MET PRO CORP
8-K/A, 1999-01-12
INDUSTRIAL & COMMERCIAL FANS & BLOWERS & AIR PURIFING EQUIP
Previous: MERRILL LYNCH & CO INC, 424B3, 1999-01-12
Next: MILLER HERMAN INC, 10-Q, 1999-01-12



<PAGE>





                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                               ------------------

              AMENDMENT NO. 1 TO FORM 8-K FILED ON NOVEMBER 13,1998

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

        Date of report (date of earliest event reported) October 29, 1998
                                                        ------------------------

                               MET-PRO CORPORATION
- --------------------------------------------------------------------------------
               (Exact Name of Registrant as Specified in Charter)


         DELAWARE                       001-07763                23-1683282     
- --------------------------------------------------------------------------------
(State or Other Jurisdiction           (Commission              (IRS Employer
   of Incorporation)                   File Number)          Identification No.)

   160 Cassell Road, Harleysville, PA                              19438        
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)                        (Zip Code)


Registrant's telephone number, including area code    215-723-6751              
                                                  ------------------------------


                                (Not Applicable)
                         -------------------------------
                         (Former name or former address,
                          if changed from last report)



<PAGE>


     Registrant's  Current Report on Form 8-K for an event  occurring on October
     29, 1998  (filed on  November  13,  1998)  omitted the Pro Forma  Financial
     Information  required  by  Item 7 of  Form  8-K and  set  forth  that  such
     information would be filed by amendment within sixty (60) days.

     This  Amendment  No. 1 to such Form 8-K is hereby filed in order to provide
     the Pro Forma Financial Information required by Item 7.



     Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.


     (b) Pro Forma Financial Information

     The  following  unaudited  pro  forma  consolidated  financial  information
     presents  the pro forma  consolidated  balance  sheet at July 31,  1998 and
     January 31, 1998,  giving effect to the  acquisition of all of the material
     assets,   subject  to  ordinary   business   liabilities,   of   Flex-Kleen
     Corporation,  a Delaware  corporation  and Flex-Kleen  Canada,  Ltd.,  and
     Ontario (Canada) corporation (collectively  "Flex-Kleen") as if it had been
     consummated on those dates.  Also presented are the pro forma  consolidated
     statements  of  operations  for the six months  ended July 31, 1998 and the
     year ended January 31, 1998, giving effect to such assets,  subject to such
     liabilities, of Flex-Kleen as if the acquisition had been consummated as of
     the beginning of the respective periods presented.

     The Company's fiscal year ends on January 31, and Flex-Kleen's  fiscal year
     ends on October 31. The pro forma  consolidated  balance sheet combines the
     respective balance sheets of Met-Pro Corporation and Flex-Kleen as of July
     31, 1998 and January 31,  1998.  The pro forma  consolidated  statement  of
     operations for the six months ended July 31, 1998 combines  results of each
     company for the period. The pro forma consolidated  statement of operations
     for the year  ended  January  31,  1998  combines  the  results  of Met-Pro
     Corporation  for its  year  ended  January  31,  1998  and the  results  of
     Flex-Kleen for its year ended October 31, 1997.

     The pro  forma  data is  based on the  historical  combined  statements  of
     Met-Pro  Corporation and Flex-Kleen giving effect to the purchase method of
     accounting  and to the  assumptions  and  adjustments  (which  the  Company
     believes  to be  reasonable)  described  in the  accompanying  notes to the
     unaudited pro forma consolidated financial information.

     Under the purchase  method of accounting,  assets  acquired and liabilities
     assumed  will be  recorded  at their  estimated  fair  value at the date of
     acquisition. The pro forma adjustments set forth in the following unaudited
     pro forma consolidated  financial  information are estimated and may differ
     from the actual  adjustments when they become known.  However,  no material
     differences are anticipated by the Company.

     The following unaudited pro forma consolidated  financial  information does
     not reflect certain cost savings that the Company  believes may be realized
     following the Flex-Kleen acquisition.  Such cost savings are expected to be
     realized primarily through the elimination of certain overhead expenses and
     geographic  overlap  and the  implementation  of strict cost  controls  and
     standardized operating procedures.  Additionally,  the Company believes the
     acquisition will enable it to realize increased operating  efficiencies and
     economies of scale including enhanced  purchasing power and increased asset
     utilization.

