If we assume a range of 250-750 outlets paying circa $48k in rent p.a. (out of total domestic outlets of circa 1800) are consolidated on-balance sheet in addition to other operating leases, we estimate that around $105 million in lease debt would be added to net debt," the analysts wrote in the note.