EX-99.1 2 exhibit991-q22013earningsr.htm EXHIBIT 99.1 Exhibit 99.1 - Q2 2013 Earnings Release


Exhibit 99.1
 
 
NEWS RELEASE
 
Kaman Corporation
 
1332 Blue Hills Avenue
Bloomfield, CT USA
 
P 860.243.7100
www.kaman.com

KAMAN REPORTS 2013 SECOND QUARTER RESULTS

Second Quarter 2013 Highlights:
Record net sales of $432 million; Diluted earnings per share of $0.67;
Aerospace delivers strong operating profit performance of 17.8%
New Zealand SH-2G(I) helicopter contract contributes in Q2
Sequential sales growth and restructuring drive Distribution operating margin to 5.1%

BLOOMFIELD, Connecticut (July 29, 2013) - Kaman Corp. (NYSE:KAMN) today reported financial results for the second quarter ended June 28, 2013.
 
 
 
 
 
 
 
 
 
Table 1. Summary of Financial Results from continuing operations
 
 
 
 
 
 
In thousands except per share amounts
For the three months ended
 
 
 
June 28,
2013
 
June 29,
2012
 
$ Change
 
 
Net sales:
 
 
 
 
 
 
 
Distribution
$
270,233

 
$
252,862

 
$
17,371

 
 
Aerospace
161,492

 
147,364

 
14,128

 
 
Net sales
$
431,725

 
$
400,226

 
$
31,499

 
 
 
 

 
 

 
 
 
 
Operating income:
 

 
 

 
 
 
 
Industrial Distribution
$
13,669

 
$
14,166

 
$
(497
)
 
 
Aerospace
28,678

 
26,158

 
2,520

 
 
Net (loss) gain on sale of assets
(21
)
 
8

 
(29
)
 
 
Corporate expense
(11,309
)
 
(12,312
)
 
1,003

 
 
Operating income
$
31,017

 
$
28,020

 
$
2,997

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share from continuing operations
$
0.67

 
$
0.61

 
$
0.06

 
 
 
 
 
 
 
 
 

Neal J. Keating, Chairman, President and Chief Executive Officer, stated, “We achieved strong overall results for the second quarter led by the performance at Aerospace and the sequential improvement in operating profit at Distribution.
Aerospace delivered an operating profit margin of 17.8% for the quarter, due to a favorable product mix led by increased volume for our bearing product lines and a higher level of JPF direct commercial sales. Additionally, we began to record revenue and profit from the sale of the SH-2G(I) aircraft to New Zealand.





Acquisitions drove top line growth in Distribution, offset by a modest decline in organic sales as sluggish market conditions continue to impact select end markets. Distribution operating profit was 5.1% for the second quarter, demonstrating significant sequential improvement over the operating profit of 1.8% in the first quarter, due to the absence of $3.0 million of expense related to our first quarter restructuring, $2.0 million in cost savings resulting from that restructuring and operating leverage from higher sales. Operating margin declined year over year primarily as a result of the impact of lower organic sales volume. For the balance of 2013, we expect sequential sales and operating margin improvement at Distribution.
The sequential improvement we made during the first half provides us confidence that we will deliver a stronger second half. "

Distribution Segment

Sales increased 6.9% in the second quarter of 2013 to $270.2 million compared to $252.9 million a year ago. Acquisitions contributed $25.2 million in sales in the quarter (sales from acquisitions are classified as organic beginning with the thirteenth month following the acquisition). Organic sales per sales day* improved sequentially; however, they decreased 3.1% from the second quarter of 2012. (See Table 3 for additional details regarding the Segment's sales per sales day performance.)

Segment operating income for the second quarter of 2013 was $13.7 million, or 5.1%, compared to $14.2 million, or 5.6%, in the second quarter of 2012. Operating profit margin decreased due to lower organic sales and correspondingly lower rebates. This decrease was partially offset by the contribution of operating income from our 2012 acquisitions and cost savings from our first quarter restructuring.

Aerospace Segment

Sales were $161.5 million, an increase of $14.1 million from sales of $147.4 million in the second quarter of 2012, due to a $15.3 million increase in sales on our military programs which was offset by a $1.2 million decrease in sales of commercial products. The increase in military sales was primarily attributable to a higher volume of shipments to foreign customers under our JPF program, higher bearing product sales and $3.8 million of revenue recognized under the SH-2G(I) contract with New Zealand.