     The pro forma data is provided for  comparative  purposes only. It does not
     purport to be indicative  of the results that actually  would have occurred
     if such acquisition had been consummated on the dates indicated or that may
     be obtained in the  future.  The  unaudited  pro forma  combined  financial
     information  should  be read in  conjunction  with the notes  thereto,  the
     audited  financial  statements of Flex-Kleen for the year ended October 31,
     1997 and the nine  months  ended July 31, 1998 and notes  thereto,  and the
     Company's  consolidated  financial  statements  and related notes  thereto,
     incorporated herein by reference.

                                       -1-
<PAGE>




     The following are filed here within:


          Unaudited Pro Forma  Consolidated  Condensed  Balance Sheet as of July
               31, 1998

          Unaudited Pro Forma Consolidated Condensed Statement of Operations for
               the Six Months Ended July 31, 1998

          Notes to Unaudited Pro Forma  Consolidated  Financial  Information for
               the Six Months Ended July 31, 1998
 
          Unaudited Pro Forma Consolidated Condensed Balance Sheet as of January
               31, 1998

          Unaudited Pro Forma Consolidated Condensed Statement of Operations for
               the Year Ended January 31, 1998

          Notes to Unaudited Pro Forma  Consolidated  Financial  Information for
               the Year Ended January 31, 1998














































                                       -2-
<PAGE>
<TABLE>
<CAPTION>


                                                        MET-PRO CORPORATION

                                    UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET

                                                                                       As of July 31, 1998

                                                       -----------------------------------------------------------------------------
                                                             Historical                                           Pro Forma
                                                       -----------------------------------------------------------------------------
                                                                                                          Adjustments
                                                         Met-Pro     Flex-Kleen                            Increase/
                                                       Corporation   Corporation       Total      Notes    Decrease     Consolidated
                                                       -----------------------------------------------------------------------------
<S>                                                    <C>            <C>           <C>            <C>    <C>            <C>
ASSETS

Current assets
       Cash and cash equivalents                        $8,073,238                  $ 8,073,238    (D)     ($367,221)    $4,706,017 
                                                                                                   (C)    (3,000,000) 
       Accounts receivable, net of allowance            10,128,616    $2,359,000     12,487,616                          12,487,616
       Inventories                                      13,241,599     1,745,000     14,986,599                          14,986,599
       Prepaid expenses, deposits and                                                                                               
           other current assets                          1,230,123        30,000      1,260,123    (M)       542,153      1,802,276
       Deferred income taxes                             1,014,856                    1,014,856                           1,014,856
                                                       -----------------------------------------------------------------------------
                           Total current assets         33,688,432     4,134,000     37,822,432           (2,825,068)    34,997,364

Property, plant and equipment, at
       cost, net                                        13,931,444       240,000     14,171,444    (E)       130,000     14,301,444
Costs in excess of net assets of
       business acquired                                 7,219,406                    7,219,406    (F)    12,304,068     19,523,474
Other assets                                             1,079,623     1,305,000      2,384,623    (G)    (1,305,000)     1,129,623
                                                                                                   (A)        50,000
                                                       -----------------------------------------------------------------------------
                           Total assets                $55,918,905    $5,679,000    $61,597,905           $8,354,000    $69,951,905
                                                       =============================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
       Current portion of long-term debt                  $895,942                     $895,942    (B)    $1,200,000     $2,095,942
       Accounts payable                                  3,091,564    $2,142,000      5,233,564    (H)      (597,000)     4,636,564
       Accrued salaries, wages and expenses              5,753,583       557,000      6,310,583    (I)       (13,000)     6,241,583
                                                                                                   (J)       (56,000)
       Customers' advances                                 234,289                      234,289                             234,289
       Accrued income taxes                                               36,000         36,000    (K)       (36,000)            --
                                                       -----------------------------------------------------------------------------
                           Total current liabilities     9,975,378     2,735,000     12,710,378              498,000     13,208,378

Long-term debt                                           1,843,060                    1,843,060    (B)    10,800,000     12,643,060

Other non-current liabilities                              288,938     1,108,000      1,396,938    (G)    (1,108,000)       288,938

Deferred income taxes                                      370,598                      370,598                             370,598
                                                       -----------------------------------------------------------------------------
                           Total liabilities            12,477,974     3,843,000     16,320,974           10,190,000     26,510,974
                                                       -----------------------------------------------------------------------------
                                                                                                                                   
