SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549
          ----------------------------------------------------

                         AMENDMENT NO. 1 ON FORM 10-Q/A

(mark one)
[ X ] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934 for the Quarter Ended July 3, 1999

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

                         Commission File Number 1-10573

                            THERMO POWER CORPORATION
             (Exact name of Registrant as specified in its charter)

Massachusetts                                        04-2891371
(State or other jurisdiction
of incorporation or organization)       (I.R.S. Employer Identification No.)

81 Wyman Street, P.O. Box 9046
Waltham, Massachusetts                                    02454-9046
(Address of principal executive offices)                  (Zip Code)

     Registrant's telephone number, including area code: (781) 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 July 30, 1999
Common Stock, $.10 par value                             11,908,573





<PAGE>


PART I - FINANCIAL INFORMATION

Item 1 - Financial Statements
                            THERMO POWER CORPORATION

                           Consolidated Balance Sheet
                                   (Unaudited)

<TABLE>
<CAPTION>
<S>                                                                                   <C>         <C>
                                     Assets

                                                                                       July 3,  October 3,
(In thousands)                                                                            1999        1998
----------------------------------------------------------------------------------- ----------- ----------

Current Assets:
 Cash and cash equivalents                                                            $ 10,265    $ 22,240
 Advance to affiliate (Note 10)                                                            657           -
 Available-for-sale investments, at quoted market value (amortized cost                      -       4,018
   of $4,017)
 Accounts receivable, less allowances of $9,664 and $10,299                             58,117      52,098
 Unbilled contract costs and fees                                                        6,526      10,718
 Inventories:
   Raw materials                                                                        17,635      21,549
   Work in process                                                                      10,459      14,422
   Finished goods                                                                        8,041       8,013
 Prepaid income taxes                                                                   11,008      11,205
 Net assets of discontinued operations (Note 4)                                              -       8,525
 Other current assets (Note 4)                                                           3,869       2,421
 Due from parent company and affiliated companies                                            -         732
                                                                                      --------    --------

                                                                                       126,577     155,941
                                                                                      --------    --------

Rental Assets, at Cost                                                                  17,353      14,884
 Less:  Accumulated depreciation and amortization                                        5,310       4,766
                                                                                      --------    --------

                                                                                        12,043      10,118
                                                                                      --------    --------

Property, Plant, and Equipment, at Cost                                                 32,775      34,433
 Less:  Accumulated depreciation and amortization                                       11,208       9,562
                                                                                      --------    --------

                                                                                        21,567      24,871
                                                                                      --------    --------

Other Assets                                                                             4,648       4,976
                                                                                      --------    --------

Cost in Excess of Net Assets of Acquired Companies (Note 6)                            147,370     155,729
                                                                                      --------    --------

                                                                                      $312,205    $351,635
                                                                                      ========    ========


                                       2
<PAGE>

                            THERMO POWER CORPORATION
                     Consolidated Balance Sheet (continued)
                                   (Unaudited)

                    Liabilities and Shareholders' Investment

                                                                                       July 3,  October 3,
(In thousands except share amounts)                                                       1999        1998
----------------------------------------------------------------------------------- ----------- ----------

Current Liabilities:
 Notes payable and current maturities of long-term obligations                        $  4,696    $    396
   (includes $1,458 advanced from affiliate in fiscal 1999; Note 10)
 Accounts payable                                                                       27,186      30,899
 Accrued payroll and employee benefits                                                   7,340       7,885
 Billings in excess of contract costs and fees                                           6,301       8,517
 Accrued income taxes                                                                    7,226      10,048
 Accrued warranty costs                                                                  6,491       6,293
 Common stock of subsidiary subject to redemption ($1,380 and $18,450                    1,380      18,372
   redemption value; Note 9)
 Accrued costs for acquired contracts (Note 5)                                           8,487       8,906
 Accrued acquisition expenses (Note 5)                                                   1,283       2,086
 Other accrued expenses (Notes 4 and 6)                                                 25,096      26,777
 Due to parent company and affiliated companies                                          1,280           -
                                                                                      --------    --------

                                                                                        96,766     120,179
                                                                                      --------    --------

Deferred Income Taxes                                                                      852       1,093
                                                                                      --------    --------

Long-term Obligations (includes $160,000 due to parent company; Note 7)                160,439     160,499
                                                                                      --------    --------

Shareholders' Investment:
 Common stock, $.10 par value, 30,000,000 shares authorized;                             1,249       1,249
   12,493,371 shares issued
 Capital in excess of par value                                                         55,505      55,401
 Retained earnings                                                                       5,771      16,147
 Treasury stock at cost, 601,619 and 663,208 shares                                     (4,178)     (4,600)
 Accumulated other comprehensive items (Note 2)                                         (4,199)      1,667
                                                                                      --------    ---------

                                                                                        54,148      69,864

                                                                                      --------    --------
                                                                                      $312,205    $351,635

                                                                                      ========    ========










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



                                       3
<PAGE>
                            THERMO POWER CORPORATION

                      Consolidated Statement of Operations
                                   (Unaudited)

                                                                                       Three Months Ended
                                                                                       July 3,     July 4,
(In thousands except per share amounts)                                                   1999        1998
----------------------------------------------------------------------------------- -----------  ---------

Revenues                                                                               $68,292     $58,345
                                                                                       -------     -------

Costs and Operating Expenses:
 Cost of revenues (Note 6)                                                              52,865      39,325
 Selling, general, and administrative expenses (Note 6)                                 13,693      12,310
 Research and development expenses                                                       2,211       1,847
 Restructuring costs (Note 6)                                                            8,913           -
                                                                                       -------     -------

                                                                                        77,682      53,482
                                                                                       -------     -------

Operating Income (Loss)                                                                 (9,390)      4,863

Interest Income                                                                            137         416
Interest Expense (includes $1,957 and $2,335 to related party)                          (2,029)     (2,483)
                                                                                       -------     -------

Income (Loss) from Continuing Operations Before Income Taxes and                       (11,282)      2,796
  Minority Interest
Provision (Benefit) for Income Taxes                                                    (1,638)      1,368
Minority Interest Expense                                                                    -          78
                                                                                       -------     -------

Income (Loss) from Continuing Operations                                                (9,644)      1,350
Income from Discontinued Operations (Note 4)                                                 -          41
                                                                                       -------     -------

Net Income (Loss)                                                                      $(9,644)    $ 1,391
                                                                                       =======     =======

Basic and Diluted Earnings (Loss) per Share from Continuing                            $  (.81)    $   .11
                                                                                       =======     =======
 Operations (Note 3)

Basic and Diluted Earnings (Loss) per Share (Note 3)                                   $  (.81)    $   .12
                                                                                       =======     =======

Weighted Average Shares (Note 3):
 Basic                                                                                  11,885      11,823
                                                                                       =======     =======

 Diluted                                                                                11,885      11,951
                                                                                       =======     =======










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



                                       4
<PAGE>

                            THERMO POWER CORPORATION


                      Consolidated Statement of Operations
                                   (Unaudited)

                                                                                        Nine Months Ended
                                                                                       July 3,     July 4,
(In thousands except per share amounts)                                                   1999       1998
----------------------------------------------------------------------------------- ----------- ----------

Revenues                                                                              $205,734    $179,046
                                                                                      --------    --------

Costs and Operating Expenses:
 Cost of revenues (Note 6)                                                             153,234     125,882
 Selling, general, and administrative expenses (Note 6)                                 42,649      37,853
 Research and development expenses                                                       5,622       6,031
 Restructuring costs (Note 6)                                                            9,614           -
                                                                                      --------    --------

                                                                                       211,119     169,766
                                                                                       -------     -------

Operating Income (Loss)                                                                 (5,385)      9,280

Interest Income (includes $257 from related party in fiscal 1998)                          504       1,673
Interest Expense (includes $6,162 and $5,824 to related party)                          (6,492)     (6,544)
                                                                                      --------    --------

Income (Loss) from Continuing Operations Before Income Taxes and                       (11,373)      4,409
 Minority Interest
Provision (Benefit) for Income Taxes                                                    (1,075)      2,568
Minority Interest Expense                                                                   78         345
                                                                                      --------    --------

Income (Loss) from Continuing Operations                                               (10,376)      1,496
Loss from Discontinued Operations (Note 4)                                                   -        (338)
                                                                                       -------     -------

Net Income (Loss)                                                                     $(10,376)   $  1,158
                                                                                      ========    ========

Basic and Diluted Earnings (Loss) per Share from Continuing                           $   (.88)   $    .13
                                                                                      ========    ========
 Operations (Note 3)

Basic and Diluted Earnings (Loss) per Share (Note 3)                                  $   (.88)   $    .10
                                                                                      ========    ========

Weighted Average Shares (Note 3):
 Basic                                                                                  11,853      11,841
                                                                                      ========    ========

 Diluted                                                                                11,853      11,931
                                                                                      ========    ========










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


                                       5
<PAGE>

                            THERMO POWER CORPORATION

                      Consolidated Statement of Cash Flows
                                   (Unaudited)

                                                                                       Nine Months Ended
                                                                                       July 3,   July 4,
(In thousands)                                                                            1999      1998
----------------------------------------------------------------------------------- ----------- ---------

Operating Activities:
 Net income (loss)                                                                  $  (10,376) $   1,158
 Adjustment to reconcile net income (loss) to income (loss) from continuing
   operations:
     Loss from discontinued operations (Note 4)                                              -        338
                                                                                    ----------  ---------

