Gorman Rupp Co 10-Q for FY2024 Q3
Gorman Rupp Co (GRC)
About this 10-Q
Gorman Rupp Co filed this 10-Q on October 28, 2024, covering the quarter ended September 30, 2024 (FY2024 Q3).
Headline figures
Quarter ended September 30, 2024, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $168.18M
- up 0.4% from $167.46M a year earlier
- Net income
- $12.92M
- up 43.9% from net income of $8.98M a year earlier
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended
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
(Exact name of registrant as specified in its charter)
|
|
|
|
|
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
|
|
|
|
(Address of principal executive offices) |
(Zip Code) |
|
Registrant’s telephone number, including area code (
Securities registered pursuant to Section 12(b) of the Act:
|
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
|
|
|
|
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.
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).
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 ☐ |
|
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
On October 28, 2024 there were
The Gorman-Rupp Company
Three and Nine Months Ended September 30, 2024 and 2023
|
PART I. FINANCIAL INFORMATION |
||
|
Item 1. |
Financial Statements (Unaudited) |
|
|
Consolidated Statements of Income - Three months ended September 30, 2024 and 2023 - Nine months ended September 30, 2024 and 2023 |
3 |
|
|
Consolidated Statements of Comprehensive Income - Three months ended September 30, 2024 and 2023 - Nine months ended September 30, 2024 and 2023 |
3 |
|
|
Consolidated Balance Sheets |
4 |
|
|
Consolidated Statements of Cash Flows |
5 |
|
|
Consolidated Statements of Equity - Nine months ended September 30, 2024 and 2023 |
6 |
|
|
Notes to Consolidated Financial Statements (Unaudited) |
7 |
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
15 |
|
Item 3. |
Quantitative and Qualitative Disclosures about Market Risk |
23 |
|
Item 4. |
Controls and Procedures |
23 |
|
PART II. OTHER INFORMATION |
||
|
Item 1. |
Legal Proceedings |
24 |
|
Item 1A. |
Risk Factors |
24 |
|
Item 2. |
Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities |
25 |
|
Item 3. |
Defaults Upon Senior Securities |
25 |
|
Item 4. |
Mine Safety Information |
25 |
|
Item 5. |
Other Information |
25 |
|
Item 6. |
Exhibits |
26 |
|
EX-31.1 |
Section 302 Principal Executive Officer (PEO) Certification |
|
|
EX-31.2 |
Section 302 Principal Financial Officer (PFO) Certification |
|
|
EX-32 |
Section 1350 Certifications |
|
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)
THE GORMAN-RUPP COMPANY
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
(Dollars in thousands, except per share amounts) |
2024 |
2023 |
2024 |
2023 |
||||||||||||
|
Net sales |
$ | $ | $ | $ | ||||||||||||
|
Cost of products sold |
||||||||||||||||
|
Gross profit |
||||||||||||||||
|
Selling, general and administrative expenses |
||||||||||||||||
|
Amortization expense |
||||||||||||||||
|
Operating income |
||||||||||||||||
|
Interest expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
Other income (expense), net |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
Income before income taxes |
||||||||||||||||
|
Provision for income taxes |
||||||||||||||||
|
Net income |
$ | $ | $ | $ | ||||||||||||
|
Earnings per share |
$ | $ | $ | $ | ||||||||||||
|
Average number of shares outstanding |
||||||||||||||||
See notes to consolidated financial statements (unaudited).
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
(Dollars in thousands) |
2024 |
2023 |
2024 |
2023 |
||||||||||||
|
Net income |
$ | $ | $ | $ | ||||||||||||
|
Other comprehensive income (loss), net of tax: |
||||||||||||||||
|
Cumulative translation adjustments |
( |
) | ( |
) | ||||||||||||
|
Cash flow hedging activity |
( |
) | ( |
) | ||||||||||||
|
Pension and postretirement medical liability adjustments |
||||||||||||||||
|
Other comprehensive income (loss) |
( |
) | ||||||||||||||
|
Comprehensive income |
$ | $ | $ | $ | ||||||||||||
See notes to consolidated financial statements (unaudited).
THE GORMAN-RUPP COMPANY
CONSOLIDATED BALANCE SHEETS
|
(unaudited) |
||||||||
|
(Dollars in thousands) |
September 30, 2024 |
December 31, 2023 |
||||||
|
Assets |
||||||||
|
Current assets: |
||||||||
|
Cash and cash equivalents |
$ | $ | ||||||
|
Accounts receivable, net |
||||||||
|
Inventories, net |
||||||||
|
Prepaid and other |
||||||||
|
Total current assets |
||||||||
|
Property, plant and equipment, net |
||||||||
|
Other assets |
||||||||
|
Other intangible assets, net |
||||||||
|
Goodwill |
||||||||
|
Total assets |
$ | $ | ||||||
|
Liabilities and equity |
||||||||
|
Current liabilities: |
||||||||
|
Accounts payable |
$ | $ | ||||||
|
Payroll and employee related liabilities |
||||||||
|
Commissions payable |
||||||||
|
Deferred revenue and customer deposits |
||||||||
|
Current portion of long-term debt |
||||||||
|
Accrued expenses |
||||||||
|
Total current liabilities |
||||||||
|
Pension benefits |
||||||||
|
Postretirement benefits |
||||||||
|
Long-term debt, net of current portion |
||||||||
|
Other long-term liabilities |
||||||||
|
Total liabilities |
||||||||
|
Equity: |
||||||||
|
Common shares, par value: |
||||||||
|
Authorized - |
||||||||
| Outstanding - |
||||||||
|
Additional paid-in capital |
||||||||
|
Retained earnings |
||||||||
|
Accumulated other comprehensive (loss) |
( |
) | ( |
) |
||||
|
Total equity |
||||||||
|
Total liabilities and equity |
$ | $ | ||||||
See notes to consolidated financial statements (unaudited).
