-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, WZTHFEhwhqMR0nktL841pwFhc/irN+l+ub4KPHVgDsJ0S0+YYeTFz4jy94E3PG6t dt9z3RgaxDMCOQ1zbfNSyA== 0000950123-09-005055.txt : 20090320 0000950123-09-005055.hdr.sgml : 20090320 20090320164143 ACCESSION NUMBER: 0000950123-09-005055 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20090105 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090320 DATE AS OF CHANGE: 20090320 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FUEL TECH, INC. CENTRAL INDEX KEY: 0000846913 STANDARD INDUSTRIAL CLASSIFICATION: INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFYING EQUIP [3564] IRS NUMBER: 205657551 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-33059 FILM NUMBER: 09696719 BUSINESS ADDRESS: STREET 1: 512 KINGSLAND DRIVE CITY: BATAVIA STATE: IL ZIP: 60510 BUSINESS PHONE: 6308454437 MAIL ADDRESS: STREET 1: 512 KINGSLAND DRIVE CITY: BATAVIA STATE: IL ZIP: 60510 FORMER COMPANY: FORMER CONFORMED NAME: FUEL TECH N V DATE OF NAME CHANGE: 19930510 8-K/A 1 y75480e8vkza.htm FORM 8-K/A 8-K/A
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) January 5, 2009
FUEL TECH, INC.
(Exact name of registrant as specified in its charter)
         
Delaware
(State or other jurisdiction
of incorporation)
  001-33059
(Commission
File Number)
  20-5657551
(IRS Employer
Identification No.)
Fuel Tech, Inc.
27601 Bella Vista Parkway
Warrenville, IL 60555-1617
630-845-4500
(Address and telephone number of principal executive offices)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provision:
o     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

Item 2.01 Completion of Acquisition or Disposition of Assets
This Amendment No. 1 to the Form 8-K filed by Fuel Tech, Inc. (“Fuel Tech” or the “Company”) on January 8, 2009 (the “Original 8-K”) is being filed to provide certain financial information not included in the Original 8-K as permitted under Item 9.01(4) of Form 8-K. The Original 8-K was filed to report the Company’s completion of its acquisition of substantially all of the assets of Advanced Combustion Technology, Inc.
The information previously reported in the Original 8-K and the copy of the asset purchase agreement entered into by the parties in connection with the transaction, attached as Exhibit 10.8 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2008, are incorporated by reference herein.
Item 9.01: Financial Statements, Pro Forma Financial Information and Exhibits
(a) Financial Statements of Business Acquired
Audited financial statements of Advanced Combustion Technology, Inc. as of and for the twelve months ended December 31, 2008, 2007, and 2006, as required by this Item 9.01 (a), are attached as Exhibit 99.1 hereto and incorporated by reference.
(b) Pro Forma Financial Information
Attached hereto as Exhibit 99.2 are the unaudited pro forma condensed consolidated balance sheet and related audited statement of operations of the Company as of and for the year ended December 31, 2008.
The pro forma financial information is presented to illustrate the effects of the acquisition on the historical financial position and operating results of the Company and Advanced Combustion Technology, Inc.
The unaudited pro forma condensed consolidated balance sheet at December 31, 2008 gives effect to the acquisition as if it had occured as of that date. The unaudited pro forma statement of operations gives the effect to the acquisition as if it had occurred on January 1, 2008.
The pro forma financial information has been derived from, and should be read in conjunction with, the historical consolidated financial statements, including notes to such statements, of the Company and Advanced Combustion Technology, Inc. For the Company, those financial statements are included in Fuel Tech’s Annual Report on Form 10-K for the year ended December 31, 2008. For Advanced Combustion Technology, Inc., those financial statements are attached hereto.
The pro forma financial information is presented for informational purposes only and is not necessarily indicative of the financial position or results of operations that would have occurred had the acquisition been consummated as of the dates indicated. In particular, the pro forma financial information includes adjustments based upon currently available information and upon assumptions that management believes are reasonable. The adjustments included in the pro forma financial information represent the preliminary determination of these adjustments based upon available information. The Company cannot assure that the actual adjustments will not differ from the pro forma adjustments reflected in the pro forma financial information.
(c) Exhibits
     
Exhibit No.   Description
 
   
23.1
  Consent of Grant Thornton LLP

 


 

99.1   Audited financial statements of Advanced Combustion Technology, Inc. for the twelve months ended December 31, 2008, 2007 and 2006.
 
