AAVID THERMAL TECHNOLOGIES INC
S-4, 2000-03-23
ELECTRONIC COMPONENTS, NEC
Previous: EXTENDED STAY AMERICA INC, DEF 14A, 2000-03-23
Next: HARRIS INSIGHT FUNDS TRUST, 497, 2000-03-23



<PAGE>
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 23, 2000

                                                      REGISTRATION NO. 333-
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------

                                    FORM S-4

                             REGISTRATION STATEMENT

                                     UNDER

                           THE SECURITIES ACT OF 1933
                            ------------------------

                        AAVID THERMAL TECHNOLOGIES, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                       <C>                                       <C>
                DELAWARE                                    3679                                   02-0466826
      (STATE OR OTHER JURISDICTION              (PRIMARY STANDARD INDUSTRIAL                    (I.R.S. EMPLOYER
   OF INCORPORATION OR ORGANIZATION)            CLASSIFICATION CODE NUMBER)                  IDENTIFICATION NUMBER)
</TABLE>

                          AAVID THERMAL PRODUCTS, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                     91-2028288
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

                                THERMALLOY, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                     91-2028285
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

                        THERMALLOY INVESTMENT CO., INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                     91-2028280
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

                             AAVID THERMALLOY, LLC
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                     91-2028289
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

                       APPLIED THERMAL TECHNOLOGIES, LLC
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                      PENDING
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

                         AAVID THERMALLOY OF TEXAS, LLC
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                     91-2028292
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

                                                        (CONTINUED ON NEXT PAGE)

    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE ON
SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY
DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
(CONTINUED FROM FRONT PAGE)

                            AAVID THERMALLOY SW, LLC
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                     91-2028297
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

                             FLUENT HOLDINGS, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                                           <C>
                          DELAWARE                                                     91-2028283
              (STATE OR OTHER JURISDICTION OF                                       (I.R.S. EMPLOYER
               INCORPORATION OR ORGANIZATION)                                    IDENTIFICATION NUMBER)
</TABLE>

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

                          ONE EAGLE SQUARE, SUITE 509
                          CONCORD, NEW HAMPSHIRE 03301
         (Address, including zip code, and telephone number, including
             area code of Registrant's principal executive offices)
                         ------------------------------

                               JOHN W. MITCHELL,
                       VICE PRESIDENT AND GENERAL COUSNEL
                        AAVID THERMAL TECHNOLOGIES, INC.
                          ONE EAGLE SQUARE, SUITE 509
                             CONCORD, NEW HAMPSHIRE
                                 (603) 224-6191
      (Name, address, including zip code, and telephone number, including
                        area code of agent for service)
                         ------------------------------

                         COPY OF ALL COMMUNICATIONS TO:

                              POLLY S. SWARTZFAGER
                     BARTLIT BECK HERMAN PALENCHAR & SCOTT
                          511 16(TH) STREET, SUITE 700
                             DENVER, COLORADO 80202
                                 (303) 592-3100
                            ------------------------

    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE OF THE SECURITIES TO THE
PUBLIC: As soon as practicable after this Registration Statement becomes
effective.

    If any of the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box.  / /

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering.  / /

    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  / /
                            ------------------------

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                                                PROPOSED MAXIMUM     PROPOSED MAXIMUM         AMOUNT OF
  TITLE OF EACH CLASS OF SECURITIES TO       AMOUNT TO BE      OFFERING PRICE PER   AGGREGATE OFFERING      REGISTRATION
             BE REGISTERED                    REGISTERED            SECURITY            PRICE(1)(2)              FEE
<S>                                       <C>                  <C>                  <C>                  <C>
12 3/4% Senior Subordinated Notes due
  2007                                       $150,000,000            95.835%           $143,752,000            $37,951
Guarantees of the 12 3/4% Senior
  Subordinated Notes due 2007                $150,000,000            None(3)              None(3)              None(3)
</TABLE>

(1) Estimated solely for purposes of calculating the registration fees pursuant
    to Rule 457(f)(2).

(2) Exclusive of any accrued original issue discount.

(3) Pursuant to Rule 457(n) under the Securities Act, no separate fee is payable
    for the guarantees.
<PAGE>
The information contained in this prospectus is not complete and may be changed.
We may not sell the exchange notes until the registration statement filed with
the Securities and Exchange Commission is effective. This prospectus is not an
offer to sell the exchange notes, and it is not seeking an offer to buy the
exchange notes, in any state where the offer or sale is not permitted.
<PAGE>
                   SUBJECT TO COMPLETION DATED MARCH 23, 2000

PROSPECTUS

                                  $150,000,000
                        AAVID THERMAL TECHNOLOGIES, INC.
                               OFFER TO EXCHANGE
                 OUR 12 3/4% SENIOR SUBORDINATED NOTES DUE 2007
          WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933
                                      FOR
                         ANY AND ALL OF OUR OUTSTANDING
                   12 3/4% SENIOR SUBORDINATED NOTES DUE 2007

                  THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M.,
             NEW YORK CITY TIME, ON       , 2000, UNLESS EXTENDED.

    We are offering to exchange our 12 3/4% Senior Subordinated Notes due 2007
which have been registered under the Securities Act of 1933 for any and all of
our outstanding 12 3/4% Senior Subordinated Notes due 2007 issued in a private
offering on February 2, 2000.

THE EXCHANGE NOTES

    - The terms of the registered exchange notes to be issued are substantially
      identical to the terms of the outstanding notes that we issued on
      February 2, 2000, except for transfer restrictions, registration rights
      and liquidated damages provisions relating to the outstanding notes which
      will not apply to the exchange notes.

    - Interest on the exchange notes accrues at the rate of 12 3/4% per year,
      payable in cash every six months on February 1 and August 1, with the
      first interest payment on August 1, 2000.

    - We may redeem any of the exchange notes beginning on February 1, 2004 at
      specified prices. In addition, before February 1, 2003, we may redeem up
      to 35% of the exchange notes (together with any outstanding notes that are
      not exchanged in the exchange offer) at a redemption price of 112.75% of
      their face amount, plus accrued interest, with money raised in one or more
      equity offerings by us, our parent Heat Holdings Corp., or our affiliate
      Heat Holdings II Corp.

    - If we experience a change of control, we must give holders of the exchange
      notes the opportunity to sell us their exchange notes at 101% of their
      face amount, plus accrued interest. If we sell assets, we may have to
      offer to buy back some of the notes at their face amount, plus accrued
      interest.

    - The exchange notes will rank equally with all of our other unsecured
      senior subordinated debt and will be junior to our senior debt. The
      exchange notes are guaranteed on a senior subordinated basis by our
      present and future domestic restricted subsidiaries.

MATERIAL TERMS OF THE EXCHANGE OFFER

    - The exchange offer expires at 5:00 p.m., New York City time, on       ,
      2000, unless extended.

    - All outstanding notes that are validly tendered and not validly withdrawn
      will be exchanged for an equal principal amount of exchange notes which
      are registered under the Securities Act.

    - Tenders of outstanding notes may be withdrawn at any time prior to the
      expiration of the exchange offer.

    - The exchange offer is not subject to any minimum tender condition, but is
      subject to the terms of the registration rights agreement that we entered
      into on February 2, 2000 with the initial purchasers of the outstanding
      notes and the subsidiary guarantees.

    - We will not receive any proceeds from the exchange offer.

    - We will pay the expenses of the exchange offer.

    YOU SHOULD CAREFULLY CONSIDER THE RISKS DESCRIBED BEGINNING ON PAGE 18
BEFORE TENDERING YOUR NOTES.

    WE ARE NOT MAKING AN OFFER TO EXCHANGE NOTES IN ANY JURISDICTION WHERE THE
OFFER IS NOT PERMITTED.

    NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THE NOTES TO BE DISTRIBUTED IN THE
EXCHANGE OFFER, NOR HAVE ANY OF THESE ORGANIZATIONS DETERMINED THAT THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

               The date of this prospectus is             , 2000
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                PAGE
                                                              --------
<S>                                                           <C>
Forward-Looking Statements..................................      i
Where You Can Find More Information.........................     ii
Industry Data...............................................    iii
Prospectus Summary..........................................      1
Risk Factors................................................     18
The Exchange Offer..........................................     29
Use of Proceeds.............................................     38
Capitalization..............................................     39
Unaudited Pro Forma Consolidated Financial Data.............     40
Selected Historical Consolidated Financial Data.............     52
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................     54
Industry Overview...........................................     64
Business....................................................     67
Management..................................................     78
Certain Relationships and Related Transactions..............     82
Security Ownership of Certain Beneficial Owners and
  Management................................................     83
Description of Senior Credit Facilities.....................     85
Description of the Notes....................................     86
Notes Exchange Offer; Registration Rights...................    129
Certain United States Federal Income Tax Considerations.....    131
Plan of Distribution........................................    136
Legal Matters...............................................    136
Experts.....................................................    136
Index to Consolidated Financial Statements..................    F-1
</TABLE>
<PAGE>
                           FORWARD-LOOKING STATEMENTS

    WE MAKE "FORWARD-LOOKING STATEMENTS" THROUGHOUT THIS PROSPECTUS. WHENEVER
YOU READ A STATEMENT THAT IS NOT SIMPLY A STATEMENT OF HISTORICAL FACT (SUCH AS
WHEN WE DESCRIBE WHAT WE "BELIEVE," "EXPECT" OR "ANTICIPATE" WILL OCCUR AND
OTHER SIMILAR STATEMENTS), YOU MUST REMEMBER THAT OUR EXPECTATIONS MAY NOT BE
CORRECT, EVEN THOUGH WE BELIEVE THEY ARE REASONABLE. WE DO NOT GUARANTEE THAT
THE TRANSACTIONS AND EVENTS DESCRIBED IN THIS PROSPECTUS WILL HAPPEN AS
DESCRIBED (OR THAT THEY WILL HAPPEN AT ALL). YOU SHOULD READ THIS PROSPECTUS
COMPLETELY AND WITH THE UNDERSTANDING THAT ACTUAL FUTURE RESULTS MAY BE
MATERIALLY DIFFERENT FROM WHAT WE EXPECT. WE WILL NOT UPDATE THESE FORWARD-
LOOKING STATEMENTS, EVEN THOUGH OUR SITUATION MAY CHANGE IN THE FUTURE.

    Whether actual results will conform with our expectations and predictions is
subject to a number of risks and uncertainties including:

    - our outstanding indebtedness and our leverage;

    - restrictions imposed by the terms of our indebtedness;

    - risks associated with our holding company structure;

    - our ability to integrate our recent acquisition;

    - managing our internal growth;

    - changes in our markets, particularly the semiconductor market;

    - changes in the availability and price of raw materials used in our
      products;

    - changes in pricing or other actions by our competitors;

    - loss of key employees;

    - risk of international operations and markets;

    - the impact of litigation and environmental and other regulations;

    - future capital requirements;

    - general risks associated with the effect of economic conditions;

    - additional risks discussed in this prospectus; and

    - other factors.

                                       i
<PAGE>
                      WHERE YOU CAN FIND MORE INFORMATION

    Aavid Thermal Technologies, Inc. and the subsidiary guarantors have filed a
registration statement on Form S-4 with the SEC under the Securities Act of 1933
to register the exchange notes to be issued in this exchange offer. As allowed
by the SEC's rules, this prospectus does not contain all of the information that
you can find in the registration statement and its exhibits. You will find
additional information about Aavid, the subsidiary guarantors and the exchange
notes in the registration statement. Any statements made in this prospectus
concerning the contents of a contract, agreement or other document are not
necessarily complete. If we have filed any contract, agreement or other document
as an exhibit to the registration statement, you should read the exhibit for a
more complete understanding of the document or matter involved.

    The indenture governing the outstanding notes will also govern the exchange
notes. The outstanding notes and the exchange notes, together, are a single
series of debt securities. The indenture requires us to provide quarterly and
annual financial reports to holders of the exchange notes.

    The SEC allows us to "incorporate by reference" information into this
document, which means that we can disclose important information to you by
referring you to another document filed separately with the SEC. The information
incorporated by reference is deemed to be part of this document, except for any
information superseded by information in, or incorporated by reference in, this
document. This document incorporates by reference the documents set forth below
that we have previously filed with the SEC:

    - Our annual report on Form 10-K for the year ended December 31, 1998, as
      amended by Form 10-K/A filed on April 30, 1999;

    - Our quarterly report on Form 10-Q for the fiscal quarter ended April 3,
      1999;

    - Our quarterly report on Form 10-Q for the fiscal quarter ended July 3,
      1999;

    - Our quarterly report on Form 10-Q for the fiscal quarter ended October 2,
      1999;

    - Our current report on Form 8-K dated August 23, 1999, and filed on
      September 1, 1999, relating to the proposed merger with Heat Merger Corp.
      and the proposed Thermalloy acquisition;

    - Our current report on Form 8-K dated October 21, 1999 and filed on
      November 5, 1999, as amended, reporting our acquisition of Thermalloy and
      containing (1) audited financial statements of Thermalloy for each of the
      years in the three year period ended December 31, 1998, (2) unaudited
      financial statement of Thermalloy for the nine months ended September 30,
      1998 and 1999 and (3) pro forma financial statements giving effect to our
      acquisition of Thermalloy for the year ended December 31, 1998 and the
      nine months ended October 2, 1999; and

    - Our current report on Form 8-K dated February 2, 1999 and filed on
      February 17, 1999, reporting our merger with Heat Merger Corp., a wholly
      owned subsidiary of Heat Holdings Corp.

    We are also incorporating by reference additional documents that we file
with the SEC pursuant to Sections 13(a), 13(c), 14 or 15(d) of the Securities
Exchange Act of 1934 after the date of this prospectus and prior to the filing
of a post-effective amendment which indicates that all securities offered hereby
have been sold or which deregisters all securities remaining unsold.

    Aavid is subject to the informational requirements of the Exchange Act and
files periodic reports, statements and other information with the SEC. We do not
expect that the subsidiary guarantors will be subject to the informational
requirements of the Exchange Act. You may inspect and copy the registration
statement, including exhibits, and, when filed, our periodic reports, statements
and other information filed with the SEC at the public reference facilities
maintained by the SEC at Room 1024,

                                       ii
<PAGE>
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 and at the SEC's
regional offices located at 7 World Trade Center, New York, New York 10048 and
at Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois
60661. Copies may be obtained from the Public Reference Section of the SEC at
450 Fifth Street, N.W., Washington, D.C. 20549 at prescribed rates. The SEC also
maintains a Web site at http://www.sec.gov which will contain, when filed, our
reports, statements and other information filed with the SEC.

    If we are not required to be subject to the reporting requirements of the
Exchange Act in the future, we will be required under the indenture for the
exchange notes and the outstanding notes to continue to file with the SEC and to
furnish to holders of the exchange notes and the outstanding notes the reports,
statements and other information specified in Sections 13 and 15(d) of the
Exchange Act, including annual reports containing audited consolidated financial
statements of Aavid and quarterly reports containing unaudited condensed
consolidated financial data for the first three quarters of each fiscal year.

    You should not assume that the information in this prospectus is accurate as
of any date other than the date of this prospectus, or the respective dates of
those documents we incorporate herein by reference, regardless of when you
received this prospectus. You should rely only on the information provided in
the registration statement. We have not authorized anyone else to provide you
with different information. In deciding whether to tender your outstanding notes
in the exchange offer, you must rely upon your own examination of this
prospectus and the terms of the exchange offer and the exchange notes, including
the merits and risks involved. The exchange offer is being made to, and we will
accept surrender for exchange from, holders of outstanding notes only in
jurisdictions where the exchange offer is permitted.

    You might not be legally able to participate in the exchange offer--we are
not giving you legal, business, financial or tax advice about any matter. You
should consult with your own attorney, accountant and other advisors about those
matters.

                                 INDUSTRY DATA

    Unless otherwise indicated, all industry data and statistics relating to the
thermal management industry and its segments contained in this prospectus are
management estimates that are based on its experience and independent reports on
the electronics industry periodically issued by Electronics Industry Outlook,
together with a study on thermal content in electronics products conducted by
International Interconnection Intelligence for Aavid in 1996. Information
relating to the existing computational fluid dynamics, or CFD, software market
is based on publicly available information about our key competitors and
internal management estimates; and information relating to the potential CFD
software market is based on a study we conducted at the time we acquired our CFD
software business. Although we believe the information on which we have based
our estimates is reliable, we cannot guarantee the accuracy or completeness of
such information and have not independently verified any of it.

                                      iii
<PAGE>
                               PROSPECTUS SUMMARY

    THE FOLLOWING SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS PROSPECTUS
AND MAY NOT CONTAIN ALL OF THE INFORMATION THAT IS IMPORTANT TO YOU. THIS
PROSPECTUS INCLUDES SPECIFIC TERMS OF THE EXCHANGE OFFER AND THE EXCHANGE NOTES
AS WELL AS INFORMATION REGARDING OUR BUSINESS AND DETAILED FINANCIAL DATA. WE
ENCOURAGE YOU TO READ THIS PROSPECTUS CAREFULLY, INCLUDING THE "RISK FACTORS"
AND FINANCIAL STATEMENTS. IN THIS PROSPECTUS, UNLESS THE CONTEXT OTHERWISE
REQUIRES, THE WORDS "AAVID," "WE," "US," "OUR" AND SIMILAR TERMS REFER TO AAVID
THERMAL TECHNOLOGIES, INC. AND ITS SUBSIDIARIES, INCLUDING THOSE ACQUIRED IN OUR
ACQUISITION OF THERMALLOY, THE THERMAL MANAGEMENT DIVISION OF BOWTHORPE PLC, ON
OCTOBER 21, 1999. FOR PURPOSES OF THIS PROSPECTUS, WHEN WE DESCRIBE INFORMATION
ON A "PRO FORMA" BASIS, UNLESS OTHERWISE INDICATED, WE ARE GIVING EFFECT TO THE
THERMALLOY ACQUISITION, THE MERGER OF AAVID WITH A TRANSITORY MERGER COMPANY
FORMED BY WILLIS STEIN & PARTNERS AND CO-INVESTORS ON FEBRUARY 2, 2000 AS
DESCRIBED IN THIS PROSPECTUS, THE ISSUANCE OF THE OUTSTANDING NOTES AND OTHER
FINANCING TRANSACTIONS RELATED TO THE MERGER. AAVID'S FIRST THREE FISCAL
QUARTERS CONSIST OF APPROXIMATELY 13 WEEKS EACH, ENDING ON THE SATURDAY CLOSEST
TO THE END OF SUCH 13 WEEK PERIOD, AND AAVID'S FOURTH FISCAL QUARTER AND FISCAL
YEAR END ON DECEMBER 31. AAVID'S FISCAL THIRD QUARTERS FOR 1998 AND 1999 ENDED
ON SEPTEMBER 26 AND OCTOBER 2, RESPECTIVELY.

                                  THE COMPANY

    Aavid Thermal Technologies, Inc. is the leading global provider of thermal
management solutions for electronic products and the leading developer and
marketer of computational fluid dynamics (CFD) software. Each of these
businesses has an established reputation for high product quality, service
excellence and engineering innovation in its market. We design, manufacture and
distribute on a worldwide basis thermal management products that dissipate
unwanted heat, which can degrade system performance and reliability, from
microprocessors and industrial electronics products. Our products, which include
heat sinks, interface materials and attachment accessories, fans, heat spreaders
and liquid cooling and phase change devices that we configure to meet
customer-specific needs, serve the critical function of conducting, convecting
and radiating away unwanted heat. CFD software is used in complex
computer-generated modeling of fluid flows, heat and mass transfer and chemical
reactions. Our CFD software is used in a variety of industries, including the
automotive, aerospace, chemical processing, power generation, material
processing, electronics and HVAC industries.

    We believe the demand for thermal management products and CFD software is
growing. The increase in unwanted heat generated in electronic and other
products is primarily a result of more powerful semiconductors and the growing
number of semiconductors being used in individual products. The growing demand
for our thermal management products is driven by the need to dissipate the
increasing amount of heat generated by electronic products, as well as strong
unit growth. The increase in heat requires more complex thermal solutions, which
in turn is driving the trend among our customers and other electronics
manufacturers to outsource development of thermal management solutions. Through
our product design capabilities and customer relationships, we lead the thermal
management industry in meeting this growing demand. The demand for CFD software
is driven by the need to reduce product development costs, minimize
time-to-market for new products and improve product performance. Through our
technological leadership in CFD software, we will continue to develop software
to meet the needs of our customers and others in this growing market. These
trends have contributed to the growth in combined net sales of Aavid and
Thermalloy from $187.9 million for the fiscal year ended December 31, 1996, to
$296.4 million for the twelve months ended October 2, 1999. For the twelve
months ended October 2, 1999, our pro forma adjusted EBITDA was $45.2 million.

    Our thermal management products are used in a wide variety and growing
number of computer and networking and industrial electronics applications,
including computer systems (desktops, laptops, disk drives, printers and
peripheral cards), network devices (servers, routers, set top boxes and local
area networks), telecommunications equipment (wireless base stations, satellite
stations and PBXs),

                                       1
<PAGE>
instrumentation (semiconductor test equipment, medical equipment and power
supplies), transportation and motor drives (braking and traction systems) and
consumer electronics (stereo systems and video games). Our CFD software is used
for a variety of computer-based analyses, including the design of electronic
components and systems, automotive design, combustion systems modeling and
process plant troubleshooting. We have longstanding relationships with a highly
diversified base of more than 3,500 national and international customers,
including many of the leading original equipment manufacturers (commonly
referred to as OEMs) in the industries we serve, electronics distributors and
contract manufacturers. Our customers include Acer, Apple, Arrow, AT&T, Cisco
Systems, Compaq Computer, DaimlerChrysler, Dell, Dow Chemical, Ericsson, Ford,
Fujitsu, General Electric, Harmon-Kardon, Hewlett-Packard, IBM, Intel, Lockheed
Martin, Lucent, Motorola, Nortel, Rockwell Automation, Rolls Royce, SCI Systems,
Siemens, Silicon Graphics, Solectron and Sun Microsystems.

                               INDUSTRY OVERVIEW

THERMAL MANAGEMENT

    In today's electronic environment, microprocessors and their associated
power supplies, hard drives, advanced video chips and other peripheral devices,
semiconductors, integrated circuits, motor controls and telecommunications
switches draw large amounts of power and, consequently, must dissipate a
significant amount of heat. Because these electronic components can only operate
efficiently in narrow temperature bands, heat is an absolute constraint in
electronic system design. The excessive heat generated within a component not
only degrades semiconductor and system performance and reliability, but can also
cause semiconductor and system failure. The complexity of thermal management
problems has been intensified by the increasing amounts of heat to be
dissipated, reductions in system size, shorter time-to-market, shorter product
life cycles and more demanding operating environments of electronic products.

    We estimate that the worldwide electronic thermal management market, which
is comprised of all thermal management solutions for electronic products, was
approximately $4.1 billion in 1999 and is expected to grow at a compound annual
growth rate of approximately 12.8% to $6.6 billion in 2003. This market is
divided between solutions that are internally designed and produced by
OEMs (I.E., "in-house" thermal solutions) and those that are externally supplied
by thermal management companies (I.E., "outsourced" thermal solutions). Based on
our experience in the industry and industry data, we estimate that the size of
the in-house thermal solutions market is approximately $1.2 billion and the size
of the outsourced thermal solutions market is approximately $2.9 billion, or 72%
of the worldwide electronic thermal management market. As thermal management
problems become increasingly complex, we believe that manufacturers will
increasingly outsource their thermal management design and production in order
to focus on their core competencies. We further believe that the market for the
types of thermal management products and services we offer in our existing
geographic locations comprises approximately 45% of the $2.9 billion outsourced
thermal solutions market. We believe that, as the market leader, we will benefit
from the expected growth in the worldwide electronic thermal management market
and that, through geographic and product expansion, we have a significant
opportunity to address a larger portion of the outsourced segment of this market
than we currently address.

COMPUTATIONAL FLUID DYNAMICS SOFTWARE

    CFD software is used in a wide range of industries for complex
computer-based analysis of engineering designs involving fluid flows, heat and
mass transfer, chemical reaction and other fluid flow phenomena. CFD software
tools allow the analysis and evaluation of design modifications without physical
prototyping of each design modification, thereby reducing engineering cost,
improving product performance, and decreasing time-to-market for new products.
Specific uses of CFD-based flow analysis

                                       2
<PAGE>
include the design of electronic components and systems, automotive design,
combustion systems modeling and process plant troubleshooting.

    Over the past decade, increases in computing power have made CFD-based
computer analysis of complex fluid flows feasible on computers that are readily
available to research and development and engineering departments. Development
of CFD software technology is expanding the market beyond its traditional user
base of Ph.D.-level engineers in corporate research and development centers to
the larger base of design engineers working in product development. Finally, CFD
software tools are part of the growing trend toward improved engineering
efficiency through computer-aided analysis and design by integrating CFD
software with geometric modeling and design.

    The CFD software market has been growing rapidly during the past decade.
Based on publicly available information from a number of our key competitors and
internal management estimates, we believe that in 1998 the size of the developed
market for CFD software applications was approximately $100 million. We further
believe that this market has grown approximately 20% annually since 1992 and we
expect to benefit from the anticipated continued growth of this market. Based on
a market study we conducted in connection with the acquisition of our CFD
software business, we estimate that the size of the potential market for CFD
software products is currently approximately $500 million.

                             COMPETITIVE STRENGTHS

    We believe that the following competitive strengths have enabled us to
become a worldwide leader in both the thermal management market and the CFD
software market.

    TOTAL INTEGRATED SOLUTIONS PROVIDER.  The increasing complexity of heat
dissipation problems and the growing trend among manufacturers to outsource
development of thermal management solutions has stimulated demand for total
integrated solutions. We provide total integrated solutions by analyzing
customers' thermal management problems at the device-, board- and system-level,
designing, simulating and prototyping thermal management solutions and
manufacturing, distributing and supporting these solutions worldwide.

    VALUE-ADDED PARTNERING WITH OUR CUSTOMERS.  We work closely with our
customers to develop customized thermal management solutions. We believe that
our close relationships with customers and their design and development teams,
as well as our worldwide manufacturing capabilities, allow us to anticipate
customers' needs and, through our engineering expertise and experience, provide
quality product solutions more quickly than our competitors.

    WORLDWIDE LOW COST MANUFACTURER.  We have state-of-the-art manufacturing
operations in the United States, Canada, Mexico, Europe and Asia, including
China. As an increasing number of electronics systems are being manufactured
outside the United States, our low cost foreign manufacturing operations enable
us to supply products directly to our customers at their geographically
dispersed manufacturing locations.

    LEADERSHIP IN CFD TECHNOLOGY.  We believe that we are the technology leader
in CFD software. As a result of our technological leadership, we develop
software that enables our customers to generate the increasingly complex
computer models they demand for more cost-efficient product design. This factor,
as well as the relative ease-of-use and predictive accuracy of our CFD software,
are of primary importance to our customers.

    RECURRING REVENUES FROM SOFTWARE BUSINESS.  Our CFD software business is
characterized by high customer retention and recurring revenues. In recent
years, approximately 80% of our annual software license revenue was renewed in
the following year. This is driven by the significant value added by our CFD
software to the design process and the high cost of switching to a competitor's
software.

                                       3
<PAGE>
    EXPERIENCED MANAGEMENT TEAM.  Our senior management team has extensive
operating and marketing experience in the thermal management and CFD software
markets. This management team has grown our business, both organically and
through strategic acquisitions, and has been responsible for improving operating
efficiencies. Bharatan R. Patel, our chief executive officer who founded our CFD
software business, has 27 years of experience in the area of fluid flows and
thermal management, George P. Dannecker, president of our thermal management
business, has 27 years of electronics industry experience and H. Ferit Boysan,
president of our CFD software business, has 20 years of experience in the area
of fluid flows and CFD software.

                               BUSINESS STRATEGY

    Our business strategy is to continue to be the market leader in both the
thermal management and CFD software markets. We have developed a strong set of
business practices that have enabled us to achieve this leading market position
and a strong track record of profitable growth. We intend to continue this
business strategy and strengthen our competitive position through the following
initiatives:

    CAPITALIZE ON STRONG THERMAL MANAGEMENT INDUSTRY GROWTH.  We believe that
our existing thermal management markets will continue to experience strong
growth. Growth will be driven by the need to dissipate the increasing amount of
heat being generated by electronic products, as well as unit growth in these
products. We believe our competitive strengths position us to capitalize on
these growth trends.

    TAKE ADVANTAGE OF OUTSOURCING TREND.  The increasing complexity of heat
dissipation problems is driving a trend among manufacturers to outsource the
development of thermal management solutions to companies with high levels of
expertise in solving these problems. We intend to capitalize on this trend by
leveraging our technical expertise in designing thermal management products and
through continuing to partner with our customers in creating customized
solutions.

    EXPAND OUR ADDRESSED THERMAL MANAGEMENT MARKET.  We believe we have
significant opportunities to expand the portion of the outsourced thermal
management market that we address. Our strategy is to expand into the
$1.6 billion part of the outsourced thermal management market that we do not
currently serve by entering into new geographic markets and introducing new
products that complement our existing product offerings.

    ACCELERATE GROWTH IN THE COMPUTATIONAL FLUID DYNAMICS SOFTWARE
MARKET.  Growth in the CFD software market will be driven by customers' needs to
reduce product development costs, minimize the time-to-market for their new
products and improve product performance, as well as by increasing applications
for CFD software. We intend to grow our CFD software business through internal
product development and possibly strategic acquisitions to leverage our core
technological competence in the development of computerized design and
simulation software. Our goal is to further expand this market beyond its
traditional user base of Ph.D.-level engineers in corporate research and
development centers to the larger base of design engineers by providing them
relatively easy-to-use industry-specific software.

    PROVIDE TOTAL THERMAL MANAGEMENT SOLUTIONS ON A GLOBAL BASIS.  We intend to
continue capitalizing on our state-of-the-art worldwide manufacturing
capabilities and to further leverage our expertise and technology to offer our
customers a complete global solution to their thermal management problems. The
increasing number of electronics systems manufactured outside of the United
States has forced many electronics manufacturers to seek a highly integrated,
worldwide provider of thermal solutions. We plan to continue to expand our
quick-ramp, high-volume manufacturing and our design, sales and distribution
activities globally as our customers continue to expand their operations
overseas.

    LEVERAGE OUR TECHNOLOGICAL LEADERSHIP.  Our approximately 100 Ph.D.s and 230
engineers focus on new technology initiatives as well as developing new and
enhancing existing products, processes and

                                       4
<PAGE>
materials to address the evolving needs of our customers. We seek to enhance our
internal research and development activities through collaborations with our
customers and third parties in order to gain access to, or to pursue the
development of, new technologies for thermal management applications and CFD
software.

                             THERMALLOY ACQUISITION

    On October 21, 1999, we acquired our largest competitor, Thermalloy, the
thermal management division of Bowthorpe plc. Thermalloy designs, manufactures
and sells a wide variety of standard and proprietary heat sinks and associated
products, similar to those produced by our thermal management business, within
the computer and networking and industrial electronics (including
telecommunications) industries. This acquisition expanded our worldwide
manufacturing capabilities by providing us with facilities in Dallas, Texas;
Monterrey, Mexico; Corby and Swindon, England; Bologna, Italy; and Malacca,
Malaysia. In connection with this transaction, we also acquired 85.4% of Curamik
Electronics GmbH, a German corporation that manufactures direct bonded copper
ceramic substrates that are used in the power semiconductor and other industrial
electronics industries. The total purchase price for Thermalloy (including
Curamik) was $82.7 million, including estimated transaction costs of
$1.5 million. Thermalloy (including Curamik) had net sales of approximately
$100.8 million and EBITDA of approximately $13.5 million (adjusted to exclude
management fees paid to Bowthorpe by Thermalloy of $2.2 million) for the twelve
months ended September 30, 1999. We believe that the acquisition of Thermalloy
will create significant opportunities to realize cost savings through plant
closings, the elimination of duplicative selling, general and administrative
functions and the reduction of unnecessary corporate expenses.

    The acquisition of Thermalloy was financed by borrowings under a senior
secured credit facility. The credit facility was amended and restated in
connection with the merger and related financing transactions described below
under "--The Merger and Related Transactions" to, among other things, add Heat
Holdings Corp. and its affiliate, Heat Holdings II Corp., as guarantors, permit
the issuance of the outstanding notes and amend certain of the financial ratios
and restrictive covenants to reflect such issuance. This credit facility is
described under "Description of Senior Credit Facilities."

                      THE MERGER AND RELATED TRANSACTIONS

    On August 23, 1999, we entered into an agreement and plan of merger with
Heat Holdings Corp. and Heat Merger Corp., a transitory wholly owned merger
subsidiary of Holdings, providing for the merger of Heat Merger with and into
Aavid, with Aavid being the surviving corporation. The merger was approved by
our stockholders on January 29, 2000 and consummated on February 2, 2000.
Pursuant to the merger, Aavid stockholders received $25.50 in cash for each
outstanding share of common stock, and outstanding stock options and warrants
were cashed out.

    In connection with the merger, the purchase price, repayment of indebtedness
and fees and expenses of approximately $366.9 million were provided through:

    - an equity investment in Holdings and its affiliate, Holdings II of
      approximately $152.0 million in the aggregate from Willis Stein & Partners
      and co-investors;

    - $148.3 million from the sale of units, consisting of the outstanding notes
      and warrants to purchase up to 3% of our common stock (on a fully diluted
      basis);

    - borrowings under an amended and restated credit facility of approximately
      $54.7 million; and

    - cash on hand of approximately $11.9 million.

                                       5
<PAGE>
                                  THE SPONSOR

    Willis Stein & Partners, a private equity investment fund, together with
some co-investors, beneficially own all of the outstanding capital stock of
Aavid (excluding warrants granted to noteholders in connection with the sale of
the outstanding notes to acquire, in the aggregate, shares of Class A and
Class H common stock representing 3% of the common stock of Aavid (on a fully
diluted basis)). With committed capital of approximately $1.2 billion, Willis
Stein targets investments in United States-based middle-market companies in the
manufacturing, business services, telecommunications, media and health care
industries. Its investments have included Advantage Business Services, Inc.; CTN
Media Group, Inc.; Franklin Health Inc.; InterLink Communications Partners,
LLLP; Interval International, Inc.; LISN, Inc.; National Veterinary Associates,
Inc.; Neoplan USA Corporation; One, Inc.; Petersen Publishing Company, L.L.C.;
Racing Champions Corporation; Troll Communications LLC; and USApubs.com.

                               THE EXCHANGE OFFER

    On February 2, 2000, we issued 150,000 units, consisting of $150,000,000
aggregate principal amount of our 12 3/4% senior subordinated notes due 2007 and
150,000 warrants to purchase an aggregate of 60 shares of our Class A common
stock and 60 shares of our Class H common stock, to CIBC World Markets and
FleetBoston Robertson Stephens in a private offering. These initial purchasers
sold the units to institutional investors in transactions exempt from the
registration requirements of the Securities Act.

    When we issued the units, we entered into a registration rights agreement
covering the notes in which we agreed to file a registration statement covering
the exchange notes within 60 days of the original issuance date of the
outstanding notes and to use our reasonable best efforts to have such
registration statement declared effective within 150 days of the original
issuance date of the notes. The outstanding notes and warrants will be
separately transferable upon the effectiveness of the registration statement of
which this prospectus is a part, or at such earlier time as specified in the
warrant agreement.

<TABLE>
<S>                                         <C>
Outstanding Notes.........................  12 3/4% senior subordinated notes due 2007, which were
                                            issued on February 2, 2000.

Exchange Notes............................  12 3/4% senior subordinated notes due 2007, which have
                                            been registered under the Securities Act. The terms of
                                            the exchange notes are substantially identical to those
                                            of the outstanding notes, except that the transfer
                                            restrictions, registration rights and liquidated damages
                                            provisions relating to the outstanding notes do not
                                            apply to the exchange notes.

The Exchange Offer........................  Up to $150,000,000 aggregate principal amount of
                                            exchange notes registered under the Securities Act are
                                            being offered in exchange for the same principal amount
                                            of the outstanding notes. Outstanding notes may be
                                            tendered for exchange in whole or in part in any
                                            integral multiple of $1,000. We are making the exchange
                                            offer in order to satisfy our obligations under the
                                            registration rights agreement relating to the
                                            outstanding notes.

Expiration Date...........................  5:00 p.m., New York City time,           , 2000, unless
                                            the exchange offer is extended, in which case the
                                            expiration date will be the latest date and time to
                                            which the exchange offer is extended.
</TABLE>

                                       6
<PAGE>

<TABLE>
<S>                                         <C>
Conditions to the Exchange Offer..........  The exchange offer is subject to customary conditions.
                                            See the discussion under the caption "The Exchange
                                            Offer--Conditions to the Exchange Offer" for more
                                            information regarding the conditions to the exchange
                                            offer. The exchange offer is not conditioned upon any
                                            minimum principal amount of outstanding notes being
                                            tendered. We reserve the right in our sole and absolute
                                            discretion, subject to applicable law, at any time and
                                            from time to time:

                                                - to delay the acceptance of the outstanding notes
                                                for exchange;

                                                - to terminate the exchange offer if one or more
                                                specific conditions have not been satisfied;

                                                - to extend the expiration date of the exchange
                                                offer and retain all outstanding notes tendered
                                                  pursuant to the exchange offer, subject, however,
                                                  to the right of holders of outstanding notes to
                                                  withdraw their tendered outstanding notes; or

                                                - to waive any condition or otherwise amend the
                                                terms of the exchange offer in any respect.

Withdrawal Rights.........................  Tenders of outstanding notes may be withdrawn at any
                                            time on or prior to the expiration date by delivering a
                                            written notice of withdrawal to the exchange agent in
                                            conformity with the procedures discussed under the
                                            caption "The Exchange Offer--Withdrawal of Tenders."

Procedures for Tendering Outstanding
  Notes...................................  Unless you comply with the procedures described below
                                            under the caption "The Exchange Offer--Guaranteed
                                            Delivery Procedures," you must do one of the following
                                            on or prior to the expiration of the exchange offer to
                                            participate in the exchange offer:

                                                - tender your outstanding notes by sending the
                                                  certificates for your outstanding notes, in proper
                                                  form for transfer, a properly completed and duly
                                                  executed letter of transmittal, with any required
                                                  signature guarantees, and all other documents
                                                  required by the letter of transmittal, to Bankers
                                                  Trust Company, as exchange agent, at the address
                                                  listed under the caption "The Exchange
                                                  Offer--Exchange Agent;" or

                                                - tender your outstanding notes by using the
                                                book-entry transfer procedures described under the
                                                  caption "The Exchange Offer--Procedures for
                                                  Tendering Outstanding Notes" and transmitting a
                                                  properly completed and duly executed letter of
                                                  transmittal, with any required signature
                                                  guarantees, or an agent's message instead of
</TABLE>

                                       7
<PAGE>

<TABLE>
<S>                                         <C>
                                                  the letter of transmittal, to the exchange agent.
                                                  In order for a book-entry transfer to constitute a
                                                  valid tender of your outstanding notes in the
                                                  exchange offer, the exchange agent must receive a
                                                  confirmation of book-entry transfer of your
                                                  outstanding notes into its account at The
                                                  Depository Trust Company prior to the expiration
                                                  of the exchange offer. For more information
                                                  regarding the use of book-entry transfer
                                                  procedures, including a description of the
                                                  required agent's message, see the discussion under
                                                  the caption "The Exchange Offer--Procedures for
                                                  Tendering Outstanding Notes."

