XML 44 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantor Subsidiaries
12 Months Ended
Dec. 31, 2015
Guarantor Subsidiaries [Abstract]  
Guarantor Subsidiaries
Guarantor Subsidiaries

As discussed in Note 8 - Long-Term Debt, the Notes are guaranteed on a senior unsecured basis by each of our existing and future direct and indirect subsidiaries that guarantee our Credit Agreement. These guarantees are required in support of the Notes, are full and unconditional, as well as joint and several, and are coterminous with the terms of the Notes and would require performance upon certain events of default referred to in the respective guarantees. The guarantees are subject to release under certain customary circumstances. The indenture governing the notes provides that the guarantees may be automatically and unconditionally released only upon the following circumstances: i) the guarantor is sold or sells all of its assets in compliance with the terms of the indenture; ii) the guarantor is released from its guarantee obligations under the credit agreement; iii) the guarantor is properly designated as an “unrestricted subsidiary”, and iv) the requirements for legal or covenant defeasance or satisfaction and discharge have been satisfied. The maximum potential amounts that could be required to be paid under the domestic guarantees are essentially equal to the outstanding principal and interest under the Notes. The following condensed consolidating financial information reflects CoreLogic's (the "Parent's") separate accounts, the combined accounts of the guarantor subsidiaries, the combined accounts of the non-guarantor subsidiaries, the combined consolidating adjustments and eliminations and the Parent's consolidated accounts for the dates and periods indicated.

(in thousands)
 
Condensed Balance Sheet
 
 
As of December 31, 2015
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
28,259

 
$
33,186

 
$
37,645

 
$

 
$
99,090

Accounts receivable
 

 
211,943

 
29,045

 

 
240,988

Other current assets
 
80,110

 
117,008

 
5,070

 

 
202,188

Property and equipment, net
 
17,806

 
322,109

 
35,739

 

 
375,654

Goodwill, net
 

 
1,700,102

 
181,445

 

 
1,881,547

Other intangible assets, net
 
233

 
319,756

 
32,159

 

 
352,148

Capitalized data and database cost, net
 

 
258,425

 
69,416

 

 
327,841

Investment in affiliates, net
 

 
68,112

 
1,093

 

 
69,205

Deferred income tax assets, long-term
 
51,763

 

 
2,219

 
(51,763
)
 
2,219

Restricted cash
 
9,777

 

 
1,149

 

 
10,926

Investment in subsidiaries
 
2,539,614

 

 

 
(2,539,614
)
 

Intercompany receivable
 
128,222

 
329,847

 

 
(458,069
)
 

Other assets
 
102,148

 
35,754

 
1,342

 

 
139,244

Total assets
 
$
2,957,932

 
$
3,396,242

 
$
396,322

 
$
(3,049,446
)
 
$
3,701,050

 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity:
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
$
136,863

 
$
410,538

 
$
67,075

 
$

 
$
614,476

Long-term debt, net of current
 
1,313,895

 
1,616

 

 

 
1,315,511

Deferred revenue, net of current
 

 
448,654

 
165

 

 
448,819

Deferred income tax liabilities, long term
 

 
132,228

 
26,784

 
(51,763
)
 
107,249

Intercompany payable
 
329,847

 
22,325

 
105,897

 
(458,069
)
 

Other liabilities
 
127,837

 
35,982

 
1,686

 

 
165,505

Total CoreLogic stockholders' equity
 
1,049,490

 
2,344,899

 
194,715

 
(2,539,614
)
 
1,049,490

Total liabilities and equity
 
$
2,957,932

 
$
3,396,242

 
$
396,322

 
$
(3,049,446
)
 
$
3,701,050


(in thousands)
 
Condensed Balance Sheet
 
 
As of December 31, 2014
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
61,602

 
$
8,733

 
$
34,342

 
$

 
$
104,677

Accounts receivable
 

 
189,138

 
25,206

 

 
214,344

Other current assets
 
55,867

 
120,531

 
5,206

 

