Delaware
|
20-3340900
|
|
(State
of incorporation)
|
(IRS
Employer
Identification
No.)
|
Title
of each class
to
be so registered
|
Name
of each exchange on which
each
class is to be registered
|
|
n/a
|
n/a
|
Page
|
|
Item
1. - Business
|
1
|
Item
1A. - Risk Factors
|
36
|
Item
2. - Financial Information
|
46
|
Item
3. - Properties
|
63
|
Item
4. - Security Ownership of Certain Beneficial Owners and
Management
|
64
|
Item
5. - Directors and Executive Officers
|
67
|
Item 6.
- Executive Compensation
|
70
|
Item 7.
- Certain Relationships and Related Transactions, and Director
Independence
|
76
|
Item 8.
- Legal Proceedings
|
79
|
Item 9.
- Market Price of and Dividends on Our Common Equity/Related Shareholder
Matters
|
80
|
Item 10.
- Recent Sales of Unregistered Securities
|
82
|
Item 11.
- Description of Securities to be Registered
|
89
|
Item 12.
- Indemnification of Directors and Officers
|
94
|
Item 13.
- Financial Statements and Supplementary Data
|
95
|
Item 14. -
Changes in and Disagreements with Accountants on Accounting and
Financial Disclosure
|
164
|
Item 15.
- Financial Statements and Exhibits
|
165
|
|
·
|
The
closing of the acquisition was to take place on the later of
October 31, 2006 or the third business day after the date on which
certain closing conditions have been satisfied or
waived.
|
|
·
|
The
acquisition agreement contained various representations and warranties by
us relating to: our proper organization and good standing; the corporate
authorization and enforceability of the acquisition
agreement; required consents and approvals; absence of conflicts with
other agreements and laws; absence of litigation against the acquisition;
available financing to consummate the acquisition; and no reliance upon
representations, warranties, forecasts and the like except as specifically
set forth in the acquisition
agreement.
|
|
·
|
The
acquisition agreement contained various representations and warranties of
Eastman Chemical Company relating to: proper organization and good
standing of Eastman Chemical Company and Eastman SE, Inc.; the
authorization and enforceability of the acquisition agreement; required
consents; absence of conflicts with other agreements and laws; the
capitalization of Eastman SE, Inc.; the preparation of Eastman SE, Inc.’s
financial statements; liabilities of Eastman SE, Inc.; the absence of
certain developments regarding Eastman SE, Inc.; Eastman SE, Inc.’s taxes;
Eastman SE, Inc.’s real property; Eastman SE, Inc.’s tangible personal
property and other assets; Eastman SE, Inc.’s intellectual property;
Eastman SE, Inc.’s contracts; Eastman SE, Inc.’s employee benefits; labor
matters affecting Eastman SE, Inc.; litigation affecting Eastman SE, Inc.;
compliance by Eastman SE, Inc. with laws and permits; environmental
matters affecting Eastman SE, Inc.; Eastman SE, Inc.’s customers and
suppliers; and product liability matters affecting Eastman SE,
Inc.
|
|
·
|
The
acquisition agreement contained certain covenants imposed upon Eastman
Chemical Company relating to: our access to documents; obtaining the
necessary consents and satisfying Eastman Chemical Company’s conditions to
the closing (including making the appropriate filings under the
Hart-Scott-Rodino Act); public statements; confidential information; no
solicitation of other acquisition proposals regarding Eastman SE, Inc. or
its business; inspections by us; no competition against Eastman SE, Inc;
and no solicitation of Eastman SE, Inc.’s
employees.
|
|
·
|
The
acquisition agreement contained certain covenants imposed upon us relating
to: confidentiality; public statements; obtaining the necessary consents
and satisfying our conditions to the closing (including making the
appropriate filings under the Hart-Scott-Rodino Act); Eastman Chemical
Company’s access to documents; no solicitation of Eastman Chemical
Company’s customers; employee matters; no competition against Eastman
Chemical Company; and no solicitation of Eastman SE, Inc.’s
employees.
|
|
·
|
All
representations and warranties contained in the acquisition agreement
generally terminate 18 months after the closing date with certain
exceptions.
|
|
·
|
Except
with respect to environmental matters, Eastman Chemical Company agreed to
indemnify, defend, and hold us harmless from and against any and all
losses actually incurred by us to the extent arising out of or resulting
from: (i) any breach as of the closing date of a representation or
warranty made by Eastman Chemical Company in the acquisition agreement;
(ii) any breach of any covenant or agreement of Eastman Chemical
Company in the acquisition agreement; (iii) pre-closing taxes not
included in working capital; and (iv) any liability of Eastman SE,
Inc. relating to product liability and not disclosed to us in a schedule
to the acquisition agreement or included in closing working
capital.
|
|
·
|
Eastman
Chemical Company is not liable for any losses with respect to any breach
as of the closing date of a representation or warranty made by Eastman
Chemical Company in the acquisition agreement unless: (i) a claim is
asserted prior to the relevant survival period for such representation or
warranty; and (ii) the aggregate of all such losses exceeds, on a
cumulative basis, $750,000 (and then only to the extent of such
excess). In addition, Eastman Chemical Company will not be
required to pay an aggregate amount in excess of $7,500,000 in respect of
all losses with respect to any breach as of the closing date of a
representation or warranty made by Eastman Chemical Company in the
acquisition agreement (exclusive of environmental
matters). These limitations do not apply to losses attributable
to: (a) any breach of any covenant or agreement of Eastman Chemical
Company in the acquisition agreement; (b) any pre-closing taxes not
included
|
|
|
in
working capital; and (c) any liability of Eastman SE, Inc. relating
to product liability and not disclosed to us in a schedule to the
acquisition agreement or included in working
capital.
|
|
·
|
Except
with respect to environmental matters, we agreed to indemnify and hold
Eastman Chemical Company harmless from and against any and all losses
actually incurred by it to the extent arising out of or resulting from:
(i) any breach as of the closing date of a representation or warranty
made by us in the acquisition agreement; and (ii) any breach by us of
any covenant or agreement in the acquisition
agreement.
|
|
·
|
On
the closing of the acquisition, we and Eastman Chemical Company agreed to
obtain an environmental insurance policy to provide insurance coverage for
environmental conditions existing at Eastman SE, Inc.’s manufacturing
facility. We and Eastman Chemical Company each agreed to pay
50% of the insurance premium. Such insurance policy was to have
a policy limit of $10,000,000 with a per claim deductible of $150,000 and
a term of ten years following the closing. During the first
five years of the term, we will pay the first $75,000 of the deductible
and Eastman Chemical Company will pay the second
$75,000.
|
|
·
|
Subject
to a $15,000,000 cap (which is inclusive of the $10,000,000 environmental
insurance policy limit), during the five-year period beginning with the
closing date, Eastman Chemical Company agreed to retain liability for and
to indemnify, defend and hold us and Eastman SE, Inc. harmless from,
against and with respect to any losses actually incurred by us or Eastman
SE, Inc. to the extent arising out of or resulting from: (i) any
breach of any environmental representation or warranty of Eastman Chemical
Company contained in the acquisition agreement; (ii) any liability
under CERCLA or RCRA or any state law based on CERCLA or RCRA, or under
any other environmental law, for costs of response or the costs of
complying with an injunctive or other order under RCRA or under any other
environmental law, at a hazardous waste site (other than Eastman SE,
Inc.’s owned real property) and attributable to the activities of Eastman
Chemical Company, its affiliates (including Eastman SE, Inc.) or the
operation of Eastman SE, Inc.’s business prior to closing; (iii) an
environmental condition at any of Eastman SE, Inc.’s owned real property
which existed at or prior to the closing (notwithstanding the foregoing,
Eastman Chemical Company is not liable for an environmental condition:
(a) unless an investigation or remediation of the environmental
condition is required by law or by an order issued to us or Eastman SE,
Inc. by an environmental authority; or (b) to the extent the
environmental condition is attributable to the activities of Eastman SE,
Inc. or us or the operation of Eastman SE, Inc.’s business after the
closing); and (iv) any violation of, or non-compliance with, any
environmental law by Eastman SE, Inc.’s business to the extent that such
violation or non-compliance existed at or prior to the
closing.
|
|
·
|
We
agreed to assume liability for and indemnify and hold Eastman Chemical
Company and Eastman Chemical Company’s affiliates harmless from, against
and with respect to any losses actually incurred by or asserted against
Eastman Chemical Company or such affiliates to the extent arising out of
or resulting from: (i) any liability under CERCLA or any state law
based on CERCLA for costs of response at a property other than Eastman SE,
Inc.’s owned real property attributable to the activities of us, our
affiliates or the operation of Eastman SE, Inc.’s business after the
closing; (ii) any environmental condition at or associated with any
of Eastman SE, Inc.’s owned real property first arising after the closing;
(iii) any violation of, or non-compliance with, any environmental law
by us, our affiliates or Eastman SE, Inc.’s business that did not exist
prior to or at the time of the closing; and (iv) our utilization of
certain financial assurances given by Eastman Chemical Company to the
Arkansas Department of Environmental Quality on behalf of Eastman SE,
Inc.
|
|
·
|
Except
as with respect to the indemnifications described above, we agreed that,
in connection with Eastman SE, Inc.’s business or owned real property, we
will assert no claim against Eastman Chemical Company and that Eastman
Chemical Company is released from and will have no liability or obligation
whatsoever to us or our successors or assigns with respect to any losses
arising under, related to or associated with the environment,
environmental authorities,
|
|
environmental
authorizations, environmental conditions, environmental law, and
environmental liabilities. Except as with respect to the
indemnifications described above, Eastman Chemical Company agreed that, in
connection with Eastman SE, Inc.’s business or owned real property, it
will assert no claim against us or Eastman SE, Inc. and that we and
Eastman SE, Inc. are released from and will have no liability or
obligation whatsoever to Eastman Chemical Company or its successors or
assigns with respect to any losses arising under, related to or associated
with the environment, environmental authorities, environmental
authorizations, environmental conditions, environmental law, and
environmental liabilities.
|
|
·
|
Upon
closing, Eastman SE, Inc. was to enter into a conversion agreement with
Eastman Chemical Company pursuant to which Eastman SE, Inc. will produce
certain chlorinated polyolefin products on Eastman Chemical Company’s
behalf. The initial term was to be for five years and
thereafter will automatically renew for successive one year renewal terms
unless canceled by either party within 180 days of the original term or
renewal term, as applicable. Eastman Chemical Company will have
the right to terminate the agreement earlier upon the payment of certain
early termination fees. Eastman SE, Inc. was to also enter into
a conversion agreement with Eastman Chemical Company pursuant to which
Eastman SE, Inc. will produce di-isopropylbenzene and derivative products
on Eastman Chemical Company’s behalf. The initial term was to
be for five years and thereafter automatically renews for successive one
year renewal terms unless canceled by either party within 180 days of the
original term or renewal term, as applicable. Eastman Chemical
Company will have the right to terminate the agreement earlier upon the
payment of certain early termination
fees.
|
|
·
|
In
connection with the consummation of the acquisition, Eastman Chemical
Company and Eastman SE, Inc. agreed to enter into supply
contracts. Under these contracts, Eastman Chemical Company will
after the closing date sell to Eastman SE, Inc. certain chemicals and
Eastman SE, Inc. will after the closing date sell to Eastman Chemical
Company certain chemicals. The contracts will continue for one
to three years and continue year-to-year thereafter unless terminated upon
180 days prior written notice by either
party.
|
|
·
|
In
connection with the consummation of the acquisition, Eastman Chemical
Company and Eastman SE, Inc. agreed to enter into a technology transfer
agreement pursuant to which, on the closing date, Eastman Chemical Company
will transfer to Eastman SE, Inc. certain intellectual property related to
Eastman SE, Inc.’s business.
|
|
·
|
In
connection with the consummation of the acquisition, Eastman Chemical
Company and Eastman SE, Inc. agreed to enter into a software license
agreement pursuant to which, on the closing date, Eastman Chemical Company
agreed to grant to Eastman SE, Inc. a royalty-free, non-exclusive license
to use certain software solely in support of Eastman SE, Inc.’s internal
business operations. The license continues until terminated by
Eastman SE, Inc.
|
|
·
|
In
connection with the consummation of the acquisition, Eastman Chemical
Company and Eastman SE, Inc. agreed to enter into a transition services
agreement pursuant to which Eastman Chemical Company will provide certain
transition services to Eastman SE, Inc. following the closing of the
acquisition. These services generally are those provided to
Eastman SE, Inc. by Eastman Chemical Company prior to the execution of the
acquisition agreement. The services will be provided for six
months following the closing date (with certain
exceptions). There is a monthly service charge for most fees,
although some service fees are based upon an hourly
charge.
|
|
·
|
adding
methanol recovery and biodiesel feedstock pretreatment capabilities to the
plant - the biodiesel feedstock pretreatment system has been completed and
the methanol recovery system is scheduled for completion in the second
half of 2008;
|
|
·
|
constructing
additional storage and related infrastructure at the plant to support
increased movements of feedstocks, methanol, glycerin and biodiesel on and
off the site - scheduled for completion in the first quarter of
2008;
|
|
·
|
expanding
on-site rail siding and railcar loading and unloading facilities to
accommodate the increased number of railcars expected at the plant -
scheduled for completion in the first quarter of
2008;
|
|
·
|
obtaining
storage/thruput in Little Rock, Arkansas on the Arkansas River so that
biodiesel can be shipped by barge to larger markets and feedstocks can be
brought in to the plant by barge and truck - a lease agreement was signed
with Center Point Terminal Company concurrent with the closing of the
acquisition of FutureFuel Chemical
Company;
|
|
·
|
acquiring
a fleet of tanker trucks to transport the biofuels and feedstocks between
the plant and these storage facilities on such rivers - this project is
substantially completed until logistical requirements require a larger
internal truck fleet; and
|
|
·
|
procuring
railcars to transport raw goods to the plant and deliver biodiesel from
the plant to customers - this project is substantially completed until
logistical requirements require a larger railcar
fleet.
|
Period
|
Revenues
from
External
Customers
|
Net
Income
(Loss)
|
Total
Assets
|
|||||||||
Three
months ended March 31, 2007
|
$ | 37,506 | $ | (2,040 | ) | $ | 197,809 | |||||
Year
ended December 31, 2006
|
$ | 134,168 | $ | 2,242 | $ | 203,516 | ||||||
Year
ended December 31, 2005
|
$ | 104,364 | $ | 381 | $ | 114,500 | ||||||
Year
ended December 31, 2004
|
$ | 127,945 | $ | (14,867 | ) | $ | 118,164 |
Period
|
Revenues
from
Chemical
Segment
|
Revenues
from
Biofuels
Segment
|
Total
Revenues
from
External
Customers
|
|||||||||
Three
months ended March 31, 2007
|
$ | 35,654 | $ | 1,852 | $ | 37,506 | ||||||
Year
ended December 31, 2006
|
$ | 120,828 | $ | 13,340 | $ | 134,168 | ||||||
Year
ended December 31, 2005
|
$ | 104,364 | $ | 0 | $ | 104,364 | ||||||
Year
ended December 31, 2004
|
$ | 127,945 | $ | 0 | $ | 127,945 |
|
·
|
extending
domestic diesel fuel supplies;
|
|
·
|
reducing
dependence on foreign crude oil
supplies;
|
|
·
|
expanding
markets for domestic and international agricultural
products;
|
|
·
|
reducing
emissions of greenhouse gases and other gases that are regulated by the
United States Environmental Protection Agency (see, e.g., http://www.cyberlipid.org/glycer/biodiesel.htm);
and
|
|
·
|
being
usable by existing diesel engines while extending their useful lives (see,
e.g., http://www.cyberlipid.org/glycer/biodiesel.htm).
|
|
·
|
a
“pre-treatment” phase to make the raw material such as wood or straw
amenable to hydrolysis;
|
|
·
|
enzymatic
hydrolysis to break down the cellulose and hemicellulose into oligomers
and sugars;
|
|
·
|
yeast
fermentation of the sugar solution;
and
|
|
·
|
distillation
and drying to produce ethyl alcohol meeting fuel-grade ASTM
standards.
|
|
·
|
gasification
— complex carbon based molecules are broken apart to access the carbon as
carbon monoxide, carbon dioxide and hydrogen are
produced.
|
|
·
|
fermentation
— the carbon monoxide, carbon dioxide and hydrogen are converted into
ethanol using developed organisms such as the Clostridium ljungdahlii
organism.
|
|
·
|
distillation
— ethanol is separated from water and other co-products and dried to meet
fuel-grade ASTM standards.
|
|
·
|
after
compliance with the new low-sulfur requirements, diesel fuel will become
less toxic;
|
|
·
|
diesel
fuel is more fuel efficient than
gasoline;
|
|
·
|
diesel
engines are being installed in a larger number of commercially successful
automobiles; and
|
|
·
|
clean
diesel light vehicles provide government-owned fleets with an option for
increasing vehicle efficiency.
|
|
·
|
Petrodiesel
costs less to make per gallon than
biodiesel.
|
|
·
|
Infrastructure
is in place to transport great quantities of petrodiesel (such as
pipelines and bulk storage
facilities).
