{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Financal Ratios","Benchmark Industrial","Benchmark 2","Ratings and Ratios","Business and Financial Risk","1998 Ratios"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Financal Ratios","index":0,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"AAA","AA","A","BBB","BB","B","CCC"]
[null,null,null,null,0,1,2,3,4,5,6,7,8]
[null,null,null,"Debt/EBITDA",0,0.4,0.9,1.6,2.2000000000000002,3.5,5.3,7.9,100]
[null,null,null,"Debt to Capital",0,0.124,0.28299999999999997,0.375,0.42499999999999999,0.53700000000000003,0.75900000000000001,1.135,5]
[]
[null,null,null,null,null,"CCC","B","BB","BBB","A","AA","AAA"]
[null,null,null,null,8,7,6,5,4,3,2,1,0]
[null,null,null,"EBIT Interest Coverage",-100,0.4,1.2,2.5,4.7,8,19.5,23.8,100]
[null,null,null,"EBITDA Interest Coverage",-100,0.9,1.9,3.5,6.5,10.199999999999999,24.6,25.5,100]
[null,null,null,"FFO/Debt",-1,0.05,0.115,0.22399999999999998,0.35899999999999999,0.48,0.79900000000000004,2.0330000000000004,5]
[null,null,null,"Free Operating Cash Flow/Debt",-1,-2.1000000000000001E-2,2.7999999999999997E-2,8.3000000000000004E-2,0.17300000000000001,0.25,0.44500000000000001,1.276,5]
[null,null,null,"Return on Capital",-1,3.2000000000000001E-2,8.6999999999999994E-2,0.113,0.13400000000000001,0.17500000000000002,0.27,0.27600000000000002,5]
[]
[]
[]
[null,null,null,null,null,"AAA","AA","A","BBB","BB","B"]
[null,null,null,null,null,1,2,3,4,5,6]
[null,null,null,"Debt to Capital",null,0,0.47399999999999998,0.53800000000000003,0.58100000000000007,0.70599999999999996,1]
[]
[null,null,null,null,null,"B","BB","BBB","A","AA","AAA"]
[null,null,null,null,null,6,5,4,3,2,1]
[null,null,null,"EBIT Interest Coverage",null,1.3,1.5,2.5,3.1,4.4000000000000004,6]
[null,null,null,"FFO/Interest Coverage",null,1.6,2.6,3.8,4,5.4,7]
[null,null,null,"FFO/Debt",null,0.21600000000000003,0.115,0.18100000000000002,0.182,0.30599999999999999,0.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.01]

{"sheet":"Benchmark Industrial","index":1,"n_rows":34,"n_cols":11,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,{"$f":"K26","v":"Highly Leveraged"},{"$f":"J26","v":"Aggressive"},{"$f":"G26","v":"Intermediate"},{"$f":"F26","v":"Modest"},{"$f":"D26","v":"Minimal"}]
[null,"FFO to Debt",null,0,{"$f":"K29","v":0.15},{"$f":"J29","v":0.3},{"$f":"H29","v":0.45},{"$f":"F29","v":0.6}]
[null,"Score",null,5,4,3,2,1]
[]
[null,null,null,{"$f":"D26","v":"Minimal"},{"$f":"E26","v":"Modest"},{"$f":"G26","v":"Intermediate"},{"$f":"I26","v":"Aggressive"},{"$f":"K26","v":"Highly Leveraged"}]
[null,"Debt to Capital",null,0,{"$f":"D31","v":0.25},{"$f":"F31","v":0.35000000000000003},{"$f":"I31","v":0.45},{"$f":"K31","v":0.55000000000000004}]
[null,"Score",null,1,2,3,4,5]
[]
[null,null,null,{"$f":"D6","v":"Minimal"},{"$f":"E6","v":"Modest"},{"$f":"F6","v":"Intermediate"},{"$f":"G6","v":"Aggressive"},{"$f":"H6","v":"Highly Leveraged"}]
[null,"Debt/EBITDA",null,0,{"$f":"D32","v":1.4},{"$f":"F32","v":2},{"$f":"H32","v":3},{"$f":"J32","v":4.5}]
[null,"Score",null,{"$f":"D8","v":1},{"$f":"E8","v":2},3,4,5]
[]
[null,null,null,null,"Financial Risk Profile"]
[null,"Operating Risk Profile",null,{"$f":"D26","v":"Minimal"},{"$f":"E26","v":"Modest"},{"$f":"G26","v":"Intermediate"},{"$f":"I26","v":"Aggressive"},{"$f":"K26","v":"Highly Leveraged"}]
[null,null,null,1,2,3,4,5]
[null,"Excellent",1,"AAA","AA","A","BBB","BB"]
[null,"Strong",2,"AA","A","A","BBB","BB"]
[null,"Satisfactory",3,"A","BBB+","BBB","BB+","B+"]
[null,"Weak",4,"BBB","BBB","BB+","BB","B"]
[null,"Vulnerable",5,"BB","B+","B+","B","B"]
[]
[]
[]
[]
[null,null,null,"Minimal","Modest","Modest","Intermediate","Intermediate","Aggressive","Aggressive","Highly Leveraged"]
[null,null,null,"Worst","Worst","Best","Worst","Best","Worst","Best","Best"]
[null,null,null,1,2,2,3,3,4,4,5]
[null,"Cash flow Funds from operations/Debt ",null,0.6,0.45,0.6,0.3,0.45,0.15,0.3,0.15]
[null,null,null,"Worst","Best","Worst","Best","Worst","Best","Worst","Best"]
[null,"Debt leverage Total debt/Capital ",null,0.25,0.25,0.35000000000000003,0.35000000000000003,0.45,0.45,0.55000000000000004,0.55000000000000004]
[null,"Debt/EBITDA x",null,1.4,1.4,2,2,3,3,4.5,4.5]
[]
[null,"Financial risk indicative ratios* "]

