THERMO REMEDIATION INC
10-Q, 1996-11-04
HAZARDOUS WASTE MANAGEMENT
Previous: AMERICAN TELECASTING INC/DE/, POS AM, 1996-11-04
Next: WIZ TECHNOLOGY INC, 10KSB/A, 1996-11-04




                       SECURITIES AND EXCHANGE COMMISSION


                              Washington, DC 20549

                  --------------------------------------------

                                    FORM 10-Q

    (mark one)

    [ X ] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
          Exchange Act of 1934 for the Quarter Ended September 28, 1996.

    [   ] Transition Report Pursuant to Section 13 or 15(d) of the
          Securities Exchange Act of 1934.

                         Commission File Number 1-12636


                             THERMO REMEDIATION INC.
             (Exact name of Registrant as specified in its charter)

    Delaware                                                       59-3203761
    (State or other jurisdiction of                          (I.R.S. Employer
    incorporation or organization)                        Identification No.)

    1964 South Orange Blossom Trail
    Apopka, Florida                                                     32703
    (Address of principal executive offices)                       (Zip Code)

       Registrant's telephone number, including area code: (617) 622-1000

              Indicate by check mark whether the Registrant (1) has
              filed all reports required to be filed by Section 13
              or 15(d) of the Securities Exchange Act of 1934
              during the preceding 12 months (or for such shorter
              period that the Registrant was required to file such
              reports), and (2) has been subject to such filing
              requirements for the past 90 days. Yes [ X ] No [   ]

              Indicate the number of shares outstanding of each of
              the issuer's classes of Common Stock, as of the
              latest practicable date.

                     Class                    Outstanding at October 25, 1996
          ----------------------------        -------------------------------
          Common Stock, $.01 par value                  13,107,409
PAGE
<PAGE>
   PART I - FINANCIAL INFORMATION

   Item 1 - Financial Statements


                             THERMO REMEDIATION INC.

                           Consolidated Balance Sheet
                                   (Unaudited)

                                     Assets


                                                   September 28,   March 30,
   (In thousands)                                           1996        1996
   -------------------------------------------------------------------------
   Current Assets:
     Cash and cash equivalents                          $ 19,574    $ 26,247
     Short-term available-for-sale investments,
       at quoted market value (amortized cost
       of $9,102 and $7,007)                               9,111       7,004
     Accounts receivable, less allowances
       of $814 and $786                                   20,667      15,115
     Unbilled contract costs and fees                      4,423       2,094
     Prepaid income taxes                                  1,152       2,836
     Prepaid expenses                                      1,997       2,196
     Due from parent company and Thermo Electron           1,220         564
                                                        --------    --------
                                                          58,144      56,056
                                                        --------    --------

   Property, Plant and Equipment, at Cost                 55,790      52,119

     Less: Accumulated depreciation and amortization      16,378      14,516
                                                        --------    --------
                                                          39,412      37,603
                                                        --------    --------
   Long-term Available-for-sale Investments,
     at Quoted Market Value (amortized cost 
     of $2,108 in fiscal 1996)                                 -       2,098
                                                        --------    --------

   Other Assets                                           15,867      11,724
                                                        --------    --------

   Cost in Excess of Net Assets of Acquired
     Companies (Note 2)                                   30,861      28,321
                                                        --------    --------
                                                        $144,284    $135,802
                                                        ========    ========



                                        2PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                     Consolidated Balance Sheet (continued)
                                   (Unaudited)

                    Liabilities and Shareholders' Investment


                                                   September 28,   March 30,
   (In thousands except share amounts)                      1996        1996
   -------------------------------------------------------------------------
   Current Liabilities:
     Notes payable                                      $    501    $      -
     Accounts payable                                      5,464       3,362
     Accrued payroll and employee benefits                 2,781       2,539
     Deferred revenue                                      1,715         936
     Billings in excess of revenues earned                   343         630
     Accrued interest                                        790         776
     Accrued income taxes                                    852          57
     Other accrued expenses                                2,831       1,413
                                                        --------    --------
                                                          15,277       9,713
                                                        --------    --------

   Deferred Income Taxes                                   2,227       2,137
                                                        --------    --------
   Long-term Obligations:
     4 7/8% Subordinated convertible debentures           37,950      37,950
     3 7/8% Subordinated convertible note, due
       to parent company                                   2,650       2,650
     Other                                                    53           -
                                                        --------    --------
                                                          40,653      40,600
                                                        --------    --------
   Shareholders' Investment (Note 2):
     Common stock, $.01 par value, 50,000,000
       shares authorized; 13,270,203 and 12,800,189
       shares issued                                         133         128
     Capital in excess of par value                       85,170      81,353
     Retained earnings                                     2,612       1,910
     Treasury stock at cost, 164,344 and 2,154 shares     (1,794)        (31)
     Net unrealized gain (loss) on available-for-sale
       investments                                             6          (8)
                                                        --------    --------
                                                          86,127      83,352
                                                        --------    --------
                                                        $144,284    $135,802
                                                        ========    ========


   The accompanying notes are an integral part of these consolidated financial
   statements.


                                        3PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                        Consolidated Statement of Income
                                   (Unaudited)


                                                      Three Months Ended
                                                 ----------------------------
                                                 September 28,  September 30,
   (In thousands except per share amounts)                1996           1995
   --------------------------------------------------------------------------
   Revenues                                           $27,913        $14,466
                                                      -------        -------
   Costs and Operating Expenses:
     Cost of revenues                                  23,485         10,222
     Selling, general and administrative expenses       2,823          2,037
     New business development expenses                    261            281
                                                      -------        -------
                                                       26,569         12,540
                                                      -------        -------

   Operating Income                                     1,344          1,926

   Interest Income                                        496            733
   Interest Expense (includes $25 and $27 to
     related party)                                      (544)          (543)
   Equity in Earnings of Unconsolidated Subsidiary        280              -
   Loss on Sale of Investments                             (4)             -
                                                      -------        -------
   Income Before Provision for Income Taxes             1,572          2,116
   Provision for Income Taxes                             598            786
                                                      -------        -------
   Net Income                                         $   974        $ 1,330
                                                      =======        =======

   Earnings per Share:
     Primary                                          $   .08        $   .11
                                                      =======        =======
     Fully diluted                                    $   .07        $   .11
                                                      =======        =======

   Weighted Average Shares:
     Primary                                           12,894         12,314
                                                      =======        =======
     Fully diluted                                     13,498         12,787
                                                      =======        =======


   The accompanying notes are an integral part of these consolidated financial
   statements.

                                        4PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                        Consolidated Statement of Income
                                   (Unaudited)


                                                       Six Months Ended
                                                 ----------------------------
                                                 September 28,  September 30,
   (In thousands except per share amounts)                1996           1995
   --------------------------------------------------------------------------
   Revenues                                           $51,433        $27,647
                                                      -------        -------
   Costs and Operating Expenses:
     Cost of revenues                                  42,523         19,379
     Selling, general and administrative expenses       5,725          4,203
     New business development expenses                    557            557
                                                      -------        -------

                                                       48,805         24,139
                                                      -------        -------

   Operating Income                                     2,628          3,508

   Interest Income                                        987          1,328
   Interest Expense (includes $51 and $98 to
     related party)                                    (1,094)          (914)
   Equity in Earnings of Unconsolidated Subsidiary        559              -
   Gain on Sale of Investments                            136             80
                                                      -------        -------
   Income Before Provision for Income Taxes             3,216          4,002
   Provision for Income Taxes                           1,214          1,492
                                                      -------        -------
   Net Income                                         $ 2,002        $ 2,510
                                                      =======        =======

   Earnings per Share:
     Primary                                          $   .16        $   .21
                                                      =======        =======
     Fully diluted                                    $   .15        $   .20
                                                      =======        =======

   Weighted Average Shares:
     Primary                                           12,863         12,230
                                                      =======        =======
     Fully diluted                                     13,511         12,707
                                                      =======        =======


   The accompanying notes are an integral part of these consolidated financial
   statements.