THE GORMAN-RUPP COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
Nine Months Ended |
||||||||
|
(Dollars in thousands) |
2024 |
2023 |
||||||
|
Cash flows from operating activities: |
||||||||
|
Net income |
$ | $ | ||||||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
|
Depreciation and amortization |
||||||||
|
LIFO expense |
||||||||
|
Pension expense |
||||||||
|
Stock based compensation |
||||||||
|
Contributions to pension plans |
( |
) | ( |
) | ||||
|
Amortization of debt issuance fees |
||||||||
|
Gain on sale of property, plant, and equipment |
( |
) | ||||||
|
Other |
||||||||
|
Changes in operating assets and liabilities: |
||||||||
|
Accounts receivable, net |
( |
) | ||||||
|
Inventories, net |
( |
) | ||||||
|
Accounts payable |
||||||||
|
Commissions payable |
( |
) | ( |
) | ||||
|
Deferred revenue and customer deposits |
( |
) | ||||||
|
Income taxes |
||||||||
|
Accrued expenses and other |
( |
) | ||||||
|
Benefit obligations |
||||||||
|
Net cash provided by operating activities |
||||||||
|
Cash flows from investing activities: |
||||||||
|
Capital additions |
( |
) | ( |
) | ||||
|
Proceeds from sale of property, plant, and equipment |
||||||||
|
Other |
||||||||
|
Net cash used for investing activities |
( |
) | ( |
) | ||||
|
Cash flows from financing activities: |
||||||||
|
Cash dividends |
( |
) | ( |
) | ||||
|
Treasury share repurchases |
( |
) | ( |
) | ||||
|
Proceeds from bank borrowings |
||||||||
|
Payments to banks for borrowings |
( |
) | ( |
) | ||||
|
Debt issuance fees |
( |
) | ||||||
|
Other |
( |
) | ( |
) | ||||
|
Net cash used for financing activities |
( |
) | ( |
) | ||||
|
Effect of exchange rate changes on cash |
( |
) | ||||||
|
Net increase in cash and cash equivalents |
||||||||
|
Cash and cash equivalents: |
||||||||
|
Beginning of period |
||||||||
|
End of period |
$ | $ | ||||||
See notes to consolidated financial statements (unaudited).
THE GORMAN-RUPP COMPANY
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
|
Nine Months Ended September 30, 2024 |
||||||||||||||||||||||||
|
(Dollars in thousands, except |
Common Shares |
Additional Paid-In |
Retained |
Accumulated Other Comprehensive |
||||||||||||||||||||
|
share and per share amounts) |
Shares |
Dollars |
Capital | Earnings | (Loss) Income |
Total |
||||||||||||||||||
|
Balances December 31, 2023 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
|
Net income |
||||||||||||||||||||||||
|
Other comprehensive income |
||||||||||||||||||||||||
|
Stock based compensation, net |
||||||||||||||||||||||||
|
Treasury share repurchases |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
|
Cash dividends - $ |
( |
) | ( |
) | ||||||||||||||||||||
|
Balances March 31, 2024 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
|
Net income |
||||||||||||||||||||||||
|
Other comprehensive income |
||||||||||||||||||||||||
|
Stock based compensation, net |
||||||||||||||||||||||||
|
Cash dividends - $ |
( |
) | ( |
) | ||||||||||||||||||||
|
Balances June 30, 2024 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
|
Net income |
||||||||||||||||||||||||
|
Other comprehensive loss |
( |
) | ( |
) | ||||||||||||||||||||
|
Stock based compensation, net |
||||||||||||||||||||||||
|
Cash dividends - $ |
( |
) | ( |
) | ||||||||||||||||||||
|
Balances September 30, 2024 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
|
Nine Months Ended September 30, 2023 |
||||||||||||||||||||||||
|
(Dollars in thousands, except |
Common Shares |
Additional Paid-In |
Retained |
Accumulated Other Comprehensive |
||||||||||||||||||||
|
share and per share amounts) |
Shares |
Dollars |
Capital | Earnings | (Loss) Income |
Total |
||||||||||||||||||
|
Balances December 31, 2022 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
|
Net income |
||||||||||||||||||||||||
|
Other comprehensive loss |
( |
) | ( |
) | ||||||||||||||||||||
|
Stock based compensation, net |
||||||||||||||||||||||||
|
Treasury share repurchases |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||
|
Cash dividends - $ |
( |
) | ( |
) | ||||||||||||||||||||
|
Balances March 31, 2023 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
|
Net income |
||||||||||||||||||||||||
|
Other comprehensive income |
||||||||||||||||||||||||
|
Stock based compensation, net |
||||||||||||||||||||||||
|
Cash dividends - $ |
( |
) | ( |
) | ||||||||||||||||||||
|
Balances June 30, 2023 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
|
Net income |
||||||||||||||||||||||||
|
Other comprehensive loss |
||||||||||||||||||||||||
|
Stock based compensation, net |
||||||||||||||||||||||||
|
Cash dividends - $ per share |
( |
) | ( |
) | ||||||||||||||||||||
|
Balances September 30, 2023 |
$ | $ | $ | $ | ( |
) | $ | |||||||||||||||||
See notes to consolidated financial statements (unaudited).
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. Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results. In the opinion of management of the Company, all adjustments considered necessary for a fair presentation have been included. Operating results for the three and nine months ended September 30, 2024 are not necessarily indicative of results that may be expected for the year ending December 31, 2024. 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, 2023, from which related information herein has been derived.
Accounting Standards Issued But Not Yet Adopted
The Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The new standard is intended to improve reportable segment disclosure requirements, primarily through additional and more detailed information about a reportable segment's expenses. The standard is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The guidance is to be applied retrospectively to all prior periods presented in the financial statements. The Company plans to adopt this ASU for its fiscal year end December 31, 2024 disclosures, but does not anticipate the adoption to have a material impact on the Company's financial disclosures.
The FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The standard is intended to enhance the transparency and decision usefulness of income tax disclosures. This amendment modifies the rules on income tax disclosures to require entities to disclose (1) specific categories in the rate reconciliation and additional information for reconciling items that meet a quantitative threshold, (2) the amount of income taxes paid, net of refunds received, disaggregated by federal, state, and foreign taxes, as well as individual jurisdictions in which income taxes paid is equal to or greater than 5 percent of total income taxes paid, (3) the income or loss from continuing operations before income tax expense or benefit disaggregated between domestic and foreign, and (4) income tax expense or benefit from continuing operations disaggregated by federal, state and foreign. Thew standard is effective for annual periods beginning after December 15, 2024. The standard should be applied on a prospective basis, while retrospective application is permitted. The Company does not anticipate the adoption to have a material impact on the Company's financial disclosures.
NOTE 2 – REVENUE
Disaggregation of Revenue
The following tables disaggregate total net sales by end market and geographic location:
|
End market |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Industrial |
$ | $ | $ | $ | ||||||||||||
|
Fire |
||||||||||||||||
|
Agriculture |
||||||||||||||||
|
Construction |
||||||||||||||||
|
Municipal |
||||||||||||||||
|
Petroleum |
||||||||||||||||
|
OEM |
||||||||||||||||
|
Repair parts |
||||||||||||||||
|
Total net sales |
$ | $ | $ | $ | ||||||||||||
|
Geographic Location |
||||||||||||||||
| Three Months Ended September 30, |
Nine Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
United States |
$ | $ | $ | $ | ||||||||||||
|
Foreign countries |
||||||||||||||||
|
Total net sales |
$ | $ | $ | $ | ||||||||||||
The Company attributes revenues to individual countries based on the customer location to which finished products are shipped. International sales represented approximately
On September 30, 2024, the Company had $
The Company’s contract assets and liabilities as of September 30, 2024 and December 31, 2023 were as follows:
|
September 30, |
December 31, |
|||||||
|
Contract assets |
$ | $ | ||||||
|
Contract liabilities |
$ | $ | ||||||
Revenue recognized for the nine months ended September 30, 2024 and 2023 that was included in the contract liabilities balance at the beginning of the period was $
NOTE 3 - 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 was approximately $
Inventories are comprised of the following:
|
September 30, |
December 31, |
|||||||
|
Inventories, net: |
||||||||
|
Raw materials and in-process |
$ | $ | ||||||
|
Finished parts |
||||||||
|
Finished products |
||||||||
|
Total net inventories |
$ | $ | ||||||
NOTE 4 – PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment, net consist of the following:
|
September 30, |
December 31, |
|||||||
|
Land |
$ | $ | ||||||
|
Buildings |
||||||||
|
Machinery and equipment |
||||||||
| $ | $ | |||||||
|
Less accumulated depreciation |
( |
) | ( |
) |
||||
|
Property, plant and equipment, net |
$ | $ | ||||||
NOTE 5 - 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:
|
September 30, |
||||||||
|
2024 |
2023 |
|||||||
|
Balance of beginning of year |
$ | $ | ||||||
|
Provision |
||||||||
|
Claims |
( |
) | ( |
) |
||||
|
Balance at end of period |
$ | $ | ||||||
NOTE 6 - PENSION AND OTHER POSTRETIREMENT BENEFITS
The Company sponsors a defined benefit pension plan (“GR Plan”) covering certain domestic employees. Benefits are based on each covered employee’s years of service and compensation. The GR Plan is funded in conformity with the funding requirements of applicable U.S. regulations. The GR 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.
Upon the Company’s acquisition of the assets of Fill-Rite and Sotera (“Fill-Rite”), a division of Tuthill Corporation, as of June 1, 2022, the Company established a defined benefit pension plan for certain Fill-Rite employees (“Fill-Rite Plan”). The Fill-Rite Plan was frozen on January 31, 2024 and terminated on April 30, 2024. The assets of the Fill-Rite Plan will be distributed to employees in the fourth quarter. Participants in the Fill-Rite Plan now participate in the Company’s enhanced 401(k) plan.
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 |
Three Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Service cost |
$ | $ | $ | $ | ||||||||||||
|
Interest cost |
||||||||||||||||
|
Expected return on plan assets |
( |
) | ( |
) | ||||||||||||
|
Amortization of prior service cost |
( |
) | ||||||||||||||
|
Recognized actuarial loss (gain) |
( |
) | ( |
) | ||||||||||||
|
Net periodic benefit cost (a) |
$ | $ | $ | $ | ||||||||||||
|
Pension Benefits |
Postretirement Benefits |
|||||||||||||||
|
Nine Months Ended |
Nine Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Service cost |
$ | $ | $ | $ | ||||||||||||
|
Interest cost |
||||||||||||||||
|
Expected return on plan assets |
( |
) | ( |
) | ||||||||||||
|
Amortization of prior service cost |
( |
) | ||||||||||||||
|
Recognized actuarial loss (gain) |
( |
) | ( |
) | ||||||||||||
|
Net periodic benefit cost (a) |
$ | $ | $ | $ | ||||||||||||
|
(a) |
|
NOTE 7 – ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
The components of Accumulated other comprehensive income (loss) as reported in the Consolidated Balance Sheets are:
|
Currency Translation Adjustments |
Deferred Gain (Loss) on Cash Flow Hedging |
Pension and OPEB Adjustments |
Accumulated Other Comprehensive (Loss) Income |
|||||||||||||
|
Balance at December 31, 2023 |
$ | ( |
) |
$ | ( |
) |
$ | ( |
) |
$ | ( |
) | ||||
|
Reclassification adjustments |
( |
) | ( |
) | ||||||||||||
|
Current period benefit (charge) |
||||||||||||||||
|
Income tax benefit (charge) |
( |
) | ||||||||||||||
|
Balance at September 30, 2024 |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
|
Currency Translation Adjustments |
Deferred Gain (Loss) on Cash Flow Hedging |
Pension and OPEB Adjustments |
Accumulated Other Comprehensive (Loss) Income |
|||||||||||||
|
Balance at December 31, 2022 |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
|
Reclassification adjustments |
( |
) | ( |
) | ||||||||||||
|
Current period benefit (charge) |
( |
) | ( |
) | ||||||||||||
|
Income tax benefit (charge) |
( |
) | ( |
) | ( |
) | ||||||||||
|
Balance at September 30, 2023 |
$ | ( |
) | $ | $ | ( |
) | $ | ( |
) | ||||||
NOTE 8 – COMMON SHARE REPURCHASES
The Company has a share repurchase program with the authorization to purchase up to $
NOTE 9 – FINANCING ARRANGEMENTS
|
Debt consisted of: |
||||||||
|
September 30, 2024 |
December 31, 2023 |
|||||||
|
Senior Secured Credit Agreement |
$ | $ | ||||||
|
6.40% Note Agreement |
||||||||
|
Subordinated Credit Agreement |
||||||||
|
Total debt |
||||||||
|
Unamortized discount and debt issuance fees |
( |
) | ( |
) | ||||
|
Total debt, net |
||||||||
|
Less: current portion of long-term debt |
( |
) | ( |
) | ||||
|
Total long-term debt, net |
$ | $ | ||||||
The carrying value of long term debt, including the current portion, approximates fair value as the variable interest rates approximate rates available to other market participants with comparable credit risk.
Amended and Restated Senior Secured Credit Agreement
On May 31, 2024, the Company entered into an Amended and Restated Senior Secured Credit Agreement (the “Amended and Restated Senior Credit Agreement”) with several lenders, which amended, extended, and restated the Company’s existing Senior Secured Credit Agreement, dated as of May 31, 2022. The Amended and Restated Senior Credit Agreement provides for a term loan facility in an aggregate principal amount of $
The Amended and Restated Senior Credit Agreement has a maturity date of May 31, 2029, with the Senior Term Loan Facility requiring quarterly installment payments commencing on September 30, 2024 and continuing on the last day of each consecutive December, March, June and September thereafter.
At the option of the Company, borrowings under the Senior Term Loan Facility and under the Credit Facility bear interest at either a base rate or at an Adjusted Term SOFR Rate (as defined in the Amended and Restated Senor Credit Agreement), plus the applicable margin, which ranges from
The Amended and Restated Senior Credit Agreement requires the Company to maintain a consolidated total net leverage ratio not to exceed
The Amended and Restated Senior Credit Agreement requires the Company to maintain an interest coverage ratio of not less than
The Amended and Restated Senior Credit Agreement contains customary affirmative and negative covenants, including among others, limitations on the Company and its subsidiaries with respect to the incurrence of liens and indebtedness, dispositions of assets, mergers, transaction with affiliates, and the ability to make or pay dividends in excess of certain thresholds.
The Amended and Restated Senior Credit Agreement also contains customary provisions requiring the following mandatory prepayments, including, among others, prepayments of the net cash proceeds from any non-ordinary course sale of assets, and net cash proceeds of any non-permitted indebtedness.