Operating income for the second quarter of 2013 was $28.7 million, compared to operating income of $26.2 million in the second quarter of 2012. The operating margin in this year's second quarter was 17.8%, consistent with the prior year. The segment benefited from higher margin direct commercial sales of the JPF, higher commercial and military bearing product sales and the initial recognition of revenue under the SH-2G(I) program. These increases were offset by the $2.7 million negative impact of adjustments made to our contract margin estimates, lower shipments of the JPF to the USG and an increase in SG&A costs, primarily related to higher research and development expenditures.






Outlook

We are updating our full-year outlook based on our current expectations for the remainder of the year. Our updated outlook is below:

Distribution:
Sales of $1,100 million to $1,115 million
Operating margins of 4.7% to 4.9%
Aerospace:
Sales of $620 million to $635 million
Operating margins of 16.2% to 16.5%
Interest expense of approximately $13 million
Corporate expenses of approximately $49 million
Estimated annualized tax rate of approximately 35.0%
Capital expenditures of $40 million to $45 million
Free cash flow* in the range of $15 million to $20 million
 
2013 Outlook
In millions
 
 
 
Free Cash Flow*:
 
 
 
Cash flows from operations
$
55.0

to
$
65.0

Expenditures for property, plant and equipment
(40.0
)
to
(45.0
)
Free Cash Flow
$
15.0

to
$
20.0


Chief Financial Officer, Robert D. Starr, commented, "We delivered solid results for the second quarter driven by strong performance at Aerospace, resulting from a favorable sales mix. Based on our first half performance, we are able to raise the low end of our full year outlook for operating margin at the segment. At Distribution, we achieved significant sequential improvement in our performance during the quarter and expect to deliver record operating margin performance in the second half. Distribution's full year operating profit margin percentage is expected to come in between 4.7% and 4.9%. Our full year free cash flow is expected to be between $15.0 million and $20.0 million. This reflects an anticipated delay in cash receipts related to a direct commercial sale of the JPF, which we now expect to occur in the first quarter of 2014."
Please see the MD&A section of the Company's SEC Form 10-Q filed concurrent with the issuance of this release for greater detail on our results and various company programs.

A conference call has been scheduled for tomorrow, July 30, 2013, at 8:30 AM ET. Listeners may access the call live by telephone at (877) 415-3177 and from outside the U.S. at (857) 244-7320
(passcode: 36144758); or, over the Internet through a link on the home page of the Company's website at http://www.kaman.com. In its discussion, management may include certain non-GAAP measures related to company performance. If so, a reconciliation of that information to GAAP, if not provided in this release, will be provided in the exhibits to the conference call and will be available through the Internet link provided above.






Table 2. Summary of Segment Information (in thousands)
 
 
 
 
 
 
 
 
For the three months ended
 
For the six months ended
 
June 28,
2013
 
June 29,
2013
 
June 28,
2013
 
June 29,
2013
Net sales:
 
 
 
 
 
 
 
   Distribution
$
270,233

 
$
252,862

 
$
527,401

 
$
505,497

   Aerospace
161,492

 
147,364

 
292,399

 
278,448

     Net sales
$
431,725

 
$
400,226

 
$
819,800

 
$
783,945

 
 

 
 

 
 
 
 
Operating income:
 

 
 

 
 
 
 
   Distribution
$
13,669

 
$
14,166

 
$
18,299

 
$
26,480

   Aerospace
28,678

 
26,158

 
49,589

 
42,059

   Net gain (loss) on sale of assets
(21
)
 
8

 
(100
)
 
32

   Corporate expense
(11,309
)
 
(12,312
)
 
(23,004
)
 
(23,837
)
     Operating income
$
31,017

 
$
28,020

 
44,784

 
44,734

 
 
 
 
 
 
 
 

Non-GAAP Measure Disclosure

Management believes that the non-GAAP (Generally Accepted Accounting Principles) measures indicated by an asterisk (*) used in this release or in other disclosures provide important perspectives into the Company's ongoing business performance. The Company does not intend for the information to be considered in isolation or as a substitute for the related GAAP measures. Other companies may define the measures differently. We define the non-GAAP measures used in this report and other disclosures as follows:

