Tyman Regulatory News (TYMN)

7 Sep 2009 07:00



LUPUS CAPITAL plc 

("Lupus" or "the Group")

Lupus Capital, the security and residential products and marine breakaway couplings group, announces interim results for the six months ended 30 June 2009

Financial Summary -£'000s

	H1 2009	H1 2008	FY 2008
Revenue	117,009	137,020	266,559
Operating profit before exceptional items and amortisation	12,091	18,791	36,619
Adjusted profit before tax	7,515	14,459	27,685
Net debt	120,074	112,237	145,321
Cash inflow from operations	11,022	12,227	30,873
Adjusted earnings per share	4.05p	7.56p	14.83p
Dividend per share	nil	2.06p	2.06p

Operational Summary

The Group has withstood a very challenging trading environment during this period and is well placed to take advantage of any future improvement in its markets.

A new management team has been appointed and is conducting a comprehensive review of the Group.

A number of early actions have been taken including some rationalisation of US and UK plants, streamlining management structures, improvements to cross-selling and a number of new product development initiatives.

Commenting on the results, the Chairman, Michael Jackson, said:

"At the time of the Annual General Meeting in July, I commented that market conditions in the UK, EC and the US remain difficult. This continues to be the case.

However, we are seeing early benefits from the recent decisive management actions. These and other initiatives will underpin the Group's performance into 2010 and beyond.

The Group is performing in line with the Board's expectations."

7 September 2009

ENQUIRIES:

Lupus Capital	Tel: 020 7976 8000
Keith Taylor, Chief Executive Officer
Paul Felton-Smith, Chief Financial Officer
College Hill	Tel: 020 7457 2020
Mark Garraway
Gareth David
Collins Stewart Europe Limited	Tel: 020 7523 8350
Mark Dickenson
Tom Hulme
Stewart Wallace

  CHAIRMAN'S AND CHIEF EXECUTIVE OFFICER'S STATEMENT

Overview

Despite challenging economic conditions across all our markets the Group recorded a creditable performance in the period. This was due primarily to our market leading positions, strong divisional management and aggressive cost control programme.

We announced on 1 July 2009 that we had successfully concluded the renegotiation of the Group's banking facilities. The new arrangements have significantly reduced the fixed debt repayment profile over the three year term of the renewed facilities, and enable the Group to take advantage of any increase in future market activity.

Immediately following the successful renegotiation of the banking facilities, Greg Hutchings resigned from the Board. Michael Jackson was appointed Chairman and Keith Taylor was appointed Chief Executive Officer, with Paul Felton-Smith joining as Chief Financial Officer. Keith and Paul are undertaking a comprehensive review of the Group and are expected to report to the Board soon.

The Board continues to evaluate all options for delivering shareholder value.

Results & Performance 

Revenues at £117.0 million were down 14.6% on the same period last year (2008: £137.0 million).

Although representing a 35.6% decrease on the comparable period, the Group records an operating profit before exceptional items and amortisation of £12.1 million (2008: £18.8 million), reflecting the actions taken to realign the cost base. Profit before tax on an adjusted basis was £7.5 million, down 48% (2008: £14.5 million). 

Adjusted earnings per share of 4.05p were down 46% (2008: 7.56p).

Net debt stood at £120.1 million at 30 June 2009, a decrease of £25.2 million from 31 December 2008, of which £18.3 million is related to the strengthening of Sterling against the US Dollar over this 6 month period. The revised banking arrangements have extended the Group's facilities to mid-2012 and have significantly reduced the fixed repayment profile over the three year term.

Meanwhile, we have ensured rigorous cost control is established across the Group, which, together with tighter inventory and working capital management, has ensured that we generated cash of £11.0 million in the first six months of 2009 (2008: £12.2 million).

Dividend

As previously advised, following the renegotiation of our banking facilities, no interim dividend has been declared. We hope to be able to resume dividend payments when circumstances are more appropriate, consistent with the Group's financial position.

 

 Banking Arrangements

Lupus successfully concluded the renegotiation of its banking facilities on 30 June 2009.

The amendments include:

Roll-over of the existing $230.0 million LSS facilities and £25.0 million Schlegel facilities, including the reduction of the revolving credit facilities to $14.0 million and £5.0 million respectively;

Extension of the term of the Schlegel facilities by one year until mid 2012 to match the final maturity date of the LSS facilities; 

Significant reduction in the fixed repayment profile, with a focus on debt amortisation serviced from free available cash flow of LSS, Schlegel and Gall Thomson Environmental ("GT") and full repayment at maturity;

Amendments to the debt and interest cover financial covenants, the inclusion of a cash flow cover covenant and removal of all other financial covenants;

Increased margins to reflect current market conditions; and

Provision of security over the majority of the LSS and Schlegel assets, including a share pledge over GT by Lupus.

Costs for fees and expenses of some £7.5 million were incurred during the process, of which £1.3 million have been expensed as an exceptional item. £6.2m of these costs have been capitalised and will be charged over the next 3 years to profit and loss.

Operational Review

This first six months of the year were very challenging. Both our Building Products businesses and Gall Thomson have done well to withstand such an unprecedented and prolonged period of downturn.

Building Products

The division comprises our UK, EC and US security and residential products businesses which produce a broad range of items including seals, locks, balances, handles and hinges for the door and window industries.

Revenues were £111.2 million (2008: £130.7 million) whilst operating profit was £1.9 million (2008: £11.3 million).

The Group's new management team is conducting a comprehensive review of the Building Products operation and has already undertaken a number of actions to reduce its cost base and to ensure that our businesses are performing optimally in the current environment. 

These include:

An on-going review of our employee numbers which have been reduced by 12% across all functions since the beginning of the year. Temporary labour costs have also reduced and are under constant review;

An assessment of our global manufacturing facilities. The operations of our Chicago plant, for example, were transferred to our Statesville plant in August. A facilities footprint analysis is being conducted in the US to maximise opportunities; 

An evaluation of growth opportunities arising from improved cross-selling across the Group as well as a number of new product development initiatives;

A review of opportunities to further rationalise our back office operations and systems capabilities beyond recent actions which include the merger of LSH and ERA administrative functions;

Rationalisation of the Group's management structures. An Executive Committee has been formed to bring Group and Divisional management closer together with certain Divisional management teams being merged and business reporting re-aligned; and

Establishment of a Programme Management Office to control and monitor a significant number of other initiatives which will underpin the ongoing turnaround of the Group.

Gall Thomson

Gall Thomson is a world leading manufacturer of breakaway couplings.

Revenues were £5.8 million (2008: £6.3 million) whilst operating profit was £2.4 million (2008: £2.6 million). 

The business continued to maintain its strong market position with sales, profits and cash generation during the period broadly in line with the same period last year.

Outlook

At the time of the Annual General Meeting in July, we commented that market conditions in the UK, EC and US remain difficult. This continues to be the case.

However, we are seeing early benefits from the recent decisive management actions. These and other initiatives will underpin the Group's performance into 2010 and beyond

The Group is performing in line with the Board's expectations.

 

Michael Jackson 

Chairman

Keith Taylor 

Chief Executive Officer

7 September 2009

   

Condensed consolidated income statement

For the six months ended 30 June 2009

		Six months ended		Six months ended		Year ended
	Note	30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
Revenue	3	117,009		137,020		266,559
Cost of sales		(78,079)		(89,503)		(175,666)
Gross profit		38,930		47,517		90,893
Administrative expenses		(34,606)		(33,620)		(70,046)
Operating profit	3	4,324		13,898		20,847
Analysed as:
Operating profit before exceptional items and amortisation of intangible assets		12,091		18,791		36,619
Exceptional items	4	(2,006)		-		(5,987)
Amortisation of intangible assets		(5,761)		(4,893)		(9,785)
Operating profit		4,324		13,898		20,847
Finance income	5	239		968		1,687
Finance costs	5	(5,849)		(5,703)		(11,743)
Net finance costs		(5,610)		(4,735)		(10,056)
(Loss)/profit before taxation		(1,286)		9,163		10,791
Income tax expense	6	211		(2,932)		(4,275)
(Loss)/profit for the year from continuing operations		(1,075)		6,231		6,516
Earnings per share
- Basic EPS from continuing operations	7	(0.83p)		4.79p		5.01p
- Diluted EPS from continuing operations	7	(0.83p)		4.79p		4.92p

All results relate to continuing operations.

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
	Note	£'000		£'000		£'000
Non GAAP measure
Adjusted1 profit before taxation		7,515		14,459		27,685
Earnings per share
- Adjusted1 basic EPS from continuing operations	7	4.05p		7.56p		14.83p
- Adjusted1 diluted EPS from continuing operations	7	4.05p		7.56p		14.57p

1 before amortisation of acquired intangible assets, deferred tax on amortisation of intangible assets, exceptional items, unwinding of discount on provisions, amortisation of borrowing costs and the associated tax effect.

  Condensed consolidated statement of comprehensive income

For the six months ended 30 June 2009

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
Loss/(profit) for the period		(1,075)		6,231		6,516
Actuarial losses on defined benefit plans		-		-		(5,559)
Exchange differences on retranslation of foreign operations		(19,156)		1,514		42,620
Effective portion of changes in value of cash flow hedges		841		(115)		(2,392)
Tax on items recognised directly in equity		-		-		1,890
Other comprehensive Income for the period		(18,315)		1,399		36,559
Total comprehensive income for the period, attributable to equity holders of the parent		(19,390)		7,630		43,075

Condensed consolidated statement of changes in equity

For the six months ended 30 June 2009

	Share	Share	Other	Treasury	Hedging	Translation	Retained
	capital	Premium	reserves	reserve	reserve	reserve	earnings	Total
	£'000	£'000	£'000	£'000	£'000	£'000	£'000	£'000
At 1 January 2008	6,861	45	10,389	(1,075)	(1,546)	(1,801)	194,259	207,132
Shares issued net of costs	3	56	-	-	-	-	-	59
Share buyback	-	-	-	(5,689)	-	-	-	(5,689)
Transactions with owners	3	56	-	(5,689)	-	-	-	(5,630)
Profit for the period	-	-	-	-	-	-	6,231	6,231
Other comprehensive income:
Exchange differences on retranslation of foreign operations	-	-	-	-	-	1,514	-	1,514
Effective portion of changes in value of cash flow hedges	-	-	-	-	(115)	-	-	(115)
Total comprehensive income for the period	-	-	-	-	(115)	1,514	6,231	7,630
At 30 June 2008	6,864	101	10,389	(6,764)	(1,661)	(287)	200,490	209,132
Dividends paid	-	-	-	-	-	-	(7,232)	(7,232)
Share based payments	-	-	-	-	-	-	55	55
Transactions with owners	-	-	-	-	-	-	(7,177)	(7,177)
Profit for the period	-	-	-	-	-	-	285	285
Other comprehensive income:
Exchange differences on retranslation of foreign operations	-	-	-	-	-	41,106	-	41,106
Actuarial losses on defined benefit plans	-	-	-	-	-	-	(5,559)	(5,559)
Tax on items recognised directly in equity	-	-	-	-	-	-	1,890	1,890
Effective portion of changes in value of cash flow hedges	-	-	-	-	(2,277)	-	-	(2,277)
Total comprehensive income for the period	-	-	-	-	(2,277)	41,106	(3,384)	35,445
At 31 December 2008	6,864	101	10,389	(6,764)	(3,938)	40,819	189,929	237,400
Share based payments	-	-	-	-	-	-	13	13
Transactions with owners	-	-	-	-	-	-	13	13
Profit for the period	-	-	-	-	-	-	(1,075)	(1,075)
Other comprehensive income:
Exchange differences on retranslation of foreign operations	-	-	-	-	-	(19,156)	-	(19,156)
Effective portion of changes in value of cash flow hedges	-	-	-	-	841	-	-	841
Total comprehensive income for the period	-	-	-	-	841	(19,156)	(1,075)	(19,390)
At 30 June 2009	6,864	101	10,389	(6,764)	(3,097)	21,663	188,867	218,023

  Condensed consolidated statement of financial position

At 30 June 2009

		30 June 2009		30 June 2008		31 December  2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
ASSETS
Non-current assets
Intangible assets		328,909		302,066		369,260
Property, plant and equipment		35,366		35,886		41,663
Deferred tax		6,740		10,828		8,297
		371,015		348,780		419,220
Current assets
Inventories		27,960		35,007		36,857
Trade and other receivables		36,641		42,620		34,720
Cash and cash equivalents		29,904		31,034		32,407
		94,505		108,661		103,984
TOTAL ASSETS		465,520		457,441		523,204
LIABILITIES
Current liabilities
Current tax payable		(6,047)		(6,545)		(6,321)
Trade and other payables		(37,892)		(45,411)		(39,148)
Provisions		(2,545)		-		-
Finance lease obligations		(134)		(188)		(231)
Interest bearing loans and borrowings		(6,348)		(21,676)		(27,857)
		(52,967)		(73,820)		(73,557)
Non-current liabilities
Finance lease obligations		(14)		(135)		(54)
Deferred tax		(25,164)		(30,163)		(30,386)
Interest bearing loans and borrowings		(143,482)		(121,272)		(149,586)
Employee benefit liability		(6,438)		(3,245)		(7,598)
Provisions		(16,046)		(17,873)		(20,441)
Derivative financial instruments		(3,097)		(1,659)		(3,938)
Other creditors		(288)		(142)		(244)
		(194,529)		(174,489)		(212,247)
TOTAL LIABILITIES		(247,496)		(248,309)		(285,804)
NET ASSETS		218,023		209,132		237,400
EQUITY
Capital and reserves attributable to equity holders of the Company
Called up share capital		6,864		6,864		6,864
Share premium		101		101		101
Other reserves		10,389		10,389		10,389
Treasury reserve		(6,764)		(6,764)		(6,764)
Hedging reserve		(3,097)		(1,661)		(3,938)
Translation reserve		21,663		(287)		40,819
Retained earnings		188,867		200,490		189,929
TOTAL EQUITY		218,023		209,132		237,400

  Condensed consolidated cash flow statement

For the six months ended 30 June 2009

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
Cash flows from operating activities
(Loss)/profit before tax		(1,286)		9,163		10,791
Net finance costs		5,610		4,735		10,056
Depreciation		3,530		2,911		6,251
Amortisation		5,761		4,893		9,785
Property, plant and equipment written off		240		-		1,237
Share based payments		15		-		55
Movement in inventories		6,911		(722)		4,013
Movement in trade and other receivables		(2,693)		(5,886)		5,891
Movement in trade and other payables		(3,570)		(292)		(14,228)
Movement in provisions		(1,980)		(1,048)		373
Income tax paid		(1,515)		(1,527)		(3,351)
Net cash inflow from operating activities		11,022		12,227		30,873
Investing activities
Payments to acquire property, plant and equipment		(1,250)		(2,630)		(4,484)
Proceeds from sales of property, plant and equipment		-		329		-
Deferred consideration on previous acquisition		-		(12,500)		(12,500)
Interest received		233		989		1,708
Net cash outflow from investing activities		(1,017)		(13,812)		(15,276)
Financing activities
Proceeds from shares issue, net of costs		-		59		59
Purchase of treasury shares		-		(5,692)		(5,689)
Equity dividends paid		-		-		(7,232)
New borrowings		-		5,012		5,390
Interest paid		(7,811)		(5,607)		(9,849)
Repayment of short term borrowings		(2,500)		(8,514)		(17,937)
Repayment of capital element of finance leases		(136)		(79)		(117)
Net cash outflow from financing activities		(10,447)		(14,821)		(35,375)
Increase/(Decrease) in cash and cash equivalents		(443)		(16,406)		(19,778)
Effect of exchange rates on cash and cash equivalents		(2,060)		471		5,216
Cash and cash equivalents at the beginning of the year		32,407		46,969		46,969
Cash and cash equivalents at the year end		29,904		31,034		32,407

  Notes to the Interim Report

1. Status of the interim financial statements

The Group's interim financial statements for the six months ended 30 June 2009 were authorised for issue by the directors on 7 September 2009. The consolidated interim financial information, which is unaudited, does not constitute statutory accounts within the meaning of Section 435 of the Companies Act 2006. The statutory accounts for the year ended 31 December 2008 have been reported on by the Group's auditors, received an unqualified audit report and have been filed with the registrar of companies at Companies House.

2. Accounting policies

The interim financial information has been prepared on the basis of the recognition and measurement requirements of International Financial Reporting Standards (IFRS), which were the accounting policies used in the Report and Accounts for the Group for the year ended 31 December 2008. The accounting policies are unchanged from those used in the last annual accounts, with the exception of the adoption of IAS1(revised) "Presentation of Financial Statements" and IFRS8 "Operating Statements".

3.  Segmental analysis

	Oil services				Building products				Total
	6 months to 30 June 2009	6 months to 30 June 2008	12 months to 31 December 2008		6 months to 30 June 2009	6 months to 30 June 2008	12 months to 31 December 2008		6 months to 30 June 2009	6 months to 30 June 2008	12 months to 31 December 2008
	£'000	£'000	£'000		£'000	£'000	£'000		£'000	£'000	£'000
Continuing operations
Revenue	5,819	6,294	12,286		111,190	130,726	254,273		117,009	137,020	266,559
Operating profit	2,415	2,606	5,878		1,909	11,292	14,969		4,324	13,898	20,847
Net finance costs									(5,610)	(4,735)	(10,056)
(Loss)/profit before income tax									(1,286)	9,163	10,791
Income tax expense									211	(2,932)	(4,275)
(Loss)/profit for the period									(1,075)	6,231	6,516

4. Exceptional items

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
Redundancy and restructuring costs		685		-		3,243
Impairment charges associated with restructuring		-		-		2,744
Costs associated with negotiating new debt facilities		1,321		-		-
		2,006		-		5,987

  

5. Finance income and costs

	Six months ended		Six months ended		Year ended
	30 June 2009		30 June 2008		31 December 2008
	(unaudited)		(unaudited)		(audited)
	£'000		£'000		£'000
Finance income
Bank interest receivable	239		968		1,687
Fair value gains on financial instruments
- interest rate swap - cash flow hedge, transfer from equity	-		-		-
	239		968		1,687
Finance costs
Interest payable on bank loans and overdraft	(4,800)		(5,045)		(9,464)
Fair value losses on financial instruments - interest rate swap - cash flow hedge, transfer from equity	-		-		(1,039)
Ineffective portion of changes in value of cash flow hedges	-		-		(54)
Finance charges payable under finance lease and hire purchase contracts	(15)		(13)		(30)
Amortisation of borrowing costs	(734)		(182)		(364)
Unwinding of discount on provisions	(300)		(403)		(758)
Other finance costs	-		(60)		(34)
	(5,849)		(5,703)		(11,743)
Net finance costs	(5,610)		(4,735)		(10,056)

6. Taxation

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
Current income tax:
Current income tax charge		1,162		-		6,502
Adjustments in respect of prior periods		4		(34)		(34)
Total current income tax		1,166		(34)		6,468
Deferred tax:
Effect of change in rates		-		-		-
Origination and reversal of temporary differences		(1,383)		(2,193)		(2,193)
Other items		7		-		-
Total deferred tax		(1,376)		(2,193)		(2,193)
Income tax expense in the income statement		(211)		(2,227)		4,275

 

7. Earnings per share

Basic earnings per share amounts are calculated by dividing the net profit for the period attributable to ordinary equity shareholders by the weighted average of ordinary shares outstanding during the period plus the weighted average number of ordinary shares that would be issued on the conversion of all the dilutive potential ordinary shares into ordinary shares. 

