Company Quick10K Filing
Quick10K
Gorman Rupp
Closing Price ($) Shares Out (MM) Market Cap ($MM)
$32.91 26 $860
10-Q 2019-03-31 Quarter: 2019-03-31
10-K 2018-12-31 Annual: 2018-12-31
10-Q 2018-09-30 Quarter: 2018-09-30
10-Q 2018-06-30 Quarter: 2018-06-30
10-Q 2018-03-31 Quarter: 2018-03-31
10-K 2017-12-31 Annual: 2017-12-31
10-Q 2017-09-30 Quarter: 2017-09-30
10-Q 2017-06-30 Quarter: 2017-06-30
10-Q 2017-03-31 Quarter: 2017-03-31
10-K 2016-12-31 Annual: 2016-12-31
10-Q 2016-09-30 Quarter: 2016-09-30
10-Q 2016-06-30 Quarter: 2016-06-30
10-Q 2016-03-31 Quarter: 2016-03-31
10-K 2015-12-31 Annual: 2015-12-31
10-Q 2015-09-30 Quarter: 2015-09-30
10-Q 2015-06-30 Quarter: 2015-06-30
10-Q 2015-03-31 Quarter: 2015-03-31
10-K 2014-12-31 Annual: 2014-12-31
10-Q 2014-09-30 Quarter: 2014-09-30
10-Q 2014-06-30 Quarter: 2014-06-30
10-Q 2014-03-31 Quarter: 2014-03-31
10-K 2013-12-31 Annual: 2013-12-31
8-K 2019-04-25 Officers, Shareholder Vote, Regulation FD, Exhibits
8-K 2019-04-25 Earnings, Exhibits
8-K 2019-02-08 Earnings, Exhibits
8-K 2019-01-23 Officers, Regulation FD, Exhibits
8-K 2019-01-23 Officers, Regulation FD, Exhibits
8-K 2018-10-26 Earnings, Exhibits
8-K 2018-07-27 Earnings, Exhibits
8-K 2018-02-09 Earnings, Exhibits
JNJ Johnson & Johnson 368,340
ERI Eldorado Resorts 3,700
EXPO Exponent 2,890
IIIV I3 Verticals 636
SPOK Spok Holdings 281
DVCR Diversicare Healthcare Services 26
ESEA Euroseas 9
HGRI Hines Global REIT 0
CPA17 Corporate Property Associates 17 - Global 0
INQD Indoor Harvest 0
GRC 2019-03-31
Part I. Financial Information
Item 1-Financial Statements (Unaudited)
Note 1 - Basis of Presentation of Financial Statements
Note 2 - Recently Issued Accounting Standards
Note 3 - Revenue
Note 4 - Inventories
Note 5 - Property, Plant and Equipment
Note 6 - Product Warranties
Note 7 - Pension and Other Postretirement Benefits
Note 8 - Accumulated Other Comprehensive Income (Loss)
Note 9 - Leases
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
Part II. Other Information
Item 1. Legal Proceedings
Item 1A. Risk Factors
Item 6. Exhibits
EX-31.1 d739663dex311.htm
EX-31.2 d739663dex312.htm
EX-32 d739663dex32.htm

Gorman Rupp Earnings 2019-03-31

GRC 10Q Quarterly Report

Balance SheetIncome StatementCash Flow

10-Q 1 d739663d10q.htm FORM 10-Q Form 10-Q
Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended March 31, 2019    

or

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

Commission File Number 1-6747

The Gorman-Rupp Company

(Exact name of registrant as specified in its charter)

 

Ohio   34-0253990

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

600 South Airport Road, Mansfield, Ohio   44903
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code (419) 755-1011

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ☒    No  ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).    Yes  ☒    No  ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer

 

  

Accelerated filer

 

Non-accelerated filer

 

  

Smaller reporting company

 

    

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ☐    No  ☒

On April 26, 2019, there were 26,124,393 common shares, without par value, of The Gorman-Rupp Company outstanding.


Table of Contents

The Gorman-Rupp Company

Three months ended March 31, 2019 and 2018

 

PART I. FINANCIAL INFORMATION

  

Item 1.

   Financial Statements (Unaudited)   
   Consolidated Statements of Income
- Three months ended March 31, 2019 and 2018
     3  
   Consolidated Statements of Comprehensive Income
- Three months ended March 31, 2019 and 2018
     3  
   Consolidated Balance Sheets
- March 31, 2019 and December 31, 2018
     4  
   Consolidated Statements of Cash Flows
- Three months ended March 31, 2019 and 2018
     5  
   Consolidated Statements of Equity
- Three months ended March 31, 2019 and 2018
     6  
  

Notes to Consolidated Financial Statements (Unaudited)

     7  

Item 2.

   Management’s Discussion and Analysis of Financial Condition and Results of Operations      13  

Item 3.

   Quantitative and Qualitative Disclosures about Market Risk      19  

Item 4.

   Controls and Procedures      19  

PART II. OTHER INFORMATION

  

Item 1.

   Legal Proceedings      19  

Item 1A.

   Risk Factors      19  

Item 6.

