Unlock document.
This document is partially blurred.
Unlock all pages and 1 million more documents.
Get Access
379
380
381
382
383
384
385
386
387
388
389
390
397
398
399
400
401
408
409
410
411
412
419
420
421
422
423
429
430
431
432
433
J
434
435
436
437
438
439
440
441
442
443
444
450
451
452
453
454
455
462
463
464
465
466
473
474
475
476
477
483
484
485
486
487
488
J
ions are:
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
J
506
507
508
509
510
511
512
514
515
516
517
518
525
526
527
528
529
535
536
537
538
539
546
547
548
549
550
551
557
558
559
J
560
561
562
563
564
565
567
568
569
570
571
572
578
579
580
581
582
583
590
591
592
593
594
601
602
603
604
605
610
611
612
J
613
614
615
616
617
618
619
620
622
623
624
625
626
634
635
636
637
638
639
645
646
647
648
649
650
657
658
659
660
661
J
1
2
3
4
5
6
7
14
15
16
17
18
25
26
27
28
29
36
37
38
39
40
47
48
49
50
51
K L M N
Claims on Value
Pref. Stk. 1
Debt 3
7
Scenario Summary
Current Values: No Change Improve Growth
Changing Cells:
$A$304 No Change No Change Improve Growth
$C$310 10% 10% 11%
$D$310 8% 8% 9%
$E$310 5% 5% 6%
$F$310 5% 5% 6%
$C$311 4.5% 4.5% 4.5%
$D$311 4.5% 4.5% 4.5%
$E$311 4.5% 4.5% 4.5%
$F$311 4.5% 4.5% 4.5%
$C$312 56.0% 56.0% 56.0%
$D$312 56.0% 56.0% 56.0%
$E$312 56.0% 56.0% 56.0%
$F$312 56.0% 56.0% 56.0%
Result Cells:
$C$333 $958 $958 $933
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
Improve OP Improve CR Improve All Improve OP and CR Improve OP and Growth
Improve OP Improve CR Improve All Improve OP and CR
Improve OP and Growth
10% 10% 11% 10% 11%
8% 8% 9% 8% 9%
5% 5% 6% 5% 6%
5% 5% 6% 5% 6%
5.5% 4.5% 5.5% 5.5% 5.5%
5.5% 4.5% 5.5% 5.5% 5.5%
5.5% 4.5% 5.5% 5.5% 5.5%
5.5% 4.5% 5.5% 5.5% 5.5%
56.0% 51.0% 51.0% 51.0% 56.0%
56.0% 51.0% 51.0% 51.0% 56.0%
56.0% 51.0% 51.0% 51.0% 56.0%
56.0% 51.0% 51.0% 51.0% 56.0%
$1,523 $1,191 $2,008 $1,756 $1,694
Improve CR and Growth
Improve Growth 11%
9%
6%
6%
4.5%
4.5%
4.5%
4.5%
51.0%
51.0%
51.0%
51.0%
$1,247