|
|
·
|
The
petrodiesel industry has solved cold temperature limitations of
petrodiesel.
|
|
·
|
The
petrodiesel industry has solved storage stability issues with
petrodiesel.
|
|
·
|
Petrodiesel
meeting fuel quality standards is relatively easy to
manufacture.
|
|
·
|
Biodiesel
contains 8% less energy per gallon than petrodiesel. See http://www.nrel.gov/vehiclesandfuels/npbf/pdfs/40555.pdf
|
|
·
|
Biodiesel
is made from renewable sources.
|
|
·
|
When
burned, biodiesel results in a substantial reduction of unburned
hydrocarbons, carbon monoxide and particulate matter as compared to
petrodiesel.
|
|
·
|
Biodiesel
is biodegradable and nontoxic and is not considered a hazardous material
when spilled.
|
|
·
|
Biodiesel
is essentially free of sulfur and
aromatics.
|
|
·
|
The
overall ozone forming potential of the hydrocarbon exhaust emissions from
biodiesel is nearly 50% less than that for
petrodiesel.
|
|
·
|
Biodiesel
is registered as a fuel and fuel additive with the U.S. Environmental
Protection Agency and B100 biodiesel has been designated as an alternative
fuel by the U.S. Departments of Energy and
Transportation.
|
|
·
|
Biodiesel
can use domestic feedstock, reducing the amount of crude oil imported into
the U.S.
|
|
·
|
Public
policy, both as enacted into law and as enunciated by governmental
agencies in the United States, favors the production and use of
biodiesel.
|
|
·
|
Biodiesel
can be blended with petrodiesel in any
ratio.
|
(a)
|
This
is changing for 2007 in that both OPIS and Platts are now publishing
posted prices for biodiesel at various locations throughout the United
States.
|
Basis
of Daily Data
|
||
Sales
Price
|
Spot
price of one gallon of low sulfur No. 2 petrodiesel in the U.S. Gulf Coast
plus $1.00 per gallon federal blending credit
|
|
Less:
Feedstock Cost
|
USDA
crude soybean oil spot price per pound times 7.3
|
|
Less:
Production Cost
|
$0.50
per gallon industry wide average according to the United States Department
of Agriculture
|
|
Equals:
Hypothetical Margin
|
|
·
|
refined
virgin vegetable oils;
|
|
·
|
refined
animal fats; and
|
|
·
|
used
cooking oils and trap grease.
|
Federal
Agency
that
Administers/
Oversees
|
Type
of
Incentive
|
Who
Receives
Incentive
|
Commonly
Known
As
|
Summary
|
IRS
|
income
tax credit
|
infrastructure
providers
|
Alternative
Fuel
Infrastructure
Credit
|
Provides
a tax credit in an amount equal to 30% of the cost of any qualified
non-residential alternatively fueled vehicle refueling property placed
into service in the United States up to $30,000, subject to certain
limits.
|
EPA
|
grant
program
|
school
districts
|
Clean
School
Bus
Program
|
Reduces
operating costs and children’s exposure to harmful diesel exhaust by
limiting bus idling, implementing pollution reduction technology,
improving route logistics and switching to biodiesel. The
Energy Bill of 2005
|
Federal
Agency
that
Administers/
Oversees
|
Type
of
Incentive
|
Who
Receives
Incentive
|
Commonly
Known
As
|
Summary
|
utilizes
this program to grant up to a 50% cost share (depending on the age and
emissions of the original bus) to replace school buses with buses that
operate on alternative fuel or low-sulfur diesel, or up to 100% for
retrofit projects.
|
||||
USDA
|
grant
program
|
agricultural
producers and small businesses
|
Renewable
Energy Systems and Energy Efficiency Improvements Grant
|
In
2005, the U.S. Department of Agriculture’s Office of Rural Development
made available $22.8 million in competitive grant funds and
guaranteed loans for the purchase of renewable energy systems and energy
improvements for agricultural producers and small rural
businesses. Eligible projects include biofuels, hydrogen and
energy efficiency improvements, as well as solar, geothermal and
wind.
|
USDA/DOE
|
grant
program
|
biobased
fuels researchers
|
Biomass
Research and Development Act of 2000
|
Funds
research, development and demonstration biomass projects with respect to
renewable energy resources from the agricultural and agro-forestry
sectors. Biomass is defined as organic matter that is available
on a renewable or recurring basis.
|
|
·
|
innovating,
developing and improving biofuels processes, in particular biodiesel and
bioethanol, including value-up technology and applications for
co-products; and
|
|
·
|
developing
and improving processes for custom manufacturing products or performance
chemicals.
|
|
·
|
require
acquisition of permits regarding discharges into the air and discharge of
waste waters;
|
|
·
|
place
restrictions on the handling and disposal of hazardous and other wastes;
and
|
|
·
|
require
capital expenditures to implement pollution control
equipment.
|
|
·
|
operational
expertise to produce ASTM D6751 quality biodiesel from diverse
feedstocks;
|
|
·
|
leveraging
BQ-9000 quality certification to supply demanding biodiesel
applications;
|
|
·
|
conversion
of available capacity at below new-build
costs;
|
|
·
|
service
to regional markets and enhanced distribution channels to national
markets;
|
|
·
|
process
improvement to reduce costs of manufacturing;
and
|
|
·
|
adding
value to co-products and by-products from biofuels
production.
|
|
·
|
long
term contracts for most custom manufacturing
products;
|
|
·
|
strong
relationships with customers who are market leaders, leading to repeat
business;
|
|
·
|
technical
capability to innovate processes, particularly the ability to apply both
chemistry and engineering disciplines to solve complex technical
problems;
|
|
·
|
responsiveness
and customer service from an entrepreneurial
organization;
|
|
·
|
ability
to practice a range of manufacturing scale;
and
|
|
·
|
process
improvement capability to achieve lowest-cost manufacturing
position.
|
|
·
|
enhancing
pricing processes and strategies, and optimizing biofuels channels to
market;
|
|
·
|
continuing
to pursue cost reduction opportunities, including improved operational
efficiency through business
simplification;
|
|
·
|
achieving
high utilization of manufacturing
assets;
|
|
·
|
improving
capital efficiency through high value de-bottlenecking opportunities and
incremental expansions of existing assets and infrastructure;
and
|
|
·
|
enhancing
custom manufacturing project selection and portfolio
mix.
|
Period
|
United
States
|
All
Foreign
Countries
|
Total
|
|||||||||
Three
months ended March 31, 2007
|
$ | 32,300 | $ | 5,206 | $ | 37,506 | ||||||
Year
ended December 31, 2006
|
$ | 131,893 | $ | 18,877 | $ | 150,770 | ||||||
Year
ended December 31, 2005
|
$ | 105,719 | $ | 13,820 | $ | 119,539 | ||||||
Year
ended December 31, 2004
|
$ | 138,636 | $ | 5,521 | $ | 144,157 |
|
·
|
worldwide
and domestic supplies of oil and
gas;
|
|
·
|
the
price and/or availability of biodiesel
feedstocks;
|
|
·
|
weather
conditions;
|
|
·
|
the
level of consumer demand;
|
|
·
|
the
price and availability of alternative
fuels;
|
|
·
|
the
availability of pipeline and refining
capacity;
|
|
·
|
the
price and level of foreign imports;
|
|
·
|
domestic
and foreign governmental regulations and
taxes;
|
|
·
|
the
ability of the members of the Organization of Petroleum Exporting
Countries to agree to and maintain oil price and production
controls;
|
|
·
|
political
instability or armed conflict in oil-producing regions;
and
|
|
·
|
the
overall economic environment.
|
|
·
|
operating
a significantly larger combined
organization;
|
|
·
|
consolidating
corporate technological and administrative
functions;
|
|
·
|
integrating
internal controls and other corporate governance matters;
and
|
|
·
|
diverting
management’s attention from other business
concerns.
|
Combined
|
FutureFuel
Corp.
|
Eastman SE, Inc. | ||||||||||||||||||||||||||
Item
|
Twelve
Months
Ended
December
31,
2006
|
Three
Months
Ended
March
31,
2007
|
Twelve
Months
Ended
December
31, 2006
|
Ten
Months
Ended
October
31,
2006
|
Three
Months
Ended
March,
31, 2006
|
Twelve
Months
Ended
December
31,
2005
|
Twelve
Months
Ended
December
31,
2004
|
|||||||||||||||||||||
Operating
Revenues
|
$ | 150,770 | $ | 37,506 | $ | 23,043 | $ | 127,727 | $ | 35,054 | $ | 119,539 | $ | 144,157 | ||||||||||||||
Net
income (loss)
|
$ | 2,242 | $ | (2,040 | ) | $ | 2,717 | $ | (475 | ) | $ | 767 | $ | 381 | $ | (14,867 | ) | |||||||||||
Earnings
(loss) per common share
|
||||||||||||||||||||||||||||
Basic
|
$ | 0.08 | $ | (0.08 | ) | $ | 0.10 |
NA
|
NA
|
NA
|
NA
|
|||||||||||||||||
Diluted
|
$ | 0.07 | $ | (0.08 | ) | $ | 0.09 |
NA
|
NA
|
NA
|
NA
|
|||||||||||||||||
Total
Assets
|
$ | 203,516 | $ | 197,809 | $ | 203,516 |
NA
|
NA
|
$ | 114,500 | $ | 118,164 | ||||||||||||||||
Long-term
obligations
|
$ | 25,052 | $ | 24,955 | $ | 25,439 |
NA
|
NA
|
$ | 24,830 | $ | 25,105 | ||||||||||||||||
Cash
dividends per common share
|
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | ||||||||||||||
Net
cash provided by (used in) operating activities
|
$ | (3,960 | ) | $ | 4,797 | $ | (12,494 | ) | $ | 8,534 | $ | 61 | $ | 7,556 | $ | 19,044 | ||||||||||||
Net
cash provided by (used in) investing activities
|
$ | (91,168 | ) | $ | (6,058 | ) | $ | (82,619 | ) | $ | (8,549 | ) | $ | (2,097 | ) | $ | (6,594 | ) | $ | (6,520 | ) | |||||||
Net
cash provided by (used in) financing activities
|
$ | 158,229 | $ | (50 | ) | $ | 158,214 | $ | 15 | $ | 2,036 | $ | (962 | ) | $ | (12,524 | ) |
2006
|
2005
|
2004
|
||||||||||
Net
cash provided by (used in) operating activities
|
$ | (3,960 | ) | $ | 7,556 | $ | 19,044 | |||||
Net
cash provided by (used in) investing activities
|
$ | (91,168 | ) | $ | (6,594 | ) | $ | (6,520 | ) | |||
Net
cash provided by (used in) financing activities
|
$ | 158,229 | $ | (962 | ) | $ | (12,524 | ) |
Ten
Months Ended October 31, 2006
|
||||
Net
cash provided by operating activities
|
$ | 8,534 | ||
Net
cash used in investing activities
|
$ | (8,549 | ) | |
Net
cash provided by financing activities
|
$ | 15 |
2007
|
2006
|
|||||||
Net
cash provided by (used in) operating activities
|
$ | 4,797 | $ | (35 | ) | |||
Net
cash provided by (used in) investing activities
|
$ | (6,058 | ) | $ | (2,097 | ) | ||
Net
cash provided by (used in) financing activities
|
$ | (50 | ) | $ | 2,536 |
Three
Months Ended March 31, 2006
|
||||
Net
cash provided by operating activities
|
$ | 61 | ||
Net
cash used in investing activities
|
$ | (2,097 | ) | |
Net
cash provided by financing activities
|
$ | 2,036 |
General
Purpose of the Commitment
|
March
31,
2007
|
December
31,
2006
|
||||||
Construction
of storage at the Batesville facility
|
$ | 1,516 | $ | 3,796 | ||||
Improvements
to materials handling capabilities at the Batesville
facility
|
760 | 177 | ||||||
Implementation
of an enterprise resource planning system
|
576 | 650 | ||||||
Total
|
$ | 2,852 | $ | 4,623 |
Leverage
Ratio
|
Base
Rate
Margin
|
LIBOR
Margin
|
||
>
3
|
-0.55%
|
1.70%
|
||
≥ 2 <
3
|
-0.70%
|
1.55%
|
||
≥ 1
< 2
|
-0.85%
|
1.40%
|
||
<
1
|
-1.00%
|
1.25%
|
Contractual
Obligations
|
Total
|
Less
than
1
Year
|
1-3
Years
|
3-5
Years
|
More
than
5
Years
|
|||||||||||||||
Long-term
debt obligations
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Capital
lease obligations
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Operating
lease obligations
|
$ | 840 | $ | 318 | $ | 395 | $ | 90 | $ | 37 | ||||||||||
Purchase
obligations(a)
|
$ | 31,718 | $ | 31,551 | $ | 111 | $ | 56 | $ | - | ||||||||||
Other
long-term liabilities
|
$ | - | $ | - | $ | - | $ | - | $ | - |
(a)
|
Purchase
obligations within less than one year include: (i) $4,623 for capital
expenditure commitments related to the construction of additional storage
capacity, material handling infrastructure and implementation of a new ERP
system; (ii) $26,335 in purchase contracts for soybean and cottonseed
oil; and (iii) $593 for information technology maintenance and
software license commitments. Purchase obligations beyond one
year include $167 for software license
commitments.
|
Item
|
Volume(a)
Requirements
|
Units
|
Hypothetical
Adverse
Change
in Price
|
Decrease
in
Gross
Profit
|
Percentage
Decrease in Gross Profit
|
|||||
Acetic
anhydride
|
7,256
|
KG
|
10.0%
|
$459
|
4.1%
|
|||||
Electricity
|
84
|
MWH
|
10.0%
|
$437
|
3.8%
|
|||||
Coal
|
40
|
MT
|
10.0%
|
$407
|
3.7%
|
|||||
Natural
gas
|
200
|
KSCF
|
10.0%
|
$275
|
2.5%
|
|||||
Methanol
|
5,915
|
KG
|
10.0%
|
$205
|
1.8%
|
|||||
Soybean
oil
|
2,784
|
KG
|
10.0%
|
$163
|
1.5%
|
|||||
Caustic
soda
|
10
|
MT
|
10.0%
|
$157
|
1.4%
|
(a)
|
Volume
requirements and average price information are based upon volumes used and
prices obtained for the twelve months ended December 31,
2006. Volume requirements may differ materially from these
quantities in future years as the business of FutureFuel Chemical Company
evolves.
|
Common
Stock
|
Warrants
|
Fully
Diluted
|
|||||||
Name and Address of Beneficial
Owner
|
Amount
of
Beneficial
Ownership
|
Percent
of
Common
Stock
|
Amount
of
Beneficial
Ownership
|
Percent
of
Warrants
|
Amount
of
Beneficial
Ownership
|
Percent
of
Common
Stock
and
Warrants(f)
|
|||
Paul
A. Novelly, 8235 Forsyth
Blvd.,
4th
Floor, Clayton, MO
63105(a)
|
7,406,250
|
27.7%
|
5,268,750
|
23.4%
|
12,675,000
|
25.8%
|
|||
Lee
E. Mikles, 1486 E. Valley
Road,
Santa Barbara, CA 93108(b)
|
2,100,000
|
7.9%
|
12,500
|
0.1%
|
2,112,500
|
4.3%
|
|||
SOF
Investments, L.P., 645 5th
Avenue,
21st
Floor, New York,
NY
10022(c)
|
1,800,000
|
6.7%
|
1,800,000
|
8.0%
|
3,600,000
|
7.3%
|
|||
Fir
Tree entities, Admiral Financial
Center,
5th
Floor, 90 Fort Street,
Box
32021 SMB, Grand Cayman,
Cayman
Islands(d)
|
1,600,000
|
6.0%
|
1,350,000
|
6.0%
|
2,950,000
|
6.0%
|
|||
Morstan
Nominees Limited, 25
Cabot
Square, Canary Wharf,
London
E144QA, U.K.(g)
|
1,435,841
|
5.4%
|
1,493,761
|
6.6%
|
2,929,602
|
6.0%
|
|||
N.C.B.