Guaranteed Delivery Procedures............  If you are a registered holder of the outstanding notes
                                            and wish to tender your outstanding notes in the
                                            exchange offer, but

                                                - your outstanding notes are not immediately
                                                  available,

                                                - time will not permit your outstanding notes or
                                                other required documents to reach the exchange agent
                                                  before the expiration of the exchange offer, or

                                                - the procedure for book-entry transfer cannot be
                                                  completed prior to the expiration of the exchange
                                                  offer, you may tender outstanding notes by
                                                  following the procedures described below under the
                                                  caption "The Exchange Offer--Guaranteed Delivery
                                                  Procedures."

Acceptance of Outstanding Notes and
  Delivery of Exchange Notes..............  Upon consummation of the exchange offer, we will accept
                                            any and all outstanding notes that are properly tendered
                                            in the exchange offer and not withdrawn prior to 5:00
                                            p.m., New York City time, on the expiration date. The
                                            exchange notes issued pursuant to the exchange offer
                                            will be delivered promptly after acceptance of the
                                            outstanding notes.

Resales of Exchange Notes.................  We believe that you will be able to offer for resale,
                                            resell or otherwise transfer exchange notes issued in
                                            the exchange offer without compliance with the
                                            registration and prospectus delivery provisions of the
                                            federal securities laws, provided that:

                                                - you are not a broker-dealer;

                                                - you are not participating in a distribution of the
                                                  exchange notes; and

                                                - you are not an "affiliate" of Aavid Thermal
                                                  Technologies, Inc., as the term is defined in Rule
                                                  144 under the Securities Act.

                                            Our belief is based on interpretations by the staff of
                                            the SEC, as set forth in no-action letters issued to
                                            third parties unrelated to us. The staff has not
                                            considered this exchange
</TABLE>

                                       8
<PAGE>

<TABLE>
<S>                                         <C>
                                            offer in the context of a no-action letter, and we
                                            cannot assure you that the staff would make a similar
                                            determination with respect to this exchange offer. If
                                            our belief is not accurate and you transfer an exchange
                                            note without delivering a prospectus meeting the
                                            requirements of the federal securities laws or without
                                            an exemption from these laws, you may incur liability
                                            under the federal securities laws. We do not and will
                                            not assume, or indemnify you against, this liability.
                                            Each broker-dealer that receives exchange notes for its
                                            own account in exchange for outstanding notes which were
                                            acquired by the broker-dealer as a result of
                                            market-making or other trading activities must agree to
                                            deliver a prospectus meeting the requirements of the
                                            federal securities laws in connection with any resale of
                                            the exchange notes. A broker-dealer may use this
                                            prospectus in connection with an offer to resell, resale
                                            or other retransfer of the exchange notes issued to it
                                            in the exchange offer for a period of 180 days following
                                            the expiration date.

Exchange Agent............................  The exchange agent with respect to the exchange offer is
                                            Bankers Trust Company.

Use of Proceeds...........................  We will not receive any cash proceeds from the issuance
                                            of the exchange notes offered hereby.

Some Federal Income Tax Consequences......  The exchange of outstanding notes for exchange notes in
                                            the exchange offer will not be a taxable transaction for
                                            United States federal income tax purposes. You should
                                            review the information set forth under "Certain United
                                            States Federal Income Tax Consequences" prior to
                                            tendering outstanding notes in the exchange offer.

Consequences of Not Exchanging Outstanding
  Notes...................................  If you do not exchange your outstanding notes in the
                                            exchange offer, your outstanding notes will continue to
                                            be subject to the restrictions on transfer described in
                                            the legend on the certificate for your outstanding
                                            notes. In general, you may offer or sell your
                                            outstanding notes only:

                                                - if they are registered under the Securities Act
                                                and applicable state securities laws;

                                                - if they are offered or sold under an exemption
                                                from registration under the Securities Act and
                                                  applicable state securities laws; or

                                                - if they are offered or sold in a transaction not
                                                subject to the Securities Act and applicable state
                                                  securities laws.

                                            We do not currently intend to register the outstanding
                                            notes under the Securities Act. For more information
                                            regarding the
</TABLE>

                                       9
<PAGE>

<TABLE>
<S>                                         <C>
                                            consequences of not tendering your outstanding notes,
                                            see "The Exchange Offer--Consequences of Failure to
                                            Exchange."
</TABLE>

                          TERMS OF THE EXCHANGE NOTES

    The exchange offer applies to an aggregate principal amount of $150,000,000
of the outstanding notes. The form and terms of the exchange notes will be
identical in all material respects to the form and terms of the outstanding
notes, except:

    - the exchange notes have been registered under the Securities Act and,
      therefore, will not bear legends restricting their transfer;

    - holders of exchange notes will not be entitled to any liquidated damages
      under the registration rights agreement relating to the outstanding notes;
      and

    - holders of the exchange notes will not be, and upon consummation of the
      exchange offer, holders of the outstanding notes will no longer be,
      entitled to specific rights under the registration rights agreement for
      the outstanding notes intended for the holders of unregistered securities.

    The exchange notes will be our obligations entitled to the benefits of the
indenture. See "Description of the Notes."

<TABLE>
<S>                                         <C>
Exchange Notes Offered....................  $150,000,000 aggregate principal amount of 12 3/4%
                                            senior subordinated notes due 2007.

Maturity Date.............................  February 1, 2007.

Interest Rate.............................  12 3/4% per year.

Interest Payment Dates....................  Each February 1 and August 1, beginning August 1, 2000.

Security and Ranking......................  The exchange notes will not be secured by any
                                            collateral.

                                            The exchange notes will rank junior in right of payment
                                            to all of our senior debt and will rank equal in right
                                            of payment to future senior subordinated debt.
                                            Therefore, if we default, your right to payment under
                                            the exchange notes will be junior to the rights of
                                            holders of our senior debt to collect money we owe them
                                            at the time.

                                            We estimate that as of October 2, 1999, on a pro forma
                                            basis, we would have had $198.4 million of debt
                                            (excluding the original issue discount attributable to
                                            the notes), of which $54.7 million would have been
                                            senior debt.

Guarantees................................  Our present and future domestic restricted subsidiaries
                                            will guarantee the exchange notes with unconditional
                                            guarantees of payment that will rank junior in right of
                                            payment to then senior debt, but will rank equal in
                                            right of payment to their other senior subordinated
                                            debt. Our foreign restricted subsidiaries will not
                                            guarantee the exchange notes.

Optional Redemption.......................  Except in the case of one or more public equity
                                            offerings by us, Holdings or Holdings II, we cannot
                                            redeem the exchange notes prior to February 1, 2004.

                                            At any time from and after that date (which may be more
                                            than once), we can choose to redeem some or all of the
</TABLE>

                                       10
<PAGE>

<TABLE>
<S>                                         <C>
                                            exchange notes at certain specified prices, plus accrued
                                            interest.

Optional Redemption after Equity
  Offerings...............................  At any time (which may be more than once) before
                                            February 1, 2003, we can choose to buy back up to 35% of
                                            the aggregate principal amount at maturity of the
                                            exchange notes (and any outstanding notes that remain
                                            after consummation of the exchange offer) with money
                                            that we raise (or that Holdings or Holdings II raise and
                                            contribute to us) in one or more public equity
                                            offerings, as long as:

                                            - we pay 112.75% of the face amount of the exchange
                                            notes bought, plus accrued interest;

                                            - we buy the exchange notes back within 60 days of
                                              completing the equity offering; and

                                            - at least 65% principal amount of the exchange notes
                                              (together with any outstanding notes that are not
                                              exchanged in the exchange offer) originally issued
                                              remain outstanding afterwards.

Change of Control Offer...................  If we experience a change in control, we must give
                                            holders of the exchange notes the opportunity to sell us
                                            their exchange notes at 101% of their face amount, plus
                                            accrued interest.

                                            We might not be able to pay you the required price for
                                            exchange notes you present to us at the time of a change
                                            in control, because:

                                            - we might not have enough funds at that time; or

                                            - the terms of our senior debt may prevent us from
                                              paying.

Asset Sale Proceeds.......................  We may have to use the net cash proceeds from selling
                                            assets to offer to buy back exchange notes at their face
                                            amount, plus accrued interest.

Certain Indenture Provisions..............  The indenture governing the notes and the exchange notes
                                            limits what we and our restricted subsidiaries may do.
                                            The provisions of the indenture limit our ability to:

                                            - incur more debt;

                                            - pay dividends and make distributions;

                                            - issue stock of subsidiaries;

                                            - make certain investments;

                                            - repurchase stock;

                                            - create liens;

                                            - enter into transactions with affiliates;

                                            - enter into sale-leaseback transactions;

                                            - merge or consolidate; and

                                            - transfer and sell assets.

                                            These covenants are subject to a number of important
                                            exceptions.
</TABLE>

                                       11
<PAGE>

<TABLE>
<S>                                         <C>
Registration Rights.......................  Holders of exchange notes (other than as set forth
                                            below) are not entitled to any registration rights with
                                            respect to the exchange notes. Pursuant to the
                                            registration rights agreement, we agreed, for the
                                            benefit of all holders of outstanding notes, to file an
                                            exchange offer registration statement. The registration
                                            statement of which this prospectus is a part constitutes
                                            the exchange offer registration statement. Under certain
                                            circumstances, certain holders of notes (including
                                            holders who may not participate in the exchange offer or
                                            who may not freely resell exchange notes received in the
                                            exchange offer) may require us to file, and cause to
                                            become effective, a shelf registration statement under
                                            the Securities Act, which would cover resales of notes
                                            by such holders.
</TABLE>

    For more complete information about the exchange offer and the exchange
notes, see "The Exchange Offer" and "Description of the Notes" sections of this
prospectus.

                                  RISK FACTORS

    You should consider carefully the information included in the "Risk Factors"
section of this prospectus, as well as other information contained in this
prospectus, before tendering your notes in the exchange offer.

                             ADDITIONAL INFORMATION

    We were incorporated under the laws of the State of Delaware on October 8,
1993. Our principal executive office is located at One Eagle Square, Suite 509,
Concord, New Hampshire 03301, and our telephone number is (603) 224-1117. We
maintain websites on the Internet at:

    - www.aatt.com,

    - www.aavid.com,

    - www.fluent.com,

    - www.thermalcooling.com and

    - www.icepak.com.

    Our websites and the information contained therein shall not be deemed to be
part of this prospectus.

                                       12
<PAGE>
              SUMMARY UNAUDITED PRO FORMA COMBINED FINANCIAL DATA
                             (DOLLARS IN THOUSANDS)

    The summary unaudited pro forma combined financial data set forth below are
derived from, and should be read in conjunction with, the Unaudited Pro Forma
Consolidated Financial Data and the notes thereto included elsewhere in this
prospectus. The summary unaudited pro forma combined balance sheet data reflect
the Thermalloy acquisition, the merger and related transactions as if they had
occurred on October 2, 1999. The summary unaudited pro forma combined statements
of operations data give effect to the same transactions as if they had occurred
on January 1, 1998. The Thermalloy acquisition and the merger will be accounted
for using the purchase method. The summary unaudited pro forma combined
financial data are presented for illustrative purposes only and are not
necessarily indicative of the results of operations or financial position of
Aavid that would have actually resulted had the Thermalloy acquisition, the
merger and related transactions been consummated as of the date and for the
periods indicated, nor are they intended to project Aavid's financial position
or results of operations for any future period.

<TABLE>
<CAPTION>
                                                                                                  TWELVE
                                                  FISCAL YEAR         NINE MONTHS ENDED           MONTHS
                                                     ENDED       ----------------------------     ENDED
                                                  DECEMBER 31,   SEPTEMBER 26,    OCTOBER 2,    OCTOBER 2,
                                                      1998            1998           1999        1999(1)
                                                  ------------   --------------   -----------   ----------
<S>                                               <C>            <C>              <C>           <C>
STATEMENTS OF OPERATIONS DATA:
Net sales.......................................    $311,410        $234,946       $219,926      $296,390
Cost of goods sold..............................     207,269         157,005        143,312       193,576
Gross profit....................................     104,141          77,941         76,614       102,814
Income from operations..........................       2,446           1,374          3,060         4,132
Interest expense, net...........................      25,844          19,468         19,004        25,380
Other income (expense), net.....................         322            (385)           104           811
Net income (loss)...............................     (23,302)        (18,698)       (18,409)      (23,013)

OTHER FINANCIAL DATA:
Adjusted EBITDA(2)..............................    $ 44,994        $ 33,749       $ 33,957      $ 45,202
Adjusted EBITDA margin(3).......................        14.4%           14.4%          15.4%         15.3%
Depreciation and amortization...................    $ 37,042        $ 27,323       $ 26,886      $ 36,605
Capital expenditures............................      25,780          18,835         10,856        17,801
Cash interest expense(4)........................      24,284          18,213         18,213        24,284
Ratio of earnings to fixed charges(5)...........          --              --             --            --
Ratio of adjusted EBITDA to cash interest expense............................................         1.9x
Ratio of total debt to adjusted EBITDA.......................................................         4.4x

BALANCE SHEET DATA (END OF PERIOD):
Working capital..............................................................................    $ 43,196
Total assets.................................................................................     412,748
Total debt, including current maturities(6)..................................................     198,440
Stockholders' equity(6)......................................................................     155,431
</TABLE>

                                              (SEE FOOTNOTES ON FOLLOWING PAGES)

                                       13
<PAGE>
          NOTES TO SUMMARY UNAUDITED PRO FORMA COMBINED FINANCIAL DATA

(1) Information for the twelve months ended October 2, 1999 represents the sum
    of the pro forma fiscal year ended December 31, 1998 and the pro forma nine
    months ended October 2, 1999, less the pro forma nine months ended
    September 26, 1998.

(2) Represents net income before interest, income taxes, depreciation and
    amortization and extraordinary items, each of which can significantly affect
    our results of operations and liquidity and should be considered in
    evaluating our financial performance. EBITDA is included because we
    understand that such information is considered to be an additional basis on
    which to evaluate our ability to pay interest, repay debt and make capital
    expenditures. EBITDA is not intended to represent and should not be
    considered more meaningful than, or as an alternative to, measures of
    performance, profitability or liquidity determined in accordance with
    generally accepted accounting principles.

    The following table sets forth a reconciliation of historical EBITDA to
adjusted EBITDA:

<TABLE>
<CAPTION>
                                                                         NINE MONTHS ENDED         TWELVE MONTHS
                                                     YEAR ENDED     ----------------------------       ENDED
                                                    DECEMBER 31,    SEPTEMBER 26,    OCTOBER 2,     OCTOBER 2,
                                                        1998             1998           1999           1999
                                                    -------------   --------------   -----------   -------------
<S>                                                 <C>             <C>              <C>           <C>
Historical EBITDA.................................     $38,326          $27,683        $28,714        $39,357
    Elimination of Thermalloy management
      fee (a).....................................       1,484              629          1,336          2,191
    Indirect manufacturing cost savings from plant
      closings (b)................................       1,532            1,129            998          1,401
    Selling, general and administrative
      savings (c).................................       3,124            2,255          2,299          3,168
    Corporate office and public company
      expense (d).................................       1,188              913          1,210          1,485
    Intel Special Product EBITDA (e)..............      (6,400)          (4,600)          (600)        (2,400)
    Intel Special Product restructuring
      charge (f)..................................       4,882            4,882             --             --
    Termination settlement (g)....................         858              858             --             --
                                                       -------          -------        -------        -------

Adjusted EBITDA...................................     $44,994          $33,749        $33,957        $45,202
                                                       =======          =======        =======        =======
</TABLE>

(a) Adjustments to eliminate historical expenses associated with fees paid by
    Thermalloy to Bowthorpe plc for management advice and consultation. These
    management fees ceased to be paid upon our acquisition of Thermalloy on
    October 21, 1999. We believe that net sales and expenses would not have
    materially changed if Bowthorpe plc did not provide these management
    services.

(b) Adjustments to record cost savings associated with the closure of our
    manufacturing facilities in Santa Ana, California and High Wycombe, U.K. and
    Thermalloy's facility in Hong Kong, China. Approximately one-half of the
    cost savings are due to the elimination of payroll and benefits expenses
    relating to indirect manufacturing, net of certain supervisors and engineers
    who may remain with Aavid. The remainder of the cost savings are related to
    rent, utilities and other expenses eliminated upon closure of the
    aforementioned facilities.

(c) Adjustments to record cost savings due to the elimination of employee
    payroll and benefits costs and duplicative advertising, computer systems,
    accounting and other functions at Thermalloy's corporate office in Dallas,
    Texas pursuant to our integration plan with Thermalloy. The adjustments also
    include the elimination of duplicative selling, general and administrative
    costs from the closure of the High Wycombe, Hong Kong and Santa Ana
    facilities.

(d) Adjustments to record cost savings relating to the elimination of the
    salaries, bonuses and benefits associated with certain members of management
    and certain employees of Aavid's corporate office who will cease to be our
    employees, as well as certain nonrecurring expenses relating to public
    company expenses, travel and entertainment expenses and legal costs
    eliminated upon consummation of the merger.

                                       14
<PAGE>
      NOTES TO SUMMARY UNAUDITED PRO FORMA COMBINED FINANCIAL DATA (CONTINUED)

(e) Adjustments to eliminate the estimated cash flow contribution relating to
    production of the Intel Special Product which ended in the first quarter of
    fiscal 1999. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations--Overview" for a discussion of the Intel
    Special Product.

(f) Reflects a non-recurring restructuring charge recorded during the third
    quarter of 1998 when we closed our Manchester facility as a result of
    Intel's decision to significantly reduce its purchases of the Intel Special
    Product.

(g) Adjustments reflect the add-back of non-recurring charges associated with
    the termination of the management agreement with Sterling Ventures Limited
    and a one-time bonus (based upon profits earned in excess of certain
    thresholds) due Mr. Alan Beane, our former President and Chief Executive
    Officer.

(3) Represents adjusted EBITDA as a percentage of pro forma net sales.

(4) See note (k) of notes to our unaudited pro forma combined and condensed
    statements of income adjustments for a calculation of cash interest expense.

(5) The ratio of earnings to fixed charges is calculated by dividing earnings
    before income taxes and fixed charges by fixed charges. Fixed charges
    consist of interest expense, including amortization of deferred financing
    costs, and the component of capitalized lease expense which we believe
    represents an appropriate interest factor. Earnings were insufficient to
    cover fixed charges by $23,076 for the fiscal year ended December 31, 1998,
    $18,479 and $15,840 for the nine months ended September 26, 1998 and
    October 2, 1999, respectively, and $20,437 for the twelve months ended
    October 2, 1999.

(6) Under generally accepted accounting principles, approximately $4.6 million
    of the proceeds from the sale of the units has been allocated to the fair
    value of the warrants and approximately $143.8 million has been allocated to
    the notes, net of original issue discount of approximately $1.7 million.

                                       15
<PAGE>
                       SUMMARY HISTORICAL FINANCIAL DATA
                             (DOLLARS IN THOUSANDS)

    The summary historical financial data set forth below for each of the years
in the five year period ended December 31, 1998 have been derived from our
audited consolidated financial statements for the periods indicated. The summary
historical financial data for the nine months ended September 26, 1998 and
October 2, 1999 are unaudited, have been prepared on the same basis as our
audited consolidated financial statements and, in the opinion of management,
reflect all adjustments (consisting only of normal recurring adjustments)
necessary to present fairly our results of operations for the periods then ended
and our financial position as of such dates. Operating results for the nine
months ended October 2, 1999 are not necessarily indicative of the results that
may be expected for the entire fiscal year. The summary historical financial
data does not reflect the acquisition of Thermalloy, which occurred on
October 21, 1999, or the merger, which occurred on February 2, 2000. The
following summary historical financial data should be read in conjunction with
our consolidated financial statements and related notes and "Management's
Discussion and Analysis of Financial Condition and Results of Operations"
appearing elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                                                             NINE MONTHS ENDED
                                             FISCAL YEAR ENDED DECEMBER 31,              --------------------------
                                  ----------------------------------------------------   SEPTEMBER 26,   OCTOBER 2,
                                    1994     1995(1)    1996(2)      1997       1998         1998           1999
                                  --------   --------   --------   --------   --------   -------------   ----------
                                                                                                (UNAUDITED)
<S>                               <C>        <C>        <C>        <C>        <C>        <C>             <C>
STATEMENT OF OPERATIONS DATA:
Net sales.......................  $ 61,620   $ 90,944   $106,995   $167,745   $209,078      $158,682      $145,239
Cost of goods sold..............    41,132     60,680     66,002    107,401    138,431       106,222        90,769
                                  --------   --------   --------   --------   --------      --------      --------
  Gross profit..................    20,488     30,264     40,993     60,344     70,647        52,460        54,470
Selling, general and
  administrative expenses.......    13,246     19,347     27,562     36,709     43,783        32,224        34,054
Research and development........     1,158      2,594      5,674      6,939      6,756         4,846         5,154
Restructuring and buyout of
  compensation agreement
  charges(3)....................        --      2,770         --         --      5,740         5,740            --
Purchased undeveloped technology
  charge(4).....................        --      2,649      3,446         --         --            --            --
                                  --------   --------   --------   --------   --------      --------      --------
  Income from operations........     6,084      2,904      4,311     16,696     14,368         9,650        15,262
Interest expense, net...........    (1,567)    (2,611)    (1,591)    (2,178)    (1,342)       (1,155)         (257)
Other expense, net..............        (5)      (177)      (577)    (1,201)      (520)         (486)         (277)
                                  --------   --------   --------   --------   --------      --------      --------
  Income before income taxes and
    extraordinary item..........     4,512        116      2,143     13,317     12,506         8,009        14,728
Provision for income tax
  expense.......................    (1,677)      (831)    (2,002)    (4,824)    (4,385)       (2,832)       (5,241)
                                  --------   --------   --------   --------   --------      --------      --------
  Income before extraordinary
    item........................     2,835       (715)       141      8,493      8,121         5,177         9,487
Extraordinary item(5)...........        --         --       (171)        --         --            --            --
                                  --------   --------   --------   --------   --------      --------      --------
  Net income (loss).............  $  2,835   $   (715)  $    (30)  $  8,493   $  8,121      $  5,177      $  9,487
                                  ========   ========   ========   ========   ========      ========      ========
OTHER FINANCIAL DATA:
EBITDA(6).......................  $  7,556   $  5,228   $  7,836   $ 23,135   $ 23,728      $ 16,545      $ 20,821
EBITDA margin(7)................      12.3%       5.7%       7.3%      13.8%      11.3%         10.4%         14.3%
Depreciation and amortization...  $  1,477   $  2,501   $  4,102   $  7,640   $  9,880      $  7,381      $  5,836
Capital expenditures............     3,808      8,454      7,029     15,992     10,407         7,291         6,062
BALANCE SHEET DATA (END OF PERIOD):
Working capital.................  $  6,506   $  1,974   $  9,374   $ 22,296   $ 35,959      $ 39,613      $ 44,760
Total assets....................    32,561     56,499     80,221    110,796    129,084       123,947       136,375
Stockholders' equity............     4,541      5,433     29,353     50,415     71,351        67,593        82,588
</TABLE>

                                               (SEE FOOTNOTES ON FOLLOWING PAGE)

                                       16
<PAGE>
                   NOTES TO SUMMARY HISTORICAL FINANCIAL DATA

(1) Includes the results of operations of Fluent from August 24, 1995 (the date
    of acquisition of Fluent).

(2) Includes the results of operations of Fluid Dynamics International from
    May 16, 1996 (the date of acquisition of Fluid Dynamics International).

(3) Represents the expense for (a) the buyout in 1995 of a portion of the
    expected future payments required under the employment agreement with
    Mr. Beane, our former President and Chief Executive Officer, and the
    bonus-based portion of the management fee due Sterling Ventures Limited,
    each of which was established at the time of the acquisition of Aavid
    Thermal Products in October 1993, and (b) in 1998, (i) the charge related to
    the estimated restructuring costs incurred with our closure of our
    Manchester, New Hampshire facility, (ii) the termination of the management
    agreement with Sterling Ventures and (iii) a bonus due Mr. Beane based on
    profits in excess of specified thresholds.

(4) Represents a non-recurring charge equal to the amount of the purchase price
    allocated to technology acquired in the acquisition of Fluent in 1995 and
    the acquisition of Fluid Dynamics International in 1996, which was not fully
    commercially developed and had no alternative future use at the time of
    acquisition.

(5) Represents charge related to early retirement of debt, net of related tax
    effect.

(6) Represents net income before interest, income taxes, depreciation and
    amortization and extraordinary items, each of which can significantly affect
    our results of operations and liquidity and should be considered in
    evaluating our financial performance. EBITDA is included because we
    understand that such information is considered to be an additional basis on
    which to evaluate our ability to pay interest, repay debt and make capital
    expenditures. EBITDA is not intended to represent and should not be
    considered more meaningful than, or as an alternative to, measures of
    performance, profitability or liquidity determined in accordance with
    generally accepted accounting principles.

(7) Represents EBITDA as a percentage of net sales.

                                       17
<PAGE>
                                  RISK FACTORS

    YOU SHOULD CONSIDER CAREFULLY THE FOLLOWING FACTORS WHEN YOU EVALUATE
TENDERING YOUR NOTES IN THE EXCHANGE OFFER.

    THIS PROSPECTUS CONTAINS FORWARD-LOOKING STATEMENTS BASED ON OUR CURRENT
EXPECTATIONS, ASSUMPTIONS, ESTIMATES AND PROJECTIONS ABOUT OUR COMPANY AND OUR
INDUSTRY. THESE FORWARD-LOOKING STATEMENTS INVOLVE RISKS AND UNCERTAINTIES. OUR
ACTUAL RESULTS COULD DIFFER MATERIALLY FROM THOSE ANTICIPATED IN THESE FORWARD-
LOOKING STATEMENTS AS A RESULT OF VARIOUS FACTORS DESCRIBED IN THIS SECTION AND
ELSEWHERE IN THIS PROSPECTUS. WE UNDERTAKE NO OBLIGATION TO UPDATE ANY
FORWARD-LOOKING STATEMENTS FOR ANY REASON, EVEN IF NEW INFORMATION BECOMES
AVAILABLE OR OTHER EVENTS OCCUR IN THE FUTURE.

RISKS RELATING TO OUR INDEBTEDNESS

OUR SUBSTANTIAL DEBT COULD ADVERSELY AFFECT OUR FINANCIAL CONDITION AND PREVENT
US FROM FULFILLING OUR OBLIGATIONS UNDER THE NOTES.

    We have a substantial amount of debt. The following chart shows certain
important credit statistics and is presented assuming we had completed the
Thermalloy acquisition, the merger and related financing transactions as of the
date specified below and applied the proceeds as intended:

<TABLE>
<CAPTION>
                                                               AS OF OCTOBER 2, 1999
                                                              -----------------------
                                                               ACTUAL       PRO FORMA
                                                              --------      ---------
                                                              (DOLLARS IN THOUSANDS)
<S>                                                           <C>           <C>
Total debt (including current portion)......................  $13,215       $198,440
Stockholders' equity........................................   82,588        155,431
Debt to total capitalization................................     13.8%          56.1%
</TABLE>

    On a pro forma basis, our earnings would have been inadequate to cover fixed
charges by approximately $20.4 million for the twelve months ended October 2,
1999.

    The indenture allows us to borrow a significant amount of additional money,
subject to certain conditions. See "Description of the Notes-Certain Covenants."

    Our substantial indebtedness could have important consequences to you. For
example, it could:

    - make it more difficult for us to satisfy our obligations with respect to
      the notes and our obligations under our amended and restated credit
      facility;

    - require us to dedicate a substantial portion of our cash flow from
      operations to payments on our debt, which will reduce amounts available
      for working capital, capital expenditures, research and development and
      other general corporate purposes;

    - limit our flexibility in planning for, or reacting to, changes in our
      business and the industry in which we operate;

    - increase our vulnerability to general adverse economic and industry
      conditions;

    - place us at a competitive disadvantage compared to our competitors with
      less debt; and

    - limit our ability to borrow additional funds.

    In addition, a portion of our debt, including debt incurred under our
amended and restated credit facility, bears interest at variable rates. An
increase in the interest rates on our debt will reduce the funds available to
repay the notes and our other debt and for operations and future business

                                       18
<PAGE>
opportunities and will intensify the consequences of our leveraged capital
structure. See "Description of Senior Credit Facilities" for a description of
the amended and restated credit facility.

OUR ABILITY TO INCUR SUBSTANTIALLY MORE DEBT COULD FURTHER INCREASE THE RISKS
DESCRIBED ABOVE.

    The terms of the indenture governing the notes do not fully prohibit us or
our subsidiaries from incurring substantial additional debt in the future. Our
amended and restated credit facility permits additional borrowing of
approximately $20.3 million. All of the borrowings under the amended and
restated credit facility are senior to the notes. If new debt is added to our
current debt levels, the related risks that we now face could intensify.

TO SERVICE OUR DEBT, WE WILL REQUIRE A SIGNIFICANT AMOUNT OF CASH, WHICH DEPENDS
ON MANY FACTORS BEYOND OUR CONTROL.

    Our ability to make payments on and to refinance our debt, including the
notes and the amended and restated credit facility, will depend on our ability
to generate cash in the future. This, to an extent, is subject to general
economic, financial, competitive, legislative, regulatory and other factors that
are beyond our control.

    We cannot assure you that our business will generate sufficient cash flow or
that future borrowings will be available to us in an amount sufficient to enable
us to pay our debt, including the notes, or to fund our other liquidity needs.
If our future cash flow from operations and other capital resources are
insufficient to pay our obligations as they mature or to fund our liquidity
needs, we may be forced to reduce or delay our business activities and capital
expenditures, sell assets, obtain additional equity capital or restructure or
refinance all or a portion of our debt, including the notes, on or before
maturity. We cannot assure you that we will be able to refinance any of our
debt, including the notes, on a timely basis or on satisfactory terms if at all.
In addition, the terms of our existing debt, including the notes and the amended
and restated credit facility, and other future debt may limit our ability to
pursue any of these alternatives.

THE NOTES ARE CONTRACTUALLY SUBORDINATED IN RIGHT OF PAYMENT TO OUR SENIOR DEBT.

    The notes are senior subordinated obligations of Aavid ranking junior to all
of our existing and future senior debt, equal in right of payment with all of
our existing and future senior subordinated debt and senior in right of payment
to any of our subordinated debt. The notes are contractually subordinated in
right of payment to borrowings under our amended and restated credit facility.
As of October 2, 1999, on a pro forma basis, we would have had $54.7 million of
senior debt outstanding, all of which would have been secured debt. The
indenture limits, and in some (but not all) instances prohibits, the incurrence
of additional debt.

    In addition, all payments on the notes will be blocked in the event of a
payment default under the amended and restated credit facility and may be
blocked for up to 179 consecutive days in any given year in the event of
non-payment defaults on senior debt. In the event of a default on the notes and
any resulting acceleration of the notes, the holders of senior debt then
outstanding will be entitled to payment in full in cash of all obligations in
respect of such senior debt before any payment or distribution may be made with
respect to the notes.

    In a bankruptcy, liquidation or reorganization or similar proceeding
relating to us, holders of the notes will participate with trade creditors and
all other holders of subordinated debt in the assets remaining after we have
paid all of the senior debt. However, because the indenture requires that
amounts otherwise payable to holders of the notes in a bankruptcy or similar
proceeding be paid to holders of senior debt instead, holders of the notes may
receive proportionately less than holders of

                                       19
<PAGE>
trade payables in any such proceeding. In any of these cases, we cannot assure
you that sufficient assets will remain to make any payments on the notes.

WE ARE A HOLDING COMPANY AND OUR ONLY SOURCE OF CASH TO PAY INTEREST ON AND THE
PRINCIPAL OF THE NOTES IS DISTRIBUTIONS FROM OUR SUBSIDIARIES.

    We are a holding company with no business operations of our own. Our only
significant asset is and will be our equity interests in our subsidiaries. We
conduct all of our business operations through our subsidiaries. Accordingly,
our only source of cash to make payments of interest on and principal of the
notes is distributions with respect to our ownership interest in our
subsidiaries from the net earnings and cash flows generated by such
subsidiaries.

OUR AMENDED AND RESTATED CREDIT FACILITY AND THE INDENTURE IMPOSE OPERATIONAL
AND FINANCIAL RESTRICTIONS ON US.

    Our amended and restated credit facility and the indenture include
restrictive covenants that, among other things, restrict our ability to:

    - incur more debt;

    - pay dividends and make distributions;

    - issue stock of subsidiaries;

    - make certain investments;

    - repurchase stock;

    - create liens;

    - enter into transactions with affiliates;

    - enter into sale-leaseback transactions;

    - merge or consolidate; and

    - transfer and sell assets.

    Our amended and restated credit facility also requires us to maintain
financial ratios. All of these restrictive covenants may restrict our ability to
expand or to pursue our business strategies. Our ability to comply with these
and other provisions of our indenture and amended and restated credit facility
may be affected by changes in our business condition or results of operations,
adverse regulatory developments or other events beyond our control. The breach
of any of these covenants would result in a default under our debt. If we
default, we could be prohibited from making payments with respect to the notes
until the default is cured or all debt under the amended and restated credit
facility or other senior debt is paid in full. This default could allow our
creditors to accelerate the related debt, as well as any other debt to which a
cross-acceleration or cross-default provision applies. If our indebtedness were
to be accelerated, we cannot assure you that we would be able to repay it. In
addition, a default could give the lenders the right to terminate any
commitments they had made to provide us with further funds.

                                       20
<PAGE>
RISKS RELATING TO OUR BUSINESS

WE MAY FAIL TO SUCCESSFULLY INTEGRATE THERMALLOY.

    The success of the Thermalloy acquisition will depend, in part, on our
ability to fully integrate the operations and management of Thermalloy. A
successful integration requires, among other things, the integration of
Thermalloy's product offerings and technology into ours and the coordination of
their sales and marketing and financial reporting efforts with ours. We cannot
assure you that we will accomplish the integration smoothly or successfully.
Therefore, we cannot assure you that we will realize the anticipated benefits of
the Thermalloy acquisition. The success of the integration will require the
dedication of management and other personnel resources, which may temporarily
distract their attention from our day-to-day business and could adversely affect
our financial results. We may experience reductions in our combined revenue as a
result of potential customer dislocation and loss due to the integration of
Thermalloy's operations with ours, plant closures and the merger.

WE MAY NOT BE ABLE TO EFFECTIVELY MANAGE OUR INTERNAL GROWTH.

    We have recently experienced substantial growth in our thermal management
products business and have significantly expanded our operations through
manufacturing capacity additions, the acquisition of Thermalloy and geographic
expansion. We intend to continue to increase our thermal products and software
businesses overseas, expand the products and services we offer, and possibly
make selective acquisitions. This growth and expansion has placed, and will
continue to place, a significant strain on our production, technical, financial
and other management resources. To manage growth effectively, we must maintain a
high level of manufacturing quality, efficiency, delivery and performance and
must continue to enhance our operational, financial and management systems, and
attract, train, motivate and manage our employees. We may not be able to
effectively manage this expansion, and any failure to do so could have a
material adverse effect on our business and financial condition.

OUR OPERATING RESULTS MAY FLUCTUATE SIGNIFICANTLY.

    Our quarterly and annual operating results are affected by a wide variety of
factors, many of which are outside our control, that have in the past and could
in the future materially and adversely affect our net sales, gross margins and
profitability. These factors include:

    - the volume and timing of orders received;

    - competitive pricing pressures;

    - the availability and cost of raw materials;

    - changes in the mix of products and services sold;

    - potential cancellation or rescheduling of orders;

    - changes in the level of customer inventories of our products;

    - the timing of new product and manufacturing process technology
      introductions by us or our competitors;

    - the availability of manufacturing capacity; and

    - market acceptance of new or enhanced products introduced by us.

                                       21
<PAGE>
    Additionally, our growth and results of operations have in the past been,
and would in the future be, adversely affected by downturns in the semiconductor
or electronics industries. Our ability to reduce costs quickly in response to
revenue shortfalls is limited, and this limitation will be exacerbated to the
extent we continue to add additional manufacturing capacity. The need for
continued investment in research and development could also limit our ability to
reduce expenses accordingly. As a result of these factors, we expect our
operating results to continue to fluctuate. Results of operations in any one
quarter should not be considered indicative of results to be expected for any
future period, and fluctuations in operating results may also cause fluctuations
in the market price of the notes. We cannot assure you that the overall thermal
management market, the segments of the market served by us or we will continue
to grow in the future. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations."

OUR BUSINESS IS DEPENDENT ON THE SEMICONDUCTOR MARKET.

    A significant portion of our net sales has been, and is expected to continue
to be, dependent upon sales of thermal management products for industrial
electronics applications, consisting primarily of integrated circuits. However,
a significant portion of the recent growth in our net sales has been, and is
expected to continue to be, dependent upon sales of thermal management products
for computer and networking applications, consisting primarily of
microprocessors and related chip sets. Our sales for industrial electronics
applications accounted for approximately 47%, 44%, 37% and 34% of our net sales
(excluding sales of the Intel Special Product) in 1996, 1997, 1998 and the nine
months ended October 2, 1999, respectively. Our sales for computer and
networking applications (excluding sales of the Intel Special Product) accounted
for approximately 29%, 33%, 38% and 40% of our net sales in 1996, 1997, 1998 and
the nine months ended October 2, 1999, respectively. The thermal management
market for computer and networking applications is characterized by rapid
technological change, short product life cycles, greater pricing pressure and
increasing foreign and domestic competition as compared to the thermal
management market for industrial electronics applications.

    Our continued growth will, to a significant extent, depend upon increased
demand for semiconductor devices and products that require thermal solutions.
The semiconductor industry (both computer and networking and industrial) has
historically been cyclical and subject to significant economic downturns
characterized by diminished product demand and eroding average selling prices. A
decrease in demand for semiconductor products would reduce demand for our
products and have an adverse impact on our results of operations. Further,
semiconductor manufacturers and their customers, in developing and designing new
products, typically seek to eliminate or minimize thermal problems, and such
efforts could have the effect of reducing or eliminating demand for certain of
our products. Additionally, we believe that many of our OEM customers compete in
intensely competitive markets characterized by declining prices and low margins.
These OEMs apply continued pricing pressure on their component suppliers,
including us. We cannot assure you that we will not be adversely affected by
cyclical conditions in the semiconductor and electronics industries.

CHANGES IN THE AVAILABILITY OR PRICE OF ALUMINUM CAN SIGNIFICANTLY AFFECT OUR
BUSINESS AND RESULTS OF OPERATIONS.

    Aluminum is the principal raw material used in our products and represents a
significant portion of our cost of goods sold. We purchase raw aluminum,
aluminum extrusion, aluminum coil and various components from a limited number
of outside sources. During the year ended December 31, 1998 and the nine months
ended October 2, 1999, we purchased a significant portion of our aluminum coil
stock from a single supplier. We believe that purchasing aluminum extrusion and
coil stock from a limited number of suppliers is necessary in order to obtain
lower prices and to achieve, consistently, the tolerances and design and
delivery flexibility that we require. If the available supply of aluminum
declines, or if one or more of our current suppliers is unable for any reason to
meet our requirements,

                                       22
<PAGE>
is acquired by a competitor or determines to compete with us, we could
experience cost increases, a deterioration of service from our suppliers, or
interruptions, delays or a reduction in raw material supply that may cause us to
fail to meet delivery schedules to customers. Although we believe that viable
alternate suppliers exist for the aluminum coil stock and components, any
unanticipated interruption of supply would have a short-term material adverse
effect on us.

