Brookdale Senior Living Inc. 7.

BKDT

BKDTBrookdale Senior Living Inc. 7. US flag

New York Stock Exchange

77.60

USD

-2.09

- -

1.23BMarket Cap

Income Statement (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Sales/Revenue/Turnover	2,281	2,456	2,769	2,892	3,832	4,961	4,977	4,747	4,531	4,057	3,424	2,746	2,745	3,007	3,125
+ Sales & Services Revenue	2,281	2,456	2,769	2,892	3,832	4,961	4,977	4,747	4,531	4,057	3,424	2,746	2,745	3,007	3,125
- Cost of Revenue	1,505	1,661	1,956	2,018	2,699	3,512	3,537	3,493	3,464	3,181	2,743	2,257	2,231	2,269	2,326
+ Cost of Goods & Services	1,505	1,661	1,956	2,018	2,699	3,512	3,537	3,493	3,464	3,181	2,743	2,257	2,231	2,269	2,326
Gross Profit	775	795	813	874	1,133	1,448	1,440	1,254	1,068	877	681	489	514	738	799
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	695	692	715	726	1,141	1,471	1,207	1,100	1,010	868	674	685	601	715	744
+ Selling, General & Admin	403	423	463	457	604	738	687	618	563	489	431	359	334	381	386
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	292	269	252	269	537	733	520	482	447	379	243	325	267	334	358
Operating Income (Loss)	80	104	98	148	-8	-23	233	154	58	8	7	-196	-87	23	55
- Non-Operating (Income) Loss	161	171	163	150	323	527	632	742	635	279	-80	-88	153	203	252
+ Interest Expense, Net	143	139	143	136	247	387	383	322	270	238	204	186	199	209	224
+ Interest Expense	146	142	147	137	248	389	386	326	280	248	209	188	206	232	243
- Interest Income	2	4	4	1	1	2	3	5	10	10	5	1	7	23	19
+ Other Non-Op (Income) Loss	17	32	20	14	76	140	249	421	365	40	-284	-275	-46	-6	28
Pretax Income	-80	-67	-65	-2	-331	-550	-399	-588	-578	-271	87	-108	-240	-180	-197
- Income Tax Expense (Benefit)	-31	2	2	2	-181	-92	5	-17	-49	-2	5	-8	-2	9	5
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-49	-69	-66	-4	-149	-458	-405	-572	-528	-268	82	-99	-238	-189	-202
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	-1	-1	- -	- -	- -	-1	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	-1	-1	- -	- -	- -	-1	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-49	-69	-66	-4	-149	-457	-404	-571	-528	-267	82	-99	-239	-189	-202
- Minority Interest	- -	- -	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	- -
Net Income, GAAP	-49	-69	-66	-4	-149	-457	-404	-571	-528	-268	82	-99	-238	-189	-202
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-49	-69	-66	-4	-149	-457	-404	-571	-528	-268	82	-99	-238	-189	-202
EBIT	80	104	98	148	-8	-23	233	154	58	8	7	-196	-87	23	55
EBITDA	382	386	368	434	537	714	762	649	513	392	373	149	267	373	423
EBITDA Margin (%)	16.74	15.7	13.29	15	14	14.39	15.32	13.67	11.33	9.66	10.89	5.43	9.73	12.41	13.52
EBITA	80	104	98	148	-8	-23	233	154	58	8	7	-196	-87	23	55
Gross Margin (%)	34	32.38	29.36	30.23	29.57	29.2	28.93	26.41	23.57	21.61	19.9	17.79	18.72	24.53	25.57