Trust Limited, Citigroup
Centre,
Canada Square, Canary
Wharf,
London E14 5LB, U.K(e).
|
1,365,000
|
5.1%
|
1,042,800
|
4.6%
|
2,407,800
|
4.9%
|
|||
Vidacos
Nominees Limited,
Citigroup
Centre, Canada Square,
Canary
Wharf, London E14 5LB,
United
Kingdom(h)
|
765,527
|
2.9%
|
1,631,965
|
7.3%
|
2,397,492
|
4.9%
|
(a)
|
Includes
6,781,250 shares of common stock and 4,643,750 warrants held by St. Albans
Global Management, Limited Partnership, LLLP and 625,000 shares of common
stock and 625,000 warrants held by Apex Holding Co. Mr. Novelly
is the chief executive officer of both of these entities and thereby has
voting and investment power over such shares, but he disclaims beneficial
ownership except to the extent of a minor pecuniary
interest.
|
(b)
|
Includes
2,000,000 shares of common stock held by Lee E. Mikles Revocable Trust
dated March 26, 1996 and 100,000 shares of common stock held by Lee
E. Mikles Gift Trust dated October 6, 1999. Also includes
12,500 warrants held by the Alison L. Mikles Irrevocable
Trust. Miss Mikles is the minor child of Mr. Mikles and lives
in Mr. Mikles household. However, Mr. Mikles is not the trustee
of such trust and disclaims beneficial
ownership.
|
(c)
|
Based
solely upon review of a Schedule 13G filed on February 14, 2008,
we understand that SOF Investments, L.P. is the record and direct
beneficial owner of the shares and warrants listed above, MSD Capital is
the general partner of SOF Investments and may be deemed to indirectly
beneficially own securities owned by SOF Investments, and MSD Capital
Management LLC is the general partner of MSD Capital. We have
no knowledge as to the beneficial owners of MSD Capital Management
LLC.
|
(d)
|
Includes
shares of common stock held by Fir Tree Recovery Master Fund, L.P. and Fir
Tree Value Master Fund, L.P., which are managed by a common investment
manager, Fir Tree, Inc. Consequently, Fir
Tree,
|
|
Inc.
may be deemed to beneficially own the shares and warrants held by Fir Tree
Recovery Master Fund, L.P. and Fir Tree Value Master Fund,
L.P. We have no knowledge as to the beneficial owners of Fir
Tree, Inc.
|
(e)
|
We
have no knowledge as to the beneficial owners of N.C.B. Trust
Limited.
|
(f)
|
Assumes
the exercise of all warrants issued and outstanding as of the date of this
Registration Statement.
|
(g)
|
We
have no knowledge as to the beneficial owners of Morstan Nominees
Limited.
|
(h)
|
Includes
shares of common stock and warrants held by Vidacos Nominees Limited
Designation: BAR; Vidacos Nominees Limited Designation: 1952; Vidacos
Nominees Limited Designation: 1953; Vidacos Nominees Limited Designation:
2071; Vidacos Nominees Limited Designation: BEAR; Vidacos Nominees Limited
Designation: DMG7; and Vidacos Nominees Limited Designation:
SSBL. We have no knowledge as to the beneficial owners of these
entities.
|
Common
Stock
|
Warrants
|
Fully
Diluted
|
|||||||
Name and Address of Beneficial
Owner
|
Amount
of
Beneficial
Ownership
|
Percent
of
Common
Stock
|
Amount
of
Beneficial
Ownership
|
Percent
of
Warrants
|
Amount
of
Beneficial
Ownership
|
Percent
of
Common
Stock
and
Warrants(d)
|
|||
Paul
A. Novelly(a)
|
7,406,250
|
27.7%
|
5,268,750
|
23.4%
|
12,675,000
|
25.8%
|
|||
Lee
E. Mikles(b)
|
2,100,000
|
7.9%
|
12,500
|
0.1%
|
2,112,500
|
4.3%
|
|||
Douglas
D. Hommert(c)
|
250,000
|
0.9%
|
--
|
--
|
250,000
|
0.5%
|
|||
Edwin
A. Levy
|
250,000
|
0.9%
|
--
|
--
|
250,000
|
0.5%
|
|||
Thomas
R. Evans
|
30,000
|
0.1%
|
30,000
|
0.1%
|
60,000
|
0.1%
|
|||
Richard
L. Knowlton
|
--
|
--
|
--
|
--
|
--
|
--
|
|||
Paul
G. Lorenzini
|
--
|
--
|
--
|
--
|
--
|
--
|
|||
All
directors and executive officers
|
10,036,250
|
37.50%
|
5,311,250
|
23.60%
|
15,347,500
|
31.20%
|
(a)
|
Includes
6,781,250 shares of common stock and 4,643,750 warrants held by St. Albans
Global Management, Limited Partnership, LLLP and 625,000 shares of common
stock and 625,000 warrants held by Apex Holding Co. Mr. Novelly
is the chief executive officer of both of these entities and thereby has
voting and investment power over such shares, but he disclaims beneficial
ownership except to the extent of a minor pecuniary
interest.
|
(b)
|
Includes
2,000,000 shares of common stock held by Lee E. Mikles Revocable Trust
dated March 26, 1996 and 100,000 shares of common stock held by Lee
E. Mikles Gift Trust dated October 6, 1999. Also includes
12,500 warrants held by the Alison L. Mikles Irrevocable
Trust. Miss Mikles is the minor child of Mr. Mikles and lives
in Mr. Mikles household. However, Mr. Mikles is not the trustee
of such trust and disclaims beneficial
ownership.
|
(c)
|
Includes
250,000 shares of common stock held by the Douglas D. Hommert Revocable
Trust, which is a trust established by Mr. Hommert for the benefit of his
descendants, of which Mr. Hommert is the
trustee.
|
(d)
|
Assumes
the exercise of all warrants issued and outstanding as of the date of this
Registration Statement.
|
Founding
Shareholder
|
Shares
|
Relationship
to the Company
|
||
St.
Albans Global Management, Limited
Partnership,
LLLP
|
2,250,000
|
Shareholder
(affiliate of Mr. Novelly)
|
||
Lee
E. Mikles Revocable Trust
|
2,000,000
|
Shareholders
(affiliate of Mr. Mikles)
|
||
Douglas
D. Hommert Revocable Trust
|
250,000
|
Shareholder
(affiliate of Mr. Hommert)
|
||
Edwin
A. Levy
|
250,000
|
Director
and Shareholder
|
||
Joe
C. Leach
|
250,000
|
Shareholder
|
||
Edwin
Wahl
|
150,000
|
Shareholder
|
||
Jeffery
Call
|
150,000
|
Shareholder
|
||
Mark
R. Miller
|
100,000
|
Shareholder
|
||
Lee
E. Mikles Gift Trust
|
100,000
|
Shareholder
(affiliate of Mr. Mikles)
|
||
Ken
Fenton
|
75,000
|
Shareholder
|
||
RAS,
LLC
|
50,000
|
Shareholder
|
Name
|
Age
|
Director
Since
|
Term
Expires
|
|||
Paul
A. Novelly, executive chairman of the board
|
64
|
2005
|
2009
|
|||
Lee
E. Mikles, chief executive officer and president
|
52
|
2005
|
2008
|
|||
Edwin
A. Levy
|
70
|
2005
|
2008
|
|||
Thomas
R. Evans
|
53
|
2006
|
2008
|
|||
Richard
L. Knowlton
|
75
|
2007
|
2009
|
|||
Paul
G. Lorenzini
|
68
|
2007
|
2009
|
Name
|
Position
|
Age
|
Officer
Since
|
|||
Paul
A. Novelly
|
Executive
chairman of the board
|
64
|
2005
|
|||
Lee
E. Mikles
|
Chief
executive officer and president
|
52
|
2005
|
|||
Douglas
D. Hommert
|
Executive
vice president, secretary and treasurer
|
52
|
2005
|
Name
|
Position
|
Age
|
Officer
Since
|
|||
David
Baker
|
Vice
president - operations support
|
61
|
2006
|
|||
Gary
Hess
|
Vice
president - sales and marketing
|
56
|
2006
|
|||
Benjamin
Ladd
|
Chief
financial officer and treasurer
|
31
|
2006
|
|||
Samuel
Dortch
|
Vice
president - operations
|
59
|
2007
|
|
·
|
encourage
ownership in us by key personnel whose long-term employment with or
engagement by us or our subsidiaries (including FutureFuel Chemical
Company) is considered essential to our continued progress and, thereby,
encourage recipients to act in our shareholders’ interests and share in
our success;
|
|
·
|
encourage
such persons to remain in our employ or in the employ of
our subsidiaries; and
|
|
·
|
provide
incentives to persons who are not our employees to promote our
success.
|
Person
|
Office
|
Salary
|
Bonus
|
(b)All
Other
Compensation
|
Total
|
||||||||||||
Paul
A. Novelly(c)
|
Executive
chairman, FutureFuel Corp.
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Lee
E. Mikles(c)
|
Chief
executive officer, FutureFuel Corp.
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Douglas
D. Hommert(c)
|
Executive
vice president, secretary and treasurer, FutureFuel Corp.
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||
Randall
W. Powell(a)
|
President
and chief operating officer,
FutureFuel
Chemical Company
|
$ | 189,041 | $ | 296,232 | $ | 179,862 | $ | 665,135 | ||||||||
Benjamin
Ladd(a)
|
Chief
financial officer, FutureFuel Chemical Company
|
$ | 23,750 | $ | 40,000 | $ | 0 | $ | 63,750 | ||||||||
David
Baker(a)
|
Vice
president - manufacturing operations, FutureFuel Chemical
Company
|
$ | 140,618 | $ | 64,044 | $ | 28,389 | $ | 233,051 | ||||||||
Gary
Hess(a)
|
Vice
president - commercial operations, FutureFuel Chemical
Company
|
$ | 125,984 | $ | 41,500 | $ | 20,531 | $ | 188,015 |
(a)
|
Executive
officers of FutureFuel Chemical Company. Prior to November 1,
2006, Messrs. Baker and Hess were employed by Eastman Chemical
Company. Prior to November 1, 2006, Mr. Ladd was employed
by St. Albans Global Management, Limited Partnership, LLLP, an affiliate
of Mr. Novelly. The table includes both amounts paid by
FutureFuel Chemical Company as well as by Eastman Chemical Company, if
applicable.
|
(b)
|
Includes
our contributions (including accrued contributions) to vested and unvested
defined contribution plans and the dollar value of any insurance premiums
paid by, or on behalf of, us during the covered fiscal year with respect
to life and disability insurance for the benefit of the named
person. Also includes the following payments by Eastman
Chemical Company to or for the benefit of the named individual: special
pay makeup, employee recognition, personal umbrella, non-qualified stock
options to purchase stock of Eastman Chemical Company, pay-in-lieu of
vacation, stock awards to purchase stock of Eastman Chemical Company, and
lump sum payment.
|
(c)
|
Our
executive officers. For the year 2006, we did not pay Messrs.
Novelly, Mikles or Hommert any form of compensation. See the
discussion above. However, we did reimburse them for certain
ordinary and necessary business expenses that they incurred in connection
with our business. Messrs. Novelly and Mikles will receive
compensation for 2007 as set forth
above.
|
Director
|
Fees
Earned or Paid in Cash
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive Plan Compensa-tion
|
Change
in Pension Value and Non-Qualified Deferred Compensa-tion
Earnings
|
All
Other
Compensa-tion
|
Total
|
|||||||||||||||||||||
Paul
A. Novelly
|
$ | 25,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 25,000 | ||||||||||||||
Lee
E. Mikles
|
$ | 25,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 25,000 | ||||||||||||||
Edwin
A. Levy
|
$ | 25,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 25,000 | ||||||||||||||
Thomas
R. Evans
|
$ | 25,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 25,000 | ||||||||||||||
Richard
L. Knowlton
|
$ | 25,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 25,000 | ||||||||||||||
Paul
G. Lorenzini
|
$ | 125,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 125,000 | ||||||||||||||
William
J. Doré
|
$ | 25,000 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 25,000 | ||||||||||||||
Douglas
D. Hommert
|
$ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 |
|
·
|
$0.35
per barrel of shell capacity available for thruput of biodiesel and other
liquid products at each terminal each month (such shell capacity to be
mutually agreed from time to time);
|
|
·
|
charges
for heating; and
|
|
·
|
other
incidental costs.
|
Shares
|
Warrants
|
|||||||
Period
|
High
|
Low
|
High
|
Low
|
||||
July 12
-24,
2006
|
$7.45
|
$7.40
|
$1.40
|
$1.35
|
||||
October 9,
2006 - December 31, 2006
|
$8.21
|
$7.30
|
$2.50
|
$1.25
|
||||
January 1,
2007 - March 31, 2007
|
$8.50
|
$6.00
|
$2.45
|
$0.75
|
||||
April 1,
2007 - June 30, 2007
|
$8.00
|
$7.00
|
$2.78
|
$1.50
|
||||
July 1,
2007 - July 26, 2007
|
$8.00
|
$7.00
|
$2.84
|
$1.50
|
||||
February 1,
2008 - February 8, 2008
|
$6.00
|
$3.00
|
$0.10
|
$0.10
|
Name
|
Shares
|
|
St.
Albans Global Management, Limited Partnership, LLLP
|
4,531,250
|
|
Apex
Holding Co.
|
625,000
|
|
Ed
Wahl
|
31,250
|
|
Jeff
Call
|
31,250
|
|
Graziadio
Family Trust
|
62,500
|
|
Bermuda
Life Insurance Company/Separate Account C
|
93,750
|
|
William
Doré
|
109,375
|
|
Lori
L. Mikles
|
46,875
|
|
J.
B. Ladd Trust
|
32,500
|
|
Thomas
Evans
|
30,000
|
|
Steve
Wallace
|
31,250
|
|
Total
|
5,625,000
|
|
·
|
in
whole and not in part;
|
|
·
|
at
a price of $0.01 per warrant;
|
|
·
|
upon
a minimum of 30 days’ prior written notice of redemption to each warrant
holder;
|
|
·
|
if,
and only if, the last independent bid price on AIM of our shares of common
stock equals or exceeds $11.50 per share for any 20 trading days within a
30 trading day period ending three business days before we send the notice
of redemption; and
|
|
·
|
the
weekly trading volume of our shares has been at least 200,000 shares for
each of the two calendar weeks prior to the day we send the notice of
redemption.
|
Item
|
Amount
|
|||
Offering
proceeds
|
$ | 180,000 | ||
Underwriters’
fees
|
(6,750 | ) | ||
Working
capital amount
|
(750 | ) | ||
Amount
transferred to the trust fund
|
$ | 172,500 |
(a)
|
The
expenses of the offering in excess of $750,000 were paid from the proceeds
of loans made by Mr. Mikles and St. Albans Global Management, Limited
Partnership, LLLP to us in the aggregate amount of $700,000, which loans
were repaid as set forth above.
|
Item
|
Amount
|
|||
Trust
Amount(a)
|
$ | 174,123 | ||
Acquisition
purchase price(b)
|
(73,971 | ) | ||
Additional
acquisition costs
|
(70 | ) | ||
Reimbursement
of due diligence expenses
|
(165 | ) | ||
Repayment
of the loans from the founding shareholders
|
(700 | ) | ||
Deferred
underwriters’ fees
|
(2,700 | ) | ||
Deferred
NOMAD fee
|
(250 | ) | ||
Exercise
of repurchase rights
|
(10,987 | ) | ||
Amount
disbursed to us
|
$ | 85,280 |
(b)
|
Prior
to purchase price adjustments. After purchase price
adjustments, the amount was $71,159. See note 1 to our
annual consolidated financial statements contained elsewhere
herein.
|
|
·
|
whether
the class or series is to have voting rights, full, special or limited,
and whether such class or series is to be entitled to vote as a separate
class either alone or together with the holders of one or more other
classes or series of our stock;
|
|
·
|
the
number of shares to constitute the class or series and the designations
thereof;
|
|
·
|
the
preferences and relative, participating, optional or other special rights,
if any, and the qualifications, limitations or restrictions thereof, if
any, with respect to any class or
series;
|
|
·
|
whether
the shares of any class or series are redeemable at our option or the
holders thereof or upon the happening of any specified event and, if
redeemable, the redemption price or prices (which may be payable in the
form of cash, notes, securities or other property), and the time or times
at which, and the terms and conditions upon which, such shares are
redeemable and the manner of
redemption;
|
|
·
|
whether
the shares of a class or series are subject to the operation of retirement
or sinking funds to be applied to the purchase or redemption of such
shares for retirement and, if such retirement or sinking fund or funds are
to be established, the annual amount thereof and the terms and provisions
relative to the operation thereof;
|
|
·
|
the
dividend rate, whether dividends are payable in cash, our stock or other
property, the conditions upon which and the times when such dividends are
payable, the preference to or the relation to the payment of dividends
payable on any other class or classes or series of our stock, whether or
not such dividends are cumulative or noncumulative and, if cumulative, the
date or dates from which such dividends
accumulate;
|
|
·
|
the
preferences, if any, and the amounts thereof which the holders of any
class or series thereof will be entitled to receive upon our voluntary or
involuntary dissolution or liquidation, or upon any distribution of our
assets;
|
|
·
|
whether
the shares of any class or series, at our option or the holders thereof or
upon the happening of any specified event, are convertible into or
exchangeable for the shares of any other class or classes or of any other
series of the same or any other class or classes of stock, securities or
other property and the conversion price or prices or ratio or the rate or
rates at which such exchange may be made, with such adjustments, if any,
as may be stated and expressed or provided for in such resolution or
resolutions; and
|
|
·
|
such
other special rights and protective provisions with respect to any class
or series as our board of directors may deem
advisable.
|
Name
|
Class(a)
|
Term
Expires
|
||
Paul
A. Novelly
|
C
|
2009
|
||
Lee.
E. Mikles
|
B
|
2008
|
||
Edwin
A. Levy
|
B
|
2008
|
||
Thomas
R. Evans
|
B
|
2008
|
||
Richard
L. Knowlton
|
C
|
2009
|
||
Paul
G. Lorenzini
|
C
|
2009
|
(a)
|
Mr.
