Report of Foreign Issuer (6-k)

---

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 OF THE

SECURITIES EXCHANGE ACT OF 1934

 

For the Month of November, 2015

Commission File Number 001-33085

 

RR Media Ltd.

(Translation of registrant’s name into English)

RR Media Building

Hanegev Street

POB 1056

Airport City 70100

 Israel (Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F T   Form 40-F ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____

Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant's "home country"), or under the rules of the home country exchange on which the registrant's securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant's security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes ¨   No T

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-_

 

 

---

 

 

RR Media Ltd.

 

On November 24, 2015 the registrant issued a press release "RR Media Reports Record Revenues for the Third Quarter 2015". A copy of the press release is attached as Exhibit 99.1 to this report and is incorporated herein by reference.

 

Exhibit

 

Exhibit 99.1.        Press release of the registrant, dated November 24, 2015 "RR Media Reports Record Revenues for the Third Quarter 2015".

 

 

2

---

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

RR Media LTD.

By:           /S/ ORNA NAVEH

Name:      Orna Naveh

Title:        General Counsel and Company Secretary

Date: November 24, 2015

 

 

3

---

 

 

Exhibit Index

Exhibit 99.1.          Press release of the registrant, dated November 24, 2015 "RR Media Reports Record Revenues for the Third Quarter 2015".

 

4

---

---

---

---

Exhibit 99.1

 

 

For immediate release

 

RR Media Reports Record Revenues

for the Third Quarter 2015

Record Revenues of $37.7 million; Adjusted EBITDA of $5.1 million for the quarter

 

Airport City Business Park, Israel (November 24, 2015) - RR Media (NASDAQ: RRM), a leading provider of global digital media services to the broadcast and media industries, today announced financial results for the third quarter ended September 30, 2015.

Avi Cohen, CEO of RR Media, commented, “Since refocusing and a year ago rebranding our company, RR Media has been recognized by the market as a leading provider of advanced, innovative and scalable media services. As a result, we have delivered consistent growth and reported record revenues of $37.7 million for the third quarter of 2015. The next stage in our evolution is represented by the introduction of solaRR and solaRR-Active, our open services platform we’ve built to virtualize our services.  solaRR, which received broadbased customer interest at IBC 2015, is an on premises and cloud-based hybrid platform that connects to all our infrastructure and technology and offers comprehensive, flexible, state-of-the-art, digital media services.”

Operational Highlights for the Third Quarter 2015

 

·

Closed a significant delivery contract with the Ethiopian Broadcast Corporation for the next 3 years.  RR Media will facilitate and provide direct access to one of the most reliable satellites on its smart global network covering the African continent

·

Renewed and upgraded the contract with Fashion One Television for content delivery to North America, South America, Europe, Middle East and Asia-Pacific of multiple channels. Services were upgraded to include linear streaming which gets delivered to major online video platforms such as Daily Motion and YouTube

·

Renewed NFL worldwide delivery contract of preseason, season, playoffs an the Superbowl for three more years

·

Showcased solaRR, RR Media’s new open media service platform, at IBC2015

·

Expanded RR Media’s VOD platform population services adding seven new multi-country & multi-regional VOD platform delivery options to the over 100 platforms currently served. These include: Google Play, BT Vision, Talk Talk’s Blink Box TV, Amazon Prime Video, British Airways’ on demand entertainment system and others

·

Secured a major new contract with a global shipping company for deployment and provision of Inmarsat’s high-throughput connectivity services

o

Contract to generate approximately $25 million in revenue over the next 5 years

 

 

 

---

 

 

Financial Highlights for the Third Quarter 2015

 

·

Record revenues of $37.7 million, a 13.9% increase year-over-year

·

Gross margin of 22%, in line with Q3 2014

·

Gross margin of Content Management & Distribution reached 22.9%

o

Satlink and ESS expected to be accretive to margins in 2016, following completion of integration plans

·

GAAP net income of $0.18 and $0.17 per basic and diluted share respectively

·

Non-GAAP net income of $0.11 per basic and diluted share

·

Strong positive cash flows from operations of $5.0 million

·

Total cash and cash equivalents of $14.3 million as of September 30, 2015

·

Board declared a cash dividend of $0.07 per share, an aggregate amount of approximately $1.2 million, representing an annual dividend yield of 4.0%.

