Condensed Consolidating Financial Information of Subsidiary Guarantors | 16. Condensed Consolidating Financial Information of Subsidiary Guarantors As of September 30, 2016, the Company had outstanding $400,000 aggregate principal amount of 5.125% senior notes due 2022, or the 5.125% Senior Notes, and $755,000 aggregate principal amount of 4.875% senior notes due 2023, or the 4.875% Senior Notes, (collectively the “Notes”). These Notes are fully and unconditionally guaranteed on a joint and several senior unsecured basis by the following subsidiaries of Cinemark USA, Inc.: Sunnymead Cinema Corp., Cinemark Properties, Inc., Greeley Holdings, Inc., Cinemark Partners I, Inc., CNMK Investments, Inc., CNMK Texas Properties, LLC., Cinemark Concessions LLC, Century Theatres, Inc., Marin Theatre Management, LLC, Century Theatres NG, LLC, Cinearts LLC, Cinearts Sacramento, LLC, Corte Madera Theatres, LLC, Novato Theatres, LLC, San Rafael Theatres, LLC, Northbay Theatres, LLC, Century Theatres Summit Sierra, LLC and Century Theatres Seattle, LLC. The following supplemental condensed consolidating financial information presents: a. Condensed consolidating balance sheet information as of December 31, 2015 and September 30, 2016, condensed consolidating statements of income information for the three and nine months ended September 30, 2015 and 2016, condensed consolidating statements of comprehensive income (loss) information for the three and nine months ended September 30, 2015 and 2016 and condensed consolidating statements of cash flows information for the nine months ended September 30, 2015 and 2016. b. Cinemark USA, Inc. (the “Parent” and “Issuer”), combined Guarantor Subsidiaries and combined Non-Guarantor Subsidiaries with their investments in subsidiaries accounted for using the equity method of accounting and therefore, the Parent column reflects the equity income of its Guarantor Subsidiaries and Non-Guarantor Subsidiaries, which are also separately reflected in the stand-alone Guarantor Subsidiaries and Non-Guarantor Subsidiaries column. Additionally, the Guarantor Subsidiaries column reflects the equity income (loss) of its Non-Guarantor Subsidiaries, which are also separately reflected in the stand-alone Non-Guarantor Subsidiaries column. c. Elimination entries necessary to consolidate the Parent and all of its Subsidiaries CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION DECEMBER 31, 2015 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Assets Current assets Cash and cash equivalents $ 141,364 $ 95,865 $ 351,274 $ — $ 588,503 Other current assets 78,797 18,407 61,432 (32,024 ) 126,612 Accounts receivable from parent or subsidiaries 212,299 — — (211,128 ) 1,171 Total current assets 432,460 114,272 412,706 (243,152 ) 716,286 Theatre properties and equipment—net 539,082 614,821 351,166 — 1,505,069 Investment in subsidiaries 1,326,790 293,900 — (1,620,690 ) — Other assets 1,402,062 135,022 475,187 (105,994 ) 1,906,277 Total assets $ 3,700,394 $ 1,158,015 $ 1,239,059 $ (1,969,836 ) $ 4,127,632 Liabilities and equity Current liabilities Current portion of long-term debt $ 7,000 $ — $ 1,405 $ — $ 8,405 Current portion of capital lease obligations 6,426 9,962 2,392 — 18,780 Accounts payable and accrued expenses 197,268 123,759 116,353 (25,396 ) 411,984 Accounts payable to parent or subsidiaries — 23,965 187,163 (211,128 ) — Total current liabilities 210,694 157,686 307,313 (236,524 ) 439,169 Long-term liabilities Long-term debt, less current portion 1,868,763 — 9,534 (105,367 ) 1,772,930 Capital lease obligations, less current portion 114,513 67,440 26,999 — 208,952 Other long-term liabilities and deferrals 404,278 77,774 118,533 (7,255 ) 593,330 Total long-term liabilities 2,387,554 145,214 155,066 (112,622 ) 2,575,212 Commitments and contingencies — — — — — Equity Cinemark USA, Inc.’s stockholder’s equity: Common stock 49,543 457,369 10,240 (467,609 ) 49,543 Other stockholder’s equity 1,052,603 397,746 755,335 (1,153,081 ) 1,052,603 Total Cinemark USA, Inc. stockholder’s equity 1,102,146 855,115 765,575 (1,620,690 ) 1,102,146 Noncontrolling interests — — 11,105 — 11,105 Total equity 1,102,146 855,115 776,680 (1,620,690 ) 1,113,251 Total liabilities and equity $ 3,700,394 $ 1,158,015 $ 1,239,059 $ (1,969,836 ) $ 4,127,632 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION SEPTEMBER 30, 2016 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Assets Current assets Cash and cash equivalents $ 86,490 $ 88,260 $ 352,262 $ — $ 527,012 Other current assets 104,605 19,931 67,643 (92,377 ) 99,802 Accounts receivable from parent or subsidiaries 185,776 15,047 (190,992 ) 9,831 Total current assets 376,871 123,238 419,905 (283,369 ) 636,645 Theatre properties and equipment—net 580,178 633,442 399,489 1,613,109 Investment in subsidiaries 1,507,794 360,445 — (1,868,239 ) — Other assets 1,411,444 134,598 496,590 (106,042 ) 1,936,590 Total assets $ 3,876,287 $ 1,251,723 $ 1,315,984 $ (2,257,650 ) $ 4,186,344 Liabilities and equity Current liabilities Current portion of long-term debt $ 2,855 $ — $ 1,389 $ — $ 4,244 Current portion of capital lease obligations 7,685 8,790 3,087 19,562 Accounts payable and accrued expenses 214,420 79,462 104,196 (75,045 ) 323,033 Accounts payable to parent or subsidiaries — — 190,992 (190,992 ) — Total current liabilities 224,960 88,252 299,664 (266,037 ) 346,839 Long-term liabilities Long-term debt, less current portion 1,882,382 — 13,989 (109,822 ) 1,786,549 Capital lease obligations, less current portion 118,126 60,783 30,111 — 209,020 Other long-term liabilities and deferrals 418,630 75,363 119,238 (13,552 ) 599,679 Total long-term liabilities 2,419,138 136,146 163,338 (123,374 ) 2,595,248 Commitments and contingencies — — — — — Equity Cinemark USA, Inc.’s stockholder’s equity: Common stock 49,543 457,368 10,239 (467,607 ) 49,543 Other stockholder’s equity 1,182,646 569,957 830,675 (1,400,632 ) 1,182,646 Total Cinemark USA, Inc. stockholder’s equity 1,232,189 1,027,325 840,914 (1,868,239 ) 1,232,189 Noncontrolling interests — — 12,068 — 12,068 Total equity 1,232,189 1,027,325 852,982 (1,868,239 ) 1,244,257 Total liabilities and equity $ 3,876,287 $ 1,251,723 $ 1,315,984 $ (2,257,650 ) $ 4,186,344 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION THREE MONTHS ENDED SEPTEMBER 30, 2015 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Revenues $ 223,094 $ 283,256 $ 203,128 $ (9,422 ) $ 700,056 Cost of operations Theatre operating expenses 181,084 197,942 144,550 (9,422 ) 514,154 General and administrative expenses 3,798 20,779 13,914 — 38,491 Depreciation and amortization 15,201 18,719 13,623 — 47,543 Impairment of long-lived assets 633 — — — 633 (Gain) loss on sale of assets and other 792 (295 ) (997 ) — (500 ) Total cost of operations 201,508 237,145 171,090 (9,422 ) 600,321 Operating income 21,586 46,111 32,038 — 99,735 Other income (expense) Interest expense (25,334 ) (2,091 ) (1,069 ) 75 (28,419 ) Distributions from NCM — — 4,601 — 4,601 Equity in income of affiliates 50,380 16,024 10,228 (65,585 ) 11,047 Other income (expense) 49 (3 ) (9,517 ) (75 ) (9,546 ) Total other income 25,095 13,930 4,243 (65,585 ) (22,317 ) Income before income taxes 46,681 60,041 36,281 (65,585 ) 77,418 Income taxes (34 ) 17,190 13,185 — 30,341 Net income 46,715 42,851 23,096 (65,585 ) 47,077 Less: Net income attributable to noncontrolling interests — — 362 — 362 Net income attributable to Cinemark USA, Inc. $ 46,715 $ 42,851 $ 22,734 $ (65,585 ) $ 46,715 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION THREE MONTHS ENDED SEPTEMBER 30, 2016 