                                        5PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                      Consolidated Statement of Cash Flows
                                   (Unaudited)

                                                        Six Months Ended
                                                  ----------------------------
                                                  September 28,  September 30,
  (In thousands)                                           1996           1995
  ----------------------------------------------------------------------------
  Operating Activities:
    Net income                                        $  2,002       $  2,510
      Adjustments to reconcile net income to net
        cash provided by operating activities:
          Depreciation and amortization                  3,371          2,705
          Equity in earnings of unconsolidated
            subsidiary                                    (559)             -
          Gain on sale of investments                     (136)           (80)
          Provision for losses on accounts
            receivable                                      95             (3)
          Other noncash expenses                            35             26
          Decrease in deferred income taxes                  -             (2)
          Changes in current accounts, excluding the
            effects of acquisition:
              Accounts receivable                       (4,523)        (1,673)
              Due from parent company and Thermo
                Electron                                  (656)        (5,005)
              Other current assets                      (2,394)           (37)
              Billings in excess of revenues earned       (287)           483
              Accrued interest                              10            762
              Other current liabilities                  4,220            418
                                                      --------       --------
                Net cash provided by operating
                  activities                             1,178            104
                                                      --------       --------
  Investing Activities:
    Acquisition, net of cash acquired (Note 2)          (1,681)             -
    Purchases of available-for-sale investments        (15,759)       (23,248)
    Proceeds from sale and maturities of
      available-for-sale investments                    15,908         11,580
    Purchases of property, plant and equipment          (3,953)        (4,629)
    Proceeds from sale of property, plant and
      equipment                                             59            573
    Purchase of other assets                            (1,178)             -
    Other                                                    -             (4)
                                                      --------       --------
                Net cash used in investing
                  activities                            (6,604)       (15,728)
                                                      --------       --------
  Financing Activities:
    Net proceeds from issuance of subordinated
      convertible debentures                                 -         36,889
    Repayment of note payable to Thermo Electron             -         (4,000)
    Net proceeds from issuance of Company
      common stock                                         172          6,675
    Repurchase of Company common stock                  (1,763)             -
    Dividends paid                                        (450)          (551)
    Other                                                  794              -
                                                      --------       --------
                Net cash provided by (used in)
                  financing activities                $ (1,247)      $ 39,013
                                                      --------       --------
                                        6PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                Consolidated Statement of Cash Flows (continued)
                                   (Unaudited)


                                                        Six Months Ended
                                                  ----------------------------
                                                  September 28,  September 30,
  (In thousands)                                           1996           1995
  ----------------------------------------------------------------------------
  Increase (Decrease) in Cash and Cash Equivalents    $ (6,673)      $ 23,389
  Cash and Cash Equivalents at Beginning of Period      26,247            792
                                                      --------       --------

  Cash and Cash Equivalents at End of Period          $ 19,574       $ 24,181
                                                      ========       ========

  Noncash Activities (Note 2):
    Fair value of assets of acquired company          $  6,476       $      -
    Cash paid for acquired company                      (1,705)             -
    Issuance of common stock for acquired company       (2,006)             -
                                                      --------       --------
      Liabilities assumed of acquired company         $  2,765       $      -
                                                      ========       ========

    Dividends reinvested by shareholders into
      Company common stock                            $    850       $    679
                                                      ========       ========


  The accompanying notes are an integral part of these consolidated financial
  statements.









                                        7PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                   Notes to Consolidated Financial Statements


    1.   General

         The interim consolidated financial statements presented have been
    prepared by Thermo Remediation Inc. (the Company) without audit and, in
    the opinion of management, reflect all adjustments of a normal recurring
    nature necessary for a fair statement of the financial position at
    September 28, 1996, the results of operations for the three- and
    six-month periods ended September 28, 1996 and September 30, 1995, and
    the cash flows for the six-month periods ended September 28, 1996 and
    September 30, 1995. Interim results are not necessarily indicative of
    results for a full year.

         The consolidated balance sheet presented as of March 30, 1996, has
    been derived from the consolidated financial statements that have been
    audited by the Company's independent public accountants. The consolidated
    financial statements and notes are presented as permitted by Form 10-Q
    and do not contain certain information included in the annual financial
    statements and notes of the Company. The consolidated financial
    statements and notes included herein should be read in conjunction with
    the financial statements and notes included in the Company's Annual
    Report on Form 10-K for the fiscal year ended March 30, 1996, filed with
    the Securities and Exchange Commission.

         Certain amounts in fiscal 1996 have been reclassified to conform to
    the fiscal 1997 financial statement presentation.


    2.   Acquisition

         In September 1996, the Company acquired IEM Sealand Corporation (IEM
    Sealand) for 311,040 shares of the Company's common stock, valued at $2.0
    million, and $1.7 million in cash. The shares of the Company's common
    stock issued in connection with the acquisition are subject to certain
    restrictions on transfer. The restrictions lapse with respect to one
    third of the shares on each of the third, fourth, and fifth anniversaries
    of the closing. IEM Sealand provides construction services for the
    remediation of hazardous wastes under contracts with federal and state
    governments, and other public and private sector clients.

         This acquisition has been accounted for using the purchase method of
    accounting and IEM Sealand's results of operations have been included in
    the accompanying financial statements from the date of acquisition. IEM
    Sealand had a negative book value at the date of acquisition. The cost of
    this acquisition exceeded the estimated fair value of the acquired net
    assets by $5.4 million, which is being amortized over 40 years.
    Allocation of the purchase price for this acquisition was based on an
    estimate of the fair value of the net assets acquired and is subject to
    adjustment. Pro forma data is not presented since this acquisition was
    not material to the Company's results of operations or financial
    position.
                                        8PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    Item 2 - Management's Discussion and Analysis of Financial Condition and
             Results of Operations

         Forward-looking statements, within the meaning of Section 21E of the
    Securities Exchange Act of 1934, are made throughout this Management's
    Discussion and Analysis of Financial Condition and Results of Operations.
    These statements involve a number of risks and uncertainties, including
    those detailed in Item 5 of this Quarterly Report on Form 10-Q.

    Overview

         The Company is a leading national provider of environmental services
    including industrial remediation, nuclear remediation, hazardous waste
    remedial construction cleanup, soil remediation, and waste fluids
    recycling.

         In December 1995, the Company acquired Remediation Technologies,
    Inc. (ReTec), a provider of consulting, engineering, and on-site services
    to help clients manage problems associated with environmental compliance,
    waste management, and the remediation of industrial sites contaminated
    with organic wastes and residues.

         In September 1996, the Company acquired IEM Sealand Corporation (IEM
    Sealand), a provider of construction services for the remediation of
    hazardous wastes under contracts with federal and state governments, and
    other public and private sector clients. IEM Sealand's business is
    traditionally strongest during the summer and fall seasons.

         The Company's Thermo Nutech division provides services to remove
    radioactive contaminants from sand, gravel, and soil, as well as health
    physics, radiochemistry laboratory, and radiation dosimetry services.

         The Company, through its TPS Technologies Inc. division, is also a
    national leader in the design and operation of nonhazardous soil-
    remediation facilities and operates a network of such facilities serving
    customers in more than a dozen states along the East and West Coasts.

         The Company's Thermo Fluids subsidiary collects, tests, processes,
    and recycles used motor oil and other industrial oils.

         The Company's businesses are affected by several factors,
    particularly extreme weather variations, government spending, economic
    cycles, and regulation and enforcement of remediation activities. In
    addition, certain of the Company's businesses are affected by enactment
    and enforcement of environmental legislation regarding underground
    storage tanks, the availability of federal and state funding for
    environmental cleanup, and local competition. 



                                        9PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    Results of Operations

    Second Quarter Fiscal 1997 Compared With Second Quarter Fiscal 1996

         Revenues in the second quarter of fiscal 1997 were $27,913,000,
    compared with $14,466,000 in the second quarter of fiscal 1996, an
    increase of 93%. Revenues increased primarily due to the inclusion of
    $13,700,000 in revenues from ReTec and IEM Sealand, which were acquired
    in December 1995 and September 1996, respectively (Note 2). Revenues from
    nuclear services increased 15% due to higher revenues in fiscal 1997 from
    health physics services. Revenues from soil-remediation services
    decreased 21% resulting from declines in the volume of soil processed due
    to reduced compliance requirements and/or relaxed enforcement activities
    in several states and competitive pricing pressures. Revenues from
    fluids-recycling services increased 39% due to the addition of a new
    facility in Nevada.

         The gross profit margin decreased to 16% in the second quarter of
    fiscal 1997 from 29% in the second quarter of fiscal 1996, due to lower
    volumes of soil processed at the Company's traditionally higher-margin
    soil-remediation centers and, to a lesser extent, lower margins on the
    soil processed due to competitive pricing pressures. The gross profit
    margin also decreased due to the inclusion of lower-margin revenues from
    ReTec. The gross profit margin on nuclear services decreased due to
    higher revenues from lower-margin health physics services.