William J. Doré was also a director whose term expired in
2007. However, he resigned as a director effective June 1,
2007 and our board determined not to fill his position at this
time. In the event his position is filled, his successor will
hold that position only until the annual shareholder meeting in 2008 and,
if reelected at such meeting, such successor will hold office until
2010. Mr. Douglas D. Hommert was also a director whose term
expired in 2010. However, he resigned as a director effective
January 14, 2008 and our board determined not to fill his position at
this time. In the event his position is filled, his successor
will hold that position only until the annual shareholder meeting in 2008
and, if reelected at such meeting, such successor will hold office until
2010.
|
2006
(Restated)
|
2005
(Restated)
|
|||||||
Assets
|
||||||||
Cash and cash
equivalents
|
$ | 63,129 | $ | 28 | ||||
Accounts
receivable, net of allowances of $42 and $0, respectively
|
23,903 | - | ||||||
Inventory
|
22,582 | - | ||||||
Current deferred income tax
asset
|
70 | - | ||||||
Prepaid expenses
|
1,248 | - | ||||||
Other current
assets
|
3,131 | - | ||||||
Total current
assets
|
114,063 | 28 | ||||||
Property, plant and equipment,
net
|
82,626 | - | ||||||
Noncurrent deferred income tax
asset
|
387 | - | ||||||
Restricted cash and cash
equivalents
|
3,127 | - | ||||||
Deferred costs
|
- | 207 | ||||||
Intangible assets
|
548 | - | ||||||
Other assets
|
2,765 | - | ||||||
Total noncurrent
assets
|
89,453 | 207 | ||||||
Total
Assets
|
$ | 203,516 | $ | 235 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Accounts payable
|
$ | 12,945 | $ | 10 | ||||
Accounts payable - related
parties
|
112 | - | ||||||
Income taxes
payable
|
1,916 | - | ||||||
Short term contingent
consideration
|
191 | - | ||||||
Accrued expenses and other
current liabilities
|
1,717 | - | ||||||
Accrued expenses and other
current liabilities - related parties
|
40 | - | ||||||
Total current
liabilities
|
16,921 | 10 | ||||||
Long term contingent
consideration
|
2,168 | - | ||||||
Other noncurrent
liabilities
|
914 | - | ||||||
Notes payable to related
parties
|
- | 200 | ||||||
Noncurrent deferred income
taxes
|
22,357 | - | ||||||
Total noncurrent
liabilities
|
25,439 | 200 | ||||||
Total
Liabilities
|
42,360 | 210 | ||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized, none issued and
outstanding
|
- | - | ||||||
Common
stock, $0.0001 par value, 75,000,000 shares authorized, 26,700,000 issued
and outstanding
|
3 | 1 | ||||||
Additional paid in
capital
|
158,436 | 24 | ||||||
Retained earnings
|
2,717 | - | ||||||
Total stockholders’
equity
|
161,156 | 25 | ||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 203,516 | $ | 235 | ||||
For
the Year Ended December 31,
2006
(Restated)
|
For
the Period from
August 12,
2005 (Inception) to December 31, 2005
(Restated)
|
|||||||
Revenues
|
$ | 23,043 | $ | - | ||||
Cost
of goods sold
|
19,966 | - | ||||||
Distribution
|
133 | - | ||||||
Gross profit
|
2,944 | - | ||||||
Selling,
general and administrative expenses
|
||||||||
Compensation
expense
|
328 | - | ||||||
Formation
expense and canceled offering costs
|
427 | 1 | ||||||
Other
expense
|
400 | - | ||||||
Related
party expense
|
104 | - | ||||||
Research
and development expenses
|
923 | - | ||||||
2,182 | 1 | |||||||
Income
from operations
|
762 | (1 | ) | |||||
Interest
income
|
3,365 | 1 | ||||||
Interest
expense
|
(37 | ) | - | |||||
3,328 | 1 | |||||||
Income
before income taxes
|
4,090 | - | ||||||
Provision
for income taxes
|
1,373 | - | ||||||
Net income
|
$ | 2,717 | $ | - | ||||
Earnings
per common share
|
||||||||
Basic
|
$ | 0.10 | $ | - | ||||
Diluted
|
$ | 0.09 | $ | - | ||||
Weighted
average shares outstanding
|
||||||||
Basic
|
26,700,000 | 5,625,000 | ||||||
Diluted
|
31,818,772 | 5,625,000 | ||||||
For
the Year Ended December 31,
2006
(Restated)
|
For
the Period from
August 12,
2005 (Inception) to December 31, 2005
(Restated)
|
|||||||
Cash
flows provided by (used in) operating activities
|
||||||||
Net income
|
$ | 2,717 | $ | - | ||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation and
amortization
|
630 | - | ||||||
Provision (benefit) for deferred
income taxes
|
(956 | ) | - | |||||
Change in fair value of
derivative instruments
|
447 | - | ||||||
Noncash interest
expense
|
37 | - | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(20,434 | ) | - | |||||
Inventory
|
(1,256 | ) | - | |||||
Prepaid expenses
|
(1,240 | ) | - | |||||
Other assets
|
653 | - | ||||||
Accounts payable
|
2,724 | 10 | ||||||
Accounts payable - related
parties
|
112 | - | ||||||
Income taxes
payable
|
1,916 | - | ||||||
Accrued expenses and other
current liabilities
|
1,747 | - | ||||||
Accrued expenses and other
current liabilities - related parties
|
40 | - | ||||||
Other noncurrent
liabilities
|
369 | - | ||||||
Net cash provided by (used in)
operating activities
|
(12,494 | ) | 10 | |||||
Cash
flows provided by (used in) investing activities
|
||||||||
Restricted cash
|
(3,127 | ) | - | |||||
Collateralization of derivative
instruments
|
(3,578 | ) | - | |||||
Acquisition of the stock of
Eastman SE, Inc.
|
(72,634 | ) | - | |||||
Contingent purchase price
payment
|
(11 | ) | - | |||||
Capital
expenditures
|
(3,269 | ) | - | |||||
Net cash provided by (used in)
investing activities
|
(82,619 | ) | - | |||||
Cash
flows provided by financing activities
|
||||||||
Equity offering
expenditures
|
- | (207 | ) | |||||
Proceeds from long-term debt -
related parties
|
500 | 200 | ||||||
Repayment of long-term debt -
related parties
|
(700 | ) | - | |||||
Proceeds from the issuance of
stock
|
169,382 | 25 | ||||||
Stock redemption
|
(10,968 | ) | - | |||||
Net cash provided by financing
activities
|
158,214 | 18 | ||||||
Net
change in cash and cash equivalents
|
63,101 | 28 | ||||||
Cash
and cash equivalents at beginning of period
|
28 | - | ||||||
Cash
and cash equivalents at end of period
|
$ | 63,129 | $ | 28 |
Common
stock
(Restated)
|
Additional
paid-in Capital |
Retained Earnings |
Total
stockholders’ Equity |
|||||||||||||||||
Shares
|
Amount
|
(Restated)
|
(Restated)
|
(Restated)
|
||||||||||||||||
Balance
- August 12, 2005 (Inception)
|
- | $ | - | $ | - | $ | - | $ | - | |||||||||||
Common
shares issued
|
5,000,000 | 1 | 24 | - | 25 | |||||||||||||||
Net
income
|
- | - | - | - | - | |||||||||||||||
Balance
- December 31, 2005
|
5,000,000 | 1 | 24 | - | 25 | |||||||||||||||
Common
share dividend
|
1,250,000 | - | - | - | - | |||||||||||||||
Common
share cancellation
|
(625,000 | ) | - | - | - | - | ||||||||||||||
Proceeds
from the issuance of stock
|
22,500,000 | 2 | 169,380 | - | 169,382 | |||||||||||||||
Stock redemption | (1,425,000 | ) | - | (10,968 | ) | - | (10,968 | ) | ||||||||||||
Net
income
|
- | - | - | 2,717 | 2,717 | |||||||||||||||
Balance
- December 31, 2006 (as restated)
|
26,700,000 | $ | 3 | $ | 158,436 | $ | 2,717 | $ | 161,156 | |||||||||||
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Assets
|
||||||||||||
Cash and cash
equivalents
|
$ | 63,129 | $ | - | $ | 63,129 | ||||||
Accounts
receivable, net of allowances of $42 and $42, respectively
|
23,824 | 79 | 23,903 | |||||||||
Inventory
|
11,591 | 10,991 | 22,582 | |||||||||
Current deferred income tax
asset
|
68 | 2 | 70 | |||||||||
Prepaid expenses
|
1,248 | - | 1,248 | |||||||||
Other current
assets
|
3,131 | - | 3,131 | |||||||||
Total current
assets
|
102,991 | 11,072 | 114,063 | |||||||||
Property, plant and equipment,
net
|
97,761 | (15,135 | ) | 82,626 | ||||||||
Noncurrent deferred income tax
asset
|
381 | 6 | 387 | |||||||||
Restricted cash and cash
equivalents
|
3,127 | - | 3,127 | |||||||||
Intangible assets
|
- | 548 | 548 | |||||||||
Other assets
|
2,764 | 1 | 2,765 | |||||||||
Total noncurrent
assets
|
104,033 | (14,580 | ) | 89,453 | ||||||||
Total
Assets
|
$ | 207,024 | $ | (3,508 | ) | $ | 203,516 | |||||
Liabilities
and Stockholders’ Equity
|
||||||||||||
Accounts payable
|
$ | 12,945 | $ | - | $ | 12,945 | ||||||
Accounts payable - related
parties
|
112 | - | 112 | |||||||||
Income taxes
payable
|
2,264 | (348 | ) | 1,916 | ||||||||
Short term contingent
consideration
|
- | 191 | 191 | |||||||||
Accrued
expenses and other current liabilities
|
1,717 | - | 1,717 | |||||||||
Accrued
expenses and other current liabilities - related parties
|
40 | - | 40 | |||||||||
Total current
liabilities
|
17,078 | (157 | ) | 16,921 | ||||||||
Long term contingent
consideration
|
- | 2,168 | 2,168 | |||||||||
Other noncurrent
liabilities
|
545 | 369 | 914 | |||||||||
Noncurrent deferred income
taxes
|
23,884 | (1,527 | ) | 22,357 | ||||||||
Total noncurrent
liabilities
|
24,429 | 1,010 | 25,439 | |||||||||
Total
Liabilities
|
41,507 | 853 | 42,360 | |||||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized, none issued and
outstanding
|
- | - | - | |||||||||
Common
stock, $0.0001 par value, 75,000,000 shares authorized, 26,700,000 issued
and outstanding
|
3 | - | 3 | |||||||||
Additional paid in
capital
|
162,995 | (4,559 | ) | 158,436 | ||||||||
Retained earnings
|
2,519 | 198 | 2,717 | |||||||||
Total stockholders’
equity
|
165,517 | (4,361 | ) | 161,156 | ||||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 207,024 | $ | (3,508 | ) | $ | 203,516 | |||||
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Revenues
|
$ | 134,168 | $ | (111,125 | ) | $ | 23,043 | |||||
Revenues
- related parties
|
16,602 | (16,602 | ) | - | ||||||||
Cost
of goods sold
|
119,574 | (99,608 | ) | 19,966 | ||||||||
Cost
of goods sold - related parties
|
16,602 | (16,602 | ) | - | ||||||||
Distribution
|
1,291 | (1,158 | ) | 133 | ||||||||
Gross profit
|
13,303 | (10,359 | ) | 2,944 | ||||||||
Selling,
general and administrative expenses
|
6,143 | (6,143 | ) | - | ||||||||
Compensation
expense
|
- | 328 | 328 | |||||||||
Formation
expense and canceled offering costs
|
- | 427 | 427 | |||||||||
Other
expenses
|
- | 400 | 400 | |||||||||
Related
party expense
|
104 | - | 104 | |||||||||
Research
and development expenses
|
4,937 | (4,014 | ) | 923 | ||||||||
11,184 | (9,002 | ) | 2,182 | |||||||||
Income
from operations
|
2,119 | (1,357 | ) | 762 | ||||||||
Interest
income
|
733 | 2,632 | 3,365 | |||||||||
Interest
expense
|
(37 | ) | - | (37 | ) | |||||||
696 | 2,632 | 3,328 | ||||||||||
Income
before income taxes
|
2,815 | 1,275 | 4,090 | |||||||||
Provision
for income taxes
|
678 | 695 | 1,373 | |||||||||
Net income
|
$ | 2,137 | $ | 580 | $ | 2,717 | ||||||
Earnings
per common share
|
||||||||||||
Basic
|
$ | 0.08 | $ | 0.02 | $ | 0.10 | ||||||
Diluted
|
$ | 0.07 | $ | 0.02 | $ | 0.09 | ||||||
Weighted
average shares outstanding
|
||||||||||||
Basic
|
26,700,000 | 26,700,000 | 26,700,000 | |||||||||
Diluted
|
31,818,772 | 31,818,772 | 31,818,772 | |||||||||
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Cash
flows provided by (used in) operating activities
|
||||||||||||
Net income
|
$ | 2,137 | $ | 580 | $ | 2,717 | ||||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||||||
Depreciation and
amortization
|
9,067 | (8,437 | ) | 630 | ||||||||
Provision (benefit) for deferred
income taxes
|
516 | (1,472 | ) | (956 | ) | |||||||
Change in fair value of
derivative instruments
|
447 | - | 447 | |||||||||
Noncash environmental charges
from parent
|
148 | (148 | ) | - | ||||||||
Losses on disposals of fixed
assets
|
95 | (95 | ) | - | ||||||||
Noncash interest
expense
|
37 | - | 37 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(12,943 | ) | (7,491 | ) | (20,434 | ) | ||||||
Inventory
|
(6,761 | ) | 5,505 | (1,256 | ) | |||||||
Prepaid expenses
|
(1,248 | ) | 8 | (1,240 | ) | |||||||
Other assets
|
(158 | ) | 811 | 653 | ||||||||
Accounts payable
|
5,077 | (2,353 | ) | 2,724 | ||||||||
Accounts payable - related
parties
|
112 | - | 112 | |||||||||
Income taxes
payable
|
2,264 | (348 | ) | 1,916 | ||||||||
Accrued expenses and other
current liabilities
|
(4,012 | ) | 5,759 | 1,747 | ||||||||
Accrued expenses and other
current liabilities - related parties
|
40 | - | 40 | |||||||||
Other noncurrent
liabilities
|
(335 | ) | 704 | 369 | ||||||||
Net cash provided by (used in)
operating activities
|
(5,517 | ) | (6,977 | ) | (12,494 | ) | ||||||
Cash
flows provided by (used in) investing activities
|
||||||||||||
Restricted cash
|
(3,127 | ) | - | (3,127 | ) | |||||||
Collateralization of derivative
instruments
|
(3,578 | ) | - | (3,578 | ) | |||||||
Acquisition of the stock of
Eastman SE, Inc.
