{ "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" }