Operating Margin (%)	3.52	4.22	3.53	5.12	-0.21	-0.46	4.67	3.24	1.27	0.2	0.21	-7.14	-3.17	0.75	1.76
Profit Margin (%)	-2.14	-2.81	-2.4	-0.12	-3.89	-9.22	-8.13	-12.04	-11.66	-6.6	2.4	-3.62	-8.69	-6.29	-6.46
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	301	282	270	286	545	737	530	495	456	384	366	345	354	350	368
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Balance Sheet (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
Total Current Assets	328	281	309	295	531	498	620	902	774	596	774	699	637	478	513
+ Cash, Cash Equivalents & STI	82	31	69	59	104	88	216	514	413	309	553	529	448	308	329
+ Cash & Cash Equivalents	82	31	69	59	104	88	216	223	398	240	380	347	399	278	309
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	292	15	69	173	182	49	30	20
+ Accounts & Notes Receiv	88	99	100	104	150	144	142	129	134	134	109	51	56	48	52
+ Accounts Receivable, Net	88	99	100	104	150	144	142	129	134	134	109	51	56	48	52
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	158	151	139	132	277	266	261	258	227	154	111	118	134	122	132
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	4,202	4,185	4,398	4,443	9,887	9,551	8,598	6,774	5,693	6,598	6,128	5,711	5,300	5,095	5,823
+ Property, Plant & Equip, Net	3,737	3,694	3,880	3,895	8,390	8,031	7,379	5,852	5,275	6,319	5,856	5,535	5,133	5,002	5,728
+ Property, Plant & Equip	4,915	5,106	5,481	5,718	10,295	10,574	10,264	8,916	8,323	9,556	9,346	9,349	9,187	9,018	10,076
- Accumulated Depreciation	1,178	1,412	1,601	1,822	1,906	2,543	2,885	3,064	3,047	3,237	3,490	3,814	4,054	4,017	4,348
+ LT Investments & Receivables	20	33	31	44	313	372	168	130	28	21	5	67	55	2	- -
+ LT Investments	20	33	31	44	313	372	168	130	28	21	5	67	55	2	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	445	458	486	503	1,184	1,148	1,051	792	390	258	267	109	112	92	94
+ Total Intangible Assets	281	264	269	268	892	855	788	574	206	189	154	27	27	27	27
+ Goodwill	110	110	110	110	737	726	705	506	154	154	154	27	27	27	27
+ Other Intangible Assets	171	154	160	159	155	129	83	68	51	35	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	164	195	217	235	293	293	263	218	185	69	113	82	84	64	67
Total Assets	4,530	4,466	4,707	4,738	10,417	10,049	9,218	7,675	6,467	7,194	6,902	6,410	5,937	5,573	6,336
+ Payables & Accruals	216	179	182	218	339	362	292	318	295	308	294	276	242	254	257
+ Accounts Payable	36	54	43	66	76	128	77	92	95	105	71	76	71	67	66
+ Accrued Taxes	- -	25	25	27	46	40	37	33	28	27	29	28	29	29	30
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	180	100	114	125	217	193	178	193	172	176	194	172	143	159	162
+ ST Debt	72	48	510	202	268	236	215	603	318	596	235	234	267	235	189
+ ST Borrowings	72	48	510	169	156	173	146	495	294	339	69	63	66	41	41
+ ST Finance Leases	- -	- -	- -	33	112	62	70	107	23	257	166	171	201	194	148
+ Other ST Liabilities	319	394	440	451	266	243	224	175	161	143	162	122	132	111	133
+ Deferred Revenue	319	328	371	388	102	99	107	68	62	79	97	67	66	56	61
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	66	69	62	165	144	117	107	98	63	65	55	66	55	73
Total Current Liabilities	606	621	1,131	871	874	840	731	1,096	773	1,047	691	632	641	600	580
+ LT Debt	2,499	2,416	2,170	2,435	5,978	6,197	5,830	4,540	4,197	5,264	5,210	4,992	4,626	4,490	5,463
+ LT Borrowings	2,499	2,416	2,170	2,168	3,441	3,769	3,414	3,375	3,346	3,216	3,847	3,778	3,784	3,656	4,022
+ LT Finance Leases	- -	- -	- -	266	2,537	2,427	2,416	1,164	851	2,049	1,363	1,214	842	835	1,441
+ Other LT Liabilities	365	389	409	411	683	553	579	510	478	184	198	87	86	78	79
+ Accrued Liabilities	336	346	326	323	416	336	348	295	281	15	10	- -	- -	6	10
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	29	43	83	88	268	217	231	215	197	169	188	87	86	72	69
Total Noncurrent Liabilities	2,864	2,805	2,579	2,846	6,661	6,750	6,409	5,049	4,676	5,449	5,408	5,079	4,712	4,568	5,542
Total Liabilities	3,470	3,426	3,710	3,717	7,535	7,590	7,140	6,145	5,449	6,496	6,099	5,711	5,353	5,168	6,122
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	1,905	1,972	1,999	2,027	4,037	4,071	4,104	4,128	4,153	4,174	4,214	4,211	4,334	4,344	4,355
+ Common Stock	1	1	1	1	2	2	2	2	2	2	2	2	2	2	2
+ Additional Paid in Capital	1,904	1,971	1,998	2,025	4,035	4,069	4,102	4,127	4,151	4,172	4,212	4,209	4,332	4,342	4,353
- Treasury Stock	29	47	47	47	47	47	56	56	65	85	103	103	103	103	103
+ Retained Earnings	-816	-884	-955	-959	-1,108	-1,565	-1,970	-2,541	-3,069	-3,393	-3,311	-3,410	-3,649	-3,838	-4,040
+ Other Equity	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	1,060	1,040	997	1,021	2,882	2,459	2,078	1,531	1,019	696	800	697	583	404	212
+ Minority/Non Controlling Interest	- -	- -	- -	- -	1	- -	- -	- -	- -	2	2	2	2	1	1
Total Equity	1,060	1,040	997	1,021	2,882	2,459	2,078	1,530	1,018	699	803	700	584	405	214
Total Liabilities & Equity	4,530	4,466	4,707	4,738	10,417	10,049	9,218	7,675	6,467	7,194	6,902	6,410	5,937	5,573	6,336
Shares Outstanding	121	121	123	124	187	188	185	191	192	192	188	187	187	188	200
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	300	2,649	2,490	2,486	1,272	874	2,305	1,529	1,385	1,043	1,028	1,589
Net Debt	2,488	2,433	2,610	2,278	3,493	3,855	3,343	3,648	3,242	3,315	3,536	3,494	3,451	3,419	3,754
Net Debt to Equity	234.76	233.88	261.8	223.15	121.19	156.78	160.91	238.39	318.33	474.42	440.44	499.44	590.82	843.96	1,754.92
Tangible Common Equity Ratio	18.33	18.48	16.4	16.84	20.9	17.45	15.3	13.47	12.98	7.27	9.61	10.53	9.42	6.81	2.96
Current Ratio	0.54	0.45	0.27	0.34	0.61	0.59	0.85	0.82	1	0.57	1.12	1.11	0.99	0.8	0.88
Cash Conversion Cycle	2.8	3.94	4.04	3.05	2.48	0.19	-0.12	1.57	0.74	0.57	1.23	-1.26	-4.93	-4.74	-4.5