|
- | (72,634 | ) | (72,634 | ) | |||||||
Contingent purchase price
payment
|
- | (11 | ) | (11 | ) | |||||||
Capital
expenditures
|
(11,819 | ) | 8,550 | (3,269 | ) | |||||||
Net cash provided by (used in)
investing activities
|
(18,524 | ) | (64,095 | ) | (82,619 | ) |
As
Previously
Reported
|
Adjustment
|
As
Restated
|
||||||||||
Cash
flows provided by financing activities
|
||||||||||||
Proceeds from long term debt -
related parties
|
- | 500 | 500 | |||||||||
Repayment of long-term debt -
related parties
|
- | (700 | ) | (700 | ) | |||||||
Proceeds from reverse
acquisition
|
87,094 | (87,094 | ) | - | ||||||||
Proceeds from the issuance of
stock
|
- | 169,402 | 169,402 | |||||||||
Stock redemption
|
- | (10,988 | ) | (10,988 | ) | |||||||
Transfers to parent,
net
|
76 | (76 | ) | - | ||||||||
Net cash provided by (used in)
financing activities
|
87,170 | 71,044 | 158,214 | |||||||||
Net
change in cash and cash equivalents
|
63,129 | (28 | ) | 63,101 | ||||||||
Cash
and cash equivalents at beginning of period
|
- | 28 | 28 | |||||||||
Cash
and cash equivalents at end of period
|
$ | 63,129 | $ | - | $ | 63,129 |
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Assets
|
||||||||||||
Cash and cash
equivalents
|
$ | - | $ | 28 | $ | 28 | ||||||
Accounts
receivable, net of allowances of $0 and $0, respectively
|
10,881 | (10,881 | ) | - | ||||||||
Inventory
|
4,830 | (4,830 | ) | - | ||||||||
Current deferred income tax
asset
|
552 | (552 | ) | - | ||||||||
Total current
assets
|
16,263 | (16,235 | ) | 28 | ||||||||
Property, plant and equipment,
net
|
95,115 | (95,115 | ) | - | ||||||||
Noncurrent deferred income tax
asset
|
516 | (516 | ) | - | ||||||||
Deferred costs
|
- | 207 | 207 | |||||||||
Other assets
|
2,606 | (2,606 | ) | - | ||||||||
Total noncurrent
assets
|
98,237 | (98,030 | ) | 207 | ||||||||
Total
Assets
|
$ | 114,500 | $ | (114,265 | ) | $ | 235 | |||||
Liabilities
and Stockholders’ Equity
|
||||||||||||
Accounts payable
|
$ | 7,940 | $ | (7,930 | ) | $ | 10 | |||||
Accrued
expenses and other current liabilities
|
5,657 | (5,657 | ) | - | ||||||||
Total current
liabilities
|
13,597 | (13,587 | ) | 10 | ||||||||
Notes payable to related
parties
|
- | 200 | 200 | |||||||||
Other noncurrent
liabilities
|
843 | (843 | ) | - | ||||||||
Noncurrent deferred income
taxes
|
23,987 | (23,987 | ) | - | ||||||||
Total noncurrent
liabilities
|
24,830 | (24,630 | ) | 200 | ||||||||
Total
Liabilities
|
38,427 | (38,217 | ) | 210 | ||||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized, none issued and
outstanding
|
- | - | - | |||||||||
Common
stock, $0.0001 par value, 75,000,000 shares authorized, 26,700,000 issued
and outstanding
|
- | 1 | 1 | |||||||||
Net investment of
parent
|
76,073 | (76,073 | ) | - | ||||||||
Additional paid in
capital
|
- | 24 | 24 | |||||||||
Total stockholders’
equity
|
76,073 | (76,048 | ) | 25 | ||||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 114,500 | $ | (114,265 | ) | $ | 235 |
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Revenues
|
$ | 104,364 | $ | (104,364 | ) | $ | - | |||||
Revenues
- related parties
|
15,175 | (15,175 | ) | - | ||||||||
Cost
of goods sold
|
88,484 | (88,484 | ) | - | ||||||||
Cost
of goods sold - related parties
|
15,175 | (15,175 | ) | - | ||||||||
Distribution
|
1,604 | (1,604 | ) | - | ||||||||
Gross profit
|
14,276 | (14,276 | ) | - | ||||||||
Selling,
general and administrative expenses
|
7,662 | (7,662 | ) | - | ||||||||
Compensation
expense
|
- | - | - | |||||||||
Formation
expense and canceled offering costs
|
- | 1 | 1 | |||||||||
Other
expense
|
- | - | - | |||||||||
Related
party expense
|
- | - | - | |||||||||
Research
and development expenses
|
5,975 | (5,975 | ) | - | ||||||||
13,637 | (13,636 | ) | 1 | |||||||||
Income
from operations
|
639 | (640 | ) | (1 | ) | |||||||
Interest
income
|
- | 1 | 1 | |||||||||
Interest
expense
|
(31 | ) | 31 | - | ||||||||
(31 | ) | 32 | 1 | |||||||||
Income
before income taxes
|
608 | (608 | ) | - | ||||||||
Provision
for income taxes
|
227 | (227 | ) | - | ||||||||
Net income
|
$ | 381 | $ | (381 | ) | $ | - | |||||
Earnings
per common share
|
||||||||||||
Basic
|
$ | 0.01 | $ | (0.01 | ) | $ | - | |||||
Diluted
|
$ | 0.01 | $ | (0.01 | ) | $ | - | |||||
Weighted
average shares outstanding
|
||||||||||||
Basic
|
26,700,000 | (21,075,000 | ) | 5,625,000 | ||||||||
Diluted
|
31,818,772 | (26,193,772 | ) | 5,625,000 | ||||||||
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Cash
flows provided by (used in) operating activities
|
||||||||||||
Net income
|
$ | 381 | $ | (381 | ) | $ | - | |||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||||||
Depreciation and
amortization
|
8,940 | (8,940 | ) | - | ||||||||
Provision (benefit) for deferred
income taxes
|
(148 | ) | 148 | - | ||||||||
Noncash environmental credits
from parent
|
(2,682 | ) | 2,682 | - | ||||||||
Losses on disposals of fixed
assets
|
67 | (67 | ) | - | ||||||||
Noncash interest
expense
|
31 | (31 | ) | - | ||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(533 | ) | 533 | - | ||||||||
Inventory
|
2,121 | (2,121 | ) | - | ||||||||
Other assets
|
(382 | ) | 382 | - | ||||||||
Accounts payable
|
(57 | ) | 67 | 10 | ||||||||
Accrued expenses and other
current liabilities
|
(129 | ) | 129 | - | ||||||||
Other noncurrent
liabilities
|
(53 | ) | 53 | - | ||||||||
Net cash provided by (used in)
operating activities
|
7,556 | (7,546 | ) | 10 | ||||||||
Cash
flows provided by (used in) investing activities
|
||||||||||||
Proceeds from the sale of fixed
assets
|
60 | (60 | ) | - | ||||||||
Capital
expenditures
|
(6,654 | ) | 6,654 | - | ||||||||
Net cash provided by (used in)
investing activities
|
(6,594 | ) | 6,594 | - | ||||||||
Cash
flows provided by financing activities
|
||||||||||||
Cancelled offering
expenditures
|
- | (207 | ) | (207 | ) | |||||||
Proceeds from long term debt -
related parties
|
- | 200 | 200 | |||||||||
Proceeds from the issuance of
stock
|
- | 25 | 25 | |||||||||
Transfers to parent,
net
|
(962 | ) | 962 | - | ||||||||
Net cash provided by (used in)
financing activities
|
(962 | ) | 980 | 18 | ||||||||
Net
change in cash and cash equivalents
|
- | 28 | 28 | |||||||||
Cash
and cash equivalents at beginning of period
|
- | - | ||||||||||
Cash
and cash equivalents at end of period
|
$ | - | $ | 28 | $ | 28 |
Buildings
and building equipment
|
20
– 39 years
|
Machinery
and equipment
|
3 –
33 years
|
Transportation
equipment
|
5 –
33 years
|
Other
|
5 –
33 years
|
Eastman
SE
|
||||
Assets
acquired
|
||||
Current
assets
|
$ | 24,804 | ||
Property,
plant and equipment
|
79,968 | |||
Noncurrent
deferred income tax asset
|
373 | |||
Intangible
assets subject to amortization
|
567 | |||
Other
assets
|
3,211 | |||
Total
assets
|
108,923 | |||
Liabilities
assumed
|
||||
Current
liabilities
|
10,353 | |||
Long-term
contingent consideration
|
2,198 | |||
Other
noncurrent liabilities
|
508 | |||
Noncurrent
deferred income taxes
|
23,230 | |||
Total
liabilities
|
36,289 | |||
Net
assets acquired
|
$ | 72,634 |
2006
|
2005
|
|||||||
Revenues
|
$ | 150,770 | $ | 119,539 | ||||
Net
income
|
$ | 5,142 | $ | 3,769 | ||||
Basic
earnings per share
|
$ | 0.19 | $ | 0.14 | ||||
Diluted
earnings per share
|
$ | 0.16 | $ | 0.12 |
2006
(Restated)
|
2005
(Restated)
|
|||||||
At
first-in, first-out or average cost (approximates current
cost)
|
||||||||
Finished goods
|
$ | 7,943 | $ | - | ||||
Work in process
|
1,750 | - | ||||||
Raw materials and
supplies
|
12,894 | - | ||||||
22,587 | - | |||||||
LIFO reserve
|
(5 | ) | - | |||||
Total inventories
|
$ | 22,582 | $ | - |
Asset/(Liability)
|
||||||||||||||||
2006
|
2005
|
|||||||||||||||
Quantity
(000
bbls)
Long/(Short)
|
Fair
Market Value
|
Quantity
(000
bbls)
Long/(Short)
|
Fair
Market Value
|
|||||||||||||
Regulated
fixed price future commitments, included in prepaid expenses and other
current assets
|
(250 | ) | $ | (28 | ) | - | $ | - | ||||||||
Regulated
options, included in prepaid expenses and other current
assets
|
(100 | ) | $ | (419 | ) | - | $ | - |
2006
(Restated)
|
2005
(Restated)
|
|||||||
Land
and land improvements
|
$ | 4,260 | $ | - | ||||
Buildings
and building equipment
|
19,037 | - |
Machinery
and equipment
|
54,797 | - | ||||||
Construction
in progress
|
5,143 | - | ||||||
Accumulated
depreciation
|
(611 | ) | - | |||||
$ | 82,626 | $ | - |
2006
|
2005
(Restated)
|
|||||||
Accrued
employee liabilities
|
$ | 773 | $ | - | ||||
Accrued
property, use and franchise taxes
|
373 | - | ||||||
Accrued
professional fees
|
340 | - | ||||||
Amounts
collected on behalf of Eastman Chemical
|
178 | - | ||||||
Other
|
93 | - | ||||||
$ | 1,757 | $ | - |
For
the Year Ended December 31, 2006
|
For
the Period from August 12, 2005 (Inception) to December 31,
2005
(Restated)
|
|||||||
Beginning
balance
|
$ | - | $ | - | ||||
Batesville
Plant acquisition opening balance
|
508 | - | ||||||
Accretion
expense
|
37 | - | ||||||
Balance
at December 31
|
$ | 545 | $ | - |
For
the Year Ended December 31, 2006
(Restated)
|
For
the Period from August 12, 2005 (Inception) to December 31,
2005
(Restated)
|
|||||||
Income
before taxes - U.S.
|
$ | 4,090 | $ | - | ||||
Provision/(benefit)
for income taxes:
|
||||||||
Current
|
$ | 1,818 | $ | - | ||||
Deferred
|
(687 | ) | - | |||||
State
and other
|
||||||||
Current
|
466 | - | ||||||
Deferred
|
(224 | ) | - | |||||
Total
|
$ | 1,373 | $ | - |
For
the Year Ended December 31, 2006
(Restated)
|
For
the Period from August 12, 2005 (Inception) to December 31,
2005
(Restated)
|
|||||||
Amount
computed using the statutory rate of 34%
|
$ | 1,390 | $ | - | ||||
Section
199 manufacturing deduction
|
(33 | ) | - | |||||
Agri-biodiesel
production credit
|
(78 | ) | - | |||||
State
income taxes, net
|
94 | - | ||||||
Provision for income
taxes
|
$ | 1,373 | $ | - |
2006
(Restated)
|
2005
(Restated)
|
|||||||
Deferred
tax assets
|
||||||||
Vacation pay
|
$ | 52 | $ | - | ||||
Allowance for doubtful
accounts
|
16 | - | ||||||
Inventory
reserves
|
175 | - | ||||||
Asset retirement
obligation
|
214 | - | ||||||
Total
deferred tax assets
|
457 | - | ||||||
Deferred
tax liabilities
|
||||||||
Derivative
instruments
|
(45 | ) | - | |||||
LIFO inventory
|
(4,312 | ) | - | |||||
Intangible assets
|
(215 | ) | - | |||||
Depreciation
|
(17,829 | ) | - | |||||
Total
deferred tax liabilities
|
(22,401 | ) | - | |||||
Net
deferred tax liabilities
|
$ | (21,944 | ) | $ | - | |||
As
recorded in the consolidated balance sheet
|
||||||||
Current deferred income tax
asset
|
$ | 70 | $ | - | ||||
Noncurrent deferred income
tax asset
|
387 | - | ||||||
Accrued
expenses and other current liabilities
|
(44 | ) | - | |||||
Noncurrent
deferred income tax liability
|
(22,357 | ) | - | |||||
Net
deferred income tax liabilities
|
$ | (21,944 | ) | $ | - |
|
·
|
paid
to each holder in the form of common stock in Viceroy in an amount equal
to 0.5% per month of the number of each holder’s common shares in
Viceroy;
|
|
·
|
payable
promptly after the occurrence of the Registration Default, but in no event
later than two days after the end of the month in which the Registration
Default has occurred;
|
|
·
|
payable
within two days of the end of each month, until the Registration Default
has been cured, provided that a pro rata payment shall be made with
respect to a month a portion of which Viceroy has been in default;
and
|
|
·
|
payable
for a maximum of 12 months.
|
2006
(Restated)
|
2005
(Restated)
|
|||||||
Cost
|
$ | 567 | $ | - | ||||
Accumulated
amortization
|
(19 | ) | - | |||||
$ | 548 | $ | - |
For
the Year Ended December 31, 2006
(Restated)
|
For
the Period from August 12, 2005 (Inception) to December 31,
2005
(Restated)
|
|||||||
Net
income available to common stockholders
|
$ | 2,717 | $ | - | ||||
Weighted
average number of common shares outstanding
|
26,700,000 | 5,625,000 | ||||||
Effect
of warrants
|
5,118,772 | - | ||||||
Weighted
average diluted number of common shares outstanding
|
31,818,772 | 5,625,000 | ||||||
Basic
earnings per share
|
$ | 0.10 | $ | - | ||||
Diluted
earnings per share
|
$ | 0.09 | $ | - |
Fiscal
Year
|
United
States
(Restated)
|
All
Foreign
Countries
(Restated)
|
Total
(Restated)
|
|||||||||
December 31,
2006
|
$ | 21,474 | $ | 1,569 | $ | 23,043 | ||||||
August
12, 2005 (Inception) to December 31, 2005
|
$ | - | $ | - | $ | - |
For
the Year Ended December 31, 2006
(Restated)
|
For
the Period from August 12, 2005 (Inception) to December 31,
2005
(Restated)
|
|||||||
Revenues
|
||||||||
Chemicals
|
$ | 21,282 | $ | - | ||||
Biofuels
|
1,761 | - | ||||||
Revenues
|
$ | 23,043 | $ | - | ||||
Segment
gross margins
|
||||||||
Chemicals
|
$ | 6,054 | $ | - | ||||
Biofuels
|
(3,110 | ) | - | |||||
Segment
gross margins
|
2,944 | - | ||||||
Corporate
expenses
|
(2,182 | ) | (1 | ) | ||||
Income
(loss) before interest and taxes
|
762 | (1 | ) | |||||
Interest
income
|
3,365 | 1 | ||||||
Interest
expense
|
(37 | ) | - | |||||
Provision
for income taxes
|
(1,373 | ) | - | |||||
Net
income
|
$ | 2,717 | $ | - |
2007
|
$ | 318 | ||
2008
|
287 | |||
2009
|
108 | |||
2010
|
45 | |||
2011
|
45 | |||
Thereafter
|
37 | |||
$ | 840 |
Predecessor
|
||||||||
December
31,
2005
|
December
31,
2004
|
|||||||
Assets
|
||||||||
Accounts
receivable, net of allowances of $0 and $0, respectively
|
$ | 10,881 | $ | 10,348 | ||||
Inventory
|
4,830 | 6,951 | ||||||
Current deferred income tax
asset
|
552 | 601 | ||||||
Prepaid expenses and other
current assets
|
- | - | ||||||
Total current
assets
|
16,263 | 17,900 | ||||||
Property, plant and equipment,
net
|
95,115 | 97,468 | ||||||
Noncurrent deferred income tax
asset
|
516 | 572 | ||||||
Other assets
|
2,606 | 2,224 | ||||||
Total noncurrent
assets
|
98,237 | 100,264 | ||||||
Total
Assets
|
$ | 114,500 | $ | 118,164 | ||||
Liabilities
and Stockholder’s Equity
|
||||||||
Accounts payable
|
$ | 7,940 | $ | 7,997 | ||||
Accrued
expenses and other current liabilities
|
5,657 | 5,786 | ||||||
Total current
liabilities
|
13,597 | 13,783 | ||||||
Other noncurrent
liabilities
|
843 | 865 | ||||||
Noncurrent deferred income
taxes
|
23,987 | 24,240 | ||||||
Total noncurrent
liabilities
|
24,830 | 25,105 | ||||||
Total
Liabilities
|
38,427 | 38,888 | ||||||
Net investment of
parent
|
76,073 | 79,276 | ||||||
Total stockholder’s
equity
|
76,073 | 79,276 | ||||||
Total
Liabilities and Stockholder’s Equity
|
$ | 114,500 | $ | 118,164 |
Predecessor
|
||||||||||||
Ten
Months
Ended
October
31,
|
Year
Ended December 31,
|
|||||||||||
2006
|
2005
|
2004
|
||||||||||
Revenues
|
$ | 111,125 | $ | 104,364 | $ | 127,945 | ||||||
Revenues
- related parties
|
16,602 | 15,175 | 16,212 | |||||||||
Cost
of goods sold