Organic Sales per Sales Day - Organic sales per sales day is defined as GAAP net sales of the Distribution segment less sales derived from acquisitions, divided by the number of sales days in a given period. Sales days are essentially business days that the Company's branch locations are open for business and exclude weekends and holidays. Sales days are provided as part of this release. Management believes organic sales per sales day provides an important perspective on how net sales may be impacted by the number of days the segment is open for business and provides a basis for comparing periods in which the number of sales days differ.  

The following table illustrates the calculation of organic sales per sales day using “Net sales: Distribution” from the “Segment and Geographic Information” footnote in the “Notes to Condensed Consolidated Financial Statements” from the Company's Form 10-Q filed with the Securities and Exchange Commission on July 29, 2013. Sales from acquisitions are classified as organic beginning with the thirteenth month following the acquisition. Prior period information is adjusted to reflect acquisition sales for that period as organic sales when calculating organic sales per sales day.
Table 3. Distribution - Organic Sales Per Sales Day (in thousands, except days)
 
 
 
 
 
 
 
 
For the three months ended
 
For the six months ended
 
June 28, 2013
 
June 29, 2012
 
June 28,
2013
 
June 29,
2012
Net sales: Distribution
$
270,233

 
$
252,862

 
$
527,401

 
$
505,497

Acquisition related sales
25,163

 

 
48,373

 

Organic sales
$
245,070

 
$
252,862

 
$
479,028

 
$
505,497

Sales days
64

 
64

 
127

 
128

Organic sales per sales day
$
3,829

 
$
3,951

 
$
3,772

 
$
3,949

% change
(3.1
)%
 
8.1
%
 
(4.5
)%
 
8.1
%






Free Cash Flow - Free cash flow is defined as GAAP “Net cash used in operating activities” less “Expenditures for property, plant & equipment.” Management believes free cash flow provides an important perspective on the cash available for dividends to shareholders, debt repayment, and acquisitions after making capital investments required to support ongoing business operations and long-term value creation. Free cash flow does not represent the residual cash flow available for discretionary expenditures as it excludes certain mandatory expenditures such as repayment of maturing debt. Management uses free cash flow internally to assess both business performance and overall liquidity. The following table illustrates the calculation of free cash flow using “Net cash used in operating activities” and “Expenditures for property, plant & equipment”, GAAP measures from the Condensed Consolidated Statements of Cash Flows.

Table 4. Free Cash Flow (in thousands)
 
 
 
 
 
 
 
 
For the Six Months Ended
 
For the Three Months Ended
 
For the Three Months Ended
 
 
June 28, 2013
 
March 29,
2013
 
June 28,
2013
Net cash used in operating activities
 
$
(13,407
)
 
$
(34,562
)
 
$
21,155

Expenditures for property, plant & equipment
 
(21,267
)
 
(11,841
)
 
(9,426
)
Free Cash Flow
 
$
(34,674
)
 
$
(46,403
)
 
$
11,729


Debt to Capitalization Ratio - Debt to capitalization ratio is calculated by dividing debt by capitalization. Debt is defined as GAAP “Notes payable” plus “Current portion of long-term debt” plus “Long-term debt, excluding current portion.” Capitalization is defined as Debt plus GAAP “Total shareholders' equity”. Management believes that debt to capitalization is a measurement of financial leverage and provides an insight into the financial structure of the Company and its financial strength. The following table illustrates the calculation of debt to capitalization using GAAP measures from the condensed consolidated balance sheets included in this release.

Table 5. Debt to Capitalization (in thousands)
 
 
 
 
 
 
June 28, 2013
 
December 31, 2012
Notes payable
 
$

 
$
21

Current portion of long-term debt
 
10,000

 
10,000

Long-term debt, excluding current portion
 
285,129

 
249,585

Debt
 
295,129

 
259,606

Total shareholders' equity
 
440,019

 
420,193

Capitalization
 
$
735,148

 
$
679,799

Debt to capitalization
 
40.1
%
 
38.2
%

About Kaman Corporation
Kaman Corporation, founded in 1945 by aviation pioneer Charles H. Kaman, and headquartered in Bloomfield, Connecticut conducts business in the aerospace and industrial distribution markets.  The company produces and/or markets widely used proprietary aircraft bearings and components; complex metallic and composite aerostructures for commercial, military and general aviation fixed and rotary wing aircraft; aerostructure engineering design analysis and FAA certification services; safe and arm solutions for missile and bomb systems for the U.S. and allied militaries; subcontract helicopter work; and support for the company's SH-2G Super Seasprite maritime helicopters and K-MAX medium-to-heavy lift helicopters.  The company is a leading distributor of industrial parts, and operates more than 200 customer service centers and five distribution centers across North America.  Kaman offers more than four million items including bearings, mechanical power transmission, electrical, material handling, motion control, fluid power, automation and MRO supplies to customers in virtually every industry.  Additionally, Kaman provides engineering, design and support for automation, electrical, linear, hydraulic and pneumatic systems as well as belting and rubber fabrication, customized mechanical services, hose assemblies, repair, fluid analysis and motor management. 





 
FORWARD-LOOKING STATEMENTS

This report contains "forward-looking statements" within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements also may be included in other publicly available documents issued by the Company and in oral statements made by our officers and representatives from time to time. These forward-looking statements are intended to provide management's current expectations or plans for our future operating and financial performance, based on assumptions currently believed to be valid. They can be identified by the use of words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and other words of similar meaning in connection with a discussion of future operating or financial performance. Examples of forward looking statements include, among others, statements relating to future sales, earnings, cash flows, results of operations, uses of cash and other measures of financial performance.
Because forward-looking statements relate to the future, they are subject to inherent risks, uncertainties and other factors that may cause the Company's actual results and financial condition to differ materially from those expressed or implied in the forward-looking statements. Such risks, uncertainties and other factors include, among others: (i) changes in domestic and foreign economic and competitive conditions in markets served by the Company, particularly the defense, commercial aviation and industrial production markets; (ii) changes in government and customer priorities and requirements (including cost-cutting initiatives, the potential deferral of awards, terminations or reductions of expenditures to respond to the priorities of Congress and the Administration, or budgetary cuts resulting from Congressional actions or automatic sequestration under the Budget Control Act of 2011, as modified by the enactment of the Taxpayer Relief Act of 2012); (iii) changes in geopolitical conditions in countries where the Company does or intends to do business; (iv) the successful conclusion of competitions for government programs and thereafter contract negotiations with government authorities, both foreign and domestic; (v) the existence of standard government contract provisions permitting renegotiation of terms and termination for the convenience of the government; (vi) the conclusion to government inquiries or investigations regarding government programs, including the resolution of the Wichita matter; (vii) risks and uncertainties associated with the successful implementation and ramp up of significant new programs; (viii) potential difficulties associated with variable acceptance test results, given sensitive production materials and extreme test parameters; (ix) the receipt and successful execution of production orders for the JPF U.S. government contract, including the exercise of all contract options and receipt of orders from allied militaries, as all have been assumed in connection with goodwill impairment evaluations; (x) the continued support of the existing K-MAX® helicopter fleet, including sale of existing K-MAX® spare parts inventory; (xi) the accuracy of current cost estimates associated with environmental remediation activities, including activities at the Bloomfield, Moosup and New Hartford, CT facilities and our U.K. facilities; (xii) the profitable integration of acquired businesses into the Company's operations; (xiii) changes in supplier sales or vendor incentive policies; (xiv) the effects of price increases or decreases; (xv) the effects of pension regulations, pension plan assumptions, pension plan asset performance and future contributions; (xvi) future levels of indebtedness and capital expenditures; (xvii) the continued availability of raw materials and other commodities in adequate supplies and the effect of increased costs for such items; (xviii) the effects of currency exchange rates and foreign competition on future operations; (xix) changes in laws and regulations, taxes, interest rates, inflation rates and general business conditions; (xx) future repurchases and/or issuances of common stock; and (xxi) other risks and uncertainties set forth in our Annual Report on Form 10-K for the year ended December 31, 2012.