 Income (loss) from continuing operations                                              (10,376)     1,496
 Adjustments to reconcile income (loss) from continuing operations to net cash
   provided by operating activities of continuing operations:
     Depreciation and amortization                                                       8,004      8,001
     Provision for losses on accounts receivable (Note 6)                                  885        167
     Noncash restructuring costs (Note 6)                                                5,719          -
     Minority interest expense                                                              78        345
     Change in deferred income taxes                                                      (149)      (877)
     Other noncash items (Note 6)                                                        2,988        (53)
     Changes in current accounts, excluding the effects of acquisitions and
       dispositions:
        Accounts receivable                                                             (9,644)    (3,531)
        Inventories                                                                      2,979       (830)
        Unbilled contract costs and fees                                                 4,019       (890)
        Other current assets                                                              (517)       (35)
        Accounts payable                                                                (2,348)    (3,617)
        Other current liabilities                                                       (3,673)       393
                                                                                    ----------  ---------

          Net cash provided by (used in) continuing operations                          (2,035)       569
          Net cash provided by discontinued operations                                   1,000      4,510
                                                                                    ----------  ---------

          Net cash provided by (used in) operating activities                           (1,035)     5,079
                                                                                    ----------  ---------

Investing Activities:
 Acquisitions, net of cash acquired                                                     (1,587)  (148,854)
 Proceeds from sale of a business (Note 4)                                               6,393          -
 Proceeds from sale of a business to related party                                           -     19,117
 Proceeds from sale and maturities of available-for-sale investments                     4,018      5,011
 Advances to affiliate, net (Note 10)                                                     (657)         -
 Increase in rental assets                                                              (3,706)    (2,374)
 Proceeds from sale of rental assets                                                       740      1,230
 Purchases of property, plant, and equipment                                            (2,939)    (5,662)
 Proceeds from sale of property, plant and equipment                                       189      2,066
 Other                                                                                      53       (783)
                                                                                    ----------  ---------

          Net cash provided by (used in) continuing operations                           2,504   (130,249)
          Net cash used in discontinued operations                                           -       (173)
                                                                                    ----------  ---------

          Net cash provided by (used in) investing activities                       $    2,504  $(130,422)
                                                                                    ----------  ---------




                                       6
<PAGE>

                            THERMO POWER CORPORATION

                Consolidated Statement of Cash Flows (continued)
                                   (Unaudited)

                                                                                       Nine Months Ended
                                                                                       July 3,   July 4,
(In thousands)                                                                            1999      1998
----------------------------------------------------------------------------------- ----------- ---------

Financing Activities:
 Redemption of subsidiary common stock (Note 9)                                     $  (17,070) $       -
 Issuance of long-term obligation to parent company                                          -    160,000
 Increase (decrease) in short-term obligations                                           4,389    (27,402)
 Purchases of Company common stock                                                           -     (1,390)
 Net proceeds from issuance of Company common stock                                        526        537
 Repayment of long-term obligations                                                       (275)         -
                                                                                    ----------  ---------

          Net cash provided by (used in) financing activities of                       (12,430)   131,745
                                                                                    ----------  ---------
            continuing operations

Exchange Rate Effect on Cash                                                            (1,014)       171
                                                                                    ----------  ---------

Increase (Decrease) in Cash and Cash Equivalents                                       (11,975)     6,573
Cash and Cash Equivalents at Beginning of Period                                        22,240     19,347
                                                                                    ----------  ---------

Cash and Cash Equivalents at End of Period                                          $   10,265  $  25,920
                                                                                    ==========  =========

Noncash Activities:
 Fair value of assets of acquired companies                                         $    1,767  $ 271,109
 Cash paid for acquired companies                                                       (1,587)  (164,435)
 Cash paid in prior year for acquired company                                                -     (2,301)
                                                                                    ----------  ---------

   Liabilities assumed of acquired companies                                        $      180  $ 104,373
                                                                                    ==========  =========
</TABLE>




















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



                                       7
<PAGE>

                            THERMO POWER CORPORATION


                   Notes to Consolidated Financial Statements

1.    General

      The interim consolidated financial statements presented have been prepared
by Thermo Power Corporation (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 July 3, 1999, the results of
operations for the three- and nine-month periods ended July 3, 1999, and July 4,
1998, and the cash flows for the nine-month periods ended July 3, 1999, and July
4, 1998. The Company's results of operations for the nine-month periods ended
July 3, 1999, and July 4, 1998, include 39 weeks and 40 weeks, respectively. In
addition, prior period amounts have been reclassified to conform to the
presentation in the current financial statements and to classify the results of
the Company's Engines segment as discontinued operations (Note 4). Interim
results are not necessarily indicative of results for a full year.

      The consolidated balance sheet presented as of October 3, 1998, 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, as amended, for the fiscal year ended
October 3, 1998, filed with the Securities and Exchange Commission.

Comprehensive Income

      During the first quarter of fiscal 1999, the Company adopted Statement of
Financial Accounting Standards No. 130, "Reporting Comprehensive Income." This
pronouncement sets forth requirements for disclosure of the Company's
comprehensive income and accumulated other comprehensive items. In general,
comprehensive income combines net income and "other comprehensive items," which
represents certain amounts that are reported as components of shareholders'
investment in the accompanying balance sheet, including foreign currency
translation adjustments and unrealized net of tax gains and losses on
available-for-sale investments. During the third quarter of fiscal 1999 and
1998, the Company had a comprehensive loss of $11,607,000 and $104,000,
respectively. During the first nine months of fiscal 1999 and 1998, the Company
had a comprehensive loss of $16,242,000 and $618,000, respectively.

3.    Earnings (Loss) per Share

      Basic and diluted earnings (loss) per share were calculated as follows:
<TABLE>
<CAPTION>
<S>                                                             <C>        <C>         <C>        <C>

                                                                Three Months Ended      Nine Months Ended
                                                                July 3,     July 4,    July 3,     July 4,
(In thousands except per share amounts)                            1999        1998       1999       1998
------------------------------------------------------------- ---------- ----------- ---------- ----------

Income (Loss) from Continuing Operations                        $(9,644)   $  1,350    $(10,376)  $  1,496
Income (Loss) from Discontinued Operations                            -          41           -       (338)
                                                                -------    --------    --------   --------

Net Income (Loss)                                               $(9,644)   $  1,391    $(10,376)  $  1,158
                                                                =======    ========    ========   ========

Basic
Weighted Average Shares                                          11,885      11,823      11,853     11,841
                                                                -------    --------    --------   --------

Basic Earnings (Loss) per Share:
 Continuing operations                                          $  (.81)   $    .11    $   (.88)  $    .13
 Discontinued operations                                              -         .01           -       (.03)
                                                                -------    --------    --------   --------


                                                                $  (.81)   $    .12    $   (.88)  $    .10
                                                                =======    ========    ========   ========



                                       8
<PAGE>

                            THERMO POWER CORPORATION
3.    Earnings (Loss) per Share (continued)

                                                                Three Months Ended      Nine Months Ended
                                                                July 3,     July 4,     July 3,    July 4,
(In thousands except per share amounts)                            1999        1998       1999       1998
------------------------------------------------------------- ---------- ----------- ---------- ----------

Diluted
Weighted Average Shares                                          11,885      11,823     11,853      11,841
Effect of Stock Options                                               -         128          -          90
                                                                -------    --------    -------    --------

Weighted Average Shares, as Adjusted                             11,885      11,951     11,853      11,931
                                                                -------    --------    -------    --------

Diluted Earnings (Loss) per Share:
 Continuing operations                                          $  (.81)   $    .11    $  (.88)   $    .13
 Discontinued operations                                              -         .01          -        (.03)
                                                                -------    --------    -------    --------


                                                                $  (.81)   $    .12    $  (.88)   $    .10
                                                                =======    ========    =======    ========
</TABLE>

      The computation of diluted loss per share for the fiscal 1999 periods
excludes the effect of assuming the exercise of outstanding stock options as the
effect would be antidilutive due to the Company's net loss. As of July 3, 1999,
there were 1,231,000 of such options outstanding, with exercise prices ranging
from $6.40 to $11.90 per share. The computation of diluted earnings per share
for the fiscal 1998 periods excluded the effect of certain outstanding stock
options as they were antidilutive.

9.    Discontinued Operations

      During fiscal 1998, the Company adopted a plan to divest its Engines
segment, which consisted of its Crusader Engines division. In accordance with
the provisions of Accounting Principles Board Opinion No. 30 concerning
reporting the effect of disposal of a segment of a business, the results of
operations of the Engines segment have been classified as discontinued in the
accompanying statement of operations for fiscal 1998, and have been recorded as
a reduction of previously established reserves in fiscal 1999. The Engines
segment had revenues from external customers through the date of disposition and
a net loss for the first nine months of fiscal 1999 of $2,695,000 and $413,000,
respectively. The revenues from external customers and net loss from the Engines
segment for the first nine months of fiscal 1998 were $17,993,000 and $338,000,
respectively. The reserve for estimated losses on disposal of discontinued
operations at October 3, 1998, totaled $993,000, including $700,000 for
estimated losses from operations of the Engines segment through the expected
date of disposition. During the first nine months of fiscal 1999, the reserve
was increased by a pretax gain on the sale of the net assets of the industrial
and marine engine product lines of $508,000, discussed below, and was reduced by
pretax operating losses of discontinued operations of $645,000. The remaining
reserve at July 3, 1999, was $896,000, primarily representing continuing
warranty obligations and a reserve for estimated losses from operations as the
Company winds down this business following its divestiture. The tax effect on
these items was recorded as an adjustment to accrued income taxes. The reserve
for estimated losses on disposal of discontinued operations is included in other
accrued expenses in the accompanying balance sheet.