|
101,816 | 88,484 | 130,097 | |||||||||
Cost
of goods sold - related parties
|
16,602 | 15,175 | 16,212 | |||||||||
Distribution
|
1,158 | 1,604 | 1,499 | |||||||||
Gross profit
(loss)
|
8,151 | 14,276 | (3,651 | ) | ||||||||
Selling,
general and administrative expenses
|
5,403 | 7,662 | 10,854 | |||||||||
Research
and development expenses
|
3,996 | 5,975 | 9,919 | |||||||||
9,399 | 13,637 | 20,773 | ||||||||||
Income
(loss) from operations
|
(1,248 | ) | 639 | (24,424 | ) | |||||||
Interest
expense
|
- | (31 | ) | (37 | ) | |||||||
- | (31 | ) | (37 | ) | ||||||||
Income
(loss) before income taxes
|
(1,248 | ) | 608 | (24,461 | ) | |||||||
Provision
(benefit) for income taxes
|
(773 | ) | 227 | (9,594 | ) | |||||||
Net income (loss)
|
$ | (475 | ) | $ | 381 | $ | (14,867 | ) |
Predecessor
|
||||||||||||
Ten
Months Ended October 31,
|
Year
Ended December 31,
|
|||||||||||
2006
|
2005
|
2004
|
||||||||||
Cash
flows provide by operating activities
|
||||||||||||
Net income (loss)
|
$ | (475 | ) | $ | 381 | $ | (14,867 | ) | ||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||||||
Asset impairment
charges
|
- | - | 18,305 | |||||||||
Depreciation
|
7,531 | 8,940 | 10,218 | |||||||||
Provision (benefit) for deferred
income taxes
|
601 | (148 | ) | (6,017 | ) | |||||||
Noncash
environmental charges (credits) from parent
|
148 | (2,682 | ) | (1,266 | ) | |||||||
Losses
on disposals of fixed assets
|
95 | 67 | 402 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
7,412 | (533 | ) | 896 | ||||||||
Inventory
|
(2,413 | ) | 2,121 | 10,586 | ||||||||
Prepaid expenses and other
current assets
|
(38 | ) | - | - | ||||||||
Other assets
|
(606 | ) | (382 | ) | (233 | ) | ||||||
Accounts payable
|
2,271 | (57 | ) | 1,102 | ||||||||
Accrued
expenses and other current liabilities
|
(5,657 | ) | (129 | ) | 7 | |||||||
Other
noncurrent liabilities
|
(335 | ) | (22 | ) | (89 | ) | ||||||
Net
cash provided by operating activities
|
8,534 | 7,556 | 19,044 | |||||||||
Cash
flows used in investing activities
|
||||||||||||
Proceeds from the sale of fixed
assets
|
- | 60 | - | |||||||||
Capital
expenditures
|
(8,549 | ) | (6,654 | ) | (6,520 | ) | ||||||
Net
cash used in investing activities
|
(8,549 | ) | (6,594 | ) | (6,520 | ) | ||||||
Cash
flows provided by (used in) financing activities
|
||||||||||||
Transfers to parent,
net
|
15 | (962 | ) | (12,524 | ) | |||||||
Net
cash provided by (used in) financing activities
|
15 | (962 | ) | (12,524 | ) | |||||||
Net
change in cash and cash equivalents
|
- | - | - | |||||||||
Cash
and cash equivalents at beginning of period
|
- | - | - | |||||||||
Cash
and cash equivalents at end of period
|
$ | - | $ | - | $ | - |
Predecessor
|
||||||||
Net
Investment of Parent
|
Total
Stockholder’s Equity
|
|||||||
Balance
- December 31, 2003
|
$ | 107,933 | $ | 107,933 | ||||
Net income (loss)
|
(14,867 | ) | (14,867 | ) | ||||
Net transfers to
parent
|
(13,790 | ) | (13,790 | ) | ||||
Balance
- December 31, 2004
|
79,276 | 79,276 | ||||||
Net income
|
381 | 381 | ||||||
Net transfers to
parent
|
(3,584 | ) | (3,584 | ) | ||||
Balance
- December 31, 2005
|
76,073 | 76,073 | ||||||
Net income (loss)
|
(475 | ) | (475 | ) | ||||
Net transfer to
parent
|
153 | 153 | ||||||
Balance
- October 31, 2006
|
$ | 75,751 | $ | 75,751 |
|
Year
Ended December 31,
|
|||||||||||
Ten
Months
Ended
October 31,
2006
|
2005
|
2004
|
||||||||||
Cost
of goods sold
|
$ | - | $ | 99 | $ | 1,275 | ||||||
Distribution
|
438 | 874 | 818 | |||||||||
Selling,
general and administrative
|
4,398 | 5,327 | 7,776 | |||||||||
Research
and development
|
652 | 2,388 | 6,094 | |||||||||
Total
cost and expenses allocated
|
$ | 5,488 | $ | 8,688 | $ | 15,963 |
Buildings
and building equipment
|
20
– 50 years
|
Machinery
and equipment
|
3 –
33 years
|
Transportation
equipment
|
5 –
33 years
|
Other
|
5 –
33 years
|
December
31, 2005
|
December
31, 2004
|
|||||||
At
first-in, first-out or average cost (approximates current
cost)
|
||||||||
Finished goods
|
$ | 5,818 | $ | 7,834 | ||||
Work in process
|
1,587 | 1,585 | ||||||
Raw materials and
supplies
|
9,842 | 6,821 | ||||||
17,247 | 16,240 | |||||||
LIFO reserve
|
(12,417 | ) | (9,289 | ) | ||||
Total inventories
|
$ | 4,830 | $ | 6,951 |
December
31, 2005
|
December
31,
2004
|
|||||||
Land
|
$ | 1,345 | $ | 1,345 | ||||
Buildings
and building equipment
|
47,301 | 47,240 | ||||||
Machinery
and equipment
|
403,051 | 398,971 | ||||||
Construction
in progress
|
2,538 | 2,680 | ||||||
Accumulated
depreciation
|
(359,120 | ) | (352,768 | ) | ||||
$ | 95,115 | $ | 97,468 |
December
31, 2005
|
December
31, 2004
|
|||||||
Accrued
employee liabilities
|
$ | 4,238 | $ | 4,264 | ||||
Accrued
property, use and franchise taxes
|
1,419 | 1,522 | ||||||
$ | 5,657 | $ | 5,786 |
December
31, 2005
|
December
31, 2004
|
|||||||
Beginning
balance at January 1
|
$ | 474 | $ | 612 | ||||
Accretion
expense
|
31 | 37 | ||||||
Revisions
in estimates
|
8 | (175 | ) | |||||
Balance
at:
|
$ | 513 | $ | 474 |
Ten
Months
Ended
October 31,
2006
|
December
31, 2005
|
December
31, 2004
|
||||||||||
Income
(loss) before taxes - U.S.
|
$ | (1,248 | ) | $ | 608 | $ | (24,461 | ) | ||||
Provision/(benefit)
for income taxes:
|
||||||||||||
Current
|
$ | (1,238 | ) | $ | 313 | $ | (2,983 | ) | ||||
Deferred
|
511 | (132 | ) | (5,370 | ) | |||||||
State
and other
|
||||||||||||
Current
|
(136 | ) | 62 | (593 | ) | |||||||
Deferred
|
90 | (16 | ) | (648 | ) | |||||||
Total
|
$ | (773 | ) | $ | 227 | $ | (9,594 | ) |
Ten
Months
Ended
October 31,
2006
|
December
31, 2005
|
December
31, 2004
|
||||||||||
Amount
computed using the statutory rate of 35%
|
$ | (437 | ) | $ | 213 | $ | (8,561 | ) | ||||
Section
199 manufacturing deduction
|
- | (10 | ) | - | ||||||||
Agri-biodiesel
production credit
|
(303 | ) | - | - | ||||||||
State
income taxes, net
|
(33 | ) | 24 | (1,033 | ) | |||||||
Total
|
$ | (773 | ) | $ | 227 | $ | (9,594 | ) |
December
31, 2005
|
December
31, 2004
|
|||||||
Deferred
tax assets
|
||||||||
Vacation pay
|
$ | 258 | $ | 317 | ||||
Inventory
reserves
|
279 | 338 | ||||||
Separation and retirement
allowances
|
191 | 169 | ||||||
Deferred
compensation
|
129 | 153 | ||||||
Asset retirement
obligation
|
211 | 196 | ||||||
Total
deferred tax assets
|
1,068 | 1,173 | ||||||
Deferred
tax liabilities
|
||||||||
Depreciation
|
(23,987 | ) | (24,240 | ) | ||||
Total
deferred tax liabilities
|
(23,987 | ) | (24,240 | ) | ||||
Net
deferred tax liabilities
|
$ | (22,919 | ) | $ | (23,067 | ) | ||
As
recorded in the consolidated balance sheet
|
||||||||
Current deferred income tax
asset
|
$ | 552 | $ | 601 | ||||
Noncurrent deferred income
tax asset
|
516 | 572 | ||||||
Noncurrent
deferred income tax liability
|
(23,987 | ) | (24,240 | ) | ||||
Net
deferred income tax liabilities
|
$ | (22,919 | ) | $ | (23,067 | ) |
Period
Ended
|
United
States
|
All
Foreign
Countries
|
Total
|
|||||||||
October 31,
2006
|
$ | 110,419 | $ | 17,308 | $ | 127,727 | ||||||
December 31,
2005
|
$ | 105,719 | $ | 13,820 | $ | 119,539 | ||||||
December
31, 2004
|
$ | 138,636 | $ | 5,521 | $ | 144,157 |
October
31, 2006
|
December
31, 2005
|
December
31, 2004
|
||||||||||
Revenues
|
||||||||||||
Chemicals
|
$ | 116,148 | $ | 119,539 | $ | 144,157 | ||||||
Biofuels
|
11,579 | - | - | |||||||||
Total Revenues
|
$ | 127,727 | $ | 119,539 | $ | 144,157 | ||||||
Segment
gross margins
|
||||||||||||
Chemicals
|
$ | 16,124 | $ | 16,837 | $ | 17,108 | ||||||
Biofuels
|
(7,973 | ) | - | - | ||||||||
Segment gross
margins
|
8,151 | 16,837 | 17,108 | |||||||||
Corporate
expenses
|
(9,399 | ) | (16,198 | ) | (41,532 | ) | ||||||
Income
(loss) before interest and taxes
|
(1,248 | ) | 639 | (24,424 | ) | |||||||
Interest
expense
|
- | (31 | ) | (37 | ) | |||||||
Provision
for income taxes
|
773 | (227 | ) | 9,594 | ||||||||
Net
income (loss)
|
$ | (475 | ) | $ | 381 | $ | (14,867 | ) |
(Unaudited)
March 31,
2007
(Restated)
|
December 31,
2006
(Restated)
|
|||||||
Assets
|
||||||||
Cash and cash
equivalents
|
$ | 61,818 | $ | 63,129 | ||||
Accounts
receivable, net of allowances of $42 and $42, respectively
|
20,728 | 23,903 | ||||||
Inventory
|
18,950 | 22,582 | ||||||
Current deferred income tax
asset
|
1,218 | 70 | ||||||
Prepaid expenses
|
927 | 1,248 | ||||||
Other current
assets
|
1,385 | 3,131 | ||||||
Total current
assets
|
105,026 | 114,063 | ||||||
Property, plant and equipment,
net
|
86,013 | 82,626 | ||||||
Restricted cash and cash
equivalents
|
3,164 | 3,127 | ||||||
Intangible assets
|
520 | 548 | ||||||
Other assets
|
3,086 | 2,765 | ||||||
Total noncurrent
assets
|
92,783 | 89,066 | ||||||
Total
Assets
|
$ | 197,809 | $ | 203,129 | ||||
Liabilities
and Stockholders’ Equity
|
||||||||
Accounts payable
|
$ | 10,330 | $ | 12,945 | ||||
Accounts payable – related
parties
|
207 | 112 | ||||||
Income taxes
payable
|
544 | 1,916 | ||||||
Short term contingent
consideration
|
202 | 191 | ||||||
Accrued expenses and other
current liabilities
|
2,392 | 1,717 | ||||||
Accrued expenses and other
current liabilities – related parties
|
63 | 40 | ||||||
Total current
liabilities
|
13,738 | 16,921 | ||||||
Long term contingent
consideration
|
2,144 | 2,168 | ||||||
Other noncurrent
liabilities
|
1,109 | 914 | ||||||
Noncurrent deferred income
taxes
|
21,702 | 21,970 | ||||||
Total noncurrent
liabilities
|
24,955 | 25,052 | ||||||
Total
Liabilities
|
38,693 | 41,973 | ||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized, none issued and
outstanding
|
- | - | ||||||
Common
stock, $0.0001 par value, 75,000,000 shares authorized, 26,700,000 issued
and outstanding
|
3 | 3 | ||||||
Additional paid in
capital
|
158,436 | 158,436 | ||||||
Retained earnings
|
677 | 2,717 | ||||||
Total stockholders’
equity
|
159,116 | 161,156 | ||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 197,809 | $ | 203,129 |
Three
Months Ended March 31,
|
||||||||
2007
(Restated)
|
2006
(Restated)
|
|||||||
Revenues
|
$ | 37,506 | $ | - | ||||
Cost
of goods sold
|
39,658 | - | ||||||
Distribution
|
296 | - | ||||||
Gross loss
|
(2,448 | ) | - | |||||
Selling,
general and administrative expenses
|
||||||||
Compensation
expense
|
317 | - | ||||||
Formation
expenses and canceled offering costs
|
- | 303 | ||||||
Other
expense
|
454 | - | ||||||
Related
party expense
|
30 | - | ||||||
Research
and development expenses
|
991 | - | ||||||
1,792 | 303 | |||||||
Loss
from operations
|
(4,240 | ) | (303 | ) | ||||
Interest
income
|
940 | 1 | ||||||
Interest
expense
|
(5 | ) | - | |||||
935 | 1 | |||||||
Loss
before income taxes
|
(3,305 | ) | (302 | ) | ||||
Benefit
for income taxes
|
(1,265 | ) | (114 | ) | ||||
Net loss
|
$ | (2,040 | ) | $ | (188 | ) | ||
Loss
per common share
|
||||||||
Basic
|
$ | (0.08 | ) | $ | (0.01 | ) | ||
Diluted
|
$ | (0.08 | ) | $ | (0.01 | ) | ||
Weighted
average shares outstanding
|
||||||||
Basic
|
26,700,000 | 26,700,000 | ||||||
Diluted
|
26,700,000 | 26,700,000 |
Three
Months Ended March 31,
|
||||||||
2007
(Restated)
|
2006
(Restated)
|
|||||||
Cash
flows provide by (used in) operating activities
|
||||||||
Net loss
|
$ | (2,040 | ) | $ | (188 | ) | ||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
|
974 | - | ||||||
Provision (benefit) for deferred
income taxes
|
(1,416 | ) | - | |||||
Change
in fair value of derivative instruments
|
2,817 | - | ||||||
Losses
on disposals of fixed assets
|
44 | - | ||||||
Noncash
interest expense
|
5 | - | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
3,175 | - | ||||||
Inventory
|
4,243 | - | ||||||
Prepaid expenses
|
320 | - | ||||||
Other assets
|
(322 | ) | 92 | |||||
Accounts payable
|
(2,615 | ) | - | |||||
Accounts payable – related
parties
|
95 | - | ||||||
Income taxes
payable
|
(1,371 | ) | - | |||||
Accrued
expenses and other current liabilities
|
675 | - | ||||||
Accrued
expenses and other current liabilities – related parties
|
23 | - | ||||||
Other
noncurrent liabilities
|
190 | - | ||||||
Net
cash provided by (used in) operating activities
|
4,797 | (96 | ) | |||||
Cash
flows provided by (used in) investing activities
|
||||||||
Restricted cash
|
(37 | ) | - | |||||
Collateralization of derivative
instruments
|
(1,071 | ) | - | |||||
Contingent purchase price
payment
|
(13 | ) | - | |||||
Capital
expenditures
|
(4,937 | ) | - | |||||
Net
cash provided by (used in) investing activities
|
(6,058 | ) | - | |||||
Cash
flows provided by (used in) financing activities
|
||||||||
Financing fee
|
(50 | ) | - | |||||
Net proceeds from long term debt
- related parties
|
- | 500 | ||||||
Net
cash provided by (used in) financing activities
|
(50 | ) | 500 | |||||
Net
change in cash and cash equivalents
|
(1,311 | ) | 404 | |||||
Cash
and cash equivalents at beginning of period
|
63,129 | 28 | ||||||
Cash
and cash equivalents at end of period
|
$ | 61,818 | $ | 432 | ||||
Cash
paid for interest
|
$ | - | $ | - | ||||
Cash
paid for taxes
|
$ | 1,380 | $ | - |
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Assets
|
||||||||||||
Cash and cash
equivalents
|
$ | 63,129 | $ | - | $ | 63,129 | ||||||
Accounts
receivable, net of allowances of $42 and $42, respectively
|
23,824 | 79 | 23,903 | |||||||||
Inventory
|
11,591 | 10,991 | 22,582 | |||||||||
Current deferred income tax
asset
|
68 | 2 | 70 | |||||||||
Prepaid expenses
|
1,248 | - | 1,248 | |||||||||
Other current
assets
|
3,131 | - | 3,131 | |||||||||
Total current
assets
|
102,991 | 11,072 | 114,063 | |||||||||
Property, plant and equipment,
net
|
97,761 | (15,135 | ) | 82,626 | ||||||||
Restricted cash and cash
equivalents
|
3,127 | - | 3,127 | |||||||||
Intangible assets
|
- | 548 | 548 | |||||||||
Other assets
|
2,764 | 1 | 2,765 | |||||||||
Total noncurrent
assets
|
103,652 | (14,586 | ) | 89,066 | ||||||||
Total
Assets
|
$ | 206,643 | $ | (3,514 | ) | $ | 203,129 | |||||
Liabilities
and Stockholders’ Equity
|
||||||||||||
Accounts payable
|
$ | 12,945 | $ | - | $ | 12,945 | ||||||
Accounts payable - related
parties
|
112 | - | 112 | |||||||||
Income taxes
payable
|
2,264 | (348 | ) | 1,916 | ||||||||
Short term contingent
consideration
|
- | 191 | 191 | |||||||||
Accrued
expenses and other current liabilities
|
1,717 | - | 1,717 | |||||||||
Accrued
expenses and other current liabilities - related parties
|
40 | - | 40 | |||||||||
Total current
liabilities
|
17,078 | (157 | ) | 16,921 | ||||||||
Long term contingent
consideration
|
- | 2,168 | 2,168 | |||||||||
Other noncurrent
liabilities
|
545 | 369 | 914 | |||||||||
Noncurrent deferred income
taxes
|
23,503 | (1,533 | ) | 21,970 | ||||||||
Total noncurrent
liabilities
|
24,048 | 1,004 | 25,052 | |||||||||
Total
Liabilities
|