Cash Flow Statement (USD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
+ Net Income	-49	-69	-66	-4	-149	-458	-405	-572	-528	-268	82	-99	-238	-189	-202
+ Depreciation & Amortization	301	282	270	286	545	737	530	495	456	384	366	345	354	350	368
+ Non-Cash Items	23	76	66	51	-115	25	325	439	316	52	-403	-290	-71	-39	-12
+ Stock-Based Compensation	21	20	26	26	28	32	32	28	26	23	21	16	14	12	14
+ Deferred Income Taxes	-33	- -	-1	- -	-182	-95	3	-15	-52	-3	-6	-10	-1	8	4
+ Asset Impairment Charge	13	17	28	13	10	58	249	410	490	49	107	23	30	41	9
+ Other Non-Cash Adj	22	39	14	12	29	31	41	17	-148	-18	-525	-319	-114	-99	-38
+ Chg in Non-Cash Work Cap	-47	-21	21	33	-37	-11	-76	16	-39	49	161	-50	-41	41	12
+ (Inc) Dec in Accts Receiv	-8	-5	-3	-5	4	6	2	13	-5	- -	24	1	-5	7	-3
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	-22	-23	9	7	-53	51	3	22	27	56	25	-15	-21	22	-22
+ Inc (Dec) in Accts Payable	-12	14	5	34	17	-61	-83	-5	-37	-13	27	-54	-27	2	16
+ Inc (Dec) in Other	-5	-6	11	-3	-5	-7	2	-14	-23	6	85	19	12	9	22
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	228	268	291	366	243	292	374	378	204	216	206	-95	3	163	166
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-94	-160	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	-94	-160	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	-18	- -	- -	330	- -	-10	- -	-4	-24	-18	- -	139	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -	330	- -	- -	- -	- -	- -	- -	- -	139	- -	- -
+ Decrease in Capital Stock	- -	-18	- -	- -	- -	- -	-10	- -	-4	-24	-18	- -	- -	- -	- -
+ Net Change in LT Investment	- -	-31	34	- -	- -	- -	- -	-291	278	-52	-103	-9	134	20	21
+ Dec in LT Investment	- -	1	35	- -	- -	- -	- -	50	293	134	275	353	400	207	81
+ Inc in LT Investment	- -	-33	-2	- -	- -	- -	- -	-341	-15	-186	-378	-362	-265	-187	-59
+ Net Cash From Acq & Div	- -	-8	-5	-17	2	-69	-13	-199	-9	-4	-4	-5	- -	-8	- -
+ Cash from Divestitures	1	6	- -	- -	28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	-1	-14	-5	-17	-26	-69	-13	-199	-9	-4	-4	-5	- -	-8	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-43	-4	-484	-248	-317	-500	185	-112	19	-169	-318	196	-201	-126	-299
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-137	-204	-455	-265	-315	-569	172	-602	289	-226	-425	181	-67	-113	-278
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	-62	-60	195	-112	-200	293	-401	252	-302	-106	424	-89	-27	-162	171
+ Cash From Debt	475	1,016	747	1,088	769	1,761	1,664	1,407	807	322	1,129	353	254	206	766
+ Repayments of Debt	-537	-1,076	-552	-1,200	-968	-1,468	-2,065	-1,155	-1,109	-428	-705	-442	-281	-367	-595
+ Other Financing Activities	-14	-38	7	- -	-13	-32	-11	-23	-18	-10	-23	-25	-12	-13	-29
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-76	-116	203	-112	118	261	-422	229	-325	-139	383	-114	100	-174	142
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	15	-51	38	-11	46	-16	123	5	168	-149	163	-27	36	-125	30
EBITDA	382	386	368	434	537	714	762	649	513	392	373	149	267	373	423
EBITDA Margin (%)	16.74	15.7	13.29	15	14	14.39	15.32	13.67	11.33	9.66	10.89	5.43	9.73	12.41	13.52
Free Cash Flow	135	108	291	366	243	292	374	378	204	216	206	-95	3	163	166
Net Cash Paid for Acquisitions	- -	8	5	17	-2	69	13	199	9	4	4	5	- -	8	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	402	- -	- -	- -	- -
Free Cash Flow to Equity	73	49	486	254	43	585	-28	631	-98	110	630	-183	-24	1	337
Free Cash Flow per Basic Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow to Net Income	-4.67	-3.89	-4.38	-102.15	-1.63	-0.64	-0.92	-0.66	-0.39	-0.81	2.51	0.95	-0.01	-0.86	-0.82
Capital Expenditures	-94	-160	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -