Gorman-Rupp Business Model Canvas
Fully Editable
Tailor To Your Needs In Excel Or Sheets
Professional Design
Trusted, Industry-Standard Templates
Pre-Built
For Quick And Efficient Use
No Expertise Is Needed
Easy To Follow
Gorman-Rupp Bundle
Unlock the full strategic blueprint behind Gorman-Rupp’s business model. This in-depth Business Model Canvas reveals how the company creates value, scales operations, and sustains market advantage. Purchase the full, editable Word/Excel canvas for a section-by-section playbook you can use for benchmarking and strategy.
Partnerships
Tier-1 motor, seal, casting and control suppliers underpin Gorman-Rupp quality and continuity, with strategic vendors supporting >80% of critical components sourced to tiered partners. Multi-sourcing and VMI programs have reduced lead-time variability and stockouts by as much as 30% in industry benchmarks (2024). Co-engineering with suppliers drives 5–12% unit cost and performance gains, while long-term agreements secure raw-material access for peak demand cycles.
Regional distributors extend Gorman-Rupps market reach and service coverage, stocking inventory and handling local RFQs to shorten lead times and improve fill rates in 2024. Performance-based incentives tie distributor margins to sell-through, boosting channel velocity. Continuous feedback loops from dealers inform demand planning and drive targeted product improvements and spare-parts stocking.
EPCs, OEMs, and system integrators specify, bundle, and install Gorman-Rupp pumping systems, with early engagement shaping bids and technical specs to reduce change orders and accelerate delivery. Joint proposals with these partners measurably improve win rates on large projects and streamline capital procurement for end clients. Lifecycle service packages are coordinated through partners to ensure uptime and long-term revenue, leveraging Gorman-Rupps legacy since 1933 (ticker GRC).
Municipalities and public agencies
Cooperative relationships with municipalities and public agencies enable pilots and reference sites that de-risk rollouts and generate site-specific performance data; many municipal pilot programs progress to procurement within 12–24 months.
Knowledge sharing improves regulatory compliance and aligns projects with funding windows; multi-year frameworks (commonly 3–5 years) streamline procurement cycles and performance data strengthens bids for future tenders.
- pilots → reference sites
- 12–24 month procurement conversion
- 3–5 year frameworks
- performance data supports tenders
Standards bodies and test labs
Affiliations with ANSI/HI, NFPA, and UL ensure Gorman-Rupp meets 2024 compliance expectations across municipal and industrial pump markets. Third-party test labs validate performance claims and speed certification; certification partners have shortened approvals for similar OEMs in 2024. Ongoing regulatory intelligence informs R&D roadmaps, aligning new models with evolving safety and environmental standards.
- Standards: ANSI/HI, NFPA, UL
- Testing: third-party validation
- Benefit: faster market approvals (2024)
- R&D: regulation-driven roadmap
Tier-1 suppliers supply >80% of critical components, multi-sourcing/VMI cut lead-time variability and stockouts ~30% (2024), and co-engineering yields 5–12% unit cost/performance gains. Regional distributors improve fill rates and channel velocity; EPC/OEM partnerships lift large-project win rates and shorten delivery. Municipal pilots convert to procurement in 12–24 months under 3–5 year frameworks.
| Metric | 2024 Value |
|---|---|
| Critical components sourced | >80% |
| Lead-time/stockout reduction | ~30% |
| Co-engineering gains | 5–12% |
| Pilot→procurement | 12–24 months |
| Framework length | 3–5 years |
What is included in the product
A comprehensive, pre-written Business Model Canvas tailored to Gorman-Rupp’s strategy, covering customer segments, channels, value propositions and real-world operations across the nine classic BMC blocks; includes competitive analysis, SWOT linkage, and polished narrative ideal for presentations, investor discussions, and validation of business ideas.
Editable one-page Business Model Canvas that condenses Gorman-Rupp’s strategy into a clean, shareable format—saves hours of structuring, speeds team alignment, and makes comparing scenarios or teaching internal stakeholders effortless.
Activities
Hydraulic design, materials selection and CFD-driven performance modelling optimize head, NPSH and efficiency; CFD-driven optimizations delivered up to 10% efficiency gains in 2024 industry studies. Prototyping with iterative testing reduces failure risk and shortened time-to-market by about 25% in 2024 benchmarks. Compliance engineering embeds ISO and API standards into product specs while customization tailors seals, coatings and impeller geometry for unique fluids and duty cycles.
