The company is generating 300m of EBITDA. EBIT is around 175m, DA is 125m, capex is 25m, Interest Expense is about 125m, and they collected about 40m in dividends from their digital properties in 2012 which is not included in EBITDA
check out my will thrower notes
http://www.glenbradford.com/archives/1982