- JP-listed companies
- KAJIMA CORPORATION
KAJIMA CORPORATIONJP:1812
Market cap
¥1.44T
P/E ratio
16x
Mar 31, 2012 | Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | Mar 31, 2024 | |
Cash and deposits | - | 202,194 | 268,890 | 252,250 | 241,903 | 374,093 | 394,550 | 322,658 | 262,963 | 307,633 | 273,303 | 285,780 | 354,716 |
Notes receivable, accounts receivable from completed construction contracts and other | - | 498,067 | 567,203 | 545,422 | 588,656 | 609,701 | 626,714 | 701,965 | 734,159 | 602,162 | 726,563 | 899,620 | 940,304 |
Notes receivable - trade | - | - | - | - | - | - | - | - | - | - | 17,741 | 39,341 | 16,460 |
Securities | - | 66 | 162 | 113 | 51 | 112 | 187 | 422 | 110 | 325 | 187 | 383 | 170 |
Electronically recorded monetary claims - operating | - | - | - | - | - | - | - | - | - | - | - | 5,839 | 3,413 |
Operational investment securities | - | 11,356 | 10,156 | 10,156 | 10,156 | 10,156 | 12,388 | 12,383 | 12,355 | 12,319 | 11,897 | 11,624 | 11,311 |
Accounts receivable from completed construction contracts | - | - | - | - | - | - | - | - | - | - | - | 629,593 | 666,001 |
Real estate for sale | - | 72,160 | 38,866 | 45,401 | 57,282 | 58,038 | 71,240 | 68,136 | 62,817 | 78,214 | 74,040 | 144,714 | 221,811 |
Investments in leases | - | - | - | - | - | - | - | - | - | - | - | 906 | 877 |
Costs on construction contracts in progress | - | 47,498 | 44,180 | 71,815 | 85,039 | 92,273 | 54,079 | 52,050 | 63,540 | 54,938 | 9,408 | 9,955 | 8,356 |
Securities | - | 66 | 162 | 113 | 51 | 112 | 187 | 422 | 110 | 325 | 187 | 383 | 170 |
Operational investment securities | - | 11,356 | 10,156 | 10,156 | 10,156 | 10,156 | 12,388 | 12,383 | 12,355 | 12,319 | 11,897 | 11,624 | 11,311 |
Costs on development projects in progress | - | 75,108 | 55,837 | 32,599 | 34,364 | 32,615 | 35,845 | 46,940 | 74,692 | 103,505 | 183,132 | 268,097 | 260,661 |
Real estate for sale | - | 72,160 | 38,866 | 45,401 | 57,282 | 58,038 | 71,240 | 68,136 | 62,817 | 78,214 | 74,040 | 144,714 | 221,811 |
Other inventories | - | 7,929 | 8,942 | 10,049 | 14,390 | 16,409 | 17,892 | 21,523 | 18,180 | 17,094 | 4,658 | 6,855 | 3,764 |
Costs on construction contracts in progress | - | 47,498 | 44,180 | 71,815 | 85,039 | 92,273 | 54,079 | 52,050 | 63,540 | 54,938 | 9,408 | 9,955 | 8,356 |
Other | - | 84,297 | 84,185 | 101,083 | 117,068 | 70,223 | 81,817 | 97,158 | 121,300 | 87,729 | 109,478 | 129,969 | 123,559 |
Costs on development business and other | - | - | - | - | - | - | - | - | - | - | - | 85,555 | 81,464 |
Allowance for doubtful accounts | - | -1,982 | -2,223 | -2,969 | -1,572 | -1,654 | -853 | -841 | -855 | -980 | -1,957 | -5,416 | -6,666 |
Raw materials and supplies | - | - | - | - | - | - | - | - | - | - | - | 105 | 83 |
Current assets | - | 1,055,595 | 1,146,395 | 1,122,746 | 1,198,473 | 1,304,646 | 1,330,113 | 1,322,397 | 1,349,264 | 1,262,942 | 1,390,711 | 1,751,584 | 1,917,988 |
Prepaid expenses | - | - | - | - | - | - | - | - | - | - | - | 543 | 847 |
Other | - | 84,297 | 84,185 | 101,083 | 117,068 | 70,223 | 81,817 | 97,158 | 121,300 | 87,729 | 109,478 | 129,969 | 123,559 |