6.40% Note Agreement
On May 31, 2024, the Company entered into a Note Agreement (the “6.40% Note Agreement”) whereby the Company issued $
The 6.40% Note Agreement has a maturity date of May 31, 2031 and interest is payable semiannually on the last day of May and November in each year, commencing with November 30, 2024.
The 6.40% Note Agreement includes representations, warranties, covenants and events of default, substantially consistent with those contained in the Amended and Restated Senior Credit Agreement.
Subordinated Credit Agreement
On May 31, 2024, using the proceeds from the upsized Amended and Restated Senior Secured Credit Agreement and the issuance of the 6.40% Notes, as well as approximately $
The Company’s payment to the lenders under the Subordinated Credit Agreement was approximately $
Other
In the second quarter of 2024, the Company expensed $
In the second quarter of 2024, the Company incurred total issuance costs of approximately $
The Company was in compliance with all debt covenants as of September 30, 2024.
Interest Rate Derivatives
The Company entered into interest rate swaps that hedge interest payments on its SOFR borrowing during the fourth quarter of 2022. All swaps have been designated as cash flow hedges. The following table summarizes the notional amounts, related rates and remaining terms of interest swap agreements as of September 30, 2024 and December 31, 2023:
|
Notional Amount |
Average Fixed Rate |
||||||||||||||||
|
September 30, 2024 |
December 31, 2023 |
September 30, 2024 |
December 31, 2023 |
Term |
|||||||||||||
|
Interest rate swaps |
$ | $ |
Extending to May 2027 |
||||||||||||||
The fair value of the Company’s interest rate swaps was a payable of $
The following table summarizes the fair value of derivative instruments as recorded in the Consolidated Balance Sheets:
|
September 30, 2024 |
December 31, 2023 |
|||||||
|
Current Assets: |
||||||||
|
Prepaid and Other |
$ | $ | ||||||
|
Liabilities: |
||||||||
|
Accrued expenses |
( |
) | ||||||
|
Other long-term liabilities |
( |
) | ( |
) | ||||
|
Total derivatives |
$ | ( |
) | $ | ( |
) | ||
The following table summarizes total gains (losses) recognized on derivatives:
|
Derivatives in Cash Flow Hedging Relationships |
Amount of (Loss) Gain Recognized in AOCI on Derivatives |
|||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
|
$ | ( |
) | $ | $ | $ | ||||||||||
The effects of derivative instruments on the Company’s Consolidated Statements of Results of Operations and Comprehensive Income (Loss) for OCI are as follows:
|
Location of (Loss) Gain Reclassed from AOCI into Income (Effective Portion) |
Amount of (Loss) Gain Reclassed from AOCI into Income (Effective Portion) |
|||||||||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Interest expense |
$ | ( |
) | $ | ( |
) |
$ | ( |
) | $ | ( |
) | ||||
|
ITEM 2. |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
(Dollars in thousands, 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, 2023.
Executive Overview
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 suppression, 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.
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 historically.
The Company’s backlog of orders was $207.8 million at September 30, 2024 compared to $237.5 million at September 30, 2023 and $218.1 million at December 31, 2023. Incoming orders for the first nine months of 2024 were $496.1 million, or an increase of 4.1%, compared to the same period in 2023.
On October 24, 2024, the Board of Directors authorized the payment of a quarterly dividend of $0.185 per share on the common stock of the Company, payable December 10, 2024, to shareholders of record as of November 15, 2024. This will mark the 299th consecutive quarterly dividend paid by The Gorman-Rupp Company.
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
Our year-to-date incoming orders are exceeding last year’s pace and are up just over 4%. As expected, we reduced our backlog during the quarter, however our backlog still remains at healthy levels as we head into the fourth quarter.
Effective January 3, 2025, his 47th anniversary of working for Gorman-Rupp, Jeffrey S. Gorman, age 72, will transition from Executive Chairman of the Board to Chairman of the Board. In his new role as Chairman of the Board, Mr. Gorman will continue to provide valuable insights and governance oversight while working closely with the Board of Directors and the executive team in supporting the Company’s long-term strategic objectives.
Three Months Ended September 30, 2024 vs. Three Months Ended September 30, 2023
Net Sales
The following table presents the Company’s disaggregated net sales by its end markets for the three months ended September 30, 2024 and September 30, 2023:
|
Three Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Industrial |
$ | 30,939 | $ | 34,777 | $ | (3,838 | ) | (11.0 | )% | |||||||
|
Fire |
31,591 | 35,986 | (4,395 | ) | (12.2 | )% | ||||||||||
|
Agriculture |
20,496 | 21,235 | (739 | ) | (3.5 | )% | ||||||||||
|
Construction |
22,255 | 23,388 | (1,133 | ) | (4.8 | )% | ||||||||||
|
Municipal |
24,279 | 18,841 | 5,438 | 28.9 | % | |||||||||||
|
Petroleum |
7,004 | 5,801 | 1,203 | 20.7 | % | |||||||||||
|
OEM |
11,579 | 9,730 | 1,849 | 19.0 | % | |||||||||||
|
Repair parts |
20,039 | 17,698 | 2,341 | 13.2 | % | |||||||||||
|
Total net sales |
$ | 168,182 | $ | 167,456 | $ | 726 | 0.4 | % | ||||||||
Net sales for the third quarter of 2024 were $168.2 million compared to net sales of $167.5 million for the third quarter of 2023, an increase of 0.4% or $0.7 million. The increase in sales was due to the impact of pricing increases taken in the first quarter of 2024 partially offset by a decrease in volume.
Sales increased $5.4 million in the municipal market due to domestic flood control and wastewater projects related to increased infrastructure investment, $2.3 million in the repair market also related to domestic flood control and wastewater projects, $1.8 million in the OEM market primarily related to computer cooling, and $1.2 million in the petroleum market primarily driven by increased international refueling applications. These increases were offset by a sales decrease of $4.4 million in the fire suppression market primarily resulting from backlog returning to more normal levels. Fire suppression sales in 2023 were up significantly compared to 2022 as the Company was working to return backlog and lead times to normal levels, which resulted in higher 2023 sales and a tougher year-over-year comparison for 2024. Sales for the third quarter of 2024 also decreased $3.8 million in the industrial market and $1.1 million in the construction market due to slower construction activity and $0.7 million in the agriculture market primarily driven by a significant decline in farm income.
Cost of Products Sold and Gross Profit
|
Three Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Cost of products sold |
$ | 115,521 | $ | 119,322 | $ | (3,801 | ) | (3.2 | )% | |||||||
|
% of Net sales |
68.7 | % | 71.3 | % | ||||||||||||
|
Gross Margin |
31.3 | % | 28.7 | % | ||||||||||||
Gross profit was $52.7 million for the third quarter of 2024, resulting in gross margin of 31.3%, compared to gross profit of $48.1 million and gross margin of 28.7% for the same period in 2023. The 260 basis point increase in gross margin included a 240 basis point improvement in cost of material, which consisted of a reduction in LIFO expense of 40 basis points and a 200 basis point improvement from the realization of selling price increases. The increase in gross margin also included a 20 basis point improvement on labor and overhead leverage.