Stockholders' equity
       Common stock, Met-Pro Corporation                   713,862                      713,862                             713,862
       Common stock, Flex-Kleen Corporation                              200,000        200,000    (L)      (200,000)            --
       Additional paid-in capital                        7,508,748     1,715,000      9,223,748    (L)    (1,715,000)     7,508,748
       Retained earnings                                39,057,809                   39,057,809                          39,057,809
       Accumulated other comprehensive loss               (156,653)      (79,000)      (235,653)   (L)        79,000       (156,653)

       Less: Treasury stock, at cost                    (3,682,835)                  (3,682,835)                         (3,682,835)
                                                       -----------------------------------------------------------------------------
                           Net stockholders' equity     43,440,931     1,836,000     45,276,931           (1,836,000)    43,440,931
                                                       -----------------------------------------------------------------------------
                           Total liabilities and 
                           stockholders' equity        $55,918,905    $5,679,000    $61,597,905           $8,354,000    $69,951,905
                                                       =============================================================================
</TABLE>

                                                                 -3-
<PAGE>
<TABLE>
<CAPTION>

                                                        MET-PRO CORPORATION
                                    UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS

                                                                         For the six months ended July 31, 1998

                                                       -----------------------------------------------------------------------------
                                                            Historical                                           Pro Forma
                                                       -----------------------------------------------------------------------------
                                                                                                          Adjustments
                                                         Met-Pro     Flex-Kleen                            Increase/
                                                       Corporation   Corporation       Total      Notes    Decrease     Consolidated
                                                       -----------------------------------------------------------------------------
<S>                                                    <C>            <C>           <C>            <C>    <C>            <C>
Net sales                                              $29,529,731    $8,982,000    $38,511,731                         $38,511,731

Cost of goods sold                                      18,365,829     6,027,000     24,392,829                          24,534,829
                                                                                                   (S)      $12,500

                                                                                                   (T)       15,000

                                                                                                   (U)        2,000

                                                                                                   (V)       12,500

                                                                                                   (X)      100,000
- ------------------------------------------------------------------------------------------------------------------------------------
Gross profit                                            11,163,902     2,955,000     14,118,902            (142,000)     13,976,902

Operating expense

       Selling                                           2,705,768       570,000      3,275,768                           3,281,268
                                                                                                   (U)          500

                                                                                                   (V)        5,000

       General and administrative                        3,278,041       697,000      3,975,041    (R)      153,801       4,599,327

                                                                                                   (N)        5,000

                                                                                                   (O)        6,500

                                                                                                   (Q)      340,985

                                                                                                   (T)       10,000

                                                                                                   (U)          500

                                                                                                   (V)        7,500

                                                                                                   (W)      100,000
                                                       -----------------------------------------------------------------------------
                                                         5,983,809     1,267,000      7,250,809             629,786       7,880,595
                                                       -----------------------------------------------------------------------------
Income from operations                                   5,180,093     1,688,000      6,868,093            (771,786)      6,096,307

Other income/(expense)                                     336,324       (61,000)       275,324    (P)      (90,000)        185,324
                                                       -----------------------------------------------------------------------------
Income before taxes                                      5,516,417     1,627,000      7,143,417            (861,786)      6,281,631

Provision for taxes                                      2,025,911       623,000      2,648,911    (Y)     (261,891)      2,387,020
                                                       -----------------------------------------------------------------------------
Net income                                              $3,490,506    $1,004,000     $4,494,506           ($599,895)     $3,894,611
                                                       =============================================================================

Earnings per share, basic                                    $0.50                                                            $0.56

Earnings per share, diluted                                  $0.50                                                            $0.55

Outstanding shares, basic                                6,974,394                                                        6,974,394

Outstanding shares, diluted                              7,032,673                                                        7,032,673
</TABLE>



                                                               -4-
<PAGE>

                               MET-PRO CORPORATION

         Notes to Unaudited Pro Forma Consolidated Financial Information
                     For the Six Months Ended July 31, 1998

NOTE 1:


     The unaudited pro forma  consolidated  condensed  balance sheet is based on
     the  individual  balance sheets of Met-Pro  Corporation  and Flex-Kleen  to
     reflect the acquisition of all of the material assets,  subject to ordinary
     business  liabilities,  of  Flex-Kleen  by Met-Pro  Corporation  (which was
     completed  on October  29,  1998) as if it had taken place on July 31, 1998
     after giving effect to pro forma adjustments to reflect the following:

     Met-Pro  Corporation  paid  approximately  $15,000,000  for the  assets  of
     Flex-Kleen, in the form of cash.

