National CineMedia, Inc.

NCMI

NCMINational CineMedia, Inc. US flag

NASDAQ

2.48

USD

-0.01

- -

232.58MMarket Cap

Income Statement (USD)

Income Statement API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Sales/Revenue/Turnover	435	449	463	394	446	448	426	441	445	90	115	249	165	241	243
+ Sales & Services Revenue	435	449	463	394	446	448	426	441	445	90	115	249	165	241	243
- Cost of Revenue	133	145	143	115	121	122	125	132	134	44	77	118	80	126	132
+ Cost of Goods & Services	133	145	143	115	121	122	125	132	134	44	77	118	80	126	132
Gross Profit	303	304	320	279	325	325	301	309	310	47	38	131	85	115	112
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	109	112	118	120	143	152	148	155	149	106	106	119	112	135	126
+ Selling, General & Admin	90	92	91	87	111	117	110	115	109	68	71	87	87	92	88
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	19	20	27	32	32	36	38	40	40	38	36	32	26	42	38
Operating Income (Loss)	194	192	202	159	182	173	154	154	161	-59	-69	13	-27	-20	-14
- Non-Operating (Income) Loss	74	100	52	84	103	64	-141	51	62	-95	50	79	-724	3	-3
+ Interest Expense, Net	64	66	65	65	70	52	52	54	56	55	65	80	28	-1	-1
+ Interest Expense	64	67	66	67	72	54	53	55	58	56	65	80	28	2	1
- Interest Income	- -	- -	- -	2	2	2	1	2	2	1	- -	- -	- -	2	1
+ Other Non-Op (Income) Loss	10	34	-13	18	33	12	-192	-3	6	-150	-15	-1	-752	3	-2
Pretax Income	120	92	150	76	79	109	295	104	99	36	-118	-66	697	-22	-11
- Income Tax Expense (Benefit)	19	27	20	10	20	14	180	24	12	162	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	101	65	130	66	60	94	114	80	87	-126	-118	-66	697	-22	-11
- Net Extraordinary Losses (Gains)	138	104	177	104	97	123	112	101	101	-122	-139	-75	-17	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	138	104	177	104	97	123	112	101	101	-122	-139	-75	-17	- -	- -
Income (Loss) Incl. MI	-38	-38	-47	-39	-37	-29	2	-21	-14	-4	21	9	714	-22	-11
- Minority Interest	-69	-52	-89	-52	-48	-62	-56	-50	-51	61	70	38	8	- -	- -
Net Income, GAAP	32	13	41	13	11	33	58	30	36	-65	-49	-29	705	-22	-11
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	32	13	41	13	11	33	58	30	36	-65	-49	-29	705	-22	-11
EBIT	194	192	202	159	182	173	154	154	161	-59	-69	13	-27	-20	-14
EBITDA	212	212	229	192	214	209	192	194	202	-22	-33	44	-2	23	24
EBITDA Margin (%)	48.81	47.28	49.39	48.63	48.04	46.65	44.94	44	45.32	-23.89	-28.8	17.74	-1.09	9.51	9.87
EBITA	194	192	202	159	182	173	154	154	161	-59	-69	13	-27	-20	-14
Gross Margin (%)	69.52	67.78	69.04	70.74	72.88	72.7	70.73	70	69.76	51.88	32.9	52.69	51.51	47.84	45.93
Operating Margin (%)	44.49	42.74	43.65	40.41	40.83	38.65	36.12	34.96	36.26	-65.6	-59.86	5.1	-16.53	-8.1	-5.72
Profit Margin (%)	7.23	2.99	8.9	3.4	2.53	7.35	13.68	6.75	8.12	-72.35	-42.5	-11.52	426.88	-9.26	-4.36
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	24.49	23.3	25.53	27	22.89	20.44	22.38	17.76	16.23	8.83	2.12	1.16	0.01	- -	0.12
Depreciation Expense	19	20	27	32	32	36	38	40	40	38	36	32	26	42	38
Basic Weighted Avg Shares	5	5	6	6	6	6	7	8	8	8	8	8	48	96	94
Basic EPS, GAAP	5.85	2.46	7.36	2.28	1.92	5.5	8.94	3.88	4.67	-8.39	-6.1	-3.5	14.73	-0.23	-0.11
Basic EPS from Cont Ops	18.68	12.01	23.17	11.17	10.11	15.81	17.55	10.43	11.21	-16.2	-14.82	-8.08	14.55	-0.23	-0.11
Diluted Weighted Avg Shares	5	6	6	6	6	6	7	16	8	8	8	8	49	96	94
Diluted EPS, GAAP	5.77	2.44	7.28	2.27	1.9	5.43	8.87	1.89	4.64	-8.39	-6.1	-3.5	14.52	-0.23	-0.11
Diluted EPS from Cont Ops	18.41	11.87	22.92	11.12	10	15.59	17.42	5.1	11.15	-16.2	-14.82	-8.08	14.34	-0.23	-0.11