   Exhibits      20  

EX-31.1

   Section 302 Principal Executive Officer (PEO) Certification      22  

EX-31.2

   Section 302 Principal Financial Officer (PFO) Certification      23  

EX-32

   Section 1350 Certifications      24  

 

2


Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1—FINANCIAL STATEMENTS (UNAUDITED)    

THE GORMAN-RUPP COMPANY

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

 

     Three Months Ended
March 31,
 

(Dollars in thousands, except per share amounts)

     2019        2018  

Net sales

   $ 96,859      $ 96,604  

Cost of products sold

     73,546        70,398  
  

 

 

    

 

 

 

Gross profit

     23,313        26,206  

Selling, general and administrative expenses

     14,363        14,356  
  

 

 

    

 

 

 

Operating income

     8,950        11,850  

Other income (expense), net

     292        806  
  

 

 

    

 

 

 

Income before income taxes

     9,242        12,656  

Income taxes

     2,020        3,039  
  

 

 

    

 

 

 

Net income

   $ 7,222      $ 9,617  
  

 

 

    

 

 

 

Earnings per share

   $ 0.28      $ 0.37  

Cash dividends per share

   $ 0.135      $ 0.125  

Average number of shares outstanding

     26,118,891        26,106,623  

See notes to consolidated financial statements (unaudited).

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

 

     Three Months Ended
March 31,
 

(Dollars in thousands)

     2019       2018  

Net income

   $ 7,222     $ 9,617  

Other comprehensive income, net of tax:

    

Cumulative translation adjustments

     (152     189  

Pension and postretirement medical liability adjustments

     316       510  
  

 

 

   

 

 

 

Other comprehensive income

     164       699  
  

 

 

   

 

 

 

Comprehensive income

   $ 7,386     $ 10,316  
  

 

 

   

 

 

 

See notes to consolidated financial statements (unaudited).

 

3


Table of Contents

THE GORMAN-RUPP COMPANY

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

(Thousands of dollars)    March 31,
2019
    December 31,
2018
 
Assets     

Current assets:

    

Cash and cash equivalents

   $ 50,177     $ 46,458  

Accounts receivable, net

     65,617       67,714  

Inventories, net

     85,359       87,387  

Prepaid and other

     6,838       7,127  
  

 

 

   

 

 

 

Total current assets

     207,991       208,686  

Property, plant and equipment, net

     112,228       113,493  

Other assets

     8,741       5,101  

Prepaid pension assets

     4,549       4,817  

Goodwill and other intangible assets, net

     35,835       36,185  
  

 

 

   

 

 

 

Total assets

   $ 369,344     $ $368,282  
  

 

 

   

 

 

 
Liabilities and equity     

Current liabilities:

    

Accounts payable

   $ 16,259     $ 16,678  

Payroll and employee related liabilities

     10,336       12,651  

Commissions payable

     7,303       9,222  

Deferred revenue and customer deposits

     6,000       5,232  

Accrued expenses

     5,623       4,682  
  

 

 

   

 

 

 

Total current liabilities

     45,521       48,465  

Postretirement benefits

     21,689       21,853  

Other long-term liabilities

     5,187       4,832  
  

 

 

   

 

 

 

Total liabilities

     72,397       75,150  

Equity:

    

Common shares, without par value:

    

Authorized – 35,000,000 shares;

    

Outstanding – 26,123,692 shares at March 31, 2019 and 26,117,045 shares at December 31, 2018 (after deducting treasury shares of 925,104 and 931,751, respectively), at stated capital amounts

     5,103       5,102  

Additional paid-in capital

     2,458       2,539  

Retained earnings

     312,645       308,914  

Accumulated other comprehensive loss

     (23,259     (23,423
  

 

 

   

 

 

 

Total equity

     296,947       293,132  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 369,344     $ 368,282  
  

 

 

   

 

 

 

See notes to consolidated financial statements (unaudited).

 

4


Table of Contents

THE GORMAN-RUPP COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

     Three Months Ended
March 31,
 
(Thousands of dollars)    2019     2018  

Cash flows from operating activities:

    

Net income

   $ 7,222     $ 9,617  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     3,566       3,600  

Pension expense

     659       879  

Stock based compensation

     55       237  

Changes in operating assets and liabilities:

    

Accounts receivable, net

     1,940       2,658  

Inventories, net

     1,893       (3,892

Accounts payable

     (342     359  

Commissions payable

     (1,866     354  

Deferred revenue and customer deposits

     768       869  

Income taxes

     714       3,014  

Accrued expenses and other

     (2,122     (1,730

Benefit obligations

     (2,828     (1,443
  

 

 

   

 

 

 

Net cash provided by operating activities

     9,659       14,522  

Cash used for investing activities, capital additions

     (2,124     (2,033

Cash used for financing activities:

    

Cash dividends

     (3,526     (3,263

Other

     (417     (371
  

 

 

   

 

 

 

Net cash used for financing activities

     (3,943     (3,634

Effect of exchange rate changes on cash

     127       (146
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     3,719       8,709  

Cash and cash equivalents:

    

Beginning of period

     46,458       79,680  
  

 

 

   

 

 

 

End of period

   $ 50,177     $ 88,389  
  

 

 

   

 

 

 

See notes to consolidated financial statements (unaudited).

 

5


Table of Contents

THE GORMAN-RUPP COMPANY

CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)

 

(Thousands of dollars, except share and per share amounts)    Common Shares      Additional
Paid-In
    Retained     Accumulated
Other
Comprehensive
       
     Shares      Dollars      Capital     Earnings     (Loss) Income     Total  

Balances December 31, 2018

     26,117,045        5,102        2,539       308,914       (23,423     293,132  

Net income

             7,222         7,222  

Other comprehensive loss

               164       164  

Stock based compensation

     6,647        1        (81     35         (45

Cash dividends - $0.135 per share

             (3,526       (3,526
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balances March 31, 2019

     26,123,692      $ 5,103      $ 2,458     $ 312,645     $ (23,259   $ 296,947  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balances December 31, 2017

     26,106,623      $ 5,100      $ 526     $ 332,378     $ (12,509   $ 325,495  

Net income

             9,617         9,617  

Other comprehensive income

               699       699  

Cash dividends - $0.125 per share

             (3,263       (3,263
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balances March 31, 2018

     26,106,623        5,100        526       338,732       (11,810     332,548  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

See notes to consolidated financial statements (unaudited).