     As part of the  transaction,  Met-Pro  Corporation  entered into a five (5)
     year non-compete  transaction with the stockholders of Flex-Kleen for which
     it was paid $50,000 (A).

     Total  cash  required  at  settlement  amounted  to  $15,000,000.   Met-Pro
     Corporation  financed this  transaction  with a bank on an unsecured basis.
     The bank  financing,  in the amount of  $12,000,000  (B), is comprised of a
     ten-year  term loan with a fixed  interest rate swap of 5.98% with payments
     of principal and interest due on a quarterly  basis  beginning  January 31,
     1999.  The  balance  of  $3,000,000  was  paid  from  cash  on  hand of the
     Registrant (C).

     Met-Pro  Corporation  incurred  $367,221 (D) in costs  associated  with the
     transaction, which was funded internally.

     For purposes of the unaudited  pro forma  condensed  financial  statements,
     Flex-Kleen's  furniture  and  fixtures  were  written up by $130,000 (E) to
     estimated fair value.

     As a result of this  acquisition,  Met-Pro  Corporation  has  increased the
     costs in excess of net assets of businesses  acquired by $12,304,068 (F) as
     of July 31, 1998.


     The following adjustments resulted from the Asset Purchase Agreement:

     (G)  Represents   the   elimination  of  Sellers'   intercompany   accounts
          receivable and accounts  payable in accordance  with Section  1.1.2(d)
          and 1.4.2(d) of the Asset Purchase Agreement (the "Agreement").

     (H)  Represents  cash  overdrafts  that are  excluded  in  accordance  with
          Section 1.4.2(c) of the Agreement.

     (I)  Represents  carried-over vacation for periods prior to January 1, 1998
          excluded in accordance with Section 1.4.2(g)(B) of the Agreement.

     (J)  Represents  accrued sales and use taxes  ($49,000) and defined benefit
          retirement  costs  ($7,000)   excluded  in  accordance  with  Sections
          1.4.2(a) and 1.4.2(g)(A) of the Agreement, respectively.

     (K)  Represents accrued federal, state and Canadian taxes that are excluded
          in accordance with Section 1.4.2(a) of the Agreement.

     (L)  Elimination of Sellers'  common stock,  additional paid in capital and
          cumulative translation adjustment.

     (M)  Represents  the  adjustment to arrive at the "Pro Forma Net Equity" as
          defined in Section 1.3.2(a) of the Agreement.


                                       -5-
<PAGE>

                               MET-PRO CORPORATION

         Notes to Unaudited Pro Forma Consolidated Financial Information
                     For the Six Months Ended July 31, 1998

NOTE 2:

     The unaudited pro forma consolidated  condensed  statement of operations is
     based on the individual  statements of Met-Pro  Corporation  and Flex-Kleen
     for the six months ended July 31, 1998 after giving effect to the pro forma
     adjustments necessary to reflect the acquisition described in Note 1, as if
     it had taken place on February 1, 1998.

     The pro forma adjustments are as follows:

     (N)  Amortization of covenant not to compete of $5,000.

     (O)  Additional  depreciation on the write-up of Flex-Kleen's furniture and
          fixtures amounting to $6,500.

     (P)  Reduction  in  interest  income by $90,000  due to the cash  outlay by
          Met-Pro Corporation to acquire Flex-Kleen's assets.

     (Q)  Interest expense increase of $340,985 as a result of bank financing of
          $12,000,000.

     (R)  Amortization  of costs in excess of net assets of businesses  acquired
          over forty (40) years amounting to $153,801.

     (S)  Insurance  expense increase of $12,500 due to increased  liability and
          property coverage.

     (T)  Pension expense  increase of $25,000 due to the addition of Flex-Kleen
          employees to our Company's defined benefit plan.

     (U)  Administrative expense for the maintenance of existing 401-(k) plan of
          $3,000.

     (V)  Employee  benefit  expense  increase of $25,000  for various  employee
          benefits.

     (W)  Estimated  additional  Met-Pro  Corporation  out of  pocket  costs  of
          $100,000.