      In December 1998, the Company completed the sale of the industrial and
marine engine product lines of its Crusader Engines division to two unrelated
third parties. Such sale represents a complete divestiture of the Engines
segment. The aggregate sales price for the two product lines consisted of
$6,393,000 in cash, the assumption of certain liabilities of the Crusader
Engines division, and a receivable of $1,035,000. The receivable, which is
included in other current assets in the accompanying July 3, 1999 balance sheet,
is due in December 1999 and is secured by an irrevocable letter of credit. The
Company retained liability for certain warranty obligations of this business.
The Company does not expect that this obligation or other costs associated with
winding down this business will materially affect its results of operations or
cash flows.


                                       9
<PAGE>

4.    Discontinued Operations (continued)

      In fiscal 1998, the Company provided $636,000, net of a tax benefit of
$357,000, for the estimated loss on disposal of discontinued operations. This
amount included $448,000, net of a tax benefit of $252,000, for estimated losses
from operations of the discontinued operations through the expected date of
disposition. During the first nine months of fiscal 1999, the unaudited activity
recorded to the reserve was as follows: the reserve was increased by a pretax
gain on the sale of the net assets of the industrial and marine engine product
lines of $508,000 and was reduced by pretax operating losses of discontinued
operations of $645,000. The unaudited remaining reserve on July 3, 1999, was
$896,000, primarily representing continuing warranty obligations and a reserve
for estimated losses from operations as the Company winds down this business,
following its divestiture. The tax effect on these items was recorded as an
adjustment to accrued income taxes. The reserve for estimated losses on disposal
of the Engines segment is included in other accrued expenses in the accompanying
July 3, 1999, and fiscal 1998 balance sheets.

      The Engines segment had unaudited revenues through the date of disposition
and an unaudited net loss for the first nine months of fiscal 1999 of $2,695,000
and $413,000, respectively. The net loss of the Engines segment for the first
nine months of 1999 was recorded as a reduction of previously established
reserves as discussed above. The unaudited revenues and net loss from the
Engines segment for the first nine months of fiscal 1998 were $17,993,000 and
$338,000, respectively.

5.    Accrued Acquisition Expenses

      The Company has undertaken restructuring activities at certain acquired
businesses, principally Peek plc, acquired in November 1997. The Company's
restructuring activities at acquired businesses, accounted for in accordance
with Emerging Issues Task Force Pronouncement (EITF) 95-3, have primarily
included the abandonment of excess facilities and reductions in staffing levels.
In accordance with EITF 95-3, the Company recorded costs in connection with
these restructuring activities as part of the cost of acquisitions and finalizes
its restructuring plans no later than one year from the respective dates of the
acquisitions. A summary of the changes in accrued acquisition expenses follows:
<TABLE>
<CAPTION>
<S>                                                  <C>            <C>             <C>           <C>

                                                 Abandonment                        Other       Total
                                                          of
(In thousands)                                        Excess       Severance
                                                  Facilities
------------------------------- -------------- -------------- --------------- -------------- -------------

Balance at October 3, 1998                           $ 1,425        $   639         $    22        $ 2,086
 Reserves established                                      -             99               -             99
 Usage                                                  (283)          (592)              -           (875)
 Decrease due to                                           -              -             (22)           (22)
   finalization of
   restructuring plans,
   recorded as a decrease in
   cost in excess of net
   assets of acquired
   companies
 Currency translation                                      -             (5)              -             (5)
                                                     -------        -------         -------        -------

Balance at July 3, 1999                              $ 1,142        $   141         $     -        $ 1,283
                                                     =======        =======         =======        =======

</TABLE>
      In addition, as a component of the cost of the acquisition of Peek, the
Company had accrued $8,906,000 for acquired loss contracts at October 3, 1998.
During the first nine months of fiscal 1999, the Company paid $330,000 of such
costs and expects to pay the remainder through the first half of fiscal 2000.


                                       10
<PAGE>

6.    Restructuring and Related Costs

      During the third quarter of fiscal 1999, the Company undertook certain
restructuring actions, which included a decision by the Cooling and Cogeneration
Systems segment to divest its ThermoLyte Corporation subsidiary, as well as a
decision by the Traffic Control segment to outsource certain manufacturing and
warranty functions and reduce staffing levels, and a decision by the Industrial
Refrigeration Systems segment to reduce staffing levels. In addition, the
Traffic Control segment wrote down certain assets at Peek's sales and service
subsidiaries located in Malaysia and Croatia that have become impaired due to
business conditions in those regions. In connection with these actions, the
Company recorded restructuring and related costs of $12.6 million, including
$8.9 million of restructuring costs, inventory provisions of $3.0 million, costs
for outsourcing certain warranty repairs of $0.5 million, and a provision for
uncollectible accounts receivable of $0.2 million. Of the restructuring and
related costs of $12.6 million, $7.9 million, $4.6 million, and $0.1 million
were recorded by the Traffic Control, Cooling and Cogeneration Systems, and
Industrial Refrigeration Systems segments, respectively. Restructuring costs
include $4.1 million for the write-off of cost in excess of net assets of
acquired companies, of which $2.9 million was to reduce the carrying value of
ThermoLyte to the estimated proceeds from its sale and $1.2 million was to
reduce the carrying value of Peek's subsidiaries located in Malaysia and Croatia
due to projected undiscounted cash flows from their operations being
insufficient to recover the Company's investment. In addition, restructuring
costs include $2.0 million of severance costs for approximately 63 employees
across all functions; $1.6 million for the write-down of certain fixed assets,
principally at operations being exited; and $1.2 million for lease costs at
facilities being abandoned. Provisions for severance and leases were accounted
for in accordance with EITF 94-3. The inventory and warranty provisions are
included in cost of revenues and the charge for uncollectible accounts
receivable is included in selling, general, and administrative expenses in the
accompanying statement of operations. Inventory provisions represent a
write-down of inventories to estimated salvage value and consist of $1.9 million
for raw materials for product lines being outsourced, $1.0 million for a
discontinued product line, and $0.1 million for inventories at Malaysia and
Croatia. Unaudited revenues and operating losses for ThermoLyte, excluding
restructuring and related costs, were $9.8 million and $0.1 million,
respectively, for the first nine months of fiscal 1999, and $3.1 million and
$1.4 million, respectively, for fiscal 1998. The Company is actively seeking a
buyer for ThermoLyte's principal operations and expects to complete a
transaction in the next twelve months, although there can be no assurance that
this will occur.

      During the second quarter of fiscal 1999, the Company recorded
restructuring costs of $0.7 million at the Traffic Control segment related to
actions taken at its Peek subsidiary. The restructuring costs, which were
accounted for in accordance with EITF 94-3, consisted of $0.4 million of
severance costs for approximately 70 employees across all functions, $0.2
million for lease costs at facilities being abandoned in connection with the
consolidation of facilities, and an asset write-down of $0.1 million related to
the consolidation of such facilities.

      The Company expects to incur additional restructuring costs totaling
approximately $2.5 million, principally at the Traffic Control segment, through
December 1999 for costs that will be recorded when incurred, such as additional
severance and fees associated with outsourcing certain product lines. Completion
of the Company's restructuring plans is expected to occur by December 1999. As
of July 3, 1999, the Company had terminated 49 employees of the 133 employees
for whom severance had been provided in the first nine months of fiscal 1999. A
summary of the changes in accrued restructuring costs, included in other accrued
expenses in the accompanying balance sheet, follows:
<TABLE>
<CAPTION>
<S>                                                                   <C>            <C>            <C>

                                                                               Abandonment          Total
                                                                Severance        of Excess
(In thousands)
                                                                                Facilities
------------------------------------------------ -------------- -------------- -------------- -------------

Balance at October 3, 1998                                            $    -         $     -        $     -
 Provision charged to expense                                          2,430           1,465          3,895
 Usage                                                                  (246)            (28)          (274)
 Currency translation                                                    (58)            (38)           (96)
                                                                      ------         -------        -------

Balance at July 3, 1999                                               $2,126         $ 1,399        $ 3,525
                                                                      ======         =======        =======

</TABLE>

                                       11
<PAGE>

7.    Promissory Note

      The Company's $160.0 million promissory note to Thermo Electron
Corporation is due in November 1999. In February 1999, Thermo Electron issued a
commitment letter to the Company pursuant to which Thermo Electron has agreed to
refinance the promissory note at the option of the Company, on its maturity
date, with the net proceeds from its October 1998 offering of 7.625% Notes due
2008, and other available cash. In accordance with the commitment letter, the
new promissory note from the Company to Thermo Electron would be due in 2008 and
bear interest at a rate of 7.625%. The promissory note has been classified as
long-term in the accompanying fiscal 1999 balance sheet as a result of the
Company's ability and intent to refinance the $160.0 million promissory note at
maturity.

8.    Proposed Merger

      On May 5, 1999, the Company entered into a definitive agreement and plan
of merger with Thermo Electron, under which Thermo Electron would acquire all of
the outstanding shares of Company common stock held by minority shareholders.
The Board of Directors of the Company unanimously approved the merger agreement
based on a recommendation by a special committee of the Board of Directors,
consisting solely of outside directors of the Company. Under the terms of the
merger agreement, the Company would become a wholly owned subsidiary of Thermo
Electron. Each issued and outstanding share of Company common stock not already
owned by Thermo Electron would be converted into the right to receive $12.00 in
cash. Following the merger, the Company's common stock would cease to be
publicly traded. The completion of this merger is subject to, among other
things, shareholder approval of the merger agreement. Thermo Electron intends to
vote all of its shares of common stock of the Company in favor of approval of
the merger agreement and, therefore, approval of the merger agreement is
assured. This merger is expected to be completed by the beginning of the fourth
quarter of calendar 1999.

