SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

For the quarter ended September 30, 2004 Commission File Number 1-6747

The Gorman-Rupp Company

(Exact name of registrant as specified in its charter)

Ohio	34-0253990
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

305 Bowman Street, P.O. Box 1217, Mansfield, Ohio	44901
(Address of principal executive offices)	(Zip Code)

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

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

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12-b-2 of the Exchange Act). Yes [X] No [  ]

Common shares, without par value, outstanding at September 30, 2004. 10,682,697

*****************

Page 1 of 17 pages

The Gorman-Rupp Company and Subsidiaries
Three and Nine Months Ended September 30, 2004 and 2003

PART I. FINANCIAL INFORMATION
	Item 1. Financial Statements (Unaudited)
		Condensed Consolidated Statements of Income
			-Three months ended September 30, 2004 and 2003
			-Nine months ended September 30, 2004 and 2003
		Condensed Consolidated Balance Sheets
			-September 30, 2004 and December 31, 2003
		Condensed Consolidated Statements of Cash Flows
			-Nine months ended September 30, 2004 and 2003
	Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
	Item 3. Quantitative and Qualitative Disclosures of Market Risk
	Item 4. Controls and Procedures
PART II. OTHER INFORMATION
	Item 6. Exhibits and Reports on 8-K
	EX-31.1 302 CEO Certification
	EX-31.2 302 CFO Certification
	EX-32 906 CEO and CFO Certifications
EX-31.1 Certification by Jeffrey S. Gorman, CEO
EX-31.2 Certification by Robert E. Krikendall, CFO
EX-32 Certification Pursuant to 18 U.S.C. Section 1350

2

PART I. FINANCIAL INFORMATION

ITEM 1—FINANCIAL STATEMENTS (UNAUDITED)

THE GORMAN-RUPP COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

	Three Months Ended						Nine Months Ended
	Sept 30,						Sept 30,
(Thousands of dollars, except per share amounts)	2004			2003			2004			2003
Net sales	$	52,392		$	53,500		$	152,627		$	146,667
Cost of products sold		41,532			42,272			120,851			115,804
Gross Profit		10,860			11,228			31,776			30,863
Selling, general and administrative expenses		7,587			7,382			21,553			21,347
Operating Income		3,273			3,846			10,223			9,516
Other income		6			304			491			815
Other expense		(16	)		(36	)		(60	)		(130	)
Income Before Income Taxes		3,263			4,114			10,654			10,201
Income taxes		1,207			1,559			3,942			3,877
Net Income	$	2,056		$	2,555		$	6,712		$	6,324
Basic And Diluted Earnings Per Share	$	0.19		$	0.24		$	0.63		$	0.59
Dividends Paid Per Share	$	0.14		$	0.14		$	0.41		$	0.41
Average Shares Outstanding		10,682,697			10,678,947			10,680,206			10,676,461

Per share and share data reflects the 5 for 4 stock split effective September 10, 2004.

3

THE GORMAN-RUPP COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

	September 30,			December 31,
(Thousands of dollars)	2004			2003
Assets
Current Assets:
Cash and cash equivalents	$	20,170		$	16,272
Short-term investments		3,200			1,174
Accounts receivable — net		35,344			32,148
Inventories — net		35,629			38,062
Other current assets and deferred income taxes		7,290			6,606
Total Current Assets		101,633			94,262
Property, plant and equipment		135,056			132,617
less allowances for depreciation		82,648			78,279
Property, Plant and Equipment — Net		52,408			54,338
Other assets		12,116			12,339
Total Assets	$	166,157		$	160,939
Liabilities and Shareholders’ Equity
Current Liabilities:
Accounts payable	$	6,362		$	6,163
Payrolls and related liabilities		3,752			3,162
Accrued expenses		11,382			10,041
Income taxes		2,657			2,542
Total Current Liabilities		24,153			21,908
Postretirement benefits		23,033			22,569
Shareholders’ Equity
Common shares, without par value:
Authorized - 14,000,000 shares;
Outstanding - 10,682,697 shares in 2004 and 10,678,947 in 2003 (after deducting treasury shares of 398,278 in 2004 and 402,028 in 2003) at stated capital amount		5,093			5,091
Retained earnings		114,735			112,357
Accumulated other comprehensive loss		(857	)		(986	)
Total Shareholders’ Equity		118,971			116,462
Total Liabilities and Shareholders’ Equity	$	166,157		$	160,939

Shares reflect the 5 for 4 stock split effective September 10, 2004.

4

THE GORMAN-RUPP COMPANY AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Nine Months Ended
	September 30,
(Thousands of dollars)	2004			2003
Cash Flows From Operating Activities:
Net income	$	6,712		$	6,324
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		5,387			5,359
Changes in operating assets and liabilities		1,577			(652	)
Net Cash Provided by Operating Activities		13,676			11,031
Cash Flows From Investing Activities:
Capital additions, net		(3,341	)		(2,915	)
Change in short-term investments		(2,026	)		(1,500	)
Net Cash Used For Investing Activities		(5,367	)		(4,415	)
Cash Flows From Financing Activities:
Cash dividends		(4,411	)		(4,356	)
Repayments to bank and note holders		—			(145	)
Net Cash Used for Financing Activities		(4,411	)		(4,501	)
Net Increase in Cash and Cash Equivalents		3,898			2,115
Cash and Cash Equivalents:
Beginning of year		16,272			13,086
September 30,	$	20,170		$	15,201

5

PART I—CONTINUED

ITEM 1.  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE A — BASIS OF PRESENTATION OF FINANCIAL STATEMENTS

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles 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 generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine month periods ended September 30, 2004 are not necessarily indicative of results that may be expected for the year ending December 31, 2004. For further information, refer to the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2003.

The accompanying income statement, dated September 30, 2004, of The Gorman-Rupp Company differs from and supersedes the income statement furnished with the Form 8-K filed October 25, 2004. The Company’s cost of product sold and selling, general and administrative expenses have been adjusted to include amortization expense, which was originally included in other expense.

Certain prior year amounts have been reclassified to conform to the 2004 presentation.

NOTE B — INVENTORIES

The major components of inventories are as follows:

	September 30,		December 31,
(Thousands of dollars)	2004		2003
Raw materials and in-process	$	20,114	$	21,488
Finished parts		14,223		15,194
Finished products		1,292		1,380
	$	35,629	$	38,062

NOTE C — SHAREHOLDERS’ EQUITY

On July 22, 2004, the Company announced a 5 for 4 common stock split effective September 10, 2004 to shareholders of record as of August 13, 2004. The outstanding common stock was increased from 8,546,553 shares without par value to 10,682,697 shares without par value. Share and per share data for all periods presented have been restated to reflect the stock split.

6

PART I—CONTINUED

NOTE D – COMPREHENSIVE INCOME

During the three-month period ended September 30, 2004 and 2003, total comprehensive income was $2,446,000 and $2,534,000, respectively. During the nine-month period ended September 30, 2004 and 2003, total comprehensive income was $6,841,000 and $6,997,000, respectively. The reconciling item between net income and comprehensive income consists of foreign currency translation adjustments.

NOTE E—PENSION AND OTHER POSTRETIREMENT BENEFITS

The Company sponsors a defined benefit pension plan covering substantially all employees. The Company also sponsors a non-contributory defined benefit health care plan that provides health benefits to retirees and their spouses. (See Note E – Pensions and Other Postretirement Benefits for the year ended December 31, 2003 included in the Form 10-K.)

The following table presents the components of net periodic benefit cost:

	Pension Benefits						Postretirement Benefits
	Nine Months Ended						Nine Months Ended
	September 30,						September 30,
(Thousands of dollars)	2004			2003			2004			2003
Service cost	$	1,403		$	1,246		$	785		$	719
Interest cost		1,607			1,623			1,294			1,225
Expected return on plan assets		(1,678	)		(1,477	)		—			—
Amortization of prior service cost and unrecognized (gain)/loss		408			398			(422	)		(567	)
Recognized net actuarial (gain)/loss		—			—			17			17
Settlement loss		—			1,250			—			—
Benefit cost	$	1,740		$	3,040		$	1,674		$	1,394

During 2003, the Company’s accumulated distributions to retirees exceeded pension service and interest costs requiring a portion of previously unrecognized pension losses associated with the distribution to be expensed. The additional pension cost of $1,250,000 represents a settlement loss resulting in an allocation of $875,000 to manufacturing expense and $375,000 to selling, general and administrative expense.

7

PART I—CONTINUED

NOTE E—PENSION AND OTHER POSTRETIREMENT BENEFITS

In March 2004, the FASB issued Staff Position No. FAS 106-2, “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003,”(“FSP No. 106-2”) in response to a new law regarding prescription drug benefits under Medicare (“Medicare Part D”) as well as a federal subsidy to sponsors of retiree health care benefit plans that provide a benefit that is at least actuarially equivalent to Medicare Part D. Currently, Statement of Financial Accounting Standard No. 106, “Employers’ Accounting for Postretirement Benefits Other Than Pensions” (“No. 106”) requires that changes in relevant law be considered in current measurement of postretirement benefit costs. FSP No. 106-2 is effective beginning in the third quarter of 2004.

However, the Company’s measures of the accumulated postretirement benefit obligation and the net periodic postretirement benefit cost do not reflect the effects of the subsidy, because it has not yet been concluded whether the benefits under the Company’s plan are actuarially equivalent to Medicare Part D.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Certain statements in this section and elsewhere herein contain various forward-looking statements and include assumptions concerning The Gorman-Rupp Company’s operations, future results and prospects. These forward-looking statements are based on current expectations and are subject to risk and uncertainties. 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 identifying important economic, political, and technological factors, among others, the absence of which could cause the actual results or events to differ materially from those set forth in or implied by the forward-looking statements and related assumptions.

Such factors include the following: (1) continuation of the current and projected future business environment, including interest rates and capital and consumer spending; (2) competitive factors and competitor responses to Gorman-Rupp initiatives; (3) successful development and market introductions of anticipated new products; (4) stability of government laws and regulation, including taxes; (5) stable governments and business conditions in emerging economies; (6) successful penetration of emerging economies and (7) continuation of the favorable environment to make acquisitions, domestic and foreign, including regulatory requirements and market values of candidates.

Third Quarter 2004 Compared to Third Quarter 2003

Net sales for the third quarter 2004 were $52,392,000 compared to $53,500,000 for the same period 2003, a decrease of $1,108,000 or 2.1%. The decline in net sales for the third quarter of 2004 resulted primarily from decisions made by municipalities to postpone certain capital spending projects.

Cost of products sold for the third quarter 2004 was $41,532,000 compared to $42,272,000 during 2003, a decrease of $740,000 or 1.8%, primarily due to lower sales volume. As a percentage of net sales, cost of products sold was 79.3% in 2004, compared to 79.0% in 2003. The change in percent of net sales in the third quarter 2004 was primarily attributable to higher material costs from suppliers and product mix; partially offset by lower pension costs of $875,000 discussed below.

8

PART I—CONTINUED

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Selling, general, and administrative (“S,G&A”) expenses were $7,587,000 in the third quarter 2004 compared to $7,382,000 in 2003, an increase of $205,000 or 2.8%. As a percentage of net sales, S,G&A expenses were 14.5% in 2004 compared to 13.8% in 2003. Increases in S,G&A expenses principally resulted from higher professional service fees of $270,000 relating to compliance requirements of the Sarbanes-Oxley Act of 2002 and higher marketing cost of $260,000 related to product promotion. These increases in S,G&A expenses were partially offset by lower pension costs of $375,000 discussed below.

Pension expense decreased in the third quarter 2004, principally due to a transaction in the third quarter 2003 when the Company’s accumulated distributions to retirees exceeded pension service and interest costs requiring a portion of previously unrecognized pension losses associated with the distribution to be expensed. The additional pension cost of $1,250,000 represents a settlement loss resulting in an allocation of $875,000 to cost of product sold and $375,000 to selling, general and administrative expense.

Other income in the current quarter 2004 was $6,000 compared to $304,000 for the same period in 2003, a decrease of $298,000. The decrease principally resulted from the unfavorable impact of currency translation on inter-company transactions during the third quarter 2004 compared to the same period 2003.

Income before income taxes for the third quarter 2004 was $3,263,000 compared to $4,114,000 for the same period in 2003, a decrease of $851,000 or 20.7%. The effective income tax rate was 37.0% in 2004 and 37.9% in 2003.

Net income for the third quarter 2004 was $2,056,000 compared to $2,555,000 for the same period in 2003, a decrease of $499,000 or 19.5%. As a percent of net sales, net income was 3.9% in 2004 compared to 4.8% in 2003. Earnings per share, stated to reflect the 5 for 4 stock split effective September 10, 2004, was $0.19 in 2004 compared to $0.24 in 2003, a decrease of $0.05 per share.

Nine Months 2004 Compared to Nine Months 2003

Net sales for the nine months ended September 30, 2004 were $152,627,000 compared to $146,667,000 for the same period 2003, an increase of $5,960,000 or 4.1%. The increase in the nine months 2004 net sales primarily reflects the general economic recovery. The backlog of orders at September 30, 2004 was $65,917,000 compared to $58,453,000 at September 30, 2003, an increase of $7,464,000 or 12.8%. The increase during the period was principally due to increased orders for custom pumps.

Cost of products sold for the first nine months 2004 was $120,851,000 compared to $115,804,000 during 2003, an increase of $5,047,000 or 4.3%, primarily due to higher sales volume. As a percentage of sales, cost of products sold was 79.2% in 2004 compared to 79.0% in 2003. Higher material costs from suppliers and product mix principally offset the favorable impact from lower pension costs of $875,000 discussed below.

9

PART I—CONTINUED

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

S,G&A expenses for the nine months ended September 30, 2004 were $21,553,000 compared to $21,347,000 in the same period 2003; an increase of $206,000. As a percent of net sales, S,G&A expenses were 14.1% in 2004 compared to 14.6% in 2003. The improvement in rate of .5% resulted from the benefit of increased sales and reduced pension expense discussed below.

Pension expense decreased for the nine months 2004, principally due to a transaction in the third quarter 2003 when the Company’s accumulated distributions to retirees exceeded pension service and interest costs requiring a portion of previously unrecognized pension losses associated with the distribution to be expensed. The additional pension cost of $1,250,000 represents a settlement loss resulting in an allocation of $875,000 to cost of product sold and $375,000 to selling, general and administrative expense.

Other income was $491,000 in 2004 compared to $815,000 in 2003, a decrease of $324,000 or 39.8%. The decrease principally resulted from the unfavorable impact of currency translation on inter-company transactions of $471,000; partially offset by an increase in interest income of $91,000 during the first nine months 2004, compared to the same period 2003.

Income before income taxes for the first nine months in 2004 was $10,654,000 compared to $10,201,000 in the same period in 2003, an increase of $453,000 or 4.4%. The effective income tax rate was 37.0% in 2004 and 38.0% in 2003.

Net income for the first nine months in 2004 was $6,712,000 compared to $6,324,000 in the same period in 2003, an increase of $388,000 or 6.1%. As a percent of net sales, net income was 4.4% in the nine months in 2004 compared to 4.3% in 2003. Earnings per share, stated to reflect the 5 for 4 stock split effective September 10, 2004, were $0.63 in 2004 compared to $0.59 in 2003, an increase of $0.04 per share.

Liquidity and Sources of Capital

Cash provided by operating activities during the first nine months in 2004 was $13,676,000, compared to $11,031,000 September 30, 2003, an increase of $2,645,000. The improvement was primarily attributable to a decrease in inventory and a favorable variance in accounts receivable compared to nine months 2003. These improvements reflect inventory management and the timing of collections. A reduction in income taxes payable and an increase in prepaid pension partially offset the improvement in cash provided by operating activities.

Investing activities included payments for normal capital additions of $3,341,000 and $2,915,000 for the nine months ended September 30, 2004 and 2003, respectively. The Company also increased its short-term investments by $2,026,000 during the nine months ended September 30, 2004.

Financing activities consisted of payments primarily for dividends, which were $4,411,000, and $4,356,000 for the nine months ended September 30, 2004 and 2003, respectively.

The Company continues to finance its capital expenditures and working capital requirements principally through internally generated funds, available unsecured lines of credit from several banks and proceeds from short-term investments. The ratio of current assets to current liabilities was 4.2 to 1 at September 30, 2004 and 4.3 to 1 at December 31, 2003.

10

PART I—CONTINUED

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The Company presently has adequate working capital and borrowing capacity and a strong liquidity position.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES OF MARKET RISK

The Company’s foreign operations do not involve any material risks due to their small size, both individually and collectively. The Company is not exposed to material market risks as a result of its export sales or operations outside of the United States. Export sales are denominated predominately in U.S. dollars and made on open account or under letters of credit.

ITEM 4. CONTROLS AND PROCEDURES

The Company carried out an evaluation under the supervision and participation of the Company’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based upon that evaluation, which disclosed no significant deficiencies or material weaknesses, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective as of the end the period covered by this quarterly report. There were no changes in the Company’s internal control over financial reporting that occurred during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.

****************************

11

PART II—OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)	Exhibits
		Exhibit 31.1	Certification by Jeffrey S. Gorman, Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
		Exhibit 31.2	Certification by Robert E. Kirkendall, Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
		Exhibit 32	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(b)	Reports filed on Form 8-K during the Quarter ended September 30, 2004
	A Form 8-K related to earnings release was filed on July 23, 2004.
	A Form 8-K announcing a 5 for 4 stock split was filed on July 26, 2004.

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: November 9, 2004
	By:	/s/Judith L. Sovine
		Judith L. Sovine Corporate Treasurer
	By:	/s/Robert E. Kirkendall
		Robert E. Kirkendall Senior Vice President and Chief Financial Officer

12