     (X)  Decrease  of  $100,000  in gross  margins  for sales of  inventory  to
          affiliate by Flex-Kleen.

     (Y)  Tax effect of the above  adjustments to result in an assumed effective
          consolidated income tax rate of 38%.


















                                       -6-
<PAGE>
<TABLE>
<CAPTION>

                                                        MET-PRO CORPORATION

                                UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET

                                                                                       As of January 31, 1998
                                                       -----------------------------------------------------------------------------
                                                            Historical                                           Pro Forma
                                                       -----------------------------------------------------------------------------
                                                                                                          Adjustments
                                                         Met-Pro     Flex-Kleen                            Increase/
                                                       Corporation   Corporation       Total      Notes    Decrease     Consolidated
                                                       -----------------------------------------------------------------------------
<S>                                                    <C>            <C>           <C>            <C>    <C>            <C>
ASSETS

Current assets
       Cash and cash equivalents                       $11,253,380       $16,000    $11,269,380    (D)    ($367,221)     $7,902,159
                                                                                                   (C)   (3,000,000)
       Accounts receivable, net of allowance            10,664,310     4,055,000     14,719,310                          14,719,310
       Notes receivable, ESOT                              200,000                      200,000                             200,000
       Inventories                                      12,210,749     1,503,000     13,713,749                          13,713,749
       Prepaid expenses, deposits and                                                                                               
         other current assets                              723,965        46,000        769,965    (M)      343,153       1,113,118
       Deferred income taxes                             1,014,856                    1,014,856                           1,014,856
                                                       -----------------------------------------------------------------------------
                           Total current assets         36,067,260     5,620,000     41,687,260          (3,024,068)     38,663,192

Property, plant and equipment, at
           cost, net                                    13,787,596       273,000     14,060,596    (E)      130,000      14,190,596
Costs in excess of net assets of
           business acquired                             7,198,915                    7,198,915    (F)   12,304,068      19,502,983
Other assets                                               930,469     2,312,000      3,242,469    (G)   (2,312,000)        980,469
                                                                                                   (A)       50,000
                                                       -----------------------------------------------------------------------------
                           Total assets                $57,984,240    $8,205,000    $66,189,240          $7,148,000     $73,337,240
                                                       =============================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
       Current portion of long-term debt                $1,441,964                   $1,441,964    (B)   $1,200,000      $2,641,964
       Accounts payable                                  2,648,943    $3,149,000      5,797,943    (H)     (597,000)      5,200,943
       Accrued salaries, wages and expenses              6,529,188       870,000      7,399,188    (I)      (13,000)      7,330,188
                                                                                                   (J)      (56,000)
       Customers' advances                                 647,450                      647,450                             647,450
       Accrued income taxes                                               74,000         74,000    (K)      (74,000)             --
                                                       -----------------------------------------------------------------------------
                           Total current liabilities    11,267,545     4,093,000     15,360,545             460,000      15,820,545

Long-term debt                                           2,242,047                    2,242,047    (B)   10,800,000      13,042,047

Other non-current liabilities                              249,037     1,024,000      1,273,037    (G)   (1,024,000)        249,037

Deferred income taxes                                      384,782                      384,782                             384,782
                                                       -----------------------------------------------------------------------------
                           Total liabilities            14,143,411     5,117,000     19,260,411          10,236,000      29,496,411
                                                       -----------------------------------------------------------------------------

Stockholders' equity
       Common stock, Met-Pro Corporation                   713,862                      713,862                             713,862
       Common stock, Flex-Kleen Corporation                              200,000        200,000    (L)     (200,000)             --
       Additional paid-in capital                        7,868,357     2,930,000     10,798,357    (L)   (2,930,000)      7,868,357
       Retained earnings                                37,667,872                   37,667,872                          37,667,872
       Accumulated other comprehensive loss               (219,015)      (42,000)      (261,015)   (L)       42,000        (219,015)

       Less: Treasury stock, at cost                    (2,190,247)                  (2,190,247)                         (2,190,247)
                                                       -----------------------------------------------------------------------------
                           Net stockholders' equity     43,840,829     3,088,000     46,928,829          (3,088,000)     43,840,829
                                                       -----------------------------------------------------------------------------
                           Total liabilities and
                           stockholders' equity        $57,984,240    $8,205,000    $66,189,240          $7,148,000     $73,337,240
                                                       =============================================================================
</TABLE>