9.    Redemption of ThermoLyte Common Stock

      In December 1998, holders of 1,707,000 shares of ThermoLyte Corporation
common stock redeemed their shares for $10.00 per share in cash, or an aggregate
of $17,070,000. Subsequent to such redemption, 138,000 redeemable shares of
ThermoLyte common stock remained outstanding and are redeemable in December 1999
at $10.00 per share. The Company's ownership of ThermoLyte increased to 98% as a
result of such redemption.

10.   Cash Management Arrangement

      Effective June 1, 1999, the Company and Thermo Electron commenced use of a
new domestic cash management arrangement. Under the new arrangement, amounts
advanced to Thermo Electron by the Company for domestic cash management purposes
bear interest at the 30-day Dealer Commercial Paper Rate plus 50 basis points,
set at the beginning of each month. Thermo Electron is contractually required to
maintain cash, cash equivalents, and/or immediately available bank lines of
credit equal to at least 50% of all funds invested under this cash management
arrangement by all Thermo Electron subsidiaries other than wholly owned
subsidiaries. The Company has the contractual right to withdraw its funds
invested in the cash management arrangement upon 30 days' prior notice. Amounts
invested in this arrangement are included in "advance to affiliate" in the
accompanying balance sheet.

      In addition, under the new domestic cash management arrangement, amounts
borrowed from Thermo Electron by the Company for domestic cash management
purposes bear interest at the 30-day Dealer Commercial Paper Rate plus 150 basis
points, set at the beginning of each month. Amounts borrowed under this
arrangement are included in "notes payable and current maturities of long-term
obligations" in the accompanying balance sheet.



                                       12
<PAGE>

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. For
this purpose, any statements contained herein that are not statements of
historical fact may be deemed to be forward-looking statements. Without limiting
the foregoing, the words "believes," "anticipates," "plans," "expects," "seeks,"
"estimates," and similar expressions are intended to identify forward-looking
statements. There are a number of important factors that could cause the results
of the Company to differ materially from those indicated by such forward-looking
statements, including those detailed immediately after this Management's
Discussion and Analysis of Financial Condition and Results of Operations under
the heading "Forward-looking Statements."

Overview

      The Company's continuing operations are divided into three segments:
Traffic Control, Industrial Refrigeration Systems, and Cooling and Cogeneration
Systems. Through the Company's Peek subsidiary, acquired November 1997, the
Traffic Control segment develops, manufactures, markets, installs, and services
equipment to monitor and regulate traffic flow in cities and towns around the
world. Peek offers a wide range of products, including hardware, such as vehicle
detectors, counters, classifiers, traffic signals and controllers, video
cameras, and variable message signs, as well as traffic management systems that
integrate these products to ease roadway congestion, improve safety, and collect
data. Traffic management systems include variable message systems to advise
drivers of accidents and other roadway hazards, traffic signal-timing systems
that adapt continuously to changing conditions to minimize delays, parking
guidance systems, and public transportation-management systems that give buses
priority at intersections. The Company also offers high-resolution video
equipment to aid police officers in capturing the information necessary to
charge individuals with motor vehicle violations such as speeding and red light
violations.

      Sales to governmental entities accounted for 26% of the Company's total
revenues in fiscal 1998, of which 92% related to sales to foreign governmental
entities. Sales to governmental entities related principally to the Traffic
Control segment and represented 39% of its revenues in fiscal 1998. In addition,
a significant portion of the Traffic Control segment's revenues are generated by
sales to distributors whose customers are governmental entities. A decrease in
demand from governmental entities could have an adverse effect on the Company's
business and future results of operations.

      The quarterly revenues and income of the Traffic Control segment fluctuate
significantly based on funding patterns of governmental entities and
seasonality. As a result of these factors, Peek has historically experienced
higher sales and income in the first and third fiscal quarters and lower sales
and income in the second and fourth fiscal quarters. Additionally, a portion of
the Traffic Control segment's revenues result from the sale of large systems,
the timing of which can lead to variability in the Company's quarterly revenues
and income.

        In fiscal 1998, approximately 44% of the Company's revenues originated
outside the U.S., principally in Europe, and approximately 8% of the Company's
revenues were exports from the U.S. Foreign divisions and subsidiaries
principally sell in their local currencies and generally seek to charge their
customers in the same currency as their operating costs. However, the Company's
financial performance and competitive position can be affected by currency
exchange rate fluctuations affecting the relationship between the U.S. dollar
and foreign currencies. The Company seeks to reduce its exposure to currency
fluctuations through the use of forward contracts. Since the operations of the
Traffic Control segment are conducted principally in Europe, the Company's
operating results could be adversely affected by capital spending levels and
economic conditions in Europe. In addition, on January 1, 1999, several member
countries of the European Union established fixed conversion rates between their
existing sovereign currencies, and adopted the Euro as their new common
currency. As of that date, the Euro traded on currency exchanges although the
legacy currencies will remain legal tender in the participating countries
through 2001. Based on its current assessment, the Company does not expect that
the transition to the Euro will materially affect its results of operations or
cash flows.


                                       13
<PAGE>

Overview (continued)

      Through the Company's FES division, the Industrial Refrigeration Systems
segment supplies standard and custom-designed industrial refrigeration systems
used primarily by the food-processing, chemical, petrochemical, and
pharmaceutical industries. NuTemp, Inc. is a supplier of rental cooling and
industrial refrigeration equipment. The Company also offers custom-made and
remanufactured equipment for sale. NuTemp's industrial refrigeration equipment
is used primarily in the food-processing, chemical, petrochemical, and
pharmaceutical industries, and its commercial cooling equipment is used
primarily in institutions and commercial buildings, as well as by service
contractors. The demand for NuTemp's equipment is highest in the summer months
and can be adversely affected by cool summer weather.

      The Cooling and Cogeneration Systems segment consists of the Company's
Tecogen division and the Company's ThermoLyte Corporation subsidiary. Tecogen
develops, markets, and services preassembled cooling and cogeneration systems
fueled principally by natural gas for sale to a wide range of commercial,
institutional, industrial, and multi-unit residential users. Certain
large-capacity cooling systems are manufactured for Tecogen by FES. Tecogen also
conducts research and development on natural gas-engine technology, applications
of thermal energy, and pollution-control technologies. ThermoLyte is developing
and commercializing various propane-powered lighting products. In July 1998,
ThermoLyte acquired the outstanding stock of Optronics, Inc. Optronics sells
over 400 lighting and associated products, including tail-lights and turn-signal
lights for trailers, portable lights for fishing and hunting, and docking
lights, and serves the automotive, sporting goods, and marine markets. In
connection with restructuring actions commenced during the third quarter of
fiscal 1999, the Company has decided to divest its ThermoLyte subsidiary (Note
6). Unaudited revenues and operating losses for ThermoLyte, excluding
restructuring and related costs, were $9.8 million and $0.1 million,
respectively, for the first nine months of fiscal 1999, and $3.1 million and
$1.4 million, respectively, for fiscal 1998.

      The Company's revenues by industry segment are:
<TABLE>
<CAPTION>
<S>                                                            <C>        <C>         <C>        <C>

                                                                Three Months Ended      Nine Months Ended
                                                                July 3,    July 4,    July 3,     July 4,
(In thousands)                                                     1999       1998       1999       1998
------------------------------------------------------------- ---------- ----------- ---------- ----------

Traffic Control                                                $ 36,912   $  34,292   $119,637   $112,027
Industrial Refrigeration Systems                                 22,747      20,149     60,473     55,545
Cooling and Cogeneration Systems                                  8,656       4,193     25,830     11,948
Intersegment Sales Elimination                                      (23)       (289)      (206)      (474)
                                                               --------   ---------   --------   --------

                                                               $ 68,292   $  58,345   $205,734   $179,046
                                                               ========   =========   ========   ========
</TABLE>

Results of Operations

Third Quarter Fiscal 1999 Compared With Third Quarter Fiscal 1998

      Total revenues increased to $68.3 million in the third quarter of fiscal
1999 from $58.3 million in the third quarter of fiscal 1998, due in part to an
increase at the Cooling and Cogeneration Systems segment of $4.5 million.
Revenues at the Cooling and Cogeneration Systems segment increased principally
due to the inclusion of $3.1 million in revenues from Optronics, acquired July
1998, and increased demand for gas-fueled cooling systems. Revenues at the
Traffic Control segment increased to $36.9 million in fiscal 1999 from $34.3
million in fiscal 1998, principally due to an increase in revenues in
Scandinavia, which includes Linne Trafik-System AB, acquired in December 1998,
offset in part by a decrease in orders from governmental entities as a result of
a reduction in funding allocated to traffic-control projects, primarily in the
United Kingdom. The unfavorable effects of currency translation, due to an
increase in the value of the U.S. dollar relative to currencies in foreign
countries in which the Company operates, decreased


                                       14
<PAGE>

Third Quarter Fiscal 1999 Compared With Third Quarter Fiscal 1998 (continued)

revenues at the Traffic Control segment by $1.1 million in fiscal 1999.
Industrial Refrigeration Systems segment revenues increased to $22.7 million in
fiscal 1999 from $20.1 million in fiscal 1998, primarily due to increased demand
for standard industrial refrigeration packages at FES.