Allowance for doubtful accounts | - | -1,982 | -2,223 | -2,969 | -1,572 | -1,654 | -853 | -841 | -855 | -980 | -1,957 | -5,416 | -6,666 |
Current assets | - | 1,055,595 | 1,146,395 | 1,122,746 | 1,198,473 | 1,304,646 | 1,330,113 | 1,322,397 | 1,349,264 | 1,262,942 | 1,390,711 | 1,751,584 | 1,917,988 |
Buildings | - | - | - | - | - | - | - | - | - | - | - | 261,035 | 262,221 |
Accumulated depreciation | - | - | - | - | - | - | - | - | - | - | - | -166,310 | -166,365 |
Buildings, net | - | - | - | - | - | - | - | - | - | - | - | 94,724 | 95,856 |
Buildings and structures, net | - | 124,965 | 121,605 | 123,601 | 148,253 | 145,748 | 134,904 | 122,349 | 117,412 | 125,752 | 158,111 | 159,363 | 203,926 |
Structures | - | - | - | - | - | - | - | - | - | - | - | 15,437 | 15,664 |
Accumulated depreciation | - | - | - | - | - | - | - | - | - | - | - | -12,591 | -12,808 |
Structures, net | - | - | - | - | - | - | - | - | - | - | - | 2,846 | 2,856 |
Machinery, vehicles, tools, furniture and fixtures, net | - | 11,187 | 11,941 | 12,208 | 16,136 | 16,725 | 17,089 | 16,943 | 17,526 | 15,960 | 15,990 | 16,846 | 19,715 |
Machinery and equipment | - | - | - | - | - | - | - | - | - | - | - | 15,855 | 16,693 |
Accumulated depreciation | - | - | - | - | - | - | - | - | - | - | - | -14,974 | -15,351 |
Machinery and equipment, net | - | - | - | - | - | - | - | - | - | - | - | 880 | 1,341 |
Land | - | 177,727 | 177,531 | 180,197 | 180,129 | 187,051 | 182,701 | 178,077 | 223,651 | 232,311 | 239,279 | 274,026 | 277,428 |
Vehicles | - | - | - | - | - | - | - | - | - | - | - | 590 | 617 |
Accumulated depreciation | - | - | - | - | - | - | - | - | - | - | - | -574 | -579 |
Vehicles, net | - | - | - | - | - | - | - | - | - | - | - | 16 | 38 |
Construction in progress | - | 6,500 | 14,316 | 28,040 | 3,086 | 1,077 | 3,526 | 11,753 | 26,165 | 37,388 | 9,110 | 19,570 | 28,534 |
Tools, furniture and fixtures | - | - | - | - | - | - | - | - | - | - | - | 14,136 | 14,550 |
Accumulated depreciation | - | - | - | - | - | - | - | - | - | - | - | -11,698 | -11,906 |
Tools, furniture and fixtures, net | - | - | - | - | - | - | - | - | - | - | - | 2,438 | 2,643 |
Other, net | - | 2,864 | 3,030 | 3,172 | 3,143 | 3,041 | 2,706 | 2,575 | 6,292 | 6,542 | 5,089 | 8,733 | 10,573 |
Land | - | 177,727 | 177,531 | 180,197 | 180,129 | 187,051 | 182,701 | 178,077 | 223,651 | 232,311 | 239,279 | 274,026 | 277,428 |
Property, plant and equipment | - | 323,246 | 328,426 | 347,222 | 350,749 | 353,645 | 340,929 | 331,699 | 391,049 | 417,955 | 427,581 | 478,539 | 540,177 |
Leased assets | - | - | - | - | - | - | - | - | - | - | - | 3,971 | 5,006 |
Accumulated depreciation | - | - | - | - | - | - | - | - | - | - | - | -1,846 | -1,895 |
Leased assets, net | - | - | - | - | - | - | - | - | - | - | - | 2,125 | 3,111 |
Construction in progress | - | 6,500 | 14,316 | 28,040 | 3,086 | 1,077 | 3,526 | 11,753 | 26,165 | 37,388 | 9,110 | 19,570 | 28,534 |
Other | - | - | - | - | - | - | - | - | - | - | - | 196 | 196 |
Property, plant and equipment | - | 323,246 | 328,426 | 347,222 | 350,749 | 353,645 | 340,929 | 331,699 | 391,049 | 417,955 | 427,581 | 478,539 | 540,177 |
Leasehold interests in land | - | - | - | - | - | - | - | - | - | - | - | 1,358 | 1,357 |
Software | - | - | - | - | - | - | - | - | - | - | - | 5,150 | 4,866 |
Leased assets | - | - | - | - | - | - | - | - | - | - | - | - | 3 |
Other | - | - | - | - | - | - | - | - | - | - | - | 65 | 58 |
Intangible assets | - | 5,684 | 4,907 | 5,220 | 7,356 | 8,418 | 10,541 | 11,661 | 11,548 | 11,330 | 14,898 | 27,733 | 26,647 |
Intangible assets | - | 5,684 | 4,907 | 5,220 | 7,356 | 8,418 | 10,541 | 11,661 | 11,548 | 11,330 | 14,898 | 27,733 | 26,647 |
Investment securities | - | 246,688 | 257,316 | 304,849 | 270,301 | 264,755 | 294,485 | 326,255 | 309,623 | 350,351 | 355,871 | 356,143 | 442,493 |
Shares of subsidiaries and associates | - | - | - | - | - | - | - | - | - | - | - | 152,880 | 171,613 |
Long-term loans receivable | - | 11,537 | 22,863 | 24,297 | 23,396 | 23,964 | 49,132 | 48,938 | 50,012 | 62,953 | 69,019 | 60,200 | 98,765 |
Investments in other securities of subsidiaries and associates | - | - | - | - | - | - | - | - | - | - | - | 29,920 | 28,966 |
Retirement benefit asset | - | - | 457 | 553 | 574 | 584 | 950 | 667 | 642 | 1,534 | 1,311 | 1,523 | 4,714 |
Investments in capital | - | - | - | - | - | - | - | - | - | - | - | 115 | 114 |
Deferred tax assets | - | - | - | - | - | - | - | 4,022 | 18,635 | 8,032 | 10,144 | 13,347 | 3,407 |
Investments in capital of subsidiaries and associates | - | - | - | - | - | - | - | - | - | - | - | 6,105 | 6,105 |
Other | - | 55,286 | 36,505 | 42,411 | 44,491 | 45,555 | 53,845 | 49,239 | 44,836 | 52,910 | 71,380 | 83,509 | 103,541 |
Long-term loans receivable | - | 11,537 | 22,863 | 24,297 | 23,396 | 23,964 | 49,132 | 48,938 | 50,012 | 62,953 | 69,019 | 60,200 | 98,765 |
Allowance for doubtful accounts | - | -13,571 | -9,189 | -8,965 | -9,673 | -9,822 | -7,615 | -3,705 | -3,503 | -3,203 | -3,177 | -2,864 | -2,587 |
Long-term loans receivable from employees | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 |
Investments and other assets | - | 301,546 | 309,765 | 364,071 | 330,202 | 326,112 | 405,894 | 425,416 | 420,246 | 472,578 | 504,550 | 511,860 | 650,334 |
Long-term loans receivable from subsidiaries and associates | - | - | - | - | - | - | - | - | - | - | - | 20,988 | 22,794 |
Distressed receivables | - | - | - | - | - | - | - | - | - | - | - | 63 | 61 |
Long-term prepaid expenses | - | - | - | - | - | - | - | - | - | - | - | 2,026 | 2,645 |
Deferred tax assets | - | - | - | - | - | - | - | 4,022 | 18,635 | 8,032 | 10,144 | 13,347 | 3,407 |
Other | - | 55,286 | 36,505 | 42,411 | 44,491 | 45,555 | 53,845 | 49,239 | 44,836 | 52,910 | 71,380 | 83,509 | 103,541 |
Allowance for doubtful accounts | - | -13,571 | -9,189 | -8,965 | -9,673 | -9,822 | -7,615 | -3,705 | -3,503 | -3,203 | -3,177 | -2,864 | -2,587 |
Investments and other assets | - | 301,546 | 309,765 | 364,071 | 330,202 | 326,112 | 405,894 | 425,416 | 420,246 | 472,578 | 504,550 | 511,860 | 650,334 |
Non-current assets | - | 630,476 | 643,100 | 716,513 | 688,308 | 688,176 | 757,364 | 768,778 | 822,843 | 901,863 | 947,030 | 1,018,133 | 1,217,160 |