                                                               -7-
<PAGE>
<TABLE>
<CAPTION>

                                                        MET-PRO CORPORATION

                                    UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS

                                                                            For the year ended January 31, 1998

                                                       -----------------------------------------------------------------------------
                                                            Historical                                           Pro Forma
                                                       -----------------------------------------------------------------------------
                                                                                                          Adjustments
                                                         Met-Pro     Flex-Kleen                            Increase/
                                                       Corporation   Corporation       Total      Notes    Decrease     Consolidated
                                                       -----------------------------------------------------------------------------
<S>                                                    <C>           <C>            <C>            <C>    <C>           <C>
Net sales                                              $62,387,870   $19,396,000    $81,783,870                         $81,783,870

Cost of goods sold                                      39,802,965    12,969,000     52,771,965                          52,849,965
                                                                                                   (S)      $25,000

                                                                                                   (T)       25,000

                                                                                                   (U)        3,000

                                                                                                   (V)       25,000
- ------------------------------------------------------------------------------------------------------------------------------------
Gross profit                                            22,584,905     6,427,000     29,011,905             (78,000)     28,933,905

Operating expense:

       Selling                                           5,331,954     1,793,417      7,125,371    (T)       10,000       7,146,371

                                                                                                   (U)        1,000

                                                                                                   (V)       10,000

      General and administrative                         6,557,355     2,205,583      8,762,938    (R)      307,602       9,887,510

                                                                                                   (N)       10,000

                                                                                                   (O)       13,000

                                                                                                   (Q)      681,970

                                                                                                   (T)       15,000

                                                                                                   (U)        2,000

                                                                                                   (V)       15,000

                                                                                                   (W)     (120,000)

                                                                                                   (X)      200,000
                                                       -----------------------------------------------------------------------------
                                                        11,889,309     3,999,000      15,888,309          1,145,572      17,033,881
                                                       -----------------------------------------------------------------------------
Income from operations                                  10,695,596     2,428,000      13,123,596         (1,223,572)     11,900,024
                                                                                                                                    
Other income/(expense)                                     970,767      (134,000)        836,767   (P)     (180,000)        656,767
                                                       -----------------------------------------------------------------------------
Income before taxes                                     11,666,363     2,294,000      13,960,363         (1,403,572)     12,556,791

Provision for taxes                                      4,549,882       793,000       5,342,882   (Y)     (445,734)      4,897,148
                                                       -----------------------------------------------------------------------------
Net income                                              $7,116,481    $1,501,000      $8,617,481          ($957,838)     $7,659,643
                                                       =============================================================================

Earnings per share, basic                                    $1.01                                                            $1.09

Earnings per share, diluted                                  $1.00                                                            $1.07

Outstanding shares, basic                                7,053,071                                                        7,053,071

Outstanding shares, diluted                              7,144,931                                                        7,144,931
</TABLE>

                                                               -8-
<PAGE>

                               MET-PRO CORPORATION

         Notes to Unaudited Pro Forma Consolidated Financial Information
                       For the Year Ended January 31, 1998

NOTE 1:

     The unaudited pro forma  consolidated  condensed  balance sheet is based on
     the individual  balance  sheets of Met-Pro  Corporation  for the year ended
     January 31, 1998 and  Flex-Kleen  for the year ended  October 31, 1997,  to
     reflect the acquisition of all of the material assets,  subject to ordinary
     business  liabilities,  of  Flex-Kleen by Met-Pro  Corporation  (which took
     place on October 29, 1998) as if it was completed on January 31, 1998 after
     giving effect to pro forma adjustments to reflect the following:

     Met-Pro  Corporation  paid  approximately  $15,000,000  for the  assets  of
     Flex-Kleen, in the form of cash.

     As part of the  transaction,  Met-Pro  Corporation  entered into a five (5)
     year non-compete  transaction with the stockholders of Flex-Kleen for which
     it was paid $50,000 (A).

     Total  cash  required  at  settlement  amounted  to  $15,000,000.   Met-Pro
     Corporation  financed this  transaction  with a bank on an unsecured basis.
     The bank  financing,  in the amount of  $12,000,000  (B), is comprised of a
     ten-year  term loan with a fixed  interest rate swap of 5.98% with payments
     of principal and interest due on a quarterly  basis  beginning  January 31,
     1999.  The  balance  of  $3,000,000  was  paid  from  cash  on  hand of the
     Registrant (C).