99.2   Unaudited pro forma condensed consolidated balanced sheet and related unaudited proforma statement operations of the Company and Advanced Combustion Technology, Inc. as of December 31, 2008.
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 hereunto duly authorized.
         
  Fuel Tech, Inc.
(Registrant)
 
 
Date: March 20, 2009     
 
 
  By:   /s/ John P. Graham    
    John P. Graham   
    Chief Financial Officer,
Sr. Vice President and Treasurer 
 

 

EX-23.1 2 y75480exv23w1.htm EX-23.1: CONSENT OF GRANT THORNTON LLP EX-23.1
         
EXHIBIT 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We have issued our report dated March 20, 2009, with respect to the financial statements of Advanced Combustion Technology, Inc. included in the Form 8-K as of and for the years ended December 31, 2008, 2007 and 2006. We hereby consent to the incorporation by reference of said report in the Registration Statement of Fuel Tech, Inc. on Form S-8 (No. 333-137735, effective October 2, 2006).
Grant Thornton LLP
Chicago, Illinois
March 20, 2009

 

EX-99.1 3 y75480exv99w1.htm EX-99.1: AUDITED FINANCIAL STATEMENTS EX-99.1
EXHIBIT 99.1
FINANCIAL STATEMENTS
AND REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
ADVANCED COMBUSTIONS TECHNOLOGY, INC.
DECEMBER 31, 2008, 2007 AND 2006

 


 

CONTENTS
         
    Page
 
       
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
    3  
 
       
FINANCIAL STATEMENTS
       
 
       
BALANCE SHEETS
    4  
 
       
STATEMENT OF OPERATIONS
    5  
 
       
STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
    6  
 
       
STATEMENT OF CASH FLOWS
    7  
 
       
NOTES TO FINANCIAL STATEMENTS
    8  

2


 

Report of Independent Certified Public Accountants
Board of Directors
Advanced Combustion Technology, Inc.
We have audited the accompanying balance sheets of Advanced Combustion Technology, Inc. (the “Company”) as of December 31, 2008, 2007 and 2006, and the related statements of operations, stockholders’ equity, and cash flows for the years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America as established by the American Institute of Certified Public Accountants. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Advanced Combustion Technology, Inc. as of December 31, 2008, 2007 and 2006, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
GRANT THORNTON LLP (manually)
Chicago, Illinois
March 20, 2009

3


 

Advanced Combustion Technology, Inc.
Balance Sheets
(in thousands of dollars)
                         
    2008   2007   2006
     
December 31
                       
 
                       
ASSETS
                       
Current assets:
                       
Cash and cash equivalents
  $ 1,152     $ 660     $ 1,095  
Short-term investments
    29       41       40  
Accounts receivable
    8,327       3,775       2,018  
Other current assets
    83       344       18  
     
Total current assets
    9,591       4,820       3,171  
Property and equipment, net of accumulated depreciation
          3       9  
     
Total assets
  $ 9,591     $ 4,823     $ 3,180  
     
 
                       
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
                       
Current liabilities:
                       
Accounts payable
  $ 2,743     $ 844     $ 258  
Other current liabilities
                       
Employee compensation
    245              
Other accrued liabilities
    1,509       3,922       1,948  
     
Total current liabilities
    4,497       4,766       2,206  
 
                       
Shareholder loans
    4,664       2,344       1,085  
     
Total liabilities
    9,161       7,110       3,291  
 
                       
Stockholders’ equity (deficit):
                       
Common stock, $1.00 par value, 20,000 shares authorized, 9,000 shares issued
    9       9       9  
Additional paid-in capital
    491       491       491  
Retained earnings accumulated deficit
    (70)       (2,787 )     (611 )
     
Total stockholders’ equity (deficit)
    430       (2,287 )     (111 )
     
Total liabilities and stockholders’ equity (deficit)
  $ 9,591     $ 4,823     $ 3,180  
     
The accompanying notes are an integral part of these statements.

4


 

Advanced Combustion Technology, Inc.
Statements of Operations
(in thousands of dollars)
                         
    2008   2007   2006
     
FOR THE YEARS ENDED DECEMBER 31
                       
 
                       
Revenues
  $ 47,573     $ 18,994     $ 12,656  
 
                       
Costs and expenses:
                       
Cost of sales
    31,840       14,168       9,353  
Selling, general and administrative
    12,930       7,026       3,487  
     
Operating income (loss)
    2,803       (2,200 )     (184 )
     
 
                       
Interest income
    21       62       18  
Interest (expense)
    (107 )     (38 )     (54 )
     
Net income (loss)
  $ 2,717     $ (2,177 )   $ (220 )
     
The accompanying notes are an integral part of these statements.

5


 

Advanced Combustion Technology, Inc.
Statements of Stockholders’ Equity (Deficit)
(in thousands of dollars)
                                         
                    Additional   Retained Earnings    
                    Paid-In   Accumulated    
    Shares   Amount   Capital   Deficit   Total
     
 
                                       
Balance at January 1, 2006
    9,000     $ 9     $ 41     $ (391 )   $ (341 )
 
                                       
Net (loss)
                            (220 )     (220 )
Capital Contribution
                    450               450  
     
 
                                       
Balance at December 31, 2006
    9,000       9       491       (611 )     (111 )
 
                                       
Net (loss)
                            (2,176 )     (2,176 )
     
 
                                       
Balance at December 31, 2007
    9,000       9       491       (2,787 )     (2,287 )
 
                                       
Net income
                            2,717       2,717  
     
 
                                       
Balance at December 31, 2008
    9,000     $ 9     $ 491     $ (70)     $ 430  
     
The accompanyong notes are an integral part of the statements.

6


 

Advanced Combustion, Technology, Inc.
Statements of Cash Flows
(in thousands of dollars)
                         
    2008   2007   2006
     
FOR THE YEARS ENDED DECEMBER 31
                       
 
                       
OPERATING ACTIVITIES
                       
Net income (loss)
  $ 2,717     $ (2,176 )   $ (220 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
                       
Depreciation
    18       24       18  
Changes in operating assets and liabilities:
                       
Accounts receivable
    (4,552 )     (1,758 )     (1,669 )
Other current assets
    262       (327 )     (18 )
Accounts payable
    1,899       586       133  
Other current liabilities and other noncurrent liabilities
    (2,168 )     1,975       1,850  
     
Net cash provided by (used in) operating activities
    (1,824 )     (1,676 )     94  
 
                       
INVESTING ACTIVITIES
                       
Proceeds from sales of short-term investments
    12              
Purchases of property, equipment
    (16 )     (18 )     (8 )
     
Net cash (used in) investing activities
    (4 )     (18 )     (8 )
 
                       
FINANCING ACTIVITIES
                       
Proceeds from shareholder loans
    4,245       2,123       1,435  
Repayment of shareholder loans
    (1,925 )     (864 )     (1,178 )
     
Net cash provided by financing activities
    2,320       1,259       257  
 
                       
     
Net increase (decrease) in cash and cash equivalents
    492       (435 )     343  
Cash and cash equivalents at beginning of year
    660       1,095       752  
     
Cash and cash equivalents at end of year
  $ 1,152     $ 660     $ 1,095  
     
The accompanying notes are an integral part of these statements.