(In Thousands)		Q3 2015												Q3 2014
		Content Mgmt. & Distribution Services				MSS				Total				Content Mgmt. & Distribution Services				MSS				Total
Revenues		$	34,435			$	3,244			$	37,679			$	30,193			$	2,877			$	33,070
Gross profit		$	7,874			$	418			$	8,292			$	6,845			$	412			$	7,257
Gross margin			22.9	%			12.9	%			22.0	%			22.7	%			14.3	%			21.9	%

“We are constantly increasing the scale of our business and expanding our service capabilities organically and through acquisitions, including the acquisitions of ESS and Satlink earlier this year. The integration of ESS and Satlink is on track to be completed by the end of 2015, at which point we expect to see improved margins. We also achieved notable success in our non-core MSS segment, which won a major new contract to deploy high-throughput connectivity services to one of the world’s largest shipping companies, through which we expect to generate approximately $25 million in revenue over the next five years,” continued Mr. Cohen.

“As our company has evolved, our addressable market has expanded dramatically.  We are currently working with a number of upper-tier customers, managing higher-volume orders and the broad distribution of their media content. One of our higher profile successes is our ongoing worldwide relationship with the NFL, which was recently extended for an additional three years.  The success of these customer engagements opens up broader opportunities within their businesses and with other upper-tier companies that recognize the benefits our platform offers in terms of access to technology, increased distribution and cost savings,” concluded Mr. Cohen.

 

 

 

---

 

Third Quarter 2015 Financial Results

Revenues for the third quarter of 2015 were $37.7 million, an increase of 13.9% compared with $33.1 million in the third quarter of 2014. Revenues for the third quarter of 2015 benefited from the recently acquired businesses, ESS and Satlink Communications, and from a major new contract with a global shipping company.

The Company reported $34.4 million of Content Management and Distribution Services revenue, excluding non-core revenue from MSS, an increase of 14% from $30.2 million in the third quarter last year. The Company reported $3.2 million of Mobile Satellite Services (“MSS”) revenue, an increase of 12.8% from $2.9 million in the third quarter last year. This increase was mainly attributable to a new contract with a major shipping company estimated to contribute approximately $25 million over the next 5 years. The contract is for the deployment and provision of Inmarsat’s high-throughput connectivity services across the customer’s fleet of shipping vessels.

Gross profit for the third quarter of 2015 was $8.3 million compared to $7.3 million for the third quarter of 2014.  Gross margin for the third quarter of 2015 remained relatively flat at 22% compared to the third quarter of 2014. Gross margin for Content Management and Distribution Services increased slightly to 22.9% compared to 22.7% for the same period last year, despite the contributions of Satlink and ESS, which historically have lower gross margins.

Net income for the third quarter of 2015 was $3.0 million, or $0.17 per fully diluted share, compared to $1.1 million, or $0.07 per fully diluted share, for the same period of 2014.

Adjusted EBITDA for the third quarter of 2015 was $5.1 million compared to $4.2 million in the third quarter of 2014. Adjusted EBITDA for the third quarter of 2015 and 2014 exclude non-cash equity-based compensation charge, amortization of acquired intangible assets, cost of sales related changes in fair value of currency conversion derivatives, acquisition related expenses and amortization of acquisition related prepaid compensation expenses, contingent consideration in respect of acquisition; and include the impact of fluctuations in foreign currency exchange rates.

Backlog to be delivered in the next 12 months as of September 30, 2015 increased to $104 million compared with $93 million in June 30, 2015. Total back log increased to $262 million mainly due to the major contract signed in the MSS segment.