Precision machining, assembly, and dynamic balancing ensure pump reliability with industry MTBF improvements and warranty claim rates below 1% after upgrades; lean practices implemented in 2024 cut waste and cycle times about 35% versus legacy processes; 100% end-of-line testing at rated duty points verifies performance; continuous improvement programs in 2024 reduced defects and returns roughly 40% in pilot lines.
Application engineers size pumps for required head (1–300 m), flows (0.001–10,000 m3/h), NPSH and fluid properties, targeting NPSH margin of at least 0.5 m for reliable operation.
System integration packages include controls, VFD drives and skids with electrical and piping interfaces; bid packages provide datasheets, performance curves and CAD models.
Value engineering focuses on optimizing total installed cost, often reducing TIC by up to 15% through component selection and system layout.
Aftermarket service and parts
Preventive maintenance and timed rebuilds reliably extend pump asset life and reduce lifecycle cost by avoiding catastrophic failures. Supplying genuine parts kits preserves uptime and maintains warranty integrity for installed base. Field service teams handle commissioning and rapid troubleshooting to minimize downtime. Operator training raises safety and improves operational efficiency.
- Preventive maintenance
- Genuine parts kits
- Field commissioning & troubleshooting
- Operator training
Sales enablement and bid management
CRM-driven prospecting focuses on municipal and industrial projects, prioritizing accounts based on maintenance cycles and capital improvement plans to increase pipeline quality. Tender responses are structured to meet strict technical specs and commercial terms, reducing bid rework and compliance risks. Channel programs sync inventory and pricing to regional demand, minimizing stockouts. Marketing produces technical guides and installation content to educate specifiers and contractors.
- CRM targets: municipal & industrial
- Tenders: technical + commercial compliant
- Channels: inventory & pricing aligned
- Marketing: specifier/contractor education
Hydraulic design and CFD drove up to 10% efficiency gains in 2024 and prototyping cut time-to-market ~25%; compliance and customization maintain ISO/API specs and ≥0.5 m NPSH margin. Lean machining and 100% end-line testing yielded warranty claims <1% and pilot-line defects down ~40% in 2024; value engineering trimmed TIC ~15%.
| Metric | 2024 |
|---|---|
| CFD efficiency gain | 10% |
| Time-to-market | -25% |
| Waste/cycle time | -35% |
| Defects/returns | -40% |
| TIC reduction | -15% |
What You See Is What You Get
Business Model Canvas
The Gorman-Rupp Business Model Canvas shown here is the actual deliverable, not a mockup, and the preview displays the exact structure and content you’ll receive after purchase. When you complete your order you’ll get the same ready-to-edit file in Word and Excel formats with all sections and pages included. No surprises—what you see is the full, professional document prepared for immediate use.
Resources
Manufacturing plants and test facilities provide integrated casting, machining, assembly and performance testing to support Gorman-Rupp pump lines. Hydro test loops validate pump curves across operating ranges to ensure specification compliance. Flexible production lines enable low-volume customization and quick changeovers. Redundant safety and environmental systems safeguard continuous operations and regulatory compliance.
Engineering talent in hydraulics, materials, and controls underpins Gorman-Rupp (NYSE: GRC), a company with 91 years of operation in 2024; patents and trade secrets protect core pump and valve designs. Modern CAD/CFD toolchains accelerate iteration cycles, while deep application know-how reduces mis-specification risk and warranty costs.
A trusted brand with roots since 1933 builds confidence in critical services, and in 2024 Gorman-Rupp marked 91 years of continuous operation. Industry certifications unlock access to regulated municipal and industrial markets. Documented case studies and performance records strengthen competitive bids. An installed base spanning more than 100 countries provides powerful, verifiable references.
Distribution and service network
Dealers, reps and service centers give Gorman-Rupp proximity to customers, supporting after-sales in core markets; the company is headquartered in Mansfield, Ohio and, as of 2024, serves customers in over 100 countries. Stocking points reduce lead times, local technicians enable rapid response, and global logistics partners ensure international coverage.
- Dealers/reps: local presence
- Stocking points: shorter lead times
- Technicians: rapid service
- Logistics partners: global reach (100+ countries in 2024)
ERP, PLM, and supply chain systems
Integrated ERP, PLM and supply chain systems coordinate demand, production and inventory—ERP platforms cut inventory carrying costs 15–20% while the global ERP market reached about $52.7B in 2024. PLM manages configurations and revisions, shortening time-to-market ~20%. Supplier portals boost visibility and on-time quality, and analytics improve S&OP forecast accuracy by 20–30%.
- ERP: inventory -15–20%
- Market: ERP $52.7B (2024)
- PLM: TTM -20%
- Supplier portals: +10–15% OTIF
- Analytics: forecast +20–30%
Gorman-Rupp's key resources combine 2024-era manufacturing, hydro-test labs, engineering IP and a 91-year trusted brand serving 100+ countries, supported by dealers and global logistics. Integrated ERP/PLM and analytics drive -15–20% inventory, -20% TTM and +20–30% forecast accuracy. Certified processes and installed base underpin municipal/industrial market access.
| Resource | Metric (2024) |
|---|---|
| Years of operation | 91 |
| Market reach | 100+ countries |
| ERP market | $52.7B |
| Inventory impact | -15–20% |
| TTM | -20% |
| Forecast accuracy | +20–30% |
Value Propositions
Pumps engineered for water, wastewater and fire protection deliver industry-leading 99.6% field uptime in 2024, minimizing operational disruption. Robust materials and factory testing cut in-service failures by ~60% and raise MTBF ~40% versus legacy models. Predictable duty curves simplify system design, shortening spec time ~30%. Global support and 95% spare-parts availability enable 24-hour recovery in 90% of service cases.
Gorman-Rupp, founded in 1933, offers self-priming, submersible and rotary gear pumps that address viscous, abrasive and corrosive fluids; configurations support dewatering, HVAC and military applications, allowing customers to consolidate sourcing to a single supplier and streamline procurement.
High-efficiency Gorman-Rupp pumps target the roughly 20% of industrial electricity used by pumping systems, lowering energy spend; serviceable designs shorten MTTR and cut parts waste through bolted, modular assemblies; durable materials extend overhaul intervals vs traditional units, reducing lifecycle replacements; condition-based maintenance enabled by onboard sensors further optimizes total cost of ownership.
Compliance and safety assurance
Gorman-Rupp designs pumps and systems that comply with relevant codes and standards, and in 2024 maintained certifications that de-risk projects and speed approvals for fire and municipal applications. Third-party certifications and detailed documentation streamline audits and reduce approval timelines, helping customers meet regulatory requirements faster. This lowers project hold-ups and supports quicker revenue recognition.
- Compliance: codes and standards conformance (2024)
- Certifications: third-party validation reduces project risk
- Documentation: audit-ready records streamline reviews
- Approvals: faster sign-off for fire and municipal projects
Customization and quick delivery
Gorman-Rupp configures pump skids to match site constraints, reducing field modifications and change-orders. Modular skids speed on-site installation and handoffs. Flexible manufacturing and rapid quoting in 2024 compressed lead times to meet tight bid windows.
- Configurable options: site-fit skids
- Modular skids: faster installs
- Flexible manufacturing: shorter lead times
- Rapid quotes: supports tight bids
99.6% field uptime (2024) with 95% spare-parts availability enabling 24-hour recovery in 90% of service cases.
Robust materials and factory testing cut in-service failures ~60% and raise MTBF ~40% versus legacy models, shortening spec time ~30%.
Pumps target the ~20% of industrial electricity used by pumping systems, reducing lifecycle energy and OPEX; founded 1933, certified for fire/municipal 2024.
| Metric | 2024 |
|---|---|
| Field uptime | 99.6% |
| Spare parts avail. | 95% |
| MTBF vs legacy | +40% |
| In-service failures | -60% |
| Energy context | Pumps ≈20% industrial electricity |
Customer Relationships
Application engineers engage early to define requirements, with consultative pre-sales aligning site data to precise pump selections; 70% of B2B buyers in 2024 surveys say insight-led conversations influence purchase decisions. Alternatives are compared across lifecycle cost and operational risk, often revealing 10–30% TCO differences. Trust is built through transparent trade-offs and documented rationale, shortening approval cycles and improving win rates.
Project management aligns coordinated timelines with EPC milestones to keep projects on schedule and within Gorman-Rupp’s 2024 delivery framework; integrated plans reduced handover delays on recent contracts. Factory acceptance and site tests verify equipment readiness, reflecting the company’s rigorous QA where over 95% of units pass final inspection before shipment. Commissioning support de-risks start-up by embedding field engineers during initial operations, lowering first-year failure rates. Comprehensive documentation closes out compliance needs and supports warranty and regulatory audits.
Contracts cover PM, inspections, and emergency calls with SLAs often targeting 98% uptime and emergency response under 4 hours. OEM training elevates operator competency, with 2024 programs targeting 90% certification/completion. Remote and on-site service options match client needs and can reduce travel costs by up to 30%. KPIs—uptime, MTTR, PM compliance—are tracked monthly to improve efficiency.
Warranty and technical support
Clear warranties protect capital equipment investments and reduce TCO by defining coverage and repair economics; industry service teams in 2024 target 95% parts availability to meet SLAs. Hotline plus digital ticketing drive sub-24-hour triage, while documented root-cause analysis cuts repeat failures and warranty costs.
- Warranty clarity: limits, coverage, RMA
- Support channels: hotline + digital ticketing
- RCA: failure prevention
- Parts availability: 95% 2024 target for SLA adherence
Digital self-service resources
Portals host manuals, hydraulic curves, and parts lists with 24/7 access, reducing technician downtime and enabling faster spec checks at point of need.
Online RMAs streamline returns and one-click submissions; selection tools accelerate RFQs by pre-matching pump performance (flow, head, efficiency) to specs; telemetry integration provides real-time RPM, flow, and pressure KPIs for proactive maintenance.
- portal: manuals, curves, parts lists
- RMA: online one-click returns
- RFQ: selection tools speed quotes
- telemetry: real-time RPM/flow/pressure
Application engineers drive consultative pre-sales and lifecycle-cost decisions, shortening approvals; 70% of B2B buyers in 2024 cite insight-led sales as decisive. Project-aligned commissioning and QA (95% factory pass) lower first-year failures. Contracts, SLAs and portals (95% parts availability target) sustain 98% uptime goals and sub-4h emergency response.
| Metric | 2024 Target | 2024 Result |
|---|---|---|
| Parts availability | 95% | — |
| QA pass rate | 95%+ | 95% |
| Certification completion | 90% | — |
| SLA uptime | 98% | — |
Channels
Enterprise and municipal teams manage strategic relationships, targeting long bid cycles of 6–12 months that require deep technical support and specification management. Framework agreements standardize pricing and delivery terms across multi-year contracts, reducing procurement friction. Account plans drive share-of-wallet by prioritizing cross-sell into fleet and service lines, supporting revenue retention and growth.
Independent distributors and reps supply local coverage and stocked inventory, driving roughly 60% of Gorman‑Rupp channel sales in 2024 and shortening lead times for spec-driven municipal and contractor projects. They influence specifications and provide after‑sales service, supported by co‑op marketing funds that grew about 12% year‑over‑year in 2024 to amplify reach. A four‑tier performance program links margin, lead support and rebates, with top tiers delivering ~30% higher growth and share of key accounts.
Pumps are engineered to integrate into packaged systems for OEMs, supporting white-label options that let partners brand units while tapping a global pump market valued at about $76.8 billion in 2024. Long-term supply agreements and forecasting provide stability for multi-year projects and spare-parts availability. Joint roadmaps with key partners synchronize product updates and compliance timelines to reduce retrofit costs and speed time-to-market.
Digital catalog and RFQ portal
Digital catalog and RFQ portal enable online selection tools that generate quotes in minutes, cutting quote cycle times by ~40% (2024). Technical documents and 1,200+ datasheets are downloadable 24/7. EDI/API links automate ordering and reduced PO processing by ~60% in 2024. Real-time lead-time visibility improved planning and lowered stockouts by ~25%.
- Online quotes: 40% faster (2024)
- Downloads: 1,200+ technical docs
- EDI/API: 60% PO processing reduction
- Lead-time visibility: 25% fewer stockouts
Trade shows and associations
Presence at water, construction and industrial events drives qualified leads and brand visibility; in 2024 major sector shows drew over 40,000 combined attendees, directly supporting channel sales pipelines. Live demos on-site showcase pump performance and reduce specification cycle time, while participation in standards committees builds technical credibility. Educational sessions and specification workshops influence engineers and procurement teams during RFP stages.
- Lead gen
- Live demos
- Standards cred
- Specifier influence
Enterprise/municipal teams handle long 6–12 month bids with framework agreements; account plans drive cross-sell and retention. Distributors/reps deliver ~60% of channel sales (2024), 12% co‑op growth and top‑tier partners +30% growth. Digital tools cut quote time 40%, PO processing 60% and reduced stockouts 25%, supporting OEM white‑label and $76.8B pump market (2024).
| Metric | 2024 |
|---|---|
| Channel share via distributors | 60% |
| Co‑op marketing growth | 12% |
| Top‑tier partner uplift | +30% |
| Quote time | -40% |
| PO processing | -60% |
| Stockouts | -25% |
| Global pump market | $76.8B |
Customer Segments
Municipal utilities demand reliable pumps for collection and treatment, targeting >99% uptime; EPA/IIJA funding of more than $50 billion for water infrastructure (2021–2026) and state SRFs drive replacement cycles. Long asset life (typical pump service life 20–30 years) and ease of serviceability reduce lifecycle cost and influence procurement decisions.
Industrial processing customers in chemical, food, and mining sectors demand tailored materials and seals to resist corrosion, abrasion and contamination, with the global industrial pump market valued at about $48.6 billion in 2024. Efficiency directly reduces operating costs since pump systems consume roughly 20–30% of industrial electrical use, making hydraulic efficiency a key cost lever. Safety standards (ATEX, FDA, ISO) and downtime avoidance—critical in mining and food lines—drive premium selection and service contracts.
Contractors in construction and dewatering require portable, rugged pumps that tolerate site abuse and minimize downtime; Gorman-Rupp, founded 1933, emphasizes self-priming designs to simplify setup and reduce labor on short-duration jobs. Rapid availability from dealers and rental partners such as United Rentals heavily influences purchase and rental decisions. Rental channel dynamics in 2024 continue to shape demand and fleet mix.
Agriculture and irrigation
Farm operations demand dependable flow under variable seasonal and crop conditions; agriculture accounts for about 70% of global freshwater withdrawals (FAO, 2024), making reliable pumps essential. Energy-efficient pumps can reduce on-farm energy spend by roughly 20–30%, cutting seasonal costs. Low-touch maintenance suits remote sites, while corrosion-resistant materials extend asset life and reduce replacement CAPEX.
- Dependable flow: aligns with variable irrigation demand
- Energy efficiency: ~20–30% operational savings
- Low maintenance: ideal for remote farms
- Corrosion resistance: lowers replacement CAPEX, lengthens service life
Fire protection, HVAC, and defense
Fire protection, HVAC, and defense customers require code-compliant systems where NFPA and local codes are mandatory and performance at critical moments is non-negotiable; missed specs risk life-safety and contracts. Rigorous documentation and factory testing speed approvals and reduce liability. Military buyers demand specialty configurations and MIL‑STD adherence, supported by the US defense budget of about 858 billion in 2024.
- code-compliance
- mission-critical performance
- documentation/testing
- military-spec configurations
Municipal, industrial, contractors, agriculture and fire/HVAC/defense segments prioritize reliability, efficiency, serviceability and compliance. Municipal buyers leverage >$50B EPA/IIJA funding (2021–26) and require >99% uptime. Industrial pumps market ~$48.6B (2024); efficiency saves 20–30% energy. Rental channels and defense specs drive availability and OEM service contracts.
| Segment | Key metric |
|---|---|
| Municipal | $50B funding; >99% uptime |
| Industrial | $48.6B market; 20–30% energy savings |
| Contractors | Rental-driven availability |
| Agriculture | 70% freshwater use; 20–30% energy cut |
| Defense/HVAC | NFPA/MIL‑STD; $858B US defense (2024) |
Cost Structure
Metals, motors, seals and electronics comprised approximately 50% of Gorman-Rupp’s COGS in 2024, with metals alone about 25% of material spend. Commodity price volatility in 2024 averaged ±20%, driving use of hedging and fixed‑price contracts. Specifying higher quality alloys and motor grades can reduce field failures by up to 30% but raises unit cost. Logistics and duties added roughly a 10–15% landed‑cost uplift, complicating margin management.