{"sheet":"Benchmark 2","index":2,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["US INDUSTRIALS"]
["Manufacturing Service and Transportation Companies"]
[null,null,"Funds from Operations/Total Debt Guidelines"]
["Rating category"]
[null,null,"B","BB","BBB","A","AA","AAA"]
[null,null,6,5,4,3,2,1]
["Well above average business position",1,0,10,25,40,60,80]
["Above average",2,0,15,30,50,80,150]
["Average",3,0,20,35,60,105,500]
["Below average",4,0,25,40,85,500,500]
["Well below average",5,0,45,65,500,500,500]
[]
[]
[null,null,"Total Debt/Capitalization Guidelines"]
["Rating category",null,"AAA","AA","A","BBB","BB","B"]
[null,null,{"$f":"H6","v":1},{"$f":"G6","v":2},{"$f":"F6","v":3},{"$f":"E6","v":4},{"$f":"D6","v":5},6]
["Well above average business position",1,30,40,50,60,70,200]
["Above average",2,20,25,40,50,60,200]
["Average",3,0,15,30,40,55,200]
["Below average",4,0,0,25,35,45,200]
["Well below average",5,0,0,0,25,35,200]

{"sheet":"Ratings and Ratios","index":3,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,"Business",null,"Debt to Capital Standards"]
[null,null,null,null,null,null,null,null,null,"Profile","AAA","AA Low","A Low","BBB Low","BB Low","B","CCC"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7]
[null,null,null,null,null,null,null,null,null,1,0,0.48,0.55000000000000004,0.6,0.7,1,2]
[null,null,null,null,null,null,null,null,null,2,0,0.45,0.52,0.57999999999999996,0.68,1,2]
[null,null,null,null,null,null,null,null,null,3,0,0.42,0.45,0.55000000000000004,0.65,0.70000000000000007,1]
[null,null,null,null,null,null,null,null,null,4,0,0.38,0.42,0.52,0.62,0.68,1]
[null,null,null,null,null,null,null,null,null,5,0,0.35000000000000003,0.4,0.5,0.6,0.65,1]
[null,null,null,null,null,null,null,null,null,6,0,0.32,0.38,0.48,0.57999999999999996,0.62,1]
[null,null,null,null,null,null,null,null,null,7,0,0.3,0.35000000000000003,0.45,0.55000000000000004,0.6,1]
[null,null,null,null,null,null,null,null,null,8,0,0.25,0.32,0.42,0.52,0.57999999999999996,1]
[null,null,null,null,null,null,null,null,null,9,0,0.01,0.25,0.4,0.5,0.55000000000000004,1]
[null,null,null,null,null,null,null,null,null,10,0,0.01,0.03,0.35,0.48,0.52,1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Business",null,"FFO to Debt Standards"]
[null,null,null,null,null,null,null,null,null,"Profile","B Start","BB Start","BBB Start","A Start","AA Start","AAA Start"]
[null,null,null,null,null,null,null,null,null,null,6,5,4,3,2,1]
[null,null,null,null,null,null,null,null,null,1,0,0.01,0.05,0.1,0.15,0.2]
[null,null,null,null,null,null,null,null,null,2,0,0.01,0.08,0.12,0.2,0.25]
[null,null,null,null,null,null,null,null,null,3,0,0.05,0.1,0.15,0.25,0.3]
[null,null,null,null,null,null,null,null,null,4,0,0.08,0.12,0.2,0.28000000000000003,0.35]
[null,null,null,null,null,null,null,null,null,5,0,0.1,0.15,0.22,0.3,0.4]
[null,null,null,null,null,null,null,null,null,6,0,0.12,0.18,0.28000000000000003,0.35,0.45]