    In addition, our ability to pass price increases for aluminum or other raw
materials along to our customers may be limited by competitive pressures,
customer resistance and price adjustment limitations in our product purchase
contracts with our customers. Even if we are able to pass along all or a portion
of raw material price increases, there is typically a lag of three to twelve
months between the actual cost increase of raw material and the corresponding
increase in the prices of our products. We cannot assure you that in the future
we will be able to recover increased aluminum or other raw material costs
through higher prices to our customers. Market prices for raw aluminum, which
have historically been cyclical and highly volatile, have a significant effect
on our gross margin. An increase in the market price for aluminum could have a
material adverse effect upon our results of operations and business. See "--Our
operating results may fluctuate significantly."

WE SUPPLY PRODUCTS AND SERVICES TO INDUSTRIES THAT EXPERIENCE RAPID
TECHNOLOGICAL CHANGE, WHICH MAY MAKE OUR PRODUCTS OBSOLETE.

    The markets for our products are characterized by rapidly changing
technology, frequent new product introductions and enhancements and rapid
product obsolescence. Our future success will be highly dependent upon our
ability to continually enhance or develop new thermal and software products,
materials, manufacturing processes and services in order to keep pace with the
technological advancements of our customers and their corresponding increasingly
complex thermal management and computational fluid dynamics software needs. We
may not be able to identify new product trends or opportunities, develop and
bring to market new products or respond effectively to new technological changes
or product announcements by others, develop or obtain access to advanced
materials, or achieve commercial acceptance of our products. In addition, other
companies, including our customers, may develop products or technologies which
render our products or technologies noncompetitive or obsolete.

WE FACE INTENSE COMPETITION, WHICH COULD ADVERSELY AFFECT OUR ABILITY TO
MAINTAIN OR INCREASE SALES OF OUR PRODUCTS.

    The markets for thermal management products and computational fluid dynamics
software are highly competitive. Certain of our competitors, which include
divisions or subsidiaries of large companies, may have greater technical,
financial, research and development and marketing resources than we do. Further,
we expect that as the trend toward outsourcing continues, a number of new
competitors may emerge, some of which may have greater technical, financial,
research and development and marketing resources than we do. Our ability to
compete successfully depends upon a number of factors, including price, customer
acceptance of our products, cost effective high-volume manufacturing, proximity
to customers, lead times, ease of installation of our products, new product and
manufacturing process technology introductions by us and our competitors, access
to new technologies and general market and economic conditions. We cannot
provide assurance that we will be able to compete successfully in the future
against existing or potential competitors, or that our operating results will
not be adversely affected by increased price competition. In addition, our
customers for thermal management and software products may manufacture or
develop such products internally or actively support new entrants into our
market rather than purchase thermal products from us. Further, many of our
customers like to maintain dual sources for thermal management products. To the
extent that we and Thermalloy serve as the two sources of supply for customers,
it is possible that

                                       23
<PAGE>
these customers will use one of our competitors as a second source of supply and
our combined business with these customers may decrease.

OUR BUSINESS EXPERIENCES SEASONAL VARIATIONS.

    Our CFD software business has experienced and is expected to continue to
experience significant seasonality due to, among other things, the second and
third quarter slowdown in software revenues primarily due to the purchasing and
budgeting patterns of Fluent's software customers. In addition, our thermal
management business has experienced slight seasonal variations due to the
slowdown during the third quarter's summer months which historically has
occurred in the electronics industry. Typically, our revenues are lowest during
the second and third quarters of the fiscal year, which ends in December.

WE DEPEND ON KEY PERSONNEL AND SKILLED EMPLOYEES WHO MAY NOT REMAIN WITH US IN
THE FUTURE.

    Our success depends to a large extent upon the continued services of our
senior management and technical personnel. Ronald Borelli, our Chairman,
resigned from his position as Chief Executive Officer when his employment
agreement expired in December 1999. Additionally, we cannot assure you that our
senior management will remain with us following the merger. The loss of such
personnel, particularly before Thermalloy's operations are integrated with ours,
could have a material adverse effect on our business and our ability to realize
the benefits of the Thermalloy acquisition. Our business also depends upon our
ability to retain skilled and semi-skilled employees. There is intense
competition for qualified management and skilled and semi-skilled employees and
our failure to recruit, train and retain such employees could adversely affect
our business.

OUR INTERNATIONAL OPERATIONS EXPOSE US TO ADDITIONAL RISKS.

    We have been expanding our manufacturing capacity internationally to better
service our customers, many of whom have moved their manufacturing operations
and expanded their business overseas. Our acquisition of Thermalloy
significantly increases the scope of our international operations. We have had
only limited experience to date operating outside the United States. We cannot
assure you that the expansion of our international operations will be
successful. International operations are subject to a number of risks,
including:

    - greater difficulties in controlling and administering business;

    - less familiarity with business customs and practices;

    - increased reliance on key local personnel;

    - the imposition of tariffs and import and export controls;

    - changes in governmental policies (including U.S. policy toward these
      countries);

    - difficulties caused by language barriers;

    - increased difficulty in collecting receivables;

    - availability of, and time required for, the transportation of products to
      and from foreign countries;

    - political instability;

    - foreign currency fluctuations; and

                                       24
<PAGE>
    - expropriation and nationalization.

The occurrence of any of these or other factors may have a material adverse
effect on our results of operations and could have an adverse effect on our
relationships with our customers. Furthermore, the occurrence of certain of
these factors in countries in which we operate could result in the impairment or
loss of our investment in such countries. The trend by our customers to move
manufacturing operations and expand their business overseas may have an adverse
impact on our sales of domestically manufactured products.

WE DEPEND ON A LIMITED NUMBER OF MANUFACTURING FACILITIES.

    A significant part of our net sales is currently derived from products
manufactured at our manufacturing facility in Guang Dong Province in The
People's Republic of China. We commenced manufacturing at this facility in early
1998 and have expanded this facility to 120,000 square feet. This facility has
grown to generate significant revenues for us, representing 6.4% of net sales in
1998 and 14.5% of net sales in the nine months ended October 2, 1999. We only
have limited experience in managing operations in China and, although we have
focused significant management resources on this operation, we cannot assure you
that this business will be successful. Because of the growth of our operations
in China and the increasing percentage of net sales from China, an inability to
successfully manage this business or an interruption in the operations at this
facility could have a material adverse effect on our overall financial
performance until we are able to obtain substitute production capability with
similar low operating costs.

    We produce approximately 50% of our domestic aluminum extrusion requirements
on two presses at our extrusion facility in Franklin, New Hampshire. Any
extended interruptions to the operation of the presses could have a material
adverse on our business and results of operations.

WE MAY BE UNABLE TO PROTECT OUR PROPRIETARY TECHNOLOGY.

    Our success depends in part on our proprietary technology. We attempt to
protect our proprietary technology through patents, copyrights, trademarks,
trade secrets and license agreements. We believe, however, that our success will
depend to a greater extent upon innovation, technological expertise and
distribution strength. We cannot assure you that we will be able to protect our
technology, or that our competitors will not be able to develop similar
technology independently. We cannot give you assurance that the claims allowed
on any patents held by us will be sufficiently broad to protect our technology.
In addition, no assurance can be given that any patents issued to us will not be
challenged, invalidated or circumvented, or that the rights granted thereunder
will provide competitive advantages to us. In addition, effective patent,
copyright and trade secret protection may be unavailable or limited in certain
foreign countries in which we conduct business. Although we believe that our
products and technology do not infringe upon proprietary rights of others, there
can be no assurance that third parties will not assert infringement claims in
the future. Moreover, litigation may be necessary in the future to enforce our
patents, copyrights and other intellectual property rights, to protect our trade
secrets, to determine the validity and scope of the proprietary rights of
others, or to defend against claims of infringement or invalidity. Such
litigation could result in substantial costs and diversion of resources and
could have a material adverse effect on our financial condition and results of
operations.

WE ARE SUBJECT TO EXTENSIVE ENVIRONMENTAL AND OTHER REGULATIONS.

    We are subject to a variety of United States and foreign environmental laws
and regulations, including those relating to the use, storage, treatment,
discharge and disposal of hazardous materials, substances and wastes used to
manufacture our products and remediation of soil and groundwater contamination.
Public attention has increasingly been focused on the environmental impact of

                                       25
<PAGE>
operations that use hazardous materials. Some of the environmental laws impose
strict, and in certain cases joint and several, liability for response costs at
contaminated properties on their owners or operators, or on persons who arranged
for the disposal of regulated materials at these properties. Our operations are
also governed by laws and regulations relating to workplace safety and worker
health, principally the Occupational Safety and Health Act and regulations
thereunder which, among other requirements, establish noise and dust standards.
We believe we are in material compliance with applicable environmental, health
and safety requirements. Our failure to comply with present or future laws or
regulations could result in substantial liability to us. We cannot predict the
nature, scope or effect of legislation or regulatory requirements that could be
imposed or how existing or future laws or regulations will be administered or
interpreted with respect to products or activities to which they have not
previously applied. Enactment of more stringent laws or regulations, as well as
more vigorous enforcement policies of regulatory agencies or discovery of
previously unknown conditions requiring remediation, could require substantial
expenditures by us and could adversely affect our results of operations.

RISKS RELATING TO THE NOTES

IF YOU DO NOT PARTICIPATE IN THE EXCHANGE OFFER, YOUR NOTES WILL CONTINUE TO BE
SUBJECT TO TRANSFER RESTRICTIONS.

    Notes that are not tendered or are tendered but not accepted will, following
the completion of the exchange offer, continue to be subject to existing
restrictions on transfer and, upon completion of the exchange offer,
registration rights with respect to the outstanding notes will terminate. In
addition, any outstanding noteholder who tenders in the exchange offer for the
purposes of participating in a distribution of the registered exchange notes may
be deemed to have received restricted securities, and if so, will be required to
comply with the registration and prospectus delivery requirements of the
Securities Act in connection with any resale transaction.

    To the extent that outstanding notes are tendered and accepted in the
exchange offer, the trading market for the remaining untendered or tendered but
not accepted outstanding notes could be adversely affected. Because we
anticipate that most holders of the outstanding notes will elect to exchange the
outstanding notes for these notes due to the absence of restrictions on the
resale of these notes under the Securities Act, we anticipate that the liquidity
of the market for any outstanding notes remaining after the consummation of the
exchange offer will be substantially limited.

OUR CONTROLLING STOCKHOLDER, WILLIS STEIN, MAY HAVE INTERESTS THAT CONFLICT WITH
HOLDERS OF THE NOTES.

    We are a wholly owned subsidiary of Holdings, whose equity securities are
held by Willis Stein and some co-investors. Through its controlling interest in
Aavid and pursuant to the terms of the securityholders' agreement among the
equity investors, Holdings and Holdings II as more fully described under the
section "Certain Relationships and Related Transactions," Willis Stein has the
ability to control the operations and policies of Aavid. Circumstances may occur
in which the interests of Willis Stein, as the controlling equity holder, could
be in conflict with the interests of the holders of the notes. In addition, the
equity investors may have an interest in pursuing acquisitions, divestitures or
other transactions that, in their judgment, could enhance their equity
investment, even though such transactions might involve risks to the holders of
the notes.

WE MAY NOT HAVE THE ABILITY TO RAISE THE FUNDS NECESSARY TO FINANCE THE CHANGE
OF CONTROL OFFER REQUIRED BY THE INDENTURE.

    If we undergo a "change of control," as defined later in this prospectus
under the heading "Description of the Notes-Certain Definitions," we must offer
to buy back your notes for a price equal

                                       26
<PAGE>
to 101% of the principal amount, plus interest that has accrued but has not been
paid as of the repurchase date. We cannot assure you that we will have
sufficient funds available to make the required repurchases of the notes in that
event, or that we will have sufficient funds to pay our other debts. In
addition, our amended and restated credit facility prohibits us from
repurchasing the notes after a change of control until we have repaid in full
our debt under such credit facility. If we fail to repurchase the notes upon a
change of control, we will be in default under both the notes and our amended
and restated credit facility. Any future debt that we incur may also contain
restrictions on repurchases in the event of a change of control or similar
event. These purchase requirements may delay or make it harder for others to
obtain control of Aavid.

THE NOTES AND THE GUARANTEES COULD BE VOIDED OR SUBORDINATED TO OUR OTHER DEBT
IF THE ISSUANCE OF THE NOTES OR THE GUARANTEES CONSTITUTED A FRAUDULENT
CONVEYANCE.

    If a bankruptcy case or lawsuit is initiated by our unpaid creditors, the
debt represented by the notes and the guarantees may be reviewed under the
federal bankruptcy laws and comparable provisions of state fraudulent transfer
laws. Under these laws, the debt could be voided, or claims in respect of the
notes and the guarantees could be subordinated to all other debts of Aavid or
its subsidiaries if, among other things, the court found that, at the time we
incurred the debt represented by the notes and the subsidiaries incurred the
debt represented by the guarantee, we or any subsidiary:

    - received less than reasonably equivalent value or fair consideration for
      the incurrence of such debt; and

       - were insolvent or rendered insolvent by reason of such incurrence; or

       - were engaged in a business or transaction for which the remaining
         assets constituted unreasonably small capital; or

       - intended to incur, or believed that we or a subsidiary executing a
         guarantee thereof would incur, debts beyond the ability to pay such
         debts as they matured; or

       - intended to hinder, delay or defraud creditors.

    The measure of insolvency for purposes of fraudulent transfer laws varies
depending on the law applied. Generally, however, a debtor would be considered
insolvent if:

    - the sum of its debts, including contingent liabilities, were greater than
      the fair saleable value of all of its assets; or

    - the present fair saleable value of its assets was less than the amount
      that would be required to pay its probable liability on its existing
      debts, including contingent liabilities, as they become absolute and
      mature; or

    - it could not pay its debts as they become due.

EFFECT OF ORIGINAL ISSUE DISCOUNT ON HOLDERS OF THE NOTES.

    The notes are considered to have been issued with original issue discount.
Holders of the notes will be required to include the accretion of the original
issue discount in gross income for U.S. federal income tax purposes in advance
of receipt of the cash payments to which such income is attributable. See
"Certain United States Federal Income Tax Considerations" for a more detailed
discussion of the U.S. federal income tax consequences to holders of the notes
of the purchase, ownership and disposition of the notes. If a bankruptcy case is
commenced by or against us under the United States Bankruptcy Code, the claim of
a holder of notes with respect to the principal amount thereof may be

                                       27
<PAGE>
limited to an amount equal to the sum of (i) the purchase price and (ii) that
portion of the original issue discount which has been amortized as of the date
of any such bankruptcy filing.

YOU CANNOT BE SURE THAT AN ACTIVE TRADING MARKET WILL DEVELOP FOR THE EXCHANGE
NOTES, WHICH HAD NO PRIOR MARKET.

    The outstanding notes were issued to, and we believe the outstanding notes
are currently owned by, a relatively small number of beneficial owners. The
outstanding notes have not been registered under the Securities Act or under any
applicable state securities laws and will be subject to restrictions on
transferability to the extent that they are not exchanged for the exchange
notes. Although the exchange notes will generally be permitted to be resold or
otherwise transferred by the holders (who are not our affiliates) without
compliance with the registration requirements under the Securities Act, they
will constitute a new issue of securities with no established trading market. We
have been advised by the initial purchasers that the initial purchasers
presently intend to make a market in the exchange notes, as permitted by
applicable laws and regulations. However, the initial purchasers are not
obligated to do so and any market-making activity with respect to the exchange
notes may be discontinued at any time without notice. In addition, such
market-making activity will be subject to the limits imposed by the Securities
Act and the Exchange Act and may be limited during the exchange offer.
Accordingly, no assurance can be given that an active public or other market
will develop for the exchange notes or the outstanding notes or as to the
liquidity of or the trading market for the exchange notes or the outstanding
notes. If an active public market does not develop, the market price and
liquidity of the exchange notes may be adversely affected.

    If a public trading market develops for the exchange notes, the liquidity of
such market and future trading prices of such exchange notes will depend on many
factors, including, among other things, prevailing interest rates, our results
of operations and the market for similar securities. Depending on prevailing
interest rates, the market for similar securities and other factors, including
our financial condition, the exchange notes may trade at a discount.

                                       28
<PAGE>
                               THE EXCHANGE OFFER

PURPOSE AND EFFECT OF THE EXCHANGE OFFER

    On February 2, 2000, we sold 150,000 units, consisting of $150,000,000
aggregate principal amount at maturity of notes and 150,000 warrants to purchase
an aggregate of 60 shares of our Class A common stock and 60 shares of our
Class H common stock, in a private placement through CIBC World Markets Corp.
and FleetBoston Robertson Stephens Inc. to a limited number of "qualified
institutional buyers," as defined under the Securities Act. In connection with
the sale of the outstanding notes, we, CIBC and FleetBoston entered into a
registration rights agreement, pursuant to which we agreed, among other things,
to use our reasonable best efforts to file with the SEC a registration statement
under the Securities Act covering the exchange offer and to cause that
registration statement to become effective under the Securities Act. Upon the
effectiveness of that registration statement, we must offer each holder of the
outstanding notes the opportunity to exchange its securities for an equal
principal amount of exchange notes. You are a holder with respect to the
exchange offer if you are a person in whose name any outstanding notes are
registered on our books or any other person who has obtained a properly
completed assignment of outstanding notes from the registered holder.

    We are making the exchange offer to comply with our obligations under the
registration rights agreement. A copy of the registration rights agreement has
been filed as an exhibit to the registration statement of which this prospectus
is a part.

    In order to participate in the exchange offer, you must represent to Aavid,
among other things, that:

    - you acquired the exchange notes in the ordinary course of your business;

    - you are not participating in a distribution of the exchange notes; and

    - you are not an "affiliate" of Aavid, as the term is defined in Rule 144
      under the Securities Act.

RESALE OF THE EXCHANGE NOTES

    Based on previous interpretations by the staff of the SEC set forth in
no-action letters issued to third parties, we believe that the exchange notes
issued in the exchange offer may be offered for resale, resold and otherwise
transferred by you (except if you are our affiliate) without compliance with the
registration and prospectus delivery provisions of the Securities Act, provided
that the representations set forth in "Purpose and Effect of the Exchange Offer"
above apply to you.

    If you tender in the exchange offer with the intention of participating in a
distribution of the exchange notes, you cannot rely on the interpretation by the
staff of the SEC as set forth in the no-action letters and you must comply with
the registration and prospectus delivery requirements of the Securities Act in
connection with a secondary resale transaction. In the event that our belief
regarding resale is inaccurate, those who transfer exchange notes in violation
of the prospectus delivery provisions of the Securities Act and without an
exemption from registration under the federal securities laws may incur
liability under these laws. We do not assume, nor will we indemnify you against,
this liability.

    The exchange offer is not being made to, nor will we accept surrenders for
exchange from, holders of outstanding notes in any jurisdiction in which the
exchange offer or the acceptance thereof would not be in compliance with the
securities or blue sky laws of the particular jurisdiction. Each broker-dealer
that receives exchange notes for its own account in exchange for outstanding
notes, where the outstanding notes were acquired by that broker-dealer as a
result of market-making activities or other trading activities, must acknowledge
that it will deliver a prospectus in connection with any resale of the exchange
notes. In order to facilitate the disposition of exchange notes by
broker-dealers participating in the exchange offer, we have agreed, subject to
specific conditions, to make this

                                       29
<PAGE>
prospectus, as it may be amended or supplemented from time to time, available
for delivery to those broker-dealers to satisfy their delivery obligations under
the Securities Act.

TERMS OF THE EXCHANGE OFFER

    Upon the terms and subject to the conditions in this prospectus and in the
accompanying letter of transmittal, we will accept any and all outstanding notes
validly tendered and not withdrawn prior to 5:00 p.m., New York City time, on
            , 2000, or a later date and time as to which the exchange offer has
been extended. In that case, the expiration date will be the latest date and
time to which the exchange offer is open, which will not be more than 60 days
after the original expiration date. We will issue $1,000 principal amount of
exchange notes in exchange for each $1,000 principal amount of outstanding notes
accepted in the exchange offer. You may tender some or all of your outstanding
notes pursuant to the exchange offer in any denomination of $1,000 or in
integral multiples of $1,000.

    In addition, in connection with any resales of exchange notes, any
broker-dealer who acquired outstanding notes for its own account as a result of
market-making activities or other trading activities must deliver a prospectus
meeting the requirements of the Securities Act in connection with any resale of
the exchange notes. The SEC has taken the position that participating
broker-dealers may fulfill their prospectus delivery requirements for the
exchange notes, other than a resale of an unsold allotment from the original
sales of outstanding notes, with the prospectus contained in the exchange offer
registration statement. Under the registration rights agreement we are required
to allow participating broker-dealers, and other persons, if any, subject to
similar prospectus delivery requirements, to use this prospectus in connection
with the resale of exchange notes. However, we are not required to amend or
supplement this prospectus for a period exceeding 180 days after the date the
exchange offer has been completed. We have also agreed that in the event that we
do not consummate the exchange offer or, if we are required to file a shelf
registration statement, it is not filed or declared effective, in each case,
within the time periods set forth in the registration rights agreement (each a
"registration default"), then the annual interest rate on the outstanding notes
will increase by 0.50%. The annual interest rate on the outstanding notes will
increase by an additional 0.25% for each subsequent 90 day period during which
the registration default continues, up to a maximum additional interest rate of
2.00% per year over the annual interest rate of 12 3/4% on the outstanding
notes.

    The exchange offer will be deemed to have been consummated upon our having
exchanged, pursuant to the exchange offer, exchange notes for all outstanding
notes that have been properly tendered and not withdrawn by the expiration date.
Following this event, holders of outstanding notes not participating in the
exchange offer who are seeking liquidity in their investment would have to rely
on exemptions to registration requirements under the securities laws, including
the Securities Act.

    The form and terms of the exchange notes are substantially the same as the
form and terms of the outstanding notes, except that:

    - the exchange notes bear an exchange note designation and a different CUSIP
      number from the outstanding notes;

    - the exchange notes have been registered under the Securities Act and hence
      will not bear legends restricting their transfer as the outstanding notes
      do; and

    - the holders of the exchange notes will generally not be entitled to rights
      under the registration rights agreement, which rights generally will be
      satisfied when the exchange offer is consummated.

    The exchange notes will evidence the same debt as the tendered outstanding
notes and will be entitled to the benefits of the indenture under which the
outstanding notes were issued. As of the date of this prospectus, $150,000,000
aggregate principal amount of outstanding notes are outstanding. In

                                       30
<PAGE>
connection with the issuance of the outstanding notes, we arranged for the
outstanding notes to be eligible for trading in the Private Offering, Resale and
Trading through Automated Linkages Market. The PORTAL market is the National
Association of Securities Dealers' screen-based, automated market for trading of
securities eligible for resale under Rule 144A. The exchange notes will be
issuable and transferable in book-entry form through DTC, but will not be
eligible for trading in the PORTAL market.

    Holders of outstanding notes do not have any appraisal or dissenters' rights
under the General Corporation Law of the State of Delaware or the indenture
relating to the outstanding notes in connection with the exchange offer. We
intend to conduct the exchange offer in accordance with the provisions of the
registration rights agreement and the applicable requirements of the Securities
Act and the Exchange Act, and the rules and regulations of the SEC thereunder.

    We shall be deemed to have accepted validly tendered outstanding notes when,
as and if we have given oral or written notice of acceptance, such notice if
given orally, to be confirmed in writing, to the exchange agent. The exchange
agent will act as agent for the tendering holders of outstanding notes for the
purpose of receiving the exchange notes from us and delivering exchange notes to
the holders.

    If any tendered existing notes are not accepted for exchange because of an
invalid tender, the occurrence of other events described herein or otherwise,
the certificates for any unaccepted outstanding notes will be returned, without
expense, to the tendering holder as promptly as practicable after the expiration
date.

    Holders of outstanding notes who tender in the exchange offer will not be
required to pay brokerage commissions or fees or, subject to the instructions in
the accompanying letter of transmittal, transfer taxes with respect to the
exchange of outstanding notes pursuant to the exchange offer. We will pay all
charges and expenses, other than transfer taxes in some circumstances, in
connection with the exchange offer. For additional information, please refer to
the "--Fees and Expenses" section of this prospectus.

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

    The expiration date is 5:00 p.m., New York City time, on       , 2000,
unless we extend the exchange offer, in which case the expiration date will be
the latest date and time to which the exchange offer is extended.

    If we extend the expiration date, we will notify the exchange agent of such
extension by oral or written notice, which notice if given orally, to be
confirmed in writing, and will issue a press release or other public
announcement of such extension prior to 9:00 a.m., New York City time, on the
next business day after the previously scheduled expiration date.

    We reserve the right:

    - to delay accepting any outstanding notes, to extend the exchange offer or
      to terminate the exchange offer if any of the conditions described below
      under "conditions" shall not have been satisfied, by giving oral or
      written notice, which notice, if given orally, to be confirmed in writing,
      of the delay, extension or termination to the exchange agent, or

    - to amend the terms of the exchange offer in any manner.

    Any such delay in acceptance, extension, termination or amendment will be
followed as promptly as practicable by oral or written notice to the exchange
agent. If the exchange offer is amended in a manner we determine constitutes a
material change, we will promptly disclose the amendment in any way reasonably
calculated to inform you of the amendment.

                                       31
<PAGE>
INTEREST ON THE EXCHANGE NOTES

    The exchange notes will bear interest at a rate of 12 3/4% per annum.
Interest on the exchange notes will be payable semi-annually, in arrears, on
each February 1 and August 1 following the consummation of the exchange offer.
Untendered outstanding notes that are not exchanged for exchange notes pursuant
to the exchange offer will bear interest at a rate of 12 3/4% per annum after
the expiration date.

    The exchange notes will bear interest from the last interest payment date on
which interest was paid on the outstanding notes. If interest has not yet been
paid, the exchange notes will bear interest from February 2, 2000. Interest will
be paid with the first interest payment on the exchange notes. Interest on the
outstanding notes accepted for exchange will cease to accrue upon issuance of
the exchange notes.

PROCEDURES FOR TENDERING OUTSTANDING NOTES

    Only a registered holder of outstanding notes may tender those notes in the
exchange offer. To tender in the exchange offer, you must do the following:

    - complete, sign and date the letter of transmittal, or a facsimile of it;

    - have the signatures guaranteed, if required by the letter of transmittal;
      and

    - mail or deliver the letter of transmittal, or the facsimile, together with
      the outstanding notes and any other required documents, to the exchange
      agent.

The exchange agent must receive these documents by 5:00 p.m., New York City
time, on the expiration date.

    Any financial institution that is a participant in The Depository Trust
Company's (DTC's) Book-Entry Transfer Facility system may make book-entry
delivery of the outstanding notes by causing DTC to transfer the outstanding
notes into the exchange agent's account via the ATOP system in accordance with
DTC's transfer procedure. Although delivery of outstanding notes may be effected
through book-entry transfer into the exchange agent's account at DTC, the letter
of transmittal, or its facsimile, with any required signature guarantees, or any
agent's message instead of the letter of transmittal, and documents, must, in
any case, be transmitted to and received or confirmed by the exchange agent at
its addresses in the prospectus prior to 5:00 p.m., New York City time, on the
expiration date. The term "agent's message" means a message, transmitted by DTC
and received by the exchange agent and forming a part of the book-entry
confirmation, which states that DTC has received an express acknowledgment from
you that you have received and agreed to be bound by the letter of transmittal.
If you use this procedure, we may enforce the letter of transmittal against you.
DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE WITH ITS PROCEDURES DOES NOT
CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

    Your tender of outstanding notes will constitute an agreement between you
and us in accordance with the terms and subject to the conditions in this
prospectus and the letter of transmittal.

    Delivery of all documents must be made to the exchange agent at its address
listed in this prospectus. Holders may also request that their respective
brokers, dealers, commercial banks, trust companies or nominees effect the
tender for them. The method of delivery of outstanding notes and the letter of
transmittal or agent's message and all other required documents to the exchange
agent up to you. However, you also bear the risks of non-delivery. As an
alternative to delivery by mail, you may wish to consider overnight or hand
delivery service. In all cases, you should allow sufficient time to assure
delivery to the exchange agent before the expiration date. No letter of
transmittal or outstanding notes should be sent to us.

                                       32
<PAGE>
    Only a holder of outstanding notes may tender outstanding notes in the
exchange offer. The term "holder" with respect to the exchange offer means any
person in whose name outstanding notes are registered on our books or any other
person who has obtained a properly completed bond power from the registered
holder or any person whose outstanding notes are held of record by DTC who
desires to deliver the outstanding notes by book-entry transfer at DTC.

    Any beneficial owner whose outstanding notes are registered in the name of
the holder's broker, dealer, commercial bank, trust company or other nominee and
who wishes to tender should contact the registered holder promptly and instruct
the registered holder to tender on the beneficial owner's behalf. If the
beneficial owner wishes to tender on the beneficial owner's own behalf, the
beneficial owner must, prior to completing and executing the letter of
transmittal and delivering the outstanding notes, either make appropriate
arrangements to register ownership of the outstanding notes in the holder's name
or obtain a properly completed bond power from the registered holder. The
transfer of record ownership may take considerable time.

    Signatures on a letter of transmittal or a notice of withdrawal, as the case
may be, must be guaranteed by an eligible institution (as defined below) unless
the outstanding notes tendered are:

    - tendered by a registered holder who has not completed the box entitled
      "Special Issuance Instructions" or "Special Delivery Instructions" on the
      letter of transmittal; or

    - tendered for the account of an eligible institution.

An eligible institution is:

    - a member firm of a registered national securities exchange or of the
      National Association of Securities Dealers, Inc.;

    - a commercial bank or trust company having an office or correspondent in
      the United States, or an "eligible guarantor institution" within the
      meaning of Rule 17Ad-15 under the Exchange Act; or

    - an "eligible institution" that is a participant in a recognized medallion
      signature guarantee program.

    If the letter of transmittal is signed by a person other than the registered
holder of any outstanding notes listed therein, the outstanding notes tendered
must be endorsed or accompanied by properly completed bond powers which
authorize that person to tender the outstanding notes on behalf of the
registered holder, in either case signed as the registered holder's name appears
on the outstanding notes with the signature on those notes guaranteed by an
eligible institution.

    If the letter of transmittal or any outstanding notes or bond powers are
signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers of corporations or others acting in a fiduciary or representative
capacity, such persons should indicate this when signing, and unless waived by
us, submit evidence satisfactory to us of that person's authority to so act with
the letter of transmittal.

    We will determine, in our sole discretion, all questions as to the validity,
form, eligibility, including time of receipt, acceptance of tendered outstanding
notes and withdrawal of tendered outstanding. Our determination will be final
and binding. We reserve the absolute right to reject any and all outstanding
notes not properly tendered or any outstanding notes of which our acceptance
would, in the opinion of our counsel, be unlawful. We also reserve the right to
waive any defects, irregularities or conditions of tender as to particular
outstanding notes. Our interpretation of the terms and conditions of the
exchange offer, including the instructions in the letter of transmittal, will be
final and binding on all parties. Unless waived, any defects or irregularities
in connection with tenders of outstanding notes must be cured within such time
as we determine. Neither we, the exchange agent nor any other person

                                       33
<PAGE>
is under any duty to give notification of defects or irregularities with respect
to tenders of outstanding notes. Additionally, none of them will incur any
liability for failure to give this notification. A tender of outstanding notes
will not be deemed to have been made until the defects or irregularities have
been cured or waived. Any outstanding notes received by the exchange agent that
are not properly tendered and have defects or irregularities not cured or waived
by us will be returned to you without cost by the exchange agent, unless
otherwise provided in the letter of transmittal, as soon as practicable
following the expiration date.

GUARANTEED DELIVERY PROCEDURES

    If you wish to tender your outstanding notes and either your outstanding
notes are not immediately available, or you cannot deliver your outstanding
notes, the letter of transmittal or any other required documents to the exchange
agent prior to the expiration date, or if you cannot complete the procedures for
book-entry transfer on a timely basis, you may effect a tender if:

    - the tender is made through an eligible institution;

    - prior to the expiration date, the exchange agent receives by facsimile
      transmission, mail or hand delivery from such eligible institution a
      properly completed and duly executed notice of guaranteed delivery,
      setting forth the name and address of the holder of the outstanding notes,
      the certificate number(s) of the outstanding notes and the principal
      amount of outstanding notes tendered, stating that the tender is being
      made, and guaranteeing that, within three New York Stock Exchange trading
      days after the expiration date, the letter of transmittal, or facsimile
      thereof, or, in the case of a book-entry transfer, an agent's message,
      together with the certificate(s) representing the outstanding notes, or a
      confirmation of book-entry transfer of the outstanding notes into the
      exchange agent's account at the book-entry transfer facility, and any
      other documents required by the letter of transmittal will be deposited by
      the eligible institution with the exchange agent; and

    - the certificate(s) representing all tendered outstanding notes in proper
      form for transfer, or a confirmation of a book-entry transfer of the
      outstanding notes into the exchange agent's account at the book-entry
      transfer facility, together with a letter of transmittal, or facsimile
      thereof, properly completed and duly executed, with any required signature
      guarantees, or, in the case of a book-entry transfer, an agent's message,
      are received by the exchange agent within three New York Stock Exchange
      trading days after the expiration date of the exchange offer.

WITHDRAWAL OF TENDERS

    Except as otherwise provided in this prospectus, tenders of outstanding
notes may be withdrawn at any time prior to 5:00 p.m., New York City time, on
the expiration date of the exchange offer.

    To withdraw a tender of outstanding notes in the exchange offer, a written
or facsimile transmission notice of withdrawal must be received by the exchange
agent at its address given in this prospectus prior to 5:00 p.m., New York City
time, on the expiration date of the exchange offer. Any notice of withdrawal
must:

    - specify the name of the person having deposited the outstanding notes to
      be withdrawn;

    - identify the outstanding notes to be withdrawn, including the certificate
      number(s) and principal amount of those notes, or, in the case of
      outstanding notes transferred by book-entry transfer, the name and number
      of the account at the book-entry transfer facility to be credited;

    - be signed by the holder in the same manner as the original signature on
      the letter of transmittal by which those notes were tendered, including
      any required signature guarantees, or be accompanied by documents of
      transfer sufficient to have the trustee with respect to the

                                       34
<PAGE>
      outstanding notes register the transfer of those notes into the name of
      the person withdrawing the tender; and

    - specify the name in which any of the outstanding notes are to be
      registered, if different from that of the depositor.

    All questions as to the validity, form and eligibility, including time of
receipt, of notices will be determined by us and shall be final and binding on
all parties. Any outstanding notes so withdrawn will be deemed not to have been
validly tendered for purposes of the exchange offer and no exchange notes will
be issued with respect thereto unless the outstanding notes previously withdrawn
are validly retendered. Any outstanding notes that have been tendered but which
are not accepted for exchange will be returned to the holder without cost to the
holder as soon as practicable after withdrawal, rejection of tender or
termination of the exchange offer. Properly withdrawn outstanding notes may be
retendered by following one of the procedures described above under
"--Procedures for Tendering Outstanding Notes" at any time prior to the
expiration date.

CONDITIONS TO THE EXCHANGE OFFER

    Regardless of any other term of the exchange offer, we are not required to
accept for exchange, or exchange notes for, any outstanding notes, and we may
terminate or amend the exchange offer as provided herein before the acceptance
of the outstanding notes, if:

    - any action or proceeding is instituted or threatened in any court or by or
      before any governmental agency with respect to the exchange offer which,
      in our judgment, might materially impair our ability to proceed with the
      exchange offer, or

    - any material adverse development has occurred in any existing action or
      proceeding with respect to us or any of our subsidiaries; or

    - any law, statute, rule, regulation or interpretation by the staff of the
      SEC is proposed, adopted or enacted which, in our judgment, might
      materially impair our ability to proceed with the exchange offer or
      materially impair the contemplated benefits of the exchange offer; or

    - any governmental approval has not been obtained, which approval we shall,
      in our discretion, deem necessary for the consummation of the exchange
      offer as contemplated hereby.

    These conditions are for our sole benefit. We may assert them in whole or in
part at any time and from time to time in our sole discretion. Our failure at
any time to exercise any of the foregoing rights shall not be deemed a waiver of
any right and the right shall be deemed an ongoing right which may be asserted
at any time and from time to time.

    In addition, we will not accept for exchange any outstanding notes tendered
and no exchange notes will be issued in exchange for any outstanding notes if at
the time of tender:

    - a stop order is threatened by the SEC or is in effect for the registration
      statement that this prospectus is a part of, or

    - a stop order is threatened or in effect regarding qualification of the
      indenture under the Trust Indenture Act of 1939, as amended.

    If we determine that we may terminate or amend the exchange offer, we may:

    - refuse to accept any outstanding notes and return all tendered outstanding
      notes to the tendering holders;

    - extend the exchange offer and retain all outstanding notes tendered prior
      to the expiration of the exchange offer, subject, however, to the rights
      of holders to withdraw the outstanding notes;

                                       35
<PAGE>
    - waive the unsatisfied conditions with respect to the exchange offer and
      accept all properly tendered outstanding notes which have not been
      withdrawn; or

    - amend the exchange offer at any time prior to 5:00 p.m., New York City
      time, on the expiration date.

    If the waiver or amendment constitutes a material change in the exchange
offer, we will disclose the change by means of a supplement to this prospectus
that will be distributed to each registered holder of outstanding notes, and we
will extend the exchange offer for a period of five to ten business days, if the
exchange offer would otherwise expire during that period, depending on the
significance of the waiver or amendment and the manner of disclosure to the
registered holders of the outstanding notes.

    The exchange offer is not conditioned on any minimum principal amount of
outstanding notes being tendered for exchange.

EXCHANGE AGENT

    Bankers Trust Company has been appointed as exchange agent for the exchange
offer. Questions and requests for assistance, requests for additional copies of
this prospectus or of the letter of transmittal and requests for notice of
guaranteed delivery should be directed to the exchange agent addressed as
follows:

<TABLE>
<S>                                   <C>                               <C>
              BY MAIL:                BY OVERNIGHT MAIL OR COURIER:                BY HAND:
     BT Services Tennessee, Inc.       BT Services Tennessee, Inc.          Bankers Trust Company
         Reorganization Unit             Corporate Trust & Agency          Corporate Trust & Agency
           P.O. Box 292737                       Services                          Services
      Nashville, TN 37229-2737             Reorganization Unit               Attn: Reorganization
                                         648 Grassmere Park Road                  Department
         Fax: (615) 835-3701               Nashville, TN 37211            Receipt & Delivery Window
                                                                         123 Washington Stree, 1(st)
                                           Confirm by Telephone                     Floor
                                              (615) 835-3572                  New York, NY 10006
                                                                          Information (800) 735-7777
</TABLE>

Delivery to an address other than those above will not constitute a valid
delivery.

FEES AND EXPENSES

    We will bear the expenses of soliciting tenders pursuant to the exchange
offer. The principal solicitation for tenders pursuant to the exchange offer is
being made by mail. Additional solicitations may be made by our officers and
regular employees and our affiliates in person, by telecopy or by telephone.

    We have not retained any dealer-manager in connection with the exchange
offer and will not make any payments to brokers, dealers, or others soliciting
acceptances of the exchange offer. We will, however, pay the exchange agent
reasonable and customary fees for its services and will reimburse it for its
reasonable out-of-pocket expenses in connection with the exchange offer. We may
also pay brokerage houses and other custodians, nominees and fiduciaries the
reasonable out-of-pocket expenses they incur in forwarding copies of this
prospectus, letter of transmittal and related documents to the beneficial owners
of the outstanding notes and in handling or forwarding tenders for exchange.

    We will pay the cash expenses to be incurred in connection with the exchange
offer. These expenses include fees and expenses of the exchange agent and
trustee, accounting and legal fees and printing costs, among others.

                                       36
<PAGE>
    We will pay all transfer taxes, if any, applicable to the exchange of
outstanding notes pursuant to the exchange offer. The amount of these transfer
taxes, whether imposed on the registered holder or any other persons, will be
payable by the tendering holder if:

    - certificates representing exchange notes or outstanding notes not tendered
      or accepted for exchange are to be delivered to, or are to be registered
      or issued in the name of, any person other than the registered holder of
      the outstanding notes tendered;

    - tendered outstanding notes are registered in the name of any person other
      than the person signing the letter of transmittal; or

    - a transfer tax is imposed for any reason other than the exchange of
      outstanding notes pursuant to the exchange offer.

    If satisfactory evidence of payment, or exemption from, these taxes is not
submitted with the letter of transmittal, the amount of these transfer taxes
will be billed directly to the tendering holder.

ACCOUNTING TREATMENT

    The exchange notes will be recorded at the same carrying value as the
outstanding notes, which is face value net of issue discount, as reflected in
our accounting records on the date of the exchange. Accordingly, no gain or loss
for accounting purposes will be recognized by us upon consummation of the
exchange offer. The expenses of the exchange offer will be expensed over the
term of the exchange notes under generally accepted accounting principles.

CONSEQUENCES OF FAILURE TO EXCHANGE

    Participation in the exchange offer is voluntary. You are urged to consult
with your financial and tax advisors in making your decision on what action to
take.

    The outstanding notes that are not exchanged for exchange notes pursuant to
the exchange offer will remain restricted securities. These outstanding notes
may be resold only:

    - to us, upon redemption or otherwise,

    - so long as the outstanding notes are eligible for resale under Rule 144A
      under the Securities Act, to a person inside the United States whom the
      seller reasonably believes is a "qualified institutional buyer" within the
      meaning of Rule 144A under the Securities Act, in a transaction meeting
      the requirements of Rule 144A,

    - in accordance with Rule 144 under the Securities Act,

    - outside the United States to a foreign person in an "offshore transaction"
      meeting the requirements of Rule 904 under the Securities Act,

    - pursuant to another exemption from the registration requirements of the
      Securities Act, and, at our option, based on an opinion of counsel
      reasonably acceptable to us, or

    - pursuant to an effective registration statement under the Securities Act.

In any case, the outstanding notes may only be sold in accordance with any
applicable securities laws of any state of the United States or any other
applicable jurisdiction. We do not currently anticipate that we will register
the outstanding notes under the Securities Act.

    As a result of the making of, and upon acceptance for exchange of all
validly tendered outstanding notes pursuant to the terms of, this exchange
offer, we will have fulfilled a covenant contained in the registration rights
agreement. Holders of outstanding notes who do not tender their outstanding
notes in the exchange offer will continue to hold such outstanding notes and
will be entitled to all the rights

                                       37
<PAGE>
and limitations applicable thereto under the indenture, except for any such
rights under the registration rights agreement that by their terms terminate or
cease to have further effectiveness as a result of the making of this exchange
offer. All untendered outstanding notes will continue to be subject to the
restrictions on transfer set forth in the indenture. To the extent that
outstanding notes are tendered and accepted in the exchange offer, the trading
market for untendered outstanding notes could be adversely affected.

                                USE OF PROCEEDS

    We will not receive any cash proceeds from the issuance of the exchange
notes in the exchange offer. In consideration for issuing these notes as
contemplated in this prospectus, we will receive outstanding notes in like
principal amount, the terms of which are the same in all material respects to
the exchange notes. The outstanding notes surrendered in exchange for the
exchange notes will be retired and canceled and not reissued. Accordingly, the
issuance of the exchange notes will not result in any increase or decrease in
our debt.

                                       38
<PAGE>
                                 CAPITALIZATION

    The following table sets forth our cash and cash equivalents and our
capitalization as of October 2, 1999 on an actual basis, on a pro forma basis
after giving effect to the Thermalloy acquisition and related financings as if
they had been consummated on October 2, 1999 and on a pro forma as adjusted
basis for the merger and related financing transactions, including the issuance
of the outstanding notes and the consummation of the exchange offer, as if they
had occurred on October 2, 1999. You should read the information contained in
the following table in conjunction with "Use of Proceeds," "Unaudited Pro Forma
Consolidated Financial Data," "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and the audited financial statements of
Aavid and Thermalloy and their related notes, which appear elsewhere in this
prospectus.

<TABLE>
<CAPTION>
                                                                AS OF OCTOBER 2, 1999
                                                  --------------------------------------------------
                                                                     PRO FORMA
                                                                      FOR THE
                                                                    THERMALLOY            PRO FORMA
                                                   ACTUAL           ACQUISITION          AS ADJUSTED
                                                  --------       -----------------       -----------
                                                                (DOLLARS IN THOUSANDS)
<S>                                               <C>            <C>                     <C>
Cash and cash equivalents.......................  $23,811(1)         $ 11,747              $  3,350
                                                  =======            ========              ========
Long-term debt:
  Senior credit facilities (including current
    portion) (2)................................  $12,619(1)         $ 84,713              $ 54,688
  Notes(3)......................................       --                  --               143,752
  Other debt....................................      596                 723                    --
                                                  -------            --------              --------
      Total debt................................   13,215              85,436               198,440
Total stockholders' equity(3)...................   82,588              79,539               155,431
                                                  -------            --------              --------
      Total capitalization......................  $95,803            $164,975              $353,871
                                                  =======            ========              ========
</TABLE>

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

(1) Immediately prior to our acquisition of Thermalloy, we used $12.6 million of
    our cash on hand to repay all amounts outstanding under our senior credit
    facility.

(2) In connection with the Thermalloy acquisition, we entered into a new senior
    credit facility, consisting of a fully drawn term loan of $80.0 million and
    a revolving credit loan of $20.0 million, of which $4.3 million was drawn in
    connection with this acquisition. Pro Forma for the Thermalloy Acquisition
    includes $400,000 of senior debt not incurred under the new senior credit
    facility. We amended and restated this credit facility in connection with
    the closing of the merger. The amended and restated credit facility consists
    of a $53.0 million term loan, which was fully drawn at closing, and a
    $22.0 million revolving credit loan, of which $1.7 million was drawn at
    closing and $20.3 million was undrawn at closing.

(3) Under generally accepted accounting principles, approximately $4.6 million
    of the proceeds from the sale of the units was allocated to the fair value
    of the warrants and approximately $143.8 million was allocated to the notes,
    net of original issue discount of approximately $1.7 million.

                                       39
<PAGE>
                UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL DATA

    The following unaudited pro forma financial data present the unaudited pro
forma combined and condensed balance sheet of Aavid as of October 2, 1999 and
the unaudited pro forma combined and condensed statements of income of Aavid for
the nine month periods ended September 26, 1998 and October 2, 1999, and for the
year ended December 31, 1998. The unaudited pro forma combined and condensed
balance sheet reflects the Thermalloy acquisition, the merger and related
transactions as if they had occurred on October 2, 1999. The unaudited combined
and condensed statements of income give effect to the same transactions as if
they had occurred on January 1, 1998. The Thermalloy acquisition and the merger
will be accounted for using the purchase method. The unaudited pro forma
combined and condensed statements of income do not give pro forma effect to
anticipated cost savings related to the Thermalloy acquisition and the merger,
primarily through closure of duplicative plants, a reduction of selling, general
and administrative costs through elimination of overlapping functions, the
elimination of certain public company expenses and operating improvements such
as purchasing synergies, improved leverage of existing resources, implementation
of best practices or similar efficiencies. The pro forma financial statements do
not give effect to possible revenue reductions that may result from potential
customer dislocation and loss due to the merger and plant closures.

    The information contained herein has been prepared utilizing preliminary
purchase price allocations subject to refinement until pertinent information
related to the Thermalloy acquisition and the merger has been obtained. The pro
forma adjustments discussed herein are based on available information and
assumptions that we believe are reasonable under the circumstances. We believe
that the final allocation of the purchase price for Thermalloy and the merger
will not differ materially from the preliminary estimated amounts. We estimate
that the final purchase price allocation for Thermalloy and the merger will be
completed once the final integration plan for the Thermalloy acquisition and the
merger, respectively, is completed. We expect to have substantially completed
the final integration plan for Thermalloy no later than October 20, 2000, one
year after the closing of the acquisition, and for the merger no later than one
year after the closing of the merger.

    The unaudited pro forma consolidated financial data are based on the
historical financial statements of Aavid and Thermalloy and the adjustments
described in the accompanying notes. The unaudited pro forma financial data do
not purport to represent what Aavid's financial position or results of
operations would actually have been if the transactions had in fact occurred on
the dates indicated and are not necessarily representative of Aavid's financial
position or results of operations at any future date or for any future period.
The unaudited pro forma consolidated financial data should be read in
conjunction with "Capitalization," "Selected Historical Consolidated Financial
Data," "Management's Discussion and Analysis of Financial Condition and Results
of Operations" and the consolidated financial statements and related notes
thereto included elsewhere in this prospectus.

                                       40
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.
            UNAUDITED PRO FORMA COMBINED AND CONDENSED BALANCE SHEET
                             AS OF OCTOBER 2, 1999
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                 PRO FORMA     PRO FORMA
                                             HISTORICAL         THERMALLOY      FOR THE       PRO FORMA
                                       ----------------------   ACQUISITION   THERMALLOY    MERGER RELATED     PRO
                                        AAVID     THERMALLOY*   ADJUSTMENTS   ACQUISITION    ADJUSTMENTS      FORMA
                                       --------   -----------   -----------   -----------   --------------   --------
<S>                                    <C>        <C>           <C>           <C>           <C>              <C>
ASSETS
Current Assets:
  Cash and cash equivalents..........  $ 23,811     $ 1,670      $(12,619)(a)  $ 11,747        $ (8,397)(m)  $  3,350
                                                                   (1,115)(b)
  Accounts receivable, net...........    35,476      17,997          (444)(b)    53,029                        53,029
  Inventories........................    14,593      12,952         3,049 (c)    27,545           1,722 (n)    27,545
                                                                   (3,049)(d)                    (1,722)(o)
  Deferred income taxes..............     9,357          --                       9,357                         9,357
  Prepaids and other current
    assets...........................     3,845         952          (372)(b)     4,425                         4,425
                                       --------     -------      --------      --------        --------      --------
    Total current assets.............    87,082      33,571       (14,550)      106,103          (8,397)       97,706
  Property, plant and equipment, net
    of accumulated depreciation......    41,758      27,409        (1,938)(e)    67,229          (4,362)(p)    62,867
  Other assets.......................     7,535       9,866        33,733 (f)    49,970         233,276 (q)   252,175
                                                                    1,650 (g)                     5,875 (r)
                                                                    5,889 (h)                   (36,946)(s)
                                                                   (8,703)(i)
                                       --------     -------      --------      --------        --------      --------
Total assets.........................  $136,375     $70,846      $ 16,081      $223,302        $189,446      $412,748
                                       ========     =======      ========      ========        ========      ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable...................  $ 13,212     $ 7,108                    $ 20,320                      $ 20,320
  Current portion of long-term
    debt.............................     3,939       4,255      $ (3,939)(a)     4,000        $ (4,000)(m)        --
                                                                   (4,255)(b)
                                                                    4,000 (a)
  Accrued expenses and other current
    liabilities......................    25,171       8,353           575 (j)    32,690           1,500 (t)    34,190
                                                                   (1,409)(b)
                                       --------     -------      --------      --------        --------      --------
    Total current liabilities........    42,322      19,716        (5,028)       57,010          (2,500)       54,510
  Senior credit facility and other
    long-term debt...................     9,276      14,833        80,313 (a)    81,436         (81,436)(m)    54,688
                                                                  (14,306)(b)                    54,688 (m)
                                                                   (8,680)(a)
  Senior subordinated notes..........        --          --                          --         143,752 (m)   143,752
  Deferred income taxes..............     2,189          --         2,520 (k)     4,709            (950)(u)     3,759
  Minority interests.................        --       1,428          (820)(l)       608                           608
                                       --------     -------      --------      --------        --------      --------
    Total liabilities................    53,787      35,977        53,999       143,763         113,554       257,317
    Total stockholders' equity.......    82,588      34,869       (34,869)(l)    79,539         (79,539)(v)   155,431
                                                                                                152,592 (m)
                                                                   (3,049)(d)                     4,561 (m)
                                                                                                 (1,722)(o)
                                       --------     -------      --------      --------        --------      --------
Total liabilities and stockholders'
  equity.............................  $136,375     $70,846      $ 16,081      $223,302        $189,446      $412,748
                                       ========     =======      ========      ========        ========      ========
</TABLE>

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

* As of September 30, 1999.

                                       41
<PAGE>
              NOTES TO UNAUDITED PRO FORMA COMBINED AND CONDENSED

                           BALANCE SHEET ADJUSTMENTS

                             (DOLLARS IN THOUSANDS)

(a) Adjustment to reflect the use of cash on hand and $84,313 in borrowings
    under our new senior credit facility to repay existing debt, fund the
    acquisition of Thermalloy and the purchase of an additional 20.2% of Curamik
    shares and pay estimated transaction costs as follows:

<TABLE>
<S>                                                           <C>
Sources of funds:
  Cash on hand..............................................  $12,619
  New senior credit facility................................   84,313
                                                              -------
    Total sources of funds..................................  $96,932
                                                              =======

Uses of funds:
  Thermalloy purchase price.................................  $78,484
  Additional Curamik GmbH purchase price....................    2,679
  Repay Aavid existing debt.................................   12,619
  Estimated transaction costs...............................    3,150
                                                              -------
    Total uses of funds.....................................  $96,932
                                                              =======
</TABLE>

(b) Adjustment to eliminate assets not acquired and liabilities not assumed by
    Aavid.

(c) Adjustment to record inventory at fair value.

(d) Represents non-recurring $3,049 charge resulting from the write-up of
    inventory to fair value that occurred as a result of purchase accounting for
    Thermalloy's opening balance sheet. Actual cost of sales in the 12 months
    following the acquisition will reflect this additional charge.

(e) Adjustment to record fixed assets at fair value.

(f) Adjustment to record the goodwill resulting from the acquisition of
    Thermalloy and an additional 20.2% of Curamik. The goodwill is calculated as
    follows:

<TABLE>
<S>                                                           <C>
Cash paid for Thermalloy....................................  $78,484
Cash paid for additional 20.2% of Curamik...................    2,679
Estimated transaction costs (excluding bank fees of
  $1,650)...................................................    1,500
                                                              -------
                                                               82,663

Less: estimated fair value of net tangible assets
  acquired..................................................   42,705
Less: estimated fair value of identifiable intangible assets
  acquired..................................................    6,225
                                                              -------
Goodwill....................................................  $33,733
                                                              =======
</TABLE>

(g) Adjustment to record $1,650 in deferred financing fees related to additional
    borrowings discussed in (a) above.

(h) Adjustment to record an asset of $5,889 related to present value of
    estimated market value rent expense related to Thermalloy's Dallas facility,
    which is being made available to us on a rent free basis through 2008.

(i) Adjustment to eliminate existing Thermalloy goodwill of $8,703.

                                       42
<PAGE>
              NOTES TO UNAUDITED PRO FORMA COMBINED AND CONDENSED

                     BALANCE SHEET ADJUSTMENTS (CONTINUED)

                             (DOLLARS IN THOUSANDS)

(j) Adjustment to record accrued liabilities related to severance costs
    associated with the closure of certain offices and operations of Thermalloy,
    which is estimated to be $575. These amounts are preliminary estimates of
    management. Management is currently in the process of finalizing their
    assessment of these costs and committing to a final integration plan, which
    is expected to be completed and communicated to employees as soon as
    possible, but in no event later than one year from the date of the
    Thermalloy acquisition. The exact amount and type of severance benefits to
    be received by each employee is unknown at this time. Once the nature of the
    actual severance benefits has been determined, actual severance liabilities
    arising from this restructuring may differ from the amount included within
    these pro forma financial statements.

(k) Adjustment to record the deferred tax liability on the write-up of assets
    which are not recognized for corporate income tax purposes.

(l) Adjustment to eliminate Thermalloy equity.

(m) Adjustment to reflect the use of $8,397 of cash on hand, $54,688 in
    borrowings under our amended and restated senior credit facility, the
    issuance of $150,000 of units (net of original issue discount of $1,688),
    and a contribution of equity in the amount of $152,741 to repay existing
    debt, pay the merger consideration and pay estimated transaction costs as
    follows:

<TABLE>
<S>                                                           <C>
Sources of funds:
  Cash on hand..............................................  $  8,397
  Amended and restated credit facility......................    54,688
  Units.....................................................   148,312
  Equity contribution.......................................   152,741
                                                              --------
    Total sources of funds..................................  $364,138
                                                              ========

Uses of funds:
  Merger consideration......................................  $261,054
  Repay existing indebtedness...............................    85,436
  Estimated transaction costs...............................    17,648
                                                              --------
    Total uses of funds.....................................  $364,138
                                                              ========
</TABLE>

    Under generally accepted accounting principles, $4,560 of the proceeds from
    the sale of the units has been allocated to the fair value of the warrants
    and $143,752 has been allocated to the notes.

(n) Adjustment to record inventory at fair value.

(o) Represents non-recurring $1,722 charge resulting from the write-up of
    inventory to fair value that occurred during purchase accounting for Aavid's
    opening balance sheet. Actual cost of sales in the 12 months following the
    acquisition will reflect this additional charge. This amount has not been
    reflected in the pro forma statements of income.

(p) Adjustment to record fixed assets at fair value.

                                       43
<PAGE>
              NOTES TO UNAUDITED PRO FORMA COMBINED AND CONDENSED

                     BALANCE SHEET ADJUSTMENTS (CONTINUED)

                             (DOLLARS IN THOUSANDS)

(q) Adjustment to record the goodwill resulting from the acquisition of Aavid.
    The goodwill is calculated as follows:

<TABLE>
<S>                                                           <C>
Cash to be paid for Aavid...................................  $261,054
Estimated transaction costs (excluding bank and underwriting
  fees of $6,023)...........................................    11,625
                                                              --------
                                                               272,679

Less: estimated fair value of net tangible assets
  acquired..................................................    33,148
Less: estimated fair value of identifiable intangible assets
  acquired..................................................     6,255
                                                              --------
Goodwill....................................................  $233,276
                                                              ========
</TABLE>

(r) Adjustment to record $6,023 in deferred financing fees related to additional
    borrowings discussed in (m) above.

(s) Adjustment to eliminate existing Aavid goodwill of $36,946 arising from
    their prior acquisitions.

(t) Adjustment to record accrued liabilities for severance and other costs
    associated with the closure of certain offices and operations of Aavid,
    which is estimated to be $1,500. This amount is a preliminary estimate of
    management. Management is currently in the process of finalizing their
    assessment of these costs and committing to a final integration plan, which
    is expected to be completed and communicated to employees as soon as
    possible, but in no event later than one year from the date of the merger.
    The exact amount and type of severance benefits to be received by each
    employee is unknown at this time. Once the nature of the actual severance
    benefits has been determined, actual severance liabilities arising from this
    restructuring may differ from the amount included within these financial
    statements.

(u) Adjustment to record the deferred tax asset on the write-up of assets which
    are not recognized for corporate income tax purposes.

(v) Adjustment to eliminate Aavid's equity.

                                       44
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.
        UNAUDITED PRO FORMA COMBINED AND CONDENSED STATEMENTS OF INCOME
                      FOR THE YEAR ENDED DECEMBER 31, 1998
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                      PRO FORMA        PRO FORMA     PRO FORMA
                                  HISTORICAL         THERMALLOY         FOR THE       MERGER
                             ---------------------   ACQUISITION      THERMALLOY      RELATED          PRO
                              AAVID     THERMALLOY   ADJUSTMENTS      ACQUISITION   ADJUSTMENTS       FORMA
                             --------   ----------   -----------      -----------   -----------      --------
<S>                          <C>        <C>          <C>              <C>           <C>              <C>

Net sales..................  $209,078    $102,332                      $311,410                      $311,410
Cost of goods sold.........   138,431      69,755      $  (480)(a)      208,360       $ (1,091)(h)    207,269
                                                           654 (b)
                             --------    --------      -------         --------       --------       --------
Gross profit...............    70,647      32,577         (174)         103,050          1,091        104,141
Selling, general and
  administrative
  expenses.................    43,783      21,307        1,687 (c)       64,254         23,326 (i)     85,617
                                                        (1,484)(d)                      (1,963)(j)
                                                        (1,039)(e)
Research and development...     6,756       3,582                        10,338                        10,338
Restructuring and buyout of
  compensation agreement...     5,740          --                         5,740                         5,740
                             --------    --------      -------         --------       --------       --------
Income from operations.....    14,368       7,688          662           22,718        (20,272)         2,446
Interest expense, net......    (1,342)     (1,147)      (3,986)(f)       (6,475)       (19,369)(k)    (25,844)
Other income (expense),
  net......................      (520)        842                           322                           322
                             --------    --------      -------         --------       --------       --------
Income before taxes........    12,506       7,383       (3,324)          16,565        (39,641)       (23,076)
Provision for income
  taxes....................    (4,385)     (2,947)         589 (g)       (6,743)         6,517 (l)       (226)
                             --------    --------      -------         --------       --------       --------
Net income (loss)..........  $  8,121    $  4,436      $(2,735)        $  9,822       $(33,124)      $(23,302)
                             ========    ========      =======         ========       ========       ========
OTHER DATA:
Adjusted EBITDA................................................................................      $ 44,994 (m)
</TABLE>

                                       45
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.
        UNAUDITED PRO FORMA COMBINED AND CONDENSED STATEMENTS OF INCOME
                   FOR THE NINE MONTHS ENDED OCTOBER 2, 1999
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                        PRO FORMA        PRO FORMA     PRO FORMA
                                    HISTORICAL         THERMALLOY         FOR THE       MERGER
                              ----------------------   ACQUISITION      THERMALLOY      RELATED
                               AAVID     THERMALLOY*   ADJUSTMENTS      ACQUISITION   ADJUSTMENTS      PRO FORMA
                              --------   -----------   -----------      -----------   -----------      ---------
<S>                           <C>        <C>           <C>              <C>           <C>              <C>

Net sales...................  $145,239     $74,687                       $219,926                      $219,926
Cost of goods sold..........    90,769      53,230       $  (360)(a)      144,130       $   (818)(h)    143,312
                                                             491 (b)
                              --------     -------       -------         --------       --------       --------
Gross profit................    54,470      21,457          (131)          75,796            818         76,614
Selling, general and
  administrative expenses...    34,054      16,290         1,265 (c)       49,514         17,495 (i)     65,537
                                                          (1,336)(d)                      (1,472)(j)
                                                            (759)(e)
Research and development....     5,154       2,863                          8,017                         8,017
                              --------     -------       -------         --------       --------       --------
Income from operations......    15,262       2,304           699           18,265        (15,205)         3,060
Interest expense, net.......      (257)       (996)       (3,145)(f)       (4,398)       (14,606)(k)    (19,004)
Other income (expense),
  net.......................      (277)        381                            104                           104
                              --------     -------       -------         --------       --------       --------
Income before taxes.........    14,728       1,689        (2,446)          13,971        (29,811)       (15,840)
Provision for income
  taxes.....................    (5,241)     (1,848)          425 (g)       (6,664)         4,095 (l)     (2,569)
                              --------     -------       -------         --------       --------       --------
Net income (loss)...........  $  9,487     $  (159)      $(2,021)        $  7,307       $(25,716)      $(18,409)
                              ========     =======       =======         ========       ========       ========
OTHER DATA:
Adjusted EBITDA..................................................................................      $ 33,957 (m)
</TABLE>

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

*   For the nine months ended September 30, 1999.

                                       46
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.
        UNAUDITED PRO FORMA COMBINED AND CONDENSED STATEMENTS OF INCOME
                  FOR THE NINE MONTHS ENDED SEPTEMBER 26, 1998
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                        PRO FORMA        PRO FORMA     PRO FORMA
                                    HISTORICAL         THERMALLOY         FOR THE       MERGER
                              ----------------------   ACQUISITION      THERMALLOY      RELATED
                               AAVID     THERMALLOY*   ADJUSTMENTS      ACQUISITION   ADJUSTMENTS      PRO FORMA
                              --------   -----------   -----------      -----------   -----------      ---------
<S>                           <C>        <C>           <C>              <C>           <C>              <C>

Net sales...................  $158,682     $76,264                       $234,946                      $234,946
Cost of goods sold..........   106,222      51,470       $  (360)(a)      157,823       $   (818)(h)    157,005
                                                             491 (b)
                              --------     -------       -------         --------       --------       --------
Gross profit................    52,460      24,794          (131)          77,123            818         77,941
Selling, general and
  administrative expenses...    32,224      15,067         1,265 (c)       47,148         17,495 (i)     63,171
                                                            (629)(d)                      (1,472)(j)
                                                            (779)(e)
Research and development....     4,846       2,810            --            7,656                         7,656
Restructuring and buyout of
  compensation agreement
  charges...................     5,740          --            --            5,740             --          5,740
                              --------     -------       -------         --------       --------       --------
Income from operations......     9,650       6,917            12           16,579        (15,205)         1,374
Interest expense, net.......    (1,155)       (836)       (2,932)(f)       (4,923)       (14,545)(k)    (19,468)
Other income (expense),
  net.......................      (486)        101            --             (385)                         (385)
                              --------     -------       -------         --------       --------       --------
Income before taxes.........     8,009       6,182        (2,920)(g)       11,271        (29,750)       (18,479)
Provision for income
  taxes.....................    (2,832)     (2,719)          596           (4,955)         4,736 (l)       (219)
                              --------     -------       -------         --------       --------       --------
Net income (loss)...........  $  5,177     $ 3,463       $(2,324)        $  6,316       $(25,014)      $(18,698)
                              ========     =======       =======         ========       ========       ========
OTHER DATA:
Adjusted EBITDA..................................................................................      $ 33,749 (m)
</TABLE>

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

*   For the nine months ended September 30, 1998.

                                       47
<PAGE>
              NOTES TO UNAUDITED PRO FORMA COMBINED AND CONDENSED

                        STATEMENTS OF INCOME ADJUSTMENTS

                             (DOLLARS IN THOUSANDS)

(a) Adjustment to record the decrease in depreciation resulting from the write
    down of fixed assets to fair value that occurred in purchase accounting, in
    the amounts of $480 in the year ended December 31, 1998 and $360 in the nine
    months ended October 2, 1999 and September 26, 1998. These amounts assume an
    estimated remaining useful life of 4 years.

(b) Adjustment to record amortization of the prepaid rent asset resulting from
    Thermalloy's Dallas facility being made available to us on a rent free basis
    through 2008. This asset is being amortized over the life of the lease,
    9 years, in the amounts of $654 for the year ended December 31, 1998 and
    $491 for the nine months ended October 2, 1999 and September 26, 1998.

(c) Adjustment to record the straight line amortization on the excess of
    purchase price over the tangible and intangible assets acquired (goodwill),
    calculated on a straight line basis over 20 years as follows:

<TABLE>
<CAPTION>
                                                              NINE MONTHS ENDED
                                    YEAR ENDED       ------------------------------------
                                 DECEMBER 31, 1998   OCTOBER 2, 1999   SEPTEMBER 26, 1998
                                 -----------------   ---------------   ------------------
<S>                              <C>                 <C>               <C>
Goodwill amortization related
  to the Thermalloy
  acquisition..................       $1,594             $1,195              $1,195
Goodwill amortization related
  to the acquisition of
  additional shares of
  Curamik......................           93                 70                  70
                                      ------             ------              ------
New goodwill amortization......       $1,687             $1,265              $1,265
                                      ======             ======              ======
</TABLE>

    The actual amortization recorded after consummation of the acquisition of
    Thermalloy may differ from these amounts due to the final allocation of
    purchase price to assets and liabilities pursuant to Accounting Principles
    Board Opinion No. 16.

(d) Adjustment to eliminate management fees paid by Thermalloy to Bowthorpe plc
    in the amount of $1,484 for the year ended December 31, 1998, $1,336 for the
    nine months ended September 30, 1999 and $629 for the nine months ended
    September 30, 1998. This charge relates to management advice and
    consultation provided by Bowthorpe plc and does not consist of any direct
    expenses that would be incremental to Aavid under the combination. We
    believe that net sales and expenses would not have materially changed if
    Bowthorpe plc did not provide the management services.

(e) Adjustment to record the amortization related to the write-off of existing
    Thermalloy goodwill of $1,039 for the year ended December 31, 1998, $759 for
    the nine months ended September 30, 1999 and $779 for the nine months ended
    September 30, 1998 arising from Thermalloy's prior acquisitions.

(f) Adjustments to interest expense (not including interest income) resulting
    from the elimination of interest expense associated with Thermalloy's
    borrowings, additional interest and amortization of

                                       48
<PAGE>
              NOTES TO UNAUDITED PRO FORMA COMBINED AND CONDENSED

                  STATEMENTS OF INCOME ADJUSTMENTS (CONTINUED)

                             (DOLLARS IN THOUSANDS)

    deferred financing costs associated with our additional borrowings used to
    fund the acquisitions of Thermalloy and additional Curamik shares as
    follows:

<TABLE>
<CAPTION>
                                                                              NINE MONTHS ENDED
                                                    YEAR ENDED       ------------------------------------
                                                 DECEMBER 31, 1998   OCTOBER 2, 1999   SEPTEMBER 26, 1998
                                                 -----------------   ---------------   ------------------
<S>                                              <C>                 <C>               <C>
Interest on the new senior credit facility at
  7.43% (which represents the interest rate on
  the loans at the date of borrowing) and fees
  to lenders...................................       $6,414             $4,792              $4,792
Interest expense saved on Thermalloy's existing
  indebtedness.................................       (1,147)              (996)               (836)
Interest expense saved on Aavid's existing
  indebtedness.................................       (1,611)              (899)             (1,272)
Amortization of deferred financing fees........          330                248                 248
                                                      ------             ------              ------
Net incremental interest expense...............       $3,986             $3,145              $2,932
                                                      ======             ======              ======
</TABLE>

    Pro forma interest expense would be as follows if interest rates on bank
    borrowings were to decrease or increase 1/8%:

<TABLE>
<CAPTION>
                                                 ASSUMED INTEREST EXPENSE
ASSUMED CHANGE IN INTEREST RATE  --------------------------------------------------------
                                                              NINE MONTHS ENDED
                                    YEAR ENDED       ------------------------------------
                                 DECEMBER 31, 1998   OCTOBER 2, 1999   SEPTEMBER 26, 1998
                                 -----------------   ---------------   ------------------
<S>                              <C>                 <C>               <C>
Increase of 1/8%...............       $6,580             $4,477              $5,002
Decrease of 1/8%...............        6,370              4,319               4,844
</TABLE>

(g) Adjustment to the income tax provision to reflect the tax effect of pro
    forma adjustments and the impact of non-deductible goodwill.

(h) Adjustment to record the decrease in depreciation resulting from the
    write-down of fixed assets to fair value that occurred in purchase
    accounting, in the amounts of $1,091 in the year ended December 31, 1998 and
    $818 in the nine months ended September 26, 1998 and October 2, 1999. These
    amounts assume an estimated remaining useful life of 4 years for the assets
    written off.

(i) Adjustment to record the straight line amortization on the excess of
    purchase price over the tangible and intangible assets acquired (goodwill),
    calculated on a straight line basis as follows:

<TABLE>
<CAPTION>
                                                              NINE MONTHS ENDED
                                    YEAR ENDED       ------------------------------------
                                 DECEMBER 31, 1998   OCTOBER 2, 1999   SEPTEMBER 26, 1998
                                 -----------------   ---------------   ------------------
<S>                              <C>                 <C>               <C>
Amortization related to
  goodwill allocated to Aavid
  Thermal Products and
  Thermalloy amortized over a
  useful life of 20 years......       $ 7,776            $ 5,832             $ 5,832
Amortization related to
  goodwill allocated to Fluent
  amortized over a useful life
  of 5 years...................        15,550             11,663              11,663
                                      -------            -------             -------
Total goodwill amortization           $23,326            $17,495             $17,495
                                      =======            =======             =======
</TABLE>

    The actual amortization recorded after consummation of the merger may differ
    from these amounts due to the full allocation of purchase price to assets
    and liabilities pursuant to Accounting Principles Board Opinion No. 16.

                                       49
<PAGE>
              NOTES TO UNAUDITED PRO FORMA COMBINED AND CONDENSED

                  STATEMENTS OF INCOME ADJUSTMENTS (CONTINUED)

                             (DOLLARS IN THOUSANDS)

(j) Adjustment to eliminate Aavid's goodwill amortization as previously existing
    goodwill has been written off in connection with the merger in the amounts
    of $1,963 for the year ended December 31, 1998 and $1,472 for the nine
    months ended September 26, 1998 and October 2, 1999.

(k) Adjustments to interest expense resulting from the elimination of interest
    expense associated with Aavid's pre-existing debt and additional interest
    and amortization of deferred financing costs associated with our additional
    borrowings used to fund the acquisition of Aavid as follows:

<TABLE>
<CAPTION>
                                                              NINE MONTHS ENDED
                                    YEAR ENDED       ------------------------------------
                                 DECEMBER 31, 1998   OCTOBER 2, 1999   SEPTEMBER 26, 1998
                                 -----------------   ---------------   ------------------
<S>                              <C>                 <C>               <C>
Interest on the new senior
  subordinated notes at
  12 3/4%......................       $19,125            $14,344             $14,344
Interest on the new senior term
  loan and revolving line of
  credit at 9.25% and fees to
  lenders......................         5,159              3,869               3,869
                                      -------            -------             -------
Total cash interest expense....        24,284             18,213              18,213
Interest expense saved on
  Aavid's existing
  indebtedness.................        (6,414)            (4,792)             (4,792)
Amortization of new deferred
  financing fees...............           912                684                 684
Accretion of discount on notes
  offered hereby using an
  effective interest rate of
  13.713%                                 587                501                 440
                                      -------            -------             -------
Net incremental interest
  expense......................       $19,369            $14,606             $14,545
                                      =======            =======             =======
</TABLE>

    The interest rate on the new senior term loan and revolving line of credit
    of 9.25% is based on the lender's base rate and is the interest rate in
    effect at the closing of this offering. We converted these loans to
    LIBOR-based loans on the day after the closing of this offering. The
    LIBOR-based rate is approximately 8.25%.

    Pro forma interest expense would be as follows if interest rates on bank
    borrowings were to decrease or increase 1/8%:

<TABLE>
<CAPTION>
                                                         ASSUMED INTEREST EXPENSE
ASSUMED CHANGE IN INTEREST RATE          --------------------------------------------------------
                                                                      NINE MONTHS ENDED
                                            YEAR ENDED       ------------------------------------
                                         DECEMBER 31, 1998   OCTOBER 2, 1999   SEPTEMBER 26, 1998
                                         -----------------   ---------------   ------------------
<S>                                      <C>                 <C>               <C>
Increase of 1/8%.......................       $25,912            $19,055             $19,519
Decrease of 1/8%.......................        25,776             18,953              19,417
</TABLE>

(l) Adjustment to record the adjustment to the income tax provision related to
    pro forma adjustments after considering the impact of non-deductible
    goodwill.

                                       50
<PAGE>
              NOTES TO UNAUDITED PRO FORMA COMBINED AND CONDENSED

                  STATEMENTS OF INCOME ADJUSTMENTS (CONTINUED)

                             (DOLLARS IN THOUSANDS)

(m) The following table sets forth a reconciliation of historical EBITDA to
    adjusted EBITDA:

<TABLE>
<CAPTION>
                                                                 NINE MONTHS ENDED        TWELVE MONTHS
                                               YEAR ENDED    --------------------------       ENDED
                                              DECEMBER 31,   OCTOBER 2,   SEPTEMBER 26,    OCTOBER 2,
                                                  1998          1999          1998            1999
                                              ------------   ----------   -------------   -------------
<S>                                           <C>            <C>          <C>             <C>
Historical EBITDA...........................    $ 38,326      $ 28,714      $ 27,683         $ 39,357
    Elimination of Thermalloy management
      fee (1)...............................       1,484         1,336           629            2,191
    Indirect manufacturing cost savings
      from plant closings (2)...............       1,532           998         1,129            1,401
    Selling, general and administrative
      savings (3)...........................       3,124         2,299         2,255            3,168
    Corporate office and public company
      expense (4)...........................       1,188         1,210           913            1,485
    Intel Special Product EBITDA (5)........      (6,400)         (600)       (4,600)          (2,400)
    Intel Special Product restructuring
      charge (6)............................       4,882            --         4,882               --
    Termination settlement (7)..............         858            --           858               --
                                                --------      --------      --------         --------
Adjusted EBITDA.............................    $ 44,994      $ 33,957      $ 33,749         $ 45,202
                                                ========      ========      ========         ========
</TABLE>

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

(1) Adjustments to eliminate historical expenses associated with fees paid by
    Thermalloy to Bowthorpe plc for management advice and consultation. These
    management fees ceased to be paid upon our acquisition of Thermalloy on
    October 21, 1999. We believe that net sales and expenses would not have
    materially changed if Bowthorpe plc did not provide these management
    services.

(2) Adjustments to record cost savings associated with the closure of our
    manufacturing facilities in Santa Ana, California and High Wycombe, U.K. and
    Thermalloy's facility in Hong Kong, China. Approximately one-half of the
    cost savings are due to the elimination of payroll and benefits expenses
    relating to indirect manufacturing, net of certain supervisors and engineers
    who may remain with Aavid. The remainder of the cost savings are related to
    rent, utilities and other expenses eliminated upon closure of the
    aforementioned facilities.

(3) Adjustments to record cost savings due to the elimination of employee
    payroll and benefits costs and duplicative advertising, computer systems,
    accounting and other functions at Thermalloy's corporate office in Dallas,
    Texas pursuant to our integration plan with Thermalloy. The adjustments also
    include the elimination of duplicative selling, general and administrative
    costs from the closure of the High Wycombe, Hong Kong and Santa Ana
    facilities.

(4) Adjustments to record cost savings relating to the elimination of the
    salaries, bonuses and benefits associated with certain members of management
    and certain employees of Aavid's corporate office who will cease to be our
    employees, as well as certain nonrecurring expenses relating to public
    company expenses, travel and entertainment expenses and legal costs
    eliminated upon consummation of the merger.

(5) Adjustments to eliminate the estimated cash flow contribution relating to
    production of the Intel Special Product which ended in the first quarter of
    fiscal 1999. See "Management's Discussion and Analysis of Financial
    Condition and Results of Operations--Overview" for a discussion of the Intel
    Special Product.

(6) Reflects a non-recurring restructuring charge recorded during the third
    quarter of 1998 when we closed our Manchester facility as a result of
    Intel's decision to significantly reduce its purchases of the Intel Special
    Product.