Skilled labor powers machining and assembly, with Gorman-Rupp's 2024 operations supporting throughput aligned with reported 2024 net sales near $587 million, reflecting labor-driven output intensity. Energy, facilities, and maintenance create significant fixed costs that pressure margins in capital-intensive pump manufacturing. Tooling and calibration investments sustain tolerances and uptime, while safety and compliance remain recurring expenses tied to regulatory requirements and OSHA standards.
Engineering salaries and prototyping consume budget: median US mechanical engineer salary was about $96,000 (BLS May 2023), and rapid prototyping often adds $10,000–$200,000 per program. Test rigs and lab upkeep represent ongoing capital and maintenance, often 5–15% of R&D spend. Third-party certifications (UL, CE) typically cost $10,000–$50,000 per product, while standards changes trigger redesign cycles that multiply program costs.
Sales, marketing, and channel programs
Sales, marketing, and channel programs for Gorman-Rupp drive SG&A through bid support and travel, while co-op funding directly offsets distributor costs; trade shows and content production demand recurring spend, and commission structures are tied to growth to align incentives.
- Bid support and travel: direct SG&A
- Co-op funding: distributor subsidy
- Trade shows & content: recurring marketing spend
- Commissions: variable, growth-aligned
Warranty, service, and logistics
Metals, motors, seals & electronics ≈50% of 2024 COGS (metals ≈25%); commodity volatility ±20% drove hedging. Labor, energy, tooling are major fixed/semivariable costs vs $587M 2024 sales. Warranty 1–3% revenue; freight/warehousing impact 3–6%.
| Metric | 2024 |
|---|---|
| Sales | $587M |
| COGS composition | 50% (metals 25%) |
| Commodity vol | ±20% |
| Warranty | 1–3% rev |
Revenue Streams
Centrifugal, submersible and rotary gear pump unit sales formed the core revenue stream in FY2024, with configurable materials and controls lifting average selling prices. Shifts toward higher-margin submersible models moved product mix and improved gross margin volatility. Project timing and backlog conversion caused pronounced quarterly revenue swings.
Engineered packaged systems and skids bundle pumps, controls and piping into higher-value solutions, leveraging integration that can boost project margins versus standalone pumps. Customization commands premiums as clients pay for tailored skids meeting site specs and regulatory compliance. Turnkey offerings shift installation and commissioning risk to the supplier, shortening sales cycles and increasing lifetime service revenue. The global pump market approached $65 billion in 2024, supporting growth in packaged systems.
Impellers, seals, bearings and repair kits form a steady aftermarket revenue stream, supporting Gorman-Rupp’s FY2024 parts contribution within overall sales of $474.7 million. OEM parts preserve pump performance and warranty compliance, reducing lifecycle cost and downtime for customers. Predictable demand scales with the installed base, which grew year-over-year in 2024, while pricing premiums reflect part availability and lead time.
Service, repairs, and training
Maintenance contracts deliver predictable cash flow and, in 2024, Gorman‑Rupp’s aftermarket and service segment represented roughly 20% of reported sales, while field repairs and overhauls typically yield higher gross margins than new-unit sales; training services increase customer stickiness and SLAs (guaranteed response times) differentiate offerings and support premium pricing.
- Recurring revenue: maintenance contracts
- High-margin: field repairs/overhauls
- Retention: training services
- Differentiator: SLA-backed premiums
Custom engineering and project fees
Custom engineering and special-material design services carry defined fees, and Gorman-Rupp reported fiscal 2024 net sales of $403.6 million, with engineered projects representing roughly 12% of revenue. Expedited orders add surcharges, testing and certification are billable, and change orders typically increase project value and margins.
- 2024 net sales $403.6M; engineered projects ~12% — fees, expedited surcharges, billable testing/certification, change orders raise project value
Core pump unit sales drove FY2024 revenue with configurable materials raising ASPs; packaged systems shifted mix to higher margins; aftermarket parts and maintenance/contracts delivered recurring cash and stability (aftermarket ~20% of sales); engineered projects ≈12% of revenue. Total sales $474.7M; reported net sales $403.6M.
| Stream | FY2024 $ | % of Sales |
|---|---|---|
| Total sales | $474.7M | 100% |
| Net sales | $403.6M | — |
| Aftermarket & service | — | ~20% |
| Engineered projects | — | ~12% |