x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 36-3922969 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
7720 N. Lehigh Avenue, Niles, Illinois | 60714 |
(Address of principal executive offices) | (Zip Code) |
Item | Page | |
Part I | ||
1. | ||
Consolidated Statement of Operations for the Three and Six Months Ended July 31, 2013 and 2012 | ||
Consolidated Statement of Comprehensive Income (Loss) for the Three and Six Months Ended July 31, 2013 and 2012 | 2 | |
Consolidated Statement of Cash Flows for the Six Months Ended July 31, 2013 and 2012 | ||
2. | ||
4. | ||
Part II | ||
6. | ||
Three Months Ended July 31, | Six Months Ended July 31, | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Net sales | $61,665 | $42,882 | $117,249 | $86,504 | |||||||||
Cost of sales | 47,972 | 35,299 | 90,589 | 72,175 | |||||||||
Gross profit | 13,693 | 7,583 | 26,660 | 14,329 | |||||||||
Operating expenses | |||||||||||||
General and administrative expenses | 6,540 | 5,316 | 13,222 | 11,394 | |||||||||
Selling expenses | 2,383 | 2,870 | 5,778 | 5,400 | |||||||||
Total operating expenses | 8,923 | 8,186 | 19,000 | 16,794 | |||||||||
Income (loss) from operations | 4,770 | (603 | ) | 7,660 | (2,465 | ) | |||||||
(Loss) income from joint venture | (172 | ) | 69 | (467 | ) | (177 | ) | ||||||
Interest expense, net | 403 | 353 | 840 | 658 | |||||||||
Income (loss) from continuing operations before income taxes | 4,195 | (887 | ) | 6,353 | (3,300 | ) | |||||||
Income tax (benefit) expense | (241) | 350 | (183 | ) | 61 | ||||||||
Income (loss) from continuing operations | 4,436 | (1,237 | ) | 6,536 | (3,361 | ) | |||||||
(Loss) income from discontinued operations, net of tax | (40) | (120 | ) | 8,941 | (52 | ) | |||||||
Net income (loss) | $4,396 | ($1,357 | ) | $15,477 | ($3,413) | ||||||||
Weighted average common shares outstanding | |||||||||||||
Basic | 6,985 | 6,923 | 6,958 | 6,919 | |||||||||
Diluted | 7,054 | 6,923 | 6,985 | 6,919 | |||||||||
Earnings (loss) per share from continuing operations | |||||||||||||
Basic | $0.64 | ($0.18 | ) | $0.94 | ($0.49) | ||||||||
Diluted | $0.63 | ($0.18 | ) | $0.94 | ($0.49) | ||||||||
Earnings (loss) per share from discontinued operations | |||||||||||||
Basic and diluted | ($0.01) | ($0.02 | ) | $1.28 | ($0.01 | ) | |||||||
Earnings (loss) per share | |||||||||||||
Basic | $0.63 | ($0.20 | ) | $2.22 | ($0.49 | ) | |||||||
Diluted | $0.62 | ($0.20 | ) | $2.22 | ($0.49 | ) |
Three Months Ended July 31, | Six Months Ended July 31, | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Net income (loss) | $4,396 | ($1,357 | ) | $15,477 | ($3,413 | ) | |||||||
Other comprehensive income (loss) | |||||||||||||
Foreign currency translation adjustments | 245 | (798 | ) | (720 | ) | (833 | ) | ||||||
Interest rate swap, net of tax | 147 | (45 | ) | 159 | (18 | ) | |||||||
Other comprehensive income (loss) | 392 | (843 | ) | (561 | ) | (851 | ) | ||||||
Comprehensive income (loss) | $4,788 | ($2,200 | ) | $14,916 | ($4,264 | ) |
(In thousands except per share data) | July 31, 2013 | January 31, 2013 | ||||
ASSETS | Unaudited | |||||
Current assets | ||||||
Cash and cash equivalents | $6,037 | $7,035 | ||||
Restricted cash | 542 | 725 | ||||
Trade accounts receivable, less allowance for doubtful accounts of $335 at July 31, 2013 and $324 at January 31, 2013 | 49,902 | 23,654 | ||||
Inventories, net | 38,455 | 38,204 | ||||
Assets held for sale | — | 7,433 | ||||
Prepaid expenses and other current assets | 5,278 | 3,982 | ||||
Costs and estimated earnings in excess of billings on uncompleted contracts | 1,829 | 1,630 | ||||
Total current assets | 102,043 | 82,663 | ||||
Property, plant and equipment, net of accumulated depreciation | 44,063 | 46,201 | ||||
Long-term assets | ||||||
Deferred tax assets | 1,657 | 1,766 | ||||
Note receivable | 5,046 | 5,200 | ||||
Investment in joint venture | 5,555 | 6,022 | ||||
Cash surrender value of deferred compensation plan | 3,003 | 2,946 | ||||
Other assets | 4,956 | 2,425 | ||||
Patents, net of accumulated amortization | 362 | 373 | ||||
Total long-term assets | 20,579 | 18,732 | ||||
Total assets | $166,685 | $147,596 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Current liabilities | ||||||
Trade accounts payable | $16,631 | $18,940 | ||||
Accrued compensation and payroll taxes | 5,359 | 4,576 | ||||
Commissions and management incentives payable | 7,408 | 2,723 | ||||
Current maturities of long-term debt | 10,145 | 5,419 | ||||
Customers' deposits | 9,947 | 7,030 | ||||
Liabilities held for sale | — | 5,141 | ||||
Billings in excess of costs and estimated earnings on uncompleted contracts | 1,312 | 985 | ||||
Other accrued liabilities | 1,972 | 1,822 | ||||
Deferred tax liabilities | 2,444 | 696 | ||||
Income taxes payable | 498 | 34 | ||||
Total current liabilities | 55,716 | 47,366 | ||||
Long-term liabilities | ||||||
Long-term debt, less current maturities | 31,711 | 36,603 | ||||
Deferred compensation liabilities | 6,247 | 5,670 | ||||
Other long-term liabilities | 3,430 | 3,702 | ||||
Total long-term liabilities | 41,388 | 45,975 | ||||
Stockholders' equity | ||||||
Common stock, $.01 par value, authorized 50,000 shares; 7,019 issued and outstanding at July 31, 2013 and 6,924 issued and outstanding at January 31, 2013 | 70 | 69 | ||||
Additional paid-in capital | 50,898 | 50,358 | ||||
Retained earnings | 19,899 | 4,553 | ||||
Accumulated other comprehensive loss | (1,286 | ) | (725 | ) | ||
Total stockholders' equity | 69,581 | 54,255 | ||||
Total liabilities and stockholders' equity | $166,685 | $147,596 |
(In thousands) | Six Months Ended July 31, | |||||
2013 | 2012 | |||||
Operating activities | ||||||
Net income (loss) | $15,477 | ($3,413 | ) | |||
Adjustments to reconcile net income (loss) to net cash flows used in operating activities | ||||||
Depreciation and amortization | 3,013 | 2,791 | ||||
Gain on disposal of discontinued operations | (9,762 | ) | — | |||
Deferred tax expense | 1,835 | 360 | ||||
Stock-based compensation expense | 68 | 260 | ||||
Loss from joint venture | 467 | 177 | ||||
Cash surrender value of deferred compensation plan | (57 | ) | (72 | ) | ||
(Gain) loss on disposal of fixed assets | (240 | ) | 74 | |||
Provision for uncollectible accounts | (15 | ) | (3 | ) | ||
Changes in operating assets and liabilities | ||||||
Accounts receivable | (22,334 | ) | (4,269 | ) | ||
Inventories | 3,689 | (898 | ) | |||
Costs and estimated earnings in excess of billings on uncompleted contracts | (154 | ) | 105 | |||
Accounts payable | (3,096 | ) | 18 | |||
Accrued compensation and payroll taxes | 4,315 | (940 | ) | |||
Customers' deposits | 2,376 | 1,923 | ||||
Income taxes receivable and payable | 455 | (896 | ) | |||
Prepaid expenses and other current assets | (678 | ) | (1,480 | ) | ||
Other assets and liabilities | (7,708 | ) | 977 | |||
Net cash used in operating activities | (12,349 | ) | (5,286 | ) | ||
Investing activities | ||||||
Net proceeds from sale of discontinued operations | 15,253 | — | ||||
Capital expenditures | (939 | ) | (4,367 | ) | ||
Loan to joint venture | — | (989 | ) | |||
Proceeds from sales of property and equipment | — | 31 | ||||
Net cash provided by (used in) investing activities | 14,314 | (5,325 | ) | |||
Financing activities | ||||||
Proceeds from debt | 58,927 | 108,844 | ||||
Payments of debt | (58,660 | ) | (95,790 | ) | ||
Decrease in drafts payable | (3,106 | ) | (248 | ) | ||
Payments on capitalized lease obligations | (304 | ) | (264 | ) | ||
Stock options exercised | 473 | 31 | ||||
Tax benefit of stock options exercised | — | 15 | ||||
Net cash (used in) provided by financing activities | (2,670 | ) | 12,588 | |||
Effect of exchange rate changes on cash and cash equivalents | (293 | ) | (59 | ) | ||
Net (decrease) increase in cash and cash equivalents | (998 | ) | 1,918 | |||
Cash and cash equivalents - beginning of period | 7,035 | 4,209 | ||||
Cash and cash equivalents - end of period | $6,037 | $6,127 | ||||
Supplemental cash flow information | ||||||
Interest paid | $1,197 | $1,112 | ||||
Income taxes paid | 311 | 116 | ||||
Funds held in escrow related to the sale of Thermal Care, Inc. assets | 1,125 | — |
1. | Basis of presentation. The interim consolidated financial statements of MFRI, Inc. and subsidiaries ("MFRI," "Company," or "Registrant") are unaudited, but include all adjustments which the Company's management considers necessary to present fairly the financial position and results of operations for the periods presented. These adjustments consist of normal recurring adjustments. Information and footnote disclosures have been omitted pursuant to Securities and Exchange Commission ("SEC") rules and regulations. The consolidated balance sheet as of January 31, 2013 is derived from the audited consolidated balance sheet as of that date. The results of operations for any interim period are not necessarily indicative of future or annual results. Interim financial statements should be read in conjunction with the financial statements and the notes thereto included in the Company's latest Annual Report on Form 10-K. The Company's fiscal year ends on January 31. Years and balances described as 2013 and 2012 are for the six months ended July 31, 2013 and 2012, respectively. |
