Spanish Broadcasting System, Inc.

SBSAA

SBSAASpanish Broadcasting System, Inc. US flag

Other OTC

0.01

USD

- -

31,739.00Market Cap

Income Statement (USD)

API ChatGPT

	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
As of date	12/31/2010	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

Sales/Revenue/Turnover	136	141	140	154	146	147	145	135	142	157	122	146	156	155	155
+ Sales & Services Revenue	136	141	140	154	146	147	145	135	142	157	122	146	156	155	155
- Cost of Revenue	40	37	31	31	30	31	31	30	26	29	26	32	104	117	106
+ Cost of Goods & Services	40	37	31	31	30	31	31	30	26	29	26	32	104	117	106
Gross Profit	96	104	108	123	116	116	114	104	117	128	95	114	53	38	49
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	63	65	71	84	82	82	71	72	70	80	66	75	18	14	12
+ Selling, General & Admin	57	60	65	79	68	67	56	58	56	65	53	57	80	- -	- -
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	6	5	5	5	15	15	15	14	14	15	13	18	-62	14	12
Operating Income (Loss)	33	38	38	39	34	34	42	32	46	48	30	39	34	23	37
- Non-Operating (Income) Loss	11	8	37	130	48	50	50	37	36	50	57	34	32	76	36
+ Interest Expense, Net	14	8	37	129	40	40	40	36	42	41	41	33	32	32	33
+ Interest Expense	14	8	37	129	40	40	40	36	42	41	41	33	32	32	33
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-3	- -	1	1	8	10	10	1	-5	9	16	- -	- -	44	3
Pretax Income	22	30	- -	-91	-14	-16	-8	-5	10	-2	-28	5	2	-53	1
- Income Tax Expense (Benefit)	7	6	2	-2	6	11	9	-25	-6	-1	-2	4	5	-12	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	15	24	-1	-89	-20	-27	-16	20	16	-1	-25	2	-2	-41	2
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-2	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	2	- -
Income (Loss) Incl. MI	15	24	-1	-89	-20	-27	-16	20	16	-1	-25	2	-5	-41	2
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	15	24	-1	-89	-20	-27	-16	20	16	-1	-25	2	-5	-41	2
- Preferred Dividends	10	10	10	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	5	14	-11	-96	-20	-27	-16	20	16	-1	-25	2	-5	-41	2
EBIT	33	38	38	39	34	34	42	32	46	48	30	39	34	23	37
EBITDA	39	44	43	44	39	39	47	36	50	51	33	42	38	26	40
EBITDA Margin (%)	28.65	31.08	30.92	28.86	26.74	26.62	32.4	26.96	35.15	32.74	26.93	28.93	24.1	16.65	25.87
EBITA	33	38	38	39	34	34	42	32	46	48	30	39	34	23	37
Gross Margin (%)	70.64	73.41	77.61	79.92	79.55	79.06	78.49	77.38	81.87	81.57	78.3	78.33	33.66	24.34	31.78
Operating Margin (%)	24.38	27.23	27	25.5	23.23	23.35	29.15	23.73	32.48	30.44	24.26	26.78	21.95	15.08	23.86
Profit Margin (%)	11.05	16.81	-0.92	-57.59	-13.64	-18.35	-11.3	14.57	11.58	-0.59	-20.6	1.19	-3.08	-26.32	1.07
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.34	0.34	0.34	0.68	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	6	5	5	5	5	5	5	4	4	4	3	3	3	2	3
Basic Weighted Avg Shares	7	7	7	7	7	7	7	7	7	7	7	8	9	9	9
Basic EPS, GAAP	0.7	1.9	-1.54	-13.27	-2.75	-3.71	-2.25	2.7	2.5	-0.14	-3.82	0.23	-0.52	-4.43	0.18
Basic EPS from Cont Ops	2.07	3.26	-0.18	-12.19	-2.75	-3.71	-2.25	2.7	2.5	-0.14	-3.82	0.23	-0.25	-4.43	0.18
Diluted Weighted Avg Shares	7	7	7	7	7	7	7	7	7	7	7	8	9	9	9
Diluted EPS, GAAP	0.7	1.89	-1.54	-13.27	-2.75	-3.71	-2.25	2.7	2.5	-0.14	-3.82	0.22	-0.52	-4.43	0.18
Diluted EPS from Cont Ops	2.07	3.26	-0.18	-12.19	-2.75	-3.71	-2.25	2.7	2.5	-0.14	-3.82	0.22	-0.25	-4.43	0.18

Balance Sheet (USD)

API ChatGPT

	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
As of date	12/31/2010	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