Selling, General and Administrative (SG&A) Expenses
|
Three Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Selling, general and administrative expenses |
$ | 25,675 | $ | 23,233 | $ | 2,442 | 10.5 | % | ||||||||
|
% of Net sales |
15.3 | % | 13.9 | % | ||||||||||||
SG&A expenses were $25.7 million and 15.3% of net sales for the third quarter of 2024 compared to $23.2 million and 13.9% of net sales for the same period in 2023. SG&A expenses increased due to payroll and payroll related costs, including healthcare costs, as well as increased selling activity.
Operating Income
|
Three Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Operating Income |
$ | 23,885 | $ | 21,875 | $ | 2,010 | 9.2 | % | ||||||||
|
% of Net sales |
14.2 | % | 13.1 | % | ||||||||||||
Operating income was $23.9 million for the third quarter of 2024, resulting in an operating margin of 14.2%, compared to operating income of $21.9 million and operating margin of 13.1% for the same period in 2023. Operating margin in the third quarter of 2024 increased 110 basis points compared to the same period in 2023 primarily due to improved cost of material, partially offset by increased SG&A expenses.
Interest Expense
|
Three Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Interest Expense |
$ | 7,766 | $ | 10,475 | $ | (2,709 | ) | (25.9 | )% | |||||||
|
% of Net sales |
4.6 | % | 6.3 | % | ||||||||||||
Interest expense was $7.8 million for the third quarter of 2024 compared to $10.5 million for the same period in 2023. The decrease in interest expense was due primarily to a series of refinancing transactions the Company completed on May 31, 2024.
Net Income
|
Three Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Income before income taxes |
$ | 16,060 | $ | 10,984 | $ | 5,076 | 46.2 | % | ||||||||
|
% of Net sales |
9.5 | % | 6.6 | % | ||||||||||||
|
Income taxes |
$ | 3,141 | $ | 2,006 | $ | 1,135 | 56.6 | % | ||||||||
|
Effective tax rate |
19.6 | % | 18.3 | % | ||||||||||||
|
Net income |
$ | 12,919 | $ | 8,978 | $ | 3,941 | 43.9 | % | ||||||||
|
% of Net sales |
7.7 | % | 5.4 | % | ||||||||||||
|
Earnings per share |
$ | 0.49 | $ | 0.34 | $ | 0.15 | 44.1 | % | ||||||||
The Company’s effective tax rate was 19.6% for the third quarter of 2024 compared to 18.3% for the third quarter of 2023.
Net income was $12.9 million, or $0.49 per share, for the third quarter of 2024 compared to net income of $9.0 million, or $0.34 per share, in the third quarter of 2023.
Adjusted EBITDA was $32.0 million and 19.0 % of sales for the third quarter of 2024 compared to $30.5 million and 18.2% of sales for the third quarter of 2023.
Nine Months Ended September 30, 2024 vs. Nine Months Ended September 30, 2023
Net Sales
The following table presents the Company’s disaggregated net sales by its end markets for the nine months ended September 30, 2024 and September 30, 2023:
|
Nine Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Industrial |
$ | 99,054 | $ | 103,886 | $ | (4,832 | ) | (4.7 | )% | |||||||
|
Fire |
92,742 | 109,211 | (16,469 | ) | (15.1 | )% | ||||||||||
|
Agriculture |
62,282 | 65,292 | (3,010 | ) | (4.6 | )% | ||||||||||
|
Construction |
65,592 | 66,723 | (1,131 | ) | (1.7 | )% | ||||||||||
|
Municipal |
70,668 | 55,831 | 14,837 | 26.6 | % | |||||||||||
|
Petroleum |
18,351 | 16,440 | 1,911 | 11.6 | % | |||||||||||
|
OEM |
31,420 | 28,223 | 3,197 | 11.3 | % | |||||||||||
|
Repair parts |
56,854 | 53,340 | 3,514 | 6.6 | % | |||||||||||
|
Total net sales |
$ | 496,963 | $ | 498,946 | $ | (1,983 | ) | (0.4 | )% | |||||||
Net sales for the first nine months of 2024 were $496.9 million compared to net sales of $498.9 million for the first nine months of 2023, a decrease of 0.4% or $2.0 million. The decrease in sales was due to a decrease in volume partially offset by the impact of pricing increases taken in the first quarter of 2024.
Sales increased $14.8 million in the municipal market due to domestic flood control and wastewater projects related to increased infrastructure investment, $3.5 million in the repair market also related to domestic flood control and wastewater projects, $3.2 million in the OEM market primarily related to computer cooling, and $1.9 million in the petroleum market primarily driven by increased international refueling applications. Offsetting these increases was a decrease of $16.5 million in the fire suppression market primarily resulting from backlog returning to more normal levels. Fire suppression sales in 2023 were up significantly compared to 2022 as the Company was working to return backlog and lead times to normal levels, which resulted in higher 2023 sales and a tougher year-over-year comparison for 2024. Fire suppression incoming orders for the first nine months of 2024 were up 3.5% when compared to the first nine months of 2023. Sales for the first nine months of 2024 also decreased $4.8 million in the industrial market, and $1.1 million in the construction market due to slower construction activity, and $3.0 million in the agriculture market primarily driven by significant declines in farm income.
Cost of Products Sold and Gross Profit
|
Nine Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Cost of products sold |
$ | 341,828 | $ | 353,631 | $ | (11,803 | ) | (3.3 | )% | |||||||
|
% of Net sales |
68.8 | % | 70.9 | % | ||||||||||||
|
Gross Margin |
31.2 | % | 29.1 | % | ||||||||||||
Gross profit was $155.1 million for the first nine months of 2024, resulting in gross margin of 31.2%, compared to gross profit of $145.3 million and gross margin of 29.1% for the same period in 2023. The 210 basis point increase in gross margin included a 250 basis point improvement in cost of material, which consisted of a reduction in LIFO expense of 60 basis points, a favorable impact of 20 basis points related to the amortization of acquired Fill-Rite customer backlog which occurred in 2023 and did not reoccur in 2024, and a 170 basis point improvement from the realization of selling price increases. These improvements were partially offset by a 40 basis point increase in labor and overhead expenses as a percent of sales.
Selling, General and Administrative (SG&A) Expenses
|
Nine Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Selling, general and administrative expenses |
$ | 75,494 | $ | 70,664 | $ | 4,830 | 6.8 | % | ||||||||
|
% of Net sales |
15.2 | % | 14.2 | % | ||||||||||||
SG&A expenses were $75.5 million and 15.2% of net sales for the first nine months of 2024 compared to $70.7 million and 14.2% of net sales for the same period in 2023. SG&A expenses for the first nine months of 2024 included $1.3 million of refinancing transaction costs and a $1.1 million gain on the sale of a fixed asset. SG&A expenses increased due to payroll and payroll related costs, including healthcare costs, as well as increased selling activity.
Operating Income
|
Nine Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Operating Income |
$ | 70,363 | $ | 65,253 | $ | 5,110 | 7.8 | % | ||||||||
|
% of Net sales |
14.2 | % | 13.1 | % | ||||||||||||
Operating income was $70.4 million for the first nine months of 2024, resulting in an operating margin of 14.2%, compared to operating income of $65.3 million and operating margin of 13.1% for the same period in 2023. Operating margin in the first nine months of 2024 increased 110 basis points compared to the same period in 2023 primarily due to improved cost of material, partially offset by increased labor, overhead, and SG&A expenses.
Interest Expense
|
Nine Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Interest Expense |
$ | 26,886 | $ | 31,147 | $ | (4,261 | ) | (13.7 | )% | |||||||
|
% of Net sales |
5.4 | % | 6.2 | % | ||||||||||||
Interest expense was $26.9 million for the first nine months of 2024 compared to $31.1 million for the same period in 2023. The decrease in interest expense was due primarily to a series of debt refinancing transactions the Company completed on May 31, 2024. In addition to reducing interest expense, the refinancing also extended and staggered the Company’s debt maturities. The Company upsized, amended, and extended the existing Senior Term Loan Facility from $350.0 million to $370.0 million, amended and extended the existing $100.0 million revolving Credit Facility, and issued $30.0 million in new 6.40% Senior Secured Notes. The proceeds from these transactions, as well as $10.0 million of cash on hand, were used to retire the Company’s $90.0 million unsecured Subordinated Credit Facility.
Other income (expense), net
|
Nine Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Other Income (Expense), net |
$ | (6,662 | ) | $ | (1,385 | ) | $ | (5,277 | ) | (381.0 | )% | |||||
|
% of Net sales |
(1.3 | )% | (0.3 | )% | ||||||||||||
Other income (expense), net was $6.7 million of expense for the first nine months of 2024 compared to $1.4 million of expense for the same period in 2023. Other expense for the first nine months of 2024 included a $4.4 million write-off of unamortized previously deferred debt financing fees and a $1.8 million prepayment fee related to the early retirement of the unsecured Subordinated Credit Facility.
Net Income
|
Nine Months Ended |
||||||||||||||||
|
2024 |
2023 |
$ Change |
% Change |
|||||||||||||
|
Income before income taxes |
$ | 36,815 | $ | 32,721 | $ | 4,094 | 12.5 | % | ||||||||
|
% of Net sales |
7.4 | % | 6.6 | % | ||||||||||||
|
Income taxes |
$ | 7,677 | $ | 6,746 | $ | 931 | 13.8 | % | ||||||||
|
Effective tax rate |
20.9 | % | 20.6 | % | ||||||||||||
|
Net income |
$ | 29,138 | $ | 25,975 | $ | 3,163 | 12.2 | % | ||||||||
|
% of Net sales |
5.9 | % | 5.2 | % | ||||||||||||
|
Earnings per share |
$ | 1.11 | $ | 0.99 | $ | 0.12 | 12.1 | % | ||||||||
The Company’s effective tax rate was 20.9% for the first nine months of 2024 compared to 20.6% for the first nine months of 2023.
Net income was $29.1 million, or $1.11 per share, for the first nine months of 2024 compared to net income of $26.0 million, or $0.99 per share, for the first nine months of 2023. Adjusted earnings per share for the first nine months of 2024 were $1.32 per share compared to $1.02 per share for the first nine months of 2023.
Adjusted EBITDA was $95.6 million and 19.2% of net sales for the first nine months of 2024 compared to $92.6 million and 18.6% of net sales for the first nine months of 2023.
Non-GAAP Financial Information
The discussion of Results of Operations above includes certain non-GAAP financial data and measures such as adjusted earnings, adjusted earnings per share, and adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”). Adjusted earnings is earnings excluding amortization of customer backlog, write-off of unamortized previously deferred debt financing fees, and refinancing costs. Adjusted earnings per share is earnings per share excluding amortization of customer backlog per share, write-off of unamortized previously deferred debt financing fees per share, and refinancing costs per share. Adjusted earnings before interest, taxes, depreciation and amortization is net income (loss) excluding interest, taxes, depreciation and amortization, adjusted to exclude amortization of customer backlog, write-off of unamortized previously deferred debt financing fees, refinancing costs, and non-cash LIFO expense. 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 inclusion of these adjusted measures should not be construed as an indication that the Company’s future results will be unaffected by unusual or infrequent items or that the items for which the Company has made adjustments are unusual or infrequent or will not recur. Further, the impact of the LIFO inventory costing method can cause results to vary substantially from company to company depending upon whether they elect to utilize LIFO and depending upon which method they may elect. 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 and liquidity from period to period. These non-GAAP financial measures are not intended to replace GAAP financial measures, and they are not necessarily standardized or comparable to similarly titled measures used by other companies. Provided below is a reconciliation of adjusted earnings, adjusted earnings per share, and adjusted EBITDA to their respective corresponding GAAP financial measures, which includes descriptions of actual adjustments made in the current period and the corresponding prior period.
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Adjusted earnings: |
||||||||||||||||
|
Reported net income – GAAP basis |
$ | 12,919 | $ | 8,978 | $ | 29,138 | $ | 25,975 | ||||||||
|
Amortization of acquired customer backlog |
- | - | - | 857 | ||||||||||||
|
Write-off of unamortized previously deferred debt financing fees |
- | - | 3,506 | - | ||||||||||||
|
Refinancing costs |
- | - | 2,413 | - | ||||||||||||
|
Non-GAAP adjusted earnings |
$ | 12,919 | $ | 8,978 | $ | 35,057 | $ | 26,832 | ||||||||
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
|
2024 |
2023 |
2024 |
2023 |
|||||||||||||
|
Adjusted earnings per share: |
||||||||||||||||
|
Reported earnings per share – GAAP basis |
$ | 0.49 | $ | 0.34 | $ | 1.11 | $ | 0.99 | ||||||||
|
Amortization of acquired customer backlog |
- | - | - | 0.03 | ||||||||||||
|
Write-off of unamortized previously deferred debt financing fees |
- | - | 0.13 | - | ||||||||||||
|
Refinancing costs |
- | - | 0.09 | - | ||||||||||||
|
Non-GAAP adjusted earnings per share |
$ | 0.49 | $ | 0.34 | $ | 1.33 | $ | 1.02 | ||||||||
|
Adjusted earnings before interest, taxes, depreciation and amortization: |
||||||||||||||||
|
Reported net income –GAAP basis |
$ | 12,919 | $ | 8,978 | $ | 29,138 | $ | 25,975 | ||||||||
|
Interest expense |
7,766 | 10,475 | 26,886 | 31,147 | ||||||||||||
|
Provision for income taxes |
3,141 | 2,006 | 7,677 | 6,746 | ||||||||||||
|
Depreciation and amortization expense |
6,884 | 7,038 | 20,973 | 21,196 | ||||||||||||
|
Non-GAAP earnings before interest, taxes, depreciation and amortization |
30,710 | 28,497 | 84,674 | 85,064 | ||||||||||||
|
Amortization of acquired customer backlog |
- | - | - | 1,085 | ||||||||||||
|
Write-off of unamortized previously deferred debt financing fees |
- | - | 4,438 | - | ||||||||||||
|
Refinancing costs |
- | - | 3,055 | - | ||||||||||||
|
Non-cash LIFO expense |
1,318 | 1,974 | 3,445 | 6,414 | ||||||||||||
|
Non-GAAP adjusted earnings before interest, taxes, depreciation and amortization |
$ | 32,028 | $ | 30,471 | $ | 95,612 | $ | 92,563 | ||||||||
Liquidity and Capital Resources
Our primary sources of liquidity are cash generated from operations and borrowings under our Credit Facility. Cash and cash equivalents totaled $39.7 million at September 30, 2024. The Company had an additional $98.7 million available under the revolving credit facility with no amounts borrowed and $1.3 million in outstanding letters of credit primarily related to customer orders. We believe we have adequate liquidity from funds on hand and borrowing capacity to execute our financial and operating strategy, as well as comply with debt obligation and financial covenants for at least the next 12 months.