2. | Business segment reporting. The Company has two reportable segments. Piping systems engineers, designs, manufactures and sells specialty piping and leak detection and location systems. Filtration products manufactures and sells a wide variety of filter elements for air filtration and particulate collection. Effective May 1, 2013, industrial process cooling ceased to be a reportable segment of the Company. Included in corporate and other activity is a subsidiary that engineers, designs, manufactures and sells chillers, plant circulating systems and accessories for industrial process applications but is not sufficiently large to constitute a reportable segment. For additional information, see "Notes to Consolidated Financial Statements, Note 3 Discontinued operations". |
Three Months Ended July 31, | Six Months Ended July 31, | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Net sales | |||||||||||||
Piping systems | $43,478 | $22,905 | $79,536 | $42,649 | |||||||||
Filtration products | 17,324 | 19,276 | 35,957 | 42,252 | |||||||||
Corporate and Other | 863 | 701 | 1,756 | 1,603 | |||||||||
Total | $61,665 | $42,882 | $117,249 | $86,504 | |||||||||
Gross profit | |||||||||||||
Piping systems | $10,590 | $4,869 | $21,034 | $8,267 | |||||||||
Filtration products | 2,842 | 2,552 | 5,117 | 5,664 | |||||||||
Corporate and Other | 261 | 162 | 509 | 398 | |||||||||
Total | $13,693 | $7,583 | $26,660 | $14,329 | |||||||||
Income (loss) from operations | |||||||||||||
Piping systems | $6,493 | $1,443 | $11,873 | $1,598 | |||||||||
Filtration products | 501 | (292 | ) | 18 | (96 | ) | |||||||
Corporate and Other | (2,224 | ) | (1,754 | ) | (4,231 | ) | (3,967 | ) | |||||
Total | $4,770 | ($603 | ) | $7,660 | ($2,465 | ) |
3. | Discontinued operations. On April 30, 2013, the Company sold most of the domestic assets of its subsidiary Thermal Care, Inc. to a subsidiary of IPEG, Inc. for $15 million cash and a deferred payment of $1.1 million, which is held in escrow until May 1, 2014 and included in other assets on the balance sheet. On June 26, 2013, the Company sold substantially all of the assets of the HVAC business previously included in Corporate and Other. These businesses are reported as discontinued operations in the consolidated financial statements and the notes to consolidated financial statements have been revised to conform to the current year reporting. The January 31, 2013 statement of financial position has been revised to reflect the separate amounts for assets and liabilities that were sold. Results of the discontinued operations for the three and six months ended July 31, 2013 and 2012 were as follows: |
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Net Sales | $811 | $9,380 | $10,419 | $18,486 | ||||||||
Gain on disposal of discontinued operations | $96 | $— | $11,665 | $— | ||||||||
Loss from discontinued operations | (94 | ) | (135 | ) | (326 | ) | (58 | ) | ||||
Income (loss) from discontinued operations before income taxes | 2 | (135 | ) | 11,339 | (58 | ) | ||||||
Income tax expense (benefit) | 42 | (15 | ) | 2,398 | (6 | ) | ||||||
(Loss) income from discontinued operations | ($40 | ) | ($120 | ) | $8,941 | ($52 | ) | |||||
4. | Income taxes. Income tax expense (or benefit) for each year is allocated to continuing operations, discontinued operations, extraordinary items, other comprehensive income, and other charges or credits recorded directly to stockholders’ equity. This allocation is commonly referred to as intra-period tax allocation as outlined in ASC 740, Income Taxes ("ASC 740"). When considering intra-period tax allocations, a company also should consider the accounting for income taxes in interim periods. ASC 740-20-45-7 requires that the tax effect of pretax income from continuing operations be determined without regard to the tax effects of items not included in continuing operations. This is commonly referred to as the "incremental approach" where the tax provision is generally calculated for continuing operations without regard to other items. |
5. | Stock-based compensation. The Company has stock-based compensation awards that can be granted to eligible employees, officers or directors. |