         Selling, general and administrative expenses as a percentage of
    revenues decreased to 10% in the second quarter of fiscal 1997 from 14%
    in the second quarter of fiscal 1996, primarily due to lower expenses as
    a percentage of revenues at acquired companies.

         Interest income decreased to $496,000 in the second quarter of
    fiscal 1997 from $733,000 in the second quarter of fiscal 1996 as a
    result of lower average invested balances following the acquisition of
    ReTec in December 1995. Interest expense remained constant at $544,000 in
    the second quarter of fiscal 1997 and $543,000 in the second quarter of
    fiscal 1996.

         Equity in earnings of unconsolidated subsidiary in the second
    quarter of fiscal 1997 represents ReTec's proportionate share of income
    from a joint venture.

         The effective tax rates were 38% and 37% in the second quarter of
    fiscal 1997 and 1996, respectively, which are higher than the Company's
    federal statutory income tax rate primarily due to the impact of state
    income taxes.

    First Six Months Fiscal 1997 Compared With First Six Months Fiscal 1996

         Revenues in the first six months of fiscal 1997 were $51,433,000,
    compared with $27,647,000 in the first six months of fiscal 1996, an
    increase of 86%. Revenues increased primarily due to the inclusion of
    $24,194,000 in revenues from ReTec and IEM Sealand, which were acquired
    in December 1995 and September 1996, respectively (Note 2). Revenues from

                                       10PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    First Six Months Fiscal 1997 Compared With First Six Months Fiscal 1996
    (continued)

    nuclear services increased 10% due to higher revenues in fiscal 1997 from
    health physics services and, to a lesser extent, from a long-term
    environmental restoration contract for the U.S. Department of Energy's
    (DOE's) Hanford site (Hanford). These increases were largely offset by a
    decrease in radiochemistry laboratory work, reflecting ongoing reductions
    in spending at the DOE, as well as a shift in DOE spending from
    investigative work performed at the Company's laboratories to cleanup
    work. Revenues from soil-remediation services decreased 15% primarily due
    to the reasons discussed in the results of operations for the second
    quarter. Revenues from fluids-recycling services increased 25% due to the
    addition of a new facility in Nevada.

         The gross profit margin decreased to 17% in the first six months of
    fiscal 1997 from 30% in the first six months of fiscal 1996, primarily
    due to lower volumes of soil processed at the Company's traditionally
    higher-margin soil-remediation centers and, to a lesser extent, lower
    margins on the soil processed due to competitive pricing pressures. The
    gross profit margin also decreased due to the inclusion of lower-margin
    revenues from ReTec. The gross profit margin on nuclear services
    decreased due to higher operating costs, declining revenues and margins
    from the traditionally higher-margin radiochemistry laboratory work, and
    increased revenues from the lower-margin Hanford contract.

         Selling, general and administrative expenses as a percentage of
    revenues decreased to 11% in the first six months of fiscal 1997 from 15%
    in the first six months of fiscal 1996, primarily due to lower expenses
    as a percentage of revenues at acquired companies.

         Interest income decreased to $987,000 in the first six months of
    fiscal 1997 from $1,328,000 in the first six months of fiscal 1996 as a
    result of lower average invested balances following the acquisition of
    ReTec in December 1995. Interest expense increased slightly to $1,094,000
    in the first six months of fiscal 1997 from $914,000 in the first six
    months of fiscal 1996, primarily due to the issuance of subordinated
    convertible debentures in May 1995.

         Equity in earnings of unconsolidated subsidiary in the first six
    months of fiscal 1997 represents ReTec's proportionate share of income
    from a joint venture.

         The effective tax rates were 38% and 37% in the first six months of
    fiscal 1997 and 1996, respectively, which are higher than the Company's
    federal statutory income tax rate primarily due to the impact of state
    income taxes.

    Liquidity and Capital Resources

         Working capital, including cash, cash equivalents, and short-term
    available-for-sale investments, was $42,867,000 at September 28, 1996,
    compared with $46,343,000 at March 30, 1996. Cash, cash equivalents, and
    short- and long-term available-for-sale investments were $28,685,000 at
    September 28, 1996, compared with $35,349,000 at March 30, 1996. During

                                       11PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    Liquidity and Capital Resources (continued)

    the first six months of fiscal 1997, $1.2 million of cash was provided by
    operating activities. In the first six months of fiscal 1997, the Company
    funded an increase in accounts receivable, primarily due to higher
    revenues at its IEM Sealand, Thermo Nutech, and Thermo Fluids divisions.
    The use of cash was largely offset by an increase in other current
    liabilities, primarily due to a $0.7 million and $0.8 million increase in
    accrued income taxes and deferred revenues, respectively.

         On September 5, 1996, the Company paid a semiannual cash dividend of
    $0.10 per share of common stock, to shareholders of record as of August
    22, 1996. The Company paid approximately $450,000 in connection with such
    dividend. The amount of cash paid by the Company is dependent on the
    number of shareholders participating in the Company's Dividend
    Reinvestment Plan.

         The Company's Board of Directors has authorized the repurchase,
    through September 10, 1997, of up to $10.0 million of its own securities.
    Any such purchases would be funded from working capital. Through
    September 28, 1996, the Company expended $1.8 million under this
    authorization.

         During the six months ended September 28, 1996, the Company expended
    $3,953,000 for purchases of property, plant and equipment. During the
    remainder of fiscal 1997, the Company expects to make capital
    expenditures of approximately $2,000,000, primarily to expand the
    fluids-recycling services business. 

         In September 1996, the Company acquired IEM Sealand Corporation for
    311,040 shares of the Company's common stock, valued at $2.0 million, and
    $1.7 million in cash (Note 2).

         Although the Company has no material commitments for capital
    expenditures, such expenditures will largely be affected by the number of
    complementary businesses that can be acquired or developed during the
    year. The Company believes that it has adequate resources to meet its
    financial needs for the foreseeable future.


    PART II - OTHER INFORMATION

    Item 4 - Submission of Matters to a Vote of Security Holders

         On September 25, 1996, at the Annual Meeting of Shareholders, the
    shareholders elected seven incumbent directors to one-year terms expiring
    in 1997. The directors reelected at the meeting were: John P. Appleton,
    Elias P. Gyftopoulos, Fred Holubow, Theo Melas-Kyriazi, Frank E. Morris,
    Jeffrey L. Powell, and William A. Rainville. Dr. Appleton, 
    Dr. Gyftopoulos, Mr. Melas-Kyriazi, Dr. Morris, and Mr. Rainville each
    received 11,544,985 shares voted in favor of election and 140,097 shares
    voted against. Mr. Holubow and Mr. Powell each received 11,544,685 shares
    voted in favor of election and 140,397 shares voted against. No
    abstentions or broker nonvotes were recorded on the election of
    directors.
                                       12PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    Item 4 - Submission of Matters to a Vote of Security Holders (continued)

         The shareholders also approved a proposal to amend the Company's
    Restated Certificate of Incorporation to increase the Company's
    authorized common stock, $.01 par value per share, from 20 million shares
    to 50 million shares as follows: 11,350,632 shares voted in favor,
    234,645 shares voted against, 13,705 shares abstained, and 86,100 broker
    nonvotes were recorded on the proposal.

    Item 5 - Other Information

         In connection with the "safe harbor" provisions of the Private
    Securities Litigation Reform Act of 1995, the Company wishes to caution
    readers that the following important factors, among others, in some cases
    have affected, and in the future could affect, the Company's actual
    results and could cause its actual results in fiscal 1997 and beyond to
    differ materially from those expressed in any forward-looking statements
    made by, or on behalf of, the Company.

         Dependence on Environmental Regulation. Federal, state, and local
    environmental laws govern each of the markets in which the Company
    conducts business, as well as many of the Company's operations. The
    markets for each of the Company's services, including industrial
    remediation services, nuclear remediation services, hazardous waste
    remedial construction services, soil-remediation services, and
    waste-fluids recycling services, and the standards governing most aspects
    of the construction and operation of the Company's facilities were
    directly or indirectly created by, and are dependent on, the existence
    and enforcement of those laws. There can be no assurance that these laws
    and regulations will not change in the future, requiring new technologies
    or stricter standards with which the Company must comply. In addition,
    there can be no assurance that these laws and regulations will not be
    made more lenient in the future, thereby reducing the size of the markets
    addressed by the Company. Any such change in such federal, state, and
    local environmental laws and regulations may have a material adverse
    effect on the Company's business.