41,126 | 847 | 41,973 | |||||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized, none issued and
outstanding
|
- | - | - | |||||||||
Common
stock, $0.0001 par value, 75,000,000 shares authorized, 26,700,000 issued
and outstanding
|
3 | - | 3 | |||||||||
Additional paid in
capital
|
162,995 | (4,559 | ) | 158,436 | ||||||||
Retained earnings
|
2,519 | 198 | 2,717 | |||||||||
Total stockholders’
equity
|
165,517 | (4,361 | ) | 161,156 | ||||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 207,024 | $ | (3,508 | ) | $ | 203,516 |
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Assets
|
||||||||||||
Cash
and cash equivalents
|
$ | 61,818 | $ | - | $ | 61,818 | ||||||
Accounts
receivable, net of allowances of $42 and $42, respectively
|
20,649 | 79 | 20,728 | |||||||||
Inventory
|
9,384 | 9,566 | 18,950 | |||||||||
Current
deferred income tax asset
|
1,102 | 116 | 1,218 | |||||||||
Prepaid
expenses
|
927 | - | 927 | |||||||||
Other
current assets
|
1,385 | - | 1,385 | |||||||||
Total current
assets
|
95,265 | 9,761 | 105,026 | |||||||||
Property,
plant and equipment, net
|
99,754 | (13,741 | ) | 86,013 | ||||||||
Noncurrent
deferred income tax asset
|
409 | (409 | ) | - | ||||||||
Restricted
cash and cash equivalents
|
3,164 | - | 3,164 | |||||||||
Intangible
assets
|
- | 520 | 520 | |||||||||
Other
assets
|
3,086 | - | 3,086 | |||||||||
Total noncurrent
assets
|
106,413 | (13,630 | ) | 92,783 | ||||||||
Total
Assets
|
$ | 201,678 | $ | (3,869 | ) | $ | 197,809 | |||||
Liabilities
and Stockholders’ Equity
|
||||||||||||
Accounts
payable
|
$ | 10,330 | $ | - | $ | 10,330 | ||||||
Accounts
payable - related parties
|
207 | - | 207 | |||||||||
Income
taxes payable
|
984 | (440 | ) | 544 | ||||||||
Short
term contingent consideration
|
- | 202 | 202 | |||||||||
Accrued
expenses and other current liabilities
|
2,392 | - | 2,392 | |||||||||
Accrued
expenses and other current liabilities - related parties
|
63 | - | 63 | |||||||||
Total current
liabilities
|
13,976 | (238 | ) | 13,738 | ||||||||
Long
term contingent consideration
|
- | 2,144 | 12,144 | |||||||||
Other
noncurrent liabilities
|
551 | 558 | 1,109 | |||||||||
Noncurrent
deferred income taxes
|
23,586 | (1,884 | ) | 21,702 | ||||||||
Total noncurrent
liabilities
|
24,137 | 818 | 24,955 | |||||||||
Total
Liabilities
|
38,113 | 580 | 38,693 | |||||||||
Preferred
stock, $0.0001 par value, 5,000,000 shares authorized, none issued and
outstanding
|
- | - | - | |||||||||
Common
stock, $0.0001 par value, 75,000,000 shares authorized, 26,700,000 issued
and outstanding
|
3 | - | 3 | |||||||||
Additional
paid in capital
|
162,995 | (4,559 | ) | 158,436 | ||||||||
Retained
earnings
|
567 | 110 | 677 | |||||||||
Total stockholders’
equity
|
163,565 | (4,449 | ) | 159,116 | ||||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 201,678 | (3,869 | ) | $ | 197,809 |
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Revenues
|
$ | 37,506 | $ | - | $ | 37,506 | ||||||
Cost
of goods sold
|
39,557 | 101 | 39,658 | |||||||||
Distribution
|
296 | - | 296 | |||||||||
Gross loss
|
(2,347 | ) | (101 | ) | (2,448 | ) | ||||||
Selling,
general and administrative expenses
|
792 | (21 | ) | 771 | ||||||||
Selling,
general and administrative expenses - related parties
|
30 | - | 30 | |||||||||
Research
and development expenses
|
1,024 | (33 | ) | 991 | ||||||||
1,846 | (54 | ) | 1,792 | |||||||||
Loss
from operations
|
(4,193 | ) | (47 | ) | (4,240 | ) | ||||||
Interest
income
|
940 | - | 940 | |||||||||
Interest
expense
|
(5 | ) | - | (5 | ) | |||||||
935 | - | 935 | ||||||||||
Loss
before income taxes
|
(3,258 | ) | (47 | ) | (3,305 | ) | ||||||
Benefit
for income taxes
|
(1,306 | ) | 41 | (1,265 | ) | |||||||
Net loss
|
$ | (1,952 | ) | $ | (88 | ) | $ | (2,040 | ) | |||
Loss
per common share
|
||||||||||||
Basic
|
$ | (0.07 | ) | $ | - | $ | (0.08 | ) | ||||
Diluted
|
$ | (0.07 | ) | $ | - | $ | (0.08 | ) | ||||
Weighted
average shares outstanding
|
||||||||||||
Basic
|
26,700,000 | 26,700,000 | 26,700,000 | |||||||||
Diluted
|
26,700,000 | 26,700,000 | 26,700,000 |
As
Previously
Reported
|
Adjustment
|
As
Restated
|
||||||||||
Cash
flows provide by (used in) operating activities
|
||||||||||||
Net
loss
|
$ | (1,952 | ) | $ | (88 | ) | $ | (2,040 | ) | |||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||||||
Depreciation
and amortization
|
2,339 | (1,365 | ) | 974 | ||||||||
Provision
(benefit) for deferred income taxes
|
(1,405 | ) | (11 | ) | (1,416 | ) | ||||||
Change
in fair value of derivative instruments
|
2,817 | - | 2,817 | |||||||||
Losses
on disposals of fixed assets
|
44 | - | 44 | |||||||||
Noncash
interest expense
|
5 | - | 5 | |||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
3,175 | - | 3,175 | |||||||||
Inventory
|
2,819 | 1,424 | 4,243 | |||||||||
Prepaid
expenses
|
320 | - | 320 | |||||||||
Other
assets
|
(322 | ) | - | (322 | ) | |||||||
Accounts
payable
|
(2,615 | ) | - | (2,615 | ) | |||||||
Accounts
payable – related parties
|
95 | - | 95 | |||||||||
Income
taxes payable
|
(1,278 | ) | (93 | ) | (1,371 | ) | ||||||
Accrued
expenses and other current liabilities
|
719 | (44 | ) | 675 | ||||||||
Other
noncurrent liabilities
|
- | 190 | 190 | |||||||||
Accrued
expenses and other current liabilities – related parties
|
23 | - | 23 | |||||||||
Net
cash provided by (used in) operating activities
|
4,784 | 13 | 4,797 | |||||||||
Cash
flows provided by (used in) investing activities
|
||||||||||||
Restricted
cash
|
(37 | ) | - | (37 | ) | |||||||
Collateralization
of derivative instruments
|
(1,071 | ) | - | (1,071 | ) | |||||||
Contingent
purchase price payment
|
- | (13 | ) | (13 | ) | |||||||
Capital
expenditures
|
(4,937 | ) | - | (4,937 | ) | |||||||
Net
cash provided by (used in) investing activities
|
(6,045 | ) | (13 | ) | (6,058 | ) | ||||||
Cash
flows provided by financing activities
|
||||||||||||
Financing
fee
|
(50 | ) | - | (50 | ) | |||||||
Net
cash provided by (used in) financing activities
|
(50 | ) | - | (50 | ) | |||||||
Net
change in cash and cash equivalents
|
(1,311 | ) | - | (1,311 | ) | |||||||
Cash
and cash equivalents at beginning of period
|
63,129 | - | 63,129 | |||||||||
Cash
and cash equivalents at end of period
|
$ | 61,818 | $ | - | $ | 61,818 |
As
Previously Reported
|
Adjustment
|
As
Restated
|
||||||||||
Revenues
|
$ | 29,937 | $ | (29,937 | ) | $ | - | |||||
Revenues
– related parties
|
5,117 | (5,117 | ) | - | ||||||||
Cost
of goods sold
|
26,510 | (26,510 | ) | - | ||||||||
Cost
of goods sold - related parties
|
5,117 | (5,117 | ) | - | ||||||||
Distribution
|
306 | (306 | ) | - | ||||||||
Gross profit
|
3,121 | (3,121 | ) | - | ||||||||
Selling,
general and administrative expenses
|
1,341 | (1,038 | ) | 303 | ||||||||
Research
and development expenses
|
770 | (770 | ) | - | ||||||||
2,111 | (1,808 | ) | 303 | |||||||||
Income
(loss) from operations
|
1,010 | (1,313 | ) | (303 | ) | |||||||
Interest
Income
|
- | 1 | 1 | |||||||||
- | 1 | 1 | ||||||||||
Income
(loss) before income taxes
|
1,010 | (1,313 | ) | (302 | ) | |||||||
Provision
(benefit) for income taxes
|
243 | (357 | ) | (114 | ) | |||||||
Net income
(loss)
|
$ | 767 | $ | (955 | ) | $ | (188 | ) | ||||
Earnings
(loss) per common share
|
||||||||||||
Basic
|
$ | 0.03 | $ | (0.04 | ) | $ | (0.01 | ) | ||||
Diluted
|
$ | 0.02 | $ | (0.04 | ) | $ | (0.01 | ) | ||||
Weighted
average shares outstanding
|
||||||||||||
Basic
|
26,700,000 | 26,700,000 | 26,700,000 | |||||||||
Diluted
|
31,818,772 | 26,700,000 | 26,700,000 |
As
Previously
Reported
|
Adjustment
|
As
Restated
|
||||||||||
Cash
flows provide by (used in) operating activities
|
||||||||||||
Net
income (loss)
|
$ | 767 | $ | (955 | ) | $ | (188 | ) | ||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||||||
Depreciation
and amortization
|
2,247 | (2,247 | ) | - | ||||||||
Provision
(benefit) for deferred income taxes
|
361 | (361 | ) | - | ||||||||
Losses
on disposals of fixed assets
|
31 | (31 | ) | - | ||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(982 | ) | 982 | - | ||||||||
Inventory
|
(585 | ) | 585 | - | ||||||||
Prepaid
expenses
|
(37 | ) | 37 | - | ||||||||
Other
assets
|
(23 | ) | 115 | 92 | ||||||||
Accounts
payable
|
(878 | ) | 878 | - | ||||||||
Accrued
expenses and other current liabilities
|
(1,109 | ) | 1,109 | - | ||||||||
Other
noncurrent liabilities
|
269 | (269 | ) | - | ||||||||
Net
cash provided by (used in) operating activities
|
61 | (157 | ) | (96 | ) | |||||||
Cash
flows provided by (used in) investing activities
|
||||||||||||
Capital
expenditures
|
(2,097 | ) | 2,097 | - | ||||||||
Net
cash provided by (used in) investing activities
|
(2,097 | ) | 2,097 | - | ||||||||
Cash
flows provided by financing activities
|
||||||||||||
Transfers
to parent, net
|
2,036 | (2,036 | ) | - | ||||||||
Proceeds
from long term debt - related parties
|
- | 500 | 500 | |||||||||
Net
cash provided by (used in) financing activities
|
2,036 | (1,536 | ) | 500 | ||||||||
Net
change in cash and cash equivalents
|
- | 404 | 404 | |||||||||
Cash
and cash equivalents at beginning of period
|
- | 28 | 28 | |||||||||
Cash
and cash equivalents at end of period
|
$ | - | $ | 432 | $ | 432 |
March
31,
2007
(Restated)
|
December 31,
2006
(Restated)
|
|||||||
At
first-in, first-out or average cost (approximates current
cost)
|
||||||||
Finished goods
|
$ | 7,284 | $ | 7,943 | ||||
Work-in-process
|
1,420 | 1,750 | ||||||
Raw materials and
supplies
|
10,584 | 12,894 | ||||||
19,288 | 22,587 | |||||||
LIFO reserve
|
(338 | ) | (5 | ) | ||||
Total inventories
|
$ | 18,950 | $ | 22,582 |
Asset/(Liability)
|
||||||||||||||||
March
31, 2007
|
December
31, 2006
|
|||||||||||||||
Quantity
(000
bbls)
Long/(Short)
|
Fair
Market Value
|
Quantity
(000
bbls)
Long/(Short)
|
Fair
Market Value
|
|||||||||||||
Regulated
fixed price future commitments, included in other current
assets
|
(125 | ) | $ | (2,534 | ) | (250 | ) | $ | (28 | ) | ||||||
Regulated
options, included in other current assets
|
(100 | ) | $ | (731 | ) | (100 | ) | $ | (419 | ) |
March
31,
2007
|
December
31,
2006
|
|||||||
Accrued
employee
liabilities
|
$ | 1,264 | $ | 773 | ||||
Accrued
property, use and franchise taxes
|
636 | 373 | ||||||
Accrued
professional
fees
|
340 | 340 | ||||||
Amounts
collected on behalf of Eastman Chemical
|
60 | 178 | ||||||
Other
|
155 | 93 | ||||||
$ | 2,455 | $ | 1,757 |
Leverage
Ratio
|
Base
Rate
Margin
|
LIBOR
Margin
|
||
>
3
|
-0.55%
|
1.70%
|
||
≥ 2
< 3
|
-0.70%
|
1.55%
|
||
≥ 1 < 2
|
-0.85%
|
1.40%
|
||
<
1
|
-1.00%
|
1.25%
|
For
the three months ended
March
31,
|
||||||||
2007
(Restated)
|
2006
(Restated)
|
|||||||
Benefit
for income taxes
|
$ | (1,265 | ) | $ | (114 | ) | ||
Effective
tax rate
|
38.3% | 37.7% |
2007
(Restated)
|
2006
(Restated)
|
|||||||
Net
loss available to common stockholders
|
$ | (2,040 | ) | $ | (188 | ) | ||
Weighted
average number of common shares outstanding
|
26,700,000 | 26,700,000 | ||||||
Effect
of warrants
|
- | - | ||||||
Weighted
average diluted number of common shares outstanding
|
26,700,000 | 26,700,000 | ||||||
Basic
loss per share
|
$ | (0.08 | ) | $ | (0.01 | ) | ||
Diluted
loss per share
|
$ | (0.08 | ) | $ | (0.01 | ) |
Three
Months Ended
|
United
States
(Restated)
|
All
Foreign
Countries
(Restated)
|
Total
(Restated)
|
|||||||||
March 31,
2007
|
$ | 32,300 | $ | 5,206 | $ | 37,506 | ||||||
March 31,
2006
|
$ | - | $ | - | $ | - |
Three
Months Ended March 31:
|
||||||||
2007
(Restated)
|
2006
(Restated)
|
|||||||
Revenues
|
||||||||
Chemicals
|
$ | 35,654 | $ | - | ||||
Biofuels
|
1,852 | - | ||||||
Revenues
|
$ | 37,506 | $ | - | ||||
Segment
gross margins
|
||||||||
Chemicals
|
$ | 5,447 | $ | - | ||||
Biofuels
|
(7,895 | ) | - | |||||
Segment gross
margins
|
(2,448 | ) | - | |||||
Corporate
expenses
|
(1,792 | ) | (303 | ) | ||||
Loss
before interest and taxes
|
(4,240 | ) | (303 | ) | ||||
Interest
income
|
940 | 1 | ||||||
Interest
expense
|
(5 | ) | - | |||||
Benefit
for income taxes
|
1,265 | 114 | ||||||
Net loss
|
$ | (2,040 | ) | $ | (188 | ) |
Three
Months Ended March 31, 2006
|
||||
Revenues
|
$ | 29,937 | ||
Revenues
- related parties
|
5,117 | |||
Cost
of goods sold
|
26,510 | |||
Cost
of goods sold - related parties
|
5,117 | |||
Distribution
|
306 | |||
Gross profit
|
3,121 | |||
Selling,
general and administrative expenses
|
1,341 | |||
Research
and development expenses
|
770 | |||
2,111 | ||||
Income from
operations
|
1,010 | |||
Other
expense
|
- | |||
- | ||||
Income
before income taxes
|
1,010 | |||
Provision
for income taxes
|
243 | |||
Net Income
|
$ | 767 |
Three
Months Ended March 31, 2006
|
||||
Cash
flows provide by (used in) operating activities
|
||||
Net income
|
$ | 767 | ||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||
Depreciation
|
2,247 | |||
Provision (benefit) for deferred
income taxes
|
361 | |||
Losses
on disposals of fixed assets
|
31 | |||
Changes
in operating assets and liabilities:
|
||||
Accounts
receivable
|
(982 | ) | ||
Inventory
|
(585 | ) | ||
Prepaid expenses
|
(37 | ) | ||
Other assets
|
(23 | ) | ||
Accounts payable
|
(878 | ) | ||
Accrued
expenses and other current liabilities
|
(1,109 | ) | ||
Other
noncurrent liabilities
|
269 | |||
Net
cash provided by (used in) operating activities
|
61 | |||
Cash
flows provided by (used in) investing activities
|
||||
Capital
expenditures
|
(2,097 | ) | ||
Net
cash provided by (used in) investing activities
|
(2,097 | ) | ||
Cash
flows provided by (used in) financing activities
|
||||
Transfer to parent,
net
|
2,036 | |||
Net
cash provided by (used in) financing activities
|
2,036 | |||
Net
change in cash and cash equivalents
|
- | |||
Cash
and cash equivalents at beginning of period
|
- | |||
Cash
and cash equivalents at end of period
|
$ | - |
Three
Months Ended March 31, 2006
|
||||
Distribution
|
$ | 128 | ||
Selling,
general and administrative
|
1,083 | |||
Research
and development
|
(81 | ) | ||
Total
cost and expenses allocated
|
$ | 1,130 |
Three
Months Ended March 31, 2006
|
||||
Provision
for income taxes
|
$ | 243 | ||
Effective
tax rate
|
24.1% |
Three
Months Ended
|
United
States
|
All
Foreign
Countries
|
Total
|
|||||||||
March 31,
2006
|
$ | 30,381 | $ | 4,673 | $ | 35,054 |
Three
Months Ended March 31, 2006
|
||||
Revenues
|
||||
Chemicals
|
$ | 34,825 | ||
Biofuels
|
229 | |||
Revenues
|
$ | 35,054 | ||
Segment
gross margins
|
||||
Chemicals
|
$ | 3,335 | ||
Biofuels
|
(214 | ) | ||
Segment gross
margins
|
3,121 | |||
Corporate
expenses
|
(2,111 | ) | ||
Income
before taxes
|
1,010 | |||
Provision
for income taxes
|
(243 | ) | ||
Net income
|
$ | 767 |
Historical
|
Pro
Forma
|
|||||||||||||||||||
Viceroy
Acquisition Corporation
(A)
|
Eastman
SE, Inc.