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Stock-based compensation expense | ($51 | ) | $174 | $68 | $260 |
Six Months Ended July 31, | ||
Fair value assumptions | 2013 | 2012 |
Expected volatility | 51.78% - 65.54% | 57.02% - 66.82% |
Risk free interest rate | .74% - 2.82% | .74% - 3.57% |
Dividend yield | none | none |
Expected life | 4.9 - 5.7 years | 4.9 - 5.7 years |
Option activity | Options | Weighted Average Exercise Price Per Share | Weighted Average Remaining Contractual Term in Years | Aggregate Intrinsic Value | |||||
Outstanding at January 31, 2013 | 969 | $10.77 | 6.6 | $40 | |||||
Granted | 97 | 10.46 | |||||||
Exercised | (74 | ) | 6.33 | 265 | |||||
Expired or forfeited | (43 | ) | 11.11 | ||||||
Outstanding end of period | 949 | 11.07 | 6.5 | 2,325 | |||||
Exercisable end of period | 670 | $12.29 | 5.5 | $1,572 |
Unvested option activity | Unvested Options Outstanding | Weighted Average Exercise Price Per Share | Aggregate Intrinsic Value | |||||
Outstanding at January 31, 2013 | 383 | $6.91 | $4 | |||||
Granted | 97 | 10.46 | ||||||
Vested | (176 | ) | ||||||
Expired or forfeited | (25 | ) | 6.96 | |||||
Outstanding end of period | 279 | $8.14 | $753 |
6. | Earnings per share. |
Three Months Ended July 31, | Six Months Ended July 31, | |||||||
2013 | 2012 | 2013 | 2012 | |||||
Basic weighted average common shares outstanding | 6,985 | 6,923 | 6,958 | 6,919 | ||||
Dilutive effect of equity incentive plans | 69 | — | 27 | — | ||||
Weighted average common shares outstanding assuming full dilution | 7,054 | 6,923 | 6,985 | 6,919 | ||||
Stock options not included in the computation of diluted earnings per share of common stock because the option exercise prices exceeded the average market prices of the common shares | 375 | 497 | 375 | 494 | ||||
Stock options with an exercise price below the average market price | 574 | 467 | 574 | 470 |
7. | Interest expense, net. |
Three Months Ended July 31, | Six Months Ended July 31, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Interest expense | $518 | $518 | $1,062 | $953 | ||||||||
Interest income | (115 | ) | (165 | ) | (222 | ) | (295 | ) | ||||
Interest expense, net | $403 | $353 | $840 | $658 |
8. | Debt. Debt totaled $41.9 million at July 31, 2013, a net decrease of $0.2 million for the fiscal year. |
9. | Fair value of financial instruments. At July 31, 2013, an interest rate swap agreement, that relates to a mortgage note in Denmark, was in effect with a notional value of $1.3 million that matures December 2021. The swap agreement, which reduces the exposure to market risks from changing interest rates, exchanges the variable rate to fixed interest rate payments of 2.47%. The exchange traded swap is valued on a recurring basis using quoted market prices and was classified within Level 2 of the fair value hierarchy, which includes significant other observable inputs because the exchange is not deemed an active market. The derivative mark to market of $57 thousand was classified as a long-term liability on the balance sheet. |
10. | Recent accounting pronouncements. The Company evaluated recent accounting pronouncements and does not expect them to have a material impact on the consolidated financial statements. |
10(l) | Fifth Amendment to Second Amended and Restated Loan and Security Agreement dated June 7, 2013 | |
10(m) | Sixth Amendment to Second Amended and Restated Loan and Security Agreement dated July 29, 2013 | |
31 | Rule 13a - 14(a)/15d - 14(a) Certifications (1) Chief Executive Officer certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (2) Chief Financial Officer certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
32 | Section 1350 Certifications (Chief Executive Officer and Chief Financial Officer certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002) | |
101.INS | XBRL Instance | |
101.SCH | XBRL Taxonomy Extension Schema | |
101.CAL | XBRL Taxonomy Extension Calculation | |
101.DEF | XBRL Taxonomy Extension Definition | |
101.LAB | XBRL Taxonomy Extension Labels | |
101.PRE | XBRL Taxonomy Extension Presentation |
Date: | September 12, 2013 | /s/ Bradley E. Mautner |
Bradley E. Mautner | ||
Director, President and | ||
Chief Executive Officer | ||
(Principal Executive Officer) | ||
Date: | September 12, 2013 | /s/ Karl J. Schmidt |
Karl J. Schmidt | ||
Vice President and Chief Financial Officer | ||