(7) Adjustments reflect the add-back of non-recurring charges associated with
    the termination of the management agreement with Sterling Ventures and a
    one-time bonus (based upon profits earned in excess of certain thresholds)
    due Mr. Alan Beane, our former President and Chief Executive Officer.

                                       51
<PAGE>
                SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA
                             (DOLLARS IN THOUSANDS)

    The following selected statement of operations and balance sheet data have
been derived from the consolidated financial statements of Aavid and its
predecessor for the periods indicated. The financial statements for the periods
through December 31, 1995 have been audited by PricewaterhouseCoopers LLP,
independent public accountants. The financial statements for each of the years
in the three year period ended December 31, 1998 have been audited by Arthur
Andersen LLP, independent public accountants. The report of Arthur Andersen LLP
with respect to the consolidated financial statements as of December 31, 1997
and December 31, 1998 and for each of the years in the three year period ended
December 31, 1998 is included in our consolidated financial statements appearing
elsewhere in this prospectus. The selected consolidated financial data for the
nine months ended September 26, 1998 and October 2, 1999 are unaudited and have
been prepared on the same basis as Aavid's audited consolidated financial
statements included elsewhere in this prospectus. In the opinion of management,
such unaudited financial data reflect all adjustments (consisting only of normal
recurring adjustments) necessary to present fairly our results of operations for
the periods then ended and our financial position as of such dates. Operating
results for the nine months ended October 2, 1999 are not necessarily indicative
of the results that may be expected for the entire fiscal year. The selected
consolidated financial data should be read in conjunction with our consolidated
financial statements, related notes and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" included elsewhere in this
prospectus.

<TABLE>
<CAPTION>
                                                                                                       NINE MONTHS ENDED
                                                       FISCAL YEAR ENDED DECEMBER 31,              --------------------------
                                            ----------------------------------------------------   SEPTEMBER 26,   OCTOBER 2,
                                              1994     1995(1)    1996(2)      1997       1998         1998           1999
                                            --------   --------   --------   --------   --------   -------------   ----------
                                                                                                          (UNAUDITED)
<S>                                         <C>        <C>        <C>        <C>        <C>        <C>             <C>
STATEMENT OF OPERATIONS DATA:
Net sales.................................  $61,620    $90,944    $106,995   $167,745   $209,078     $158,682       $145,239
Cost of goods sold........................   41,132     60,680      66,002    107,401    138,431      106,222         90,769
                                            -------    -------    --------   --------   --------     --------       --------
  Gross profit............................   20,488     30,264      40,993     60,344     70,647       52,460         54,470
Selling, general and administrative
  expenses................................   13,246     19,347      27,562     36,709     43,783       32,224         34,054
Research and development..................    1,158      2,594       5,674      6,939      6,756        4,846          5,154
Restructuring and buyout of compensation
  agreement charges(3)....................       --      2,770          --         --      5,740        5,740             --
Purchased undeveloped technology
  charge(4)...............................       --      2,649       3,446         --         --           --             --
                                            -------    -------    --------   --------   --------     --------       --------
  Income from operations..................    6,084      2,904       4,311     16,696     14,368        9,650         15,262
Interest expense, net.....................   (1,567)    (2,611)     (1,591)    (2,178)    (1,342)      (1,155)          (257)
Other expense, net........................       (5)      (177)       (577)    (1,201)      (520)        (486)          (277)
                                            -------    -------    --------   --------   --------     --------       --------
  Income before income taxes and
    extraordinary item....................    4,512        116       2,143     13,317     12,506        8,009         14,728
Provision for income tax expense..........   (1,677)      (831)     (2,002)    (4,824)    (4,385)      (2,832)        (5,241)
                                            -------    -------    --------   --------   --------     --------       --------
  Income before extrordinary item.........    2,835       (715)        141      8,493      8,121        5,177          9,487
Extraordinary item(5).....................       --         --        (171)        --         --           --             --
                                            -------    -------    --------   --------   --------     --------       --------
Net income (loss).........................  $ 2,835    $  (715)   $    (30)  $  8,493   $  8,121     $  5,177       $  9,487
                                            =======    =======    ========   ========   ========     ========       ========
OTHER FINANCIAL DATA:
EBITDA(6).................................  $ 7,556    $ 5,228    $  7,836   $ 23,135   $ 23,728     $ 16,545       $ 20,821
EBITDA margin(7)..........................     12.3%       5.7%        7.3%      13.8%      11.3%        10.4%          14.3%
Depreciation and amortization.............  $ 1,477    $ 2,501    $  4,102   $  7,640   $  9,880     $  7,381       $  5,836
Capital expenditures......................    3,808      8,454       7,029     15,992     10,407        7,291          6,062
Ratio of earnings to fixed charges(8).....      3.9x       1.0x        2.3x       7.1x       8.8x         7.3x          17.4x

BALANCE SHEET DATA (END OF PERIOD):
Working capital...........................  $ 6,506    $ 1,974    $  9,374   $ 22,296   $ 35,959     $ 39,613       $ 44,760
Total assets..............................   32,561     56,499      80,221    110,796    129,084      123,947        136,375
Stockholders' equity......................    4,541      5,433      29,353     50,415     71,351       67,593         82,588
</TABLE>

                                               (SEE FOOTNOTES ON FOLLOWING PAGE)

                                       52
<PAGE>
            NOTES TO SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA

(1) Includes the results of operations of Fluent from August 24, 1995 (date of
    the acquisition of Fluent).

(2) Includes the results of operations of Fluid Dynamics International from
    May 16, 1996 (the date of the acquisition of Fluid Dynamics International).

(3) Represents the expense for (a) the buyout in 1995 of a portion of the
    expected future payments required under the employment agreement with
    Mr. Beane, our former President and Chief Executive Officer, and the
    bonus-based portion of the management fee due Sterling Venture Limited, each
    of which was established at the time of the acquisition of Aavid Thermal
    Products in October 1993, and (b) in 1998 (i) the charge related to the
    estimated restructuring costs incurred with our closure of our Manchester,
    New Hampshire facility, (ii) the termination of the management agreement
    with Sterling Ventures and (iii) a bonus due Mr. Beane based on profits in
    excess of certain thresholds.

(4) Represents a non-recurring charge equal to the amount of the purchase price
    allocated to technology acquired in the acquisition of Fluent in 1995 and
    the acquisition of Fluid Dynamics International in 1996, which was not fully
    commercially developed and had no alternative future use at the time of
    acquisition.

(5) Represents charge related to early retirement of debt, net of related tax
    effect.

(6) Represents net income before interest, income taxes, depreciation and
    amortization and extraordinary items, each of which can significantly affect
    our results of operations and liquidity and should be considered in
    evaluating our financial performance. EBITDA is included because we
    understand that such information is considered to be an additional basis on
    which to evaluate our ability to pay interest, repay debt and make capital
    expenditures. EBITDA is not intended to represent and should not be
    considered more meaningful than, or as an alternative to, measures of
    performance, profitability or liquidity determined in accordance with
    generally accepted accounting principles.

(7) Represents EBITDA as a percentage of net sales.

(8) The ratio of earnings to fixed charges has been calculated by dividing
    earnings before income taxes and fixed charges by fixed charges. Fixed
    charges consist of interest expense, including amortization of deferred
    financing costs, and the component of capitalized lease expense which we
    believe represents an appropriate interest factor.

                                       53
<PAGE>
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

    YOU SHOULD READ THE FOLLOWING DISCUSSION OF OUR FINANCIAL CONDITION AND
RESULTS OF OPERATIONS TOGETHER WITH THE FINANCIAL STATEMENTS AND THE NOTES TO
SUCH STATEMENTS INCLUDED ELSEWHERE IN THIS PROSPECTUS. THIS DISCUSSION CONTAINS
FORWARD-LOOKING STATEMENTS BASED ON OUR CURRENT EXPECTATIONS, ASSUMPTIONS,
ESTIMATES AND PROJECTIONS ABOUT US AND OUR INDUSTRIES. THESE FORWARD-LOOKING
STATEMENTS INVOLVE RISKS AND UNCERTAINTIES. OUR ACTUAL RESULTS COULD DIFFER
MATERIALLY FROM THOSE ANTICIPATED IN THESE FORWARD-LOOKING STATEMENTS AS A
RESULT OF CERTAIN FACTORS, AS MORE FULLY DESCRIBED IN THE "RISK FACTORS" SECTION
AND ELSEWHERE IN THIS PROSPECTUS. WE UNDERTAKE NO OBLIGATION TO UPDATE PUBLICLY
ANY FORWARD-LOOKING STATEMENTS FOR ANY REASON, EVEN IF NEW INFORMATION BECOMES
AVAILABLE OR OTHER EVENTS OCCUR IN THE FUTURE. IN ADDITION, EXCEPT AS OTHERWISE
INDICATED, THE FOLLOWING DISCUSSION RELATES TO AAVID ON A HISTORICAL BASIS
WITHOUT GIVING EFFECT TO THE ACQUISITION OF THERMALLOY OR THE MERGER.

OVERVIEW

    We are the leading global provider of thermal management solutions for
electronic products and the leading developer and marketer of CFD software.
Historically, we were organized as three operating segments: Aavid Thermal
Products, Fluent and Applied Thermal Technologies; however, in connection with
the merger, we consolidated our business into two operating units: Aavid Thermal
Products (including Applied Thermal Technologies), which following the merger is
known as Aavid Thermalloy, and Fluent. Aavid Thermalloy designs, manufactures
and distributes thermal management products that dissipate unwanted heat from
microprocessors and industrial electronics products. Fluent develops and markets
CFD software that is used in complex computer-generated modeling of fluid flows,
heat and mass transfer and chemical reactions for a variety of industries
including, among others, the automotive, aerospace, chemical processing, power
generation, material processing, electronics and HVAC industries. Applied
Thermal Technologies offers thermal design, validation and consulting services,
leveraging on technical and manufacturing capabilities gained from both Fluent
and Aavid Thermalloy, to develop, test and validate Thermal solutions for third
parties.

    We and our predecessors have been engaged in the development and manufacture
of heat sinks and related thermal management products since 1964. In
August 1995, we acquired all the outstanding capital stock of Fluent for
$12.8 million. In February 1996, we completed our initial public offering,
whereby we sold an aggregate of 2,645,000 shares of common stock at a price of
$9.50 per share, from which we received net proceeds of approximately
$21.7 million. During 1996, we further expanded our operations through the
acquisitions of (1) Fluid Dynamics International, Inc., a provider of
computational fluid dynamics software, (2) an aluminum extrusion manufacturing
facility located in Franklin, New Hampshire and (3) Beaver Industries, a
manufacturer of heat sinks and related thermal management products for
electrical and electronics parts, components, ensembles and systems in Toronto,
Canada. See Note C of notes to our consolidated financial statements for
additional information about these acquisitions.

    In 1997, we opened a facility in Manchester, New Hampshire specifically for
the production of a special heat dissipating plate for Intel Corporation (the
"Intel Special Product"). In the second half of July 1998, Intel notified us of
significant reductions in forecasts for purchase of the Intel Special Product.
As a result, during the third quarter of 1998, we decided to close our
Manchester facility and we recorded a non-recurring pre-tax charge of
$4.9 million, reflecting the costs associated with such closure. The
non-recurring revenues relating to the Intel Special Product were approximately
$47 million, or 22% of net sales, in 1998 and approximately $25 million, or 15%
of net sales, in 1997. The Intel Special Product had a lower gross margin than
our other thermal management products. Intel remains one of our significant
customers, although sales to Intel for the nine months ended October 2, 1999
were less than 5% of total net sales. No customer generated more than 5% of our
net sales for the same period.

                                       54
<PAGE>
    The increased goodwill amortization and other purchase accounting
adjustments resulting from our acquisition of Thermalloy and the merger will
decrease our net income in the fourth quarter of 1999 and in 2000 as compared to
the respective prior year periods.

THERMALLOY ACQUISITION

    In October 1999, we completed the acquisition of Thermalloy for a total
purchase price of $80.0 million (including estimated transaction costs of
$1.5 million). Thermalloy designs, manufactures and sells a wide variety of
standard and proprietary heat sinks and associated products, similar to those
designed and manufactured by Aavid Thermal Products, within the computer and
networking and industrial electronics (including telecommunications) industries.
Thermalloy has manufacturing facilities in Dallas, Texas; Monterrey, Mexico;
Corby and Swindon, England; Bologna, Italy; and Malacca, Malaysia. As part of
this acquisition from Bowthorpe, we also acquired 65.2%, representing
Bowthorpe's entire shareholding, of Curamik Electronics GmbH, a German
corporation that manufactures direct bonded copper substrates used in the
packaging and cooling of high power electronic devices. In a separate
transaction, we purchased an additional 20.2% of Curamik from two minority
shareholders for approximately $2.7 million, thereby increasing our ownership to
85.4%. Thermalloy, including Curamik, had net sales of approximately
$100.8 million and EBITDA of approximately $13.5 million (adjusted to exclude
management fees of $2.2 million paid by Thermalloy to Bowthorpe) for the twelve
months ended September 30, 1999. We believe the acquisition of Thermalloy will
create significant opportunities to realize cost savings through certain plant
closings, the elimination of duplicative selling, general and administrative
functions and the reduction of unnecessary corporate expenses.

RESULTS OF OPERATIONS

    The following table is derived from our consolidated statements of
operations and sets forth the percentage relationship of certain items to net
sales for the periods indicated:

<TABLE>
<CAPTION>
                                                                                       NINE MONTHS ENDED(1)
                                                      YEAR ENDED DECEMBER 31,       --------------------------
                                                   ------------------------------   SEPTEMBER 26,   OCTOBER 2,
                                                     1996       1997       1998         1998           1999
                                                   --------   --------   --------   -------------   ----------
<S>                                                <C>        <C>        <C>        <C>             <C>
Net sales........................................   100.0%     100.0%     100.0%        100.0%         100.0%
Cost of goods sold...............................    61.7       64.0       66.2          66.9           62.5
                                                    -----      -----      -----         -----          -----
  Gross profit...................................    38.3       36.0       33.8          33.1           37.5
Selling, general and administrative expenses.....    25.8       21.9       20.9          20.3           23.5
Research and development.........................     5.3        4.1        3.2           3.1            3.5
Purchased undeveloped technology charge..........     3.2         --         --            --             --
Restructuring and buyout of compensation
  arrangements...................................      --         --        2.8           3.6             --
                                                    -----      -----      -----         -----          -----
  Income from operations.........................     4.0       10.0        6.9           6.1           10.5
Interest expense, net............................    (1.5)      (1.3)      (0.6)         (0.7)          (0.2)
Other income (expense), net......................    (0.5)      (0.8)      (0.3)         (0.3)          (0.2)
                                                    -----      -----      -----         -----          -----
  Income before taxes............................     2.0        7.9        6.0           5.1           10.1
Provision for income taxes.......................    (1.9)      (2.8)      (2.1)         (1.8)          (3.6)
                                                    -----      -----      -----         -----          -----
  Net income (loss)..............................     0.1        5.1        3.9           3.3            6.5
Extraordinary item, net of tax...................    (0.1)        --         --            --             --
                                                    -----      -----      -----         -----          -----
  Net income (loss)..............................     0.0%       5.1%       3.9%          3.3%           6.5%
                                                    =====      =====      =====         =====          =====
</TABLE>

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

(1) Aavid's first three fiscal quarters consist of periods of approximately 13
    weeks each, ending on the Saturday closest to the end of such 13 week
    period, and Aavid's fourth quarter and fiscal year end

                                       55
<PAGE>
    on December 31. The nine months ended October 2, 1999 contained six more
    days than the first nine months of 1998.

NINE MONTHS ENDED OCTOBER 2, 1999 COMPARED WITH NINE MONTHS ENDED SEPTEMBER 26,
  1998

<TABLE>
<CAPTION>
                                              NINE MONTHS ENDED
                                        -----------------------------
                                        SEPTEMBER 26,     OCTOBER 2,
NET SALES (DOLLARS IN MILLIONS)              1998            1999        CHANGE
- -------------------------------         --------------   ------------   --------
<S>                                     <C>              <C>            <C>
Computer and Networking...............      $ 44.6          $ 56.8        27.6 %
Industrial Electronics................        46.9            49.0         4.5 %
Consulting and Design (Applied).......         0.7             1.0        42.9 %
                                            ------          ------       -----
                                              92.2           106.8        15.8 %
Computer and Networking--Intel Special
  Product.............................        38.5             2.6       (93.2)%
                                            ------          ------       -----
  Total Aavid Thermal Products........       130.7           109.4       (16.3)%
  Total Fluent........................        28.0            35.9        28.2 %
                                            ------          ------       -----
  Total Aavid Thermal Technologies
    (including Intel Special
    Product)..........................      $158.7          $145.3        (8.4)%
                                            ======          ======       =====
  Total Aavid Thermal Technologies
    (excluding Intel Special
    Product)..........................      $120.2          $142.7        18.7 %
                                            ======          ======       =====
</TABLE>

    Net sales for the nine months ended October 2, 1999 were $145.3 million, a
decrease of $13.4 million, or 8.4%, compared with $158.7 million for the nine
months ended September 26, 1998. This reduction in net sales was the result of
the impact of the one-time reduction in sales volume of $35.9 million for the
Intel Special Product. Our net sales for the nine month period ended October 2,
1999, excluding net sales of the Intel Special Product, however, increased
$22.5 million, or 18.7%, over the same period in the prior year.

    Aavid Thermal Products' net sales were $109.4 million for the nine months
ended October 2, 1999, a decrease of $21.3 million, or 16.3%, compared with
$130.7 million for the nine months ended September 26, 1998. This decrease was
the result of the one-time reduction in sales volume of $35.9 million for the
Intel Special Product. Net sales from the Intel Special Product accounted for
29.5% of Aavid Thermal Products' total net sales for the nine months ended
September 26, 1998. Excluding net sales from the Intel Special Product, Aavid
Thermal Products' net sales for the nine months ended October 2, 1999 increased
$14.6 million, or 15.8%, over the nine months ended September 26, 1998.

    Net sales from computer and networking products (excluding the Intel Special
Product) showed strong growth in the nine months ended October 2, 1999,
increasing 27.6% over the nine months ended September 26, 1998. Industrial
electronics net sales increased 4.5% for the nine months ended October 2, 1999
compared to the nine months ended September 26, 1998. Industrial electronics net
sales were significantly impacted in the third quarter and fourth quarters of
1998 and to a lesser extent in the first quarter of 1999 by the Asian economic
slowdown.

    Fluent's net sales were $35.9 million for the nine months ended October 2,
1999, an increase of $7.9 million, or 28.2%, over $28.0 million for the nine
months ended September 26, 1998. Of this increase, approximately 28% was the
result of net sales by Fluent's new subsidiary in Japan, which became
operational in the first quarter of 1999. The remaining 72% increase was spread
among all product offerings due primarily to increased sales to new customers
for computational fluid dynamics software, as well as the success of
application-specific products.

                                       56
<PAGE>
    Excluding net sales for the Intel Special Product, international net sales
(which include North American exports) increased to 37.9% of net sales for the
nine months ended October 2, 1999 as compared with 35.7% for the nine months
ended September 26, 1998.

    Our gross profit for the nine months ended October 2, 1999 was
$54.5 million, an increase of $2.0 million, or 3.8% higher than $52.5 million
for the nine months ended September 26, 1998. Our gross margin increased from
33.1% in the nine months ended September 26, 1998 to 37.5% in the nine months
ended October 2, 1999. This increase in gross margin resulted from a decrease in
the percentage of overall gross profit derived from the Intel Special Product
(which had a lower gross margin than our other products) and an increase in the
percentage of overall gross margin derived from Fluent, which has significantly
higher overall gross margin percentages than Aavid Thermal Products.

    Our selling, general and administrative expenses were $34.1 million, or
23.5% of net sales, for the nine months ended October 2, 1999 as compared to
$32.2 million, or 20.3% of net sales, for the nine months ended September 26,
1998. The increase in selling, general and administrative expenses resulted from
an increase of $3.7 million at Fluent (broadly in line with sales growth), which
was partially offset by a decline at Aavid Thermal Products resulting from cost
reductions in response to lower sales from the loss of the Intel Special
Product.

    Our research and development expenses consist primarily of funding for
internal product development activities as well as product development
activities conducted by third parties on our behalf. Research and development
expenses also include the costs of obtaining patents on the technology developed
in research and development activities. Research and development expenses were
$5.2 million, or 3.5% of net sales, for the nine months ended October 2, 1999 as
compared to $4.8 million, or 3.1% of net sales, for the nine months ended
September 26, 1998. The increase in research and development expenses was
primarily due to increased expenditures at Fluent.

    Our income from operations for the nine months ended October 2, 1999 was
$15.3 million, a decline of $0.1 million, or 0.8%, from $15.4 million for the
nine months ended September 26, 1998 (excluding non-recurring charges). Our
income from operations as a percentage of net sales was 10.5% for the nine
months ended October 2, 1999 as compared with 9.7% for the nine months ended
September 26, 1998 (excluding non-recurring charges). This improvement in income
from operations as a percentage of net sales is primarily the result of an
increase in the percentage of overall operating profit derived from Fluent.
Income from operations as a percentage of net sales at Aavid Thermal Products
for the nine months ended October 2, 1999 was 8.5%, which compares with 8.4% for
the nine months ended September 26, 1998. Fluent's income from operations as a
percentage of net sales increased to 17.0% for the nine months ended October 2,
1999, compared with 16.2% for the nine months ended September 26, 1998. Fluent's
operating margins increased primarily because net sales grew at a faster rate
than expenditures on research and development.

    Our interest charges were $0.3 million for the nine months ended October 2,
1999, a $0.9 million decrease over interest charges of $1.2 million for the nine
months ended September 26, 1998, reflecting lower levels of indebtedness. The
effective tax rate for the nine months ended October 2, 1999 was 35.6%, compared
with 36.4% for the nine months ended September 26, 1998.

    During the first quarter of 1998, we recorded a non-recurring pre-tax charge
of $1.9 million, which related to the termination of a management agreement and
an obligation to pay a former director a bonus based on 1998 profits in excess
of certain thresholds.

    During the third quarter of 1998, we recorded a non-recurring pre-tax charge
of $4.9 million, reflecting the costs associated with the closure of our
Manchester, New Hampshire facility. This facility was dedicated to manufacturing
the Intel Special Product. The costs associated with the closure of the
Manchester facility included the write-down of surplus equipment of
$2.8 million, settlement of certain

                                       57
<PAGE>
purchase commitments of $1.1 million, provisions for leased property expenses of
$0.4 million and employee separation costs of $0.6 million. We incurred charges
of $3.2 million related to this plant closure during the nine months ended
October 2, 1999. The charge was offset by a $1.0 million reduction in the
previous estimate of obligations to pay a former director a bonus, paid on
profits in excess of certain thresholds, as discussed above. The combination of
these two events resulted in a net third quarter non-recurring pre-tax charge of
$3.9 million.

    Our net income for the nine months ended October 2, 1999 was $9.5 million,
an increase of $0.8 million, compared with net income for the nine months ended
September 26, 1998 of $8.7 million, excluding non-recurring charges.

1998 COMPARED WITH 1997

<TABLE>
<CAPTION>
                                                          YEAR ENDED
                                                         DECEMBER 31,
                                                      -------------------
NET SALES (DOLLAR IN MILLIONS)                          1997       1998      CHANGE
- ------------------------------                        --------   --------   --------
<S>                                                   <C>        <C>        <C>
Computer and Networking.............................   $ 47.4     $ 62.4      31.6 %
Industrial Electronics..............................     62.6       60.2      (3.8)%
Consulting and Design (Applied).....................      0.5        1.2       100 %
                                                       ------     ------     -----
                                                        110.5      123.8      12.0 %

Computer and Networking--Intel Special Product......     24.7       47.0      90.3 %
                                                       ------     ------     -----
  Total Aavid Thermal Products......................    135.2      170.8      26.3 %
  Total Fluent......................................     32.5       38.3      17.8 %
                                                       ------     ------     -----
  Total Aavid Thermal Technologies
    (including Intel Special Product)...............   $167.7     $209.1      24.7 %
                                                       ======     ======     =====
  Total Aavid Thermal Technologies
    (excluding Intel Special Product)...............   $143.0     $162.1      13.4 %
                                                       ======     ======     =====
</TABLE>

    Our net sales for 1998 were $209.1 million, an increase of $41.4 million, or
24.7%, compared with $167.7 million for 1997. The increase in net sales was
primarily the result of the strong growth of both Aavid Thermal Products and
Fluent.

    Net sales for Aavid Thermal Products were $170.8 million in 1998, an
increase of $35.5 million, or 26.3%, compared with $135.2 million in 1997. This
growth was primarily the result of increasing net sales of computer and
networking thermal management products, both to Intel and other customers. Net
sales in the industrial electronics markets were lower in 1998 than 1997
primarily due to customer inventory reductions in the second half of 1998,
reflecting less favorable economic conditions.

    Despite the well publicized personal computer industry inventory correction
experienced in the first half of 1998, net sales for computer and networking
products (excluding the Intel Special Product) showed strong growth in 1998,
increasing 31.6% over 1997 primarily due to market share gains. Industrial
electronics net sales performed well in the first half of 1998, increasing 13.8%
over the first half of 1997. However, the Asian economic slowdown in 1998 caused
a sharp correction of customer inventories in the second half of 1998, leaving
total industrial electronics net sales down 3.8% in 1998 over 1997. Net sales of
the Intel Special Product grew strongly in the first half of 1998 reaching
$15.0 million for the second quarter of the year. Following Intel's decision to
phase out the Intel Special Product in July 1998, net sales to Intel declined
from $15.0 million for the second quarter of 1998 to $10.8 million and
$8.6 million for the third and fourth quarters, respectively.

    Fluent's net sales were $38.3 million in 1998, an increase of $5.8 million,
or 17.8%, over $32.5 million in 1997. Strong growth in North America and Europe
was marginally offset by lower

                                       58
<PAGE>
growth in the Far East. In general, increases were seen in all product offerings
due primarily to increased sales to new customers in the market for CFD design
software, as well as the success of application-specific products.

    Excluding sales of the Intel Special Product, international net sales (which
include North American exports) increased to 36.4% of net sales for 1998
compared with 34.7% in 1997. This increase in the level of international net
sales is primarily the result of both additional product manufactured within
North America and shipped to customers' offshore manufacturing and assembly
operations and higher product net sales from our expanded Far East manufacturing
operations.

    Our gross profit for 1998 was $70.6 million, an increase of $10.3 million,
or 17.1%, over $60.3 million in 1997. Our gross margin as a percentage of net
sales decreased from 36.0% in 1997 to 33.8% for 1998. Approximately two-thirds
of this change was derived from a higher proportion of lower gross margin
business related to the Intel Special Product in 1998 than in 1997. The
remaining one-third of this decrease was predominantly due to reduced levels of
higher gross margin industrial electronics sales in the second half of 1998.

    Our selling, general and administrative expenses were $43.8 million, or
20.9% of net sales, for 1998 as compared to $36.7 million, or 21.9% of net
sales, for 1997. The decrease in selling, general and administrative expense as
a percentage of net sales resulted principally from the faster rate of growth in
net sales at Aavid Thermal Products, which has a lower selling, general and
administrative expense as a percentage of net sales, than at Fluent.

    Our research and development expenses were $6.8 million, or 3.2% of net
sales, in 1998 as compared to $6.9 million, or 4.1% of net sales, in 1997. The
decrease in research and development expenses as a percentage of net sales is
primarily due to lower research and development expenditures at Aavid Thermal
Products.

    Our 1998 income from operations of $20.1 million (excluding the
non-recurring charge) was $3.4 million, or 20.4%, higher than $16.7 million in
1997. Our income from operations as a percentage of net sales for 1998 (prior to
the non-recurring charge) was 9.6% as compared with 10.0% for the prior year.
Fluent's income from operations as a percentage of net sales was maintained at
16.8%. Aavid Thermal Products' income from operations as a percentage of net
sales for 1998 was 8.0%, compared to 8.4% for 1997. Substantially all of this
decrease was the result of an approximate 1% reduction in operating margin in
the second half of 1998, which resulted from lower sales volume of the Intel
Special Product.

    Our interest charges were $1.3 million in 1998, a $0.9 million, or 38.3%,
decrease over interest charges of $2.2 million for 1997, reflecting lower levels
of indebtedness. Our effective tax rate in 1998 was 35.1%, compared with 36.2%
in 1997.

    Our net income for 1998 prior to non-recurring charges was $11.7 million, an
increase of $3.2 million over our 1997 net income of $8.5 million.

    During the first quarter of 1998, we recorded a non-recurring pre-tax charge
of $1.9 million, which related to the termination of a management agreement and
an obligation to pay a former director a bonus based on 1998 profits in excess
of certain thresholds.

    During the third quarter of 1998, we recorded a non-recurring pre-tax charge
of $4.9 million, reflecting the costs associated with the closure of our
Manchester, New Hampshire facility. We incurred charges of $0.7 million related
to this plant closure during 1998. The charge was offset by a $1.0 million
reduction in the previous estimate of obligations to pay a former director a
bonus, paid on profits in excess of certain thresholds, as discussed above.

                                       59
<PAGE>
1997 COMPARED WITH 1996

<TABLE>
<CAPTION>
                                                   YEAR ENDED
                                                  DECEMBER 31,
                                               -------------------
NET SALES (DOLLARS IN MILLIONS)                  1996       1997      CHANGE
- -------------------------------                --------   --------   --------
<S>                                            <C>        <C>        <C>
Computer and Networking......................  $   30.5   $   47.4       55.4%
Industrial Electronics.......................      49.4       62.6       26.7%
Consulting and Design (Applied)..............       0.0        0.5        N/A
                                               --------   --------   --------
                                                   79.9      110.5       38.3%
Computer and Networking--Intel Special
  Product....................................       2.0       24.7    1,135.0%
                                               --------   --------   --------
  Total Aavid Thermal Products...............      81.9      135.2       65.1%
  Total Fluent...............................      25.1       32.5       29.5%
                                               --------   --------   --------
  Total Aavid Thermal Technologies
    (including the Intel Special Product)....  $  107.0   $  167.7       56.7%
                                               ========   ========   ========
  Total Aavid Thermal Technologies
    (excluding the Intel Special Product)....  $  105.0   $  143.0       36.2%
                                               ========   ========   ========
</TABLE>

    Net sales in 1997 were $167.7 million, an increase of $60.7 million, or
56.7%, compared with $107.0 million for 1996. The increase in net sales was
primarily the result of the strong growth of both Aavid Thermal Products and
Fluent.

    Net sales for Aavid Thermal Products were $135.2 million in 1997, an
increase of $53.3 million, or 65.1%, compared with $81.9 million in 1996. This
growth was primarily due to increasing demand for heat dissipation solutions for
computer and networking components, resulting in higher domestic and overseas
sales to computer OEM's and semiconductor companies. Net sales of thermal
products to the telecommunications, industrial electronics and instrumentation
markets were also higher due to underlying market growth.

    Net sales for computer and networking products (excluding the Intel Special
Product) showed strong growth in 1997, increasing 55.4% over 1996 due to
increasing demand for heat dissipation solutions associated with computer and
networking components, resulting in higher domestic and overseas sales to
computer OEM's. Industrial electronics net sales performed well in 1997,
increasing 26.7% over 1996 due primarily to increased sales to new customers.
Net sales of the Intel Special Product grew to $24.7 million in 1997 as
production of the Intel Special Product was ramped up to full capacity.

    Fluent's net sales of $32.5 million in 1997 were $7.4 million, or 29.5%,
higher than $25.1 million in 1996. Of this increase, 8.6% was the result of the
acquisition of Fluid Dynamics in May 1996.

    Excluding sales of the Intel Special Product, international net sales (which
include North American exports) increased $17.8 million to 34.7% of net sales
for 1997 compared with 29.8% in 1996. This growth largely reflected higher net
sales from products manufactured within North America and shipped to customers'
offshore manufacturing and assembly operations. To a lesser extent, growth in
international net sales also reflected increased net sales from our European and
Asian operations.

    Our gross profit for 1997 was $60.3 million, an increase of $19.3 million,
or 47.2%, over 1996. Gross profit as a percentage of net sales decreased from
38.3% in 1996 to 36.0% for 1997. This decrease in gross margin was primarily due
to Aavid Thermal Products accounting for a higher percentage of net sales than
Fluent, which has significantly higher gross margins than Aavid Thermal
Products. The remaining change in gross margin was predominantly the result of
higher sales volumes of lower gross margin computer and networking (including
the Intel Special Product) sales.

                                       60
<PAGE>
    Our selling, general and administrative expenses were $36.7 million, or
21.9% of net sales, for 1997, as compared to $27.6 million, or 25.8% of net
sales, for 1996. The decrease in selling, general and administrative expenses as
a percentage of net sales resulted principally from a faster rate of net sales
growth at Aavid Thermal Products, which has lower selling, general and
administrative expenses as a percentage of net sales than does Fluent.

    Our research and development expenses were $6.9 million, or 4.1% of net
sales, in 1997 as compared to $5.7 million, or 5.3% of net sales, in 1996. The
decrease in research and development expenses as a percentage of net sales is
primarily due to the faster rate of growth in net sales at Aavid Thermal
Products, which has lower research and development expenses as a percentage of
net sales than Fluent.

    1996 comparative amounts are exclusive of a non-recurring, one-time charge
of $3.4 million relating to purchased undeveloped technology arising out of the
acquisition of Fluid Dynamics.

    Our income from operations of $16.7 million for 1997 was $8.9 million, or
115.2%, higher than for 1996. Our income from operations as a percentage of net
sales for 1997 was 10.0% compared with 7.2% for 1996. This improvement largely
reflected the significant improvement at Aavid Thermal Products, where the
growth in net sales and gross profit exceeded the increase in selling, general
and administrative and research and development expenses.

    Our interest charges were $2.2 million in 1997, a $0.6 million increase over
interest charges of $1.6 million for 1996, reflecting the higher indebtedness
resulting from the increased level of capital expenditures and the increase in
working capital through 1997. Our effective tax rate in 1997 was 36.2%, compared
with 35.8% in 1996.

    Our net income for 1997 was $8.5 million, compared to our net loss in 1996
of $30,000.

LIQUIDITY AND CAPITAL RESOURCES

    HISTORICAL

    Historically, we have used internally generated funds and proceeds from
financing activities to meet our working capital and capital expenditure
requirements. As a result of the Thermalloy acquisition and the merger, we have
significantly increased our cash requirements for debt service relating to the
notes and our amended and restated credit facility. We intend to use amounts
available under our amended and restated credit facility, future debt and equity
financings and internally generated funds to finance our working capital
requirements, capital expenditures and potential acquisitions. As of October 2,
1999, after giving pro forma effect to the Thermalloy acquisition and the merger
and related transactions, we would have had $198.4 million of debt outstanding
and $20.3 million of additional availability under our revolving credit
facility.

    Net cash provided by operating activities for the nine month period ended
October 2, 1999 was $9.4 million compared to $13.8 million for the nine month
period ended September 26, 1998. We had $44.8 million in working capital as of
October 2, 1999 compared with $39.6 million for the prior year period. At
October 2, 1999, accounts receivable days sales outstanding ("DSO") were
67 days, which compares with 54 days at December 31, 1998. While the number of
days sales outstanding are up from the end of 1998, the 65 days at July 4, 1999
is consistent with the average DSO in 1998 as a whole. The increase during the
third quarter of 1999 from 65 to 67 days is due to an increase in Fluent's DSO
due to longer receivable days experienced in the new subsidiary in Japan. At
October 2, 1999, inventory turns were 7.4 times, which compares with 7.7 times
at December 31, 1998. This reduction in turns is primarily the result of the
elimination of high turnover business related to the Intel Special Product.

    During the nine months ended October 2, 1999, we made capital expenditures
of $6.1 million compared with $7.3 million in the first nine months of 1998. The
higher level of capital expenditures in

                                       61
<PAGE>
the prior year period was primarily attributable to above average investment in
additional capacity. At October 2, 1999, we had no material purchase
commitments.

    AFTER THE MERGER AND RELATED TRANSACTIONS

    In connection with the merger, we repaid all outstanding debt under our
existing credit facility, which aggregated approximately $88.2 million at
February 2, 2000, and amended and restated this credit facility to, among other
things, add Holdings as a guarantor, permit the issuance of the outstanding
notes and amend certain of the financial ratios and restrictive covenants to
reflect such issuance. The amended and restated credit facility provides for a
$22.0 million revolving credit facility (of which $1.7 million was drawn at
closing) and a $53.0 million term loan facility (which was fully drawn at
closing). Subject to compliance with the terms of the amended and restated
credit facility, borrowings under the revolving credit facility will be
available for working capital purposes, capital expenditures and future
acquisitions. The revolving credit facility will terminate, and all amounts
outstanding thereunder will be payable, on March 31, 2005.

    Principal on the term loan facility will be required to be repaid in
quarterly installments commencing December 31, 2000 and ending March 31, 2005 as
follows: five installments of $2,000,000; four installments of $2,500,000; four
installments of $2,750,000; two installments of $3,200,000; two installments of
$3,900,000; and a final installment of $7,800,000. In addition, commencing with
our fiscal year ending December 31, 2001, we will be required to apply 50% of
our excess cash flow to permanently reduce the term loan.

    The amended and restated credit facility and the notes each contain certain
covenants that limit, among other things, our ability to incur additional debt.
In addition, the amended and restated credit facility requires that we maintain
certain financial ratios.

    We believe that existing sources of liquidity and funds expected to be
generated from operations will be sufficient to meet our debt service, capital
expenditure and working capital requirements for the foreseeable future. Further
expansion of our business or the completion of any material strategic
acquisitions may require additional funds which, to the extent not provided by
internally generated sources, could require us to seek access to debt and equity
markets.

YEAR 2000

    The year 2000 problem was to have resulted from computer programs and
devices that did not differentiate between the year 1900 and the year 2000
because they were written using two digits rather than four to define the
applicable year; accordingly, computer systems that have time-sensitive
calculations potentially would not properly recognize the year 2000. This could
have resulted in system failures or miscalculations causing disruptions of our
operations. The year 2000 problem potentially affected us across our worldwide
locations and within substantially all of our business activities. We believe
that as a result of our year 2000 remediation and planning programs, the year
2000 problem has not, as of March 15, 2000, had a material adverse effect on our
operations or financial results. As of December 31, 1999, we estimate that we
had incurred approximately $150,000 in our year 2000 efforts, including without
limitation, outside consulting fees and computer systems upgrades, but excluding
internal staff costs, all of which has been expensed. It is possible that we
will experience year 2000 related problems in the future, particularly with our
non-business critical systems, which may result in failures or miscalculations
resulting in inaccuracies in computer output or disruptions of operations.
However, we believe that the year 2000 problem will not pose significant
operational problems for our business critical computer systems and equipment.
The financial impact of future remediation activities that may become necessary,
if any, cannot be known precisely at this time, but it is not expected to be
material.

                                       62
<PAGE>
                               INDUSTRY OVERVIEW

THERMAL MANAGEMENT

    In today's electronic environment, microprocessors and their associated
power supplies, hard drives, advanced video chips and other peripheral devices
draw large amounts of power and, consequently, must dissipate a significant
amount of heat. The same heat generation occurs in semiconductors and integrated
circuits in motor controls, telecommunications switches and other electronics.
Because these electronic components can only operate efficiently in narrow
temperature bands, heat is an absolute constraint in electronic system design.
The excessive heat generated within a component not only degrades semiconductor
and system performance and reliability, but can also cause semiconductor and
system failure.