As of September 30, 2024, the Company had $385.4 million in total debt outstanding with $30.0 million due in 2031 and the remainder due in 2029. The Company was in compliance with its debt covenants, including limits on additional borrowings and maintenance of certain operating and financial ratios, at September 30, 2024 and December 31, 2023. See “Note 9 – Financing Arrangements” in the Notes to Consolidated Financial Statements included in this Form 10-Q for a further description of our outstanding debt.
Capital expenditures for the first nine months of 2024 were $10.3 million and consisted primarily of machinery and equipment and building improvements. Capital expenditures for the full-year 2024 are presently planned to be approximately $18 - $20 million primarily for building improvements and machinery and equipment purchases, and are expected to be financed through internally-generated funds.
On October 24, 2024, the Board of Directors authorized the payment of a quarterly dividend of $0.185 per share on the common stock of the Company, payable December 10, 2024, to shareholders of record as of November 15, 2024. This will mark the 299th consecutive quarterly dividend paid by The Gorman-Rupp Company. 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.
The Board of Directors has authorized a share repurchase program of up to $50.0 million of the Company’s common shares. The actual number of shares repurchased will depend on prevailing market conditions, alternative uses of capital and other factors, and will be determined at management’s discretion. The Company is not obligated to make any purchases under the program, and the program may be suspended or discontinued at any time. As of September 30, 2024, the Company had $48.1 million available for repurchase under the share repurchase program.
Financial Cash Flow
|
Nine Months Ended |
||||||||
|
2024 |
2023 |
|||||||
|
Beginning of period cash and cash equivalents |
$ | 30,518 | $ | 6,783 | ||||
|
Net cash provided by operating activities |
60,574 | 71,659 | ||||||
|
Net cash used for investing activities |
(8,031 | ) | (16,309 | ) | ||||
|
Net cash used for financing activities |
(43,631 | ) | (43,404 | ) | ||||
|
Effect of exchange rate changes on cash |
271 | (540 | ) | |||||
|
Net increase in cash and cash equivalents |
$ | 9,183 | $ | 11,406 | ||||
|
End of period cash and cash equivalents |
$ | 39,701 | $ | 18,189 | ||||
The decrease in cash provided by operating activities in the first nine months of 2024 compared to the same period last year was primarily due to working capital needs.
During the first nine months of 2024, investing activities of $8.0 million consisted of $10.3 million for capital expenditures primarily for machinery and equipment partially offset by $2.3 million in proceeds from the sale of property, plant, and equipment. During the first nine months of 2023, investing activities of $16.3 million consisted of $16.9 million for capital expenditures primarily for machinery and equipment.
Net cash used for financing activities of $43.6 million for the first nine months of 2024 primarily consisted of net payments on bank borrowings of $28.4 million and dividend payments of $14.2 million. Net cash used for financing activities of $43.4 million for the first nine months of 2023 primarily consisted of net payments on bank borrowings of $28.1 million, dividend payments of $13.7 million, and $1.0 million of payments in the surrender of common shares to cover taxes upon the vesting of stock awards.
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, 2023 contained in our Annual Report on Form 10-K for the year ended December 31, 2023. 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 uncertainties include, but are not limited to, our estimates of future earnings and cash flows, general economic conditions and supply chain conditions and any related impact on costs and availability of materials, integration of the Fill-Rite business in a timely and cost effective manner, retention of supplier and customer relationships and key employees, the ability to achieve synergies and cost savings in the amounts and within the time frames currently anticipated and the ability to service and repay indebtedness incurred in connection with the transaction. Other factors include, but are not limited to: company specific risk factors including (1) loss of key personnel; (2) intellectual property security; (3) acquisition performance and integration; (4) the Company’s indebtedness and how it may impact the Company’s financial condition and the way it operates its business; (5) general risks associated with acquisitions; (6) the anticipated benefits from the Fill-Rite transaction may not be realized; (7) impairment in the value of intangible assets, including goodwill; (8) defined benefit pension plan settlement expense; (9) LIFO inventory method, and (10) family ownership of common equity; and general risk factors including (11) continuation of the current and projected future business environment; (12) highly competitive markets; (13) availability and costs of raw materials and labor; (14) cybersecurity threats; (15) compliance with, and costs related to, a variety of import and export laws and regulations; (16) environmental compliance costs and liabilities; (17) exposure to fluctuations in foreign currency exchange rates; (18) conditions in foreign countries in which The Gorman-Rupp Company conducts business; (19) changes in our tax rates and exposure to additional income tax liabilities; and (20) 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.
|
ITEM 3. |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
We are exposed to various market risks, including changes in foreign currency exchange rates and interest rates. Exposure to foreign exchange rate risk is due to certain costs and revenue being denominated in currencies other than one of the Company’s subsidiaries functional currency. The Company is also exposed to market risk as the result of changes in interest rates which may affect the cost of financing. We continually monitor these risks and regularly develop appropriate strategies to manage them. Accordingly, from time to time, we may enter into certain derivative or other financial instruments. These financial instruments are used to mitigate market exposure and are not used for trading or speculative purposes.