Balance Sheet (USD)

Balance Sheet API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Current Assets	184	221	266	172	204	221	213	231	254	200	158	164	144	178	138
+ Cash, Cash Equivalents & STI	80	107	126	35	45	49	43	65	73	181	102	62	35	75	35
+ Cash & Cash Equivalents	66	72	55	13	32	23	30	41	56	180	101	62	35	75	35
+ ST Investments	14	34	71	22	13	26	13	24	18	- -	- -	1	- -	- -	- -
+ Accounts & Notes Receiv	99	107	132	127	156	168	165	162	177	16	53	92	102	96	96
+ Accounts Receivable, Net	94	102	124	119	154	166	166	154	176	17	54	93	98	83	97
+ Notes Receivable, Net	- -	- -	4	4	4	6	4	6	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	4	5	4	3	-2	-3	-6	2	1	- -	-1	-1	4	13	-1
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	5	7	7	10	3	4	4	4	4	3	4	10	7	7	7
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	636	590	802	819	870	921	960	911	876	686	659	628	424	391	352
+ Property, Plant & Equip, Net	25	26	26	22	25	30	31	34	33	28	21	13	16	16	19
+ Property, Plant & Equip	79	89	95	95	89	94	101	96	104	105	81	68	17	21	28
- Accumulated Depreciation	55	63	70	73	64	64	70	62	71	78	60	55	2	5	8
+ LT Investments & Receivables	18	1	1	48	46	26	20	13	8	2	2	1	1	4	8
+ LT Investments	18	1	1	48	46	26	20	13	8	2	2	1	1	4	8
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	594	563	775	749	799	866	910	864	834	657	636	614	407	370	325
+ Total Intangible Assets	275	280	492	489	567	560	717	684	644	628	606	587	394	351	309
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	275	280	492	489	567	560	717	684	644	628	606	587	394	351	309
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	319	283	283	260	232	305	193	180	190	29	30	27	13	20	16
Total Assets	820	810	1,067	991	1,074	1,142	1,173	1,142	1,130	886	817	792	568	569	491
+ Payables & Accruals	75	81	108	93	109	104	96	92	99	33	49	70	48	48	50
+ Accounts Payable	14	16	20	13	15	17	19	18	21	14	16	25	22	23	26
+ Accrued Taxes	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	57	66	88	80	94	86	77	74	78	20	33	45	26	25	24
+ ST Debt	- -	- -	14	- -	- -	- -	- -	3	3	3	3	1,121	- -	- -	- -
+ ST Borrowings	- -	- -	14	- -	- -	- -	- -	3	3	3	3	1,121	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	40	10	9	14	16	17	13	16	18	14	17	12	11	25	12
+ Deferred Revenue	3	6	5	8	10	10	7	7	8	5	15	10	10	24	11
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	38	4	4	4	5	6	6	8	10	9	2	2	1	2	2
