(Million ￥)

	FY2015	FY2016	FY2017	FY2018	FY2019
Total assets	1,258,948	1,325,525	1,431,309	1,501,074	1,480,067
Shareholders' equity*	381,971	449,692	511,586	551,915	527,589
Shareholders' equity** ratio（%）	30.3	33.9	35.7	36.8	35.6
Net interest-bearing liabilities	393,408	355,748	381,839	373,965	399,809
Net D/E ratio***（times）	1.03	0.79	0.75	0.68	0.76

(as of March 31)

*Including accumulated other comprehensive income(loss) (JGAAP); Equity attributable to owners of the parent (IFRS)

**Equity attributable to owners of the parent (IFRS)

***Net interest-bearing liabilities divided by Shareholders' equity (JGAAP); Net interest-bearing liabilities divided by Equity attributable to owners of the parent (IFRS)

FY20XX indicates the fiscal year starting on April 1, 20XX and ending on March 31, 20XX+1.