 

6


Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(Amounts in tables in thousands of dollars, except for per share amounts)

NOTE 1 - BASIS OF PRESENTATION OF FINANCIAL STATEMENTS

The accompanying unaudited Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The Consolidated Financial Statements include the accounts of The Gorman-Rupp Company (the “Company” or “Gorman-Rupp”) and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated. In the opinion of management of the Company, all adjustments considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2019 are not necessarily indicative of results that may be expected for the year ending December 31, 2019. For further information, refer to the Consolidated Financial Statements and accompanying notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018, from which related information herein has been derived.

NOTE 2 - RECENTLY ISSUED ACCOUNTING STANDARDS

The Company considers the applicability and impact of all Accounting Standard Updates (“ASUs”). ASUs not listed below were assessed and determined either to be not applicable or are expected to have minimal impact on the Company’s Consolidated Financial Statements.

Recently Adopted Accounting Standards

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842),” which requires lessees to recognize assets and liabilities on the balance sheet for the rights and obligations created by all leases with a term of more than one year. Accounting by lessors will remain similar to existing U.S. GAAP. Subsequent accounting standards updates have been issued, which amend and/or clarify the application of ASU 2016-02. The guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018 and early adoption is permitted. The Company adopted Topic 842 effective January 1, 2019. See Note 9, Leases for further details.

NOTE 3 - REVENUE

Disaggregation of Revenue

The following tables disaggregate total net sales by major product category and geographic location:

 

     Product Category  
     March 31,
2019
     March 31,
2018
 

Pumps and pump systems

   $ 82,522      $ 80,484  

Repair parts for pumps and pump systems and other

     14,337        16,120  
  

 

 

    

 

 

 

Total net sales

   $ 96,859      $ 96,604  
  

 

 

    

 

 

 

 

     Geographic Location  
     March 31,
2019
     March 31,
2018
 

United States

   $ 67,702      $ 64,434  

Foreign countries

     29,157        32,170  
  

 

 

    

 

 

 

Total net sales

   $ 96,859      $ 96,604  
  

 

 

    

 

 

 

International sales represented approximately 30% and 33% of total net sales for the first quarter of 2019 and 2018, respectively, and were made to customers in many different countries around the world.

 

7


Table of Contents

Performance Obligations

A performance obligation is a promise in a contract to transfer a distinct good or service to a customer, and is the unit of account in ASC Topic 606. The transaction price for a customer contract is allocated to each distinct performance obligation and recognized as revenue when, or as, the Company’s performance obligation is satisfied. For product sales, other than long-term construction-type contracts, the Company recognizes revenue once control has passed at a point in time, which is generally when products are shipped. Payments received for product sales typically occur following delivery and the satisfaction of the performance obligation based upon the terms outlined in the contracts. Substantially all of our customer contracts are fixed-price contracts and the majority of our customer contracts have a single performance obligation, as the promise to transfer the individual products or services is not separately identifiable from other promises in the contract. For customer contracts with multiple performance obligations, the Company allocates revenue to each performance obligation based on its relative standalone selling price, which is generally determined based on standalone selling prices charged to customers or using expected cost plus margin.

All of the Company’s performance obligations, and associated revenue, are generally transferred to customers at a point in time, with the exception of certain highly customized pump products, which are transferred to the customer over time.

The Company offers standard warranties for its products to ensure that its products comply with agreed-upon specifications in its contracts. For standard warranties, these do not give rise to performance obligations and represent assurance-type warranties.

Shipping and handling activities related to products sold to customers, whether performed before or after the customer obtains control of the products, are generally accounted for as activities to fulfill the promise to transfer the products and not as a separate performance obligation.

On March 31, 2019, the Company had $120.8 million of remaining performance obligations, also referred to as backlog. The Company expects to recognize as revenue substantially all of its remaining performance obligations within one year.

Contract Estimates

Accounting for long-term contracts involves the use of various techniques to estimate total contract revenue and costs. For long-term contracts, the Company estimates the profit on a contract as the difference between the total estimated revenue and expected costs to complete a contract and recognizes that profit as performance obligations are satisfied. Contract estimates are based on various assumptions to project the outcome of future events that could span longer than one year. These assumptions include labor productivity and availability, the complexity of the work to be performed, the cost and availability of materials, and the performance of subcontractors as applicable.

As a significant change in one or more of these estimates could affect the profitability of our contracts, the Company reviews and updates its contract-related estimates regularly. Adjustments in estimated profit on contracts are accounted for under the cumulative catch-up method. Under this method, the impact of the adjustment on profit recorded to date on a contract is recognized in the period the adjustment is identified. Revenue and profit in future periods of contract performance are recognized using the adjusted estimate.

Contract Balances

The timing of revenue recognition, billings and cash collections results in billed accounts receivable, unbilled receivables (contract assets), and customer advances and deposits (contract liabilities) in the Consolidated Balance Sheets. For certain highly customized pump products, revenue is recognized over time before the customer is invoiced, resulting in contract assets. Sometimes the Company receives advances or deposits from its customers before revenue is recognized, resulting in contract liabilities. These contract assets and liabilities are reported in the Consolidated Balance Sheets as a component of Other assets and Deferred revenue and customer deposits, respectively, on a contract-by-contract basis at the end of each reporting period.

 

8


Table of Contents

The Company’s contract assets and liabilities as of March 31, 2019 and December 31, 2018, respectively, were as follows:

 

     March 31,
2019
     December 31,
2018
 

Contract assets

   $ 1,456      $ 1,953  

Contract liabilities

   $ 6,000      $ 5,232  

Revenue recognized for the three months ended March 31, 2019 and 2018 that was included in the contract liabilities balance at the beginning of the period was $2.4 million and $1.5 million, respectively.