(B)
|
FutureFuel
Chemical Company
(C)
|
Pro
Forma Adjustments
(D)
|
Total
|
||||||||||||||||
Revenues
|
$ | - | $ | 127,727 | $ | 23,043 | $ | - | $ | 150,770 | ||||||||||
Cost
of goods sold
|
(21 | ) | 118,418 | 19,987 | (4,489 | ) | 133,895 | |||||||||||||
Distribution
|
- | 1,158 | 133 | - | 1,291 | |||||||||||||||
Gross profit
(loss)
|
21 | 8,151 | 2,923 | 4,489 | 15,584 | |||||||||||||||
Selling,
general and administrative expenses
|
902 | 5,403 | 357 | (47 | ) | 6,615 | ||||||||||||||
Research
and development expenses
|
- | 3,996 | 923 | (92 | ) | 4,827 | ||||||||||||||
902 | 9,399 | 1,280 | (139 | ) | 11,442 | |||||||||||||||
Income
(loss) from operations
|
(881 | ) | (1,248 | ) | 1,643 | 4,628 | 4,142 | |||||||||||||
Interest
income
|
3,365 | - | - | - | 3,365 | |||||||||||||||
Other
income/(expense)
|
- | - | - | - | - | |||||||||||||||
Interest
expense
|
- | - | (37 | ) | - | (37 | ) | |||||||||||||
3,365 | - | (37 | ) | - | 3,328 | |||||||||||||||
Income
(loss) before income taxes
|
2,484 | (1,248 | ) | 1,606 | 4,628 | 7,470 | ||||||||||||||
Provision
(benefit) for income taxes
|
938 | (773 | ) | 435 | 1,728 | 2,328 | ||||||||||||||
Net
income (loss)
|
$ | 1,546 | $ | (475 | ) | $ | 1,171 | $ | 2,900 | $ | 5,142 | |||||||||
Earnings
per common share
|
||||||||||||||||||||
Basic
|
$ | 0.19 | ||||||||||||||||||
Diluted
|
$ | 0.16 | ||||||||||||||||||
Weighted
average shares outstanding
|
||||||||||||||||||||
Basic
|
26,700,000 | |||||||||||||||||||
Diluted
|
31,818,772 |
|
(A)
|
Represents
the historical results of operations of Viceroy Acquisition Corporation
for the year ended December 31,
2006.
|
|
(B)
|
Represents
the historical carve-out results of operations of Eastman SE, Inc. from
January 1, 2006 through the date of acquisition, October 31,
2006.
|
|
(C)
|
Represents
the historical results of operations of FutureFuel Chemical Company from
November 1, 2006 through December 31,
2006.
|
|
(D)
|
Represents
pro forma adjustments to depreciation, amortization and the provision
(benefit) for income taxes resulting from our acquisition of Eastman SE,
Inc. The total adjustment to depreciation and amortization
expense consists of the following:
|
Fair
Value
|
Weighted
average useful life
|
Depreciation/
amortization
|
|||||||
Property,
plant and equipment
|
$ | 77,048 |
22.5
yrs.
|
$ | 3,420 | ||||
Intangible
assets
|
$ | 567 |
5
yrs.
|
$ | 113 | ||||
Total
depreciation and amortization
|
$ | 3,533 | |||||||
Less
– historical depreciation and amortization
|
$ | (8,161 | ) | ||||||
Adjustment
|
$ | (4,628 | ) |
·
|
our
board’s selection of FutureFuel Chemical Company as a prospective target
business;
|
·
|
conflicts
of interest of our officers and
directors;
|
·
|
potential
future affiliations of our officers and directors with competing
businesses;
|
·
|
the
control by our founding shareholders of a substantial interest in
us;
|
·
|
the
highly competitive nature of the chemical and alternative fuel
industries;
|
·
|
fluctuations
in energy prices may cause a reduction in the demand or profitability of
the products or services we may ultimately produce or offer or which form
a portion of our business;
|
·
|
changes
in technology may render our products or services
obsolete;
|
·
|
failure
to comply with governmental regulations could result in the imposition of
penalties, fines or restrictions on operations and remedial
liabilities;
|
·
|
the
operations of FutureFuel Chemical Company’s biofuels business may be
harmed if the applicable government were to change current laws and/or
regulations;
|
·
|
our
board may have incorrectly evaluated FutureFuel Chemical Company’s
potential liabilities;
|
·
|
our
board may have FutureFuel Chemical Company engage in hedging transactions
in an attempt to mitigate exposure to price fluctuations in petroleum
product transactions and other portfolio positions which may not
ultimately be successful; and
|
·
|
we
may not continue to have access to capital markets and commercial bank
financing on favorable terms and FutureFuel Chemical Company may lose its
ability to buy on open credit
terms.
|
|
1.
|
FutureFuel
Chemical Company’s audited consolidated Balance Sheets as at
December 31, 2005 and 2004, the audited Statements of Operations,
Statements of Changes in Stockholder’s Equity and Statements of Cash Flows
for each of the years in the two-year period ended December 31, 2005
and the audited Statements of Operations and Statements of Cash Flows for
the ten-month period ended October 31,
2006.
|
|
2.
|
FutureFuel
Corp.’s audited consolidated Balance Sheets as at December 31, 2005
and 2006 and the audited consolidated Statements of Operations, Statements
of Changes in Stockholders’ Equity and Statements of Cash Flows for the
period from August 12, 2005 (Inception) through December 31,
2006.
|
|
3.
|
FutureFuel
Corp.’s unaudited consolidated Balance Sheet as at March 31, 2007 and
audited consolidated Balance Sheet as at December 31, 2006 and the
unaudited consolidated Statements of Operations and Statements of Cash
Flows for the three-month periods ending March 31, 2007 and
March 31, 2006.
|
|
4.
|
FutureFuel
Chemical Company’s unaudited Statements of Operations and Statements of
Cash Flows for the three-month period ended March 31,
2006.
|
|
2.
|
Acquisition
Agreement dated July 21, 2006 between FutureFuel Corp. and Eastman
Chemical Company*
|
|
3.1.
|
FutureFuel
Corp.’s Certificate of
Incorporation*
|
|
a.
|
Original
Certificate of Incorporation filed on August 12,
2005
|
|
b.
|
Amended
and Restated Certificate of Incorporation filed on August 26,
2005
|
|
c.
|
Second
Amended and Restated Certificate of Incorporation filed on June 5,
2006
|
|
d.
|
Third
Amended and Restated Certificate of Incorporation filed on July 5,
2006
|
|
e.
|
Amendment
to Certificate of Incorporation filed on October 31,
2006
|
|
f.
|
Fourth
Amended and Restated Certificate of Incorporation filed on June 27,
2007
|
|
3.2.
|
FutureFuel
Corp.’s Bylaws*
|
|
a.
|
Original
Bylaws
|
|
b.
|
Amendment
to Bylaws
|
|
4.1.
|
Stock
Escrow Agreement dated July 12, 2006 among FutureFuel Corp., Capita
IRG (Offshore) Limited, St. Albans Global Management, Limited Partnership,
LLLP, Lee E. Mikles as Trustee of the Lee E. Mikles Gift Trust dated
October 6, 1999, Lee E. Mikles as Trustee of the Lee E. Mikles
Revocable Trust dated March 26, 1996, Douglas D. Hommert as Trustee
of the Douglas D. Hommert Revocable Trust, Edwin A. Levy, Joe C. Leach,
Mark R. Miller, RAS LLC, Edwin L. Wahl, Jeffery H. Call and Ken
Fenton*
|
|
4.2.
|
Warrant
Deed dated July 12, 2006 between FutureFuel Corp. and Capita IRG
(Offshore) Limited*
|
|
4.3
|
Insider
Letters dated July 12, 2006 to FutureFuel Corp., CRT Capital Group
LLC and KBC Peel Hunt Ltd from the following
persons:*
|
|
4.3a
|
Paul
Anthony Novelly
|
|
4.3b
|
St.
Albans Global Management, Limited Partnership,
LLLP
|
|
4.3c
|
Lee
E. Mikles
|
|
4.3d
|
Lee
E. Mikles as Trustee of the Lee E. Mikles Gift Trust dated October 6,
1999
|
|
4.3e
|
Lee
E. Mikles as Trustee of the Lee E. Mikles Revocable Trust dated
March 26, 1996
|
|
4.3f
|
Douglas
D. Hommert
|
|
4.3g
|
Douglas
D. Hommert as Trustee of the Douglas D. Hommert Revocable
Trust
|
|
4.3h
|
Edwin
A. Levy
|
|
4.3i
|
Joe
C. Leach
|
|
4.3j
|
Mark
R. Miller
|
|
4.3k
|
RAS
LLC
|
|
4.3l
|
William
J. Doré
|
|
4.3m
|
Thomas
R. Evans
|
|
4.3n
|
Edwin
L. Wahl
|
|
4.3o
|
Jeffery
H. Call
|
|
4.3p
|
Ken
Fenton
|
|
4.4.
|
Investor
Rights Agreement dated July 12, 2006 among FutureFuel Corp., CRT
Capital Group LLC and KBC Peel Hunt
Ltd*
|
|
4.5.
|
Registration
Rights Agreement dated July 12, 2006 among FutureFuel Corp., St.
Albans Global Management, Limited Partnership, LLLP, Lee E. Mikles as
Trustee of the Lee E. Mikles Gift Trust dated October 6, 1999, Lee E.
Mikles as Trustee of the Lee E. Mikles Revocable Trust dated
March 26, 1996, Douglas D. Hommert as Trustee of the Douglas D.
Hommert Revocable Trust, Edwin A. Levy, Joe C. Leach, Mark R. Miller, RAS
LLC, Edwin L. Wahl, Jeffery H. Call and Ken
Fenton*
|
|
4.6.
|
Lock-in
Deed dated July 12, 2006 among FutureFuel Corp., KBC Peel Hunt Ltd,
St. Albans Global Management, Limited Partnership, LLLP, Lee E. Mikles as
Trustee of the Lee E. Mikles Gift Trust dated October 6, 1999, Lee E.
Mikles as Trustee of the Lee E. Mikles Revocable Trust dated
March 26, 1996, Douglas D. Hommert as Trustee of the Douglas D.
Hommert Revocable Trust, Edwin A. Levy, Paul Anthony Novelly, Lee E.
Mikles, Douglas D. Hommert, Thomas R. Evans and William J.
Doré*
|
|
10.1.
|
Placing
Agreement dated July 12, 2006 among CRT Capital Group LLC, KBC Peel
Hunt Ltd, FutureFuel Corp. and FutureFuel Corp.’s
Directors*
|
|
10.2.
|
Offshore
Registrar Agreement dated July 12, 2006 between FutureFuel Corp. and
Capita IRG (Offshore)
Limited*
|
|
10.3.
|
Warrant
Solicitation Fee Letter dated July 12, 2006 between FutureFuel Corp.
and CRT Capital Group
LLC*
|
|
10.4.
|
Storage
and Thruput Agreement dated November 1, 2006 between FutureFuel
Chemical Company and Center Point Terminal
Company*
|
|
10.5
|
Commodity
Trading Advisor Agreement dated November 1, 2006 between FutureFuel
Chemical Company and Apex Oil Company,
Inc.*
|
|
10.6
|
Service
Agreement dated November 1, 2006 between FutureFuel Corp. and
Pinnacle Consulting, Inc.*
|
|
10.7
|
NOBS
Supply Agreement dated January 1, 1999 between Eastman Chemical
Company and The Procter & Gamble Manufacturing Company, as amended
October 6, 1999, October 1, 2001, July 10, 2002,
April 22, 2003 and June 18, 2003 (portions of the exhibit have
been omitted pursuant to a request for confidential
treatment)*
|
|
10.8
|
Custom
Manufacturing Agreement dated September 1, 1992 between Tomen
Corporation and Eastman Kodak Company, as amended October 2, 1992,
February 1, 1993, March 19, 1993, September 28, 1995,
October 30, 1998, May 24, 1999, November 10, 1999,
December 12, 2000 and July 25, 2006 (portions of the exhibit
have been omitted pursuant to a request for confidential
treatment)*
|
|
10.9
|
Conversion
Agreement dated October 1, 1993 between Tomen Corporation and Eastman
Chemical Company, as amended March 7, 1994, May 13, 1994,
May 17, 1994, June 14, 1994, July 19, 1994, August 17,
1994, February 10, 1995, May 25, 1995, October 15, 1997,
March 27, 1998, June 23, 1998, September 29, 1998,
October 30, 1998, November 10, 1999 and July 25, 2006
(portions of the exhibit have been omitted pursuant to a request for
confidential treatment)*
|
|
10.10
|
Credit
Agreement dated March 14, 2007 between FutureFuel Chemical Company
and Regions Bank (portions of the exhibit have been omitted pursuant to a
request for confidential
treatment)*
|
|
10.11
|
Revolving
Credit Promissory Note dated March 14, 2007 executed by FutureFuel
Chemical Company and payable to the order of Regions
Bank*
|
|
10.12
|
Security
Agreement -Accounts and Inventory dated March 14, 2007 executed by
FutureFuel Chemical Company in favor of Regions
Bank*
|
|
10.13
|
Continuing
Unlimited Guaranty Agreement dated March 14, 2007 executed by
FutureFuel Corp. in favor of Regions
Bank*
|
|
10.14
|
Car
Subleasing Agreement dated November 1, 2006 between Apex Oil Company,
Inc. and FutureFuel Chemical
Company*
|
|
10.15
|
Time
Sharing Agreement dated April 18, 2007 between Apex Oil Company, Inc.
and FutureFuel Corp.*
|
|
10.16
|
Omnibus
Incentive
Plan*
|
|
11.
|
Statement
re Computation of per Share
Earnings*
|
|
16.
|
June 22,
2007 Letter from Rothstein, Kass & Company, P.C. to the Securities and
Exchange Commission*
|
|
21.
|
Subsidiaries
of FutureFuel Corp.*
|
|
24.
|
Power
of Attorney*
|
|
99.
|
Tables
contained in Item 1 of the Registration
Statement*
|
|
*
|
Previously
filed.
|
FUTUREFUEL
CORP.
|
|
Date:
April 9 , 2008
|
By: /s/ Douglas D.
Hommert
|
Douglas
D. Hommert, Executive
|
|
Vice
President
|