 
181,604

Property and equipment, net
 
17,261

 
325,638

 
25,715

 

 
368,614

Goodwill, net
 

 
1,612,388

 
168,370

 

 
1,780,758

Other intangible assets, net
 
290

 
242,170

 
35,810

 

 
278,270

Capitalized data and database cost, net
 

 
254,236

 
79,029

 

 
333,265

Investment in affiliates, net
 

 
103,598

 

 

 
103,598

Deferred income tax assets, long-term
 
49,365

 

 

 
(49,365
)
 

Restricted cash
 
11,035

 

 
1,325

 

 
12,360

Investment in subsidiaries
 
2,350,467

 

 

 
(2,350,467
)
 

Intercompany receivable
 
89,780

 
158,939

 

 
(248,719
)
 

Other assets
 
105,262

 
31,925

 
1,685

 

 
138,872

Total assets
 
$
2,740,929

 
$
3,047,296

 
$
376,688

 
$
(2,648,551
)
 
$
3,516,362

 
 
 
 
 
 
 
 
 
 
 
Liabilities and equity:
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
$
123,196

 
$
389,170

 
$
38,224

 
$

 
$
550,590

Long-term debt, net of current
 
1,313,270

 
5,941

 

 

 
1,319,211

Deferred revenue, net of current
 

 
389,302

 
6

 

 
389,308

Deferred income taxes liabilities, long term
 

 
91,197

 
22,147

 
(49,365
)
 
63,979

Intercompany payable
 
158,939

 
22,325

 
67,455

 
(248,719
)
 

Other liabilities
 
131,357

 
27,930

 
1,797

 

 
161,084

Redeemable noncontrolling interest
 

 

 
18,023

 

 
18,023

Total CoreLogic stockholders' equity
 
1,014,167

 
2,121,431

 
229,036

 
(2,350,467
)
 
1,014,167

Total liabilities and equity
 
$
2,740,929

 
$
3,047,296

 
$
376,688

 
$
(2,648,551
)
 
$
3,516,362


(in thousands)
 
Condensed Statement of Operations
 
 
For the Year Ended December 31, 2015
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Operating revenue
 
$

 
$
1,397,431

 
$
130,679

 
$

 
$
1,528,110

Intercompany revenue
 

 

 
717

 
(717
)
 

Cost of services (exclusive of depreciation and amortization below)
 

 
729,029

 
47,518

 
(38
)
 
776,509

Selling, general and administrative expenses
 
68,814

 
290,239

 
39,926

 
(679
)
 
398,300

Depreciation and amortization
 
4,981

 
117,870

 
23,756

 

 
146,607

Impairment loss
 

 
3,770

 

 

 
3,770

Operating (loss)/income
 
(73,795
)
 
256,523

 
20,196

 

 
202,924

Total interest expense, net
 
(57,457
)
 
(1,405
)
 
(2,428
)
 

 
(61,290
)
(Loss)/gain on investments and other, net
 
(2,654
)
 
34,323

 
(77
)
 

 
31,592

(Benefit)/Provision for income taxes
 
(46,928
)
 
99,664

 
4,658

 

 
57,394

Equity in earnings/(loss) of affiliates, net of tax
 

 
14,690

 
(970
)
 

 
13,720

Equity in earnings of subsidiary, net of tax
 
214,822

 

 

 
(214,822
)
 

Net income from continuing operations
 
127,844

 
204,467

 
12,063

 
(214,822
)
 
129,552

Loss from discontinued operations, net of tax
 

 
(556
)
 

 

 
(556
)
Net income
 
127,844

 
203,911

 
12,063

 
(214,822
)
 
128,996

Less: Net income attributable to noncontrolling interests
 

 

 
1,152

 

 
1,152

Net income attributable to CoreLogic
 
$
127,844

 
$
203,911

 
$
10,911

 
$
(214,822
)
 
$
127,844

 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
127,844

 
$
203,911

 
$
12,063

 
$
(214,822
)
 