NOTE 4 - INVENTORIES

LIFO inventories are stated at the lower of cost or market and all other inventories are stated at the lower of cost or net realizable value. Replacement cost approximates current cost and the excess over LIFO cost is approximately $64.6 million and $63.7 million at March 31, 2019 and December 31, 2018, respectively. Allowances for excess and obsolete inventory totaled $5.2 million and $5.3 million at March 31, 2019 and December 31, 2018, respectively. An actual valuation of inventory under the LIFO method is made at the end of each year based on the inventory levels and costs at that time. Interim LIFO calculations are based on management’s estimate of expected year-end inventory levels and costs, and are subject to the final year-end LIFO inventory valuation.

Inventories are comprised of the following:

 

Inventories, net:    March 31,
2019
     December 31,
2018
 

Raw materials and in-process

   $ 21,242      $ 21,773  

Finished parts

     52,809        54,209  

Finished products

     11,308        11,405  
  

 

 

    

 

 

 

Total net inventories

   $ 85,359      $ 87,387  
  

 

 

    

 

 

 

NOTE 5 - PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment, net consist of the following:

 

     March 31,
2019
     December 31,
2018
 

Land

   $ 3,863      $ 3,869  

Buildings

     107,283        106,940  

Machinery and equipment

     179,201        177,668  
  

 

 

    

 

 

 

Le

     290,347        288,477  

Less accumulated depreciation

     (178,119      (174,984
  

 

 

    

 

 

 

Property, plant and equipment, net

   $ 112,228      $ 113,493  
  

 

 

    

 

 

 

 

9


Table of Contents

NOTE 6 - PRODUCT WARRANTIES

A liability is established for estimated future warranty and service claims based on historical claims experience and specific product failures. The Company expenses warranty costs directly to Cost of products sold. Changes in the Company’s product warranties liability are:

 

     March 31,  
     2019      2018  

Balance at beginning of year

   $ 1,380      $ 1,098  

Provision

     479        378  

Claims

     (355      (415
  

 

 

    

 

 

 

Balance at end of period

   $ 1,504      $ 1,061  
  

 

 

    

 

 

 

NOTE 7 - PENSION AND OTHER POSTRETIREMENT BENEFITS

The Company sponsors a defined benefit pension plan (“Plan”) covering certain domestic employees. Benefits are based on each covered employee’s years of service and compensation. The Plan is funded in conformity with the funding requirements of applicable U.S. regulations. The Plan was closed to new participants effective January 1, 2008. Employees hired after this date, in eligible locations, participate in an enhanced 401(k) plan instead of the defined benefit pension plan. Employees hired prior to this date continue to accrue benefits.

Additionally, the Company sponsors defined contribution pension plans made available to all domestic and Canadian employees. The Company funds the cost of these benefits as incurred.

The Company also sponsors a non-contributory defined benefit postretirement health care plan that provides health benefits to certain domestic and Canadian retirees and eligible spouses and dependent children. The Company funds the cost of these benefits as incurred.

The following tables present the components of net periodic benefit costs:

 

     Pension Benefits      Postretirement Benefits  
     Three Months Ended
March 31,
     Three Months Ended
March 31,
 
     2019      2018      2019      2018  

Service cost

   $ 567      $ 693      $ 271      $ 194  

Interest cost

     646        606        235        141  

Expected return on plan assets

     (945      (1,204      —          —    

Amortization of prior service cost

     —        —          (282      (283

Recognized actuarial loss (gain)

     391        397        7        (103

Settlement loss

     —          387        —        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Net periodic benefit cost

   $ 659      $ 879      $ 231      $ (51
  

 

 

    

 

 

    

 

 

    

 

 

 

During the three months ended March 31, 2018, the Company recorded a settlement loss relating to retirees that received lump-sum distributions from the Company’s defined benefit pension plan totaling $0.4 million. These charges were the result of lump-sum payments to retirees which exceeded the Plan’s actuarial service and interest cost thresholds. No settlement loss was incurred in the three months ended March 31, 2019.

 

10


Table of Contents

NOTE 8 - ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)     

The reclassifications out of Accumulated other comprehensive income (loss) as reported in the Consolidated Statements of Income are:

 

     Three Months Ended
March 31,
 
     2019      2018  

Pension and other postretirement benefits:

     

Recognized actuarial loss (a)

   $ 398      $ 294  

Settlement loss (b)

     —          387  
  

 

 

    

 

 

 

Total before income tax

   $ 398      $ 681  

Income tax

     (82      (171
  

 

 

    

 

 

 

Net of income tax

   $ 316      $ 510  
  

 

 

    

 

 

 

 

(a)

The recognized actuarial loss is included in Other income (expense), net in the Consolidated Statements of Income.

(b)

The settlement loss is included in Other income (expense), net in the Consolidated Statements of Income.