Total Current Liabilities	116	91	132	107	125	121	110	110	120	50	70	1,203	58	74	62
+ LT Debt	794	879	876	892	925	924	923	921	924	1,050	1,094	- -	10	22	21
+ LT Borrowings	794	879	876	892	925	924	923	921	924	1,050	1,094	- -	10	10	12
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12	9
+ Other LT Liabilities	257	197	206	201	195	214	215	200	208	55	37	53	65	61	32
+ Accrued Liabilities	57	59	62	54	50	48	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	200	138	144	147	145	166	215	200	208	55	37	53	65	61	32
Total Noncurrent Liabilities	1,051	1,076	1,082	1,093	1,121	1,139	1,138	1,120	1,132	1,105	1,131	53	75	84	53
Total Liabilities	1,167	1,167	1,213	1,200	1,245	1,259	1,248	1,231	1,251	1,155	1,201	1,256	133	157	115
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	-376	-362	-271	-260	-221	-110	-232	-214	-208	-207	-195	-145	118	130	139
+ Common Stock	- -	- -	1	1	1	1	1	1	1	1	1	1	3	3	2
+ Additional Paid in Capital	-376	-362	-272	-261	-222	-110	-233	-215	-209	-208	-196	-146	115	128	136
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-35	-70	-80	-147	-186	-248	-130	-154	-171	-266	-332	-370	317	281	236
+ Other Equity	-17	-7	-3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	-428	-439	-354	-408	-407	-358	-362	-368	-380	-473	-527	-515	434	411	375
+ Minority/Non Controlling Interest	81	83	208	200	235	242	288	279	258	204	143	51	- -	- -	- -
Total Equity	-347	-356	-146	-209	-172	-117	-75	-89	-121	-269	-384	-464	434	411	375
Total Liabilities & Equity	820	810	1,067	991	1,074	1,142	1,173	1,142	1,130	886	817	792	568	569	491
Shares Outstanding	5	5	6	6	6	6	8	8	8	8	8	13	97	96	93
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12	9
Net Debt	728	807	835	879	894	901	893	882	871	872	996	1,059	-25	-65	-23
Net Debt to Equity	-209.95	-226.32	-571.73	-420.99	-520.5	-772.32	-1,193.98	-989.01	-718.4	-324.65	-259.79	-228.32	-5.66	-15.83	-6.02
Tangible Common Equity Ratio	-128.88	-135.68	-147.11	-178.36	-192.05	-157.85	-236.83	-230.16	-210.41	-426.04	-536.71	-535.73	23.18	27.73	36.46
Current Ratio	1.59	2.42	2.02	1.61	1.63	1.83	1.94	2.09	2.13	4	2.27	0.14	2.46	2.42	2.22
Cash Conversion Cycle	-31.11	41.8	43.14	59.47	69.09	82.07	88.66	81.06	82.89	244.5	40.76	43.58	104.71	72.38	67.16

Cash Flow Statement (USD)

Cash Flow Statement API ChatGPT

	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	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

