File size: 19,187 Bytes
93e01c3 | 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 | {
"forward_gbp_per_usd": 0.75997,
"locked_box_interest_usd_mm": 80.71,
"net_close_consideration_usd_mm": 2871.25,
"hedged_gbp_funding_mm": 2182.07,
"blended_entry_fx_lcu_per_usd": 5.900998,
"total_initial_funding_usd_mm": 2943.63,
"base__option_a_annual_net_benefit_y1_usd_mm": 156.88,
"base__option_a_annual_net_benefit_y2_usd_mm": 143.94,
"base__option_a_annual_net_benefit_y3_usd_mm": 132.69,
"base__option_a_worst_month_net_benefit_usd_mm": 6.5,
"base__option_a_cumulative_net_benefit_usd_mm": 433.52,
"base__option_a_terminal_debt_usd_mm": 0.0,
"base__option_b_annual_net_benefit_y1_usd_mm": -83.61,
"base__option_b_annual_net_benefit_y2_usd_mm": -70.39,
"base__option_b_annual_net_benefit_y3_usd_mm": -64.85,
"base__option_b_worst_month_net_benefit_usd_mm": -14.38,
"base__option_b_cumulative_net_benefit_usd_mm": -218.84,
"base__option_b_terminal_debt_usd_mm": 509.62,
"base__option_c_annual_net_benefit_y1_usd_mm": -37.24,
"base__option_c_annual_net_benefit_y2_usd_mm": -22.92,
"base__option_c_annual_net_benefit_y3_usd_mm": -19.54,
"base__option_c_worst_month_net_benefit_usd_mm": -14.7,
"base__option_c_cumulative_net_benefit_usd_mm": -79.69,
"base__option_c_terminal_debt_usd_mm": 452.87,
"base__option_d_annual_net_benefit_y1_usd_mm": -137.62,
"base__option_d_annual_net_benefit_y2_usd_mm": -116.37,
"base__option_d_annual_net_benefit_y3_usd_mm": -104.77,
"base__option_d_worst_month_net_benefit_usd_mm": -20.81,
"base__option_d_cumulative_net_benefit_usd_mm": -358.76,
"base__option_d_terminal_debt_usd_mm": 605.0,
"fx_devaluation__option_a_annual_net_benefit_y1_usd_mm": 126.52,
"fx_devaluation__option_a_annual_net_benefit_y2_usd_mm": 116.08,
"fx_devaluation__option_a_annual_net_benefit_y3_usd_mm": 107.01,
"fx_devaluation__option_a_worst_month_net_benefit_usd_mm": 5.24,
"fx_devaluation__option_a_cumulative_net_benefit_usd_mm": 349.62,
"fx_devaluation__option_a_terminal_debt_usd_mm": 0.0,
"fx_devaluation__option_b_annual_net_benefit_y1_usd_mm": -105.23,
"fx_devaluation__option_b_annual_net_benefit_y2_usd_mm": -87.28,
"fx_devaluation__option_b_annual_net_benefit_y3_usd_mm": -79.17,
"fx_devaluation__option_b_worst_month_net_benefit_usd_mm": -18.04,
"fx_devaluation__option_b_cumulative_net_benefit_usd_mm": -271.68,
"fx_devaluation__option_b_terminal_debt_usd_mm": 509.62,
"fx_devaluation__option_c_annual_net_benefit_y1_usd_mm": -30.99,
"fx_devaluation__option_c_annual_net_benefit_y2_usd_mm": -18.48,
"fx_devaluation__option_c_annual_net_benefit_y3_usd_mm": -15.76,
"fx_devaluation__option_c_worst_month_net_benefit_usd_mm": -12.81,
"fx_devaluation__option_c_cumulative_net_benefit_usd_mm": -65.23,
"fx_devaluation__option_c_terminal_debt_usd_mm": 377.39,
"fx_devaluation__option_d_annual_net_benefit_y1_usd_mm": -131.79,
"fx_devaluation__option_d_annual_net_benefit_y2_usd_mm": -110.89,
"fx_devaluation__option_d_annual_net_benefit_y3_usd_mm": -100.09,
"fx_devaluation__option_d_worst_month_net_benefit_usd_mm": -20.73,