         Responsibility for establishing and enforcing certain federal
    policies, such as the federal underground storage tank policy, has been
    delegated to the states, which are not only required to establish
    regulatory programs, but also are permitted to mandate more stringent
    requirements than are otherwise required by federal law. Currently, many
    states are considering adopting a "risk-based" approach to prioritizing
    site cleanups and setting cleanup standards, which attempt to balance the
    costs of remediation against the potential harm to human health and the
    environment from leaving sites unremediated. Although the Company
    believes that it will be able to take advantage of this shift toward a
    risk-based approach, there can be no assurance that these policies, if
    implemented, will not reduce the size of the potential market addressed
    by the Company.

         Potential Environmental Regulatory Liability. The Company's
    operations are subject to comprehensive laws and regulations related to
    the protection of the environment. Among other things, these laws and 

                                       13PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    Item 5 - Other Information (continued)

    regulations impose requirements to control air, soil, and water
    pollution, and regulate health, safety, zoning, land use, and the
    handling and transportation of hazardous and nonhazardous materials. Such
    laws and regulations also impose liability for remediation and cleanup of
    environmental contamination, both on-site and off-site, resulting from
    past and present operations. These requirements may also be imposed as
    conditions of operating permits or licenses that are subject to renewal,
    modification, or revocation. Existing laws and regulations, and new laws
    and regulations, may require the Company to modify, supplement, replace
    or curtail its operating methods, facilities, or equipment at costs which
    may be substantial, without any corresponding increase in revenue. The
    Company is also potentially subject to monetary fines, penalties,
    remediation, cleanup or stop orders, injunctions, or orders to cease, or
    suspend certain of its practices. The outcome of any proceedings and
    associated costs and expenses could have a material adverse impact on the
    Company's business. In addition, the Company's Thermo Nutech and IEM
    Sealand divisions are subject to numerous laws and regulations related to
    the protection of human health and safety. Such laws and regulations may
    impose liability on the Company for exposure of its employees to
    radiation or other hazardous contamination or failure to isolate and
    remove radioactive or other hazardous contaminants from soil. 

         The Company endeavors to operate its business to minimize its
    exposure to environmental and other regulatory liabilities. In entering
    into contracts with its customers, the Company seeks to maximize its
    insulation from regulatory liabilities associated with the contaminated
    soil, oil, and other wastes it handles. Although no claims giving rise to
    such liabilities have been asserted by the Company's customers or
    employees to date, there can be no assurance that such claims cannot or
    will not be asserted against the Company.

         Uncertainty of Funding. Remediation compliance requirements and
    attendant costs are often beyond the financial capabilities of many
    individuals and small companies. To address this problem, some states
    have established tax-supported trust funds to assist in the financing of
    compliance and site remediation. As a consequence, in many of the states
    in which the Company markets its soil-remediation services, the majority,
    and in some cases virtually all, of the soil remediated by the Company is
    paid for by large companies and/or state trust funds. Any substantial
    decrease in this funding could have a material adverse effect on the
    Company's business and financial performance. Many states have realized
    that the number of sites requiring remediation and the costs of
    compliance are substantially higher than were originally estimated. As a
    result, several states have relaxed enforcement activities and others
    have reduced compliance requirements in order to reduce the costs of
    cleanup. These factors have already resulted in lower levels of cleanup
    activity in some states. Continued de-emphasis on enforcement activities
    and/or further reductions in compliance requirements is having a material
    adverse effect on the Company's business.

         The Company depends on funding from the federal and state
    governments, and their agencies and instrumentalities, for compensation 

                                       14PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    Item 5 - Other Information (continued)

    for its services. For example, Thermo Nutech provides a large portion of
    its services directly or indirectly to the U.S. Department of Energy
    (DOE). Thermo Nutech has experienced a decrease in its radiochemistry
    laboratory work as a result of ongoing reductions in spending at the DOE
    as well as a shift in DOE spending from investigative work to cleanup
    work. Continued declines in spending by DOE and other governmental
    agencies could have a material adverse effect on the Company's business.

         Competition. The markets for many of the Company's services are
    regional and are characterized by intense competition from numerous local
    competitors. Some of the Company's competitors have greater technical and
    financial resources than those of the Company. As a result, they may be
    able to adapt more quickly to new or emerging technologies and changes in
    customer requirements, or to devote greater resources to the promotion
    and sale of their services than the Company. Competition could increase
    if new companies enter the market or if existing competitors expand their
    service lines. There can be no assurance that the Company's current
    technology, technology under development, or ability to develop new
    technologies will be sufficient to enable it to compete effectively with
    its competitors.

         Seasonal Influences. A majority of the Company's businesses
    experience seasonal fluctuations. A majority of the Company's
    soil-remediation sites, as well as the Company's fluids-recycling sites,
    experience declines in severe weather conditions. Site remediation work
    and certain environmental testing services, such as the services provided
    by ReTec, IEM Sealand, and Thermo Nutech, may decline in winter months as
    a result of severe weather conditions. The Company's operations were
    adversely affected by severe weather in the last quarter of fiscal 1996.

         Possible Obsolescence Due to Technological Change. Technological
    developments are expected to continue at a rapid pace in the
    environmental services industry. The Company's technologies could be
    rendered obsolete or uneconomical by technological advances by one or
    more companies that address the Company's markets or by future entrants
    into the industry. There can be no assurance that the Company would have
    the resources to, or otherwise would be successful in, developing
    responses to technological advances by others.

         Risks Associated with Acquisition Strategy. The Company's strategy
    includes the acquisition of businesses that complement or augment the
    Company's existing services. Promising acquisitions are difficult to
    identify and complete for a number of reasons, including competition
    among prospective buyers and the need for regulatory approvals, including
    antitrust approvals. Any acquisitions completed by the Company may be
    made at substantial premiums over the fair value of the net assets of the
    acquired companies. There can be no assurance that the Company will be
    able to complete future acquisitions or that the Company will be able to
    successfully integrate any acquired businesses. In order to finance such
    acquisitions, it may be necessary for the Company to raise additional
    funds through public or private financings. Any equity or debt financing,
    if available at all, may be on terms which are not favorable to the 

                                       15PAGE
<PAGE>
                             THERMO REMEDIATION INC.

    Item 5 - Other Information (continued)

    Company and, in the case of equity financing, may result in dilution to
    the Company's stockholders.

         No Assurance of Development and Commercialization of Technology
    Under Development. The Company is currently engaged in the development of
    several technologies which may ultimately be commercialized to provide
    services to customers. For example, the Company's Thermo Fluids division
    is currently engaged in developing technology to enhance the quality of
    the fuel oils produced in its fluids recycling business. There are a
    number of technological challenges that the Company must successfully
    address to complete any of its development efforts. Technology
    development involves a high degree of risk, and returns to investors are
    dependent upon successful development and commercialization of such
    technology. There can be no assurance that any of the technologies
    currently being developed by the Company, or those to be developed in the
    future, will be technologically feasible or accepted by the marketplace,
    or that any such development will be completed in any particular
    timeframe.


    Item 6 - Exhibits

         See Exhibit Index on the page immediately preceding exhibits.















                                       16PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                                   SIGNATURES


         Pursuant to the requirements of the Securities Exchange Act of 1934,
    the Registrant has duly caused this report to be signed on its behalf by
    the undersigned thereunto duly authorized as of the 1st day of November
    1996.

                                            THERMO REMEDIATION INC.



                                            Paul F. Kelleher
                                            --------------------
                                            Paul F. Kelleher
                                            Chief Accounting Officer



                                            John N. Hatsopoulos
                                            --------------------
                                            John N. Hatsopoulos
                                            Vice President and
                                            Chief Financial Officer














                                       17PAGE
<PAGE>
                             THERMO REMEDIATION INC.

                                  EXHIBIT INDEX


    Exhibit
    Number       Description of Exhibit                                Page
    -----------------------------------------------------------------------

      3          Certificate of Incorporation, as filed on 
                 September 23, 1993, as amended by Agreement of 
                 Merger, as filed with the Secretary of State of
                 Delaware on November 1, 1993, and as further amended
                 by Certificate of Amendment to Certificate of 
                 Incorporation of the Company, as filed with the 
                 Secretary of State of Delaware on October 31, 1996.

     10          Stock Holdings Assistance Plan and Form of 
                 Promissory Note.

     11          Statement re: Computation of earnings per share.

     27          Financial Data Schedule.


                                                                EXHIBIT 3

                             CERTIFICATE OF INCORPORATION

                                          OF

                               THERMO REMEDIATION INC.

                                    * * * * * * * 


                  FIRST:  The name of the corporation is:

                               Thermo Remediation Inc.

                  SECOND:  The address of its registered office in the
             State of Delaware is 1209 Orange Street, in the City of
             Wilmington, County of New Castle.  The name of its
             registered agent at such address is The Corporation Trust
             Company.

                  THIRD:  The purpose of the corporation is to engage in
             any lawful act or activity for which corporations may be
             organized under the General Corporation Law of the State of
             Delaware.

                  FOURTH:  The total number of shares of capital stock
             which the corporation shall have authority to issue is
             twenty million (20,000,000), and the par value of each of
             such shares is one cent ($0.01), amounting in the aggregate
             to two hundred thousand dollars ($200,000.00) of capital
             stock.

                  FIFTH:  The name and mailing address of the sole
             incorporator is as follows:

                  NAME                          MAILING ADDRESS

                  Barbara J. Lucas              81 Wyman Street
                                                Waltham, Massachusetts 02254

                  SIXTH:  The names and mailing addresses of the persons
             who are to serve as directors until the first annual meeting
             of the stockholders or until their successors are elected
             and qualified are as follows:
PAGE
<PAGE>
                  NAME                          MAILING ADDRESS
                  ----                          ---------------

                  John P. Appleton              81 Wyman Street
                                                Waltham, Massachusetts 02254

                  John N. Hatsopoulos           81 Wyman Street
                                                Waltham, Massachusetts 02254

                  Fred Holubow                  2 N. LaSalle Street
                                                Suite 605
                                                Chicago, Illinois 60603

                  Theo Melas-Kyriazi            81 Wyman Street
                                                Waltham, Massachusetts 02254

                  William A. Rainville          81 Wyman Street
                                                Waltham, Massachusetts 02254

                  SEVENTH:  The corporation is to have perpetual
             existence.

                  EIGHTH:  The private property of the stockholders shall
             not be subject to the payment of the corporation debts to
             any extent whatever.

                  NINTH:  The following provisions are inserted for the
             management of the business and for the conduct of the
             affairs of the corporation and for defining and regulating
             the powers of the corporation and its directors and
             stockholders and are in the furtherance and not in
             limitation of the powers conferred upon the corporation by
             statute:

                       (a)  The by-laws of the corporation may fix and
                  alter, or provide the manner for fixing and altering,
                  the number of directors constituting the whole Board.
                  In case of any vacancy on the Board of Directors or any
                  increase in the number of directors constituting the
                  whole Board, the vacancies shall be filled by the
                  directors or by the stockholders at the time having
                  voting power, as may be prescribed in the by-laws.
                  Directors need not be stockholders of the corporation,
                  and the election of directors need not be by ballot.

                       (b)  The Board of Directors shall have the power
             and authority:

                            (1)  to make, alter or repeal by-laws of the
                       corporation, subject only to such limitation, if
                                         -2-PAGE
<PAGE>
                       any, as may be from time to time imposed by law or
                       by the by-laws; and

                            (2)  to the full extent permitted or not
                       prohibited by law, and without the consent of or
                       other action by the stockholders, to authorize or
                       create mortgages, pledges or other liens or
                       encumbrances upon any or all of the assets, real,
                       personal or mixed, and franchises of the
                       corporation, including after-acquired property,
                       and to exercise all of the powers of the
                       corporation in connection therewith; and

                            (3)  subject to any provision of the by-laws,
                       to determine whether, to what extent, at what
                       times and places and under what conditions and
                       regulations the accounts, books and papers of the
                       corporation (other than the stock ledger), or any
                       of them, shall be open to the inspection of the
                       stockholders, and no stockholder shall have any
                       right to inspect any account, book or paper of the
                       corporation except as conferred by statute or
                       authorized by the by-laws or by the Board of
                       Directors.

                  TENTH:  Meetings of stockholders may be held outside
             the State of Delaware, if the by-laws so provide.  The books
             of the corporation may be kept outside of the State of
             Delaware at such place or places as may be designated from
             time to time by the Board of Directors or in the by-laws of
             the corporation.

                  ELEVENTH:  The corporation shall indemnify each
             director and officer of the corporation, his heirs,
             executors and administrators, and may indemnify each
             employee and agent of the corporation, his heirs, executors,
             administrators and all other persons whom the corporation is
             authorized to indemnify under the provisions of the General
             Corporation Law of the State of Delaware, to the maximum
             extent permitted by law (a) against all expenses (including
             attorney's fees), judgments, fines and amounts paid in
             settlement actually and reasonably incurred by him in
             connection with any action, suit or proceeding, whether
             civil, criminal, administrative or investigative (except an
             action by or in the right of the corporation), or in
             connection with any appeal therein, or otherwise, and (b)
             against all expenses (including attorney's fees) actually
             and reasonably incurred by him in connection with the
             defense or settlement of any action or suit by or in the
             right of the corporation, or otherwise; and no provision of
             this Article Eleventh is intended to be construed as
             limiting, prohibiting, denying or abrogating any of the
             general or specific powers or rights conferred by the
             General Corporation Law of the State of Delaware upon the
                                         -3-PAGE
<PAGE>
             corporation to furnish, or upon any court to award, such
             indemnification, or indemnification as otherwise authorized
             pursuant to the General Corporation Law of the State of
             Delaware or any other law now or hereafter in effect.

                  The Board of Directors of the corporation may, in its
             discretion, authorize the corporation to purchase and
             maintain insurance on behalf of any person who is or was a
             director, officer, employee or agent of the corporation, or
             is or was serving at the request of the corporation as a
             director, officer, employee or agent of another corporation,
             partnership, joint venture, trust or other enterprise
             against any liability asserted against him or incurred by
             him in any such capacity, or arising out of his status as
             such, whether or not the corporation would have the power to
             indemnify him against such liability under the foregoing
             paragraph of this Article Eleventh.

                  TWELFTH:  To the maximum extent that Delaware law in
             effect from time to time permits limitation of the liability
             of directors, no director of the corporation shall be liable
             to the corporation or its stockholders for money damages.
             Neither the amendment nor repeal of this Article, nor the
             adoption or amendment of any other provision of the
             corporation's Certificate of Incorporation or by-laws
             inconsistent with this Article, shall apply to or affect in
             any respect the applicability of the preceding sentence with
             respect to any act or failure to act which occurred prior to
             such amendment, repeal or adoption.  The limitation on
             liability provided by this Article applies to events
             occurring at the time a person serves as a director of the
             corporation whether or not such person is a director at the
             time of any proceeding in which liability is asserted.

                  THIRTEENTH:  The corporation reserves the right to
             amend, alter, change or repeal any provisions contained in
             this Certificate of Incorporation, in the manner now or
             hereafter prescribed by statute, and all rights conferred
             upon stockholders herein are granted subject to this
             reservation.

                  THE UNDERSIGNED, being the sole incorporator
             hereinbefore named, for the purpose of forming a corporation
             pursuant to the General Corporation Law of the State of
             Delaware, does make this certificate, hereby declaring and
             certifying that this is my act and deed and the facts stated
             herein are true, and accordingly have hereunto set my hand
             this 23rd day of September, 1993.




                                           Barbara J. Lucas 
                                           --------------------
                                           Barbara J. Lucas
                                         -4-PAGE
<PAGE>
                            CERTIFICATE OF AMENDMENT

                                       OF
                          CERTIFICATE OF INCORPORATION

                                       OF
                             THERMO REMEDIATION INC.



             Thermo Remediation Inc.  (the "Corporation"), a  corporation
        organized and existing under the  laws of the State of  Delaware,
        hereby certifies  as  follows, pursuant  to  Section 242  of  the
        General Corporation Law of the State of Delaware:

             1.   That Article FOURTH of the Certificate of Incorporation
        of the Corporation,  as filed  on September 23,  1993, is  hereby
        amended to  increase  the  number of  authorized  shares  of  the
        Corporation's Common Stock,  $.01 par  value per  share, from  20
        million shares to 50  million shares and  that such amendment  is
        hereby effected  by deleting  said Article  in its  entirety  and
        inserting the following in substitution therefor:

             "FOURTH:  The total number of shares of capital stock  which
                       the Corporation shall have authority to issue is:

                       Fifty Million  (50,000,000)  shares, and  the  par
                       value of each such share in One Cent ($.01)."