7


 

Advanced Combustion Technology. Inc. Notes to Financial Statements
(in thousands of dollars)
1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
As used in these Notes to Consolidated Financial Statements, the terms “we,” “us,” “our,” “the Company,” and “ACT” refer to Advanced Combustion Technology, Inc.
Organization
Advanced Combustion Technology, Inc. (ACT) is an industry leader in NOx control, offering a wide array of products and services to operators of utility and large industrial boilers. With its substantial knowledge of combustion and NOx formation processes, ACT is in the forefront of designing, engineering and installing highly efficient, cost-effective systems for combustion modification and post-combustion NOx control. ACT enjoys an extensive customer base, principally in the United States, with systems installed on over 70 units burning a variety of fuels, including coal, fuel oil and natural gas. In addition to system installations, ACT provides combustion optimization services, including: airflow testing, to improve burner stability and combustion efficiency; coal flow testing, to ensure optimal coal mill settings and uniform coal flow to the burners; and boiler tuning and consulting services.
Basis of Presentation
The financial statements include the accounts of Advanced Combustion Technology, Inc.
Use of Estimates
The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. The Company uses estimates in accounting for, among other items, revenue recognition and allowance for doubtful accounts. Actual results could differ from those estimates.
Fair Value of Financial Instruments
The carrying values of cash and cash equivalents, short-term investments, accounts receivable, accounts payable and accrued liabilities are reasonable estimates of their fair value due to their short-term nature.
Cash Equivalents and Short-Term Investments
Advanced Combustion Technology, Inc. includes investments having an original maturity of three months or less at the time of acquisition in cash and cash equivalents. Short-term investments consist of highly liquid investments having an original maturity of greater than three months which are recorded at cost. Income resulting from short-term investments is recorded as interest income. Of the cash held on deposit, esentially all of the cash balance was in excess of the amounts insured by the Federal Deposit Insurance Corporation. The Company has not experienced any losses, as a result of its cash concentration. Consequently no significant concentration of credit risk is considered to exist.
Accounts Receivable
Accounts receivable includes unbilled receivables, representing costs and estimated earnings in excess of billings on uncompleted contracts under the percentage of completion method. At December 31, 2008, 2007 and 2006, unbilled receivables were approximately $3,305, $1,031 and $1,331 respectively.
Allowance for Doubtful Accounts
In order to control and monitor the credit risk associated with our customer base, we review the credit worthiness of customers on a recurring basis. Factors influencing the level of scrutiny include the level of business the customer has with Advanced Combustions Technology, Inc., the customer’s payment history and the customer’s financial stability. Representatives of our management team review all past due accounts on a recurring basis to assess collectability. At the end of each reporting period, the allowance for doubtful accounts balance is reviewed relative to management’s collectability assessment and is adjusted if deemed necessary. Our historical credit loss has been insignificant and therefore no balance has been set aside in the allowance account.
Product Warranty
Advanced Combustions Technology, Inc. typically warrants its products against defects in design, materials, and workmanship for one to two years. Due to the infrequency of occurrence and the insignificance of amount, costs relating to warranty claims are expensed when incurred.
Property and Equipment
Property and equipment is comprised of office furniture and computer equipment and is stated at historical cost. Provisions for depreciation are computed by the straight-line method, using estimated useful lives.


 

Revenue Recognition
Advanced Combustion Technology, Inc. uses the percentage of completion method of accounting for equipment construction contracts that are sold. Under the percentage of completion method, revenues are recognized as work is performed based on the relationship between actual construction costs incurred and total estimated costs at completion. Revisions in completion estimates and contract values in the period in which the facts giving rise to the revisions become known can influence the timing of when revenues are recognized under the percentage of completion method of accounting. Provisions are made for estimated losses on uncompleted contracts in the period in which such losses are determined. As of December 31, 2008, 2007 and 2006, we had no construction contracts in progress that were identified as loss contracts.
Income Taxes
Advanced Combustion Technology, Inc. filed an election with the Internal Revenue Commission to be subject to federal income taxation under the Subchapter S of the Internal Revenue Code. This election exempts the Company from federal taxation at the corporate level and passes through the obligation to the individual shareholders.
2. CONSTRUCTION CONTRACTS IN PROGRESS
The status of contracts in progress as of December 31, 2008, 2007 and 2006 is as follows:
                         
    2008   2007   2006
     
 
                       