    Increasingly, neither externally generated off-the-shelf thermal management
products nor internally designed and produced parts have been able to
effectively address the expanding complexity of thermal management problems
resulting from the increasing amount of heat required to be dissipated by
electronic products. The complexity of thermal management problems has been
intensified by reductions in system size, shorter time-to-market, shorter
product life cycles and more demanding operating environments.

    These factors have led to the development and growth of the thermal
management industry. We estimate that the size of the worldwide thermal
management market was approximately $4.1 billion in 1999. This $4.1 billion
market can be broken down into eight industry types as illustrated in the table
below. We further estimate that the worldwide thermal management market will
grow at a compound annual growth rate of approximately 12.8% to $6.6 billion in
2003.

                      WORLDWIDE ELECTRONIC THERMAL MARKET

EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC

<TABLE>
<CAPTION>
DOLLARS IN BILLIONS
<S>                  <C>    <C>    <C>    <C>    <C>    <C>    <C>
                      1997   1998   1999   2000   2001   2002   2003
Communication          701    733    836    964  1,129  1,320  1,528
Consumer               390    368    386    405    446    493    536
Auto electronics       197    198    220    245    273    298    322
Computer             1,596  1,535  1,634  1,836  2,115  2,433  2,767
Industrial             316    316    343    389    442    498    565
Instrument             209    210    220    241    269    303    336
Gov/Military           374    371    386    407    429    452    473
Business                38     38     40     44     48     53     56
</TABLE>

    The worldwide electronic thermal management market is divided between
solutions that are internally designed and produced by OEMs (I.E., "in-house"
thermal solutions) and those that are externally supplied by thermal management
companies (I.E., "outsourced" thermal solutions). Based on our experience in the
industry and industry data, we estimate that the size of the in-house thermal
solutions market is approximately $1.2 billion and the size of the outsourced
thermal solutions market is approximately $2.9 billion, or 72% of the worldwide
electronic thermal management market. As thermal management problems become
increasingly complex, we believe that manufacturers will increasingly outsource
their thermal management design and production in order to focus on their core
competencies. We further believe that the market for the types of thermal
management products and services we offer in our existing geographic locations
comprises only 45% of the $2.9 billion outsourced thermal solutions market. We
believe that, as the market leader, we will benefit from the expected growth in
the worldwide electronic thermal management market and that, through geographic
and product expansion, we have a significant opportunity to address a larger
portion of the outsourced

                                       63
<PAGE>
segment of this market than we currently address. The following graphs show our
estimate of the size and composition of the worldwide electronic thermal
management market.

<TABLE>
<S>                                            <C>
       OUTSOURCED VS. IN-HOUSE MARKET                ADDRESSED VS. UNADDRESSED MARKET

</TABLE>

EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC

<TABLE>
<CAPTION>
OUTSOURCED  72%
<S>         <C>
In-house    28%
</TABLE>

EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC

<TABLE>
<CAPTION>
UNADDRESED BY AAVID  55%
<S>                  <C>
Addresed by Aavid    45%
</TABLE>

    Electronics manufacturers seek to respond to end user demands and increasing
competition by offering new products with improved performance (functionality
and speed) and greater reliability in smaller forms and at lower prices. This
greater functionality, speed and the miniaturization of component housing has
resulted in an increase in unwanted heat generated by electronics products. The
demand for thermal management products is driven by the need to dissipate the
increasing amount of heat generated by electronic products.

    We believe that future growth of the thermal management products market will
be driven by the following factors:

    - Inherent unit growth in end-user products, such as desktop computers,
      laptops and telecommunications equipment. In particular, the volume of
      microprocessors and support chip units is increasing on an absolute and on
      a per product basis.

    - The wider use of electronic controls in numerous areas due to the general
      increase in automation.

    - The increasing use of microprocessors in industrial electronics
      applications, fueling the need for thermal management products to manage
      the different operating temperature characteristics of these devices.

    - The increased need for reliable power supplies. The quality of power can
      be adversely affected by thermal overload arising from ineffective thermal
      management. This is becoming increasingly important within the industrial,
      computer and telecommunications sectors where "irregular" power surges can
      damage equipment and cause productivity loss.

    - The complexity of thermal management problems, which has been intensified
      by the increasing amount of heat to be dissipated, reductions in system
      size, shorter time-to-market product cycles and more demanding temperature
      operating environments.

COMPUTATIONAL FLUID DYNAMICS SOFTWARE

    CFD software is used in a wide range of industries for complex
computer-based analysis of engineering designs involving fluid flows, heat and
mass transfer, chemical reaction and other fluid flow

                                       64
<PAGE>
phenomena. CFD software tools allow the analysis and evaluation of design
modifications without the physical prototyping of each design modification,
thereby reducing engineering cost, improving product performance and decreasing
time-to-market for new products. Specific uses of CFD-based flow analysis
include the design of electronic components and systems, automotive design,
combustion systems modeling and process plant troubleshooting.

    Over the past decade, increases in computing power have made CFD-based
computer analysis of complex fluid flows feasible on computers that are readily
available to research and development and engineering departments. Development
of CFD software technology is expanding that market beyond its traditional user
base of Ph.D-level engineers in corporate research and development centers to
the larger base of design engineers working in product development. Finally, CFD
software tools are part of the growing trend toward improved engineering
efficiency through computer-aided analysis and design by integrating CFD
software with geometric modeling and design.

    The CFD software market has been growing rapidly during the past decade.
Based on publicly available information from a number of our key competitors and
internal management estimates, we believe that in 1998 the size of the developed
market for CFD software applications was approximately $100 million. We further
believe that this market has grown approximately 20% annually since 1992 and we
expect to benefit from the anticipated continued growth of this market. Based on
a market study we conducted in connection with our acquisition of Fluent, we
estimate that the size of the potential market for CFD software products is
currently approximately $500 million. We also believe that, through Fluent, we
have approximately 40% of the developed market for CFD software applications.

    We expect that future growth of the CFD software market will be driven by
the following factors:

    - The ability of customers using CFD software to reduce their product
      development costs, minimize time-to-market for their new products and
      improve product performance.

    - The ability to analyze fluid flows is becoming increasingly important
      across a wide range of industries.

    - The development of more powerful and affordable computers that are capable
      of running CFD software.

    - The growing trend among customers to improve the engineering efficiency of
      product development and improvement through computer-aided analysis and
      design.

    - Expansion of the traditional user base for CFD software beyond Ph.D.-level
      engineers in corporate research and development centers to the larger base
      of design engineers.

                                       65
<PAGE>
                                    BUSINESS

INTRODUCTION

    We are the leading global provider of thermal management solutions for
electronic products and the leading developer and marketer of CFD software. Each
of these businesses has an established reputation for high product quality,
service excellence and engineering innovation in its market. We design,
manufacture and distribute on a worldwide basis thermal management products that
dissipate unwanted heat, which can degrade system performance and reliability,
from microprocessors and industrial electronics products. Our products, which
include heat sinks, interface materials and attachment accessories, fans, heat
spreaders and liquid cooling and phase change devices that we configure to meet
customer-specific needs, serve the critical function of conducting, convecting
and radiating away unwanted heat. CFD software is used in complex
computer-generated modeling of fluid flows, heat and mass transfer and chemical
reactions. Our CFD software is used in a variety of industries, including the
automotive, aerospace, chemical processing, power generation, material
processing, electronics and HVAC industries.

    We believe the demand for thermal management products and CFD software is
growing. The increase in unwanted heat generated in electronic and other
products is primarily a result of more powerful semiconductors and the growing
number of semiconductors being used in individual products. The growing demand
for our thermal management products is driven by the need to dissipate the
increasing amount of heat generated by electronic products, as well as strong
unit growth. The increase in heat requires more complex thermal solutions, which
in turn is driving the trend among our customers and other electronics
manufacturers to outsource development of thermal management solutions. Through
our product design capabilities and customer relationships, we lead the thermal
management industry in meeting this growing demand. The demand for CFD software
is driven by the need to reduce product development costs, minimize
time-to-market for new products and improve product performance. Through our
technological leadership in CFD software, we will continue to develop software
to meet the needs of our customers and others in this growing market. These
trends have contributed to the growth in combined net sales of Aavid and
Thermalloy from $187.9 million for the fiscal year ended December 31, 1996, to
$296.4 million for the twelve months ended October 2, 1999. For the twelve
months ended October 2, 1999, our pro forma adjusted EBITDA was $45.2 million.

    Our thermal management products are used in a wide variety and growing
number of computer and networking and industrial electronics applications,
including computer systems (desktops, laptops, disk drives, printers and
peripheral cards), network devices (servers, routers, set top boxes and local
area networks), telecommunications equipment (wireless base stations, satellite
stations and PBXs), instrumentation (semiconductor test equipment, medical
equipment and power supplies), transportation and motor drives (braking and
traction systems) and consumer electronics (stereo systems and video games). Our
CFD software is used for a wide variety of computer-based analyses, including
the design of electronic components and systems, automotive design, combustion
systems modeling and process plant troubleshooting. We have longstanding
relationships with a highly diversified base of more than 3,500 national and
international customers, including original equipment manufacturers (commonly
referred to as OEMs), electronics distributors and contract manufacturers. Our
customers include Acer, Apple, Arrow, AT&T, Cisco Systems, Compaq Computer,
DaimlerChrysler, Dell, Dow Chemical, Ericsson, Ford, Fujitsu, General Electric,
Harmon-Kardon, Hewlett-Packard, IBM, Intel, Lockheed Martin, Lucent, Motorola,
Nortel, Rockwell Automation, Rolls Royce, SCI Systems, Siemens, Silicon
Graphics, Solectron and Sun Microsystems.

COMPETITIVE STRENGTHS

    We believe that the following competitive strengths have enabled us to
become a worldwide leader in both the thermal management market and the CFD
software market.

                                       66
<PAGE>
    TOTAL INTEGRATED SOLUTIONS PROVIDER.  The increasing complexity of heat
dissipation problems and the growing trend among manufacturers to outsource
development of thermal management solutions has stimulated demand for total
integrated solutions. We provide total integrated solutions by analyzing
customers' thermal management problems at the device-, board- and system-level,
designing, simulating and prototyping thermal management solutions and
manufacturing, distributing and supporting these solutions worldwide.

    VALUE-ADDED PARTNERING WITH OUR CUSTOMERS.  We work closely with our
customers to develop customized thermal management solutions. We believe that
our close relationships with customers and their design and development teams,
as well as our worldwide manufacturing capabilities, allow us to anticipate
customers' needs and, through our engineering expertise and experience, provide
quality product solutions more quickly than our competitors.

    WORLDWIDE LOW COST MANUFACTURER.  We have state-of-the-art manufacturing
operations in the United States, Canada, Mexico, Europe and Asia, including
China. As an increasing number of electronics systems are being manufactured
outside the United States, our low cost foreign manufacturing operations enable
us to supply products directly to our customers at their geographically
dispersed manufacturing locations.

    LEADERSHIP IN CFD TECHNOLOGY.  We believe that we are the technology leader
in CFD software. As a result of our technological leadership, we develop
software that enables our customers to generate the increasingly complex
computer models they demand for more cost-efficient product design. This factor,
as well as the relative ease-of-use and predictive accuracy of our CFD software,
are of primary importance to our customers.

    RECURRING REVENUES FROM SOFTWARE BUSINESS.  Our CFD software business is
characterized by high customer retention and recurring revenues. In recent
years, approximately 80% of our annual software license revenue was renewed in
the following year. This is driven by the significant value added by our CFD
software to the design process and the high cost of switching to a competitor's
software.

    EXPERIENCED MANAGEMENT TEAM.  Our senior management team has extensive
operating and marketing experience in the thermal management and CFD software
markets. This management team has grown our business, both organically and
through strategic acquisitions, and has been responsible for improving operating
efficiencies. Bharatan R. Patel, our chief executive officer who founded our CFD
software business, has 27 years of experience in the area of fluid flows and
thermal management, George P. Dannecker, president of our thermal management
business, has 27 years of electronics industry experience, and H. Ferit Boysan,
president of our CFD software business, has 20 years of experience in the area
of fluid flows and CFD software.

BUSINESS STRATEGY

    Our business strategy is to continue to be the market leader in both the
thermal management and CFD software markets. We have developed a strong set of
business practices that have enabled us to achieve this leading market position
and a strong track record of profitable growth. We intend to continue this
business strategy and strengthen our competitive position through the following
initiatives:

    CAPITALIZE ON STRONG THERMAL MANAGEMENT INDUSTRY GROWTH.  We believe that
our existing thermal management markets will continue to experience strong
growth. Growth will be driven by the need to dissipate the increasing amount of
heat being generated by electronic products, as well as unit growth in these
products. We believe our competitive strengths position us to capitalize on
these growth trends.

    TAKE ADVANTAGE OF OUTSOURCING TREND.  The increasing complexity of heat
dissipation problems is driving a trend among manufacturers to outsource the
development of thermal management solutions to companies with high levels of
expertise in solving these problems. We intend to capitalize on this

                                       67
<PAGE>
trend by leveraging our technical expertise in designing thermal management
products and through continuing to partner with our customers in creating
customized solutions.

    EXPAND OUR ADDRESSED THERMAL MANAGEMENT MARKET.  We believe we have
significant opportunities to expand the portion of the outsourced thermal
management market that we address. Our strategy is to expand into the
$1.6 billion part of the outsourced thermal management market that we do not
currently serve by entering into new geographic markets and introducing new
products that complement our existing product offerings.

    ACCELERATE GROWTH IN THE COMPUTATIONAL FLUID DYNAMICS SOFTWARE
MARKET.  Growth in the CFD software market will be driven by customers' needs to
reduce product development costs, minimize the time-to-market for their new
products and improve product performance, as well as by increasing applications
for CFD software. We intend to grow our CFD software business through internal
product development and possibly strategic acquisitions to leverage our core
technological competence in the development of computerized design and
simulation software. Our goal is to further expand this market beyond its
traditional user base of Ph.D.-level engineers in corporate research and
development centers to the larger base of design engineers by providing them
relatively easy-to-use industry-specific software.

    PROVIDE TOTAL THERMAL MANAGEMENT SOLUTIONS ON A GLOBAL BASIS.  We intend to
continue capitalizing on our state-of-the-art worldwide manufacturing
capabilities and to further leverage our expertise and technology to offer our
customers a complete global solution to their thermal management problems. The
increasing number of electronics systems manufactured outside of the United
States has forced many electronics manufacturers to seek a highly integrated,
worldwide provider of thermal solutions. We plan to continue to expand our
quick-ramp, high-volume manufacturing and our design, sales and distribution
activities globally as our customers continue to expand their operations
overseas.

    LEVERAGE OUR TECHNOLOGICAL LEADERSHIP.  Our approximately 100 Ph.D.s and 230
engineers focus on new technology initiatives as well as developing new and
enhancing existing products, processes and materials to address the evolving
needs of our customers. We seek to enhance our internal research and development
activities through collaborations with our customers and third parties in order
to gain access to, or to pursue the development of, new technologies for thermal
management applications and CFD software.

MARKETS AND CUSTOMERS

    We sell our thermal management products and services to a highly-diversified
base of customers across a wide range of industries and applications. We
currently sell our thermal management products and services to over 2,500
customers. The following chart shows our largest customers for thermal
management products and services by market sector:

<TABLE>
<CAPTION>
                   MARKET                                       CUSTOMERS
- --------------------------------------------  ----------------------------------------------
<S>                                           <C>                     <C>
COMPUTERS AND NETWORKING:
  COMPUTERS.................................  Acer                    Hewlett-Packard
                                              Apple                   IBM
                                              Compaq Computer         Intel
                                              Dell                    Silicon Graphics
                                              Gateway
  CONTRACT MANUFACTURING....................  Celestica               SCI Systems
                                              Jabil Circuit           Solectron
  NETWORKING................................  Cisco Systems           Sun Microsystems
</TABLE>

                                       68
<PAGE>

<TABLE>
<CAPTION>
                   MARKET                                       CUSTOMERS
- --------------------------------------------  ----------------------------------------------
<S>                                           <C>                     <C>
INDUSTRIAL ELECTRONICS:
  AUTOMOTIVE................................  DaimlerChrysler         Motorola
  COMMUNICATIONS............................  AT&T                    Motorola
                                              Ericsson                Nortel
                                              Lucent
  ELECTRONICS DISTRIBUTORS..................  Arrow                   Future Electronics
                                              Avnet
  INSTRUMENTATION (INCLUDING POWER            AT&T                    Lucent
    SUPPLY).................................  General Electric        Motorola
                                              Harmon-Kardon           Nortel
  TRANSPORTATION AND MOTOR DRIVES...........  ABB Daimler Benz        Rockwell Automation
                                              General Electric        Siemens
                                              Marconi
</TABLE>

    We currently have more than 2,000 licensees of our CFD software. License
revenue is diversified by market sector and geographical market. The following
chart shows our largest customers for CFD software applications by market
sector:

<TABLE>
<CAPTION>
                 MARKET                                        CUSTOMERS
- ----------------------------------------  ----------------------------------------------------
<S>                                       <C>                     <C>
AEROSPACE...............................  Boeing                  Lockheed Martin
                                          British Aerospace       NASA
                                          Komatsu

AUTOMOTIVE..............................  Cummins Engine          Mitsubishi Motor Corporation
                                          Ford                    Renault
                                          General Motors

CHEMICAL PROCESS........................  Bayer                   3M
                                          Dow Chemical            Shell KSLA
                                          DuPont

ELECTRONICS.............................  Fujitsu                 IBM
                                          Hewlett-Packard         Motorola

HVAC/APPLIANCE..........................  Carrier                 Welbilt
                                          Hoover                  Whirlpool
                                          Osram/Sylvania

POWER GENERATION........................  Asea Brown Boveri       Mitsubishi Heavy Industries
                                          General Electric Power  Rolls Royce
                                          Systems                 Westinghouse
</TABLE>

THERMAL MANAGEMENT PRODUCTS AND SERVICES

    We provide total integrated solutions to our thermal management customers.
We have the thermal design know-how to first analyze customers' thermal
management problems at the device-, board- and system-level, to then design,
simulate and prototype thermal management solutions and to finally manufacture,
distribute and support these solutions around the world.

    Our design and applications engineers work concurrently with our customers'
design teams to develop optimal thermal solutions, which are increasingly being
outsourced by our customers. Working as an extension of the product design team,
Applied Thermal Technologies' engineers give customers easy access to our system
design expertise in thermal management on a time-and-materials consulting

                                       69
<PAGE>
basis. Additionally, Applied Thermal Technologies provides for a smooth
transition from system design and validation to complete outsourced product
solutions provided by Aavid Thermal Products.

    We design, manufacture and sell both standard and customized thermal
management products. We seek to become a strategic supplier to our customers and
to differentiate ourselves from our competitors by offering a higher level of
service. We currently offer heat sinks, interface materials and attachment
accessories, fans, heat spreaders and liquid cooling and phase change devices
that we configure to meet customer-specific needs. The prices for our thermal
management products (including attachment devices and interface materials),
depend primarily on cost, the technology used to make the part and its value in
the customer's application. Because of the continued shrinking time-to-market
for most new products and the corresponding contraction of design cycles, we
also offer simulation and modeling software to assist our customers in handling
the complexity of the design of a thermal solution. The following is a brief
description of our thermal management products and services:

<TABLE>
<CAPTION>
PRODUCT OR SERVICE                 DESCRIPTION                         APPLICATION
- ----------------------  ----------------------------------  ----------------------------------
<S>                     <C>                                 <C>
HEAT SINKS, FAN HEAT    These products are typically made   - Removes potentially damaging
  SINKS AND HEAT        from aluminum extrusions,           heat from microprocessors and
  SPREADERS             stampings, castings or                integrated circuits in
                        multi-technology assemblies. These    electronics applications
                        products have high surface area to
                        volume ratios and may rely on a
                        fan mounted directly on the heat
                        sink to increase the movement of
                        air.

INTERFACE MATERIALS     Attachment devices are the spring   - Increases the effectiveness of
  AND ATTACHMENT        clips, tapes, adhesives, tabs and   heat sinks
  ACCESSORIES           similar devices which are used to   - Promotes a highly efficient
                        attach the heat sink to the         thermal transfer between the
                        semiconductor or integrated           microprocessor or integrated
                        circuit device and/or to the          circuit and heat sink
                        customer's printed circuit board    - Reduces the cost of the
                        or system chassis. Interface        customer's installation and repair
                        materials include greases, silicon  - Transfers heat from the
                        pads and other materials which      component being cooled to the heat
                        have desirable thermal and            sink
                        electrical properties. We purchase
                        most of these materials on a
                        private label basis from a number
                        of suppliers.

LIQUID COOLING AND      These devices include cold plates,  - Moves highly concentrated heat
  PHASE CHANGE DEVICES  heat pipes and other liquid           from microprocessors and
                        cooling designs that dissipate        integrated circuits to a
                        heat by conducting or convecting      location where a traditional
                        the heat into a liquid, which then    heat sink can dissipate heat
                        transfers the heat away from the
                        source to the ultimate heat sink.

APPLIED THERMAL         Applied Thermal Technologies'       - Analyzes customers' thermal
  TECHNOLOGIES' DESIGN  facilities are staffed by             problems at the device-,
  CENTERS               technicians with thermal              board-and system-level
                        engineering and flow analysis       - Designs, simulates and
                        expertise and utilize a variety of  prototypes thermal management
                        sophisticated design, test and        solutions efficiently
                        validation hardware and software.
</TABLE>

                                       70
<PAGE>
COMPUTATIONAL FLUID DYNAMICS SOFTWARE PRODUCTS

    We are the leading provider of general purpose CFD software used to predict
fluid flow, heat and mass transfer, chemical reaction and related phenomena. We
provide CFD-based flow analysis software and consulting services that are used
by engineers in corporations worldwide for the design and analysis of products
and processes. Our software and services help engineers reduce engineering and
product development costs, improve product performance and reduce time-to-market
for new products.

    We currently license our software products to more than 2,000 licensees
worldwide. In North America, we typically license our software products under
one year, renewable agreements. In Europe and the Far East, a significant
portion of our CFD software sales are derived from licenses of this software for
one-time fees; in such situations, we also typically receive annual maintenance
and support fees.

    We have also introduced CFD-based industry-specific products, such as
Icepak, for use by designers and engineers in the electronics cooling industry,
and Mixsim, for use by designers and engineers in the chemical mixing industry.
We believe that our relatively easy-to-use, industry-specific products are
expanding the CFD total market beyond its traditional user base of Ph.D.-level
engineers in corporate research and development centers to the larger base of
design engineers.

    We also market engineering consulting services. With over 15 years of CFD
and engineering consulting experience, our worldwide team of CFD professionals
supports clients with senior engineering consultants, experienced CFD analysts,
leading CFD software developers and mesh generation experts. Support services
include expertise in the physics of heat, fluid flow and related phenomena, in
CFD modeling and analysis, and in selection of engineering design solutions. In
addition to providing CFD software expertise and access to high-performance
computing systems, our CFD software consulting group works under contract to
develop software with specific features required by individual clients.

    We provide a complete suite of CFD software products, with each product
designed for a specific task or for optimal performance on a specific class of
problems. The following is a brief description of our CFD software products:

<TABLE>
<CAPTION>
PRODUCT                            DESCRIPTION                           FEATURES
- ----------------------  ----------------------------------  ----------------------------------
<S>                     <C>                                 <C>
FLUENT                  FLUENT is general purpose CFD       - Provides a choice of solver
                        software used across a wide range   options for optimum convergence
                        of industries and is ideally          and accuracy for a wide range of
                        suited for incompressible and         flow regimes
                        mildly compressible (transonic)     - Structured and solution-adaptive
                        and highly compressible               unstructured mesh capability
                        (supersonic and hypersonic) flows.  - Enables easier problem setup
                        FLUENT contains physical models
                        for a wide range of applications
                        including turbulent flows, heat
                        transfer, reacting flows, chemical
                        mixing, combustion and multi-phase
                        flows.

FIDAP                   FIDAP is general purpose CFD        - Offers complete mesh flexibility
                        software for the simulation of      - Provides a wide range of
                        incompressible or compressible      physical models, with particular
                        flows, including prediction of        strength for application in the
                        liquid-free surfaces,                 materials processing,
                        non-Newtonion rheology and            biomedical, semiconductor, food
                        advanced radiation modeling.          paper and chemical industries
</TABLE>

                                       71
<PAGE>

<TABLE>
<CAPTION>
PRODUCT                            DESCRIPTION                           FEATURES
- ----------------------  ----------------------------------  ----------------------------------
<S>                     <C>                                 <C>
ICEPAK                  ICEPAK is a fully-interactive,      - Used for component-, board- and
                        object-based CFD software tool        cabinet-level design
                        specifically designed to analyze    - Reduces design costs
                        air flow and thermal management in  - Reduces the time-to-market of
                        electronics design.                   high-performance electronic
                                                              systems

POLYFLOW                POLYFLOW is CFD software capable    - Analysis of polymer processing,
                        of "inverse" die design. This         including extrusion die design,
                        allows designers to compute the       blow molding, thermoforming,
                        die shape required for a desired      plastic film casting, float
                        extrudate shape. POLYFLOW is used     glass production, thin sheet
                        by major resin producers and major    forming, fiber drawing, wire
                        plastics and rubber producers.        coating and related materials
                                                              processing flows

MIXSIM                  Based on inputs from the designer,  - Eliminates the need for process
                        MIXSIM automates the CFD model        plant engineers to learn the
                        generation and simulation process     more complex usage of general
                        for computer analysis of agitated     purpose CFD software by building
                        mixing vessels used in the            CFD software specifically for
                        chemical and process industries.      computer analysis of agitated
                                                              mixing vessels

GAMBIT                  GAMBIT supports a single user       - Reduces the time to create a CFD
                        interface for geometry creation       model
                        and meshing. Different CFD          - Allows users to import
                        problems require different mesh     geometries created under other
                        types, and GAMBIT brings together     CAD/CAE packages into the Fluent
                        all of Fluent's options in one        suite of software products.
                        environment.                        - Enables users to automatically
                                                              create unstructured tetrahedral
                                                              meshes for extremely complex
                                                              geometries
                                                            - Provides a concise and powerful
                                                            set of solid modeling-based
                                                              geometry tools with both
                                                              geometry and "clean-up"
                                                              functions
</TABLE>

SALES AND SUPPORT

    We sell our thermal management products and CFD software primarily through a
global network of direct sales personnel, manufacturers' representatives, agents
and a network of independent distributors. We provide support services to our
customers, particularly in the CFD software area where we believe that
high-quality support service is critical to the success of the CFD software
business. Aavid Thermalloy (including Applied Thermal Technolgies) and Fluent
both have their own sales, support and marketing personnel, all of whom
cross-sell each other's products and services where appropriate. We currently
employ approximately 243 sales, support and marketing personnel.

    During 1997, 1998 and the nine months ended October 2, 1999, sales to
independent distributors accounted for 10.6%, 9.0% and 8.3%, respectively, of
our net sales. The largest single distributor accounted for less than 3% of our
net sales in each of those periods. In 1997, 1998 and the nine months ended
October 2, 1999, international sales (excluding sales of the Intel Special
Product) accounted for 34.7%, 36.4% and 37.9%, respectively, of our net sales.

                                       72
<PAGE>
TECHNOLOGY

    We believe that technology leadership is essential to our growth strategy
and have focused our approximately 100 Ph.D.s and 230 engineers on the
development of technology in two areas:

    THERMAL MANAGEMENT TECHNOLOGY.  We believe that we are a technology leader
in thermal management due to our extensive design expertise, technical
manufacturing capabilities and process technology. We intend to develop new
technologies and to enhance existing technologies in order to meet our
customers' needs for higher performance products on a timely basis.

    We have developed proprietary software tools (analytical models) which
enable fast approximation answers for a large class of thermal management
problems which, in turn, permits quicker design and prototyping of thermal
solutions. We have extensive prototyping capabilities and state-of-the-art
thermal laboratory facilities, including a wind tunnel which allows us to test
and validate the design of thermal solutions.

    As part of Aavid Thermalloy, Applied Thermal Technologies leverages Aavid
Thermalloy's capabilities and Icepak's technology to assist customers in
analyzing their thermal problems at the device-, board- and system-levels and to
efficiently design, simulate and prototype thermal management solutions. By
entering into the customer relationship at the onset of the product design
cycle, Applied Thermal Technologies greatly enhances our knowledge of future
industry trends, including technology development and acceptance. Additionally,
Applied Thermal Technologies provides a smooth transition from design and
validation to outsourced manufacturing with Aavid Thermalloy.

    COMPUTATIONAL FLUID DYNAMICS SOFTWARE TECHNOLOGY.  We believe that we are
the technology leader in CFD software. Fluent's CFD software includes:

    - automatic unstructured mesh generation, which allows the automatic
      creation of meshes,

    - numerical algorithms for the accurate solution of fluid flow equations on
      structured and unstructured meshes,

    - solution adaptive mesh which allows for interactive mesh refinement to
      provide improved solution accuracy,

    - state-of-the-art physical models for important fluid flow phenomena such
      as turbulence, turbulence-chemistry interactions, free surface flows and
      multiphase flows,

    - algorithms for efficient execution on multi-processor computers and
      distributed computer networks,

    - interactive client/server architecture with a flexible and customizable
      user interface, and

    - post-processing and data analysis tools.

PRODUCT DEVELOPMENT

    Our thermal management product development activities are focused on
lowering production costs, improving thermal characteristics and ease of
attachment of conventional heat sinks, and developing new thermal management
products and technologies to address the emerging and anticipated thermal
management problems of our customers. We are developing new products, both
internally as well as through collaborative efforts with third parties. These
development efforts are directed toward: heat sink characterization and
optimization; fan designs; air flow management; boundary layer optimization and
focused flow; recirculating passive and active cooling systems including heat
pipes; thermoelectric coolers, which use electricity to create a temperature
difference across an interface between the electronic device and a heat sink;
liquid and sub-ambient cooling systems; tab and surface mount heat sink
attachment methods; vacuum die casting; engineered materials and net shape part
manufacturing technology; direct chip mounting to extruded heat sinks; and
highly thermally conductive adhesive and interface systems.

                                       73
<PAGE>
    Our CFD product development activities are focused on enhancing the
capabilities of its solvers, implementing new physical models to increase the
range of applications and developing front-end user interfaces that are easy to
use for engineers in specific industries. We are also focusing on various
application and industry-specific CFD software projects which we believe will
enable us to penetrate the design engineering market.

MANUFACTURING AND FACILITIES

    A key element of our business strategy has been to expand internationally.
Many of our customers have short product cycles that demand facilities to
support quick-ramp, high-volume, high-quality manufacturing at their
geographically dispersed manufacturing locations. Our acquisition of Thermalloy,
which has manufacturing facilities in Italy, Malaysia, Mexico and the United
Kingdom, significantly expands our manufacturing operations outside the United
States. We plan to continue to build or acquire additional manufacturing
facilities overseas to better service our customers, many of whom have moved
manufacturing operations and expanded their business overseas.

    Aavid Thermalloy has a total of approximately 1,335,000 square feet of
manufacturing facilities with locations in Laconia and Franklin, New Hampshire;
Santa Ana, California; Dallas and Terrell, Texas; Mexico; the United Kingdom (3
facilities); Italy; Germany (Curamik facility); Malaysia; Singapore; Taiwan;
China; and Toronto, Canada. We employ a broad range of aluminum fabrication and
processing capabilities. Manufacturing operations consist of extrusion, cutting,
stamping, machining, assembling and finishing, including anodizing capabilities.
We have a substantial in-house tool and die capability that enables us to create
our own extrusion and progressive stamping dies and other production tooling.

    Recently, Aavid Thermal Products expanded to more than 120,000 square feet
of manufacturing operations in Guang Dong Province, China. The new facilities
support high-volume, quick-ramp manufacturing of thermal management solutions
primarily for Aavid's customers in the computer industry, which often face
volatile market demands and short product cycles. Aavid Thermal Products closed
down its manufacturing facility in Manchester, New Hampshire at the end of 1998
due to a change in product mix at a major customer. Fluent's total sales,
marketing, development, and support facilities consist of approximately 94,000
square feet.

    We operate in the following locations:

<TABLE>
<CAPTION>
U.S. LOCATION                                  PRINCIPAL ACTIVITY
- -------------                                  ------------------
<S>                                            <C>
Concord, NH..................................  Corporate Offices
Chicago, IL..................................  Fluent-Software Development, Sales and
                                               Marketing
Dallas, TX*..................................  Aavid Thermalloy-Manufacturing,
                                               Curamik-Sales and Marketing
Franklin, NH.................................  Aavid Thermalloy-Aluminum Extrusion
Laconia, NH..................................  Aavid Thermalloy-Manufacturing
Lebanon, NH..................................  Fluent-Software Development, Sales and
                                               Marketing
Santa Ana, CA+...............................  Aavid Thermalloy-Manufacturing
Santa Clara, CA..............................  Applied Thermal Technologies-Research and
                                               Development and Consulting
Terrell, TX..................................  Aavid Thermalloy-Manufacturing
</TABLE>

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

*   Indicates facility acquired in the Thermalloy acquisition.

+   Indicates facility expected to be closed in 2000.

                                       74
<PAGE>

<TABLE>
<S>                                            <C>
INTERNATIONAL LOCATION                         PRINCIPAL ACTIVITY
- ---------------------------------------------  ---------------------------------------------
Toronto, Canada..............................  Aavid Thermalloy-Manufacturing
Eschenbach, Germany*.........................  Curamik-Manufacturing
Kowloon, Hong Kong*+.........................  Aavid Thermalloy-Manufacturing
Pune, India..................................  Fluent-Software Development, Sales and
                                               Marketing
Bologna, Italy*..............................  Aavid Thermalloy-Manufacturing
Malacca, Malaysia*...........................  Aavid Thermalloy-Manufacturing
Monterrey, Mexico*...........................  Aavid Thermalloy-Manufacturing
Guang Dong Prov., PRC........................  Aavid Thermalloy-Manufacturing
Singapore....................................  Aavid Thermalloy-Manufacturing
Taipei, Taiwan...............................  Aavid Thermalloy-Manufacturing
Swindon, U.K.*...............................  Aavid Thermalloy-Manufacturing
Corby, U.K.*+................................  Aavid Thermalloy-Manufacturing
High Wycombe, U.K.+..........................  Aavid Thermalloy-Manufacturing
Sheffield, U.K...............................  Fluent-Software Development, Sales and
                                               Marketing
</TABLE>

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

*   Indicates facility acquired in the Thermalloy acquisition.

+   Indicates facility expected to be closed in 2000.

SUPPLIERS

    We purchase raw aluminum, aluminum extrusion, aluminum coil and various
components from a limited number of outside sources. We purchase substantially
all of our aluminum coil stock from a single supplier. We believe that
purchasing aluminum extrusion and coil stock from a limited number of suppliers
is necessary to obtain lower prices and to consistently achieve the tolerances
and design and delivery flexibility that we require.

    For raw aluminum extrusion and coil stock, we typically make purchasing
commitments to key suppliers of up to 24 months. In return, these suppliers
commit to maintaining local inventory and to reserving run-time on their
critical machines. The cost of aluminum extrusion is generally negotiated
annually, with the price adjusted monthly, based upon the changes in the price
of aluminum ingot, which has historically been highly cyclical. In addition, we
produce approximately 50% of our domestic aluminum extrusion requirements at our
extrusion facility in Franklin, New Hampshire, which has two extrusion presses.

COMPETITION

    Our thermal management products business competes with a number of major
providers of thermal management products located in the United States, Asia and
Europe. Two of our most significant competitors are Hon Hai Precision Components
Manufacturing (d/b/a Foxconn) and Wakefield Engineering, Inc. Foxconn is a
Taiwan-based company that sells thermal management products as part of its
broader electronic components products portfolio. Wakefield is a subsidiary of
publicly traded Alpha Technologies Group, Inc. and mainly focuses on thermal
management products for industrial electronics applications.

    In addition, there are a large number of smaller heat sink companies, as
well as hundreds of machine shops, that fabricate heat sinks, usually under
subcontract with an OEM customer. Further, some aluminum die casters offer cast
heat sinks, and a number of aluminum extruders sell heat sink products and
fabrication capability, including aluminum extruders serving the automotive
industry and the power conversion market.

    Fluent currently competes with a number of privately held companies,
primarily on the basis of product performance. To the extent that Fluent expands
into additional application and industry-specific markets, it will encounter
additional competition from software companies already serving such specific
markets. In addition, certain CFD software is available in the public domain.

                                       75
<PAGE>
BACKLOG AND LICENSE RENEWAL

    Our hardware products typically are produced and shipped within two months
of the receipt of orders and, accordingly, we operate with little backlog. As a
result, net sales in any quarter generally are dependent on orders booked and
shipped in that quarter. All orders are subject to cancellation or rescheduling
by customers. Because of our quick turn of orders to shipments, the timing of
orders, delivery intervals, customer and product mix and the possibility of
customer changes in delivery schedules, we do not believe our backlog at a
particular date is a reliable indicator of actual sales for any succeeding
period.

    Our software products are typically sold under annual license agreements. In
recent years, approximately 80% of our annual software license revenue was
renewed in the following year.

LEGAL PROCEEDINGS

    Following the public announcement of the merger with Heat Merger Corp.,
lawsuits were filed against us, Willis Stein, our directors and one former
director in the Court of Chancery of the State of Delaware by certain of our
stockholders. The complaints allege, among other things, that our directors have
breached their fiduciary duties and seek to enjoin, preliminarily and
permanently, the merger and also seek compensatory damages. The stockholder
plaintiffs, on behalf of our public stockholders, also seek class action
certification for their lawsuits. We believe the actions to be without merit and
intend to contest the actions vigorously.

    On March 4, 1998, Materials Innovation, Inc. of Lebanon, New Hampshire and
two of its principals, Alan Beane and Glenn Beane, filed a petition for
declaratory judgment against Aavid Thermal Products in Grafton County (New
Hampshire) Superior Court. The petitioners have asked the court to declare as
terminated an agreement between Petitioners and Aavid dated October 14, 1993.
Petitioner Alan Beane was formerly our Chief Executive Officer and one of our
directors, who, we believe, beneficially owns more than 10% of our common stock.

    The agreement grants to Aavid Thermal Products licenses for two patents, one
involving a clamp for attaching heatsinks to semiconductors, and the other
involving a process to make heatsinks by vacuum die casting. The agreement also
provides Aavid Thermal Products with rights to potential technology of Materials
Innovation relating to its thermal products business, and prohibits Petitioners
from competing against Aavid Thermal Products for the ten-year term of the
Agreement. Petitioners claim that Aavid Thermal Products has failed to pay
royalties associated with the vacuum die cast patent. The petition does not seek
monetary damages from Aavid.

    On January 29, 1999, the Grafton County Superior Court granted our motion to
dismiss the Petitioner's declaratory judgment petition. The petitioners appealed
that dismissal but then subsequently withdrew that appeal. Materials Innovation
then commenced arbitration of the same issue; however, the arbitration and a
related declaratory judgment action brought by us to have the Materials
Innovation vacuum die cast patent declared invalid was stayed by agreement
pending completion or termination of the merger. Although we believe that the
termination of the agreement with Materials Innovation would not have a
materially adverse effect on our business, there can be no assurance it will not
have such a materially adverse effect in the future.