"fx_devaluation__option_d_cumulative_net_benefit_usd_mm": -342.78,
"fx_devaluation__option_d_terminal_debt_usd_mm": 561.69,
"demand_recession__option_a_annual_net_benefit_y1_usd_mm": 42.38,
"demand_recession__option_a_annual_net_benefit_y2_usd_mm": 27.28,
"demand_recession__option_a_annual_net_benefit_y3_usd_mm": 29.85,
"demand_recession__option_a_worst_month_net_benefit_usd_mm": -2.73,
"demand_recession__option_a_cumulative_net_benefit_usd_mm": 99.51,
"demand_recession__option_a_terminal_debt_usd_mm": 0.0,
"demand_recession__option_b_annual_net_benefit_y1_usd_mm": -101.37,
"demand_recession__option_b_annual_net_benefit_y2_usd_mm": -84.73,
"demand_recession__option_b_annual_net_benefit_y3_usd_mm": -68.74,
"demand_recession__option_b_worst_month_net_benefit_usd_mm": -23.57,
"demand_recession__option_b_cumulative_net_benefit_usd_mm": -254.84,
"demand_recession__option_b_terminal_debt_usd_mm": 509.62,
"demand_recession__option_c_annual_net_benefit_y1_usd_mm": -114.4,
"demand_recession__option_c_annual_net_benefit_y2_usd_mm": -89.55,
"demand_recession__option_c_annual_net_benefit_y3_usd_mm": -67.01,
"demand_recession__option_c_worst_month_net_benefit_usd_mm": -26.16,
"demand_recession__option_c_cumulative_net_benefit_usd_mm": -270.95,
"demand_recession__option_c_terminal_debt_usd_mm": 452.87,
"demand_recession__option_d_annual_net_benefit_y1_usd_mm": -198.98,
"demand_recession__option_d_annual_net_benefit_y2_usd_mm": -80.3,
"demand_recession__option_d_annual_net_benefit_y3_usd_mm": -87.58,
"demand_recession__option_d_worst_month_net_benefit_usd_mm": -28.94,
"demand_recession__option_d_cumulative_net_benefit_usd_mm": -366.86,
"demand_recession__option_d_terminal_debt_usd_mm": 605.0,
"remittance_block__option_a_annual_net_benefit_y1_usd_mm": -29.58,
"remittance_block__option_a_annual_net_benefit_y2_usd_mm": -46.25,
"remittance_block__option_a_annual_net_benefit_y3_usd_mm": -50.62,
"remittance_block__option_a_worst_month_net_benefit_usd_mm": -6.11,
"remittance_block__option_a_cumulative_net_benefit_usd_mm": -126.44,
"remittance_block__option_a_terminal_debt_usd_mm": 0.0,
"remittance_block__option_b_annual_net_benefit_y1_usd_mm": -284.71,
"remittance_block__option_b_annual_net_benefit_y2_usd_mm": -265.03,
"remittance_block__option_b_annual_net_benefit_y3_usd_mm": -248.92,
"remittance_block__option_b_worst_month_net_benefit_usd_mm": -28.64,
"remittance_block__option_b_cumulative_net_benefit_usd_mm": -798.65,
"remittance_block__option_b_terminal_debt_usd_mm": 509.62,
"remittance_block__option_c_annual_net_benefit_y1_usd_mm": -230.7,
"remittance_block__option_c_annual_net_benefit_y2_usd_mm": -209.09,
"remittance_block__option_c_annual_net_benefit_y3_usd_mm": -193.3,
"remittance_block__option_c_worst_month_net_benefit_usd_mm": -26.8,
"remittance_block__option_c_cumulative_net_benefit_usd_mm": -633.1,
"remittance_block__option_c_terminal_debt_usd_mm": 452.87,
"remittance_block__option_d_annual_net_benefit_y1_usd_mm": -319.41,
"remittance_block__option_d_annual_net_benefit_y2_usd_mm": -289.38,
"remittance_block__option_d_annual_net_benefit_y3_usd_mm": -266.25,
"remittance_block__option_d_worst_month_net_benefit_usd_mm": -34.09,
"remittance_block__option_d_cumulative_net_benefit_usd_mm": -875.03,
"remittance_block__option_d_terminal_debt_usd_mm": 605.03,
"rate_tax_reform__option_a_annual_net_benefit_y1_usd_mm": 134.44,
"rate_tax_reform__option_a_annual_net_benefit_y2_usd_mm": 120.77,
"rate_tax_reform__option_a_annual_net_benefit_y3_usd_mm": 111.34,
"rate_tax_reform__option_a_worst_month_net_benefit_usd_mm": 4.4,
"rate_tax_reform__option_a_cumulative_net_benefit_usd_mm": 366.55,
"rate_tax_reform__option_a_terminal_debt_usd_mm": 0.0,
"rate_tax_reform__option_b_annual_net_benefit_y1_usd_mm": -146.46,
"rate_tax_reform__option_b_annual_net_benefit_y2_usd_mm": -129.89,
"rate_tax_reform__option_b_annual_net_benefit_y3_usd_mm": -119.44,
"rate_tax_reform__option_b_worst_month_net_benefit_usd_mm": -18.92,
"rate_tax_reform__option_b_cumulative_net_benefit_usd_mm": -395.79,
"rate_tax_reform__option_b_terminal_debt_usd_mm": 509.62,
"rate_tax_reform__option_c_annual_net_benefit_y1_usd_mm": -88.19,
"rate_tax_reform__option_c_annual_net_benefit_y2_usd_mm": -67.48,
"rate_tax_reform__option_c_annual_net_benefit_y3_usd_mm": -56.78,
"rate_tax_reform__option_c_worst_month_net_benefit_usd_mm": -17.39,
"rate_tax_reform__option_c_cumulative_net_benefit_usd_mm": -212.45,
"rate_tax_reform__option_c_terminal_debt_usd_mm": 452.87,
"rate_tax_reform__option_d_annual_net_benefit_y1_usd_mm": -203.98,
"rate_tax_reform__option_d_annual_net_benefit_y2_usd_mm": -175.38,
"rate_tax_reform__option_d_annual_net_benefit_y3_usd_mm": -155.59,
"rate_tax_reform__option_d_worst_month_net_benefit_usd_mm": -25.06,
"rate_tax_reform__option_d_cumulative_net_benefit_usd_mm": -534.95,
"rate_tax_reform__option_d_terminal_debt_usd_mm": 605.0,
"covenant_cure__option_a_annual_net_benefit_y1_usd_mm": 156.88,
"covenant_cure__option_a_annual_net_benefit_y2_usd_mm": 143.94,
"covenant_cure__option_a_annual_net_benefit_y3_usd_mm": 132.69,
"covenant_cure__option_a_worst_month_net_benefit_usd_mm": 6.5,
"covenant_cure__option_a_cumulative_net_benefit_usd_mm": 433.52,
"covenant_cure__option_a_terminal_debt_usd_mm": 0.0,
"covenant_cure__option_b_annual_net_benefit_y1_usd_mm": -83.61,
"covenant_cure__option_b_annual_net_benefit_y2_usd_mm": -70.39,
"covenant_cure__option_b_annual_net_benefit_y3_usd_mm": -64.85,
"covenant_cure__option_b_worst_month_net_benefit_usd_mm": -14.38,
"covenant_cure__option_b_cumulative_net_benefit_usd_mm": -218.84,
"covenant_cure__option_b_terminal_debt_usd_mm": 509.62,
"covenant_cure__option_c_annual_net_benefit_y1_usd_mm": -37.24,
"covenant_cure__option_c_annual_net_benefit_y2_usd_mm": -22.92,
"covenant_cure__option_c_annual_net_benefit_y3_usd_mm": -19.54,
"covenant_cure__option_c_worst_month_net_benefit_usd_mm": -14.7,
"covenant_cure__option_c_cumulative_net_benefit_usd_mm": -79.69,
"covenant_cure__option_c_terminal_debt_usd_mm": 452.87,
"covenant_cure__option_d_annual_net_benefit_y1_usd_mm": -230.37,
"covenant_cure__option_d_annual_net_benefit_y2_usd_mm": -175.33,