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
Weighted average number of shares (including treasury shares)		137,287		137,281		137,284
Treasury shares		(7,447)		(7,174)		(7,311)
Weighted average number of shares - basic		129,840		130,107		129,973
Effect of dilutive potential ordinary shares - options		-		-		2,348
Weighted average number of shares - diluted		129,840		130,107		132,321

 

Earnings per share from continuing operations before exceptional items and intangible asset amortisation

The Group presents as exceptional items on the face of the income statement those material items of income and expense, which because of the nature and expected infrequency of the events giving rise to them, merit separate presentation to allow shareholders to understand better the elements of financial performance in the period, so as to facilitate comparison with prior periods and to assess better trends in financial performance.

To this end, adjusted underlying basic and diluted earnings per share is also presented as an additional measure and using the weighted average number of ordinary shares for both basic and diluted amounts as per the table above. Net profit from continuing operations before exceptional items is derived as follows:

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
(Loss)/profit for the year from continuing operations		(1,075)		6,231		6,516
Exceptional costs		2,006		-		5,987
Amortisation of intangible assets, unwinding discount on provisions and amortisation of borrowing costs		6,795		5,296		10,907
Tax effect on exceptional costs and amortisation of intangible assets		(2,465)		(1,695)		(4,137)
Adjusted underlying profit after tax		5,261		9,832		19,273
Adjusted underlying basic earnings per share		4.05p		7.56p		14.83p
Adjusted underlying diluted earnings per share		4.05p		7.56p		14.57p

8. Dividends

		Six months ended		Six months ended		Year ended
		30 June 2009		30 June 2008		31 December 2008
		(unaudited)		(unaudited)		(audited)
		£'000		£'000		£'000
Dividends paid in the year were as follows:
Final dividend for 2007 at 3.51p per share		-		-		4,557
Interim dividend for 2008 at 2.06p per share		-		-		2,675
		-		-		7,232

 

  Independent review report to Lupus Capital plc

Introduction

We have been engaged by the company to review the financial information in the half-yearly financial report for the six months ended 30 June 2009 which comprises the condensed income statement, consolidated condensed statement of comprehensive income, condensed consolidated statement of changes in equity, condensed consolidated statement of financial position, condensed cashflow statement and notes. We have read the other information contained in the half yearly financial report which comprises only the Chairman's statement and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements. 

This report is made solely to the company in accordance with guidance contained in ISRE (UK and Ireland) 2410, 'Review of Interim Financial Information performed by the Independent Auditor of the Entity'. Our review work has been undertaken so that we might state to the company those matters we are required to state to them in a review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusion we have formed.

Directors' responsibilities 

The half-yearly financial report is the responsibility of, and has been approved by, the directors. The AIM rules of the London Stock Exchange require that the accounting policies and presentation applied to the interim figures are consistent with those which will be adopted in the annual accounts having regard to the accounting standards applicable for such accounts. As disclosed in note 2, the annual financial statements of the group are prepared in accordance with the basis of preparation. 

Our responsibility

 

Our responsibility is to express to the Company a conclusion on the financial information in the half-yearly financial report based on our review. 

Scope of review 

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor of the Entity' issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion. 

Conclusion 

Based on our review, nothing has come to our attention that causes us to believe that the financial information in the half-yearly financial report for the six months ended 30 June 2009 is not prepared, in all material respects, in accordance with the basis of accounting described in Note 2.

GRANT THORNTON UK LLP AUDITOR LONDON

7 September 2009

ENDIR CKQKNOBKDBCK