             2.   That the  Board  of  Directors of  the  Corporation  by
        unanimous written consent dated as of July 22, 1996, duly adopted
        the following resolutions:

        RESOLVED,      that  it  is   in  the  best   interests  of   the
                       Corporation that  the authorized  common stock  of
                       the Corporation, $.01 par  value, be increased  to
                       50 million shares, and that, upon the approval  of
                       such increase by  the Corporation's  Stockholders,
                       the proper  officers of  the Corporation  be,  and
                       each of them hereby are, authorized, empowered and
                       directed to execute on behalf of the Corporation a
                       Certificate  of  Amendment  to  the  Corporation's
                       Certificate  of  Incorporation  to  reflect   such
                       increase, and to file, or cause to be filed,  such
                       Certificate of  Amendment  with the  Secretary  of
                       State of the State of Delaware.

        RESOLVED,      that the  Board  of  Directors  recommend  to  the
                       Stockholders for  approval at  the Annual  Meeting
                       the  increase   in   authorized  shares   of   the
                       Corporation's common stock to 50 million shares as
                       previously approved by the Directors.
PAGE
<PAGE>
             3.   That on September 25, 1996, at the Corporation's Annual
        Meeting of  Stockholders,  the  Amendment  to  the  Corporation's
        Certificate of Incorporation was duly adopted by the  affirmative
        vote of Stockholders of the Corporation holding a majority of the
        shares of  Common  Stock,  $.01  par  value  per  share,  of  the
        Corporation in accordance with the  provisions of Section 242  of
        the General Corporation Law of the State of Delaware.

             IN WITNESS WHEREOF, this  Certificate of Amendment has  been
        executed on behalf  of the  undersigned corporation  by its  duly
        authorized  officer  and  attested  to  by  its  duly  authorized
        Secretary this 31st day of October, 1996.


                                           THERMO REMEDIATION INC.


                                            By:_______________________________
                                                John P. Appleton
                                                Chief Executive Officer


        ATTEST:

        By:__________________________
             Sandra L. Lambert
             Secretary
PAGE
<PAGE>
        
                               AGREEMENT OF MERGER


                  THIS AGREEMENT OF MERGER is made as of November 1,
        1993, by and between THERMO REMEDIATION INC., a California
        corporation (hereinafter sometimes called "TRI California"), and
        THERMO REMEDIATION INC., a Delaware corporation (hereinafter
        sometimes called "TRI Delaware") (TRI California and TRI Delaware
        being herein sometimes collectively referred to as the
        "Constituent Corporations").

                  The authorized capital stock of TRI California consists
        of 1,500,000 shares of Capital Stock, par value $1.00 per share
        (the "California Common Stock"), and the authorized capital stock
        of TRI Delaware consists of 20,000,000 shares of Capital Stock,
        par value $0.01 per share (the "Delaware Common Stock").  The
        Directors of the Constituent Corporations deem it advisable and
        to the advantage of said corporations that TRI California merge
        with and into TRI Delaware in accordance with the following
        terms, conditions and other provisions:


                                    ARTICLE I

                  1.1  Merger.  TRI California shall be merged with and
        into TRI Delaware (the "Merger"), and TRI Delaware shall be the
        surviving corporation, effective upon the date when this
        Agreement is filed with the Secretaries of State of the States of
        California and Delaware (the "Effective Date").

                  1.2  Effect of Merger.  Upon the Effective Date, TRI
        Delaware shall succeed to all of the rights, privileges, powers
        and property of TRI California in the manner and as more fully
        set forth in Section 259 of the General Corporation Law of the
        State of Delaware.

                  1.3  Common Stock of TRI California.  Upon the
        Effective Date, by virtue of the Merger and without any action on
        the part of the holder thereof, each share of California Common
        Stock outstanding immediately prior thereto shall be converted
        into four fully paid and non-assessable shares of Delaware Common
        Stock.

                  1.4  Common Stock of TRI Delaware.  Upon the Effective
        Date, by virtue of the Merger and without any action on the part
        of the holder thereof, each share of Delaware Common Stock
        outstanding immediately prior thereto shall be canceled and
        returned to the status of authorized but unissued shares.

                  1.5  Stock Certificates.  On and after the Effective
        Date, all of the outstanding certificates which prior to that

                                        1PAGE
<PAGE>
        time represented shares of California Common Stock shall be
        deemed for all purposes to evidence ownership of and to represent
        the shares of TRI Delaware into which the shares of TRI
        California represented by such certificates have been converted
        as herein provided.  The registered owner on the books and
        records of TRI California of any such outstanding stock
        certificate shall, until such certificate shall have been
        surrendered for transfer or conversion or otherwise accounted for
        to TRI Delaware or its transfer agent, have and be entitled to
        exercise any voting and other rights with respect to and to
        receive any dividend and other distributions upon the shares of
        TRI Delaware evidenced by such outstanding certificate as above
        provided.


                                   ARTICLE II

                  2.1  Certificate of Incorporation and Bylaws.  The
        Certificate of Incorporation of TRI Delaware as in effect on the
        Effective Date, shall continue to be the Certificate of
        Incorporation of TRI Delaware as the surviving corporation
        without change or amendment until further amended in accordance
        with the provisions thereof and applicable law.  The Bylaws of
        TRI Delaware, as in effect on the Effective Date, shall continue
        to be the Bylaws of TRI Delaware as the surviving corporation
        without change or amendment until further amended in accordance
        with the provisions thereof and applicable law.

                  2.2  Directors.  The directors of TRI Delaware as of
        the Effective Date shall continue to be the Directors of TRI
        Delaware and such directors shall serve until the first meeting
        of stockholders of TRI Delaware and until their successors are
        elected and qualified.

                  2.3  Officers.  The officers of TRI Delaware shall
        remain officers of TRI Delaware on the effective date until their
        successors are elected and qualified or their prior resignation,
        removal or death.


                                   ARTICLE III

                  3.1  Further Assurances.  From time to time, as and
        when required by TRI Delaware or by its successors and assigns,
        there shall be executed and delivered on behalf of TRI California
        such deeds and other instruments, and there shall be taken or
        caused to be taken by it such further and other action, as shall
        be appropriate or necessary in order to vest or perfect in or to
        confirm of record or otherwise in TRI Delaware the title to and
        possession of all the property, interests, assets, rights,
        privileges, immunities, powers, franchises and authority of TRI
        California, and otherwise to carry out the purposes of this
        Agreement, and the officers and directors of TRI Delaware are
        fully authorized in the name and on behalf of TRI California or

                                        2PAGE
<PAGE>
        otherwise to take any and all such action and to execute and
        deliver any and all such deeds and other instruments.

                  3.2  Abandonment.  At any time before the Effective
        Date, this Agreement may be terminated and the Merger may be
        abandoned by the Board of Directors of either TRI California or
        TRI Delaware or both, notwithstanding approval of this Merger
        Agreement by the shareholders of TRI California.

                  3.3  Counterparts.  In order to facilitate the filing
        and recording of this Merger Agreement, the same may be executed
        in any number of counterparts, each of which shall be deemed to
        be an original.


                  IN WITNESS WHEREOF, this Agreement, having first been
        duly approved by the Board of Directors of TRI California and TRI
        Delaware, is hereby executed on behalf of each of said
        corporations by their respective officers thereunto duly
        authorized.


                                          THERMO REMEDIATION INC.,
                                          a California corporation


                                           By: James Lousararian
                                              --------------------------
                                               James Lousararian, Vice President

         
        ATTEST:                                Sandra L. Lambert
                                              ---------------------------
                                               Sandra L. Lambert, Secretary


                                          THERMO REMEDIATION INC.,
                                          a Delaware corporation


                                           By: James Lousararian
                                              ---------------------------
                                               James Lousararian, Vice President

         
        ATTEST:                                Sandra L. Lambert
                                              ----------------------------
                                               Sandra L. Lambert, Secretary

                                        PAGE
<PAGE>

                            CERTIFICATE OF SECRETARY
                                       OF
                             THERMO REMEDIATION INC.
                            (a Delaware corporation)


                  I, Sandra L. Lambert, the Secretary of Thermo
        Remediation Inc., a Delaware corporation, hereby certify that the
        Agreement of Merger to which this Certificate is attached, after
        having been first duly signed on behalf of the corporation by the
        Vice President and Secretary under the corporate seal of said
        corporation, was duly approved and adopted by written consent of
        the stockholders of Thermo Remediation Inc. on November 1, 1993,
        by the holders of all of the outstanding stock entitled to vote
        thereon.