"covenant_cure__option_d_annual_net_benefit_y3_usd_mm": -104.77,
"covenant_cure__option_d_worst_month_net_benefit_usd_mm": -26.98,
"covenant_cure__option_d_cumulative_net_benefit_usd_mm": -510.47,
"covenant_cure__option_d_terminal_debt_usd_mm": 605.0,
"accelerated_sweep__option_a_annual_net_benefit_y1_usd_mm": 156.88,
"accelerated_sweep__option_a_annual_net_benefit_y2_usd_mm": 143.94,
"accelerated_sweep__option_a_annual_net_benefit_y3_usd_mm": 132.69,
"accelerated_sweep__option_a_worst_month_net_benefit_usd_mm": 6.5,
"accelerated_sweep__option_a_cumulative_net_benefit_usd_mm": 433.52,
"accelerated_sweep__option_a_terminal_debt_usd_mm": 0.0,
"accelerated_sweep__option_b_annual_net_benefit_y1_usd_mm": -139.74,
"accelerated_sweep__option_b_annual_net_benefit_y2_usd_mm": -100.84,
"accelerated_sweep__option_b_annual_net_benefit_y3_usd_mm": -76.48,
"accelerated_sweep__option_b_worst_month_net_benefit_usd_mm": -20.23,
"accelerated_sweep__option_b_cumulative_net_benefit_usd_mm": -317.06,
"accelerated_sweep__option_b_terminal_debt_usd_mm": 381.91,
"accelerated_sweep__option_c_annual_net_benefit_y1_usd_mm": -83.62,
"accelerated_sweep__option_c_annual_net_benefit_y2_usd_mm": -51.16,
"accelerated_sweep__option_c_annual_net_benefit_y3_usd_mm": -34.51,
"accelerated_sweep__option_c_worst_month_net_benefit_usd_mm": -19.28,
"accelerated_sweep__option_c_cumulative_net_benefit_usd_mm": -169.29,
"accelerated_sweep__option_c_terminal_debt_usd_mm": 358.77,
"accelerated_sweep__option_d_annual_net_benefit_y1_usd_mm": -200.21,
"accelerated_sweep__option_d_annual_net_benefit_y2_usd_mm": -152.24,
"accelerated_sweep__option_d_annual_net_benefit_y3_usd_mm": -121.51,
"accelerated_sweep__option_d_worst_month_net_benefit_usd_mm": -27.19,
"accelerated_sweep__option_d_cumulative_net_benefit_usd_mm": -473.96,
"accelerated_sweep__option_d_terminal_debt_usd_mm": 473.16,
"refinancing_toggle__option_a_annual_net_benefit_y1_usd_mm": 156.88,
"refinancing_toggle__option_a_annual_net_benefit_y2_usd_mm": 143.94,
"refinancing_toggle__option_a_annual_net_benefit_y3_usd_mm": 132.69,
"refinancing_toggle__option_a_worst_month_net_benefit_usd_mm": 6.5,
"refinancing_toggle__option_a_cumulative_net_benefit_usd_mm": 433.52,
"refinancing_toggle__option_a_terminal_debt_usd_mm": 0.0,
"refinancing_toggle__option_b_annual_net_benefit_y1_usd_mm": -83.61,
"refinancing_toggle__option_b_annual_net_benefit_y2_usd_mm": -65.46,
"refinancing_toggle__option_b_annual_net_benefit_y3_usd_mm": -53.57,
"refinancing_toggle__option_b_worst_month_net_benefit_usd_mm": -14.38,
"refinancing_toggle__option_b_cumulative_net_benefit_usd_mm": -202.63,
"refinancing_toggle__option_b_terminal_debt_usd_mm": 509.62,
"refinancing_toggle__option_c_annual_net_benefit_y1_usd_mm": -37.24,
"refinancing_toggle__option_c_annual_net_benefit_y2_usd_mm": -28.52,
"refinancing_toggle__option_c_annual_net_benefit_y3_usd_mm": -16.48,
"refinancing_toggle__option_c_worst_month_net_benefit_usd_mm": -14.7,
"refinancing_toggle__option_c_cumulative_net_benefit_usd_mm": -82.24,
"refinancing_toggle__option_c_terminal_debt_usd_mm": 452.87,