Total Current Assets	85	99	55	56	53	58	63	55	61	80	77	72	85	61	64
+ Cash, Cash Equivalents & STI	55	71	27	24	24	19	24	16	22	21	28	16	8	6	14
+ Cash & Cash Equivalents	55	71	27	24	24	19	24	16	22	21	28	16	8	6	14
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	26	24	26	30	25	33	32	36	34	42	42	48	43	38	35
+ Accounts Receivable, Net	26	23	26	32	25	33	32	31	32	39	42	48	43	38	35
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	1	- -	-2	- -	- -	- -	5	3	3	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	3	4	2	3	4	5	7	3	5	17	7	8	34	17	14
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	390	402	412	405	403	389	386	381	383	389	375	372	357	330	333
+ Property, Plant & Equip, Net	40	42	38	35	32	30	26	23	22	41	42	41	30	34	32
+ Property, Plant & Equip	93	100	99	101	102	102	88	85	83	101	105	107	65	92	93
- Accumulated Depreciation	53	58	61	66	70	72	62	62	60	60	63	65	35	58	61
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	350	360	374	370	370	359	360	357	360	348	332	331	327	296	301
+ Total Intangible Assets	347	358	358	358	357	354	358	356	356	344	330	330	326	295	300
+ Goodwill	33	33	33	33	33	33	33	33	33	33	33	33	33	33	33
+ Other Intangible Assets	314	325	325	325	325	321	325	324	323	311	297	297	293	263	267
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	4	2	16	12	13	5	2	1	5	4	2	1	1	1	1
Total Assets	475	502	467	462	456	447	449	436	444	469	451	445	442	392	397
+ Payables & Accruals	31	39	46	20	13	16	14	15	99	108	15	26	23	27	30
+ Accounts Payable	2	17	2	2	2	3	2	3	2	2	2	2	3	4	4
+ Accrued Taxes	2	2	1	2	- -	- -	- -	1	2	1	1	4	1	2	4
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	27	20	43	16	11	13	12	11	96	105	12	19	20	21	23
+ ST Debt	4	39	3	3	- -	- -	278	260	250	251	1	1	1	1	6
+ ST Borrowings	4	39	3	3	- -	- -	278	260	250	250	- -	- -	- -	- -	5
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1
+ Other ST Liabilities	7	2	8	135	145	155	163	172	99	102	145	12	11	10	9
+ Deferred Revenue	1	1	1	1	- -	1	1	1	1	1	1	1	3	4	3
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	6	1	7	134	144	154	162	171	98	101	144	10	8	6	6
Total Current Liabilities	42	80	57	158	158	171	455	447	448	460	161	39	35	39	46
+ LT Debt	309	278	276	274	276	272	- -	- -	- -	18	328	323	327	328	330
+ LT Borrowings	309	278	276	274	276	272	- -	- -	- -	- -	307	302	304	306	308
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	18	21	21	23	22	22
+ Other LT Liabilities	172	178	180	84	94	102	110	85	76	72	68	60	62	47	42
+ Accrued Liabilities	78	84	86	83	91	99	107	81	72	69	64	57	58	43	38
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	94	94	94	1	3	3	3	3	4	3	4	4	4	4	4
Total Noncurrent Liabilities	482	456	456	359	370	375	110	85	76	89	396	383	389	375	371
Total Liabilities	523	536	513	516	528	546	565	532	524	549	557	422	424	414	417
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	525	525	525	525	525	525	526	526	526	526	526	653	653	653	653
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	525	525	525	525	525	525	526	526	526	526	526	653	653	653	653
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-573	-559	-570	-579	-597	-624	-642	-622	-606	-607	-632	-630	-635	-675	-674
+ Other Equity	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	-49	-35	-46	-54	-72	-99	-116	-96	-79	-80	-105	23	18	-22	-20
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	-49	-35	-46	-54	-72	-99	-116	-96	-79	-80	-105	23	18	-22	-20
Total Liabilities & Equity	475	502	467	462	456	447	449	436	444	469	451	445	442	392	397
Shares Outstanding	7	7	7	7	7	7	7	7	7	7	7	7	9	9	9
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	18	22	22	24	24	23
Net Debt	258	246	252	254	252	253	254	244	227	229	279	286	297	300	298
Net Debt to Equity	-531.37	-710.96	-550.48	-466.19	-350.92	-257.07	-219.38	-254.53	-286.47	-285.2	-264.71	1,261.68	1,638.68	-1,341.23	-1,459.38
Tangible Common Equity Ratio	-308.2	-273.66	-368.1	-395.55	-435.63	-483.58	-520.43	-568.41	-491.39	-339.63	-359.14	-268.18	-266.94	-330.54	-329.85
Current Ratio	2.03	1.24	0.97	0.36	0.34	0.34	0.14	0.12	0.14	0.17	0.48	1.87	2.42	1.59	1.39
Cash Conversion Cycle	10.3	-29.66	-42.48	47.13	46.65	44.93	56.19	58.57	46.88	57.69	94.91	88.43	97.15	85.27	72.96