+ Net Income	101	65	130	66	60	94	114	80	87	-126	-118	-66	697	-22	-11
+ Depreciation & Amortization	19	20	27	32	32	36	38	40	40	38	36	32	26	42	38
+ Non-Cash Items	51	25	13	48	50	47	5	31	34	14	6	19	-740	18	5
+ Stock-Based Compensation	12	9	6	8	15	18	11	8	6	2	8	7	4	12	9
+ Deferred Income Taxes	12	34	15	13	14	14	180	23	12	162	- -	- -	- -	- -	- -
+ Asset Impairment Charge	7	- -	1	- -	- -	1	3	- -	2	2	- -	7	- -	- -	- -
+ Other Non-Cash Adj	20	-18	-8	27	22	14	-190	- -	14	-153	-2	6	-744	6	-4
+ Chg in Non-Cash Work Cap	-9	-29	-17	-28	-37	-44	-18	-1	-18	130	-19	-32	11	22	-24
+ (Inc) Dec in Accts Receiv	2	- -	-22	3	-36	-14	- -	11	-21	158	-37	-40	36	11	-9
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11	-5	- -
+ Inc (Dec) in Accts Payable	-12	-14	8	-34	-12	-30	-17	-14	6	-23	13	15	-7	2	- -
+ Inc (Dec) in Other	2	-14	-2	4	10	-1	-1	2	-2	-5	5	-7	-7	14	-15
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	162	82	153	118	105	134	139	150	144	55	-95	-47	-7	60	8
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-29	-18	-19	-12	-15	-15	-14	-14	-14	-8	-6	-3	-3	-6	-6
+ Acq of Fixed Prod Assets	-14	-10	-10	-9	-13	-13	-12	-14	-14	-8	-6	-3	-3	-6	-6
+ Acq of Intangible Assets	-16	-7	-9	-3	-3	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	-2	-2	-1	-1	-5	-5	-2	-1	-1	-2	- -	- -	-14	-23
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	-2	-2	-1	-1	-5	-5	-2	-1	-1	-2	- -	- -	-14	-23
+ Net Change in LT Investment	-24	-2	-37	4	12	8	16	-5	10	24	- -	- -	1	-1	-2
+ Dec in LT Investment	28	58	98	121	83	63	51	32	34	32	- -	- -	1	- -	- -
+ Inc in LT Investment	-51	-60	-135	-117	-71	-55	-34	-37	-24	-8	- -	- -	- -	-1	-2
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-15	1	-8
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16	- -	-8
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	4	4	3	6	3	6	- -	- -	2	50	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-53	-19	-56	-4	1	-4	8	-16	2	16	-5	- -	33	-6	-15
+ Dividends Paid	-132	-127	-143	-158	-135	-122	-146	-136	-126	-69	-17	-10	- -	- -	-11
+ Net Cash From Debt	18	85	11	2	44	-9	-3	- -	1	125	48	27	-1	- -	2
+ Cash From Debt	335	546	59	138	215	376	80	463	569	210	50	50	- -	- -	22
+ Repayments of Debt	-317	-461	-48	-136	-171	-385	-83	-463	-568	-85	-2	-23	-1	- -	-20
+ Other Financing Activities	-3	-12	19	2	4	-2	14	16	-5	-1	-7	-7	-51	- -	-2
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-117	-56	-115	-156	-88	-138	-140	-123	-131	54	22	10	-52	-14	-34
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	-8	6	-18	-41	18	-9	7	11	14	124	-79	-37	-26	40	-40
EBITDA	212	212	229	192	214	209	192	194	202	-22	-33	44	-2	23	24
EBITDA Margin (%)	48.81	47.28	49.39	48.63	48.04	46.65	44.94	44	45.32	-23.89	-28.8	17.74	-1.09	9.51	9.87
Free Cash Flow	132	64	134	106	90	118	125	136	130	47	-101	-50	-10	54	3
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15	-1	8
Free Cash Flow to Firm	186	111	191	165	144	165	146	179	180	-149	- -	- -	18	- -	- -
Free Cash Flow to Equity	166	156	154	111	137	112	124	136	130	172	-53	-23	-11	54	5
Free Cash Flow per Basic Share	24.58	11.77	23.94	18.09	15.26	19.79	19.19	17.69	16.76	6.07	-12.63	-6.12	-0.21	0.57	0.03
Price/Free Cash Flow	3.54	7.84	6.57	6.54	7.76	6	2.95	6.2	3.6	4.58	-2.51	-0.41	-59.15	9.63	26.17
Cash Flow to Net Income	5.14	6.09	3.72	8.8	9.32	4.06	2.38	5.04	3.98	-0.85	1.95	1.65	-0.01	-2.7	-0.79
Capital Expenditures	-29	-18	-19	-12	-15	-15	-14	-14	-14	-8	-6	-3	-3	-6	-6