"refinancing_toggle__option_d_annual_net_benefit_y1_usd_mm": -18.42,
"refinancing_toggle__option_d_annual_net_benefit_y2_usd_mm": -3.31,
"refinancing_toggle__option_d_annual_net_benefit_y3_usd_mm": 30.09,
"refinancing_toggle__option_d_worst_month_net_benefit_usd_mm": -16.98,
"refinancing_toggle__option_d_cumulative_net_benefit_usd_mm": 8.36,
"refinancing_toggle__option_d_terminal_debt_usd_mm": 604.8,
"treaty_loss__option_a_annual_net_benefit_y1_usd_mm": 104.88,
"treaty_loss__option_a_annual_net_benefit_y2_usd_mm": 92.73,
"treaty_loss__option_a_annual_net_benefit_y3_usd_mm": 84.94,
"treaty_loss__option_a_worst_month_net_benefit_usd_mm": 3.77,
"treaty_loss__option_a_cumulative_net_benefit_usd_mm": 282.54,
"treaty_loss__option_a_terminal_debt_usd_mm": 0.0,
"treaty_loss__option_b_annual_net_benefit_y1_usd_mm": -111.65,
"treaty_loss__option_b_annual_net_benefit_y2_usd_mm": -94.67,
"treaty_loss__option_b_annual_net_benefit_y3_usd_mm": -85.93,
"treaty_loss__option_b_worst_month_net_benefit_usd_mm": -16.58,
"treaty_loss__option_b_cumulative_net_benefit_usd_mm": -292.25,
"treaty_loss__option_b_terminal_debt_usd_mm": 509.62,
"treaty_loss__option_c_annual_net_benefit_y1_usd_mm": -81.55,
"treaty_loss__option_c_annual_net_benefit_y2_usd_mm": -62.86,
"treaty_loss__option_c_annual_net_benefit_y3_usd_mm": -54.66,
"treaty_loss__option_c_worst_month_net_benefit_usd_mm": -17.04,
"treaty_loss__option_c_cumulative_net_benefit_usd_mm": -199.08,
"treaty_loss__option_c_terminal_debt_usd_mm": 452.87,
"treaty_loss__option_d_annual_net_benefit_y1_usd_mm": -160.34,
"treaty_loss__option_d_annual_net_benefit_y2_usd_mm": -134.63,
"treaty_loss__option_d_annual_net_benefit_y3_usd_mm": -119.8,
"treaty_loss__option_d_worst_month_net_benefit_usd_mm": -22.88,
"treaty_loss__option_d_cumulative_net_benefit_usd_mm": -414.77,
"treaty_loss__option_d_terminal_debt_usd_mm": 605.0,
"combined_downside__option_a_annual_net_benefit_y1_usd_mm": 13.74,
"combined_downside__option_a_annual_net_benefit_y2_usd_mm": 0.34,
"combined_downside__option_a_annual_net_benefit_y3_usd_mm": 2.62,
"combined_downside__option_a_worst_month_net_benefit_usd_mm": -3.41,
"combined_downside__option_a_cumulative_net_benefit_usd_mm": 16.7,
"combined_downside__option_a_terminal_debt_usd_mm": 0.0,
"combined_downside__option_b_annual_net_benefit_y1_usd_mm": -243.6,
"combined_downside__option_b_annual_net_benefit_y2_usd_mm": -205.35,
"combined_downside__option_b_annual_net_benefit_y3_usd_mm": -187.22,
"combined_downside__option_b_worst_month_net_benefit_usd_mm": -30.48,
"combined_downside__option_b_cumulative_net_benefit_usd_mm": -636.17,
"combined_downside__option_b_terminal_debt_usd_mm": 509.62,
"combined_downside__option_c_annual_net_benefit_y1_usd_mm": -161.64,
"combined_downside__option_c_annual_net_benefit_y2_usd_mm": -132.52,
"combined_downside__option_c_annual_net_benefit_y3_usd_mm": -115.76,
"combined_downside__option_c_worst_month_net_benefit_usd_mm": -28.33,
"combined_downside__option_c_cumulative_net_benefit_usd_mm": -409.93,
"combined_downside__option_c_terminal_debt_usd_mm": 393.8,
"combined_downside__option_d_annual_net_benefit_y1_usd_mm": -286.86,
"combined_downside__option_d_annual_net_benefit_y2_usd_mm": -230.85,
"combined_downside__option_d_annual_net_benefit_y3_usd_mm": -204.21,
"combined_downside__option_d_worst_month_net_benefit_usd_mm": -34.81,
"combined_downside__option_d_cumulative_net_benefit_usd_mm": -721.92,
"combined_downside__option_d_terminal_debt_usd_mm": 571.11,
"base__best_structure_by_cumulative_net_benefit": "Option A",
"base__binding_constraint": "REMITTANCE_RESTRICTION",
"base__max_covenant_cure_months_used": 0.0,
"base__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"fx_devaluation__best_structure_by_cumulative_net_benefit": "Option A",
"fx_devaluation__binding_constraint": "REMITTANCE_RESTRICTION",
"fx_devaluation__max_covenant_cure_months_used": 0.0,
"fx_devaluation__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"demand_recession__best_structure_by_cumulative_net_benefit": "Option A",
"demand_recession__binding_constraint": "COVENANT_LOCKUP",
"demand_recession__max_covenant_cure_months_used": 3.0,
"demand_recession__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"remittance_block__best_structure_by_cumulative_net_benefit": "Option A",
"remittance_block__binding_constraint": "REMITTANCE_RESTRICTION",
"remittance_block__max_covenant_cure_months_used": 0.0,
"remittance_block__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"rate_tax_reform__best_structure_by_cumulative_net_benefit": "Option A",
"rate_tax_reform__binding_constraint": "REMITTANCE_RESTRICTION",
"rate_tax_reform__max_covenant_cure_months_used": 0.0,
"rate_tax_reform__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"covenant_cure__best_structure_by_cumulative_net_benefit": "Option A",
"covenant_cure__binding_constraint": "REMITTANCE_RESTRICTION",
"covenant_cure__max_covenant_cure_months_used": 2.0,
"covenant_cure__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"accelerated_sweep__best_structure_by_cumulative_net_benefit": "Option A",
"accelerated_sweep__binding_constraint": "REMITTANCE_RESTRICTION",
"accelerated_sweep__max_covenant_cure_months_used": 0.0,
"accelerated_sweep__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"refinancing_toggle__best_structure_by_cumulative_net_benefit": "Option A",
"refinancing_toggle__binding_constraint": "REMITTANCE_RESTRICTION",
"refinancing_toggle__max_covenant_cure_months_used": 0.0,
"refinancing_toggle__option_d_breakeven_dividend_wht_pct": "18.710953%",
"treaty_loss__best_structure_by_cumulative_net_benefit": "Option A",
"treaty_loss__binding_constraint": "REMITTANCE_RESTRICTION",
"treaty_loss__max_covenant_cure_months_used": 0.0,
"treaty_loss__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN",
"combined_downside__best_structure_by_cumulative_net_benefit": "Option A",
"combined_downside__binding_constraint": "REMITTANCE_RESTRICTION",
"combined_downside__max_covenant_cure_months_used": 3.0,
"combined_downside__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN"
}
|