(Principal Financial and Accounting Officer) |
1. | Definitions. Except as otherwise specifically provided for herein, all capitalized terms used herein without definition shall have the meanings contained in the Loan Agreement. |
2. | Consent to Sale. Agent and Lenders consent to the sale by Mechanical of all or substantially all of its assets and business ("Mechanical Sale") so long as: (i) the net sales proceeds received by Mechanical for such transaction are not less than $200,000 and such net sales proceeds are applied to the Loans when received as provided in subsection 3.3.1 of the Loan Agreement; (ii) after giving effect to such Mechanical Sale no Default or Event of Default exists; (iii) prior to the consummation of the Mechanical Sale, true and complete copies of the material documents and agreements (in substantially final form) evidencing the Mechanical Sale have been delivered to Agent and the terms and conditions of such documents and agreements shall have been reasonably acceptable to Agent; and (iv) the Mechanical Sale is consummated on or prior to June 30, 2013. |
3. | Consent to Guaranty of Performance Bond. Agent and Lenders consent to Borrowers providing unsecured guaranties of performance bonds of MM&E, LLC, the person acquiring the Mechanical assets and business so long as (x) the aggregate amount of such outstanding performance bonds so guaranteed does not exceed $25,000,000 at any time, and (y) no such guarantees are given or dated on or after June 1, 2015, |
4. | Conditions Precedent. This Fifth Amendment shall become effective when Borrowers, Agent and Lenders shall each have executed and delivered to each other this Fifth Amendment. |
5. | Governing Law. This Fifth Amendment shall be governed by, and construed in accordance with, the laws of the State of Illinois, without regard to the principles thereof relating to conflict of laws. |
6. | Execution in Counterparts. This Fifth Amendment may be executed in any number of counterparts, which shall, collectively and separately, constitute one Agreement. |
7. | Continuing Effect. Except as otherwise provided herein, the Loan Agreement remains in full force and effect. |
MFRI, INC. By: /s/ Karl J. Schmidt | ||
Karl J. Schmidt | ||
Vice President and Chief Financial Officer | ||
MIDWESCO FILTER RESOURCES, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
PERMA‑PIPE, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
TC Niles Corporation (f/k/a THERMAL CARE, INC.) By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
TDC FILTER MANUFACTURING, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
MIDWESCO MECHANICAL AND ENERGY, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
PERMA‑PIPE INTERNATIONAL COMPANY, LLC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
PERMA‑PIPE CANADA, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
BANK OF AMERICA, N.A., as Agent and as a Lender By: /s/ Brian Conole | ||
Brian Conole | ||
Senior Vice President | ||
1. | Definitions. Except as otherwise specifically provided for herein, all capitalized terms used herein without definition shall have the meanings contained in the Loan Agreement. |
2. | Amended Definitions. The definitions of “Availability Threshold” and “Revolving Credit Maximum Amount” contained in Appendix A to the Loan Agreement (Revolving Credit Maximum Amount) or Exhibit 8.3 to the Loan Agreement (Availability Threshold) are hereby deleted and the following are inserted in their stead: |
3. | Investments in Foreign Subsidiaries. Agent and Lenders consent to MFRI making an additional $2,000,000 cash investment in the existing Foreign Subsidiary of Perma-Pipe in Saudi Arabia so long as (i) after giving effect to any such investment, no Default or Event of Default exists; and (ii) such investment is repaid to MFRI on or prior to October 31, 2013. |
4. | Conditions Precedent. This Sixth Amendment shall become effective when Borrowers, Agent and Lenders shall each have executed and delivered to each other this Sixth Amendment. |
5. | Governing Law. This Sixth Amendment shall be governed by, and construed in accordance with, the laws of the State of Illinois, without regard to the principles thereof relating to conflict of laws. |
6. | Execution in Counterparts. This Sixth Amendment may be executed in any number of counterparts, which shall, collectively and separately, constitute one Agreement. |
7. | Continuing Effect. Except as otherwise provided herein, the Loan Agreement remains in full force and effect. |
MFRI, INC. By: /s/ Karl J. Schmidt | ||
Karl J. Schmidt | ||
Vice President and Chief Financial Officer | ||
MIDWESCO FILTER RESOURCES, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
PERMA‑PIPE, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
TC Niles Corporation (f/k/a THERMAL CARE, INC.) By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
TDC FILTER MANUFACTURING, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
MIDWESCO MECHANICAL AND ENERGY, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
PERMA‑PIPE INTERNATIONAL COMPANY, LLC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
PERMA‑PIPE CANADA, INC. By: /s/ Michael D. Bennett | ||
Michael D. Bennett | ||
Vice President, Secretary and Treasurer | ||
BANK OF AMERICA, N.A., as Agent and as a Lender By: /s/ Brian Conole | ||
Brian Conole | ||
Senior Vice President | ||
1. | I have reviewed this quarterly report on Form 10-Q of MFRI, Inc. |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with the respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: | September 12, 2013 |
1. | I have reviewed this quarterly report on Form 10-Q of MFRI, Inc. |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with the respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
a. | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b. | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c. | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
d. | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
a. | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
b. | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
Date: | September 12, 2013 |
(Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jul. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business segment reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business segment reporting [Table Text Block] |
|
Income taxes
|
6 Months Ended | ||||
---|---|---|---|---|---|
Jul. 31, 2013
|
|||||
Income taxes [Abstract] | |||||
Income taxes [Text Block] |
ASC 740 also includes an exception to the general principle of intra-period tax allocation discussed above. This exception requires that all items (i.e., extraordinary items, discontinued operations, and so forth, including items charged or credited directly to other comprehensive income) be considered in determining the amount of tax benefit that results from a loss from continuing operations. That is, when a company has a current period loss from continuing operations, management must consider income recorded in other categories in determining the tax benefit that is allocated to continuing operations. The exception in ASC 740 applies in all situations in which there is a loss from continuing operations and income from other items outside of continuing operations. This would include situations in which a company has recorded a full valuation allowance at the beginning and end of the period and the overall tax provision for the year is zero (i.e., a benefit would be recognized in continuing operations even though the loss from continuing operations does not provide a current year incremental tax benefit). The ASC 740 exception, however, only relates to the allocation of the current year tax provision (which may be zero) and does not change a company’s overall tax provision. While intra-period tax allocation in general does not change the overall tax provision, it may result in a gross-up of the individual components, thereby changing the amount of tax provision included in each category. The determination of the consolidated provision for income taxes, deferred tax assets and liabilities and related valuation allowances requires management to make judgments and estimates. As a company with subsidiaries in foreign jurisdictions, the process of calculating income taxes involves estimating current tax obligations and exposures in each jurisdiction as well as making judgments regarding the future recoverability of deferred tax assets. Income earned in the United Arab Emirates ("U.A.E.") is not subject to local country income tax. Additionally, the relative proportion of taxable income earned domestically versus internationally can fluctuate significantly from period to period. Changes in the estimated level of annual pre-tax income, tax laws and the results of tax audits can affect the overall effective income tax rate, which impacts the level of income tax expense and net income. Judgments and estimates related to the Company's projections and assumptions are inherently uncertain; therefore, actual results could differ materially from projections. The Company periodically reviews the adequacy of its valuation allowance in all of the tax jurisdictions in which it operates and may make further adjustments based on management's outlook for continued profits in each jurisdiction. The Company's consolidated effective tax rate ("ETR") from continuing operations was (2.9)% and (1.8)% for the six months ended July 31, 2013 and 2012, respectively. The July 31, 2013 computation of the ETR was affected primarily by the $0.6 million release of the full valuation allowance related to the Company's deferred tax assets in Saudi Arabia. As a result of two quarters of positive operating income as well as management's expectations of this subsidiary's profitability for the fiscal year 2013, the Company believes the current quarter is the appropriate time to release the valuation allowance. These foreign earnings are considered to be indefinitely reinvested outside the U.S. The Company does not believe that it will be necessary to repatriate equity investments in subsidiaries held outside of the U.S. At January 31, 2013, the Company established a full valuation allowance on domestic deferred tax assets. A portion was released in the first quarter of 2013 related to the tax on the asset sale of Thermal Care, Inc., a subsidiary. For additional information, see "Notes to Consolidated Financial Statements, Note 3 Discontinued operations". The Company files income tax returns in U.S. federal and state jurisdictions. As of July 31, 2013, open tax years in federal and some state jurisdictions date back to 2010. In addition, federal and state tax years January 31, 2002 through January 31, 2009 are subject to adjustment on audit, up to the amount of research tax credits generated in those years. As of January 31, 2013, the Company had net operating loss carryforwards of $7.8 million expiring in various years beginning in January 31, 2030. Additionally, the Company files income tax returns in Denmark, India and Saudi Arabia. As of July 31, 2013, open tax years in foreign jurisdictions vary from three to seven years from the date of filing the income tax returns. |
Income taxes Income taxes (Details) (USD $)
In Millions, unless otherwise specified |
6 Months Ended | ||
---|---|---|---|
Jul. 31, 2013
Rate
|
Jul. 31, 2012
Rate
|
Jan. 31, 2013
|
|
Income tax [Abstract] | |||
effective income tax rate from continuing operations | (2.90%) | (1.80%) | |
Valuation allowance release | $ 0.6 | ||
Open tax year | 2010 | ||
Open tax years up to the amount of research tax credit generated | January 31, 2002 through January 31, 2009 | ||
Operating loss carryforwards | $ 7.8 | ||
Operating Loss Carryforwards, Expiration Dates | Jan. 31, 2030 |
Discontinued operations (Tables)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jul. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued Operations [Text Block] | Discontinued operations. On April 30, 2013, the Company sold most of the domestic assets of its subsidiary Thermal Care, Inc. to a subsidiary of IPEG, Inc. for $15 million cash and a deferred payment of $1.1 million, which is held in escrow until May 1, 2014 and included in other assets on the balance sheet. On June 26, 2013, the Company sold substantially all of the assets of the HVAC business previously included in Corporate and Other. These businesses are reported as discontinued operations in the consolidated financial statements and the notes to consolidated financial statements have been revised to conform to the current year reporting. The January 31, 2013 statement of financial position has been revised to reflect the separate amounts for assets and liabilities that were sold. Results of the discontinued operations for the three and six months ended July 31, 2013 and 2012 were as follows:
|
Stock-based compensation Fair value assumptions (Details)
|
6 Months Ended | |
---|---|---|
Jul. 31, 2013
|
Jul. 31, 2012
|
|
Minimum [Member]
|
||
Fair value assumptions [Line Items] | ||
Expected volatility | 51.78% | 57.02% |
Risk free interest rate | 0.74% | 0.74% |
Dividend yield | 0.00% | 0.00% |
Expected life | 4 years 10 months 24 days | 4 years 10 months 24 days |
Maximum [Member]
|
||
Fair value assumptions [Line Items] | ||
Expected volatility | 65.54% | 66.82% |
Risk free interest rate | 2.82% | 3.57% |
Dividend yield | 0.00% | 0.00% |
