Do you need help writing an essay? For Only $7.90/page

Gainesboro machine tools corporation composition

Suite and Targets

In middle September june 2006, Ashley Swenson, the chief economical officer (CFO) of a large computer-aided design and computer-aided production (CAD/CAM) tools manufacturer required to decide if to pay out payouts to the firm’s shareholders, in order to repurchase inventory. If Swenson chose to spend dividends, she’d have to likewise decide upon the magnitude of the payout. An auxilliary brand question is whether the organization should start a plan of corporate-image advertising, and change its corporate and business name to reflect the new view.

The case is an omnibus review of the various practical facets of the dividend and share buyback decisions, including (1) signaling effects, (2) clientele results, and (3) the finance and investment implications of increasing dividend pay-out odds and share repurchase decisions. This case can follow a treatment of the Miller-Modigliani1 dividend-irrelevance theorem and serves to focus on practical concerns to consider when establishing a business’s dividend coverage. Suggested Queries for Progress Assignment to Students

The trainer could give supplemental studying on dividend policy and promote repurchases.

Especially suggested are the Asquith and Mullins article2 in equity signaling, and content articles by Stern Stewart about financial interaction. 3

1 . In theory, to finance an increased dividend payout or a stock buyback, a firm may possibly invest less, borrow even more, or concern more stock. Which of people three factors is Gainesboro’s management willing to vary, and which factors remain fixed as a matter of the company’s policy? 2 . How it changes Gainesboro’s funding need and unused debts capacity if perhaps: a. zero dividends are paid?

n. a twenty percent payout can be pursued?

c. a 40% payout is pursued?

g. a residual payout plan is attacked?

Note that case Exhibit eight presents an estimate of the sum of credit needed. Assume that maximum personal debt capacity is, as a matter of policy, forty percent of the publication value of equity. 3. How might Gainesboro’s various companies of capital, such as its stockholders and creditors, respond if Gainesboro declares a dividend in 2005? What are the arguments for and against the no payout, 40% payout, and residual payment policies? What should Ashley Swenson suggest to the plank of company directors with regard to a long-term gross payout policy for Gainesboro Machine Tools Corporation?

some. How might various providers of capital, such as stockholders and creditors, behave if Gainesboro repurchased the shares? Will need to Gainesboro do this? 5. Will need to Swenson advise the corporate-image advertising campaign and corporate name change to the Gainesboro’s directors? The actual advertising and name change have any kind of bearing on the dividend coverage or the stock repurchase policy that you recommend?

Supporting Laptop Spreadsheet Data files

For students: Case_25. xls

For instructors: TN_25. xls

Hypothetical Teaching Plan

1 . Precisely what are the problems below, and so what do you suggest?

The CFO needs to solve the issue of gross payout to make a suggestion to the table. She must also decide whether to attempt a stock repurchase program presented a recent drop in discuss prices. The problems entail environment dividend coverage, deciding on a stock buyback, and resolving the corporate-image advertising campaign issue. Nevertheless numerical examination of the case shows that the problem involves other factors: placing policy within a financing constraint, signaling the directors’ prospect, and generally, placing the firm’s shares inside the equity marketplace. 2 . Exactly what the ramifications of different payment levels pertaining to Gainesboro’s capital structure and unused debt capacity? The topic here must present thefinancial implications of high-dividend affiliate payouts, particularly the usage of abandoned debt capacity.

Because of the cyclicality of require or overruns in expenditure spending, some attention may be given to a sensitivity research cast above the entire 2005 to 2011 period. a few. What is the nature of the dividend decision that Swenson need to make? What are the good qualities and negatives of the substitute positions? (Or alternatively, Why pay any kind of dividends? ) How will Gainesboro’s various services of capital, such as it is stockholders and bankers, respond to a announcement of simply no dividend? How about the story of a 40% payout? How would they will react to a residual pay out? The instructor needs to elicit from your students the notions that the dividend-payout story may influence stock selling price and that for least several stockholders choose dividends. College students should also mention the signaling and consumers considerations.

four. What hazards does the company face?

Conversation following this question should addresses the nature of the industry, the strategy with the firm, as well as the firm’s efficiency. This debate will place the foot work for the review of strategic factors that contains on the dividend decision. a few. What is the size of the share repurchase decision that Swenson must make? How would this kind of affect the gross decision? The topic here need to present the repercussions of a share repurchase decision for the share cost, as well as on the dividend issue. Signaling and clientele factors must also be considered.

6. Will the stock market apparently reward high-dividend payout? Think about low-dividend payment? Does it matter what type of investor owns the shares? Precisely what is the impact on share value of dividend policy? The information can be viewed to support either view. The point is to show that easy extrapolations by stock market data are untrustworthy, largely because of econometric challenges associated with size and disregarded variables (see the Grayscale Scholes article)

. 4 six. What should Swenson recommend?

Students need to synthesize an option from the a large number of facts and considerations increased. The instructor might choose to stimulate the discussion by using a great organizing framework such as FRICTO (flexibility, risk, income, control, timing, and other) within the dividend and share repurchase concerns. The image advertising and name change issue will be named anothermanifestation with the firm’s placing in the capital markets, plus the need to give effective indicators.

The class discussion can end with the learners voting within the alternatives, accompanied by a summary of key points. Exhibits TN1 and TN2 contain two short specialized notes on dividend policy, which the instructor may either use as the foundation for closing comments or deliver directly to the students after the circumstance discussion.

Case Analysis

Gainesboro’s asset demands

The company’s expense spending and financing requirements are motivated by focused growth desired goals (a 15% annual goal is discussed in the case), which are to become achieved by a repositioning in the firm”away from its traditional tools-and-molds business and beyond the CAD/CAM organization into a fresh line of products including hardware and software”to present complete manufacturing systems. CAD/CAM commanded 45% of total sales ($340. 5 million) in 2004 and is expected to grow to three-quarters of sales ($1, 509. five million) by 2011, which in turn implies a 24% gross annual rate of growth through this business portion over the subsequent seven years.

In addition , worldwide sales are expected to expand by 37% compounded above the subsequent seven years. 5 By contrast, the presses-and-molds section will develop at about installment payments on your 7% annually in nominal terms, which implies a bad real rate of progress in what makes up the bulk of Gainesboro’s current business. 6 In other words, the company’s asset needs happen to be driven mostly by a switch in the industry’s strategic target. Financial significance of pay out alternatives

The instructor can guide the students throughout the financial effects of various dividend-payout levels either in shortened form (for one category period) or in detail (for two classes). The abbreviated approach uses the total income figures (that is, pertaining to 2005″2011) seen in the right-hand column of case Demonstrate 8. Essentially, the strategy uses the basic sources-and-uses of funds id:

Asset transform = New debt & (Profits ‘ Dividends)

With asset enhancements fixed generally by the business competitive technique, and with profits determined largely by firm’s functioning strategy plus the environment, the rest of the large-decision variables are changes in debt and dividend pay out. Even inclusions in debt happen to be constrained, yet , by the business’s maximum leverage target, a debt/equity proportion of 0. 40. This kind of framework may be spelled out intended for the students to help them envision the financial circumstance.

Exhibit TN3 presents a great analysis of the effect of payment on unused debt capability based on the projection just in case Exhibit eight. The top panel summarizes the firm’s investment program within the forecast period, as well as the loans provided by interior sources. The bottom panel summarizes the effect of higher payouts on the firm’s loans and untouched debt capability. The principal insight this research yields is usually that the firm’s unused debt capability disappears quickly, and optimum leverage can be achieved as the payout increases. Heading from a 20% into a 40% dividend payout (an increase in earnings to shareholders of $95. 6 million), 7 the organization consumes $134 million in unused debt capacity.

Evidently, a multiplier relationship is out there between payout and unused debt capacity”every dollar of dividends paid out consumes about $1. 408 of debt capacity. The multiplier is present because a money must be borrowed to replace every dollar of equity paid for in payouts, and each dollars of equity lost sacrifices $0. forty of debt capacity it would have normally carried.

Although the cut approach to analyzing the implications of various dividend-payout levels views total june 2006 to 2011 cash goes, the comprehensive approach views the design of the individual gross annual cash moves. Exhibit TN4 reveals that, although the debt/equity ratio associated with the 40% pay out policy is definitely well within the maximum of 40 in 2011, the most is breached in the previous years. The graph suggests that a payment policy of 30% is about the maximum it does not breach the debt/equity maximum.

Exhibits TN5 and TN6 reveal some of the financial credit reporting and valuation implications of different dividend policies. Those exhibits use a simple dividend valuation approach and assume a terminal worth estimated being a multiple of earnings. The analysis can be unscientific, because the case will not contain the information with which to estimate a deduction rate based upon the capital asset pricing version (CAPM). being unfaithful The cheaper cash flow (DCF) values show that the differences in firm principles are not that large and the dividend policy choice in this circumstance has very little effect on value. This summary is like Miller-Modigliani dividend-irrelevance theorem.

About the financial-reporting effects of the coverage choices, one sees that earnings every share (EPS on line 35 in Exhibits TN5 and TN6) as well as the implied share price (line 31) grow more slowly at a 40% payout coverage, because of the better interest charge associated with larger leverage (see the total source online 22). Returning on average collateral (unused debts capacity online 28) soars with bigger leverage, yet , as the equity base contracts. The trainer could use insights such as individuals to promote a discussion from the signaling effects of the substitute policies, and whether traders even love performance measures, such as EPS and return on collateral (ROE). 12

Risk evaluation

Neither the abbreviated nor detailed forecasts consider adverse deviations from your plan. Circumstance Exhibit eight assumes simply no cyclical economic downturn over the seven-year forecast period. Moreover, the model takes on that net margin increases to 5% and then raises to 8%. The company just might rationalize individuals optimistic assumptions on the basis of their restructuring and the growth of the Artificial Staff, but such a material discontinuity inside the firm’s overall performance will bring about careful overview. Moreover, continuing growth may need new product creation after 2006, which may bear significant research-and-development (R&D) bills and reduce net margin.

Pupils will explain that, so far, the company’s restructuring strategy is usually associated with failures (in 2002 and 2004) rather than gains. Although reorganization, rearrangement, reshuffling appears to have been important, the credibility of the predictions depends on the examination of management’s ability to get started harvesting potential profits. Simply, the Manufactured Workforce provides the competitive benefits at the moment, nevertheless the volatility with the firm’s performance in the current period is significant: The ratio of the cost of goods sold to sales rose from sixty one. 5% in 2003 to 65. 9% in 2005.

Meanwhile, the ratio of selling, general, and administrative expenses to sales can be projected to fall from 30. 5% in 2004 to 24. 3% in 2005. Admittedly, the reorganization, rearrangement, reshuffling accounts for several of this movements, but the case suggests a number of sources of unpredictability that are external to the business: economic recession, money, new-competitor industry entry, cool product mishaps, expense overruns, and unexpected buy opportunities.

A short survey of risks invites students to perform a sensitivity analysis in the firm’s debt/equity ratio within reasonable downside scenario. Pupils should be motivated to work out the associated computer schedule model, producing modifications as they see fit. Display TN7 shows a prediction of financial benefits, assuming a net margin that is less space-consuming than the previous forecasts by 1% and sales progress at 12% rather than 15%.

This show also demonstrates the implications of a left over dividend plan, which is to the payment of a dividend only if the organization can afford this and if the payment will never cause the firm to violate their maximum debt ratios. The exhibit shows that, with this adverse circumstance, although a dividend repayment would be produced in 2005, non-e would be manufactured in the two years that follow. Thereafter, the dividend payout would rise. The general insight remains that Gainesboro’s empty debt potential is relatively fragile and easily fatigued.

The stock-buyback decision

Your decision on if to buy backside stock should be that, in the event the intrinsic benefit of Gainesboro is higher than its current share selling price, the stocks and shares should be repurchased. The case will not provide the info needed to make free cashflow projections, nevertheless one can work around the difficulty bymaking a few assumptions. The DCF calculations presented in Exhibit TN8 uses net income as a proxy server for working income, 10 and assumes a weighted-average cost of capital (WACC) of 10%, and a port value expansion factor of 3. 5%. The equity worth per reveal comes out to $35. twenty two, representing a 59% high grade over the current share cost. Based on that calculation, Gainesboro should repurchase its shares.

Doing so, however , will not solve Gainesboro’s dividend/financing problem. Buying back shares would additional reduce the solutions available for a dividend payment. Also, a stock buyback might be inconsistent with all the message that Gainesboro is trying to convey, which is that it is a progress company. In a perfectly efficient market, it should not subject how buyers got their money back (for example, through dividends or share repurchases), but in inefficient markets, the role of dividends and buybacks while signaling components cannot be disregarded. In Gainesboro’s case, we all seem to have case of an inefficient marketplace; the case suggests that information asymmetries exist between company reporters and the stock market.

Clientele and signaling things to consider

The profile of Gainesboro’s equity owners may affect the choice of gross policy. Stephen Gaines, the board couch and scion of the founders’ families and management (who collectively personal about 30% of the stock), seeks to increase growth on the market value in the company’s stock over time. This kind of goal invitations students to analyze the impact from the dividend coverage on valuation. Nevertheless, a few students may point out that, as Gaines and Scarboro’s population of diverse and disinterested heirs grows, the demand for current income may rise. This naturally raises the question: The master of the firm? The stockholder data just in case Exhibit 5 show a marked wander over the past 10 years, moving away from long lasting individual investors and toward short-term dealers; and away from growth-oriented institutional investors and toward benefit investors.

By least 1 / 4 of the firm’s shares happen to be in the hands of traders who are searching for a turnaround in the not too far away future. doze This lends urgency for the dividend and signaling issue. The case implies that the board committed alone to resuming adividend as early as possible “”ideally in the year 2005.  The board’s letter expenses this gross decision with some heavy signaling implications: as the board recently stated a desire to yield dividends, if it now declares no dividend, investors are certain to interpret the declaration because an indication of adversity. The first is reminded with the story, “Silver Blaze,  written by Sir Arthur Conan Doyle featuring the famous protagonist Sherlock Holmes, through which Dr . Watson asks where you should look for a idea:

“To the curious event of the doggie in the night time,  says Holmes. “The dog performed nothing inside the nighttime,  Watson answers.

“That was the curious incident,  remarked Mr holmes. 13

An inability to transmission a recovery could have an adverse effect on share value. In this context, a dividend”almost any dividend”might indicate to buyers that the organization is prospering more or less in respect to plan.

Astute students will notice that a subtler signaling issue occurs in case: What kind of firm does Gainesboro want to transmission that it is? Case Exhibit 6 shows that CAD/CAM equipment and software businesses pay low or no payouts, in contrast to electric powered machinery suppliers, who shell out one-quarter up to half of their very own earnings. One can possibly argue that, because of its restructuring, Gainesboro is making a transition in the latter to the former. If perhaps so , the issue then becomes how to inform investors.

The content by Asquith and Mullins14 suggests that one of the most credible sign about company prospects is usually cash, as either returns or capital gains. Until the Artificial Labor force product line starts to deliver significant flows of money, the discuss price is not very likely to respond substantially. In addition , virtually any decline in cash flow, due to the risks listed earlier, will worsen the anticipated gain in discuss price. By implication, the Asquith”Mullins function would ensemble doubt in corporate-image promoting. If money dividends are what matters, in that case spending on advertising and marketing and a name alter might be lost.

Stock rates and payouts

Some of the supporters of the high-dividend payout claim that high inventory prices will be associated with large payouts. Students may make an attempt to prove that level by abstracting from the proof in case Demonstrates 6 and 7. As we know from educational research (for example, Good friend and Puckett), 15 demonstrating the relationship of stock rates to gross payouts within a scientific approach is extremely hard. In other words, the reason is since the price/earnings (P/E) ratios are likely associated with various factors that will be represented by simply dividend payout in a regression model. The main of those factors is a firm’s purchase strategy; Burns and Modigliani’s16 dividend-irrelevance theorem makes the level that the firm’s investments”not the dividends that pays”determine the stock rates.

One can just like easily derive evidence of this assertion from case Display 7. The sample of zero-payout businesses has a higher average expected return on capital (24. 9%) than the sample of high-payout corporations (average expected return of 9. 4%); one may conclude that zero-payout companies include higher returns than the high-payout companies and this investors would prefer to reinvest in zero-payout businesses than get a cash pay out and be forced to redeploy the main city to lower-yielding investments.

Decision

The decision for individuals is whether Gainesboro should buy back stock or declare a dividend inside the third quarter (although, intended for practical purposes, students will see themselves deciding for all of 2005). As the analysis to date suggests, the situation draws learners into a tug-of-war between economical considerations, which tend to deny dividends and buybacks by least inside the near term, and signaling considerations, which will call for the resumption of dividends at some level, yet , small. College students will often cluster throughout the three recommended policies: (1) zero payout, (2) low payout (1% to 10%), and (3) a recurring payout scheme calling for payouts when funds is available.

The arguments in favour of zero payout are: (1) the organization is making thetransition in the CAD/CAM industry, where zero payout is definitely the mode; (2) the company should not ignore the economic statements and act like a blue-chip firm”Gainesboro’s risks are large enough devoid of compounding all of them by disgorging cash; and (3) the signaling damage already happened when the company directors suspended the dividend in 2005.

The arguments for a low pay out are usually based on optimism about the firm’s prospects and beliefs that Gainesboro provides sufficient financial debt capacity, that Gainesboro can be not exactly a CAD/CAM firm, which any dividend that does not restrict growth will certainly enhance share prices. Generally, the signaling argument is quite significant to get the proponents of this policy. The residual policy is a practical alternative, though it resolves not one of the thorny policy concerns in the case. A residual dividend policy is likely to create significant signaling concerns as the firm’s gross waxes and wanes through each financial cycle.

Problem of the image advertising and company name modify will attract the unsuspecting student like a relatively inexpensive solution to the signaling problem. The instructor should challenge these kinds of thinking. Signaling research suggests that effective alerts are both unambiguous and high priced. The marketing and brand change, pricey as they may be, hardly meet the criteria as unambiguous. On the other hand, seasoned investor relationships professionals believe advertising and name improvements can be successful in alerting the capital market segments to key corporate changes when included with other signaling devices just like dividends, capital structure, and investment bulletins. The whole point of such campaigns should be to gain the attention of the “lead steer thoughts and opinions leaders.

Total, inexperienced pupils tend to dismiss the signaling considerations in such a case quite readily. On the other hand, elderly executives and seasoned financial executives watch signaling quite seriously. If the class ballots to buy back again stock or declare not any dividend in 2005, requesting some of the college students to dictate a notification to shareholders explaining the board’s decision may be useful. The tough issues of credibility can emerge in class with a critique of this letter.

If the course does have your vote to file a dividend payout, the instructor can concern the students to recognize the operating policies that they gambled to make their decision. The underlying question: If difficulty strikes, and what will the class sacrifice first: debt, or dividend policies?

To use Fisher Black’s term, gross policy is definitely “puzzling,  largely due to its interaction with other corporate plans and its signaling effect. seventeen Decisions about the firm’s dividend policy may be the easiest way to demonstrate the importance of managers’ decision in corporate and business finance. Even so the class ballots, one of the teaching points is the fact managers will be paid to make difficult, even high-stakes plan choices on such basis as incomplete info and unclear prospects. Show TN1

GAINESBORO MACHINE TOOLS CORPORATION

The Dividend Decision and Financing Coverage

The dividend decision is usually necessarily section of the financing plan of the company. The gross payout chosen may impact the creditworthiness of the firm and hence the costs of debt and equity; if the cost of capital changes, so may the cost of the company. Unfortunately, a single cannot decide whether the enhancements made on value will probably be positive or negative without knowing more about the optimality of the business’s debt policy. The link between debt and dividend guidelines has received small attention in academic circles, largely for its complexity, but it really remains an important issue intended for chief monetary officers and the advisors. The Gainesboro circumstance illustrates the effect of gross payout in creditworthiness.

Dividend payout comes with an unusual multiplier effect on economic reserves. Table TN1 may differ the total 2005″2011 sources-and-uses of funds details given in case Exhibit eight, according to different dividend-payout levels. Exhibit TN1 (continued)

Table TN1

Exhibit TN1 (continued)

As Table TN1 reveals, 1 dollar of dividends paid out consumes $1. 40 in unused debt capacity. At first glance, this end result seems surprising”under the sources-and-uses framework, one dollar of dividend is financed with only one buck of funding. The sources-and-uses reasoning, yet , ignores the erosion in the equity foundation: A dollar paid out of equity likewise eliminates $0. 40 of debt that the dollar could have carried. Hence, a multiplier effect is out there between dividends and abandoned debt capability, whenever a firm borrows to pay dividends.

Deciding on a dividend pay out will impact the probability which the firm will certainly breach their maximum concentrate on leverage. Determine TN1 records the debt/equity ratios connected with Gainesboro’s dividend-payout ratios.

Determine TN1.

Plainly, the forty percent dividend-payout proportion violates Gainesboro’s maximum debt/equity ratio of 40%.

The final outcome is that, as the dividend coverage affects the firm’s attractiveness to a lender, senior managers should consider the financial side effects with their payout decisions, along with the signaling, segmentation, and investment effects, to arrive at all their final decision for the dividend policy. Demonstrate TN2

GAINESBORO MACHINE TOOLS CORPORATION

Setting Debts and Dividend-Payout Targets

The Gainesboro Equipment Tools Organization case very well illustrates the battle of setting the two most obvious components of economical policy: concentrate on payout and debt capitalization. The procedures are linked with the business growth goal, as demonstrated in the self-sustainable growth unit:

gss = (P/S × S/A × A/E)(1 ‘ DPO)

Wherever:

gss may be the self-sustainable progress rate

P can be net income

S is sales

A is assets

E is equity

DPO may be the dividend-payout proportion

This model identifies the rate where a firm can grow whether it issues no new shares of prevalent stock, which describes the behaviour or situations of almost all firms. The model shows that the monetary policies of a firm can be a closed program: Growth charge, dividend payment, and financial debt targets happen to be interdependent. The model supplies the key information that no financial policy can be collection without reference to the mediocre. As Gainesboro shows, a high dividend payment affects the firm’s capability to achieve expansion and capitalization targets and vice versa. Myopic policy”failing to deal with the link among the list of financial targets”will result in the inability to meet monetary targets.

Establishing Debt-Capitalization Goals

Finance theory is divided on if gains are created by optimizing the mix of debt and equity in the firm. Practitioners and many academicians, however , assume that debt optima exist and devote great effort to choosing the firm’s debt-capitalization focuses on. Several typical competing considerations influence the choice of debt focuses on:

1 . Make use of debt-tax shields. Modigliani and Miller’s theorem implies that in the wonderful world of taxes, debt financing produces value. one particular Later, Miller theorized that whenever personal taxation are accounted for, the power choices of the firm may not create worth. So far, the majority of the empirical evidence suggests that leverage choices do affect value. 2 . Reduce costs of economic distress and bankruptcy. Modigliani and Miller’s theory naively implied that firmsshould button up to 99% of capital. Virtually no companies do this. Past some sensible level of debts, the cost of capital becomes extremely high because buyers recognize that the firm has a greater possibility of battling financial problems and personal bankruptcy. The essential question then simply becomes: What is “prudent? Used, two traditional benchmarks are being used: a. Industry-average debt/capital: A large number of firms handle to the degree practiced by simply peers, although this plan is not very sensible. Market averages disregard differences in accounting policies, tactics, and profits outlooks. Ideally, prudence can be defined in firm-specific terms.

In addition , increased ratios disregard the crucial fact that a firm goes bankrupt because it runs out of cash, not because it has a substantial debt/capital ratio. b. Firm-specific debt services: More companies are setting debt objectives based on the forecasted ability to cover main and interest payments with profits before interest and taxation (EBIT). This kind of practice needs forecasting the annual probability distribution of EBIT and setting the debt-capitalization level, so that the possibility of masking debt service is in line with management’s approach and risk tolerance. a few. Maintain a reserve against unforeseen adversities or opportunities. Many firms keep their very own cash bills and lines of unused lender credit bigger than may seem important, because managers want to be in a position to respond to immediate demands on the firm’s financial resources caused, for instance , by a value war, a big product recall, or an opportunity to buy the most difficult competitor.

Academicians have no scientific advice about how exactly large these reserves must be. 4. Keep future use of capital. In difficult economical times, fewer creditworthy borrowers may be inwardly smile at from the capital markets and, thus, struggling to obtain money. In the United States, “less creditworthy identifies the companies in whose debt evaluations are less than investment quality (which is always to say, lower than BBB2 or perhaps Baa3). Appropriately, many businesses set debt targets so as to in least keep a creditworthy (or purchase grade) debt rating. five. Opportunistically take advantage of capital-market windows. Some firms’ debt policies vary through the capital-market pattern. Those organizations issue personal debt when rates of interest are low (and concern stock the moment stock rates are high); they are bargain-hunters (even even though no bargains exist in an efficient market). Opportunism would not explain how firms set targets a lot as so why firms deviate from these targets.

1

Prev post Next post