{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Feuil1","index":0,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Code_RMPM","4AAC111698","4AAE12576","4AAG18991","4AAR11047","4AAT46897","4AAX106623","4AAY122666","4AVV116631"]
["Client","Easyjet","DLH","Aer Lingus","Iberia","Finnair","Ryanair","BA","Air France"]
["Last update Closing Date","2007-09-30","2007-12-31","2007-12-31","2006-12-31","2007-12-31","2007-03-31","2008-03-31","2007-03-31"]
["Counterparty Rating","5","4","6","5-","6+","4","5-","4+"]
["Last rating update","2008-04-29","2008-06-15","2007-07-30","2008-02-22","2007-02-22","2007-07-31","2007-09-14","2008-06-15"]
["Rating Status","Current","Current","Current","Current","Proposed","Current","Proposed","Current"]
["Intrinsic Rating","5","4","6","5-","6+","4","5-","4+"]
["Avge Country Rating","5+","5+","5+","5+","5+","5+","5+","5+"]
["Sales(mln)",2443.135783538061,22420,1284.9,5449.8,2180.5,3323,11899,15555]
["EBITDAR(mln)",407.9596308923726,2990,198.5,789.1,303.5,1000.5,1959,2404]
["EBITDAR margin (%)",0.1669819719563766,0.13336306868867082,0.1544867304848626,0.1447943043781423,0.13918825957349232,0.3010833584110743,0.1646356836708967,0.15454837672774027]
["EBITDA(mln)",283.8452880050896,2790,147.9,361.4,209.2,914.1,1866,1949]
["EBITDA margin (%)",0.11618072557311372,0.12444246208742195,0.11510623394816717,0.06631436016000586,0.09594129786746158,0.2750827565452904,0.1568199008320027,0.12529733204757312]
["EBIT(mln)",237.35338738356631,1586,78.6,142,96.6,700.9,926,666]
["EBIT margin (%)",0.09715112397062095,0.07074041034790365,0.061172075647910336,0.026056002055121288,0.04430176565008025,0.21092386397833282,0.07782166568619212,0.042815814850530376]
["Net On-BS Debt (mln)",-534.2490334578555,-238,-532,-1711,-230,-499,1781,1739]
["Net On-BS Leverage (x)",-1.3845570689655173,-0.08530465949820788,-3.597025016903313,-4.7343663530713895,-1.0994263862332696,-0.5458921343397878,0.9544480171489818,0.892252437147255]
["Lease Adjusted Debt (mln)",1574.1994420971926,4769,729,3703,984,2269,4962,7676]
["Adjusted Leverage (x)",2.838516147950683,1.5949832775919732,3.672544080604534,4.692687872259536,3.242174629324547,2.267866066966517,2.532924961715161,3.1930116472545755]
["Adjusted Net Debt (mln)",334.4154255232378,1162,-178,1283,431,106,2428,4924]
["Net Adjusted Leverage (x)",0.6030008397200933,0.388628762541806,-0.8967254408060453,1.6259029273856291,1.4200988467874793,0.10594702648675662,1.2394078611536499,2.048252911813644]
["EBITDAR/(DS+Rentals) (x)",2.5013186299299086,3.66,0.43,1.32,2.14,2.29,2.18,2.3]
["Cash buffer (%)",{"$nulls":6},1.3041688111168297]
["Fleet size",137,327,41,150,65,133,245,261]
["Proportion Op Lease (%)",0.55,0.07,0.5,0.64,0.4,0.23,0.22,0.33]
["Avge Fleet age (yrs)",2.7,12,5.5,7.9,5.5,3,11.5,8.8]
["Firm Orders",120,143,17,26,24,148,61,26]
["Adjusted Net Gearing (x)",{"$nulls":6},0.5999505806770448]
["Synthetic Recovery Ratio (%)",{"$nulls":6},0.89]
["GRR Senior Unsecured (%)",{"$nulls":6},0.45]
["Unrealised Fleet Gain/Loss (mln)",{"$nulls":6},1000]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}