    We are involved in various other legal proceedings that are incidental to
the conduct of our business, none of which we believe could reasonably be
expected to have a materially adverse effect on our financial condition.

EMPLOYEES

    As of October 31, 1999, we had a total of approximately 3,500 employees.
Except for the employees in our newly acquired manufacturing facility in Mexico,
none of our employees is represented by labor unions or collective bargaining
units. We believe that our relationship with our employees is good.

                                       76
<PAGE>
                                   MANAGEMENT

    We are a wholly owned subsidiary of Holdings as a result of the merger.
Holdings is a corporation whose affairs are governed by a board of directors.
The following table sets forth certain information about Holdings' directors and
our directors and executive officers and their ages as of January 1, 2000. The
boards of directors of Holdings and Aavid are currently comprised of two
representatives of Willis Stein. In addition, we anticipate that Ronald F.
Borelli, Bharatan R. Patel and possibly other individuals will be elected to the
boards of directors of Holdings and Aavid. The election of directors will be
subject to the terms of the stockholders agreement. See "Certain Relationships
and Related Transactions-Stockholders Agreement."

<TABLE>
<CAPTION>
NAME                                             AGE                          POSITION
- ---------------------------------------------  --------   ------------------------------------------------
<S>                                            <C>        <C>
Ronald F. Borelli............................     63      Chairman of the Board of Directors
Bharatan R. Patel............................     51      President and Chief Executive Officer, Aavid;
                                                          Chief Executive Officer, Fluent
John W. Mitchell.............................     50      Vice President and General Counsel, Aavid
H. Ferit Boysan..............................     52      President and Chief Operating Officer, Fluent
George P. Dannecker..........................     50      President and Chief Operating Officer, Aavid
                                                            Thermalloy
Peter Christie...............................     55      Vice President and Chief Financial Officer of
                                                          Fluent
Avy H. Stein.................................     45      Director
Daniel H. Blumenthal.........................     36      Director
</TABLE>

    RONALD F. BORELLI has been our Chairman of the Board since joining Aavid on
October 15, 1996 as its Chief Executive Officer and as Chief Executive Officer
of Aavid Thermal Products, positions he held until December 31, 1999. He has
been one of our directors since October 1993, and served as our President and
President of Aavid Thermal Products from October 15, 1996 to October 15, 1997.
From March 1989 until he joined Aavid, Mr. Borelli was the Chief Executive
Officer and a Director of Spectra, Inc., a hot melt ink jet company focusing on
color printers. From 1982 to March 1989 Mr. Borelli was a Senior Vice President
of SCI Systems. Prior to that he spent 20 years at Honeywell in a variety of
engineering and management positions.

    BHARATAN R. PATEL, PH.D. became our Chief Executive Officer on January 1,
2000. He has been one of our directors since April 1996, our President since
October 15, 1997 and Chief Executive Officer of Fluent since he helped form it
in 1988 as a subsidiary of Creare, Inc. He served as our Chief Operating Officer
from October 15, 1997 until December 31, 1999. Dr. Patel worked at
Creare, Inc., an engineering consulting firm, from 1976 to 1988, serving in
various capacities including Principal Engineer and Vice President. From 1971 to
1976, Dr. Patel was employed as a Senior Engineer in the Power Systems Group of
Westinghouse Electric Corporation.

    JOHN W. MITCHELL joined us in December 1995 as Vice President and General
Counsel. From 1979 until he joined us, Mr. Mitchell was a corporate and business
attorney at Sulloway & Hollis, a Concord, New Hampshire law firm, where he
served as Aavid Thermal Products' principal outside legal counsel since
May 1985.

    H. FERIT BOYSAN, PH.D. became Chief Operating Officer of Fluent in
July 1997 and President of Fluent in December 1998. Since 1991, he had been
Managing Director of Fluent's European operations, headquartered in Sheffield,
England. From 1986 to 1991, Dr. Boysan was the Managing Director of Flow
Simulations, Ltd., the European distributor of Fluent products until the
formation of Fluent Europe in 1991. Dr. Boysan was one of the original
developers of Fluent's CFD software.

    GEORGE P. DANNECKER became President and Chief Operating Officer of Aavid
Thermal Products in October 1997. Prior to that appointment, he had been Vice
President--Marketing and Sales of Aavid Thermal Products since February 1994.
Prior to joining Aavid Thermal Products, Mr. Dannecker was

                                       77
<PAGE>
employed by Concord Communications, Inc., a telecommunications software company,
where he was Vice President-Sales and Service from March 1986 to February 1994.

    PETER CHRISTIE joined Fluent in 1998 as its Vice President and Chief
Financial Officer. From 1984 to 1998, Mr. Christie held several senior
management positions, including President and Chief Financial Officer, at Verax
Corporation, a bioprocessing company. Prior to joining Verax, Mr. Christie was
employed at Creare Inc., an engineering consulting firm, where he held the
position of Chief Financial Officer from 1973 to 1978 and was President and
founder of Creare Products Inc., a medical instruments manufacturer, from 1978
to 1984.

    AVY H. STEIN became a director upon consummation of the merger on
February 2, 2000. Mr. Stein has been a managing director of Willis Stein &
Partners since its inception in 1994. Prior to that time, he served as a
managing director of Continental Illinois Venture Corporation, or CIVC, a
venture capital investment firm, from 1989 to 1994. Prior to his tenure at CIVC,
Mr. Stein served as a special consultant for mergers and acquisitions to the
chief executive officer of NL Industries, Inc.; as the chief executive officer
and principal shareholder of Regent Corporation; as president of Cook Energy
Corporation and as an attorney with Kirkland & Ellis, a national law firm.
Mr. Stein also serves as a director of CTN Media Group, Inc., Racing Champions
Corporation and Tremont Corporation.

    DANIEL H. BLUMENTHAL became a director upon consummation of the merger on
February 2, 2000. Mr. Blumenthal has been a managing director of Willis Stein &
Partners since its inception in 1994. Prior to that time, he served as vice
president of CIVC from 1993 to 1994, and as a corporate tax attorney with
Latham & Watkins, a national law firm, from 1988 to 1993.

COMPENSATION OF DIRECTORS

    We will reimburse members of the board of directors for any out-of-pocket
expenses incurred by them in connection with services provided in such capacity.
In addition, we anticipate that outside directors will receive compensation for
serving as directors; however, the amount of compensation has not yet been
determined.

                                       78
<PAGE>
COMPENSATION OF EXECUTIVE OFFICERS

    The following table summarizes all compensation earned by or paid to our
former Chief Executive Officer and the four other most highly paid executive
officers whose annual salary and bonus exceeded $100,000 (collectively, the
"Named Executive Officers") for services rendered in all capacities to Aavid
during the fiscal years indicated.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                       LONG-TERM
                                                                                     COMPENSATION
                                                                                        AWARDS
                                                            COMPENSATION          -------------------
                                                      -------------------------       SECURITIES
                                                        ANNUAL                        UNDERLYING
NAME AND PRINCIPAL POSITION             FISCAL YEAR     SALARY          BONUS           OPTIONS
- ---------------------------             -----------   -----------      --------   -------------------
<S>                                     <C>           <C>              <C>        <C>
Ronald F. Borelli(1)..................     1999        $325,316        $150,000          50,000
  Chairman of the Board and                1998         299,787              --         100,000
  Chief Executive Officer                  1997         254,808         150,000              --

Bharatan R. Patel(3)..................     1999        $244,115        $125,000          24,950
  President and Chief Operating            1998         225,000              --          10,000
  Officer                                  1997         200,000          83,744              --

George P. Dannecker(4)................     1999        $212,000        $100,000          15,000
  President and Chief Operating            1998         200,000              --          24,900
  Officer of Aavid Thermal Products        1997         174,237          59,100          17,320

H. Ferit Boysan(5)....................     1999        $169,365        $137,300          24,950
  President and Chief Operating            1998         165,858          79,065           5,000
  Officer of Fluent                        1997         144,637          62,211              --

John W. Mitchell......................     1999        $196,088        $ 75,000          10,000
  Vice President, General                  1998         185,228              --           3,000
  Counsel and Secretary                    1997         172,774          34,650           2,393
</TABLE>

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

(1) Mr. Borelli, a director of Aavid, served as Aavid's President from
    October 15, 1996 to October 15, 1997 and as Aavid's Chief Executive Officer
    from October 15, 1996 to December 31, 1999. Mr. Borelli continues to serve
    as Chairman of the Board.

(3) Mr. Patel became President and Chief Operating Officer of Aavid in
    October 1997, and became Chief Executive Officer of Aavid on January 1,
    2000.

(4) Mr. Dannecker became President and Chief Operating Officer of Aavid Thermal
    Products in October 1997.

(5) Mr. Boysan became President of Fluent in December 1998.

EMPLOYMENT AGREEMENTS

    Aavid has entered into an employment agreement with Mr. Mitchell, which
currently expires on December 5, 2001. Aavid Thermal Products has entered into
an employment agreement with Mr. Dannecker, which currently expires on June 30,
2002; and Fluent has entered into an employment agreement with Mr. Patel, which
currently expires on May 1, 2001, and with Mr. Boysan, which currently expires
on August 24, 2002. Each of these employment agreements provides for automatic
renewal for successive two year terms (one year in the case of Mr. Dannecker)
unless either party gives written notice to the other to the contrary at least
180 days prior to its expiration; however, each of Messrs. Mitchell, Dannecker,
Patel and Boysan are entitled to terminate his employment at any time by giving
90 days' notice to Aavid.

                                       79
<PAGE>
    The employment agreements require each employee to devote his full business
time and best efforts, business judgment, skill and knowledge exclusively to the
advancement of the business and interests of Aavid. The employment agreements
currently provide for the payment of a base salary to Messrs. Patel, Boysan,
Mitchell and Dannecker equal to $250,000, $180,000, $195,000, and $212,000,
respectively, subject to increase at the discretion of the board of directors of
their respective employers. Each employment agreement provides that the employee
will continue to receive his base salary, bonuses, benefits and other
compensation for a specified period in the event their respective employers
terminate their employment other than for "cause" or under certain other
circumstances.

    Each of Messrs. Dannecker, Mitchell, Boysan and Patel is entitled to an
annual bonus based on performance. Mr. Patel is entitled to a target annual
bonus of $125,000 based upon achievement in each fiscal year. Mr. Dannecker is
entitled to receive a target annual bonus of $100,000 based on Aavid Thermal
Products' actual performance measured against budgeted performance.
Mr. Mitchell is entitled to receive an annual bonus of up to $65,000 based on
his management of our legal expenses. Mr. Boysan is entitled to an annual bonus
based on our actual performance against budgeted performance. We may renegotiate
our obligation to make the payments under those employment agreements in
connection with certain public offering or acquisition transactions.

    The employment agreements contain non-competition covenants, waivable by us,
which survive the termination of each employee's employment with us until two
years from the date the employee's employment terminates (the "non-competition
period"). In addition to other compensation payable to each of
Messrs. Dannecker, Mitchell, Patel and Boysan under their agreements, during the
non-competition period we are required to pay each employee one-half (75% of
base salary in the case of Mr. Boysan and $10,000 per month in the case of
Mr. Patel) of his highest prior base salary per annum.

                                       80
<PAGE>
                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

SECURITYHOLDERS' AGREEMENT

    Holdings, Holdings II and Willis Stein and the other equity co-investors
entered into a securityholders' agreement concurrently with the closing of the
merger and related transactions. The securityholders' agreement provides for:

    - the composition of the boards of directors of Holdings and Holdings II,
      which are currently the same;

    - restrictions on the transfer of equity securities of Holdings and Holdings
      II, including rights of first refusal in favor of Holdings or Holdings II,
      as applicable, and the other equity investors and "tag along" rights in
      favor of the other equity investors;

    - registration rights relating to the equity securities of Holdings and
      Holdings II, covering up to four demand registrations in favor of Willis
      Stein, two demand registrations in favor of a majority of the non-Willis
      Stein equity investors at such time as Holdings or Holdings II is eligible
      to use a "short-form" registration statement, and unlimited piggyback
      registrations in favor of all of the equity investors;

    - obligations of the equity investors to contribute additional capital to
      Holdings to enable Holdings to satisfy its obligations under the Make-Well
      Agreement decribed under "Description of the Notes--Make-Well Agreement";

    - obligations of the equity investors upon a sale of Aavid (including a sale
      of any of its subsidiaries); and

    - pre-emptive rights in favor of the non-Willis Stein equity investors in
      connection with issuances of equity to Willis Stein.

    Under the terms of the securityholders' agreement, the equity investors have
agreed to vote their shares in favor of those individuals designated by Willis
Stein to serve on the respective boards of directors of Holdings and Holdings
II, and have further agreed that Willis Stein (through Holdings and/or Holdings
II, as the case may be) may control the circumstances and negotiate the terms
under which a sale of Aavid (or a sale of a subsidiary) may take place. Willis
Stein may also control the circumstances under which a public offering of
Holdings', Holdings II's, Aavid's or a subsidiary's equity securities may take
place.

CONVERSION OF AAVID THERMAL PRODUCTS TO LIMITED LIABILITY COMPANY STRUCTURE

    For purposes of tax structuring, since the closing of the merger our thermal
management business has been operated by a newly formed limited liability
company, known as Aavid Thermalloy, LLC. Each of Aavid Thermalloy, LLC's
domestic subsidiaries were converted into a Delaware limited liability company.
We continue to control Aavid Thermalloy, LLC and the thermal management business
through a preferred equity interest, having a liquidation value of approximately
$95 million, and a 5% common equity interest in Aavid Thermalloy, LLC. In
connection with this transaction, Holdings II invested approximately $5 million
to acquire 95% of the common equity of Aavid Thermalloy, LLC. The owners of the
equity of Holdings and Holdings II are currently the same.

                                       81
<PAGE>
         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    Holdings currently owns all of the issued and outstanding stock of Aavid
(excluding detachable warrants, sold to noteholders in connection with the sale
of the outstanding notes, to acquire, in the aggregate, 60 shares of Class A
common stock and 60 shares of Class H common stock, representing 3% of the
common stock of Aavid (on a fully diluted basis)).

    The following table sets forth certain information regarding the beneficial
ownership of the issued and outstanding common stock of Holdings as of March 1,
2000. For a description of certain voting and other arrangements among such
holders, see "Certain Relationships and Related Transactions." None of our
officers or directors own any Holdings securities, except as set forth below.

<TABLE>
<CAPTION>
                                                            BENEFICIAL OWNERSHIP(1)
                                    -----------------------------------------------------------------------
                                    NUMBER OF SHARES   NUMBER OF SHARES   TOTAL NUMBER OF        TOTAL
       NAME AND ADDRESS OF             OF CLASS A         OF CLASS B         SHARES OF       PERCENTAGE OF
         BENEFICIAL OWNER             COMMON STOCK       COMMON STOCK      COMMON STOCK     COMMON STOCK(2)
- ----------------------------------  ----------------   ----------------   ---------------   ---------------
<S>                                 <C>                <C>                <C>               <C>
Willis Stein(3)...................     4,938,500.0        4,938,500.0       9,877,000.0          67.10%
The Chase Manhattan Bank,
  as trustee for First Plaza Group
  Trust(3)........................     1,210,416.5        1,210,416.5       2,420,833.0          16.45%
Nassau Capital(4).................       484,167.0          484,167.0         968,334.0           6.58%
Abbott Capital Management(5)......       484,167.0          484,167.0         968,334.0           6.58%
BancBoston Investments, Inc.(6)...       242,083.5          242,083.5         484,167.0           3.29%
</TABLE>

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

(1) "Beneficial ownership" generally means any person who, directly or
    indirectly, has or shares voting or investment power with respect to a
    security or has the right to acquire such power within 60 days. Unless
    otherwise indicated, we believe that each holder has sole voting and
    investment power with regard to the equity interests listed as beneficially
    owned.

(2) For each beneficial owner listed in the table above, the percentage of
    outstanding Holdings' Class A common stock, Class B common stock and total
    common stock owned by such holder is the same.

(3) Consists of 4,641,572.5 shares of each of Class A common stock and Class B
    common stock directly beneficially held by Willis Stein & Partners II, L.P.
    and 296,927.5 shares of each of Class A common stock and Class B common
    stock directly beneficially held by Willis Stein & Partners Dutch, L.P.
    Willis Stein & Partners Management II, L.L.C. is the general partner of both
    partnerships and may be deemed to beneficially own such shares. Avy H. Stein
    and Daniel H. Blumenthal, as managing directors of Willis Stein & Partners
    Management II, L.L.C., may be deemed to beneficially own the shares of
    common stock beneficially owned by the partnerships and their general
    partner. Messrs. Stein and Blumenthal disclaim beneficial ownership of any
    of such shares. Willis Stein's address is 227 West Monroe Street, Suite
    4300, Chicago, Illinois 60606.

(4) The Chase Manhattan Bank acts as the trustee for the First Plaza Group
    Trust, a trust under and for the benefit of certain employee benefit plans
    of General Motors Corporation ("GM"), its subsidiaries and unrelated
    employers. These shares may be deemed to be owned beneficially by General
    Motors Investment Management Corporation ("GMIMCo"), a wholly-owned
    subsidiary of GM. GMIMCo's principal business is providing investment advice
    and investment management services with respect to the assets of certain
    employee benefit plans of GM, its subsidiaries and unrelated employers, and
    with respect to the assets of certain direct and indirect subsidiaries of GM
    and associated entities. GMIMCo is serving as the trust's investment manager
    with respect to these shares and in that capacity it has the sole power to
    direct the trustee as to the voting and disposition of these shares. Because
    of the trustee's limited role, beneficial ownership of the shares by the
    trustee is disclaimed. First Plaza Group Trust's address is c/o GMIMCo, 767
    Fifth Ave., 16th Floor, New York, NY 10153.

                                       82
<PAGE>
(5) Consists of 480,455.0 shares of each of Class A common stock and Class B
    common stock directly beneficially held by Nassau Capital Partners III L.P.
    and 3,712.0 shares of each of Class A common stock and Class B common stock
    directly beneficially held by NAS Partners I L.L.C. Such funds' address is
    22 Chambers Street, Princeton, New Jersey 08542.

(6) Consists of 378,255.5 shares of each of Class A common stock and Class B
    common stock directly beneficially held by Abbott Capital 1330 Investors II,
    L.P., 75,651.0 shares of each of Class A common stock and Class B common
    stock directly beneficially held by Abbott Capital Private Equity Fund III,
    L.P. and 30,260.5 shares of each of Class A common stock and Class B common
    stock directly beneficially held by BNY Partners Fund, L.L.C. The address of
    such funds is c/o Abbott Capital Management, LLC, 1330 Avenue of the
    Americas, Suite 2800, New York, New York 10019.

(7) BancBoston's address is 175 Federal Street, 10th Floor, Boston,
    Massachusetts 02110.

    Each of the stockholders listed in the table above currently holds an
equivalent percentage interest in the Class A common stock and Class B common
stock of Holdings II, which holds 95% of the outstanding common membership
interests in Aavid Thermalloy, LLC, as more fully described under the section
"Certain Relationships and Related Transactions--Conversion of Aavid Thermal
Products to Limited Liability Company Structure" in this prospectus.

MANAGEMENT EQUITY

    At the time the merger was completed, all options to purchase shares of
Aavid common stock held by members of management were converted into the right
to receive cash equal to the product of the number of shares subject to each
option times the excess, if any, of $25.50 per share over the exercise price per
share for such option.

    Willis Stein has advised us that it typically makes available, to management
and key employees of its portfolio companies, up to 10% of the fully-diluted
common equity of the portfolio company and the opportunity to co-invest in the
portfolio company on the same economic terms as Willis Stein. Our management and
key employees have not had any discussions with Willis Stein concerning any such
investment by them, and no agreements, arrangements or understandings have been
reached between Willis Stein and our management and key employees in this
regard.

                                       83
<PAGE>
                    DESCRIPTION OF SENIOR CREDIT FACILITIES

    On October 21, 1999, we entered into a new senior secured credit facility
providing for a term loan of $80.0 million, the proceeds of which were used to
finance the Thermalloy acquisition, and a $20.0 million revolving credit
facility, $5.3 million of which was drawn at the closing of the acquisition. As
part of the transactions relating to the merger, we repaid all of the
outstanding term loan and all of the outstanding revolving loan and entered into
an amended and restated credit facility. Under the amended and restated credit
facility, a syndicate of lenders, including Canadian Imperial Bank of Commerce,
as agent, agreed to loan us $75.0 million, consisting of $53.0 million in term
loans (which were fully drawn at closing) and $22.0 million in revolving loans
(of which $1.7 million was drawn at closing). The amended and restated credit
facility was used to repay existing indebtedness under the credit facility and
pay transaction fees and expenses, and amounts available under this facility may
in the future be used for working capital, capital expenditures and permitted
acquisitions and for general corporate purposes.

    Principal on the term loan is repayable in 18 quarterly installments over a
period of approximately five years, commencing December 31, 2000 and ending
March 31, 2005 as follows: five installments of $2,000,000; four installments of
$2,500,000; four installments of $2,750,000; two installments of $3,200,000; two
installments of $3,900,000; and a final installment of $7,800,000. In addition,
commencing with the fiscal year ended December 31, 2001, we will be required to
apply 50% of our excess cash flow to permanently reduce the term loan. The
revolving loans mature on March 31, 2005.

    At our option, the interest rates per annum applicable to the loans under
the amended and restated credit facility are a fluctuating rate of interest
measured by reference to one or a combination, at our election, of the following
rates plus the applicable borrowing margin: LIBOR plus 2.25% or the Adjusted
Base Rate (I.E., Canadian Imperial Bank of Commerce's announced prime commercial
lending rate or the federal funds rate plus 0.5%) plus 1.00% (in each case, the
applicable borrowing margin is subject to certain reductions if certain future
operating results are achieved).

    Certain of our foreign subsidiaries may borrow a portion of the term loan
under the amended and restated credit facility.

    The amended and restated credit facility:

    - is guaranteed by each of Holdings and Holdings II, and all of our present
      and future domestic and (solely with respect to borrowings by our foreign
      subsidiaries) foreign subsidiaries;

    - is secured by a pledge of substantially all of our tangible and intangible
      assets, including a pledge of all of the shares of our present and future
      domestic subsidiaries owned by us and, subject to certain exceptions, 65%
      of the shares of any of their respective present and future foreign
      subsidiaries;

    - requires us to meet customary financial tests, including but not limited
      to, maximum total and senior leverage, minimum interest coverage and fixed
      charge coverage ratios;

    - limits our ability to, among other things, incur additional indebtedness
      and liens, make investments or merge or consolidate with other companies,
      sell assets (other than in the ordinary course of business), enter into
      different lines of business, enter into transactions with our affiliates,
      or pay dividends or make other restricted payments; and

    - contains customary events of default, including, without limitation,
      payment defaults, breaches of representations and warranties, covenant
      defaults, certain events of bankruptcy and insolvency, ERISA violations,
      judgment defaults, cross-defaults to certain other indebtedness and a
      change in control.

    We agreed to pay some fees in connection with the amended and restated
credit facility, including arrangement fees, agency fees and commitment fees.
Commitment fees are payable at a rate per annum of 0.5% on the undrawn amounts
of the revolving loans.

                                       84
<PAGE>
                            DESCRIPTION OF THE NOTES

    Except as otherwise indicated below, the following summary applies to both
the outstanding notes and the exchange notes. For this section, the term "Notes"
means both the outstanding notes and the exchange notes unless otherwise
indicated. The Company issued the outstanding notes, and will issue the exchange
notes, under an Indenture, dated as of February 2, 2000 (the "Indenture") by and
among the Company, the Guarantors and Bankers Trust Company, as trustee (the
"Trustee"). The terms of the Notes include those stated in the Indenture and
those made part of the Indenture by reference to the Trust Indenture Act of
1939, as amended (the "TIA"), as in effect on the date of the Indenture. The
Notes are subject to all such terms, and holders of the Notes are referred to
the Indenture and the TIA for a statement of them. The following is a summary of
the material terms and provisions of the Notes. This summary does not purport to
be a complete description of the Notes and is subject to the detailed provisions
of, and qualified in its entirety by reference to, the Notes and the Indenture
(including the definitions contained therein). The Indenture is filed as an
exhibit to the registration statement of which this prospectus forms a part.
Definitions relating to certain capitalized terms are set forth under "--Certain
Definitions." Capitalized terms that are used but not otherwise defined herein
have the meanings ascribed to them in the Indenture and such definitions are
incorporated herein by reference. For purposes of this Section, the term
"Company" refers to Aavid Thermal Technologies, Inc. and does not include its
Subsidiaries, except for purposes of financial data determined on a consolidated
basis.

    The terms of the exchange notes are nearly identical to the outstanding
notes in all material respects, including interest rate and maturity, except
that the exchange notes will not be subject to:

    - the restrictions on transfer; and

    - the registration rights agreement's covenants regarding registration.

GENERAL

    The Notes are limited in aggregate principal amount to $150,000,000. The
Notes are general unsecured obligations of the Company, subordinated in right of
payment to Senior Indebtedness of the Company and senior in right of payment to
any current or future subordinated indebtedness of the Company.

MATURITY, INTEREST AND PRINCIPAL

    The Notes mature on February 1, 2007. The Notes bear interest at a rate of
12 3/4% per annum from the Issue Date until maturity. Interest is payable
semi-annually in arrears on each February 1 and August 1, commencing August 1,
2000, to holders of record of the Notes at the close of business on the
immediately preceding January 15 and July 15, respectively.

GUARANTEES

    The Notes are jointly and severally guaranteed (a "Guarantee") on a senior
subordinated basis by existing or future domestic Restricted Subsidiaries of the
Company (each, a "Guarantor"). Each Guarantor has guaranteed to each holder of
the Notes and the Trustee the full and prompt performance of the obligations of
the Company under the Notes, including the payment of principal or premium, if
any, on and interest on the Notes pursuant to its Guarantee. Any of the
Restricted Subsidiaries that become Unrestricted Subsidiaries pursuant to the
terms and provisions of the Indenture shall be released from their obligations
under the Guarantees.

    The obligation of each Guarantor is limited to the maximum amount as will,
after giving effect to all other contingent and fixed liabilities of such
Guarantor (including, without limitation, any guarantees of Senior Indebtedness)
and after giving effect to any collections from or payments made by

                                       85
<PAGE>
or on behalf of any other Guarantor in respect of the obligations of such other
Guarantor under its Guarantee or pursuant to its contribution obligations under
the Indenture, result in the obligations of such Guarantor under the Guarantee
not constituting a fraudulent conveyance or fraudulent transfer under federal or
state law. Each Guarantor that makes a payment or distribution under a Guarantee
shall be entitled to a contribution from each other Guarantor in a pro rata
amount based on the Adjusted Net Assets of each Guarantor.

    A Guarantor shall be released from all of its obligations under its
Guarantee if all of its assets or Capital Stock are sold, in each case in a
transaction in compliance with "--Certain Covenants--Limitation on Certain Asset
Sales" below, or the Guarantor merges with or into or consolidates with, or
transfers all or substantially all of its assets in compliance with "--Merger,
Consolidation or Sale of Assets" below, and such Guarantor has delivered to the
Trustee an Officers' Certificate and an opinion of counsel, each stating that
all conditions precedent herein provided for relating to such transaction have
been complied with.

OPTIONAL REDEMPTION

    The Notes are redeemable at the option of the Company, in whole or in part,
on or after February 1, 2004 until February 1, 2006 at a price equal to 100% of
the principal amount thereof, plus an applicable Make Whole Premium, and
thereafter are redeemable at 102% of the principal amount, in each case with
accrued and unpaid interest, if any, to the date of redemption; PROVIDED,
HOWEVER, that at maturity the Notes shall be redeemable at 100% of principal
amount outstanding.

    For the purposes of the foregoing, the "Make Whole Premium" means, with
respect to a Note, an amount equal to the excess, if any, of (1) the present
value as of the date of such prepayment of the remaining semi-annual interest
payments, if any, and the principal payment including premium due on such Note
as if such Note were redeemed on February 1, 2006, computed using a discount
rate equal to the Treasury Rate plus 75 basis points, over (2) the outstanding
principal amount of such Note. In no case shall the Make Whole Premium be
negative.

    Notwithstanding the foregoing, the Company may redeem in the aggregate up to
35% of the original principal amount of Notes at any time and from time to time
prior to February 1, 2003 at a redemption price equal to 112.75% of the
aggregate principal amount so redeemed, plus accrued and unpaid interest, if
any, to the redemption date, out of the Net Proceeds of one or more Public
Equity Offerings; PROVIDED that at least 65% of the principal amount of Notes
originally issued remains outstanding immediately after the occurrence of any
such redemption and that any such redemption occurs within 60 days following the
closing of any such Public Equity Offering.

    In the event of a redemption of fewer than all of the Notes, the Trustee
shall select the Notes to be redeemed in compliance with the requirements of the
principal national securities exchange, if any, on which such Notes are listed,
or if such Notes are not then listed on a national securities exchange, on a pro
rata basis, by lot or in such other manner as the Trustee shall deem fair and
equitable. The Notes will be redeemable in whole or in part upon not less than
30 nor more than 60 days' prior written notice, mailed by first class mail to a
holder's last address as it shall appear on the register maintained by the
Registrar of the Notes. On and after any redemption date, interest will cease to
accrue on the Notes or portions thereof called for redemption unless the Company
shall fail to redeem any such Note.

SUBORDINATION

    The indebtedness represented by the Notes is, to the extent and in the
manner provided in the Indenture, subordinated in right of payment to the prior
indefeasible payment and satisfaction in full in cash of all existing and future
Senior Indebtedness of the Company. As of October 2, 1999, after giving pro
forma effect to the Thermalloy acquisition, the merger and the financing
therefor, the principal

                                       86
<PAGE>
amount of outstanding Senior Indebtedness of the Company, on a consolidated
basis, would have been $54.7 million.

        In the event of any

        (1) insolvency or bankruptcy case or proceeding, or any receivership,
    arrangement or reorganization relating to the Company or its assets;

        (2) liquidation, dissolution or other winding-up or other similar case
    or proceeding in connection therewith, whether or not involving insolvency
    or bankruptcy, relative to the Company or to its creditors, as such, or to
    the Company's assets, whether voluntary or involuntary;

        (3) general assignment by the Company for the benefit of its creditors;
    or

        (4) other marshalling of assets or liabilities of the Company (except in
    connection with the merger or consolidation of the Company or its
    liquidation or dissolution following the transfer of all or substantially
    all of its assets, upon the terms and conditions permitted under the
    circumstances described under "--Merger, Consolidation or Sale of Assets"
    below)

(all of the foregoing events described in clauses (1) through (4) referred to
herein individually as a "Bankruptcy Proceeding" and collectively as "Bankruptcy
Proceedings"), the holders of Senior Indebtedness of the Company will be
entitled to receive payment and satisfaction in full in cash of all amounts due
on or in respect of all Senior Indebtedness of the Company before the holders of
the Notes are entitled to receive or retain any payment or distribution of any
kind on account of the Notes (except that Holders of the Notes may receive
payments of amounts previously deposited in trust in accordance with the
defeasance provisions of the Indenture described under "Defeasance and Covenant
Defeasance"). By reason of such subordination, in the event of any such
Bankruptcy Proceeding, creditors of the Company who are holders of Senior
Indebtedness may recover more, ratably, than other creditors of the Company,
including holders of the Notes.

    Upon the occurrence of a Payment Default on Designated Senior Indebtedness,
no payment or distribution (other than a payment or distribution of amounts
previously deposited in trust in accordance with the defeasance provisions of
the Indenture described under "Defeasance and Covenant Defeasance") of any kind
or character (including, without limitation, cash, property and any payment or
distribution which may be payable or deliverable by reason of the payment of any
other indebtedness of the Company being subordinated to the payment of the Notes
by the Company) may be made by or on behalf of the Company or any Restricted
Subsidiary, including, without limitation, by way of set-off or otherwise, for
or on account of the Notes, or for or on account of the purchase, redemption or
other acquisition of any Notes, and neither the Trustee nor any holder or owner
of any Notes shall take or receive from the Company or any Restricted
Subsidiary, directly or indirectly in any manner, payment in respect of all or
any portion of Notes commencing on the date of receipt by the Trustee of written
notice from the representative of the holders of Designated Senior Indebtedness
(the "Representative") of the occurrence of such Payment Default, and in any
such event, such prohibition shall continue until such Payment Default is cured,
waived in writing or otherwise ceases to exist. At such time as the prohibition
set forth in the preceding sentence shall no longer be in effect, subject to the
provisions of the following paragraph, the Company shall resume making any and
all required payments in respect of the Notes, including any missed payments.

    Upon the occurrence of a Non-Payment Event of Default on Designated Senior
Indebtedness, no payment or distribution of any kind or character (including,
without limitation, cash, property and any payment or distribution that may be
payable or deliverable by reason of the payment of any other indebtedness of the
Company being subordinated to the payment of the Notes by the Company) may be
made by the Company or any Restricted Subsidiary, including, without limitation,
by way of set-off or otherwise, for or on account of the Notes, or for or on
account of the purchase, redemption or other acquisition of any Notes, and
neither the Trustee nor any holder or owner of any Notes shall take

                                       87
<PAGE>
or receive from the Company or any Restricted Subsidiary, directly or indirectly
in any manner, payment in respect of all or any portion of the Notes for a
period (a "Payment Blockage Period") commencing on the date of receipt by the
Trustee of written notice from the Representative of such Non-Payment Event of
Default unless and until (subject to any blockage of payments that may then be
in effect under the preceding paragraph) the earliest of

        (1) more than 179 days shall have elapsed since receipt of such written
    notice by the Trustee,

        (2) such Non-Payment Event of Default shall have been cured or waived in
    writing or otherwise shall have ceased to exist or such Designated Senior
    Indebtedness shall have been paid in full, or

        (3) such Payment Blockage Period shall have been terminated by written
    notice to the Company or the Trustee from such Representative,

after which, in the case of clause (1), (2) or (3), the Company shall resume
making any and all required payments in respect of the Notes, including any
missed payments. Notwithstanding any other provision of the Indenture, in no
event shall a Payment Blockage Period commenced in accordance with the
provisions of the Indenture described in this paragraph extend beyond 179 days
from the date of the receipt by the Trustee of the notice referred to above (the
"Initial Blockage Period"). Any number of additional Payment Blockage Periods
may be commenced during the Initial Blockage Period; PROVIDED, HOWEVER, that no
such additional Payment Blockage Period shall extend beyond the Initial Blockage
Period. After the expiration of the Initial Blockage Period, no Payment Blockage
Period may be commenced until at least 180 consecutive days have elapsed from
the last day of the Initial Blockage Period. Notwithstanding any other provision
of the Indenture, no Non-Payment Event of Default with respect to Designated
Senior Indebtedness that existed or was continuing on the date of the
commencement of any Payment Blockage Period initiated by the Representative
shall be, or be made, the basis for the commencement of a second Payment
Blockage Period initiated by the Representative, whether or not within the
Initial Blockage Period, unless such Non-Payment Event of Default shall have
been cured or waived for a period of not less than 90 consecutive days.

    In the event that, notwithstanding the foregoing, the Trustee or any holder
of Notes receives any payment or distribution of assets of the Company of any
kind, whether in cash, property or securities, including, without limitation, by
way of set-off or otherwise, in respect of the Notes before all Senior
Indebtedness of the Company is paid and satisfied in full in cash, then such
payment or distribution (other than a payment or distribution of amounts
previously deposited in trust in accordance with the defeasance provisions of
the Indenture described under "Defeasance and Covenant Defeasance") will be held
by the recipient in trust for the benefit of holders of Senior Indebtedness and
will be immediately paid over or delivered to the holders of Senior Indebtedness
or their representative or representatives to the extent necessary to make
payment in full of all Senior Indebtedness remaining unpaid, after giving effect
to any concurrent payment or distribution, or provision therefor, to or for the
holders of Senior Indebtedness.

    Each Guarantee will, to the extent set forth in the Indenture, be
subordinate in right of payment to the prior indefeasible payment and
satisfaction in full in cash of all Senior Indebtedness of the respective
Guarantor, and will be subject to the rights of holders of Designated Senior
Indebtedness of such Guarantor to initiate blockage periods, upon terms
substantially comparable to the subordination of the Notes to all Senior
Indebtedness of the Company.

    If the Company or any Guarantor fails to make any payment on the Notes or
any Guarantee when due or within any applicable grace period, whether or not on
account of payment blockage provisions, such failure would constitute an Event
of Default under the Indenture and would enable the holders of the Notes to
accelerate the maturity thereof. See "--Events of Default."

                                       88
<PAGE>
    A holder of Notes by its acceptance of Notes agrees to be bound by such
provisions and authorizes and expressly directs the Trustee, on its behalf, to
take such action as may be necessary or appropriate to effectuate the
subordination provided for in the Indenture and appoints the Trustee its
attorney-in-fact for such purpose.

CERTAIN COVENANTS

    The Indenture contains, among others, the following covenants:

    LIMITATION ON ADDITIONAL INDEBTEDNESS

    The Company will not, and will not permit any of the Restricted Subsidiaries
to, directly or indirectly, incur (as defined) any Indebtedness (including
Acquired Indebtedness); PROVIDED that if no Default or Event of Default shall
have occurred and be continuing at the time or as a consequence of the
incurrence of such Indebtedness, the Company may incur Indebtedness (including
Acquired Indebtedness) if after giving effect to the incurrence of such
Indebtedness and the receipt and application of the proceeds thereof, the
Company's Consolidated Fixed Charge Coverage Ratio is greater than or equal to
2.0 to 1.

    Notwithstanding the foregoing, the Company and, to the extent applicable,
the Restricted Subsidiaries may incur Permitted Indebtedness; PROVIDED that the
Company will not incur any Permitted Indebtedness that ranks junior in right of
payment to the Notes that has a maturity or mandatory sinking fund payment prior
to the maturity of the Notes. Notwithstanding any other provisions of this
"Limitation on Additional Indebtedness" covenant, (i) the maximum amount of
Indebtedness that the Company or a Restricted Subsidiary may incur pursuant to
this covenant shall not be deemed to be exceeded, with respect to any
outstanding Indebtedness, due solely to the result of fluctuations in the
exchange rates of currencies and (ii) in the event that an item of Indebtedness
meets the criteria of more than one of the categories of Permitted Indebtedness,
the Company may, in its sole discretion, classify (or reclassify) such item of
Indebtedness in any manner that complies with this covenant and such items of
Indebtedness will be treated as having been incurred pursuant to only one of
such categories. Accrual of interest, accretion or amortization of original
discount, and the payment of interest in the form of additional Indebtedness,
will not be deemed to be an incurrence of Indebtedness for purposes of this
covenant and accruals of dividends or the payment of dividends on Disqualified
Capital Stock in the form of additional shares of the same class of Disqualified
Capital Stock will not be deemed an issuance of Disqualified Capital Stock for
purposes of this covenant.

    LIMITATION ON OTHER SENIOR SUBORDINATED INDEBTEDNESS

    The Company will not, and will not permit any of the Restricted Subsidiaries
to, directly or indirectly, incur, contingently or otherwise, any Indebtedness
(other than the Notes and the Guarantees, as the case may be) that is both
(i) expressly subordinated in right of payment to any Senior Indebtedness of the
Company or any of the Restricted Subsidiaries, as the case may be, and
(ii) senior in right of payment to the Notes or the Guarantees, as the case may
be. For purposes of this covenant, Indebtedness is deemed to be senior in right
of payment to the Notes or the Guarantees if it is not expressly subordinated in
right of payment to Senior Indebtedness at least to the same extent as the Notes
and the Guarantees, as the case may be, are subordinated to such Senior
Indebtedness.

