Retained earnings |
250,742 |
182,229 |
200,618 |
237,860 |
265,835 |
| Dividend |
|
|
|
|
|
| Total capital and reserves |
267,282 |
195,454 |
219,047 |
252,858 |
246,443 |
|
|
| Interest-bearing loans |
317,962 |
369,905 |
339,725 |
316,374 |
323,654 |
| Other long term non interest-bearing liabilities |
1,010 |
1,309 |
668 |
3,700 |
3,479 |
| Deferred income and deferred tax liabilities |
1,744 |
3,677 |
4,476 |
4,225 |
4,731 |
| Total non-current liabilities |
320,716 |
374,891 |
344,869 |
324,299 |
331,864 |
| Current portion of interest-bearing loans |
3,781 |
3,553 |
2,373 |
2,517 |
2,569 |
| Taxes payable |
15,527 |
12,059 |
13,788 |
9,842 |
9,338 |
| Trade and other payables, accrued expenses and derivative financial liabilities |
205,341 |
187,516 |
190,739 |
200,297 |
202,272 |
| Provisions and pension reserves |
17,396 |
15,106 |
7,764 |
3,618 |
3,002 |
| Total current liabilities |
242,045 |
218,234 |
214,664 |
216,274 |
217,181 |
| TOTAL EQUITY AND LIABILITIES |
830,043 |
788,579 |
778,580 |
220,499 |
795,488 |