$
128,996

Total other comprehensive loss
 
(36,330
)
 

 
(36,968
)
 
36,968

 
(36,330
)
Less: Comprehensive income attributable to noncontrolling interests
 

 

 
1,152

 

 
1,152

Comprehensive income/(loss) attributable to CoreLogic
 
$
91,514

 
$
203,911

 
$
(26,057
)
 
$
(177,854
)
 
$
91,514


(in thousands)
 
Condensed Statement of Operations
 
 
For the Year Ended December 31, 2014
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Operating revenue
 
$

 
$
1,263,980

 
$
141,060

 
$

 
$
1,405,040

Intercompany revenue
 

 

 
637

 
(637
)
 

Cost of services (exclusive of depreciation and amortization below)
 

 
686,630

 
53,696

 
(25
)
 
740,301

Selling, general and administrative expenses
 
58,176

 
252,879

 
41,174

 
(612
)
 
351,617

Depreciation and amortization
 
4,836

 
107,002

 
26,556

 

 
138,394

Impairment loss
 

 
4,970

 

 

 
4,970

Operating (loss)/income
 
(63,012
)
 
212,499

 
20,271

 

 
169,758

Total interest expense, net
 
(65,299
)
 
(627
)
 
(1,056
)
 

 
(66,982
)
Gain/(loss) on investments and other, net
 
5,070

 
(6,278
)
 
5,090

 

 
3,882

(Benefit)/provision for income taxes
 
(43,448
)
 
73,179

 
39

 

 
29,770

Equity in earnings of affiliates, net of tax
 

 
14,120

 

 

 
14,120

Equity in earnings of subsidiary, net of tax
 
152,993

 

 

 
(152,993
)
 

Net income from continuing operations
 
73,200

 
146,535

 
24,266

 
(152,993
)
 
91,008

Loss from discontinued operations, net of tax
 

 
(16,653
)
 

 

 
(16,653
)
(Loss)/gain on sale of discontinued operations, net of tax
 

 
(1,424
)
 
1,536

 

 
112

Net income
 
73,200

 
128,458

 
25,802

 
(152,993
)
 
74,467

Less: Net income attributable to noncontrolling interests
 

 

 
1,267

 

 
1,267

Net income attributable to CoreLogic
 
$
73,200

 
$
128,458

 
$
24,535

 
$
(152,993
)
 
$
73,200

 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
73,200

 
$
128,458

 
$
25,802

 
$
(152,993
)
 
$
74,467

Total other comprehensive loss
 
(30,197
)
 

 
(26,673
)
 
26,673

 
(30,197
)
Less: Comprehensive income attributable to noncontrolling interests
 

 

 
1,267

 

 
1,267

Comprehensive income/(loss) attributable to CoreLogic
 
$
43,003

 
$
128,458

 
$
(2,138
)
 
$
(126,320
)
 
$
43,003


(in thousands)
 
Condensed Statement of Operations
 
 
For the Year Ended December 31, 2013
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Operating revenue
 
$

 
$
1,303,115

 
$
101,286

 
$

 
$
1,404,401

Intercompany revenue
 

 

 
631

 
(631
)
 

Cost of services (exclusive of depreciation and amortization below)
 

 
679,032

 
38,804

 
(631
)
 
717,205

Selling, general and administrative expenses
 
63,205

 
276,236

 
34,848

 

 
374,289

Depreciation and amortization
 
3,767

 
98,670

 
23,895

 

 
126,332

Impairment loss
 

 
44,433

 

 

 
44,433

Operating (loss)/income
 
(66,972
)
 
204,744

 
4,370

 

 
142,142

Total interest expense, net
 
(45,270
)
 
(2
)
 
(2,330
)
 

 
(47,602
)
Gain on investments and other, net
 
3,785

 
1,250

 
6,997

 

 
12,032

(Benefit)/provision for income taxes
 
(40,392
)
 
72,385

 
1,680

 

 
33,673

Equity in earnings of affiliates, net of tax
 

 
26,566

 
795

 