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Revenues $ 260,296 $ 312,447 $ 208,654 $ (12,823 ) $ 768,574 Cost of operations Theatre operating expenses 204,521 211,283 150,980 (12,823 ) 553,961 General and administrative expenses 3,094 20,125 11,441 — 34,660 Depreciation and amortization 17,690 20,891 15,606 — 54,187 Impairment of long-lived assets 406 — — — 406 Loss on sale of assets and other 2,047 4,660 233 — 6,940 Total cost of operations 227,758 256,959 178,260 (12,823 ) 650,154 Operating income 32,538 55,488 30,394 — 118,420 Other income (expense) Interest expense (23,552 ) (1,847 ) (1,607 ) 347 (26,659 ) Distributions from NCM — — 1,381 — 1,381 Equity in income of affiliates 60,972 20,481 11,341 (80,404 ) 12,390 Other income (expense) 104 (4 ) 2,397 (347 ) 2,150 Total other income 37,524 18,630 13,512 (80,404 ) (10,738 ) Income before income taxes 70,062 74,118 43,906 (80,404 ) 107,682 Income taxes 4,016 20,903 16,246 — 41,165 Net income 66,046 53,215 27,660 (80,404 ) 66,517 Less: Net income attributable to noncontrolling interests — — 471 — 471 Net income attributable to Cinemark USA, Inc. $ 66,046 $ 53,215 $ 27,189 $ (80,404 ) $ 66,046 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION NINE MONTHS ENDED SEPTEMBER 30, 2015 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Revenues $ 703,276 $ 868,949 $ 607,548 $ (34,387 ) $ 2,145,386 Cost of operations Theatre operating expenses 564,888 594,057 432,218 (34,387 ) 1,556,776 General and administrative expenses 13,235 58,442 42,577 — 114,254 Depreciation and amortization 43,890 54,392 41,162 — 139,444 Impairment of long-lived assets 3,537 1,418 — — 4,955 (Gain) loss on sale of assets and other 3,682 2,107 (1,937 ) — 3,852 Total cost of operations 629,232 710,416 514,020 (34,387 ) 1,819,281 Operating income 74,044 158,533 93,528 — 326,105 Other income (expense) Interest expense (75,668 ) (6,425 ) (2,970 ) 133 (84,930 ) Distributions from NCM 1,724 — 11,376 — 13,100 Equity in income of affiliates 162,943 51,992 19,748 (214,311 ) 20,372 Other income (expense) (772 ) 18 (11,957 ) (133 ) (12,844 ) Total other income 88,227 45,585 16,197 (214,311 ) (64,302 ) Income before income taxes 162,271 204,118 109,725 (214,311 ) 261,803 Income taxes 1,884 59,159 38,998 — 100,041 Net income 160,387 144,959 70,727 (214,311 ) 161,762 Less: Net income attributable to noncontrolling interests — — 1,375 — 1,375 Net income attributable to Cinemark USA, Inc. $ 160,387 $ 144,959 $ 69,352 $ (214,311 ) $ 160,387 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF INCOME INFORMATION NINE MONTHS ENDED SEPTEMBER 30, 2016 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Revenues $ 758,952 $ 919,705 $ 579,483 $ (40,293 ) $ 2,217,847 Cost of operations Theatre operating expenses 600,225 620,886 420,525 (40,293 ) 1,601,343 General and administrative expenses 10,727 63,816 32,443 106,986 Depreciation and amortization 51,687 60,782 43,405 155,874 Impairment of long-lived assets 1,501 — 822 2,323 Loss on sale of assets and other 1,623 8,598 764 10,985 Total cost of operations 665,763 754,082 497,959 (40,293 ) 1,877,511 Operating income 93,189 165,623 81,524 — 340,336 Other income (expense) Interest expense (72,667 ) (5,720 ) (4,543 ) 950 (81,980 ) Loss on debt amendments and refinancing (13,284 ) — — — (13,284 ) Distributions from NCM 1,310 — 8,807 — 10,117 Equity in income of affiliates 173,232 55,812 23,309 (227,756 ) 24,597 Other income 237 24 8,602 (950 ) 7,913 Total other income 88,828 50,116 36,175 (227,756 ) (52,637 ) Income before income taxes 182,017 215,739 117,699 (227,756 ) 287,699 Income taxes 2,593 62,281 41,947 — 106,821 Net income 179,424 153,458 75,752 (227,756 ) 180,878 Less: Net income attributable to noncontrolling interests — — 1,454 — 1,454 Net income attributable to Cinemark USA, Inc. $ 179,424 $ 153,458 $ 74,298 $ (227,756 ) $ 179,424 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) INFORMATION THREE MONTHS ENDED SEPTEMBER 30, 2015 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net income $ 46,715 $ 42,851 $ 23,096 $ (65,585 ) $ 47,077 Other comprehensive income (loss), net of tax Unrealized gain due to fair value adjustments on interest rate swap agreements, net of settlements, net of taxes of $454 767 — — — 767 Unrealized loss due to fair value adjustments on available-for-sale securities, net of taxes of $1,234 (2,092 ) — — — (2,092 ) Other comprehensive loss in equity method investments (72 ) — (72 ) 72 (72 ) Foreign currency translation adjustments (59,146 ) — (59,181 ) 59,146 (59,181 ) Total other comprehensive loss, net of tax (60,543 ) — (59,253 ) 59,218 (60,578 ) Total comprehensive income (loss), net of tax $ (13,828 ) $ 42,851 $ (36,157 ) $ (6,367 ) $ (13,501 ) Comprehensive income attributable to noncontrolling interests — — (327 ) — (327 ) Comprehensive income (loss) attributable to Cinemark USA, Inc. $ (13,828 ) $ 42,851 $ (36,484 ) $ (6,367 ) $ (13,828 ) CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION THREE MONTHS ENDED SEPTEMBER 30, 2016 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net income $ 66,046 $ 53,215 $ 27,660 $ (80,404 ) $ 66,517 Other comprehensive loss, net of tax Other comprehensive loss in equity method investments (7 ) — — — (7 ) Foreign currency translation adjustments (3,673 ) — (3,669 ) 3,673 (3,669 ) Total other comprehensive loss, net of tax (3,680 ) — (3,669 ) 3,673 (3,676 ) Total comprehensive income, net of tax $ 62,366 $ 53,215 $ 23,991 $ (76,731 ) $ 62,841 Comprehensive income attributable to noncontrolling interests — — (475 ) — (475 ) Comprehensive income attributable to Cinemark USA, Inc. $ 62,366 $ 53,215 $ 23,516 $ (76,731 ) $ 62,366 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) INFORMATION NINE MONTHS ENDED SEPTEMBER 30, 2015 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net income $ 160,387 $ 144,959 $ 70,727 $ (214,311 ) $ 161,762 Other comprehensive income (loss), net of tax Unrealized gain due to fair value adjustments on interest rate swap agreements, net of settlements, net of taxes of $1,412 2,379 — — — 2,379 Unrealized loss due to fair value adjustments on available-for-sale securities, net of taxes of $998 (1,680 ) — — — (1,680 ) Other comprehensive loss in equity method investments (3,010 ) — (2,977 ) 2,977 (3,010 ) Foreign currency translation adjustments (105,193 ) — (105,228 ) 105,193 (105,228 ) Total other comprehensive loss, net of tax (107,504 ) — (108,205 ) 108,170 (107,539 ) Total comprehensive income (loss), net of tax $ 52,883 $ 144,959 $ (37,478 ) $ (106,141 ) $ 54,223 Comprehensive income attributable to noncontrolling interests — — (1,340 ) — (1,340 ) Comprehensive income (loss) attributable to Cinemark USA, Inc. $ 52,883 $ 144,959 $ (38,818 ) $ (106,141 ) $ 52,883 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME INFORMATION NINE MONTHS ENDED SEPTEMBER 30, 2016 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Net income $ 179,424 $ 153,458 $ 75,752 $ (227,756 ) $ 180,878 Other comprehensive income (loss), net of tax Unrealized gain due to fair value adjustments on interest rate swap agreements, net of settlements, net of taxes of $138 234 — — — 234 Other comprehensive loss in equity method investments (183 ) — — — (183 ) Foreign currency translation adjustments 34,974 — 34,998 (34,974 ) 34,998 Total other comprehensive income, net of tax 35,025 — 34,998 (34,974 ) 35,049 Total comprehensive income, net of tax $ 214,449 $ 153,458 $ 110,750 $ (262,730 ) $ 215,927 Comprehensive income attributable to noncontrolling interests — — (1,478 ) — (1,478 ) Comprehensive income attributable to Cinemark USA, Inc. $ 214,449 $ 153,458 $ 109,272 $ (262,730 ) $ 214,449 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION NINE MONTHS ENDED SEPTEMBER 30, 2015 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Operating activities Net income $ 160,387 $ 144,959 $ 70,727 $ (214,311 ) $ 161,762 Adjustments to reconcile net income to cash provided by operating activities (125,558 ) 13,474 29,983 214,311 132,210 Changes in assets and liabilities and other 12,107 (79,620 ) (743 ) — (68,256 ) Net cash provided by operating activities 46,936 78,813 99,967 — 225,716 Investing activities Additions to theatre properties and equipment and other (66,337 ) (97,694 ) (68,320 ) — (232,351 ) Acquisition of theatre in Brazil — — (2,651 ) — (2,651 ) Proceeds from sale of theatre properties and equipment and other 2,457 1,862 1,964 — 6,283 Intercompany note issuances (2,500 ) — (75,000 ) 77,500 — Investment in joint ventures and other — — (3,180 ) — (3,180 ) Dividends received from subsidiaries 300 6 — (306 ) — Net cash used for investing activities (66,080 ) (95,826 ) (147,187 ) 77,194 (231,899 ) Financing activities Dividends paid to parent (86,400 ) (306 ) — 306 (86,400 ) Repayments of long-term debt (5,250 ) — (24 ) — (5,274 ) Payment of debt issue costs (6,957 ) — — — (6,957 ) Payments on capital leases (4,033 ) (6,683 ) (1,485 ) — (12,201 ) Intercompany loan proceeds 75,000 — 2,500 (77,500 ) — Other 2,417 (4,770 ) (294 ) — (2,647 ) Net cash provided by (used for) financing activities (25,223 ) (11,759 ) 697 (77,194 ) (113,479 ) Effect of exchange rate changes on cash and cash equivalents — — (16,432 ) — (16,432 ) Decrease in cash and cash equivalents (44,367 ) (28,772 ) (62,955 ) — (136,094 ) Cash and cash equivalents: Beginning of year 129,505 74,643 434,693 — 638,841 End of year $ 85,138 $ 45,871 $ 371,738 $ — $ 502,747 CINEMARK USA, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION NINE MONTHS ENDED SEPTEMBER 30, 2016 Parent Subsidiary Subsidiary Company Guarantors Non-Guarantors Eliminations Consolidated (In thousands) Operating activities Net income $ 179,424 $ 153,458 $ 75,752 $ (227,756 ) $ 180,878 Adjustments to reconcile net income to cash provided by operating activities (106,960 ) 21,970 31,287 227,756 174,053 Changes in assets and liabilities 29,668 (87,172 ) (19,677 ) — (77,181 ) Net cash provided by operating activities 102,132 88,256 87,362 — 277,750 Investing activities Additions to theatre properties and equipment (84,633 ) (89,554 ) (56,159 ) — (230,346 ) Acquisition of theatres in the US (15,300 ) — — — (15,300 ) Proceeds from sale of theatre properties and equipment and other 2,912 339 147 — 3,398 Proceeds from sale of marketable securities 13,451 — — — 13,451 Intercompany note issuances (4,455 ) — — 4,455 — Dividends received from subsidiaries 25,733 8,011 — (33,744 ) — Investment in joint ventures and other (1,000 ) — (703 ) — (1,703 ) Net cash used for investing activities (63,292 ) (81,204 ) (56,715 ) (29,289 ) (230,500 ) Financing activities Dividends paid to parent (93,650 ) — (33,744 ) 33,744 (93,650 ) Proceeds from issuance of Senior Notes, net of discount 222,750 — — — 222,750 Retirement of Senior Subordinated Notes (200,000 ) — — — (200,000 ) Repayments of long-term debt (15,201 ) — (16 ) — (15,217 ) Payments of debt issue costs (4,504 ) — — — (4,504 ) Intercompany loan proceeds — — 4,455 (4,455 ) — Payments on capital leases (4,906 ) (7,829 ) (1,920 ) — (14,655 ) Other 1,797 (6,828 ) (515 ) — (5,546 ) Net cash used for financing activities (93,714 ) (14,657 ) (31,740 ) 29,289 (110,822 ) Effect of exchange rate changes on cash and cash equivalents — — 2,081 — 2,081 Increase (decrease) in cash and cash equivalents (54,874 ) (7,605 ) 988 — (61,491 ) Cash and cash equivalents: Beginning of year 141,364 95,865 351,274 — 588,503 End of year $ 86,490 $ 88,260 $ 352,262 $ — $ 527,012 |