The components of Accumulated other comprehensive income (loss) as reported in the Consolidated Balance Sheets are:

 

     Currency
Translation
Adjustments
     Pension and
Other
Postretirement
Benefits
     Accumulated
Other
Comprehensive
Income (Loss)
 

Balance at December 31, 2018

   $ (8,243    $ (15,180    $ (23,423

Reclassification adjustments

     —          398        398  

Current period charge

     (185      —          (185

Income tax benefit (charge)

     33        (82      (49
  

 

 

    

 

 

    

 

 

 

Balance at March 31, 2019

   $ (8,395    $ (14,864    $ (23,259
  

 

 

    

 

 

    

 

 

 
     Currency
Translation
Adjustments
     Pension and
Other
Postretirement
Benefits
     Accumulated
Other
Comprehensive
Income (Loss)
 

Balance at December 31, 2017

   $ (5,321    $ (7,188    $ (12,509

Reclassification adjustments

     —          681        681  

Current period benefit

     189        —          189  

Income tax charge

     —          (171      (171
  

 

 

    

 

 

    

 

 

 

Balance at March 31, 2018

   $ (5,132    $ (6,678    $ (11,810
  

 

 

    

 

 

    

 

 

 

NOTE 9 - LEASES

On January 1, 2019, the Company adopted ASU 2016-02 using the modified retrospective method as of the effective date of January 1, 2019 (the effective date method). Under the effective date method, financial results reported in periods prior to 2019 are unchanged. In transition to the new lease guidance, the Company elected the package of practical expedients permitted under the transition guidance within the new standard which allowed the Company to not reassess whether a contract is or contains a lease, lease classification and initial direct costs; however, the Company did not elect the hindsight transitional practical expedient. The Company has also elected the practical expedient to not account for lease components (e.g., fixed payments including rent, real estate taxes and insurance costs) separately from the nonlease components. After assessment of the cumulative impact of adopting ASU 2016-02, it was determined that the cumulative effect adjustment required under the new guidance was immaterial and therefore the Company did not record a retrospective adjustment to the opening balance of retained earnings at January 1, 2019. The Company recognized additional operating lease right-of-use assets and lease liabilities of $1.6 million as of January 1, 2019.

 

11


Table of Contents

The Company is currently a lessee under a number of operating leases and one finance lease for certain offices, manufacturing facilities, land, office equipment and automobiles, none of which are material to its operations. The Company’s leases generally have remaining lease terms of 1 year to 5 years, some of which include options to extend the leases for up to 5 years, and some of which include options to terminate the leases within 1 year. These leases do not have significant rent escalation holidays, concessions, leasehold improvement incentives, or other build-out clauses. Further, the leases do not contain contingent rent provisions.

Supplemental information related to leases and the Company’s Consolidated Financial Statements is as follows:

 

    

Three Months Ended

March 31,

 
     2019  

Components of lease costs:

  

Operating lease costs

   $ 127  

Short-term lease costs

     111  

Finance lease costs

     5  
  

 

 

 

Total lease costs

   $ 243  
  

 

 

 

Weighted average remaining lease term (years):

  

Operating leases

     3.0  

Finance lease

     4.9  

Weighted average discount rate:

  

Operating leases

     3.25

Finance lease

     3.25

 

     As of March 31, 2019  
     Operating
Leases
     Financing
Leases
     Total
Leases
 

Other assets - right-of-use assets

   $ 1,389      $ 279      $ 1,668  
  

 

 

    

 

 

    

 

 

 

Lease liabilities included in:

        

Accrued expenses - current portion of lease liabilities

   $ 668      $ 53      $ 721  

Other long-term liabilities - non-current portion of lease liabilities

     720        226        946  
  

 

 

    

 

 

    

 

 

 

Total lease liabilities

   $ 1,388      $ 279      $ 1,667  
  

 

 

    

 

 

    

 

 

 

 

12


Table of Contents

Maturities of lease liabilities are as follows:

 

     As of March 31,
2019
     As of December 31,
2018
 

2019

   $ 589      $ 702  

2020

     486        411  

2021

     322        260  

2022

     186        124  

2023

     137        75  

Thereafter

     19        10  
  

 

 

    

 

 

 

Total lease payments

   $ 1,739      $ 1,582  
     

 

 

 

Less: Interest

     (72   
  

 

 

    

Present value of lease liabilities

   $ 1,667     
  

 

 

    

 

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Amounts in tables in thousands of dollars, except for per share amounts)

The following discussion and analysis of the Company’s financial condition and Results of Operations should be read in conjunction with the Consolidated Financial Statements, and notes thereto, and the other financial data included elsewhere in this Quarterly Report on Form 10-Q. The following discussion should also be read in conjunction with the Company’s audited Consolidated Financial Statements and accompanying notes, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in its Annual Report on Form 10-K for the year ended December 31, 2018.

Executive Overview

The following discussion of Results of Operations includes certain non-GAAP financial data and measures such as adjusted earnings before interest, taxes, depreciation and amortization and adjusted earnings per share amounts which exclude non-cash pension settlement charges in 2018. Management utilizes these adjusted financial data and measures to assess comparative operations against those of prior periods without the distortion of non-comparable factors. The Gorman-Rupp Company believes that these non-GAAP financial data and measures also will be useful to investors in assessing the strength of the Company’s underlying operations from period to period. Provided below is a reconciliation of adjusted earnings per share amounts and adjusted earnings before interest, taxes, depreciation and amortization.

 

13


Table of Contents
     Three Months Ended
March 31,
 
     2019      2018  

Adjusted earnings per share:

     

Reported earnings per share – GAAP basis

   $ 0.28      $ 0.37  

Plus pension settlement charges per share

     —          0.01  
  

 

 

    

 

 

 

Non-GAAP adjusted earnings per share

   $ 0.28      $ 0.38  
  

 

 

    

 

 

 

Adjusted earnings before interest, taxes, depreciation and amortization:

     

Reported net income–GAAP basis

   $ 7,222      $ 9,617  

Plus income taxes

     2,020        3,039  

Plus depreciation and amortization

     3,566        3,600  
  

 

 

    

 

 

 

Non-GAAP earnings before interest, taxes, depreciation and amortization

     12,808        16,256  

Plus pension settlement charges

     —          387  
  

 

 

    

 

 

 

Non-GAAP adjusted earnings before interest, taxes, depreciation and amortization

   $ 12,808      $ 16,643  
  

 

 

    

 

 

 

The Gorman-Rupp Company (“we”, “our”, “Gorman-Rupp” or the “Company”) is a leading designer, manufacturer and international marketer of pumps and pump systems for use in diverse water, wastewater, construction, dewatering, industrial, petroleum, original equipment, agriculture, fire protection, heating, ventilating and air conditioning (HVAC), military and other liquid-handling applications. The Company attributes its success to long-term product quality, applications and performance combined with timely delivery and service, and continually seeks to develop initiatives to improve performance in these key areas.