Costs incurred on uncompleted contracts
  $ 21,247     $ 5,026     $ 6,175  
Estimated earnings
    12,809       2,570        892  
     
Earned revenue
    34,056       7,596       7,067  
Less billings to date
    31,625       9,644       6,543  
     
Total
  $ 2,431     $ (2,048 )   $ 524  
     
Classified as follows:
                       
Costs and estimated earnings on uncompleted contracts
  $ 3,260     $ 687     $ 1,227  
Billings in excess of costs and estimated earnings on uncompleted contracts
    (829 )     (2,735 )     (703 )
     
Total
  $ 2,431     $ (2,048 )   $ 524  
     
Costs and estimated earnings in excess of billings on uncompleted contracts are included in accounts receivable on the consolidated balance sheet, while billings in excess of costs and estimated earnings on uncompleted contracts are included in other accrued liabilities on the consolidated balance sheet.
As of December 31, 2008, 2007 and 2006, we had no construction contracts in progress that were identified as loss contracts.
3. COMMON SHARES
At December 31, 2008, Advanced Combustion Technology, Inc. had 20,000 common shares authorized and 9,000 issued and outstanding.
4. COMMITMENTS
Operating Leases
Advanced Combustion Technology, Inc. leases office and warehouse space on a month-to-month basis. There are no future minimum lease payments due under non-cancellable operating leases that have initial or remaining lease terms in excess of one year as of December 31, 2008. Rent expense was $72, $50, and $33 for the years ended December 31, 2008, 2007 and 2006, respectively.
5. DEBT FINANCING
The Company obtains financing through shareholder loans. These funds are secured by individual promissory notes. The promissory notes are payable on demand and subject to interest at the rate of 5% per annum. Repayments of the loans are made periodically throughout the year at the request of the shareholder and as funds are available. The Company had outstanding shareholder loans at December 31, 2008, 2007 and 2006 in the amount of $4,664, $2,344, and $1,085, respectively.
6. DEFINED CONTRIBUTION PLAN
Advanced Combustion Technology, Inc. has a retirement savings plan available for all employees. Contributions are determined based upon employee compensation and are capped at the plan limits. Costs related to this plan were $387, $283, and $218 for the years ended 2008, 2007 and 2006, respectively.

9


 

7. SUBSEQUENT EVENT — SALE OF SUBSTANTIALLY ALL OF THE ASSETS OF THE BUSINESS
On December 5, 2008, Advanced Combustion Technology, Inc. signed a definitive agreement with Fuel Tech, Inc. (Fuel Tech) whereby Fuel Tech would acquire substantially all of the assets and assume certain liabilities of the Company for approximately $22,000 in cash plus performance-based contingent payments. We believe the addition of our nitrogen oxide (NOx) control systems, including low-NOx burners and over-fire air systems, will strengthen Fuel Tech’s position in the combustion modification market and will provide the new combined entity with a total technical solution for NOx control from the burner to the stack. In addition, this acquisition should provide a natural conduit for potential follow-on business from those clients requiring deeper emission reductions that can only be satisfied with post-combustion NOx controls.

10 

EX-99.2 4 y75480exv99w2.htm EX-99.2: UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET EX-99.2
EXHIBIT 99.2
Fuel Tech, Inc.
Unaudited Pro Forma Consolidated Balance Sheet
For the Fiscal Year ended December 31, 2008
(in thousands)
                                 
            Advanced              
            Combustion              
    Fuel Tech, Inc.     Technology, Inc.     Acquisition        
    (audited)     (audited)     Adjustments     Pro Forma  
Assets
                               
Current assets:
                               
Cash and cash equivalents
  $ 28,149     $ 1,152     $ (23,252) (a)   $ 6,049  
Short-term investments
          29       (29) (a)      
Accounts receivable, net of allowances
    23,365       8,327             31,692  
Inventories
    1,014                   1,014  
Deferred income taxes
    767                   767  
Prepaid expenses and other current assets
    4,718       83             4,801  
 
                       
Total current assets
    58,013       9,591       (23,281 )     44,323  
 
                               
Equipment, net of accumulated depreciation
    17,515                   17,515  
Goodwill and other intangible assets, net of accumulated amortization
    7,701             18,080 (b)     25,781  
Deferred income taxes
    2,412                   2,412  
Other assets
    3,232                   3,232  
 
                       
Total assets
  $ 88,873     $ 9,591     $ (5,201 )   $ 93,263  
 
                       
 
                               
Liabilities and stockholders’ equity
                               
Current liabilities:
                               
Short-term borrowings
  $ 2,188     $     $     $ 2,188  
Accounts payable
    8,196       2,743             10,939  
Accrued liabilities:
                               
Employee compensation
    510       245             755  
Other accrued liabilities
    2,773       1,509       (107) (c)     4,175  
 
                       
Total current liabilities
    13,667       4,497             18,057  
 
                               
Other noncurrent liabilities/ shareholder loans
    1,389       4,664       (4,664) (c)     1,389  
 
                       
Total liabilities
    15,056       9,161       (4,771 )     19,446  
 
                               
Stockholders’ equity:
                               
 
                               
Common stock
    241       9       (9) (d)     241  
Additional paid-in capital
    118,588       491       (491) (d)     118,588  
Retained earnings accumulated deficit
    (45,280 )     (70 )     70 (d)     (45,280 )
Accumulated other comprehensive income
    187                   187  
Nil coupon perpetual loan notes
    81                   81  
 
                       
Total stockholders’ equity (deficit)
    73,817       430       (430 )     73,817  
 
                       
Total liabilities and stockholders’ equity (deficit)
  $ 88,873     $ 9,591     $ (5,201 )   $ 93,263  
 
                       
 
(a)   To reflect the funding of the acquisition and the elimination of certain assets that were not acquired.
 
(b)   To reflect the estimated fair value of intangible assets and cost in excess of net assets acquired (goodwill) as a result of the acquisition. No amortization of the intangible assets has occurred pending the finalization of the purchase price allocation.
 
(c)   To reflect the repayment of outstanding shareholder loans reflected on ACT’s books and the elimination of related interest.
 
(d)   To reflect the elimination of ACT’s historical equity accounts.

 


 

Fuel Tech, Inc.
Unaudited Pro Forma Consolidated Statement of Operations
For the Fiscal Year ended December 31, 2008
(in thousands)
                                 
            Advanced              
            Combustion              
    Fuel Tech, Inc.     Technology, Inc.     Acquisition        
    (audited)     (audited)     Adjustments     Pro Forma  
 
                               
Statement of operations:
                               
Net sales
  $ 81,074     $ 47,573             $ 128,647  
Costs and expenses:
                               
Cost of sales
    44,345       31,840               76,185  
Selling, general, and administrative
    28,012       12,930               40,942  
Research and development
    2,100                     2,100  
 
                       
 
    74,457       44,770             119,227  
 
                       
Operating income
    6,617       2,803               9,420  
Interest expense
    (135 )     (107     107 (a)      (135 )
Interest income
    741       21       (681 )(b)     81  
Other expense
    (226 )                   (226 )
 
                       
Income before taxes
    6,997       2,717       (574 )     9,145  
Income tax expense
    (3,395 )           (1,087 )(c)     (4,482 )
 
                       
Net income
  $ 3,602     $ 2,717     $ (1,661 )   $ 4,658  
 
                       
 
                               
Net income per Common Share:
                               
Basic
  $ 0.15                     $ 0.19  
Diluted
  $ 0.15                     $ 0.19  
 
                               
Weighted average number of Common Shares outstanding:
                               
Basic
    24,082,000                       24,082,000  
Diluted
    24,477,000                       24,477,000  
 
(a)   To reflect the reduction of interest expense due to the elimination of shareholder loans.
 
(b)   To reflect the reduction in interest income due to funding of the acquisition and the exclusion of non acquired assets.
 
(c)   To reflect the effect income tax expense using Fuel Tech’s effective tax rate as of December 31, 2008.

 

-----END PRIVACY-ENHANCED MESSAGE-----