Interest Rate Risk
The results of operations are exposed to changes in interest rates primarily with respect to borrowings under the Company’s Senior Term Loan Facility and Credit Facility. Borrowings under the Senior Term Loan Facility and Credit Facility may be made either at (i) a base rate plus the applicable margin, which ranges from 0.50% to 1.25%, or at (ii) an Adjusted Term SOFR Rate, plus the applicable margin, which ranges from 1.5% to 2.25%. At September 30, 2024, the Company had $355.4 million in borrowings under the Senior Term Loan Facility and no borrowings under the Credit Facility. As of June 30, 2024, the applicable interest rates under the Senior Secured Credit Agreement were Adjusted Term SOFR plus 2.25%.
To reduce the exposure to changes in the market rate of interest, effective October 31, 2022, the Company entered into interest rate swap agreements for a portion of the Senior Term Loan Facility. Terms of the interest rate swap agreements require the Company to receive a fixed interest rate and pay a variable interest rate. The interest rate swap agreements are designated as a cash flow hedge, and as a result, the mark-to-market gains or losses will be deferred and included as a component of accumulated other comprehensive income (loss) and reclassified to interest expense in the period during which the hedged transactions affect earnings.
The Company estimates that a hypothetical increase of 100 basis points in interest rates would increase interest expense by approximately $2.0 million on an annual basis.
Foreign Currency Risk
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 gains (losses) for the nine month period ending September 30, 2023 were ($0.5) million and are reported within Other (expense) income, net on the Consolidated Statements of Income. There were no foreign currency gains (losses) for the nine month period ending September 30, 2024.
|
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 September 30, 2024.
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, 2023.
|
ITEM 1A. |
RISK FACTORS |
In addition to the information set forth in this report, you should carefully consider the risk factors disclosed in Item 1A of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023. There have been no material changes from the risk factors disclosed in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, except for the following which supplements the Company’s previously disclosed risk factors:
The Company has substantial indebtedness, which may impact the Company’s financial condition and the way it operates its business
The Company has substantial indebtedness. Such indebtedness includes senior secured first lien credit facilities comprised of a $370 million term loan facility and a $100 million revolving credit facility, and a $30 million in aggregate principal amount of 6.40% senior secured notes. The indebtedness could have important negative consequences, including:
|
● |
higher borrowing costs resulting from fluctuations in our variable benchmark borrowing rates that have adversely affected, and could in the future adversely affect, our interest rates; |
|
● |
reduced availability of cash for the Company’s operations and other business activities after satisfying interest payments and other requirements under the terms of its debt instruments; |
|
● |
less flexibility to plan for or react to competitive challenges, and a competitive disadvantage relative to competitors that do not have as much indebtedness; |
|
● |
limiting the Company’s ability to undertake mergers or dispositions of assets, or pay dividends; |
|
● |
difficulty in obtaining additional financing in the future; |
|
● |
inability to comply with covenants in, and potential for default under, the Company’s debt instruments; |
|
● |
inability to operate our business or to take advantage of business opportunities due to restrictions created from the debt covenants; and |
|
● |
challenges to repaying or refinancing any of the Company’s debt. |
The Company’s ability to satisfy its debt and other obligations will depend principally upon its future operating performance. As a result, prevailing economic conditions and financial, business, legal and regulatory and other factors, many of which are beyond the Company’s control, may affect its ability to make payments on its debt and other obligations.
|
ITEM 2. |
UNREGISTERED SALES OF EQUITY SECURITIES, USE OF PROCEEDS, AND ISSUER PURCHASES OF EQUITY SECURITIES |
Issuer purchases of its common shares during the third quarter of 2024 were:
|
Period |
Total number of shares purchased |
Average price paid per share |
Total number of shares purchased as part of publicly announced program |
Approximate dollar value of shares that may yet be purchased under the program |
||||||||||||
|
July 1 to July 31, 2024 |
- | - | - | $ | 48,067 | |||||||||||
|
August 1 to August 31, 2024 |
- | - | - | 48,067 | ||||||||||||
|
September 1 to September 30, 2024 |
- | - | - | 48,067 | ||||||||||||
|
Total |
- | - | - | $ | 48,067 | |||||||||||
|
ITEM 3. |
DEFAULTS UPON SENIOR SECURITIES. |
None.
|
ITEM 4. |
MINE SAFETY DISCLOSURES. |
Not applicable.
|
ITEM 5. |
OTHER INFORMATION. |
During the quarter ended September 30, 2024, director or officer of the Company adopted or terminated any Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement, each as defined in Item 408 of Regulation S-K.
|
ITEM 6. |
EXHIBITS |
|
Exhibit 31.1 |
|
|
Exhibit 31.2 |
|
|
Exhibit 32 |
|
|
Exhibit 101 |
Financial statements from the Quarterly Report on Form 10-Q of The Gorman-Rupp Company for the quarter ended September 30, 2024, formatted in Inline 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. |
|
Exhibit 104 |
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
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: October 28, 2024 |
||
|
By: |
/s/James C. Kerr |
|
|
James C. Kerr |
||
|
Executive Vice President and Chief Financial Officer |
||
|
(Principal Financial Officer) |
||
EXHIBIT 31.1
CERTIFICATIONS
I, Scott A. King, certify that:
|
1. |
I have reviewed this quarterly report on Form 10-Q of The Gorman-Rupp Company; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
c) |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
d) |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
|
Date: October 28, 2024 |
/s/Scott A. King |
|
Scott A. King |
|
|
President and Chief Executive Officer |
|
|
The Gorman-Rupp Company |
|
|
(Principal Executive Officer) |
EXHIBIT 31.2
CERTIFICATIONS
I, James C. Kerr, certify that:
|
1. |
I have reviewed this quarterly report on Form 10-Q of The Gorman-Rupp Company; |
|
2. |
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
|
3. |
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
|
4. |
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
|
a) |
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
|
b) |
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
|
c) |
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
|
d) |
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
|
5. |
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
|
a) |
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
|
b) |
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
|
Date: October 28, 2024 |
/s/James C. Kerr |
|
James C. Kerr |
|
|
Executive Vice President and Chief Financial Officer |
|
|
The Gorman-Rupp Company |
|
|
(Principal Financial Officer) |
EXHIBIT 32
Certification Pursuant to 18 U. S. C. Section 1350,
As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
In connection with the Quarterly Report of The Gorman-Rupp Company on Form 10-Q for the quarter ended September 30, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), each of the undersigned officers of the Company certifies, pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to such officer’s knowledge:
|
(1) |
The Report fully complies with the requirements of Section 13(a) and 15(d) of the Securities Exchange Act of 1934, as amended; and |
|
(2) |
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Report. |
|
Date: October 28, 2024 |
/s/Scott A. King |
|
Scott A. King |
|
|
President and Chief Executive Officer |
|
|
(Principal Executive Officer) |
|
|
/s/James C. Kerr |
|
|
James C. Kerr |
|
|
Executive Vice President and Chief Financial Officer |
|
|
(Principal Financial Officer) |
The foregoing certification is being furnished solely pursuant to 18 U. S. C. Section 1350 and is not being filed as part of the Report or as a separate disclosure document.