      The gross profit margin decreased to 23% in the third quarter of fiscal
1999 from 33% in the third quarter of fiscal 1998. The gross profit margin at
the Traffic Control segment decreased to 27% in fiscal 1999 from 39% in fiscal
1998, primarily due to inventory provisions of $2.0 million and costs for
outsourcing certain warranty repairs of $0.5 million incurred in connection with
certain restructuring actions (Note 6). In addition, the effect of a change in
sales mix at its subsidiary located in the Netherlands further reduced the gross
profit margin at the Traffic Control segment. The gross profit margin at the
Cooling and Cogeneration Systems segment decreased to 11% in fiscal 1999 from
19% in fiscal 1998, principally due to inventory provisions of $1.0 million
incurred in connection with restructuring actions relating to the divestiture of
ThermoLyte (Note 6), offset in part by the inclusion of higher margin revenue
from Optronics.

      Selling, general, and administrative expenses as a percentage of revenues
decreased to 20% in the third quarter of fiscal 1999 from 21% in the third
quarter of fiscal 1998, principally due to increased revenues at each segment.
Selling, general, and administrative expenses in the third quarter of 1999
includes a provision for uncollectible accounts receivable of $0.2 million
incurred by the Traffic Control segment in connection with certain restructuring
actions (Note 6).

      Research and development expenses increased to $2.2 million in the third
quarter of fiscal 1999 from $1.8 million in the third quarter of fiscal 1998.
Research and development expenses increased $0.6 million at the Traffic Control
segment primarily due to increased product development in the United States and
Sweden. This increase was offset in part by lower expenses at the Cooling and
Cogeneration Systems segment due to a reduction in spending on natural
gas-engine products and propane-powered lighting products as a result of the
completion of a phase of development efforts for these products.

      During the third quarter of fiscal 1999, the Company undertook certain
restructuring actions, which included a decision by the Cooling and Cogeneration
Systems segment to divest its ThermoLyte subsidiary, a decision by the Traffic
Control segment to outsource certain manufacturing and warranty functions and
reduce staffing levels, and a decision by the Industrial Refrigeration Systems
segment to reduce staffing levels. In addition, the Traffic Control segment
wrote down certain assets at Peek's sales and service subsidiaries located in
Malaysia and Croatia that have become impaired due to business conditions in
those regions. In connection with these actions, the Company recorded
restructuring costs of $8.9 million, including $4.1 million for the write-off of
cost in excess of net assets of acquired companies; $2.0 of severance costs;
$1.6 million for the write-down of certain fixed assets, principally at
operations being exited; and $1.2 million for lease costs at facilities being
abandoned (Note 6). Of the total restructuring costs of $8.9 million recorded by
the Company, $5.2 million, $3.6 million, and $0.1 million were recorded by the
Traffic Control, Cooling and Cogeneration Systems, and Industrial Refrigeration
Systems segments, respectively. The Company expects to incur additional
restructuring costs totaling approximately $2.5 million, principally at the
Traffic Control segment, through December 1999.

      Interest income decreased to $0.1 million in the third quarter of fiscal
1999 from $0.4 million in the third quarter of fiscal 1998. This decrease was
principally due to lower average invested balances resulting from the use of
cash to redeem ThermoLyte common stock in fiscal 1999 and to fund acquisitions
and repay short-term obligations assumed in connection with the Peek acquisition
in fiscal 1998. Interest expense decreased to $2.0 million in the third quarter
of fiscal 1999 from $2.5 million in the third quarter of fiscal 1998,
principally due to the effect of lower interest rates.

      The Company recorded a tax benefit of $1.6 million in the third quarter of
1999 on pretax losses of $11.3 million, resulting in an effective tax rate of
15%. The effective tax rate was lower than the statutory federal income tax rate
principally due to nondeductible charges, including the write-off of cost in
excess of net assets of acquired companies of $4.1 million (Note 6) and the
amortization of $1.1 million of cost in excess of net assets of acquired


                                       15
<PAGE>

Third Quarter Fiscal 1999 Compared With Third Quarter Fiscal 1998 (continued)

companies, and foreign tax rate differentials. The Company recorded a tax
provision of $1.4 million in the third quarter of fiscal 1998 on pretax income
of $2.8 million, resulting in an effective tax rate of 49%. The effective tax
rate was higher than the statutory federal income tax rate, principally due to
the effect of $1.1 million of nondeductible amortization of cost in excess of
net assets of acquired companies, offset in part by the effect of foreign tax
rate differentials.

      Minority interest expense of $0.1 million in the third quarter of fiscal
1998 represents the accretion of ThermoLyte common stock subject to redemption,
which was accreted to its full redemption value in December 1998.

      In accordance with the provisions of Accounting Principles Board Opinion
(APB) No. 30 concerning reporting the effect of disposal of a segment of a
business, the results of operations of the Engines segment have been classified
as discontinued in the accompanying statement of operations for fiscal 1998, and
have been recorded as a reduction of previously established reserves in fiscal
1999 (Note 4). The Company had a loss from discontinued operations of $0.1
million in the third quarter of fiscal 1999 and income from discontinued
operations of $41,000 in the third quarter of fiscal 1998. The Company retained
liability for certain warranty obligations of this business. The Company does
not expect that this obligation, or other costs associated with winding down
this business, will materially affect its results of operations or cash flows.

First Nine Months Fiscal 1999 Compared With First Nine Months Fiscal 1998

        Total revenues increased to $205.7 million in the first nine months of
fiscal 1999 from $179.0 million in the first nine months of fiscal 1998,
primarily due to an increase at the Cooling and Cogeneration segment of $13.9
million and an increase at the Traffic Control segment of $7.6 million. Cooling
and Cogeneration Systems segment revenues increased principally due to the
inclusion of $9.3 million of revenues from Optronics, acquired in July 1998, and
increased demand for gas-fueled cooling systems. Revenues increased at the
Traffic Control segment in fiscal 1999 due to the inclusion of revenues from
Peek, acquired in November 1997, for the full nine-month period, offset in part
by a decrease in Peek revenues from governmental entities as a result of a
reduction in funding allocated to traffic control projects, primarily in the
Netherlands and the United Kingdom. In addition, the unfavorable effects of
currency translation decreased revenues at the Traffic Control segment by $0.8
million. Industrial Refrigeration Systems segment revenues increased to $60.5
million in fiscal 1999 from $55.5 million in fiscal 1998, primarily due to
increased demand for standard industrial refrigeration packages at FES.

      The gross profit margin decreased to 26% in the first nine months of
fiscal 1999 from 30% in the first nine months of fiscal 1998, principally due to
a decrease at the Traffic Control segment. The gross profit margin at the
Traffic Control segment decreased to 30% in fiscal 1999 from 34% in fiscal 1998,
primarily due to the reasons discussed in the results of operations for the
third quarter. These decreases were offset in part by margin improvement at the
U.S. operations of the Traffic Control segment due to certain cost reduction
programs, including outsourcing and purchasing techniques. The fiscal 1998 gross
profit margin included a $0.9 million charge relating to the sale of inventories
revalued at the date of the acquisition of Peek. Changes in gross profit margin
from fiscal 1998 to fiscal 1999 at the Industrial Refrigeration Systems segment
and the Cooling and Cogeneration Systems segment did not materially impact the
Company's consolidated gross profit margin.

      Selling, general, and administrative expenses as a percentage of revenues
were unchanged at 21% in the first nine months of fiscal 1999 and 1998. Selling,
general, and administrative expenses increased to $42.6 million in fiscal 1999
from $37.9 million in fiscal 1998, principally due to an increase in expenses at
the Cooling and Cogeneration segment, due to the inclusion of expenses from
Optronics, and an increase in expenses at the Traffic Control segment. The
increase in selling, general, and administrative expenses at the Traffic Control
segment was due to the inclusion of expenses from Peek for the full nine-month
period, and was offset in part by the effect of efforts to reduce expenses at
that business.



                                       16
<PAGE>

First Nine Months Fiscal 1999 Compared With First Nine Months Fiscal 1998
(continued)

      Research and development expenses decreased to $5.6 million in the first
nine months of fiscal 1999 from $6.0 million in the first nine months of fiscal
1998, primarily due to reduced spending at the Cooling and Cogeneration segment
on natural gas-engine products and propane-powered lighting products, due to the
completion of a phase of development efforts for these products. This decrease
was offset in part by higher research and development expenses at the Traffic
Control segment due to the inclusion of expenses from Peek for the full
nine-month period in fiscal 1999.

      During the first nine months of fiscal 1999, the Company undertook certain
restructuring actions and recorded restructuring costs of $9.6 million (Note 6).
Of the total restructuring costs of $9.6 million recorded by the Company, $5.9
million, $3.6 million, and $0.1 million were recorded by the Traffic Control,
Cooling and Cogeneration Systems, and Industrial Refrigeration Systems segments,
respectively. Restructuring costs of $8.9 million were recorded in the third
quarter of fiscal 1999 for the reasons discussed in the results of operations
for the third quarter. In addition, during the second quarter of fiscal 1999,
the Traffic Control segment recorded restructuring costs of $0.7 million,
primarily for severance and abandoned-facility payments relating to the
consolidation of facilities at Peek. The Company expects to incur additional
restructuring costs totaling approximately $2.5 million, principally at the
Traffic Control segment, through December 1999.

      Interest income decreased to $0.5 million in the first nine months of
fiscal 1999 from $1.7 million in the first nine months of fiscal 1998,
principally for the reasons discussed in the results of operations for the third
quarter. Interest expense was unchanged at $6.5 million in the first nine months
of fiscal 1999 and 1998. Interest expense increased in fiscal 1999 due to the
inclusion of interest expense on borrowings from Thermo Electron to finance the
November 1997 acquisition of Peek for the full nine-month period in fiscal 1999.
This increase was offset by a reduction in interest expense due to the repayment
in fiscal 1998 of short-term obligations assumed in connection with the Peek
acquisition and the effect of lower interest rates.