Gorman-Rupp actively pursues growth opportunities through organic growth, international business expansion and acquisitions.

We regularly invest in training for our employees, in new product development and in modern manufacturing equipment, technology and facilities all designed to increase production efficiency and capacity and drive growth by delivering innovative solutions to our customers. We believe that the diversity of our markets is a major contributor to the generally stable financial growth we have produced over the past 85 years.

The Company places a strong emphasis on cash flow generation and maintaining excellent liquidity and financial flexibility. This focus has afforded us the ability to reinvest our cash resources and preserve a strong balance sheet to position us for future acquisition and product development opportunities. The Company had no bank debt as of March 31, 2019. The Company’s cash position increased $3.7 million during the first quarter of 2019 to $50.2 million at March 31, 2019 and the Company generated $12.8 million in adjusted earnings before interest, taxes, depreciation and amortization during the same period.

Capital expenditures for the first three months of 2019 were $2.1 million and consisted primarily of machinery and equipment. Capital expenditures for 2019 are presently planned to be in the range of $15-$20 million primarily for building expansion and machinery and equipment purchases, and are expected to be financed through internally-generated funds.

Net sales for the first quarter of 2019 were $96.9 million compared to $96.6 million for the first quarter of 2018, an increase of 0.3% or $0.3 million. Domestic sales increased 5.1% or $3.3 million while international sales decreased 9.4% or $3.0 million compared to the same period in 2018.

Gross profit was $23.3 million for the first quarter of 2019, resulting in gross margin of 24.1%, compared to gross profit of $26.2 million and gross margin of 27.1% for the same period in 2018. Gross margin decreased 300 basis points as a result of material cost increases due to inflation, tariffs and higher freight costs, which began to occur in the second half of 2018. Although material costs have not increased significantly from the fourth quarter of 2018, we did not leverage labor and overhead costs as we were able to do during 2018 on higher sales due to only a modest sales increase in the first quarter of 2019. Selling price increases implemented at the beginning of this year were not fully realized during the first quarter of 2019 due to shipping of 2018 backlog.

 

14


Table of Contents

Selling, general and administrative (“SG&A”) expenses were $14.4 million and 14.8% of net sales for the first quarter of 2019 as compared to $14.4 million and 14.9% of net sales for the same period in 2018.

Operating income was $9.0 million, resulting in operating margin of 9.2% for the first quarter of 2019, compared to operating income of $11.9 million and operating margin of 12.3% for the same period in 2018. Operating margin decreased 310 basis points due principally to material cost increases resulting from inflation, tariffs, and higher freight costs.

Net income was $7.2 million for the first quarter of 2019 compared to $9.6 million in the first quarter of 2018, and earnings per share were $0.28 and $0.37 for the respective periods.

The Company’s backlog of orders was $120.8 million at March 31, 2019 compared to $127.3 million at March 31, 2018 and $113.7 million at December 31, 2018. Incoming orders decreased 5.2% compared to the same period in 2018 while increasing 9.8% compared to the fourth quarter of 2018. The increase in orders in the first quarter of 2019 compared to the fourth quarter of 2018 included increases in most of the markets the Company serves, most notably in the municipal market.

On April 25, 2019, the Board of Directors authorized the payment of a quarterly dividend of $0.135 per share on the common stock of the Company, payable June 10, 2019, to shareholders of record as of May 15, 2019. This will mark the 277th consecutive quarterly dividend paid by The Gorman-Rupp Company. The dividend yield at March 31, 2019 was 1.6%.

The Company currently expects to continue its exceptional history of paying regular quarterly dividends and increased annual dividends. However, any future dividends will be reviewed individually and declared by our Board of Directors at its discretion, dependent on our assessment of the Company’s financial condition and business outlook at the applicable time.

Outlook

Higher material costs negatively affected our results as shipments during the first quarter of 2019 largely included backlog from 2018 prior to our price increases taking effect. We do expect improvement in our margins going forward as our recent price increases are realized, and we will continue to closely monitor material costs and pricing. We are encouraged with the increase in incoming orders of 9.8% in the first quarter of 2019 as compared to the fourth quarter of 2018, which was across the majority of our markets. Our underlying fundamentals remain strong and we believe that we remain well positioned to drive long-term growth. Our strong balance sheet provides us with the flexibility to continue to evaluate acquisition opportunities and new product development that we expect will help add value to our operations over the longer term. In addition, increased emphasis on infrastructure improvements at both the federal and state levels, coupled with the impact of lower taxes, could be other positive factors over the next several years.

Three Months Ended March 31, 2019 vs. Three Months Ended March 31, 2018

Net Sales

 

     Three Months Ended
March 31,
        
     2019      2018      $ Change      % Change  

Net Sales

   $ 96,859      $ 96,604      $ 255        0.3

Net sales for the first quarter of 2019 were $96.9 million compared to $96.6 million for the first quarter of 2018, an increase of 0.3% or $0.3 million. Domestic sales increased 5.1% or $3.3 million while international sales decreased 9.4% or $3.0 million compared to the same period in 2018.

