Total asset, shareholders' equity and equity ratio

(Millions of yen)
| 2005/3 | 2006/3 | 2007/3 | 2008/3 | 2009/3 | |
|---|---|---|---|---|---|
| Total assets |
498,168 | 568,120 | 762,436 | 754,379 | 965,289 |
| Shareholders' equity |
195,285 | 190,783 | 378,934 | 347,727 | 167,295 |
| Shareholders' equity ratio (Note) |
39.2% | 33.6% | 49.7% | 46.1% | 17.3% |
(Note) Shareholders' equity ratio = Shareholders' equity / Total assets
Interest-bearing debt

(Millions of yen)
| 2005/3 | 2006/3 | 2007/3 | 2008/3 | 2009/3 | |
|---|---|---|---|---|---|
| Interest-bearing debt |
233,566 | 275,395 | 229,613 | 289,061 | 567,434 |
| Net interest-bearing debt (Note) |
43,768 | 163,952 | 62,913 | 191,497 | 453,587 |
(Note) Net interest-bearing debt = Interest-bearing debt - Cash and cash equivalent
Debt-to-equity ratio

(Times)
| 2005/3 | 2006/3 | 2007/3 | 2008/3 | 2009/3 | |
|---|---|---|---|---|---|
| D/E ratio (Note 1) |
1.20 | 1.44 | 0.61 | 0.83 | 3.39 |
| Net D/E ratio (Note 2) |
0.22 | 0.86 | 0.17 | 0.55 | 2.71 |
(Note 1) D/E ratio = Interest-bearing debt / Shareholders' equity
(Note 2) Net D/E ratio = Net interest-bearing debt / Shareholders' equity
Interest coverage ratio

(Millions of yen)
| 2005/3 | 2006/3 | 2007/3 | 2008/3 | 2009/3 | |
|---|---|---|---|---|---|
| EBIT (Note 1) |
13,648 | 496 | 66,448 | -37,101 | -163,348 |
| Interest expense |
3,079 | 4,098 | 4,282 | 4,292 | 6,366 |
| Interest coverage ratio (Note 2) |
6.8 | 8.3 | 23.3 | 19.4 | -7.6 |
(Note 1) EBIT = Ordinary income + interest expense - interest and dividends income
(Note 2) Interest coverage ratio = Operating cash flow / Interest expense