      The Company recorded a tax benefit of $1.1 million in the first nine
months of fiscal 1999 on a pretax loss of $11.4 million, resulting in an
effective tax rate of 9%. The effective tax rate was lower than the statutory
federal income tax rate principally due to nondeductible charges, including the
write-off of cost in excess of net assets of acquired companies of $4.1 million
(Note 6) and the amortization of $3.3 million of cost in excess of net assets of
acquired companies, and foreign tax rate differentials. The Company recorded a
tax provision of $2.6 million in the first nine months of fiscal 1998 on pretax
income of $4.4 million, resulting in an effective tax rate of 58%. The effective
tax rate was higher than the statutory federal income tax rate principally due
to the effect of $2.7 million of nondeductible amortization of cost in excess of
net assets of acquired companies, and an increase in the valuation allowance on
net operating loss carryforwards and other tax assets at the Company's
ThermoLyte subsidiary.

      Minority interest expense was $0.1 million in the first nine months of
1999, compared with $0.3 million in the first nine months of 1998. Minority
interest expense primarily represents accretion of ThermoLyte common stock
subject to redemption, which was accreted to its full redemption value in
December 1998. In addition, the fiscal 1998 period also includes minority
interest expense on Peek's earnings for the period from November 1997 to January
1998, prior to Peek becoming a wholly owned subsidiary of the Company.

      In accordance with the provisions of APB No. 30 concerning reporting the
effect of disposal of a segment of a business, the results of operations of the
Engines segment have been classified as discontinued in the accompanying
statement of operations for fiscal 1998, and have been recorded as a reduction
of previously established reserves in fiscal 1999 (Note 4). The loss from
discontinued operations was $0.4 million in the first nine months of fiscal 1999
and $0.3 million in the first nine months of fiscal 1998.


                                       17
<PAGE>

Liquidity and Capital Resources

      Consolidated working capital was $29.8 million at July 3, 1999, compared
with $35.8 million at October 3, 1998. Included in working capital are cash,
cash equivalents, and available-for-sale investments of $10.3 million at July 3,
1999, compared with $26.3 million at October 3, 1998. In addition, the Company
had $0.7 million invested in an advance to affiliate at July 3, 1999. Prior to
the use of a new domestic cash management arrangement between the Company and
Thermo Electron (Note 10), which became effective June 1, 1999, amounts invested
with Thermo Electron were included in cash and cash equivalents. At July 3,
1999, $8.3 million of the Company's cash and cash equivalents was held by its
foreign subsidiaries. While this cash can be used outside of the United States,
repatriation of this cash into the U.S. would be subject to a U.S. tax.

      During the first nine months of fiscal 1999, $1.0 million of cash was used
by operating activities, which consisted of $2.0 million used by continuing
operations and $1.0 million provided by discontinued operations. The use of cash
by continuing operations was increased principally by a $9.6 million increase in
accounts receivable and a $3.7 million decrease in other current liabilities.
Accounts receivable increased primarily due to the timing of shipments at Peek,
FES, and Tecogen, and increased revenue in the third quarter of fiscal 1999 as
compared to the fourth quarter of fiscal 1998 at FES and Tecogen. Other current
liabilities decreased primarily due to a decrease in accrued income taxes, as a
result of a tax benefit recorded on the Company's operating losses in fiscal
1999 and the timing of payments, a decrease in billings in excess of contract
costs and fees, and utilization of acquisition reserves (Note 5). The decrease
in other current liabilities was offset in part by reserves established in
connection with certain restructuring activities (Note 6). Cash was generated by
a $4.0 million decrease in unbilled contract costs and fees and a $3.0 million
decrease in inventories. Inventories decreased primarily at Peek due to a
reduction in inventory levels in the Netherlands, in response to lower revenues,
and lower inventory levels in the United Kingdom, as a result of outsourcing
certain manufacturing functions in connection with restructuring activities
(Note 6). The change in billings in excess of contract costs and fees and
unbilled contract costs and fees was due to the timing of billings and
completion of contracts.

      During the first nine months of fiscal 1999, the Company's investing
activities, excluding activity relating to available-for-sale investments and
net advances to affiliate (Note 10), included the sale of the industrial and
marine engine product lines of its Crusader Engines division for $6.4 million in
cash and a receivable of $1.0 million (Note 4), and the December 1998
acquisition of Linne Trafiksystem AB for $1.6 million in cash. In addition, the
Company expended $6.6 million for purchases of property, plant, and equipment
and rental assets, and received $0.9 million in proceeds from the sale of
property, plant, and equipment and rental assets.

      The Company's financing activities used $12.4 million of cash during the
first nine months of fiscal 1999, principally to purchase $17.1 million of
ThermoLyte's common stock subject to redemption, which was redeemed in December
1998 (Note 9). The remaining liability for redeemable common stock of ThermoLyte
of $1.4 million is included in working capital at July 3, 1999. The remaining
ThermoLyte shares are redeemable at the option of the holder in December 1999.
The Company's ownership of ThermoLyte increased to 98% following the December
1998 redemption.

        During the remainder of fiscal 1999, the Company expects to make capital
expenditures for the purchase of property, plant, and equipment and rental
assets of approximately $3 million. In addition, in connection with certain
restructuring actions undertaken during fiscal 1999, the Company expects to
incur cash expenditures of approximately $3.6 million during the remainder of
fiscal 1999 and $3.1 million during fiscal 2000 (Note 6).

      The Company's $160.0 million promissory note to Thermo Electron is due in
November 1999. Thermo Electron has issued a commitment letter to the Company
pursuant to which Thermo Electron has agreed to refinance the promissory note at
the option of the Company, on its maturity date, with the net proceeds from its
October 1998 offering of 7.625% Notes due 2008, and other available cash (Note
7). In accordance with the commitment letter, the new promissory note from the
Company to Thermo Electron would be due in 2008 and bear interest at a rate of


                                       18
<PAGE>

Liquidity and Capital Resources (continued)

7.625%. The Company's Board of Directors has authorized additional borrowings of
up to $10 million from Thermo Electron to fund working capital requirements and
Thermo Electron has expressed its willingness to lend such funds. The Company
believes its existing resources, together with the funding expected from Thermo
Electron as described above, are sufficient to meet the capital requirements of
its existing operations for the foreseeable future.

Year 2000

      The following constitutes a "Year 2000 Readiness Disclosure" under the
Year 2000 Information and Readiness Disclosure Act. The Company continues to
assess the potential impact of the year 2000 date recognition issue on the
Company's internal business systems, products, and operations. The Company's
year 2000 initiatives include (i) testing and upgrading significant information
technology systems and facilities; (ii) testing and developing upgrades, if
necessary, for the Company's current products and certain discontinued products;
(iii) assessing the year 2000 readiness of its key suppliers and vendors to
determine their year 2000 compliance status; and (iv) developing a contingency
plan.

The Company's State of Readiness

      The Company has implemented a compliance program to ensure that its
critical information technology systems and non-information technology systems
will be ready for the year 2000. The first phase of the program, testing and
evaluating the Company's critical information technology systems and
non-information technology systems for year 2000 compliance, has largely been
completed. During phase one, the Company tested and evaluated its significant
computer systems, software applications, and related equipment for year 2000
compliance. The Company also evaluated the potential year 2000 impact on its
critical non-information technology systems, which efforts included testing the
year 2000 readiness of its manufacturing, utility, and telecommunications
systems at its critical facilities. The Company is currently in phase two of its
program, during which any material noncompliant information technology systems
or non-information technology systems that were identified during phase one are
prioritized and remediated. Based on its evaluations, the Company does not
believe it is required to make any material upgrades to its critical
non-information technology systems. The Company is currently upgrading or
replacing its material noncompliant information technology systems, and this
process was approximately 80% complete as of July 3, 1999. The Company expects
that all of its material information technology systems and critical
non-information technology systems will be year 2000 compliant by October 1999.

      The Company has also implemented a compliance program to test and evaluate
the year 2000 readiness of the material products that it currently manufactures
and sells. The Company believes that all of such material products are year 2000
compliant. However, as many of the Company's products are complex, interact with
or incorporate third-party products, and operate on computer systems that are
not under the Company's control, there can be no assurance that the Company has
identified all of the year 2000 problems with its current products. The Company
believes that certain of its older products, which it no longer manufactures or
sells, may not be year 2000 compliant. The Company is continuing to test and
evaluate such products. The Company is focusing its efforts on products that are
still under warranty, early in their expected life, and/or may pose a safety
risk. The Company is offering upgrades and/or identifying potential solutions
where reasonably practicable.

      The Company also identified and assessed the year 2000 readiness of key
suppliers and vendors that are believed to be significant to the Company's
business operations. As part of this effort, the Company developed and
distributed questionnaires relating to year 2000 compliance to its significant
suppliers and vendors. To date, no significant supplier or vendor has indicated
that it believes its business operations will be materially disrupted by the
year 2000 issue. The Company has substantially completed the majority of its
assessment of third-party risk.


                                       19
<PAGE>

Year 2000 (continued)

Contingency Plan

      The Company is developing a contingency plan that will allow its primary
business operations to continue despite disruptions due to year 2000 problems.
This plan may include identifying and securing other suppliers, increasing
inventories, and modifying production facilities and schedules. As the Company
continues to evaluate the year 2000 readiness of its business systems and
facilities, products, and significant suppliers and vendors, it will modify and
adjust its contingency plan as may be required. The Company expects to complete
its contingency plan by October 1999.