Sales in our water markets increased 4.7% or $3.1 million in the first quarter of 2019 compared to the first quarter of 2018. Sales in the municipal market increased $4.7 million driven primarily by infrastructure needs domestically and sales in the construction market increased $2.4 million due primarily to sales to rental market customers. These increases were partially offset by decreased sales in the fire protection market of $2.4 million driven primarily by softness in international markets and adverse weather domestically. In addition, sales in the agriculture market decreased $1.3 million and sales of repair parts decreased $0.3 million.

 

15


Table of Contents

Sales decreased 8.8% or $2.8 million in our non-water markets during the first quarter of 2019 compared to the first quarter of 2018. Sales in the petroleum and industrial markets decreased a combined $1.5 million and sales in the OEM market decreased $1.3 million.

International sales were $29.2 million in the first quarter of 2019 compared to $32.2 million in the same period last year and represented 30% and 33% of total sales for the Company, respectively. International sales decreased most notably in the fire protection market driven primarily by softness in the oil and gas industry and in the petroleum market.

Cost of Products Sold and Gross Profit

 

     Three Months Ended
March 31,
       
     2019     2018     $ Change      % Change  

Cost of products sold

   $ 73,546     $ 70,398     $ 3,148        4.5

% of Net sales

     75.9     72.9     

Gross Margin

     24.1     27.1     

Gross profit was $23.3 million for the first quarter of 2019, resulting in gross margin of 24.1%, compared to gross profit of $26.2 million and gross margin of 27.1% for the same period in 2018. Gross margin decreased 300 basis points as a result of material cost increases due to inflation, tariffs and higher freight costs, which began to occur in the second half of 2018. Although material costs have not increased significantly from the fourth quarter of 2018, we did not leverage labor and overhead costs as we were able to do during 2018 on higher sales due to only a modest sales increase in the first quarter of 2019. Selling price increases implemented at the beginning of this year were not fully realized during the first quarter of 2019 due to shipping of 2018 backlog.

Selling, General and Administrative Expenses (SG&A)

 

     Three Months Ended
March 31,
       
     2019     2018     $ Change      % Change  

Selling, general and administrative expenses

   $ 14,363     $ 14,356     $ 7        0.0

% of Net sales

     14.8     14.9     

SG&A expenses were $14.4 million and 14.8% of net sales for the first quarter of 2019 as compared to $14.4 million and 14.9% of net sales for the same period in 2018.

Operating Income

 

     Three Months Ended
March 31,
       
     2019     2018     $ Change      % Change  

Operating income

   $ 8,950     $ 11,850     $ (2,900      (24.5 )% 

% of Net sales

     9.2     12.3     

Operating income was $9.0 million, resulting in operating margin of 9.2% for the first quarter of 2019, compared to operating income of $11.9 million and operating margin of 12.3% for the same period in 2018. Operating margin decreased 310 basis points due principally to material cost increases resulting from inflation, tariffs, and higher freight costs.

 

16


Table of Contents

Net Income

 

     Three Months Ended
March 31,
             
     2019     2018     $ Change     % Change  

Income before income taxes

   $ 9,242     $ 12,656     $ (3,414     (27.0 )% 

% of Net sales

     9.5     13.1    

Income taxes

   $ 2,020     $ 3,039     $ (1,019     (33.5 )% 

Effective tax rate

     21.9     24.0    

Net income

   $ 7,222     $ 9,617     $ (2,395     (24.9 )% 

% of Net sales

     7.5     10.0    

Earnings per share

   $ 0.28     $ 0.37     $ (0.09     (24.3 )% 

The Company’s effective tax rate decreased to 21.9% for the first quarter of 2019 from 24.0% for the first quarter of 2018, due primarily from a favorable adjustment related to U.S. taxes on foreign derived intangible income (FDII), partially offset by an unfavorable adjustment related to U.S. taxes on global intangible low-tax income (GILTI).

The decrease in net income in the first quarter of 2019 compared to the same period in 2018 of $2.4 million was due primarily to material cost increases resulting from inflation, tariffs and higher freight costs. Net income in the first quarter of 2018 included a non-cash pension settlement charge of $0.3 million, net of income taxes.

Liquidity and Capital Resources

Cash and cash equivalents totaled $50.2 million and there was no outstanding bank debt at March 31, 2019. The Company had $23.5 million available in bank lines of credit after deducting $7.5 million in outstanding letters of credit primarily related to customer orders. The Company was in compliance with its debt covenants, including limits on additional borrowings and maintenance of certain operating and financial ratios, at March 31, 2019 and December 31, 2018.

Free cash flow, a non-GAAP measure for reporting cash flow, is defined by the Company as adjusted earnings before interest, income taxes and depreciation and amortization, less capital expenditures and dividends. The Company believes free cash flow provides investors with an important perspective on cash available for investments, acquisitions and working capital requirements.

The following table reconciles adjusted earnings before interest, income taxes and depreciation and amortization as reconciled above to free cash flow:

 

     Three Months Ended
March 31,
 
     2019      2018  

Non-GAAP adjusted earnings before interest, taxes, depreciation and amortization

   $ 12,808      $ 16,643  

Less capital expenditures

     (2,124      (2,033

Less cash dividends

     (3,526      (3,263
  

 

 

    

 

 

 

Non-GAAP free cash flow

   $ 7,158      $ 11,347  
  

 

 

    

 

 

 

 

17


Table of Contents

Financial Cash Flow

 

     Three Months Ended
March 31,
 
     2019      2018  

Beginning of period cash and cash equivalents

   $ 46,458      $ 79,680  

Net cash provided by operating activities

     9,659        14,522  

Net cash used for investing activities

     (2,124      (2,033

Net cash used for financing activities

     (3,943      (3,634

Effect of exchange rate changes on cash

     127        (146
  

 

 

    

 

 

 

Net increase in cash and cash equivalents

     3,719        8,709  
  

 

 

    

 

 

 

End of period cash and cash equivalents

   $ 50,177      $ 88,389  
  

 

 

    

 

 

 

The decrease in cash provided by operating activities in the first three months of 2019 compared to the same period last year was primarily due to lower gross margin due to higher material costs, and decreases in income taxes payable and commissions payable. These negative effects on cash flow were offset by lower inventories.