                  WITNESS my hand and seal of said Thermo Remediation
        Inc. this 1st day of November, 1993.



        (SEAL)
                                       Sandra L. Lambert
                                      -----------------------------------
                                       Sandra L. Lambert, Secretary



                            CERTIFICATE OF SECRETARY
                                       OF
                             THERMO REMEDIATION INC.
                           (a California corporation)


                  I, Sandra L. Lambert, the Secretary of Thermo
        Remediation Inc., a California corporation, hereby certify that
        the Agreement of Merger to which this Certificate is attached,
        after having been first duly signed on behalf of the corporation
        by the Vice President and Secretary under the corporate seal of
        said corporation, was duly approved and adopted by written
        consent of the shareholders of Thermo Remediation Inc. on
        November 1, 1993, by the holders of a majority of the outstanding
        stock entitled to vote thereon.

                  WITNESS my hand and seal of said Thermo Remediation
        Inc. this 1st day of November, 1993.



        (SEAL)
                                       Sandra L. Lambert
                                      -----------------------------------
                                       Sandra L. Lambert, Secretary
PAGE
<PAGE>

                             CERTIFICATE OF APPROVAL
                                       OF
                               AGREEMENT OF MERGER



        James Lousararian and Sandra L. Lambert certify that:

                  1.   They are the Vice President and the Secretary,
                       respectively, of Thermo Remediation Inc., a
                       Delaware corporation.

                  2.   The Agreement of Merger in the form attached was
                       duly approved by the board of directors and
                       shareholders of the corporation.

                  3.   The shareholder approval was by the holders of
                       100% of the outstanding shares of the corporation.

                  4.   There is only one class of shares and the number
                       of shares outstanding is 100.

                  5.   The percentage vote required is more than 50%.


                  We further declare under penalty of perjury under the
        laws of the State of California that the matters set forth in
        this certificate are true and correct of our own knowledge.

        DATE:  November 1, 1993



                                       James Lousararian
                                      -----------------------------------
                                       James Lousararian, Vice President




                                       Sandra L. Lambert
                                      -----------------------------------
                                       Sandra L. Lambert, Secretary
PAGE
<PAGE>
                             CERTIFICATE OF APPROVAL
                                       OF
                               AGREEMENT OF MERGER



        James Lousararian and Sandra L. Lambert certify that:

                  1.   They are the Vice President and the Secretary,
                       respectively, of Thermo Remediation Inc., a
                       California corporation.

                  2.   The Agreement of Merger in the form attached was
                       duly approved by the board of directors and
                       shareholders of the corporation.

                  3.   The shareholder approval was by the holders of 84%
                       of the outstanding shares of the corporation.

                  4.   There is only one class of shares and the number
                       of shares outstanding is 1,350,953.

                  5.   The percentage vote required is more than 50%.

                  We further declare under penalty of perjury under the
        laws of the State of California that the matters set forth in
        this certificate are true and correct of our own knowledge.

        DATE:  November 1, 1993



                                       James Lousararian
                                      -----------------------------------
                                       James Lousararian, Vice President


                                       Sandra L. Lambert
                                      -----------------------------------
                                       Sandra L. Lambert, Secretary





                                                                  EXHIBIT 10
                             THERMO REMEDIATION INC.

                         STOCK HOLDINGS ASSISTANCE PLAN

        SECTION 1.   Purpose.

             The purpose of this Plan is to benefit Thermo Remediation
        Inc. (the "Company") and its stockholders by encouraging Key
        Employees to acquire and maintain share ownership in the Company,
        by increasing such employees' proprietary interest in promoting
        the growth and performance of the Company and its subsidiaries
        and by providing for the implementation of the Guidelines.  

        SECTION 2.     Definitions.

             The following terms, when used in the Plan, shall have the
        meanings set forth below:

             Committee:   The Human Resources Committee of the Board of
        Directors of the Company as appointed from time to time.

             Common Stock:   The common stock of the Company and any
        successor thereto.

             Company:   Thermo Remediation Inc., a Delaware corporation.

             Guidelines:  The Stock Holdings Guidelines for Key Employees
        of the Company, as established by the Committee from time to
        time.

             Key Employee:   Any employee of the Company or any of its
        subsidiaries, including any officer or member of the Board of
        Directors who is also an employee, as designated by the
        Committee, and who, in the judgment of the Committee, will be in
        a position to contribute significantly to the attainment of the
        Company's strategic goals and long-term growth and prosperity.

             Loans:   Loans extended to Key Employees by the Company
        pursuant to this Plan.

             Plan:   The Thermo Remediation Inc. Stock Holdings
        Assistance Plan, as amended from time to time.

        SECTION 3.     Administration.

             The Plan and the Guidelines shall be administered by the
        Committee, which shall have authority to interpret the Plan and
        the Guidelines and, subject to their provisions, to prescribe,
        amend and rescind any rules and regulations and to make all other
        determinations necessary or desirable for the administration
        thereof.  The Committee's interpretations and decisions with
        regard to the Plan and the Guidelines and such rules and
        regulations as may be established thereunder shall be final and
        conclusive.  The Committee may correct any defect or supply any
PAGE
<PAGE>
        omission or reconcile any inconsistency in the Plan or the
        Guidelines, or in any Loan in the manner and to the extent the
        Committee deems desirable to carry it into effect.  No member of
        the Committee shall be liable for any action or omission in
        connection with the Plan or the Guidelines that is made in good
        faith.

        SECTION 4.     Loans and Loan Limits.

             The Committee has determined that the provision of Loans
        from time to time to Key Employees in such amounts as to cause
        such Key Employees to comply with the Guidelines is, in the
        judgment of the Committee, reasonably expected to benefit the
        Company and authorizes the Company to extend Loans from time to
        time to Key Employees in such amounts as may be requested by such
        Key Employees in order to comply with the Guidelines.  Such Loans
        may be used solely for the purpose of acquiring Common Stock
        (other than upon the exercise of stock options or under employee
        stock purchase plans) in open market transactions or from the
        Company.

             Each Loan shall be full recourse and evidenced by a
        non-interest bearing promissory note substantially in the form
        attached hereto as Exhibit A (the "Note") and maturing in
        accordance with the provisions of Section 6 hereof, and
        containing such other terms and conditions, which are not
        inconsistent with the provisions of the Plan and the Guidelines,
        as the Committee shall determine in its sole and absolute
        discretion.

        SECTION 5.     Federal Income Tax Treatment of Loans.

             For federal income tax purposes, interest on Loans shall be
        imputed on any interest free Loan extended under the Plan.  A Key
        Employee shall be deemed to have paid the imputed interest to the
        Company and the Company shall be deemed to have paid said imputed
        interest back to the Key Employee as additional compensation.
        The deemed interest payment shall be taxable to the Company as
        income, and may be deductible to the Key Employee to the extent
        allowable under the rules relating to investment interest.  The
        deemed compensation payment to the Key Employee shall be taxable
        to the employee and deductible to the Company, but shall also be
        subject to employment taxes such as FICA and FUTA.

        SECTION 6.     Maturity of Loans.

             Each Loan to a Key Employee hereunder shall be due and
        payable on demand by the Company.  If no such demand is made,
        then each Loan shall mature and the principal thereof shall
        become due and payable in five equal annual installments
        commencing on the first anniversary date of the making of such
        Loan.  Each Loan shall also become immediately due and payable in
        full, without demand, upon  the occurrence of any of the events
        set forth in the Note; provided that the Committee may, in its

                                        2PAGE
<PAGE>
        sole and absolute discretion, authorize an extension of the time
        for repayment of a Loan upon such terms and conditions as the
        Committee may determine.










































                                        3PAGE
<PAGE>
        SECTION 7.     Amendment and Termination of the Plan.

             The Committee may from time to time alter or amend the Plan
        or the Guidelines in any respect, or terminate the Plan or the
        Guidelines at any time.  No such amendment or termination,
        however, shall alter or otherwise affect the terms and conditions
        of any Loan then outstanding to Key Employee without such Key
        Employee's written consent, except as otherwise provided herein
        or in the promissory note evidencing such Loan.

        SECTION 8.     Miscellaneous Provisions.

             (a)  No employee or other person shall have any claim or
        right to receive a Loan under the Plan, and no employee shall
        have any right to be retained in the employ of the Company due to
        his or her participation in the Plan.

             (b)  No Loan shall be made hereunder unless counsel for the
        Company shall be satisfied that such Loan will be in compliance
        with applicable federal, state and local laws.

             (c)  The expenses of the Plan shall be borne by the Company.

             (d)  The Plan shall be unfunded, and the Company shall not
        be required to establish any special or separate fund or to make
        any other segregation of assets to assure the making of any Loan
        under the Plan.

             (e)  Except as otherwise provided in Section 7 hereof, by
        accepting any Loan under the Plan, each Key Employee shall be
        conclusively deemed to have indicated his acceptance and
        ratification of, and consent to, any action taken under the Plan
        or the Guidelines by the Company, the Board of Directors of the
        Company or the Committee.

             (f)  The appropriate officers of the Company shall cause to
        be filed any reports, returns or other information regarding
        Loans hereunder, as may be required by any applicable statute,
        rule or regulation.

        SECTION 9.     Effective Date.

             The Plan and the Guidelines shall become effective upon
        approval and adoption by the Committee.


                                        4PAGE
<PAGE>
                                                          EXHIBIT A


                             THERMO REMEDIATION INC.

                                 Promissory Note



        $_________                                                       
                                                Dated:____________


             For value  received, ________________,  an individual  whose
        residence is located at _______________________ (the "Employee"),
        hereby  promises  to   pay  to  Thermo   Remediation  Inc.   (the
        "Company"), or assigns, ON DEMAND, but  in any case on or  before
        [insert date which is the fifth anniversary of date of  issuance]
        (the "Maturity  Date"),  the principal  sum  of [loan  amount  in
        words] ($_______), or such part  thereof as then remains  unpaid,
        without interest.  Principal shall be payable in lawful money  of
        the United States of America, in immediately available funds,  at
        the principal office of the Company or at such other place as the
        Company may  designate  from  time  to time  in  writing  to  the
        Employee. 

              Unless the Company has already made a demand for payment in
        full of this Note, the Employee  agrees to repay the Company,  on
        each of the first four anniversary  dates of the date hereof,  an
        amount equal to 20% of the initial principal amount of the  Note.
        Payment of the final 20% of  the initial principal amount, if  no
        demand has been made by the Company, shall be due and payable  on
        the Maturity Date.

             This Note may be prepaid at  any time or from time to  time,
        in whole  or  in part,  without  any  premium or  penalty.    The
        Employee acknowledges and agrees that the Company has advanced to
        the Employee the principal  amount of this  Note pursuant to  the
        Company's Stock Holdings Assistance Plan, and that all terms  and
        conditions of such Plan are incorporated herein by reference.  

             The unpaid principal amount of this Note shall be and become
        immediately due  and payable  without notice  or demand,  at  the
        option of  the  Company,  upon  the  occurrence  of  any  of  the
        following events:

                  (a)  the termination of the Employee's employment  with
             the Company, with or without cause, for any reason or for no
             reason;

                  (b)  the death or disability of the Employee;

                  (c)  the failure  of the  Employee to  pay his  or  her
             debts as they  become due, the  insolvency of the  Employee,

                                        5PAGE
<PAGE>
             the filing by or against the Employee of any petition  under
             the United  States Bankruptcy  Code (or  the filing  of  any
             similar  petition   under   the  insolvency   law   of   any
             jurisdiction),  or  the  making   by  the  Employee  of   an
             assignment or trust mortgage for the benefit of creditors or
             the appointment of  a receiver, custodian  or similar  agent
             with respect  to,  or  the  taking by  any  such  person  of
             possession of, any property of the Employee; or

                  (d)  the issuance of any writ of attachment, by trustee
             process or otherwise, or any restraining order or injunction
             not removed, repealed or  dismissed within thirty (30)  days
             of issuance, against or affecting the person or property  of
             the Employee or any liability or obligation of the  Employee
             to the Company.

             In case any payment  herein provided for  shall not be  paid
        when due,  the Employee  further  promises to  pay all  costs  of
        collection, including all reasonable attorneys' fees.

             No  delay  or  omission  on  the  part  of  the  Company  in
        exercising any right hereunder shall operate as a waiver of  such
        right or of any other right of the Company, nor shall any  delay,
        omission or waiver  on any  one occasion be  deemed a  bar to  or
        waiver of the  same or any  other right on  any future  occasion.
        The  Employee  hereby  waives  presentment,  demand,  notice   of
        prepayment,  protest  and  all  other  demands  and  notices   in
        connection with the delivery, acceptance, performance, default or
        enforcement of this Note.  The undersigned hereby assents to  any
        indulgence  and  any  extension  of  time  for  payment  of   any
        indebtedness  evidenced  hereby  granted  or  permitted  by   the
        Company.  

             This Note  has been  made pursuant  to the  Company's  Stock
        Holdings Assistance Plan and shall  be governed by and  construed
        in accordance  with, such  Plan  and the  laws  of the  State  of
        Delaware and shall have the effect of a sealed instrument.


                                      _______________________________

                                      Employee Name: _________________


        ________________________
        Witness




                                                                 Exhibit 11
                             THERMO REMEDIATION INC.

                        Computation of Earnings per Share

                              Three Months Ended          Six Months Ended
                            -----------------------    ----------------------
                            Sept. 28,     Sept. 30,    Sept. 28,    Sept. 30,
                                 1996          1995         1996         1995
 ----------------------------------------------------------------------------
 Computation of Fully
   Diluted Earnings per
   Share:

 Net Income               $   974,000  $ 1,330,000   $ 2,002,000  $ 2,510,000

   Add: Convertible
        debenture
        interest, net of
        tax                    15,000       15,000        31,000       31,000
                          -----------  -----------   -----------  -----------
   Income applicable to
     common stock assuming
     full dilution (a)    $   989,000  $ 1,345,000   $ 2,033,000  $ 2,541,000
                          -----------  -----------   -----------  -----------
 Shares:
   Weighted average
     shares outstanding    12,893,588   12,314,224    12,863,281   12,229,815

   Add: Shares issuable
        from assumed
        exercise
        of options and
        warrants (as
        determined by
        the application
        of the treasury
        stock method)         334,769      202,986       377,876      207,312

        Shares issuable
        from assumed
        conversion of
        subordinated
        convertible
        obligations           269,583      269,583       269,583      269,583
                          -----------  -----------   -----------   ----------
   Weighted average
     shares outstanding,
     as adjusted (b)       13,497,940   12,786,793    13,510,740   12,706,710
                          -----------  -----------   -----------  -----------
 Fully Diluted Earnings
   per Share (a) / (b)    $       .07  $       .11   $       .15  $       .20
                          ===========  ===========   ===========  ===========

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THERMO
REMEDIATION INC.'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED
SEPTEMBER 28, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAR-29-1997
<PERIOD-END>                               SEP-28-1996
<CASH>                                          19,574
<SECURITIES>                                     9,111
<RECEIVABLES>                                   21,481
<ALLOWANCES>                                       814
<INVENTORY>                                          0
<CURRENT-ASSETS>                                58,144
<PP&E>                                          55,790
<DEPRECIATION>                                  16,378
<TOTAL-ASSETS>                                 144,284
<CURRENT-LIABILITIES>                           15,277
<BONDS>                                         38,003
                                0
                                          0
<COMMON>                                           133
<OTHER-SE>                                      85,994
<TOTAL-LIABILITY-AND-EQUITY>                   144,284
<SALES>                                         51,433
<TOTAL-REVENUES>                                51,433
<CGS>                                           42,523
<TOTAL-COSTS>                                   42,523
<OTHER-EXPENSES>                                   557
<LOSS-PROVISION>                                    95
<INTEREST-EXPENSE>                               1,094
<INCOME-PRETAX>                                  3,216
<INCOME-TAX>                                     1,214
<INCOME-CONTINUING>                              2,002
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,002
<EPS-PRIMARY>                                      .16
<EPS-DILUTED>                                      .15
        


</TABLE>


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