     Met-Pro  Corporation  incurred  $367,221 (D) in costs  associated  with the
     transaction, which was funded internally.

     For purposes of the unaudited  pro forma  condensed  financial  statements,
     Flex-Kleen's  furniture  and  fixtures  were  written up by $130,000 (E) to
     estimated fair value.

     As a result of this  acquisition,  Met-Pro  Corporation  has  increased the
     costs in excess of net assets of businesses  acquired by $12,304,068 (F) as
     of January 31, 1998.


     The following adjustments resulted from the Asset Purchase Agreement:

          (G)  Represents  the  elimination  of Sellers'  intercompany  accounts
               receivable  and  accounts  payable  in  accordance  with  Section
               1.1.2(d)  and  1.4.2(d)  of the  Asset  Purchase  Agreement  (the
               "Agreement").

          (H)  Represents  cash  overdrafts that are excluded in accordance with
               Section 1.4.2(c) of the Agreement.

          (I)  Represents  carried-over vacation for periods prior to January 1,
               1998  excluded in  accordance  with  Section  1.4.2(g)(B)  of the
               Agreement.

          (J)  Represents accrued taxes ($49,000) and defined benefit retirement
               costs ($7,000)  excluded in accordance with Sections 1.4.2(a) and
               1.4.2(g)(A) of the Agreement, respectively.

          (K)  Represents  accrued  federal,  state and Canadian  taxes that are
               excluded in accordance with Section 1.4.2(a) of the Agreement.

          (L)  Elimination of Sellers' common stock,  additional paid in capital
               and cumulative translation adjustment.

          (M)  Represents the adjustment to arrive at the "Pro Forma Net Equity"
               as defined in Section 1.3.2(a) of the Agreement.



                                       -9-
<PAGE>

                               MET-PRO CORPORATION

           Notes to Unaudited Pro Forma Combined Financial Information
                       For the Year Ended January 31, 1998

NOTE 2:

     The unaudited pro forma consolidated  condensed  statement of operations is
     based on the  individual  statements  of Met-Pro  Corporation  for the year
     ended January 31, 1998 and  Flex-Kleen for the year ended October 31, 1997,
     after giving effect to the pro forma  adjustments  necessary to reflect the
     acquisition  described  in Note 1, as if it had taken  place on February 1,
     1997.

     The pro forma adjustments are as follows:

          (N)  Amortization of covenant not to compete of $10,000.

          (O)  Additional depreciation on the write-up of Flex-Kleen's furniture
               and fixtures amounting to $13,000.

          (P)  Reduction  in interest  income by $180,000 due to the cash outlay
               by Met-Pro Corporation to acquire Flex-Kleen's assets.

          (Q)  Interest  expense  increase  of  $681,970  as a  result  of  bank
               financing of $12,000,000.

          (R)  Amortization  of costs in  excess  of net  assets  of  businesses
               acquired over forty (40) years amounting to $307,602.

          (S)  Insurance expense increase of $25,000 due to increased  liability
               and property coverage.

          (T)  Pension  expense  increase of $50,000 due to the  addition of new
               employees to our Company's Defined Benefit Plan.

          (U)  Administrative  expense for the  maintenance of existing  401-(k)
               plan of $6,000.

          (V)  Employee  benefit  expense  increase of $50,000 for other various
               employee benefits.

          (W)  Elimination    of    Flex-Kleen    intercompany    charges   from
               Research-Cottrell of $120,000.

          (X)  Estimated  additional Met-Pro  Corporation out of pocket costs of
               $200,000.

          (Y)  Tax  effect of the  above  adjustments  to  result in an  assumed
               effective consolidated income tax rate of 39%.





















                                      -10-
<PAGE>



                                   SIGNATURES

     Pursuant to the  requirements  of the securities  exchange Act of 1934, the
     registrant  has duly caused this  Amendment No. 1 to its Current  Report on
     Form 8-K to be  signed  on its  behalf by the  undersigned  thereunto  duly
     authorized.






     Date: January 12, 1999               Met-Pro Corporation
 


                                          By: /s/ William L. Kacin
                                          --------------------------------------
                                              William L. Kacin, President











                                      -11-

<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission