{
  "status": "conditional_research_calculations",
  "currency": "USD",
  "share_unit": "individual shares",
  "bridge": {
    "principal": 4200000000,
    "purchaser_discount": 63000000,
    "option_cash_allocation": 566200000,
    "pre_other_expense_cash": 3570800000,
    "other_issue_expenses": null,
    "after_all_issue_expenses_cash": null,
    "annual_coupon_cash": 120750000,
    "cash_coupon_to_pre_expense_cash": 0.033815951607482915
  },
  "initial_conversion_share_count": 42921480,
  "matched_strike": 97.85310292189365,
  "filed_call_strike": 97.8531,
  "full_repayment_calendar": [
    {
      "date": "2027-04-01",
      "interest": 63393750,
      "principal": 0
    },
    {
      "date": "2027-10-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2028-04-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2028-10-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2029-04-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2029-10-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2030-04-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2030-10-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2031-04-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2031-10-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2032-04-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2032-10-01",
      "interest": 60375000,
      "principal": 0
    },
    {
      "date": "2033-04-01",
      "interest": 60375000,
      "principal": 4200000000
    }
  ],
  "total_scheduled_interest": 787893750,
  "conditional_pre_expense_cash_rate": {
    "annual_effective_rate": 0.05728499354139183,
    "npv_residual_dollars": 0.0000019073486328125,
    "discount_basis": "ACT/365",
    "scenario": "hold to maturity; no conversion; hedge pays zero; before unspecified issue expenses and tax"
  },
  "scenarios": [
    {
      "price": 70,
      "note_mode": "cash",
      "hedge_mode": "cash",
      "hedge_performance": 1,
      "converted": false,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 4200000000,
      "note_shares_delivered": 0,
      "hedge_value": 0,
      "hedge_cash_received": 0,
      "hedge_shares_received": 0,
      "net_cash_paid": 4200000000,
      "net_shares_delivered": 0,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 70,
      "note_mode": "cash",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": false,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 4200000000,
      "note_shares_delivered": 0,
      "hedge_value": 0,
      "hedge_cash_received": 0,
      "hedge_shares_received": 0,
      "net_cash_paid": 4200000000,
      "net_shares_delivered": 0,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 70,
      "note_mode": "principal_cash",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": false,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 4200000000,
      "note_shares_delivered": 0,
      "hedge_value": 0,
      "hedge_cash_received": 0,
      "hedge_shares_received": 0,
      "net_cash_paid": 4200000000,
      "net_shares_delivered": 0,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 70,
      "note_mode": "shares",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": false,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 4200000000,
      "note_shares_delivered": 0,
      "hedge_value": 0,
      "hedge_cash_received": 0,
      "hedge_shares_received": 0,
      "net_cash_paid": 4200000000,
      "net_shares_delivered": 0,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 150,
      "note_mode": "cash",
      "hedge_mode": "cash",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 6438222000,
      "note_shares_delivered": 0,
      "hedge_value": 2238222000,
      "hedge_cash_received": 2238222000,
      "hedge_shares_received": 0,
      "net_cash_paid": 4200000000,
      "net_shares_delivered": 0,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 150,
      "note_mode": "cash",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 6438222000,
      "note_shares_delivered": 0,
      "hedge_value": 2238222000,
      "hedge_cash_received": 0,
      "hedge_shares_received": 14921480,
      "net_cash_paid": 6438222000,
      "net_shares_delivered": -14921480,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 150,
      "note_mode": "principal_cash",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 4200000000,
      "note_shares_delivered": 14921480,
      "hedge_value": 2238222000,
      "hedge_cash_received": 0,
      "hedge_shares_received": 14921480,
      "net_cash_paid": 4200000000,
      "net_shares_delivered": 0,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 150,
      "note_mode": "shares",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 0,
      "note_shares_delivered": 42921480,
      "hedge_value": 2238222000,
      "hedge_cash_received": 0,
      "hedge_shares_received": 14921480,
      "net_cash_paid": 0,
      "net_shares_delivered": 28000000,
      "net_settlement_value": 4200000000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 250,
      "note_mode": "cash",
      "hedge_mode": "cash",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 10730370000,
      "note_shares_delivered": 0,
      "hedge_value": 4371419556,
      "hedge_cash_received": 4371419556,
      "hedge_shares_received": 0,
      "net_cash_paid": 6358950444,
      "net_shares_delivered": 0,
      "net_settlement_value": 6358950444,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 250,
      "note_mode": "cash",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 10730370000,
      "note_shares_delivered": 0,
      "hedge_value": 4371419556,
      "hedge_cash_received": 0,
      "hedge_shares_received": 17485678.224,
      "net_cash_paid": 10730370000,
      "net_shares_delivered": -17485678.224,
      "net_settlement_value": 6358950444,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 250,
      "note_mode": "principal_cash",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 4200000000,
      "note_shares_delivered": 26121480,
      "hedge_value": 4371419556,
      "hedge_cash_received": 0,
      "hedge_shares_received": 17485678.224,
      "net_cash_paid": 4200000000,
      "net_shares_delivered": 8635801.776,
      "net_settlement_value": 6358950444,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 250,
      "note_mode": "shares",
      "hedge_mode": "net_shares",
      "hedge_performance": 1,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 0,
      "note_shares_delivered": 42921480,
      "hedge_value": 4371419556,
      "hedge_cash_received": 0,
      "hedge_shares_received": 17485678.224,
      "net_cash_paid": 0,
      "net_shares_delivered": 25435801.776,
      "net_settlement_value": 6358950444,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    },
    {
      "price": 150,
      "note_mode": "cash",
      "hedge_mode": "cash",
      "hedge_performance": 0,
      "converted": true,
      "illustrative_matched_strike": 97.85310292189365,
      "note_cash_paid": 6438222000,
      "note_shares_delivered": 0,
      "hedge_value": 2238222000,
      "hedge_cash_received": 0,
      "hedge_shares_received": 0,
      "net_cash_paid": 6438222000,
      "net_shares_delivered": 0,
      "net_settlement_value": 6438222000,
      "coupons_included": false,
      "scope": "constant-price, no-adjustment illustration; valid elections assumed; fractional shares ignored"
    }
  ],
  "hypothetical_components": {
    "across_strike": {
      "status": "complete",
      "cash_value": 300,
      "net_shares": 1.875,
      "weighted_average_price": 120,
      "shortcut_option_on_average": 200,
      "rows": [
        {
          "weight": 0.5,
          "price": 80,
          "value": 0,
          "netShares": 0
        },
        {
          "weight": 0.5,
          "price": 160,
          "value": 300,
          "netShares": 1.875
        }
      ]
    },
    "across_cap": {
      "status": "complete",
      "cash_value": 900,
      "net_shares": 4.305555555555555,
      "weighted_average_price": 210,
      "shortcut_option_on_average": 1000,
      "rows": [
        {
          "weight": 0.5,
          "price": 180,
          "value": 400,
          "netShares": 2.2222222222222223
        },
        {
          "weight": 0.5,
          "price": 240,
          "value": 500,
          "netShares": 2.0833333333333335
        }
      ]
    },
    "undisclosed_weights": {
      "status": "incomplete",
      "cash_value": null,
      "net_shares": null
    }
  }
}