Cash, cash equivalents and marketable securities as of September 30, 2015 was $14.3 million,compared with$22 million as of December 31, 2014. This reduction in cash reflects the acquisitions of Satlink Communications and ESS earlier in the year.

Full Year 2015 Guidance

		2015 Previous Guidance (in millions)				2015 Updated Guidance (in millions)				2016 (in millions)
Total Revenues			$140 - $148				$140 - $143				$161 - $171
Adjusted EBITDA			$17.6 - $20.4				$17.6 - $20.4			$25-30% Growth

The Company is revising its full year 2015 guidance and now expects total revenues to be in the range of $140 million to $143 million and Adjusted EBITDA of $17.6 million to $20.4 million for 2015.  The Company reiterated its 2016 guidance of $161 million to $171 million for 2016, and a year-over-year increase of 25% to 30% in Adjusted EBITDA for 2016. It is important to note that the results for the 2015 will benefit from the inclusion of the full seven month financial results for Satlink Communications and eight months of ESS, which were acquired earlier in the year. 

 

Management continues to expect some level of variation in mix from quarter to quarter leading to some fluctuations in revenues and gross margin between quarters.

 

 

 

---

 

Quarterly Dividend

In accordance with the Company’s dividend policy, the Board of Directors declared a cash dividend in the amount of $0.07 per ordinary share and in the aggregate amount of approximately $1.2 million, representing an annual dividend yield of 4.0%. The dividend is payable on December 23, 2015 to all of the Company's shareholders of record at the end of the trading day on NASDAQ on December 7, 2015.

Conference Call Information

Management will host a conference call to discuss the financial results at 9 a.m. ET and 4 p.m. IL today.

Details are as follows:

 

·

Dial-in number from within the United States: 1-888-510-1786

 

·

Dial-in number from Israel: 1 80 924 5906

 

·

Dial-in number from the UK: 0 800 404 7655

 

·

Dial-in number (other international): 1-719-325-2308

 

·

Conference ID: 678864

 

An archive of the call will be available from November 24, 2015 to December 1, 2015 by calling 1-877-870-5176 (United States) or 1-858-384-5517 (international). Please use pin number 678864 for the replay.

A live webcast will also be accessible at http://www.rrmedia.com/pages/financial-reports or http://public.viavid.com/player/index.php?id=117258.

About RR Media

RR Media (NASDAQ: RRM) works in partnership with the world’s leading media providers to transform content into valuable media assets. RR Media’s complete ecosystem of digital media services maximize the potential of media and entertainment content, covering four main areas: smart global content distribution network with an optimized combination of satellite, fiber and the Internet; content management and channel origination; sports, news & live events; and online video services. RR Media provides scalable, converged digital media services to more than hundreds of broadcasters, content owners, sports leagues and right holders. The company manages and delivers more than 24,000 hours of broadcast content, more than 4,000 hours of online video and VOD content daily and more than 350 hours of premium sports and live events every day. The company delivers content to 95% of the world’s population reaching viewers of multiplatform operators, VOD platforms, online video and direct-to-home services. Visit the company's website www.rrmedia.com

 

 

 

---

 

Safe Harbor Statement

This press release contains forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations, assumptions, estimates and projections about the companies and the industry as of the date of this press release. We undertake no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or to changes in our expectations, except as may be required by law. Forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those contemplated by the forward-looking statements, including the risks indicated in our filings with the Securities and Exchange Commission (SEC). For more details, please refer to our SEC filings including our Annual Report on Form 20-F for the year ended December 31, 2014 and our Current Reports on Form 6-K.

Company Contact:

Shmulik Koren, CFO

Tel: [phone]

Email: [e-mail]

Investor Contact:

KCSA Strategic Communications

Garth Russell / Elizabeth Barker

Tel: [phone]

Email: [e-mail]

 

 

---

 

RR Media Ltd

Interim Condensed Consolidated Statements of Income 

---

In thousands, except share data

 

		Three months ended								Nine months ended
		September 30				September 30				September 30				September 30
		2015				2014				2015				2014
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Revenues
Content Mgmt. & distribution services			34,435				30,193				92,103				89,837
Mobile satellite services			3,244				2,877				9,213				8,587
Total revenues		$	37,679			$	33,070			$	101,316			$	98,424
Cost of revenues
Content Mgmt. & distribution services			26,561				23,348				70,566				68,800
Mobile satellite services			2,826				2,465				8,081				7,437
Total cost of revenues		$	29,387			$	25,813			$	78,647			$	76,237
Gross profit		$	8,292			$	7,257			$	22,669			$	22,187
Operating expenses
Sales and marketing			3,875				3,384				11,269				9,658
General and administrative			2,445				2,325				7,064				7,462
Other expenses (income)			(2,050	)			-				(1,150	)			-
Total operating expenses		$	4,270			$	5,709			$	17,183			$	17,120
Operating income		$	4,022			$	1,548			$	5,486			$	5,067
Financial income
(expenses), net			(641	)			9				(673	)			(361	)
Income before taxes on
Income		$	3,381			$	1,557			$	4,813			$	4,706
Income taxes			355				413				654				1,208
Net income		$	3,026			$	1,144			$	4,159			$	3,498
Net loss attributable to non- controlling interest			(20	)			(24	)			(38	)			(141	)
Net income attributable to shareholders		$	3,046			$	1,168			$	4,197			$	3,639
Earnings per ordinary share attributable to shareholders

Basic earnings per share		$	0.18			$	0.07			$	0.24			$	0.21
Diluted earnings per share		$	0.17			$	0.07			$	0.24			$	0.21
Weighted average number of shares used to compute
Basic earnings per share			17,395,670				17,381,517				17,393,134				17,358,213
Diluted earnings per share			17,697,688				17,603,603				17,675,932				17,627,655

 

 

---

 

 

RR Media Ltd

Reconciliation of GAAP to Non-GAAP Financial Information

---

In thousands

		Three months ended September 30								Nine months ended September 30
		2015				2014				2015				2014
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Reconciliation of GAAP Net Income to Non-GAAP Net Income:
GAAP Net income attributable to shareholders		$	3,046			$	1,168			$	4,197			$	3,639
Adjustments to reconcile GAAP net income
to non-GAAP net income:
Non-cash equity-based compensation charge			181				178				538				521
Amortization of acquired intangible assets			334				152				684				516
Changes in fair value of currency conversion derivatives			-				(265	)			-				(215	)
Acquisition related expenses			-				-				900				-
Amortization of acquisition related prepaid
compensation expenses			42				42				126				126
Contingent consideration in respect of acquisition			(2,050	)			-				(2,050	)			-
Income tax effect of non-GAAP adjustments			438				13				68				(135	)
Non-GAAP  net income attributable to shareholders		$	1,991			$	1,288			$	4,463			$	4,452

		Three months ended September 30								Nine months ended September 30
		2015				2014				2015				2014
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Reconciliation of GAAP Operating Income
to Non-GAAP operating income:
Operating income		$	4,022			$	1,548			$	5,486			$	5,067
Adjustments to reconcile GAAP operating
income to Non-GAAP operating income:
Non-cash equity-based compensation charge			181				178				538				521
Amortization of acquired intangible assets			334				152				684				516
Cost of sales related changes in fair value of
currency conversion derivatives			-				(35	)			-				(234	)
Acquisition related expenses			-				-				900				-
Contingent consideration in respect of acquisition			(2,050	)			-				(2,050	)
Amortization of acquisition related prepaid
compensation expenses			42				42				126				126
Non-GAAP Operating income		$	2,529			$	1,885			$	5,684			$	5,996

 

 

 

---

 

 

RR Media Ltd

 

Reconciliation of GAAP to Non-GAAP Financial Information

---

In thousands

		Three months ended September 30								Nine months ended September 30
		2015				2014				2015				2014
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Reconciliation of GAAP Operating Income to EBITDA:
Operating income		$	4,022			$	1,548			$	5,486			$	5,067
Adjustments to reconcile GAAP Operating
Income to EBITDA:
Non-cash equity-based compensation charge			181				178				538				521
Depreciation and amortization			2,869				2,492				7,408				7,381
Cost of sales related changes in fair value of
currency conversion derivatives			-				(35	)			-				(234	)
Acquisition related expenses			-				-				900				-
Amortization of acquisition related prepaid compensation expenses			42				42				126				126
EBITDA		$	7,114			$	4,225			$	14,458			$	12,861

 

		Three months ended September 30								Nine months ended September 30
		2015				2014				2015				2014
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Reconciliation of Non-GAAP Operating Income to adjusted EBITDA:
Non-GAAP Operating income		$	2,529			$	1,885			$	5,684			$	5,996
Adjustments to reconcile Non-GAAP operating
income to Adjusted  EBITDA:
Depreciation and amortization			2,535				2,340				6,724				6,865
Adjusted EBITDA		$	5,064			$	4,225			$	12,408			$	12,861

 

 

---

 

RR Media Ltd

Interim Condensed Consolidated Statements of Income (Non-GAAP results)

---

In thousands, except share data

 

		Three months ended								Nine months ended
		September 30				September 30				September 30				September 30
		2015				2014				2015				2014
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Revenues
Content Mgmt. & distribution services			34,435				30,193				92,103				89,837
Mobile satellite services			3,244				2,877				9,213				8,587
Total revenues		$	37,679			$	33,070			$	101,316			$	98,424
Cost of revenues
Content Mgmt. & distribution services			26,543				23,365				70,517				68,991
Mobile satellite services			2,826				2,466				8,081				7,437
Cost of revenues		$	29,369			$	25,831			$	78,598			$	76,428
Gross profit		$	8,310			$	7,239			$	22,718			$	21,996
Operating expenses
Sales and marketing			3,473				3,177				10,368				8,962
General and administrative			2,308				2,177				6,666				7,038
Total operating expenses		$	5,781			$	5,354			$	17,034			$	16,000
Operating income		$	2,529			$	1,885			$	5,684			$	5,996
Financial income
(expenses), net			(641	)			(219	)			(673	)			(342	)
Income before taxes on
income		$	1,888			$	1,666			$	5,011			$	5,654
Income taxes			(83	)			402				586				1,343
Net income		$	1,971			$	1,264			$	4,425			$	4,311
Net loss attributable to non- controlling interest			(20	)			(24	)			(38	)			(141	)
Net income attributable to shareholders		$	1,991			$	1,288			$	4,463			$	4,452
Earnings per ordinary share attributable to shareholders

Basic earnings per share		$	0.11			$	0.07			$	0.26			$	0.26
Diluted earnings per share		$	0.11			$	0.07			$	0.25			$	0.25
Weighted average number of shares used to compute
Basic earnings per share			17,395,670				17,381,517				17,393,134				17,358,213
Diluted earnings per share			17,697,688				17,603,603				17,675,932				17,627,655

 

 

---

 

RR Media Ltd

Interim Condensed Consolidated Balance Sheets

---

In thousands, except share data

		September 30				September 30				December 31
		2015				2014				2014
		(unaudited)				(unaudited)				(audited)
Current assets
Cash and cash equivalents		$	14,272			$	14,333			$	13,001
Marketable securities and short term investments			-				9,190				8,970
Accounts receivable (net of provision for doubtful accounts of $3,794, $6,938 and $5,323 as of   September 30, 2015, 2014 and December 31, 2014, respectively)			33,429				23,611				23,457
Other receivable			3,533				1,624				2,343
Deferred taxes			2,335				2,580				2,038
Prepaid expenses			3,558				2,913				2,839
Total current assets			57,127				54,251				52,648
Long-term prepaid expenses			2,506				2,938				3,156
Long-term land lease prepaid expenses			7,323				7,416				7,380
Assets held for employee severance payments			1,967				2,070				1,892
Fixed assets, net			55,118				45,531				45,669
Goodwill			30,772				11,526				11,286
Intangible assets, net			8,963				5,891				5,528
Total long term assets			106,649				75,327				74,911
Total assets		$	163,776			$	129,623			$	127,559