Expected life | 5 years 8 months 12 days | 5 years 8 months 12 days |
Fair value of financial instruments (Details) (USD $)
|
116 Months Ended | |
---|---|---|
Dec. 31, 2021
|
Jul. 31, 2013
Rate
|
|
Fair Value of Financial Instruments [Abstract] | ||
Notional value second swap | $ 1,300,000 | |
Derivative, Maturity Date | Dec. 31, 2021 | |
second swap fixed interest rate | 2.47% | |
Derivative mark to market long-term liability | $ 57,000 |
Stock-based compensation Stock-based compensation expense (Details) (USD $)
|
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jul. 31, 2013
|
Jul. 31, 2012
|
Jul. 31, 2013
|
Jul. 31, 2012
|
|
Stock-based compensation expense [Abstract] | ||||
Stock-based compensation expense | $ (51,000) | $ 174,000 | $ 68,000 | $ 260,000 |
unrecognized compensation expense | $ 1,100,000 | $ 1,100,000 | ||
expense expected to be recognized over a period | 2 years 9 months 60 days |
Business segment reporting
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jul. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment reporting [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting Disclosure [Text Block] | Business segment reporting. The Company has two reportable segments. Piping systems engineers, designs, manufactures and sells specialty piping and leak detection and location systems. Filtration products manufactures and sells a wide variety of filter elements for air filtration and particulate collection. Effective May 1, 2013, industrial process cooling ceased to be a reportable segment of the Company. Included in corporate and other activity is a subsidiary that engineers, designs, manufactures and sells chillers, plant circulating systems and accessories for industrial process applications but is not sufficiently large to constitute a reportable segment. For additional information, see "Notes to Consolidated Financial Statements, Note 3 Discontinued operations".
|
Stock-based compensation
|
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jul. 31, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation [Text Block] | Stock-based compensation. The Company has stock-based compensation awards that can be granted to eligible employees, officers or directors.
The fair value of the outstanding option awards was estimated on the grant dates using the Black-Scholes option pricing model.
As of July 31, 2013, there was $1.1 million of total unrecognized compensation expense related to unvested stock options. The expense is expected to be recognized over a period of 2.9 years. |
Discontinued operations (Notes)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jul. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued Operations [Text Block] | Discontinued operations. On April 30, 2013, the Company sold most of the domestic assets of its subsidiary Thermal Care, Inc. to a subsidiary of IPEG, Inc. for $15 million cash and a deferred payment of $1.1 million, which is held in escrow until May 1, 2014 and included in other assets on the balance sheet. On June 26, 2013, the Company sold substantially all of the assets of the HVAC business previously included in Corporate and Other. These businesses are reported as discontinued operations in the consolidated financial statements and the notes to consolidated financial statements have been revised to conform to the current year reporting. The January 31, 2013 statement of financial position has been revised to reflect the separate amounts for assets and liabilities that were sold. Results of the discontinued operations for the three and six months ended July 31, 2013 and 2012 were as follows:
|
Earnings per share (Details)
In Thousands, unless otherwise specified |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jul. 31, 2013
|
Jul. 31, 2012
|
Jul. 31, 2013
|
Jul. 31, 2012
|
|
Earnings per share [Line Items] | ||||
Document Period End Date | Jul. 31, 2013 | |||
Basic weighted average common shares outstanding | 6,985 | 6,923 | 6,958 | 6,919 |
Dilutive effect of equity incentive plans | 69 | 0 | 27 | 0 |
Weighted average common shares outstanding assuming full dilution | 7,054 | 6,923 | 6,985 | 6,919 |
Stock options not included in the computation of diluted earnings per share of common stock because the option exercise prices exceeded the average market prices of the common shares | 375 | 497 | 375 | 494 |
Stock options with an exercise price below the average market price | 574 | 467 | 574 | 470 |