Assets | - | 1,686,072 | 1,789,495 | 1,839,259 | 1,886,781 | 1,992,822 | 2,074,182 | 2,091,175 | 2,172,108 | 2,164,806 | 2,337,741 | 2,769,718 | 3,135,149 |
Notes payable - trade | - | - | - | - | - | - | - | - | - | - | - | 1,991 | 1,802 |
Notes payable, accounts payable for construction contracts and other | - | 446,399 | 458,796 | 539,811 | 517,266 | 517,834 | 509,027 | 530,420 | 520,653 | 445,589 | 501,962 | 603,867 | 583,998 |
Accounts payable for construction contracts | - | - | - | - | - | - | - | - | - | - | - | 419,650 | 366,107 |
Short-term borrowings | - | 201,222 | 127,078 | 122,322 | 84,890 | 89,270 | 89,357 | 104,913 | 151,459 | 143,416 | 174,731 | 244,385 | 324,318 |
Short-term borrowings | - | 201,222 | 127,078 | 122,322 | 84,890 | 89,270 | 89,357 | 104,913 | 151,459 | 143,416 | 174,731 | 244,385 | 324,318 |
Commercial papers | - | 43,300 | 54,000 | 53,700 | 80,000 | 75,000 | 61,000 | 35,000 | 45,000 | - | 40,000 | 40,000 | - |
Commercial papers | - | 43,300 | 54,000 | 53,700 | 80,000 | 75,000 | 61,000 | 35,000 | 45,000 | - | 40,000 | 40,000 | - |
Current portion of bonds payable | - | 20,000 | 45,000 | 10,000 | 20,000 | 20,000 | 30,000 | - | - | 10,000 | - | 38 | 35,267 |
Current portion of bonds payable | - | 20,000 | 45,000 | 10,000 | 20,000 | 20,000 | 30,000 | - | - | 10,000 | - | 38 | 35,267 |
Income taxes payable | - | 10,633 | 21,401 | 4,124 | 30,798 | 30,020 | 28,786 | 17,665 | 30,597 | 27,623 | 22,701 | 25,278 | 32,611 |
Lease liabilities | - | - | - | - | - | - | - | - | - | - | - | 1,116 | 1,343 |
Advances received on construction contracts in progress | - | 100,755 | 130,921 | 104,846 | 155,468 | 210,429 | 187,647 | 146,075 | 162,087 | 146,103 | 124,112 | 149,817 | 203,326 |
Accounts payable - other | - | - | - | - | - | - | - | - | - | - | - | 15,858 | 13,722 |
Deposit received development projects and other business-CL | - | - | - | - | - | 11,404 | 13,489 | 13,833 | 13,553 | 12,170 | 5,918 | 7,608 | 12,650 |
Accrued expenses | - | - | - | - | - | - | - | - | - | - | - | 19,783 | 22,288 |
Provision for warranties for completed construction | - | 4,287 | 4,733 | 5,690 | 5,267 | 5,202 | 5,136 | 12,680 | 12,824 | 13,465 | 12,086 | 12,678 | 11,763 |
Income taxes payable | - | 10,633 | 21,401 | 4,124 | 30,798 | 30,020 | 28,786 | 17,665 | 30,597 | 27,623 | 22,701 | 25,278 | 32,611 |
Provision for loss on construction contracts | - | 27,504 | 35,632 | 58,195 | 45,432 | 13,787 | 14,767 | 12,852 | 12,515 | 14,119 | 13,836 | 14,748 | 28,089 |
Advances received on construction contracts in progress | - | 100,755 | 130,921 | 104,846 | 155,468 | 210,429 | 187,647 | 146,075 | 162,087 | 146,103 | 124,112 | 149,817 | 203,326 |
Provision for bonuses for directors (and other officers) | - | 123 | 137 | 149 | 105 | 144 | 143 | 111 | 153 | 142 | 141 | 154 | 205 |
Deposit received development projects and other business-CL | - | - | - | - | - | 11,404 | 13,489 | 13,833 | 13,553 | 12,170 | 5,918 | 7,608 | 12,650 |
Provision for share awards | - | - | - | - | - | - | - | - | - | - | - | - | 1,529 |
Deposits received | - | - | - | - | - | - | - | - | - | - | - | 102,169 | 118,596 |
Other | - | 146,628 | 162,430 | 139,185 | 130,755 | 143,979 | 164,311 | 180,068 | 176,565 | 177,448 | 212,176 | 221,188 | 272,239 |
