← Cover Page
	13. INTEGRATION COSTS
	($ in millions)
		FY2026E	FY2027E	FY2028E	FY2029E	FY2030E
	ONE-TIME INTEGRATION COSTS
	Severance & Restructuring	($75)	($40)	($10)	-	-
	IT Systems Migration	($30)	($25)	($15)	-	-
	Facilities Closure / Relocation	($20)	($15)	($5)	-	-
	Rebranding & Marketing	($15)	($10)	-	-	-
	Total One-Time Integration Costs	($140)	($90)	($30)	-	-
	After-Tax Integration Costs	($105)	($68)	($23)	-	-
	Cumulative Integration Costs	($140)	($230)	($260)	($260)	($260)
	NET SYNERGY vs. INTEGRATION
	Total Synergies (Pre-Tax)	$163	$315	$488	$600	$600
	Total Integration Costs	($140)	($90)	($30)	-	-
	Net Synergy Benefit	$23	$225	$458	$600	$600
	Note: Integration costs are one-time charges expected over 2–3 years post-close. Blue = editable inputs. Source: Management integration plan estimates.