 

 

 

---

 

 

RR Media Ltd

Interim Condensed Consolidated Balance Sheets (cont’d)

---

 

		September 30				September 30				December 31
		2015				2014				2014
		(unaudited)				(unaudited)				(audited)
Liabilities and shareholders’ equity
Current liabilities
Account payable:
Trade		$	31,472			$	18,371			$	18,414
Other			7,964				5,209				5,482
Current maturities of long term loan and short term credit			3,480				-				-
Deferred income			8,228				4,848				4,867
Total current liabilities			51,144				28,428				28,763
Long-term liabilities
Deferred income			7,813				9,075				7,714
Long term loans			11,250				-				-
Liabilities in respect of employee severance payments and others			3,445				2,807				2,993
Contingent consideration in respect of acquisition			1,959				4,030				3,550
Deferred taxes			4,884				4,288				3,702
Total long-term liabilities			29,351				20,200				17,959
Total liabilities			80,495				48,628				46,722
Shareholders’ equity
Share capital
Ordinary share NIS 0.01 par value each (27,000,000 authorized as of September 30, 2015, 2014 and December   31, 2014. 17,399,939 shares issued and fully paid as of September 30, 2015, 17,396,735 shares issued and   fully paid as of September 30, 2014, 17,392,072 shares issued and fully paid as of December 31, 2014)			41				41				40
Additional paid in capital			55,880				54,399				54,572
Retained earnings			27,945				27,107				27,400
Treasury stock			(146	)			-				(146	)
Accumulated other comprehensive income (loss)			(306	)			(411	)			(934	)
Total shareholders’ equity			83,414				81,136				80,932
Non – controlling interest			(133	)			(141	)			(95	)
Total equity			83,281				80,995				80,837
Total liabilities and equity		$	163,776			$	129,623			$	127,559

 

 

---

 

 

RR Media Ltd

Interim Condensed Consolidated Statements of Cash Flows

---

In thousands

 

		Three months ended September 30								Nine months ended September 30
		2015				2014				2015				2014
		(unaudited)				(unaudited)				(unaudited)				(unaudited)
Net income		$	3,026			$	1,144			$	4,159			$	3,498
Adjustments required to reconcile net income to net cash provided by operating activities			1,424				3,550				7,564				8,922
Changes in assets and liabilities			593				(1,136	)			(1,380	)			(4,635	)
Net cash provided by operating activities			5,043				3,558				10,343				7,785
Cash flows from investing activities
Purchase of fixed assets and intangible assets			(1,809	)			(1,969	)			(7,607	)			(6,206	)
Acquisitions of subsidiaries, net of cash acquired			-				-				(20,726	)			-
Other investing activities			-				548				9,100				972
Net cash used in investing activities			(1,809	)			(1,421	)			(19,233	)			(5,234	)
Cash flows from financing activities
Dividend paid			(1,217	)			(347	)			(3,652	)			(2,255	)
Proceeds for long term loan			-				-				15,000				-
Loan payment			(750	)			-				(750	)			-
Bank net credit			(124	)			-				(124	)			-
Net cash used in financing activities			(2,091	)			(347	)			10,474				(2,255	)
Translation adjustment on cash and cash equivalents			(95	)			(155	)			(313	)			(128	)
Increase (decrease) in cash and cash
Equivalents			1,048				1,635				1,271				168
Balance of cash and cash equivalents at beginning of period			13,224				12,698				13,001				14,165
Balance of cash and cash equivalents at end of period		$	14,272			$	14,333			$	14,272			$	14,333

---

---