Unearned revenue | - | - | - | - | - | - | - | - | - | - | - | 16 | 18 |
Current liabilities | - | 1,005,947 | 1,046,591 | 1,047,257 | 1,082,708 | 1,117,072 | 1,103,667 | 1,062,323 | 1,125,410 | 990,080 | 1,107,668 | 1,319,768 | 1,506,000 |
Provision for warranties for completed construction | - | 4,287 | 4,733 | 5,690 | 5,267 | 5,202 | 5,136 | 12,680 | 12,824 | 13,465 | 12,086 | 12,678 | 11,763 |
Provision for loss on construction contracts | - | 27,504 | 35,632 | 58,195 | 45,432 | 13,787 | 14,767 | 12,852 | 12,515 | 14,119 | 13,836 | 14,748 | 28,089 |
Provision for share awards | - | - | - | - | - | - | - | - | - | - | - | - | 1,529 |
Other | - | 146,628 | 162,430 | 139,185 | 130,755 | 143,979 | 164,311 | 180,068 | 176,565 | 177,448 | 212,176 | 221,188 | 272,239 |
Current liabilities | - | 1,005,947 | 1,046,591 | 1,047,257 | 1,082,708 | 1,117,072 | 1,103,667 | 1,062,323 | 1,125,410 | 990,080 | 1,107,668 | 1,319,768 | 1,506,000 |
Bonds payable | - | 105,000 | 80,000 | 70,000 | 60,000 | 60,000 | 40,000 | 40,000 | 50,000 | 40,000 | 50,000 | 80,067 | 44,800 |
Long-term borrowings | - | 110,620 | 138,630 | 129,074 | 133,636 | 128,656 | 124,474 | 118,789 | 80,425 | 123,616 | 95,173 | 173,293 | 208,273 |
Lease liabilities | - | - | - | - | - | - | - | - | - | - | - | 2,018 | 2,725 |
Deferred tax liabilities | - | - | - | - | - | - | - | 1,963 | 605 | 989 | 1,662 | 254 | 12,534 |
Deferred tax liabilities | - | - | - | - | - | - | - | 1,963 | 605 | 989 | 1,662 | 254 | 12,534 |
Deferred tax liabilities for land revaluation | - | 28,419 | 27,729 | 25,080 | 21,815 | 21,726 | 20,714 | 20,694 | 19,859 | 20,689 | 20,689 | 20,627 | 20,605 |
Deferred tax liabilities for land revaluation | - | 28,419 | 27,729 | 25,080 | 21,815 | 21,726 | 20,714 | 20,694 | 19,859 | 20,689 | 20,689 | 20,627 | 20,605 |
Retirement benefit liability | - | - | 60,174 | 53,697 | 55,551 | 56,064 | 57,705 | 60,191 | 62,100 | 62,575 | 63,184 | 62,099 | 61,343 |
Provision for retirement benefits | - | 61,588 | - | - | - | - | - | - | - | - | - | 55,452 | 55,645 |
Liabilities from application of equity method | - | 1,148 | 1,192 | 1,249 | 1,226 | 1,226 | 1,279 | 1,205 | 1,205 | 1,205 | 1,205 | 1,205 | 1,205 |
Provision for loss on business of subsidiaries and associates | - | - | - | - | - | - | - | - | - | - | - | 213 | 213 |
Other | - | 55,195 | 55,023 | 45,445 | 43,506 | 39,012 | 32,676 | 29,085 | 36,482 | 40,844 | 44,592 | 51,257 | 56,729 |
Asset retirement obligations | - | - | - | - | - | - | - | - | - | - | - | 1,542 | 1,749 |
Non-current liabilities | - | 361,999 | 378,777 | 355,050 | 330,021 | 323,197 | 300,720 | 271,928 | 250,678 | 289,919 | 276,507 | 388,804 | 405,492 |
Other | - | 55,195 | 55,023 | 45,445 | 43,506 | 39,012 | 32,676 | 29,085 | 36,482 | 40,844 | 44,592 | 51,257 | 56,729 |
Non-current liabilities | - | 361,999 | 378,777 | 355,050 | 330,021 | 323,197 | 300,720 | 271,928 | 250,678 | 289,919 | 276,507 | 388,804 | 405,492 |
Liabilities | - | 1,367,946 | 1,425,368 | 1,402,307 | 1,412,730 | 1,440,270 | 1,404,387 | 1,334,251 | 1,376,088 | 1,280,000 | 1,384,175 | 1,708,572 | 1,911,493 |