During the first quarter of 2019 and 2018, investing activities primarily consisted of capital expenditures for machinery and equipment of $2.1 million and $2.0 million, respectively.

Net cash used for financing activities for the first three months of 2019 and 2018 primarily consisted of dividend payments of $3.5 million and $3.3 million, respectively.

The Company currently expects to continue its exceptional history of paying regular quarterly dividends and increased annual dividends. However, any future dividends will be reviewed individually and declared by our Board of Directors at its discretion, dependent on our assessment of the Company’s financial condition and business outlook at the applicable time.

Critical Accounting Policies

Our critical accounting policies are described in Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations, and in the notes to our Consolidated Financial Statements for the year ended December 31, 2018 contained in our Annual Report on Form 10-K for the year ended December 31, 2018. Any new accounting policies or updates to existing accounting policies as a result of new accounting pronouncements have been discussed in the notes to our Consolidated Financial Statements in this Quarterly Report on Form 10-Q. The application of our critical accounting policies may require management to make judgments and estimates about the amounts reflected in the Consolidated Financial Statements. Management uses historical experience and all available information to make these estimates and judgments, and different amounts could be reported using different assumptions and estimates.

Cautionary Note Regarding Forward-Looking Statements

In connection with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, The Gorman-Rupp Company provides the following cautionary statement: This Form 10-Q contains various forward-looking statements based on assumptions concerning The Gorman-Rupp Company’s operations, future results and prospects. These forward-looking statements are based on current expectations about important economic, political, and technological factors, among others, and are subject to risks and uncertainties, which could cause the actual results or events to differ materially from those set forth in or implied by the forward-looking statements and related assumptions.

Such factors include, but are not limited to: (1) continuation of the current and projected future business environment; (2) highly competitive markets; (3) availability and costs of raw materials; (4) loss of key management; (5) cyber security threats; (6) acquisition performance and integration; (7) compliance with, and costs related to, a variety of import and export laws and regulations; (8) environmental compliance costs and liabilities; (9) exposure to fluctuations in foreign currency exchange rates; (10) conditions in foreign countries in which The Gorman-Rupp Company conducts business; (11) changes in our tax rates and exposure to additional income tax liabilities; (12) impairment in the value of intangible assets, including goodwill; (13) defined benefit pension plan settlement expense; (14) family ownership of common equity; and (15) risks described from time to time in our reports filed with the Securities and Exchange Commission. Except to the extent required by law, we do not undertake and specifically decline any obligation to review or update any forward-looking statements or to publicly announce the results of any revisions to any of such statements to reflect future events or developments or otherwise.

 

18


Table of Contents
ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is subject to market risk associated principally with fluctuations in foreign currency exchange rates. The Company’s foreign currency exchange rate risk is limited primarily to the Euro, Canadian Dollar, South African Rand and British Pound. The Company manages its foreign exchange risk principally through invoicing customers in the same currency as is used in the market of the source of products. The foreign currency transaction (losses) gains for the first three months of 2019 and the first three months of 2018 were $45,000 and $0.4 million, respectively, and are reported within Other income (expense), net on the Consolidated Statements of Income. Beginning on January 1, 2019, the Company began recognizing unrealized foreign exchange gains and losses within Accumulated other comprehensive loss.

 

ITEM 4.

CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms. The Company’s disclosure controls and procedures are also designed to ensure that information required to be disclosed in Company reports filed under the Securities Exchange Act of 1934 is accumulated and communicated to the Company’s management, including the principal executive officer and the principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.

An evaluation was carried out under the supervision and with the participation of the Company’s management, including the principal executive officer and the principal financial officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of the end of the period covered by this report on Form 10-Q. Based on that evaluation, the principal executive officer and the principal financial officer have concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2019.

Changes in Internal Control Over Financial Reporting

There were no changes in the Company’s internal control over financial reporting that occurred during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

 

ITEM 1.

LEGAL PROCEEDINGS

There are no material changes from the legal proceedings previously reported in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018.

 

ITEM 1A.

RISK FACTORS

There are no material changes from the risk factors previously reported in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018.

 

19


Table of Contents
ITEM 6.

EXHIBITS

 

Exhibit 31.1

  

Certification of Jeffrey S. Gorman, Chairman, President and Chief Executive Officer, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 31.2

  

Certification of James C. Kerr, Vice President and Chief Financial Officer, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 32

  

Certification pursuant to 18 U.S.C Section 1350, as adopted Pursuant to Section  906 of The Sarbanes-Oxley Act of 2002.

Exhibit 101

  

Financial statements from the Quarterly Report on Form 10-Q of The Gorman-Rupp Company for the quarter ended March 31, 2019, formatted in eXtensible Business Reporting Language (XBRL): (i) the Consolidated Statements of Income, (ii) the Consolidated Statements of Comprehensive Income, (iii) the Consolidated Balance Sheets, (iv) the Consolidated Statements of Cash Flows, (v) the Consolidated Statements of Equity, and (vi) the Notes to Consolidated Financial Statements.

 

20


Table of Contents

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.

 

  The Gorman-Rupp Company
   

(Registrant)

Date: April 29, 2019

   
 

By:

 

/s/ James C. Kerr

   

James C. Kerr

   

Vice President and Chief Financial Officer

 

21