Any forward-looking information provided in this report should be considered with these factors in mind. We assume no obligation to update any forward-looking statements contained in this report.


###

Contact: Eric Remington
V.P., Investor Relations
(860) 243-6334
Eric.Remington@kaman.com









KAMAN CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(In thousands except per share amounts) (unaudited)

 
 
For the Three Months Ended
 
For the Six Months Ended
 
 
June 28,
2013
 
June 29,
2012
 
June 28,
2013
 
June 29,
2012
Net sales
 
$
431,725

 
$
400,226

 
$
819,800

 
$
783,945

Cost of sales
 
310,468

 
286,394

 
588,277

 
565,513

Gross profit
 
121,257

 
113,832

 
231,523

 
218,432

Selling, general and administrative expenses
 
90,219

 
85,820

 
186,639

 
173,730

Net loss/(gain) on sale of assets
 
21

 
(8
)
 
100

 
(32
)
Operating income
 
31,017

 
28,020

 
44,784

 
44,734

Interest expense, net
 
3,163

 
2,827

 
6,231

 
5,700

Other expense (income), net
 
58

 
79

 
389

 
(224
)
Earnings from continuing operations before income taxes
 
27,796

 
25,114

 
38,164

 
39,258

Income tax expense
 
9,904

 
8,996

 
13,118

 
14,048

Earnings from continuing operations
 
17,892

 
16,118

 
25,046

 
25,210

Earnings from discontinued operations, net of taxes
 

 
361

 

 
672

Net earnings
 
$
17,892

 
$
16,479

 
$
25,046

 
$
25,882

 
 
 
 
 
 
 
 
 
Earnings per share:
 
 

 
 

 
 
 
 
Basic earnings per share from continuing operations
 
$
0.67

 
$
0.61

 
$
0.94

 
$
0.96

Basic earnings per share from discontinued operations
 

 
0.01

 

 
0.02

Basic earnings per share
 
$
0.67

 
$
0.62

 
$
0.94

 
$
0.98

 
 
 
 
 
 
 
 
 
Diluted earnings per share from continuing operations
 
$
0.67

 
$
0.61

 
$
0.93

 
$
0.96

Diluted earnings per share from discontinued operations
 

 
0.01

 

 
0.02

Diluted earnings per share
 
$
0.67

 
$
0.62

 
$
0.93

 
$
0.98

Average shares outstanding:
 
 

 
 

 
 
 
 
Basic
 
26,734

 
26,390

 
26,696

 
26,342

Diluted
 
26,899

 
26,534

 
26,977

 
26,498

Dividends declared per share
 
$
0.16

 
$
0.16

 
$
0.32

 
$
0.32








KAMAN CORPORATION AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands, except share and per share amounts) (unaudited)
 
 
June 28,
2013
 
December 31,
2012
Assets
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
8,707

 
$
16,593

Accounts receivable, net
 
224,989

 
180,798

Inventories
 
383,977

 
367,385

Deferred income taxes
 
29,400

 
25,835

Other current assets
 
26,929

 
27,434

Total current assets
 
674,002

 
618,045

Property, plant and equipment, net of accumulated depreciation of $158,142 and $149,696, respectively
 
137,286

 
128,669

Goodwill
 
192,487

 
192,046

Other intangible assets, net
 
88,072

 
92,913

Deferred income taxes
 
37,264

 
42,905

Other assets
 
22,067

 
22,415

Total assets
 
$
1,151,178

 
$
1,096,993

Liabilities and Shareholders’ Equity
 
 

 
 

Current liabilities:
 
 

 
 

Notes payable
 
$

 
$
21

Current portion of long-term debt
 
10,000

 
10,000

Accounts payable – trade
 
120,653

 
113,143

Accrued salaries and wages
 
32,398

 
35,869

Current portion of amount due to Commonwealth of Australia
 

 
6,659

Advances on contracts
 
12,787

 
1,900

Other accruals and payables
 
56,324

 
53,468

Income taxes payable
 
97

 
2,892

Total current liabilities
 
232,259

 
223,952

Long-term debt, excluding current portion
 
285,129

 
249,585

Deferred income taxes
 
4,627

 
5,150

Underfunded pension
 
143,100

 
148,703

Other long-term liabilities
 
46,044

 
49,410

Commitments and contingencies
 
 
 