Estimated Costs to Address the Company's Year 2000 Issues

      The Company had incurred expenses to third parties (external costs)
related to year 2000 issues of approximately $1.4 million as of July 3, 1999,
and the total external costs of year 2000 remediation are expected to be
approximately $1.9 million. Of the external costs incurred as of July 3, 1999,
approximately $0.7 million had been spent on testing and upgrading information
technology systems, which represents approximately 25% of the Company's total
information technology budget. In addition, as of July 3, 1999, $0.6 million had
been spent on testing and upgrading products and $0.1 million had been spent to
test and upgrade facilities. Year 2000 costs were funded from working capital.
All internal costs and related external costs, other than capital additions,
related to year 2000 remediation have been and will continue to be expensed as
incurred.

      The Company does not track the internal costs incurred for its year 2000
compliance project. Such costs are principally the related payroll costs for its
information systems group.

Reasonably Likely Worst Case Scenario

      At this point in time, the Company is not able to determine the most
reasonably likely worst case scenario to result from the year 2000 issue. One
possible worst case scenario would be that certain of the Company's material
suppliers or vendors experience business disruptions due to the year 2000 issue
and would be unable to provide materials and services to the Company on time.
The Company's operations could be delayed or temporarily shut down, and it could
be unable to meet its obligations to customers in a timely fashion. The
Company's business, operations, and financial condition could be adversely
affected in amounts that cannot be reasonably estimated at this time. If the
Company believes that any of its key suppliers or vendors may not be year 2000
compliant, it will seek to identify and secure other suppliers or vendors as
part of its contingency plan.

Risks of the Company's Year 2000 Issues

      While the Company is attempting to minimize any negative consequences
arising from the year 2000 issue, there can be no assurance that year 2000
problems will not have a material adverse impact on the Company's business,
operations, or financial condition. While the Company expects that upgrades to
its internal business systems will be completed in a timely fashion, there can
be no assurance that the Company will not encounter unexpected costs or delays.
Despite its efforts to ensure that its material current products are year 2000
compliant, the Company may see an increase in warranty and other claims,
especially those related to Company products that incorporate, or operate using,
third party software or hardware. In addition, certain of the Company's older
products, which it no longer manufactures or sells, may not be year 2000
compliant, which may expose the Company to claims. As discussed above, if any of
the Company's material suppliers or vendors experience business disruptions due
to year 2000 issues, the Company might also be materially adversely affected. If
any countries in which the Company operates experience significant year 2000
disruption, the Company could also be materially adversely affected. There is
expected to be a significant amount of litigation relating to the year 2000
issue and there can be no assurance that the Company will not incur material
costs in defending or bringing lawsuits. In addition, if any year 2000 issues
are identified, there can be


                                       20
<PAGE>

Year 2000 (continued)

no assurance that the Company will be able to retain qualified personnel to
remedy such issues. Any unexpected costs or delays arising from the year 2000
issue could have a material adverse impact on the Company's business,
operations, and financial condition in amounts that cannot be reasonably
estimated at this time.

Forward-looking Statements

      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 1999 and beyond to differ materially from those expressed in
any forward-looking statements made by, or on behalf of, the Company.

      Reliance on Sales to Governmental Entities. Sales to governmental entities
accounted for 26% of the Company's total revenues in fiscal 1998, of which 92%
related to sales to foreign governmental entities. Sales to governmental
entities related principally to the Traffic Control segment and represented 39%
of its revenues in fiscal 1998. In addition, a significant portion of the
Company's revenues in the Traffic Control segment are generated by sales to
distributors whose customers are governmental entities. The Company continues to
focus its marketing of the Traffic Control segment's products and services on
various governmental entities, including the U.S. Federal Highway Administration
and comparable overseas agencies, regional counties of governments, state and
city traffic engineers, public transit authorities, public toll operators, law
enforcement agencies, and tunnel and bridge authorities. Any decrease in
purchases by these government bodies, including, without limitation, decreases
as the result of a shift in priorities or overall budgeting limitations, could
have an adverse effect on the Company's business, financial condition, and
results of operations. Sales of the Company's Traffic Control segment's products
and services in the United States are largely dependent on federal funding of
transportation projects, such as appropriations and allocations to states under
the Transportation Equity Act for the 21st Century. Contracts with governmental
entities often permit the purchaser to cancel the agreement at any time.
Cancellation of a significant contract could also result in a material adverse
effect on the Company's business and future results of operations.

      Customized Contracts. A significant portion of the Company's contracts for
traffic control systems require the development and integration of customized
products for a fixed fee. Due to the complexity of the Company's traffic control
systems, the Company may experience delays from time to time in developing,
manufacturing, and installing such systems. In addition, the Company may incur
substantial unanticipated costs that cannot be passed on to the customer. The
Company's inability to deliver customized systems in a timely manner and within
budget could result in a material adverse affect on the Company' business,
financial condition, and results of operations.

      Competition. The market for traffic products and services is extremely
competitive, and the Company expects that competition will continue to increase.
The Company believes that the principal competitive factors in the traffic
industry are price, functionality, reliability, service and support, and vendor
and product reputation. The Company believes that its ability to compete
successfully will depend on a number of factors both within and outside its
control, including the pricing policies of its competitors and suppliers, the
timing and quality of products introduced by the Company and others, the
Company's ability to maintain a strong reputation in the traffic industry, and
industry and general economic trends. In the traffic market, the Company
currently competes with companies with greater financial resources and name
recognition. The introduction by one of these competitors or a new competitor of
a technologically superior product would have a material adverse effect on the
Company's business, financial condition, and results of operations. There can be
no assurance that the Company will be able to compete successfully with existing
or new competitors.

      The Company encounters and expects to continue to encounter intense
competition for the sale of its cooling and cogeneration products. The Company's
products are subject to competition from absorption air conditioning systems and
electric motor-driven vapor compressor systems, as well as other natural
gas-fueled, engine-driven cooling


                                       21
<PAGE>

Forward-looking Statements (continued)

systems. Although the Company has a proprietary position with respect to certain
features of its products, the core technologies relating to its cooling and
cogeneration products are mature and available to other companies. A number of
companies, including companies with greater financial resources than those of
the Company, offer products that compete with those offered by the Company, and
there can be no assurance that other companies will not develop competitive
products. In addition, electric utility pricing programs provide competition for
the Company's cooling and cogeneration products.

      The Company's sale of industrial refrigeration systems is subject to
intense competition. The industrial refrigeration market is mature, highly
fragmented, and extremely dependent on close customer contacts. There can be no
assurance that the Company will be able to continue to successfully compete in
the worldwide industrial refrigeration market, which is characterized by strong
local manufacturers.

      Dependence on New Products. A substantial portion of the Company's
revenues are derived from the sale of electronics and associated hardware and
software for the traffic industry, as well as from providing integration
services for such electronics, hardware, and software, through the Company's
Peek subsidiary. A substantial portion of the Company's efforts, particularly
its product development and marketing efforts, is now focused on the traffic
market. Prior to the Peek acquisition, the Company had no prior experience in
the traffic industry, and there can be no assurance that the Company will be
able to successfully market and sell Peek's products and services. The Company's
future success will depend significantly on its ability to develop, introduce,
and integrate new products in the traffic market and to continue to improve the
performance, features, and reliability of Peek's current products. In order for
Peek to achieve the level of profitability desired by the Company, the Company
must successfully reduce Peek's expenses and improve market penetration. No
assurance can be given that the Company will be successful in this regard. Any
failure or inability of the Company's traffic products to perform substantially
as anticipated or to achieve market acceptance would have a material adverse
effect on the Company's business, financial condition, and results of
operations.

      Risks Associated with International Operations. The Company intends to
continue to expand its presence in international markets. In fiscal 1998,
approximately 44% of the Company's revenues originated outside the United
States, principally in Europe, and approximately 8% of the Company's revenues
were exports from the United States. International revenues are subject to a
number of risks, including the following: fluctuations in exchange rates may
affect product demand and adversely affect the profitability in U.S. dollars of
products and services provided by the Company in foreign markets where payment
for the Company's products and services is made in the local currency;
agreements may be difficult to enforce and receivables difficult to collect
through a foreign country's legal system; foreign customers may have longer
payment cycles; foreign countries may impose additional withholding taxes or
otherwise tax the Company's foreign income, impose tariffs, or adopt other
restrictions on foreign trade; United States export licenses, if required, may
be difficult to obtain; the protection of intellectual property in foreign
countries may be more difficult to enforce. There can be no assurance that any
of these factors will not have a material adverse impact on the Company's
business, financial condition, and results of operations. In addition, on
January 1, 1999, several member countries of the European Union established
fixed conversion rates between their existing sovereign currencies, and adopted
the Euro as their new common currency. As of that date, the Euro traded on
currency exchanges although the legacy currencies will remain legal tender in
the participating countries through 2001. Based on its current assessment, the
Company does not expect that the transition to the Euro will materially affect
its results of operations or cash flows.

      The Company had planned to expand its traffic control business in Asia.
However, Asia is currently experiencing a severe economic crisis, which has been
characterized by sharply reduced economic activity and liquidity, highly
volatile foreign currency exchange and interests rates, and unstable stock
markets. In fiscal 1998, the Company discontinued certain operations located in
Asia. The economic crisis in Asia may adversely affect the Company's ability to
expand its Traffic Control business.


