First Brands Group (Moore Declaration)
Chapter 11 Declaration — Decl. of Charles M. Moore (A&M CRO)
Loading the source document…
Off-balance-sheet leverage (cold intake)
First Brands Group (Moore Declaration) — Decl. of Charles M. Moore (A&M CRO) (Case 25-90399)
Off-balance-sheet leverage, reconciled from a cold document into a certified floor (leverage confirmed by the documents) and a flagged ceiling. The certified floor counts on-balance debt plus structurally-tagged off-balance obligations (7.46x). The uncertified ceiling (leverage if every unresolved item counts) is surfaced for review at 9.49x, not counted.
Traced to the Moore Declaration
Certified economic leverage7.46x
On-balance debt + structurally-tagged off-balance obligations only.
(funded debt $6,100.0mm + Off-balance-sheet obligations $2,346.8mm) / EBITDA $1,133.0mm = 7.46x
Certified floor $8,446.8mm (7.46x) → reconstructed ceiling $10,746.8mm (9.49x) — +27.2% floor to ceiling
Review tiersurfaced for review
Identity / sale-accounting unresolved; not certified, not summed into the certified floor.
narrative-disclosed; off-balance treatment unresolved (ASC-860 sale vs secured borrowing is a case-by-case judgment) and identity vs the structural sources is not established — shown for review, not added to certified leverage
If the review obligations are distinct true off-balance sales, leverage rises toward 9.49x(uncertified ceiling) — shown for review, not counted.
Checks — certified floor only
cons = internal consistency · x-doc = cross-document · cov = covenant · off-bal = off-balance-sheet · ● check fired · ○ clean
Result4 checks: 1 disclosed · 2 inferred · 1 declined1 exception surfaced
The certified economic leverage (7.46x) counts on-balance debt plus structurally-tagged off-balance obligations. The uncertified ceiling (9.49x) is surfaced for review and not counted.
Off-balance leverage · 1 disclosed · 2 inferred · 1 declined
- On-balance-sheet leverage — inferred: 5.38x = On-balance-sheet funded debt 6,100 / Reported EBITDA 1,133; the document states no multiple
- Total Off-Balance-Sheet — disclosed: 2,346.8 as the document states it; added to the certified floor
- Third-Party Factoring Obligations — declined: 2,300: identity and sale-accounting treatment unresolved, so not added; shown for review
- Leverage with the certified off-balance obligations — inferred: 7.46x, from 5.38x on balance sheet; the uncertified ceiling with the review items is 9.49xexception: 2.07 turns of leverage outside the balance sheet: for review
This is the off-balance-sheet leverage disclosure class implicated in First Brands — not a First-Brands detector (First Brands was private, never in SEC XBRL); it is the cold-intake reconciliation of the court-filed Moore Declaration. The certified floor is counted; the uncertified ceiling is surfaced for review, not counted (it may double-count, or be on-balance secured borrowing). Every review item is attributed to the automated extraction match, never to a named issuer. A verification signal, not a verdict.