Debt Model — NORTHWESTERN MEMORIAL HOSPITAL
Leverage: 5.5x entry → 0.0x exit
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
5.5x
Entry Leverage
0.0x
Exit Leverage
$-2406M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $0.0M | $-45.1M | $-156.4M | 0.0x |
| Year 2 | $46.4M | $-46.4M | $0.0M | 0.0x |
| Year 3 | $94.2M | $-47.8M | $3.0M | 0.0x |
| Year 4 | $143.5M | $-49.2M | $6.1M | 0.0x |
| Year 5 | $194.2M | $-50.7M | $9.3M | 0.0x |
| Year 6 | $246.4M | $-52.2M | $12.6M | 0.0x |
| Year 7 | $300.2M | $-53.8M | $16.0M | 0.0x |
What This Means
Entry leverage of 5.5x deleverages to 0.0x over the hold period — a 5.5x reduction. Strong deleveraging — equity returns benefit from debt paydown.
Check the returns & covenant page to see how leverage affects covenant headroom.