                                       22
<PAGE>

Forward-looking Statements (continued)

      Ability to Manage Change. In November 1997, the Company acquired Peek, a
public company in the United Kingdom, which had, as of July 3, 1999,
approximately 1,000 employees located principally in Europe and the United
States, and had revenues in fiscal 1998, from the date of its acquisition, and
in the first nine months of fiscal 1999, of $152.4 million and $119.6 million,
respectively. This acquisition has resulted in new and increased
responsibilities for the Company's administrative, operational, development, and
financial personnel. In order to manage the Company's changing business, Peek's
management and other employees must be assimilated into the Company's existing
operations. There can be no assurance that the Company will be successful in
retaining Peek's key employees and integrating them into the Company. The
Company's success depends to a significant extent on the ability of its officers
and key employees to operate effectively, both independently and as a group, and
this ability may be impeded by the Company's rapid geographic expansion,
potential disruption of the Company's business, and diversion of management's
attention from other business concerns due to the Peek acquisition. In addition,
there can be no assurance that the Company's systems, procedures, and controls
will be adequate to support the significant expansion of the Company's
operations. Any failure of the Company's management to manage change effectively
could have a material adverse effect on the Company's business, financial
condition, and results of operations.

      Significant Quarterly Fluctuations in Operating Results. The quarterly
revenues and income of the Company's Traffic Control segment fluctuate
significantly based on funding patterns of governmental entities as well as
seasonality. As a result of these factors, Peek has historically experienced
higher sales and income in the first and third fiscal quarters and lower sales
and income in the second and fourth fiscal quarters. A portion of the Traffic
Control segment's revenues result from the sale of large systems, the timing of
which can lead to variability in the Company's quarterly revenues and income. In
addition, the demand for the Company's NuTemp subsidiary's equipment is
typically highest in the summer period and can be adversely affected by cool
summer weather.

      Dependence of Markets on Government Regulation. The Public Utility
Regulatory Policies Act of 1978 (PURPA) and state laws and regulations
implementing PURPA prohibit discrimination by electric utilities against
cogeneration providers and require utilities to purchase co-generated
electricity under certain conditions. Under these regulations, certain classes
of facilities are exempt from the provisions of the Public Utility Holding
Company Act, as well as many state laws and regulations regarding the setting of
electricity rates and the financial and organizational regulation of electric
utilities, and certain provisions of the Federal Power Act. Because the
Company's current customers typically do not sell power to electric utilities,
the Company does not rely to a significant extent on the provisions of PURPA
that require utilities to purchase electricity from cogeneration providers.
However, recent bills in Congress have proposed amendments to, and in some
cases, the repeal of, certain of these laws or regulations. Any such amendment
or repeal could have a material adverse effect on the Company's cogeneration
business.

      Importance of Energy Prices. The cost savings that result from use of the
Company's packaged cooling and cogeneration systems are directly related to the
retail price of electricity. Given prevailing rate structures, demand for the
Company's cooling and cogeneration systems has been less than anticipated.
Although the Company believes that increases in demand, as well as potential
increases in the cost of fuel, will lead to eventual increases in electricity
rates, there can be no assurance that electricity prices will increase in the
future. The economic benefits of the Company's natural gas engine products and
packaged cooling and cogeneration systems are also affected by the cost of
natural gas. A significant increase in the relative cost of natural gas could
also have a material adverse effect on the sale of certain of the Company's
products.

      Incentives for Cooling Systems. Purchasers of the Company's Tecochill(R)
cooling systems often receive investment incentives for the purchase of
Tecochill equipment from gas utilities or state or municipal governments.
Although the Company has no reason to believe these incentives will be
discontinued, elimination of these incentives could have a material adverse
effect on sales of the Company's Tecochill systems.


                                       23
<PAGE>

Forward-looking Statements (continued)

      Risks Associated with Protection, Defense and Use of Intellectual
Property, and Ownership of Technology Rights. The Company holds several patents
relating to various aspects of its products. Proprietary rights relating to the
Company's products are protected from unauthorized use by third parties only to
the extent that they are covered by valid and enforceable patents or are
maintained in confidence as trade secrets. There can be no assurance that
patents will be issued from any pending or future patent applications owned by
or licensed to the Company or that the claims allowed under any issued patents
will be sufficiently broad to protect the Company's technology and, in the
absence of patent protection, the Company may be vulnerable to competitors who
attempt to copy the Company's products or gain access to its trade secrets and
know-how. Proceedings initiated by the Company to protect its proprietary rights
could result in substantial costs to the Company. There can be no assurance that
competitors of the Company will not initiate litigation to challenge the
validity of the Company's patents, or that they will not use their resources to
design comparable products that do not infringe the Company's patents. There may
also be pending or issued patents held by parties not affiliated with the
Company that relate to the Company's products or technologies. The Company may
need to acquire licenses to, or contest the validity of, any such patents. There
can be no assurance that any license required under any such patent would be
made available on acceptable terms or that the Company would prevail in any such
contest. The Company could incur substantial costs in defending itself in suits
brought against it or in suits in which the Company may assert its patent rights
against others. If the outcome of any such litigation is unfavorable to the
Company, the Company's business and results of operations could be materially
adversely affected. In addition, the Company relies on trade secrets and
proprietary know-how which it seeks to protect, in part, by confidentiality
agreements with its collaborators, employees, and consultants. There can be no
assurance that these agreements will not be breached, that the Company would
have adequate remedies for any breach, or that the Company's trade secrets will
not otherwise become known or be independently developed by competitors.

      In addition, a significant percentage of the Company's research and
development is sponsored by third parties. Sponsors of these programs generally
own the rights to technology that is developed as a result of the Company's work
under the programs. These rights could limit the Company's ability to
commercialize any technological breakthroughs made in the course of such work.

      Potential Impact of Year 2000 on Processing of Date-sensitive Information.
While the Company is attempting to minimize any negative consequences arising
from the year 2000 issue, there can be no assurance that year 2000 problems will
not have a material adverse impact on the Company's business, operations, or
financial condition. While the Company expects that upgrades to its internal
business systems will be completed in a timely fashion, there can be no
assurance that the Company will not encounter unexpected costs or delays.
Despite its efforts to ensure that its material current products are year 2000
compliant, the Company may see an increase in warranty and other claims,
especially those related to Company products that incorporate, or operate using,
third party software or hardware. In addition, certain of the Company's older
products, which it no longer manufactures or sells, may not be year 2000
compliant, which may expose the Company to claims. As discussed above, if any of
the Company's material suppliers or vendors experience business disruptions due
to year 2000 issues, the Company might also be materially adversely affected. If
any countries in which the Company operates experience significant year 2000
disruption, the Company could also be materially adversely affected. There is
expected to be a significant amount of litigation relating to the year 2000
issue and there can be no assurance that the Company will not incur material
costs in defending or bringing lawsuits. In addition, if any year 2000 issues
are identified, there can be no assurance that the Company will be able to
retain qualified personnel to remedy such issues. Any unexpected costs or delays
arising from the year 2000 issue could have a material adverse impact on the
Company's business, operations, and financial condition in amounts that cannot
be reasonably estimated at this time.

      Risks Associated with Cash Management Arrangement with the Parent Company.
The Company participates in a cash management arrangement with its parent
company, Thermo Electron. Under this cash management arrangement, the Company
lends its excess cash to Thermo Electron on an unsecured basis. The Company has
the contractual right to withdraw its funds invested in the cash management
arrangement upon 30 days' prior notice.


                                       24
<PAGE>

Forward-looking Statements (continued)

Thermo Electron is contractually required to maintain cash, cash equivalents,
and/or immediately available bank lines of credit equal to at least 50% of all
funds invested under the cash management arrangement by all Thermo Electron
subsidiaries other than wholly owned subsidiaries. The funds are held on an
unsecured basis and therefore are subject to the credit risk of Thermo Electron.
The Company's ability to receive its cash upon notice of withdrawal could be
adversely affected if participants in the cash management arrangement demand
withdrawal of their funds in an aggregate amount in excess of the 50% reserve
required to be maintained by Thermo Electron. In the event of a bankruptcy of
Thermo Electron, the Company would be treated as an unsecured creditor and its
right to receive funds from the bankruptcy estate would be subordinated to
secured creditors and would be treated on a pari passu basis with all other
unsecured creditors. Further, all cash withdrawn by the Company from the cash
management arrangement within one year before the bankruptcy would be subject to
rescission. The inability of Thermo Electron to return the Company's cash on a
timely basis or at all could have a material adverse effect on the Company's
results of operations and financial position.

Item 3 - Quantitative and Qualitative Disclosures About Market Risk

      The Company's exposure to market risk from changes in foreign currency
exchange rates and interest rates has not changed materially from its exposure
at fiscal year-end 1998.

PART II - OTHER INFORMATION

Item 6 - Exhibits and Reports on Form 8-K

(a)   Exhibits

      See Exhibit Index on the page immediately preceding the exhibits.

(i)   Reports on Form 8-K

      On May 25, 1999, the Company filed a Current Report on Form 8-K dated as
of May 24, 1999, relating to certain pretax charges to be taken by the Company.




                                       25
<PAGE>

                                   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 22th day of September 1999.

                                                       THERMO POWER CORPORATION



                                                        /s/ Paul F. Kelleher
                                                        Paul F. Kelleher
                                                        Chief Accounting Officer



                                                        /s/ Theo Melas-Kyriazi
                                                        Theo Melas-Kyriazi
                                                        Chief Financial Officer



                                       26
<PAGE>

                                  EXHIBIT INDEX


Exhibit
Number         Description of Exhibit

10.1*          Master Cash Management, Guarantee Reimbursement, and Loan
               Agreement dated as of June 1, 1999, between the Registrant and
               Thermo Electron Corporation.

10.2*          Master Cash Management, Guarantee Reimbursement, and Loan
               Agreement dated as of June 1, 1999, between ThermoLyte
               Corporation and Thermo Electron Corporation.

10.3*          Amended and Restated Deferred Compensation Plan for Directors
               of the Registrant.

27*            Financial Data Schedule.


* Previously filed.