 
27,361

Equity in earnings of subsidiary, net of tax
 
175,793

 

 

 
(175,793
)
 

Net income from continuing operations
 
107,728

 
160,173

 
8,152

 
(175,793
)
 
100,260

Income/(loss) from discontinued operations, net of tax
 

 
14,595

 
(172
)
 

 
14,423

(Loss)/gain from sale of discontinued operations, net of tax
 

 
(8,514
)
 
1,506

 

 
(7,008
)
Net income
 
107,728

 
166,254

 
9,486

 
(175,793
)
 
107,675

Less: Net loss attributable to noncontrolling interests
 

 

 
(53
)
 

 
(53
)
Net income attributable to CoreLogic
 
$
107,728

 
$
166,254

 
$
9,539

 
$
(175,793
)
 
$
107,728

 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
107,728

 
$
166,254

 
$
9,486

 
$
(175,793
)
 
$
107,675

Total other comprehensive loss
 
(38,075
)
 

 
(43,337
)
 
43,337

 
(38,075
)
Less: Comprehensive loss attributable to noncontrolling interests
 

 

 
(53
)
 

 
(53
)
Comprehensive income/(loss) attributable to CoreLogic
 
$
69,653

 
$
166,254

 
$
(33,798
)
 
$
(132,456
)
 
$
69,653


(in thousands)
 
Condensed Statement of Cash Flows
 
 
For the Year Ended December 31, 2015
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash (used in)/provided by operating activities - continuing operations
 
$
(94,034
)
 
$
400,950

 
$
29,233

 
$

 
$
336,149

Net cash used in operating activities - discontinued operations
 

 
(7,612
)
 

 

 
(7,612
)
Total cash (used in)/provided by operating activities
 
$
(94,034
)
 
$
393,338

 
$
29,233

 
$

 
$
328,537

Cash flow from investing activities:
 
 
 
 
 
 
 
 
 


Purchases of property and equipment
 
$
(3,911
)
 
$
(30,810
)
 
$
(9,428
)
 
$

 
$
(44,149
)
Purchases of capitalized data and other intangible assets
 

 
(31,063
)
 
(5,346
)
 

 
(36,409
)
Cash paid for acquisitions, net of cash acquired
 

 
(146,414
)
 
(48,077
)
 

 
(194,491
)
Purchases of investments
 

 
(1,684
)
 
(2,064
)
 

 
(3,748
)
Proceeds from sale of property and equipment
 

 
137

 

 

 
137

Change in restricted cash
 
1,259

 

 
175

 

 
1,434

Net cash used in investing activities - continuing operations
 
(2,652
)
 
(209,834
)
 
(64,740
)
 

 
(277,226
)
Net cash provided by investing activities - discontinued operations
 

 

 

 

 

Total cash used in by investing activities
 
$
(2,652
)
 
$
(209,834
)
 
$
(64,740
)
 
$

 
$
(277,226
)
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 


Proceeds from long-term debt
 
$
114,375

 
$

 
$

 
$

 
$
114,375

Debt issuance costs
 
(6,452
)
 

 

 

 
(6,452
)
Repayments of long-term debt
 
(82,176
)
 
(715
)
 

 

 
(82,891
)
Shares repurchased and retired
 
(97,430
)
 

 

 

 
(97,430
)
Proceeds from issuance of shares in connection with share-based compensation
 
22,569

 

 

 

 
22,569

Minimum tax withholding related to net share settlements
 
(15,230
)
 

 

 

 
(15,230
)
Tax benefit related to stock options
 
6,513

 

 

 

 
6,513

Intercompany payments
 
(36,628
)
 
(165,948
)
 

 
202,576

 

Intercompany proceeds
 
165,948

 

 
36,628

 
(202,576
)
 

Net cash provided by/(used in) financing activities - continuing operations
 
71,489

 
(166,663
)
 
36,628

 

 
(58,546
)
Net cash provided by financing activities - discontinued operations
 

 

 

 

 