 
Shareholders' equity:
 
 

 
 

Preferred stock, $1 par value, 200,000 shares authorized; none outstanding
 

 

Common stock, $1 par value, 50,000,000 shares authorized; voting; 27,054,613 and 26,881,257 shares issued, respectively
 
27,055

 
26,881

Additional paid-in capital
 
128,039

 
122,522

Retained earnings
 
415,969

 
399,473

Accumulated other comprehensive income (loss)
 
(123,336
)
 
(121,590
)
Less 303,163 and 277,473 shares of common stock, respectively, held in treasury, at cost
 
(7,708
)
 
(7,093
)
Total shareholders’ equity
 
440,019

 
420,193

Total liabilities and shareholders’ equity
 
$
1,151,178

 
$
1,096,993

 
 


 
 








KAMAN CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In thousands) (unaudited)

 
 
For the Six Months Ended
 
 
June 28,
2013
 
June 29,
2012
Cash flows from operating activities:
 
 
 
 
Earnings from continuing operations
 
$
25,046

 
$
25,210

Adjustments to reconcile earnings from continuing operations to net cash provided by (used in) operating activities of continuing operations:
 
 

 
 

Depreciation and amortization
 
15,528

 
13,341

Accretion of convertible notes discount
 
905

 
858

Provision for doubtful accounts
 
734

 
267

Net loss (gain) on sale of assets
 
100

 
(32
)
Change in amount Due to Commonwealth of Australia, net of loss (gain) on derivative instruments
 
203

 
(206
)
Stock compensation expense
 
3,065

 
3,581

Excess tax (benefit) from share-based compensation arrangements
 
(293
)
 
(381
)
Deferred income taxes
 
68

 
1,045

Changes in assets and liabilities, excluding effects of acquisitions/divestitures:
 
 

Accounts receivable
 
(45,274
)
 
(21,748
)
Inventories
 
(16,165
)
 
(11,590
)
Other current assets
 
25

 
8,458

Accounts payable - trade
 
3,800

 
(3,215
)
Accrued contract losses
 
228

 
(725
)
Advances on contracts
 
10,887

 
(949
)
Other accruals and payables
 
(5,595
)
 
(19,922
)
Income taxes payable
 
(2,768
)
 
341

Pension liabilities
 
(2,252
)
 
438

Other long-term liabilities
 
(1,649
)
 
221

Net cash used in operating activities of continuing operations
 
(13,407
)
 
(5,008
)
Net cash provided by operating activities of discontinued operations
 

 
507

Net cash used in operating activities
 
(13,407
)
 
(4,501
)
Cash flows from investing activities:
 
 

 
 

Proceeds from sale of assets
 
83

 
239

Expenditures for property, plant & equipment
 
(21,267
)
 
(10,963
)
Acquisition of businesses
 
(5,178
)
 
(7,938
)
Other, net
 
(598
)
 
(116
)
Cash used in investing activities of continuing operations
 
(26,960
)
 
(18,778
)
Cash used in investing activities of discontinued operations
 

 
(4
)
Cash used in investing activities
 
(26,960
)
 
(18,782
)
Cash flows from financing activities:
 
 

 
 

Net borrowings under revolving credit agreements
 
39,753

 
27,073

Debt repayment
 
(5,000
)
 
(2,500
)
Net change in book overdraft
 
4,093

 
5,365

Proceeds from exercise of employee stock awards
 
2,654

 
2,651

Purchase of treasury shares
 
(644
)
 
(659
)
Dividends paid
 
(8,526
)
 
(8,411
)
Other
 
(51
)
 

Windfall tax benefit
 
293

 
381

Cash provided by financing activities of continuing operations
 
32,572

 
23,900

Cash used in financing activities of discontinued operations
 

 
(371
)
Cash provided by financing activities
 
32,572

 
23,529

Net increase (decrease) in cash and cash equivalents
 
(7,795
)
 
246

Effect of exchange rate changes on cash and cash equivalents
 
(91
)
 
(132
)
Cash and cash equivalents at beginning of period
 
16,593

 
14,985

Cash and cash equivalents at end of period
 
$
8,707

 
$
15,099