Share capital | - | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 | 81,447 |
Legal capital surplus | - | - | - | - | - | - | - | - | - | - | - | 20,485 | 20,485 |
Other capital surplus | - | - | - | - | - | - | - | - | - | - | - | 25,136 | 26,960 |
Capital surplus | - | 45,304 | 45,304 | 45,304 | 45,304 | 45,304 | 45,304 | 43,267 | 43,367 | 43,271 | 42,313 | 41,990 | 43,821 |
Capital surplus | - | 45,304 | 45,304 | 45,304 | 45,304 | 45,304 | 45,304 | 43,267 | 43,367 | 43,271 | 42,313 | 41,990 | 43,821 |
Reserve for tax purpose reduction entry of non-current assets | - | - | - | - | - | - | - | - | - | - | - | 8,322 | 8,208 |
Reserve for investment account-ORE | - | - | - | - | - | - | - | - | - | - | - | 51 | 51 |
General reserve | - | - | - | - | - | - | - | - | - | - | - | 401,997 | 440,997 |
Retained earnings brought forward | - | - | - | - | - | - | - | - | - | - | - | 93,564 | 107,939 |
Retained earnings | - | 132,089 | 148,740 | 163,104 | 231,499 | 319,834 | 424,194 | 507,094 | 583,303 | 654,128 | 731,275 | 813,653 | 891,884 |
Retained earnings | - | 132,089 | 148,740 | 163,104 | 231,499 | 319,834 | 424,194 | 507,094 | 583,303 | 654,128 | 731,275 | 813,653 | 891,884 |
Treasury shares | - | -6,082 | -6,226 | -6,262 | -6,307 | -6,505 | -6,567 | -6,641 | -16,420 | -26,172 | -45,921 | -55,673 | -67,510 |
Shareholders' equity | - | 252,758 | 269,265 | 283,593 | 351,943 | 440,079 | 544,378 | 625,167 | 691,697 | 752,675 | 809,114 | 881,417 | 949,642 |
Valuation difference on available-for-sale securities | - | 58,706 | 71,424 | 106,662 | 82,587 | 79,329 | 97,468 | 111,417 | 84,212 | 112,242 | 105,356 | 103,271 | 159,758 |
Deferred gains or losses on hedges | - | -980 | -418 | -498 | -724 | -409 | -223 | -371 | -239 | -659 | -730 | -30 | 5,142 |
Revaluation reserve for land | - | 19,236 | 18,164 | 20,834 | 20,196 | 20,108 | 18,663 | 18,618 | 19,435 | 21,498 | 21,498 | 21,357 | 21,308 |
Valuation and translation adjustments | - | 67,690 | 98,966 | 151,321 | 119,351 | 108,453 | 121,642 | 128,110 | 100,089 | 122,163 | 136,590 | 171,013 | 260,496 |
Foreign currency translation adjustment | - | -9,271 | 9,281 | 24,472 | 19,485 | 10,952 | 7,224 | 249 | -1,400 | -10,352 | 10,588 | 44,819 | 69,800 |
Remeasurements of defined benefit plans | - | - | 514 | -149 | -2,193 | -1,527 | -1,491 | -1,802 | -1,918 | -565 | -122 | 1,595 | 4,485 |
Valuation and translation adjustments | - | 67,690 | 98,966 | 151,321 | 119,351 | 108,453 | 121,642 | 128,110 | 100,089 | 122,163 | 136,590 | 171,013 | 260,496 |
Net assets | 256,705 | 318,126 | 364,126 | 436,952 | 474,051 | 552,552 | 669,795 | 756,924 | 796,020 | 884,806 | 953,566 | 1,061,145 | 1,223,655 |
Non-controlling interests | - | - | - | 2,037 | 2,756 | 4,018 | 3,774 | 3,646 | 4,233 | 9,967 | 7,861 | 8,714 | 13,516 |
Net assets | 256,705 | 318,126 | 364,126 | 436,952 | 474,051 | 552,552 | 669,795 | 756,924 | 796,020 | 884,806 | 953,566 | 1,061,145 | 1,223,655 |
Liabilities and net assets | - | 1,686,072 | 1,789,495 | 1,839,259 | 1,886,781 | 1,992,822 | 2,074,182 | 2,091,175 | 2,172,108 | 2,164,806 | 2,337,741 | 2,769,718 | 3,135,149 |