Total cash provided by/(used in) financing activities
 
$
71,489

 
$
(166,663
)
 
$
36,628

 
$

 
$
(58,546
)
Effect of Exchange Rate on cash
 

 

 
2,182

 

 
2,182

Net change in cash and cash equivalents
 
$
(25,197
)
 
$
16,841

 
$
3,303

 
$

 
$
(5,053
)
Cash and cash equivalents at beginning of period
 
61,602

 
8,733

 
34,342

 

 
104,677

Less: Change in cash and cash equivalents - discontinued operations
 

 
(7,612
)
 



 
(7,612
)
Plus: Cash swept to discontinued operations
 
(8,146
)
 

 

 

 
(8,146
)
Cash and cash equivalents at end of year
 
$
28,259

 
$
33,186

 
$
37,645

 
$

 
$
99,090


(in thousands)
 
Condensed Statement of Cash Flows
 
 
For the Year Ended December 31, 2014
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities - continuing operations
 
$
9,433

 
$
283,316

 
$
42,844

 
$

 
$
335,593

Net cash used in operating activities - discontinued operations
 

 
(13,717
)
 

 

 
(13,717
)
Total cash provided by operating activities
 
$
9,433

 
$
269,599

 
$
42,844

 
$

 
$
321,876

Cash flow from investing activities:
 
 
 
 
 
 
 
 
 


Purchases of property and equipment
 
$
(1,964
)
 
$
(40,598
)
 
$
(9,463
)
 
$

 
$
(52,025
)
Purchases of capitalized data and other intangible assets
 

 
(30,077
)
 
(5,052
)
 

 
(35,129
)
Cash paid for acquisitions, net of cash acquired
 

 
(665,753
)
 
(29,118
)
 

 
(694,871
)
Cash received from sale of discontinued operations
 

 
25,366

 

 

 
25,366

Proceeds from sale of property and equipment
 

 
13,937

 

 

 
13,937

Change in restricted cash
 
(700
)
 
306

 
84

 

 
(310
)
Net cash used in investing activities - continuing operations
 
(2,664
)
 
(696,819
)
 
(43,549
)
 

 
(743,032
)
Net cash provided by investing activities - discontinued operations
 

 

 
1,536

 

 
1,536

Total cash used in investing activities
 
$
(2,664
)
 
$
(696,819
)
 
$
(42,013
)
 
$

 
$
(741,496
)
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 


Proceeds from long-term debt
 
$
690,017

 
$

 
$

 
$

 
$
690,017

Debt issuance costs
 
(14,042
)
 

 

 

 
(14,042
)
Repayments of long-term debt
 
(195,217
)
 
(4,789
)
 

 

 
(200,006
)
Shares repurchased and retired
 
(91,475
)
 

 

 

 
(91,475
)
Proceeds from issuance of shares in connection with share-based compensation
 
15,213

 

 

 

 
15,213

Minimum tax withholding related to net share settlements
 
(15,980
)
 

 

 

 
(15,980
)
Tax benefit related to stock options
 
6,791

 

 

 

 
6,791

Intercompany payments
 
(610,239
)
 
(179,187
)
 

 
789,426

 

Intercompany proceeds
 
179,187

 
606,212

 
4,027

 
(789,426
)
 

Net cash (used in)/provided by financing activities - continuing operations
 
(35,745
)
 
422,236

 
4,027

 

 
390,518

Net cash provided by financing activities - discontinued operations
 

 

 

 

 

Total cash (used in)/provided by financing activities
 
$
(35,745
)
 
$
422,236

 
$
4,027

 
$

 
$
390,518

Effect of Exchange Rate on cash
 

 

 
(625
)
 

 
(625
)
Net change in cash and cash equivalents
 
$
(28,976
)
 
$
(4,984
)
 
$
4,233

 
$

 
$
(29,727
)
Cash and cash equivalents at beginning of period
 
104,310

 

 
30,109

 

 
134,419

Less: Change in cash and cash equivalents - discontinued operations
 

 
(13,717
)
 
1,536

 

 
(12,181
)
Plus: Cash swept (to)/from discontinued operations
 
(13,732
)
 

 
1,536

 

 
(12,196
)
Cash and cash equivalents at end of year
 
$
61,602

 
$
8,733

 
$
34,342

 
$

 
$
104,677


(in thousands)
 
Condensed Statement of Cash Flows
 
 
For the Year Ended December 31, 2013
 
 
Parent
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Consolidating/Eliminating Adjustments
 
Total
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
Net cash (used in)/provided by operating activities - continuing operations
 
$
(51,864
)
 
$
354,004

 
$
26,080

 
$

 
$
328,220

Net cash provided by operating activities - discontinued operations
 

 
24,094

 
1,506

 

 
25,600

Total cash (used in)/provided by operating activities
 
$
(51,864
)
 
$
378,098

 
$
27,586

 
$

 
$
353,820

Cash flow from investing activities:
 
 
 
 
 
 
 
 
 


Purchases of property and equipment
 
$
(8,870
)
 
$
(51,660
)
 
$
(8,215
)
 
$

 
$
(68,745
)
Purchases of capitalized data and other intangible assets
 
(348
)
 
(23,171
)
 
(14,322
)
 

 
(37,841
)
Cash (paid for)/received acquisitions, net of cash acquired
 

 
(92,591
)
 
542

 

 
(92,049
)
Cash received from sale of discontinued operations
 

 
2,263

 

 

 
2,263

Purchases of investments
 

 
(2,351
)
 

 

 
(2,351
)
Change in restricted cash
 
7,964

 

 
2,104

 

 
10,068

Net cash used in investing activities - continuing operations
 
(1,254
)
 
(167,510
)
 
(19,891
)
 

 
(188,655
)
Net cash provided by investing activities - discontinued operations
 

 
1,862

 

 

 
1,862

Total cash used in investing activities
 
$
(1,254
)
 
$
(165,648
)
 
$
(19,891
)
 
$

 
$
(186,793
)
Cash flow from financing activities:
 
 
 
 
 
 
 
 
 


Proceeds from long-term debt
 
$
50,000

 
$
1,647

 
$

 
$

 
$
51,647

Debt issuance cost
 

 
(10,436
)
 

 

 
(10,436
)
Repayments of long-term debt
 
(4,375
)
 
(291
)
 

 

 
(4,666
)
Shares repurchased and retired
 
(241,161
)
 

 

 

 
(241,161
)
Proceeds from issuance of stock related to stock options and employee benefit plans
 
28,232

 

 

 

 
28,232

Minimum tax withholding related to net share settlements
 
(8,665
)
 

 

 

 
(8,665
)
Tax benefit related to stock options
 
5,146

 

 

 

 
5,146

Intercompany payments
 

 
(180,885
)
 
(10,262
)
 
191,147

 

Intercompany proceeds
 
191,147

 

 

 
(191,147
)
 

Net cash provided by/(used in) financing activities - continuing operations
 
20,324

 
(189,965
)
 
(10,262
)
 

 
(179,903
)
Net cash provided by financing activities - discontinued operations
 

 

 

 

 

Total cash provided by/(used in) financing activities
 
$
20,324

 
$
(189,965
)
 
$
(10,262
)
 
$

 
$
(179,903
)
Effect of Exchange Rate on cash
 

 

 
(2,116
)
 

 
(2,116
)
Net change in cash and cash equivalents
 
$
(32,794
)
 
$
22,485

 
$
(4,683
)
 
$

 
$
(14,992
)
Cash and cash equivalents at beginning of period
 
111,305

 
3,471

 
34,792

 

 
149,568

Less: Change in cash and cash equivalents - discontinued operations
 

 
25,956

 
1,506

 

 
27,462

Plus: Cash swept from discontinued operations
 
25,799

 

 
1,506

 

 
27,305

Cash and cash equivalents at end of year
 
$
104,310

 
$

 
$
30,109

 
$

 
$
134,419