[null,null,null,null,null,null,null,null,null,7,0,0.15,0.2,0.3,0.45,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,8,0,0.15,0.25,0.4,0.55000000000000004,0.7]
[null,null,null,null,null,null,null,null,null,9,0,0.2,0.3,0.45,0.65,1.5]
[null,null,null,null,null,null,null,null,null,10,0,0.25,0.4,0.55000000000000004,0.7,2]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Business",null,"FFO to Interest"]
[null,null,null,null,null,null,null,null,null,"Profile","B","BB Low","BBB Low","A Low","AA Low","AAA"]
[null,null,null,null,null,null,null,null,null,null,6,5,4,3,2,1]
[null,null,null,null,null,null,null,null,null,1,0,0,1,1.5,2.5,3]
[null,null,null,null,null,null,null,null,null,2,0,0,1,2,3,4]
[null,null,null,null,null,null,null,null,null,3,0,1,1.5,2.5,3.5,4.5]
[null,null,null,null,null,null,null,null,null,4,0,1.5,2.5,3.5,4.2,5]
[null,null,null,null,null,null,null,null,null,5,0,1.8,2.8,3.8,4.5,5.5]
[null,null,null,null,null,null,null,null,null,6,0,2,3,4.2,5.2,6]
[null,null,null,null,null,null,null,null,null,7,0,2.2000000000000002,3,4.5,6.5,8]
[null,null,null,null,null,null,null,null,null,8,0,2.5,3.2,5.5,7.5,10]
[null,null,null,null,null,null,null,null,null,9,0,2.8,3.5,7,9.5,12]
[null,null,null,null,null,null,null,null,null,10,0,3,4,9,12.5,15]

{"sheet":"Business and Financial Risk","index":4,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Business Risk/Financial Risk"]
["Financial risk profile"]
[]
[null,{"$f":"B14","v":"Minimal"},{"$f":"C14","v":"Modest"},{"$f":"E14","v":"Intermediate"},{"$f":"G14","v":"Aggressive"},{"$f":"I14","v":"Highly Leveraged"}]
["Excellent","AAA","AA","A","BBB","BB"]
["Strong","AA","A","A","BBB","BB"]
["Satisfactory","A","BBB+","BBB","BB+","B+"]
["Weak","BBB","BBB","BB+","BB","B"]
["Vulnerable","BB","B+","B+","B","B"]
[]
[]
[]
[]
[null,"Minimal","Modest","Modest","Intermediate","Intermediate","Aggressive","Aggressive","Highly Leveraged"]
["Cash flow Funds from operations/Debt ",60,45,60,30,45,15,30,15]
["Debt leverage Total debt/Capital ",25,25,35,35,45,45,55,55]
["Debt/EBITDA x",1.4,1.4,2,2,3,3,4.5,4.5]
[]
["Financial risk indicative ratios* "]

{"sheet":"1998 Ratios","index":5,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Industrial long term debt"]
["medians","AAA","AA","A","BBB","BB","B","CCC"]
["EBIT interest cov x",12.9,9.1999999999999993,7.2,4.0999999999999996,2.5,1.2,-0.9]
["EBITDA interest cov x",18.7,14,10,6.3,3.9,2.2999999999999998,0.2]
["Funds flow/total debt",89.7,67,49.5,32.200000000000003,20.100000000000001,10.5,7.4]
["Free oper cash flow/total debt",40.5,21.6,17.399999999999999,6.3,1,-4,-25.4]
["Return on capital",30.6,25.1,19.600000000000001,15.4,12.6,9.1999999999999993,-8.8000000000000007]
["Oper income/sales",30.9,25.2,17.899999999999999,15.8,14.4,11.2,5]
["Long term debt/capital",21.4,29.3,33.299999999999997,40.799999999999997,55.3,68.8,71.5]
["Total debt/capital incl STD",31.8,37,39.200000000000003,46.4,58.5,71.400000000000006,79.400000000000006]
[]
[null,null,null,null,null,null,null,1]