Cash Flow Statement (USD)

API ChatGPT

	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
As of date	12/31/2010	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

+ Net Income	15	24	-1	-89	-20	-27	-16	20	16	-1	-25	2	-5	-41	2
+ Depreciation & Amortization	6	5	5	5	5	5	5	4	4	4	3	3	3	2	3
+ Non-Cash Items	8	8	8	93	20	26	24	-30	-11	7	23	1	4	32	- -
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	7	6	2	-3	6	11	8	-26	-9	-4	-2	-2	1	-15	-5
+ Asset Impairment Charge	3	- -	- -	1	- -	1	- -	- -	- -	- -	14	- -	- -	44	3
+ Other Non-Cash Adj	-2	2	5	95	14	15	16	-4	-2	11	10	4	2	3	2
+ Chg in Non-Cash Work Cap	-4	-4	3	-3	-1	-6	-4	- -	-3	-8	-8	2	5	4	5
+ (Inc) Dec in Accts Receiv	-2	2	-4	-5	4	-8	1	1	-1	-9	-6	-7	4	3	2
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	-1	- -	-1	-1	-1	-1	-1	1	- -	-5	-7	5	- -	1
+ Inc (Dec) in Accts Payable	-2	-5	7	3	-3	3	-3	- -	1	- -	- -	15	-5	-1	2
+ Inc (Dec) in Other	-1	- -	- -	-1	- -	- -	- -	- -	-4	1	2	- -	1	1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	24	33	15	7	4	-2	9	-6	6	2	-8	8	8	-2	10
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	1	- -	- -	14	13	- -	15	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	1	- -	- -	14	13	- -	15	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-2	-11	-2	-2	-2	-2	-4	-2	-3	-4	-3	-3	-17	-2	-1
+ Acq of Fixed Prod Assets	-2	-11	-2	-2	-2	-2	-2	-2	-3	-4	-3	-3	-17	-2	-1
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	-2	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-6
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	-6
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	1	4	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-2	-11	-2	-2	-1	-2	-4	17	10	-4	15	-3	-16	- -	-7
+ Dividends Paid	-2	-2	-2	-5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	-19	-4	-39	-3	-3	- -	- -	-34	-21	- -	- -	60	- -	- -	5
+ Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	310	8	5	5
+ Repayments of Debt	-19	-4	-39	-3	-3	- -	- -	-34	-21	- -	- -	-250	-8	-5	- -
+ Other Financing Activities	- -	- -	-16	- -	- -	- -	- -	15	10	- -	- -	-78	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-21	-6	-58	-8	-3	- -	- -	-19	-10	- -	- -	-18	- -	- -	5
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	2	16	-45	-3	- -	-5	4	-8	6	-2	7	-12	-9	-1	8
EBITDA	39	44	43	44	39	39	47	36	50	51	33	42	38	26	40
EBITDA Margin (%)	28.65	31.08	30.92	28.86	26.74	26.62	32.4	26.96	35.15	32.74	26.93	28.93	24.1	16.65	25.87
Free Cash Flow	23	22	13	5	2	-4	5	-7	4	-2	-10	5	-10	-4	9
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	6
Free Cash Flow to Firm	32	29	-135	- -	- -	- -	- -	- -	- -	- -	- -	16	-43	- -	- -
Free Cash Flow to Equity	-6	9	-36	-6	- -	-5	6	-27	-4	-2	5	65	-10	-4	14
Free Cash Flow per Basic Share	3.13	3.07	1.79	0.67	0.3	-0.59	0.65	-1.01	0.54	-0.24	-1.54	0.7	-1.03	-0.47	0.97
Price/Free Cash Flow	2.03	0.5	1.12	2.54	3.2	36.67	1.75	-0.46	0.13	0.36	-0.31	3.43	0.26	9.82	0.23
Cash Flow to Net Income	1.61	1.39	-11.37	-0.08	-0.22	0.07	-0.54	-0.3	0.39	-2.37	0.3	4.79	-1.6	0.04	5.96
Capital Expenditures	-2	-11	-2	-2	-2	-2	-4	-2	-3	-4	-3	-3	-17	-2	-1