    LIMITATION ON RESTRICTED PAYMENTS

    The Company will not make, and will not permit any of the Restricted
Subsidiaries to, directly or indirectly, make, any Restricted Payment, unless:

        (1) no Default or Event of Default shall have occurred and be continuing
    at the time of or immediately after giving effect to such Restricted
    Payment;

                                       89
<PAGE>
        (2) immediately after giving PRO FORMA effect to such Restricted
    Payment, the Company could incur $1.00 of additional Indebtedness (other
    than Permitted Indebtedness) under "--Limitation on Additional Indebtedness"
    above; and

        (3) immediately after giving effect to such Restricted Payment, the
    aggregate of all Restricted Payments declared or made after the Issue Date
    does not exceed the sum of

           (a) 50% of the Company's Cumulative Consolidated Net Income (or minus
       100% of any cumulative deficit in Consolidated Net Income during such
       period),

           (b) 100% of the aggregate Net Proceeds received by the Company from
       the issue or sale after the Issue Date of Capital Stock (other than
       Disqualified Capital Stock or Capital Stock of the Company issued to any
       Subsidiary of the Company and other than from the issuance of Capital
       Stock pursuant to the Make-Well Agreement) of the Company or any
       Indebtedness or other securities of the Company convertible into or
       exercisable or exchangeable for Capital Stock (other than Disqualified
       Capital Stock) of the Company that has been so converted, exercised or
       exchanged, as the case may be,

           (c) without duplication of any amounts included in clause (3)(b)
       above, 100% of the aggregate Net Proceeds received by the Company of any
       equity contribution from a holder of the Company's Capital Stock,
       excluding, in the case of clauses (3)(b) and (c) any Net Proceeds from a
       Public Equity Offering to the extent used to redeem the Notes,

           (d) without duplication, the sum of:

               (i) the aggregate amount returned in cash on or with respect to
           Investments (other than Permitted Investments) made subsequent to the
           Issue Date whether through interest payments, principal payments,
           dividends or other distributions;

               (ii) the net proceeds received by the Company or any of the
           Restricted Subsidiaries from the disposition, retirement or
           redemption of all or any portion of such Investments (other than to a
           Subsidiary of the Company); and

               (iii) upon redesignation of an Unrestricted Subsidiary as a
           Restricted Subsidiary, the fair market value of such Subsidiary at
           the time of redesignation;

    PROVIDED, HOWEVER, that the sum of clauses (i), (ii) and (iii) above shall
    not exceed the aggregate amount of all such Investments made after the Issue
    Date.

    For purposes of determining under clause (3) above the amount expended for
Restricted Payments, cash distributed shall be valued at the face amount thereof
and property other than cash shall be valued at its fair market value.

    The provisions of this covenant shall not prohibit:

        (1) the payment of any distribution within 60 days after the date of
    declaration thereof, if at such date of declaration such payment would
    comply with the provisions of the Indenture;

        (2) the repurchase, redemption or other acquisition or retirement of any
    shares of Capital Stock of the Company or Indebtedness subordinated to the
    Notes by conversion into, or by or in exchange for, shares of Capital Stock
    of the Company (other than Disqualified Capital Stock), or out of the Net
    Proceeds of the substantially concurrent sale (other than to a Subsidiary of
    the Company) of other shares of Capital Stock of the Company (other than
    Disqualified Capital Stock);

        (3) the redemption, repurchase, defeasance or retirement of Indebtedness
    of the Company subordinated to the Notes in exchange for, by conversion
    into, or out of the Net Proceeds of, a substantially concurrent sale or
    incurrence of Indebtedness of the Company (other than any

                                       90
<PAGE>
    Indebtedness owed to a Subsidiary) that is contractually subordinated in
    right of payment to the Notes to at least the same extent as the
    Indebtedness being redeemed or retired;

        (4) the retirement of any shares of Disqualified Capital Stock of the
    Company by conversion into, or by exchange for, shares of Disqualified
    Capital Stock of the Company, or out of the Net Proceeds of the
    substantially concurrent sale (other than to a Subsidiary of the Company) of
    other shares of Disqualified Capital Stock of the Company;

        (5) the payment to WSP and/or its Affiliates of no more than $300,000 in
    the aggregate per year as reimbursement for expenses;

        (6) repurchases by the Company of Capital Stock (other than Disqualified
    Capital Stock) deemed to occur upon the exercises of stock options if such
    Capital Stock represents a portion of the exercise price of such option;

        (7) repurchases by the Company or the Restricted Subsidiaries of, or
    loans, advances, dividends or distributions to Holdings or Holdings II to
    the extent necessary to enable Holdings or Holdings II, as the case may be,
    to repurchase or otherwise acquire, its Capital Stock, or options, stock
    appreciation rights, or similar securities therefor, from directors,
    officers, consultants or employees (or any authorized representative
    thereof) of Holdings, Holdings II, the Company or any of the Restricted
    Subsidiaries, upon the death, disability or termination of service or
    employment of such directors, officers, consultants or employees; PROVIDED,
    that the aggregate amount of Restricted Payments made pursuant to this
    clause (8) shall not exceed $2.0 million in the aggregate during any fiscal
    year after the Issue Date, except that any such unused portion in any fiscal
    year may be rolled over into and used during the next fiscal year; PROVIDED,
    however, that repurchases pursuant to this clause (8) may not exceed
    $2.5 million in the aggregate in any fiscal year;

        (8) loans, advances, dividends or distributions by the Company or any
    Restricted Subsidiary to Holdings or Holdings II not to exceed an amount
    necessary to permit Holdings or Holdings II, as the case may be, to
    (A) make payments in respect of its indemnification obligations owing to
    directors, officers, employees or other Persons under its charter or by-laws
    or pursuant to written agreements with any such Person to the extent such
    payments relate to the Company and its Subsidiaries, (B) pay all reasonable
    fees and expenses payable by it in connection with the Merger and related
    transactions (including without limitation the fees and expenses related to
    the financing thereof), (C) pay its operational expenses (other than taxes)
    incurred in the ordinary course of business and not exceeding $500,000 in
    the aggregate in any fiscal year or (D) pay its costs (including all
    reasonable professional fees and expenses) incurred to comply with its
    reporting obligations under federal or state laws or under the Indenture;

        (9) payments by the Company or any Restricted Subsidiary to Holdings or
    Holdings II to pay or permit Holdings or Holdings II, as the case may be, to
    pay (A) any taxes, charges or assessments required to be paid by Holdings or
    Holdings II by virtue of its being incorporated or having Capital Stock
    outstanding (but not by virtue of owning stock of any corporation other than
    the Company or any of its Subsidiaries), or being a holding company or
    receiving dividends from or other distributions in respect of the Capital
    Stock of the Company or the Restricted Subsidiaries, or having guaranteed
    any obligations of the Company or any of its Subsidiaries, or having made
    any payment in respect of any of the items for which the Company is
    permitted to make payments to Holdings or Holdings II pursuant to this
    covenant, or (B) any other federal, state, foreign, provincial or local
    taxes measured income of the Company or its Subsidiaries for which Holdings
    or Holdings II is liable;

        (10) other Restricted Payments in an aggregate amount not to exceed
    $2.5 million; and

        (11) any payments or distributions to be made as a payment of the Merger
    consideration;

                                       91
<PAGE>
PROVIDED that in calculating the aggregate amount of Restricted Payments made
subsequent to the Issue Date for purposes of clause (3) of the first paragraph
above, amounts expended pursuant to clauses (1), (2) and (10) shall be included
in such calculation.

    Not later than the date of making any Restricted Payment, the Company shall
deliver to the Trustee an Officers' Certificate stating that such Restricted
Payment is permitted and setting forth the basis upon which the calculations
required by the covenant described above were computed, which calculations may
be based upon the Company's latest available financial statements, and that no
Default or Event of Default has occurred and is continuing and no Default or
Event of Default will occur immediately after giving effect to any such
Restricted Payments.

    LIMITATION ON INVESTMENTS

    The Company will not, and will not permit any Restricted Subsidiary to, make
any Investment other than

        (1) a Permitted Investment or

        (2) an Investment that is made after the Issue Date as a Restricted
    Payment in compliance with the "--Limitation on Restricted Payments"
    covenant.

    LIMITATION ON LIENS

    The Company will not, and will not permit any Restricted Subsidiary to,
create, incur or otherwise cause or suffer to exist or become effective any
Liens of any kind (other than Permitted Liens) upon any property or asset of the
Company or any of the Restricted Subsidiaries or any shares of Capital Stock or
Indebtedness of any Restricted Subsidiary that owns property or assets, now
owned or hereafter acquired, unless

        (1) if such Lien secures Indebtedness that ranks equally with the Notes,
    then the Notes are secured on an equal and ratable basis with the
    obligations so secured until such time as such obligation is no longer
    secured by a Lien or

        (2) if such Lien secures Indebtedness that is subordinated to the Notes,
    any such Lien shall be subordinated to the Lien granted to the holders of
    the Notes to the same extent as such Indebtedness is subordinated to the
    Notes.

    LIMITATION ON TRANSACTIONS WITH AFFILIATES

    The Company will not, and will not permit any of the Restricted Subsidiaries
to, directly or indirectly, enter into or suffer to exist any transaction or
series of related transactions (including, without limitation, the sale,
purchase, exchange or lease of assets, property or services) with any Affiliate
(each an "Affiliate Transaction") or extend, renew, waive or otherwise modify
the terms of any Affiliate Transaction entered into prior to the Issue Date
unless

        (1) such Affiliate Transaction is between or among the Company and the
    Restricted Subsidiaries or

        (2) the terms of such Affiliate Transaction are fair and reasonable to
    the Company or such Restricted Subsidiary, as the case may be, and the terms
    of such Affiliate Transaction are at least as favorable as the terms that
    could be obtained by the Company or such Restricted Subsidiary, as the case
    may be, in a comparable transaction made on an arm's-length basis between
    unaffiliated parties.

    In any Affiliate Transaction (or any series of related Affiliate
Transactions that are similar or part of a common plan) involving an amount or
having a fair market value in excess of $2.5 million that is not permitted under
clause (1) above, the Company must obtain a resolution of the Board of Directors
of the Company certifying that such Affiliate Transaction complies with
clause (2) above. In any

                                       92
<PAGE>
Affiliate Transaction (or any series of related Affiliate Transactions that are
similar or part of a common plan) involving an amount or having a fair market
value in excess of $5.0 million that is not permitted under clause (1) above,
the Company must obtain a favorable written opinion as to the fairness of such
transaction or transactions, as the case may be, from an Independent Financial
Advisor.

    The foregoing provisions will not apply to

        (1) any Restricted Payment that is not prohibited by the provisions
    described under "--Limitation on Restricted Payments" above or any Permitted
    Investment;

        (2) reasonable fees and compensation paid to, and indemnity provided on
    behalf of, officers, directors or employees of the Company or any Restricted
    Subsidiary as determined in good faith by the Company's Board of Directors
    or senior management;

        (3) any agreement as in effect as of the Issue Date or any amendment
    thereto or any transaction contemplated thereby (including pursuant to any
    amendment thereto) in any replacement agreement thereto so long as any such
    amendment or replacement agreement is not more disadvantageous to the
    holders in any material respect than the original agreement as in effect on
    the Issue Date;

        (4) any transaction permitted under the provision "Merger, Consolidation
    or Sale of Assets"; or

        (5) transactions with Affiliates solely in their capacity as holders of
    Indebtedness or Capital Stock of the Company or any of its Subsidiaries
    where such Affiliates are treated no more favorably than holders of such
    Indebtedness or such Capital Stock generally.

    LIMITATION ON CERTAIN ASSET SALES

    The Company will not, and will not permit any of the Restricted Subsidiaries
to, consummate an Asset Sale unless

        (1) the Company or such Restricted Subsidiary, as the case may be,
    receives consideration at the time of such sale or other disposition at
    least equal to the fair market value of the assets sold or otherwise
    disposed of (as determined in good faith by the Board of Directors of the
    Company and evidenced by a board resolution);

        (2) not less than 75% of the consideration received by the Company or
    such Restricted Subsidiary, as the case may be, is in the form of cash or
    Cash Equivalents; PROVIDED that the amount of

           (a) any liabilities (as shown on the Company's or such Restricted
       Subsidiary's most recent balance sheet) of the Company or any of the
       Restricted Subsidiaries (other than contingent liabilities and
       liabilities that are by their terms subordinated to the Notes) that are
       assumed by the transferee of any such assets shall be deemed to be cash
       for purposes of this clause (2); and

           (b) any promissory notes and other non-cash consideration received by
       the Company or any Restricted Subsidiary from such Asset Sale that are
       converted by the Company or such Restricted Subsidiary into cash within
       180 days of the applicable Asset Sale shall be deemed to be cash for
       purposes of this clause (2);

        (3) the Asset Sale Proceeds received by the Company or such Restricted
    Subsidiary are applied

           (a) first, to the extent the Company or any such Restricted
       Subsidiary, as the case may be, elects, or is required, to prepay, repay
       or purchase Indebtedness under any then existing Senior Indebtedness of
       the Company or any such Restricted Subsidiary within 270 days

                                       93
<PAGE>
       following the receipt of the Asset Sale Proceeds from any Asset Sale;
       PROVIDED that any such repayment shall result in a permanent reduction of
       the commitments thereunder in an amount equal to the principal amount so
       repaid;

           (b) second, to the extent of the balance of Asset Sale Proceeds after
       application as described above, to the extent the Company elects, to an
       investment in assets (including Capital Stock or other securities
       purchased in connection with the acquisition of Capital Stock or property
       of another Person) used or useful in businesses similar or ancillary to
       the business of the Company or any such Restricted Subsidiary as
       conducted on the Issue Date; PROVIDED that

               (i) such investment occurs or the Company or any such Restricted
           Subsidiary enters into contractual commitments to make such
           investment, subject only to customary conditions (other than the
           obtaining of financing), within 270 days following receipt of such
           Asset Sale Proceeds and

               (ii) the Asset Sale Proceeds so contractually committed are so
           applied within 360 days following the receipt of such Asset Sale
           Proceeds; and

           (c) third, if on such 270th day in the case of clauses (3)(a) and
       (3)(b)(i) or on such 360th day in the case of clause (3)(b)(ii) with
       respect to any Asset Sale, the Available Asset Sale Proceeds exceed
       $7.5 million, the Company shall apply an amount equal to the Available
       Asset Sale Proceeds to an offer to repurchase the Notes, at a purchase
       price in cash equal to 100% of the principal amount thereof plus accrued
       and unpaid interest, if any, to the purchase date (an "Excess Proceeds
       Offer"). If an Excess Proceeds Offer is not fully subscribed, the Company
       may retain the portion of the Available Asset Sale Proceeds not required
       to repurchase Notes and use such proceeds for general corporate purposes
       subject to the other provisions of the Indenture.

    Pending the final application of any Asset Sale Proceeds, the Company or
such Restricted Subsidiary may temporarily reduce Indebtedness under a revolving
credit facility, if any, or otherwise invest such Asset Sale Proceeds in Cash
Equivalents.

    If the Company is required to make an Excess Proceeds Offer, the Company
shall mail, within 30 days following the date specified in clause (3)(c) above,
a notice to the holders stating, among other things:

        (1) that such holders have the right to require the Company to apply the
    Available Asset Sale Proceeds to repurchase such Notes at a purchase price
    in cash equal to 100% of the principal amount thereof plus accrued and
    unpaid interest, if any, to the purchase date;

        (2) the purchase date, which shall be no earlier than 30 days and not
    later than 60 days from the date such notice is mailed;

        (3) the instructions that each holder must follow in order to have such
    Notes purchased; and

        (4) the calculations used in determining the amount of Available Asset
    Sale Proceeds to be applied to the purchase of such Notes.

    In the event of the transfer of substantially all of the property and assets
of the Company and the Restricted Subsidiaries as an entirety to a Person in a
transaction permitted under "--Merger, Consolidation or Sale of Assets" below,
the successor Person shall be deemed to have sold the properties and assets of
the Company and the Restricted Subsidiaries not so transferred for purposes of
this covenant, and shall comply with the provisions of this covenant with
respect to such deemed sale as if it were an Asset Sale.

                                       94
<PAGE>
    The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act and other securities laws and regulations thereunder to the extent
such laws and regulations are applicable in connection with the repurchase of
Notes pursuant to an Excess Proceeds Offer. To the extent that the provisions of
any securities laws or regulations conflict with the "Asset Sale" provisions of
the Indenture, the Company shall comply with the applicable securities laws and
regulations and shall not be deemed to have breached its obligations under the
"Asset Sale" provisions of the Indenture by virtue thereof.

    LIMITATION ON PREFERRED STOCK OF RESTRICTED SUBSIDIARIES

    The Company will not permit any Restricted Subsidiary to issue any Preferred
Stock (except Preferred Stock issued to the Company or a Restricted Subsidiary
or to directors of a foreign Restricted Subsidiary as qualifying shares to the
extent required by applicable law), or permit any Person (other than the Company
or a Restricted Subsidiary or a director of a foreign Restricted Subsidiary) to
hold any such Preferred Stock unless (1) such Restricted Subsidiary would be
entitled to incur or assume Indebtedness (other than Permitted Indebtedness)
under "--Limitation on Additional Indebtedness" above in the aggregate principal
amount equal to the aggregate liquidation value of the Preferred Stock to be
issued or (2) such Preferred Stock is sold as part of a sale of all of the
Capital Stock of the Company or a Restricted Subsidiary in compliance with the
terms of the "Limitation on Certain Asset Sales" covenant.

    LIMITATION ON CAPITAL STOCK OF RESTRICTED SUBSIDIARIES

    The Company will not

        (1) sell, pledge, hypothecate or otherwise convey or dispose of any
    Capital Stock of a Restricted Subsidiary (other than any such transaction
    resulting in a Lien which constitutes a Permitted Lien and other than the
    sale of up to 40% of the outstanding Capital Stock of Thermalloy Malaysia
    Sdn Bhd in accordance with Malaysian law) or

        (2) permit any Restricted Subsidiary to issue any Capital Stock, other
    than to the Company or a Restricted Subsidiary and other than issuances of
    Capital Stock by a Restricted Subsidiary to its employees, officers,
    directors or consultants in an aggregate amount not to exceed 10% of such
    Restricted Subsidiary's outstanding Capital Stock.

    The foregoing restrictions shall not apply to an Asset Sale made in
compliance with "--Limitation on Certain Asset Sales" above (provided that if
such Asset Sale is for less than all of the outstanding Capital Stock of any
Restricted Subsidiary held by the Company or any of the Restricted Subsidiaries,
such Asset Sale shall also comply with "--Limitation on Restricted Payments"
above), the issuance of Preferred Stock in compliance with "--Limitation on
Preferred Stock of Restricted Subsidiaries" above or the issuance of 95% of the
common membership interests of Aavid Thermalloy, LLC to Heat Holdings II Corp.
and the other restructuring transactions set forth in a schedule to the
Indenture.

    LIMITATION ON DIVIDEND AND OTHER PAYMENT RESTRICTIONS AFFECTING RESTRICTED
     SUBSIDIARIES

    The Company will not, and will not permit any Restricted Subsidiary to,
directly or indirectly, create or otherwise cause or suffer to exist or become
effective any encumbrance or restriction on the ability of any Restricted
Subsidiary to

        (1) pay dividends or make any other distributions to the Company or any
    Restricted Subsidiary

           (a) on its Capital Stock or

           (b) with respect to any other interest or participation in, or
       measured by, its profits; or

                                       95
<PAGE>
        (2) repay any Indebtedness or any other obligation owed to the Company
    or any Restricted Subsidiary; or

        (3) make loans or advances or capital contributions to the Company or
    any of the Restricted Subsidiaries; or

        (4) transfer any of its properties or assets to the Company or any of
    the Restricted Subsidiaries,

except for such encumbrances or restrictions existing under or by reason of

        (1) encumbrances or restrictions existing on the Issue Date (including
    pursuant to the Senior Credit Facility) to the extent and in the manner such
    encumbrances and restrictions are in effect on the Issue Date;

        (2) the Indenture, the Note and the Guarantees;

        (3) applicable law, rules, regulations or orders;

        (4) any instrument governing Acquired Indebtedness, which encumbrance or
    restriction is not applicable to any Person, or the properties or assets of
    any Person, other than the Person, or the property or assets of the Person
    (including any Subsidiary of the Person), so acquired;

        (5) customary non-assignment provisions in leases or other agreements
    entered in the ordinary course of business and consistent with past
    practices;

        (6) Refinancing Indebtedness; PROVIDED that such restrictions are no
    more restrictive than those contained in the agreements governing the
    Indebtedness being extended, refinanced, renewed, replaced, defeased or
    refunded;

        (7) customary restrictions in security agreements or mortgages securing
    Indebtedness of the Company or a Restricted Subsidiary to the extent such
    restrictions restrict the transfer of the property subject to such security
    agreements and mortgages;

        (8) customary restrictions with respect to a Restricted Subsidiary
    pursuant to an agreement that has been entered into for the sale or
    disposition of all or substantially all of the Capital Stock or assets of
    such Restricted Subsidiary;

        (9) customary restrictions in Purchase Money Indebtedness, Capitalized
    Lease Obligations or security agreements or mortgages securing Indebtedness
    of the Company or a Restricted Subsidiary to the extent such restrictions
    restrict the transfer of the property subject to such Purchase Money
    Indebtedness, Capitalized Lease Obligations, security agreements or
    mortgages; or

        (10) any agreement or instrument governing Capital Stock of any Person
    that is acquired by the Company or a Restricted Subsidiary; PROVIDED that no
    such restriction is created in contemplation of the acquisition of such
    Capital Stock.

    LIMITATION ON CONDUCT OF BUSINESS

    The Company and the Restricted Subsidiaries will not engage in any
businesses that are not the same, or reasonably similar, ancillary or related to
the businesses in which the Company and the Restricted Subsidiaries are engaged
in on the Issue Date, except to such extent as would not be material to the
Company and the Restricted Subsidiaries taken as a whole.

                                       96
<PAGE>
    LIMITATION ON SALE AND LEASE-BACK TRANSACTIONS

    The Company will not, and will not permit any Restricted Subsidiary to,
enter into any Sale and Lease-Back Transaction unless:

        (1) the consideration received in such Sale and Lease-Back Transaction
    is at least equal to the fair market value of the property sold, as
    determined in good faith by the Board of Directors of the Company and
    evidenced by a board resolution and

        (2) the Company could incur the Attributable Indebtedness in respect of
    such Sale and Lease-Back Transaction in compliance with "--Limitation on
    Additional Indebtedness" above.

    PAYMENTS FOR CONSENT

    The Company will not, and will not permit any of its Subsidiaries to,
directly or indirectly, pay or cause to be paid any consideration, whether by
way of interest, fee or otherwise, to any holder of any Notes for or as an
inducement to any consent, waiver or amendment of any of the terms or provisions
of the Indenture or the Notes unless such consideration is offered to be paid or
agreed to be paid to all holders of the Notes that so consent, waive or agree to
amend in the time frame set forth in solicitation documents relating to such
consent, waiver or agreement.

    LIMITATION ON CREATION OF SUBSIDIARIES

    The Company will not create or acquire, and will not permit any of its
Restricted Subsidiaries to create or acquire, any Subsidiary other than

        (1) a Restricted Subsidiary existing as of the Issue Date,

        (2) a Restricted Subsidiary that is acquired or created after the Issue
    Date; PROVIDED, HOWEVER, that each domestic Restricted Subsidiary acquired
    or created pursuant to this clause (2) shall have executed a Guarantee,
    pursuant to which such domestic Restricted Subsidiary will become a
    Guarantor; PROVIDED, FURTHER, in the event the Company or any of its
    Restricted Subsidiaries incurs Acquired Indebtedness (assuming such
    incurrence is in accordance with the convenant entitled "--LIMITATION ON
    CERTAIN INDEBTEDNESS") as a result of the acquisition of a Restricted
    Subsidiary and as long as the terms of such Acquired Indebtedness prohibits
    the Guarantee of the Notes by such newly-acquired Restricted Subsidiary or
    such newly-acquired Restricted Subsidiary would be in breach or default of
    the terms of the Acquired Indebtedness as a result of such Guarantee, such
    Restricted Subsidiary will not be required to execute a Guarantee; PROVIDED
    that, until such domestic Restricted Subsidiary executes and delivers a
    Guarantee in accordance with this covenant, (a) none of the Company or any
    other Restricted Subsidiary of the Company will transfer any assets (other
    than in the ordinary course of business) to such newly-acquired Restricted
    Subsidiary; (b) such newly-acquired Restricted Subsidiary will not transfer
    such Acquired Indebtedness to the Company or any other Restricted Subsidiary
    and (c) neither the Company nor any Restricted Subsidiary of the Company
    shall provide any guarantee of, or similar credit support for, or otherwise
    become directly or indirectly liable for any Indebtedness of such
    newly-acquired Restricted Subsidiary,

        (3) an Unrestricted Subsidiary, or

        (4) Restricted Subsidiaries created or acquired in connection with the
    restructuring transactions set forth in a schedule to the Indenture.

CHANGE OF CONTROL OFFER

    Upon the occurrence of a Change of Control, the Company shall be obligated
to make an offer to purchase (the "Change of Control Offer") each holder's
outstanding Notes at a purchase price (the

                                       97
<PAGE>
"Change of Control Purchase Price") equal to 101% of the principal amount
thereof plus accrued and unpaid interest, if any, to the Change of Control
Payment Date (as defined) in accordance with the procedures set forth below.

    Within 20 days of the occurrence of a Change of Control, the Company shall
(i) cause a notice of the Change of Control Offer to be sent at least once to
the Dow Jones News Service or similar business news service in the United States
and (ii) send by first-class mail, postage prepaid, to the Trustee and to each
holder of the Notes, at the address appearing in the register maintained by the
Registrar of the Notes, a notice stating:

        (1) that the Change of Control Offer is being made pursuant to this
    covenant and that all Notes tendered will be accepted for payment;

        (2) the Change of Control Purchase Price and the purchase date (which
    shall be a Business Day no earlier than 30 days nor later than 60 days from
    the date such notice is mailed (the "Change of Control Payment Date"));

        (3) that any Note not tendered will continue to accrue interest;

        (4) that, unless the Company defaults in the payment of the Change of
    Control Purchase Price, any Notes accepted for payment pursuant to the
    Change of Control Offer shall cease to accrue interest after the Change of
    Control Payment Date;

        (5) that holders accepting the offer to have their Notes purchased
    pursuant to a Change of Control Offer will be required to surrender the
    Notes to the Paying Agent at the address specified in the notice prior to
    the close of business on the Business Day preceding the Change of Control
    Payment Date;

        (6) that holders will be entitled to withdraw their acceptance if the
    Paying Agent receives, not later than the close of business on the third
    Business Day preceding the Change of Control Payment Date, a telegram,
    facsimile transmission or letter setting forth the name of the holder, the
    principal amount of the Notes delivered for purchase, and a statement that
    such holder is withdrawing his election to have such Notes purchased;

        (7) that holders whose Notes are being purchased only in part will be
    issued new Notes equal in principal amount to the unpurchased portion of the
    Notes surrendered;

        (8) any other procedures that a holder must follow to accept a Change of
    Control Offer or effect withdrawal of such acceptance; and

        (9) the name and address of the Paying Agent.

    On the Change of Control Payment Date, the Company shall, to the extent
lawful,

        (1) accept for payment Notes or portions thereof tendered pursuant to
    the Change of Control Offer;

        (2) deposit with the Paying Agent money sufficient to pay the purchase
    price of all Notes or portions thereof so tendered; and

        (3) deliver or cause to be delivered to the Trustee for cancellation
    Notes so accepted together with an Officers' Certificate stating the Notes
    or portions thereof tendered to the Company.

    The Paying Agent shall promptly mail to each holder of Notes so accepted
payment in an amount equal to the purchase price for such Notes, and the Company
shall execute and issue, and the Trustee shall promptly authenticate and mail to
such holder, a new Note equal in principal amount to any unpurchased portion of
the Notes surrendered; PROVIDED that each such new Note shall be issued in an
original principal amount in denominations of $1,000 and integral multiples
thereof.

                                       98
<PAGE>
    The Indenture requires that if the Senior Credit Facility is in effect, or
any amounts are owing thereunder or in respect thereof, at the time of the
occurrence of a Change of Control, prior to the mailing of the notice to holders
described in the second preceding paragraph, but in any event within 20 days
following any Change of Control, the Company covenants to

        (1) repay in full all obligations and terminate all commitments under or
    in respect of the Senior Credit Facility and all other Senior Indebtedness
    the terms of which require repayment upon a Change of Control or offer to
    repay in full all obligations and terminate all commitments under or in
    respect of the Senior Credit Facility and all such Senior Indebtedness and
    repay the Indebtedness owed to each such lender who has accepted such offer
    or

        (2) obtain the requisite consents under the Senior Credit Facility and
    all such other Senior Indebtedness to permit the repurchase of the Notes as
    described above. The Company must first comply with the covenant described
    in the preceding sentence before it shall be required to purchase Notes in
    the event of a Change of Control; PROVIDED that the Company's failure to
    comply with the covenant described in the preceding sentence constitutes an
    Event of Default described in clause (3) under "--Events of Default" below
    if not cured within 60 days after the notice required by such clause. As a
    result of the foregoing, a holder of the Notes may not be able to compel the
    Company to purchase the Notes unless the Company is able at the time to
    repay or refinance all of the obligations under or in respect of the Senior
    Credit Facility and all such other Senior Indebtedness or obtain requisite
    consents under the Senior Credit Facility and all such other Senior
    Indebtedness.

    The Indenture further provides that

        (1) if the Company or any Restricted Subsidiary thereof has issued any
    (a) outstanding indebtedness that is subordinated in right of payment to the
    Notes or (b) Preferred Stock, and the Company or such Restricted Subsidiary
    is required to make a change of control offer or to make a distribution with
    respect to such subordinated indebtedness or Preferred Stock in the event of
    a Change of Control, the Company shall not consummate any such offer or
    distribution with respect to such subordinated indebtedness or Preferred
    Stock until such time as the Company shall have paid the Change of Control
    Purchase Price in full to the holders of Notes that have accepted the
    Company's change of control offer and shall otherwise have consummated the
    change of control offer made to holders of the Notes and

        (2) the Company will not issue Indebtedness that is subordinated in
    right of payment to the Notes or Preferred Stock with change of control
    provisions requiring the payment of such Indebtedness or Preferred Stock
    prior to the payment of the Notes in the event of a Change in Control under
    the Indenture.

    The Change of Control provisions described above may deter certain mergers,
tender offers and other takeover attempts involving the Company. In determining
whether a sale, lease, conveyance or other disposition of all or substantially
all of the Company's assets as an entirety or substantially as an entirety
involves a Change in Control of the Company within the meaning of the Indenture,
several considerations may be relevant, including the percentage of the
Company's assets being disposed of, the percentage of the Company's revenues and
income generated by such assets and the effect of such disposition on the
Company's remaining operations. Accordingly, in certain circumstances it may be
unclear as to whether a Change of Control has occurred and whether the Holders
are therefore entitled to require a Change of Control Offer. Further, the term
Change of Control is limited to certain specified transactions and, depending on
the circumstances, may not include other events, such as highly leveraged
transactions, reorganizations, restructurings, mergers or similar transactions,
that might adversely affect the financial condition of the Company or result in
a downgrade in the credit rating of the Notes. The Company does not have any
current intention to enter into a transaction that would constitute a Change of
Control, other than the Merger and related transactions.

                                       99
<PAGE>
    The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act and any other securities laws and regulations thereunder to the
extent such laws and regulations are applicable in connection with the
repurchase of Notes pursuant to a Change of Control Offer. To the extent that
the provisions of any securities laws or regulations conflict with the "Change
of Control" provisions of the Indenture, the Company shall comply with the
applicable securities laws and regulations and shall not be deemed to have
breached its obligations under the "Change of Control" provisions of the
Indenture by virtue thereof.

MERGER, CONSOLIDATION OR SALE OF ASSETS

    The Company will not consolidate with, merge with or into, or sell, assign,
transfer, lease, convey or otherwise dispose of (or cause or permit any
Restricted Subsidiary to sell, assign, transfer, lease, convey or otherwise
dispose of) all or substantially all of its assets (determined on a consolidated
basis for the Company and the Restricted Subsidiaries), whether as an entirety
or substantially as an entirety in one transaction or a series of related
transactions, to any Person unless:

        (1) the Company shall be the continuing Person, or the Person (if other
    than the Company) formed by such consolidation or into which the Company is
    merged or to which the properties and assets of the Company are sold,
    assigned, transferred, leased, conveyed or otherwise disposed of shall be a
    corporation or a limited liability company organized and existing under the
    laws of the United States or any State thereof or the District of Columbia
    and shall expressly assume, by a supplemental indenture, executed and
    delivered to the Trustee, in form satisfactory to the Trustee, all of the
    obligations of the Company under the Indenture and the Notes and the
    obligations thereunder shall remain in full force and effect;

        (2) immediately before and immediately after giving effect to such
    transaction, no Default or Event of Default shall have occurred and be
    continuing;

        (3) immediately after giving effect to such transaction on a pro forma
    basis the Company or such Person could incur at least $1.00 of additional
    Indebtedness (other than Permitted Indebtedness) under "--Certain
    Covenants--Limitation on Additional Indebtedness" above; and

        (4) the Company shall deliver, or cause to be delivered, to the Trustee,
    in form and substance reasonably satisfactory to the Trustee, an Officers'
    Certificate and an opinion of counsel, each stating that such consolidation,
    merger or transfer and the supplemental indenture in respect thereto comply
    with this provision and that all conditions precedent herein provided for
    relating to such transaction or transactions have been complied with.

    Notwithstanding the foregoing, the Company or any Restricted Subsidiary may
merge or consolidate with or transfer substantially all of its assets to an
Affiliate that has no significant assets or liabilities and was formed solely
for the purpose of changing the jurisdiction of organization of the Company or
the form of organization of the Company so long as the amount of Indebtedness of
the Company and its Restricted Subsidiaries is not increased thereby and that
the successor assumes all obligations of the Company or such Restricted
Subsidiary, as the case may be, under the Indenture, the Notes and the
Registration Rights Agreement.

    For purposes of the foregoing, the transfer (by lease, assignment, sale or
otherwise, in a single transaction or series of transactions) of all or
substantially all of the properties or assets of one or more Restricted
Subsidiaries of the Company the Capital Stock of which constitutes all or
substantially all of the properties and assets of the Company shall be deemed to
be the transfer of all or substantially all of the properties and assets of the
Company.

    Each Guarantor (other than any Guarantor whose Guarantee is to be released
in accordance with the terms of the Guarantee and the Indenture in connection
with any transaction complying with the provisions of "--Limitation on Certain
Asset Sales") will not, and the Company will not cause or

                                      100
<PAGE>
permit any Guarantor to, consolidate with or merge with or into any Person other
than the Company or any other Guarantor unless:

        (1) the entity formed by or surviving any such consolidation or merger
    (if other than the Guarantor) or to which such sale, lease, conveyance or
    other disposition shall have been made is a corporation or limited liability
    company organized and existing under the laws of the United States or any
    State thereof or the District of Columbia;

        (2) such entity assumes by supplemental indenture all of the obligations
    of the Guarantor on the Guarantee;

        (3) immediately after giving effect to such transaction, no Default or
    Event of Default shall have occurred and be continuing; and

        (4) immediately after giving effect to such transaction and the use of
    any net proceeds therefrom on a PRO FORMA basis, the Company could satisfy
    the provisions of clause (3) of the first paragraph of this covenant.

    Any merger or consolidation of a Guarantor with and into the Company (with
the Company being the surviving entity) or another Guarantor that is a
Restricted Subsidiary of the Company need only comply with clause (4) of the
first paragraph of this covenant.

MAKE-WELL AGREEMENT

    Pursuant to the Make-Well Agreement, Holdings has agreed that if at
December 31, 2000 the Company's total Indebtedness to EBITDA for fiscal 2000 is
greater than 4.5 to 1.0, Holdings will make an equity contribution in an amount
necessary to reduce such ratio to 4.5 to 1.0. In addition, if at December 31,
2001 the Company's total Indebtedness to EBITDA for fiscal 2001 is greater than
4.25 to 1.0, Holdings will make an equity contribution in an amount necessary to
reduce such ratio to 4.25 to 1.0. In no event will Holdings be required to
contribute more than $25.0 million in the aggregate pursuant to the Make-Well
Agreement. The Senior Credit Facility requires that contributions by Holdings to
the Company be used to repay Senior Indebtedness.

EVENTS OF DEFAULT

    The following events are defined in the Indenture as "Events of Default":

        (1) default in payment of any principal of, or premium, if any, on the
    Notes whether at maturity, upon redemption or otherwise (whether or not such
    payment shall be prohibited by the subordination provisions of the
    Indenture);

        (2) default for 30 days in payment of any interest on the Notes (whether
    or not such payment shall be prohibited by the subordination provisions of
    the Indenture);

        (3) default by the Company or any Restricted Subsidiary in the
    observance or performance of any other covenant in the Notes or the
    Indenture for 45 days after written notice from the Trustee or the holders
    of not less than 25% in aggregate principal amount of the Notes then
    outstanding (except in the case of a default with respect to the "--Change
    of Control" or "--Merger, Consolidation or Sale of Assets" covenant which
    shall constitute an Event of Default with such notice requirement but
    without such passage of time requirement);

        (4) failure to pay when due principal, interest or premium with respect
    to any Indebtedness of the Company or any Restricted Subsidiary thereof,
    which failure to pay, other than a failure to pay principal at the final
    maturity thereof, shall not be cured, waived or postponed pursuant to an
    agreement with the holders of such Indebtedness within 60 days after written
    notice as provided in the Indenture, or the acceleration of any such
    Indebtedness, which acceleration shall not be

                                      101
<PAGE>
    rescinded or annulled within 20 days after written notice as provided in the
    Indenture, if the aggregate amount of such Indebtedness, together with the
    amount of any other such Indebtedness in default for failure to pay
    principal, interest or premium or that has been accelerated, aggregates
    $7.5 million or more at any time;

        (5) any final judgment or judgments not fully covered by insurance that
    can no longer be appealed for the payment of money in excess of
    $7.5 million shall be rendered against the Company or any Restricted
    Subsidiary thereof, and shall not be discharged for any period of 60
    consecutive days during which a stay of enforcement shall not be in effect;

        (6) certain events involving bankruptcy, insolvency or reorganization of
    the Company or any Significant Restricted Subsidiary thereof;

        (7) any of the Guarantees ceases to be in full force and effect or any
    of the Guarantees is declared to be null and void and unenforceable or any
    of the Guarantees is found to be invalid or any of the Guarantors denies its
    liability under its Guarantee, in each case other than by reason of release
    of a Guarantor in accordance with the terms of the Indenture; and

        (8) any failure to make contributions required under the Make-Well
    Agreement.

    The Indenture provides that the Trustee may withhold notice to the holders
of the Notes of any default (except in payment of principal or premium, if any,
or interest on the Notes) if the Trustee considers it to be in the best interest
of the holders of the Notes to do so.

    The Indenture provides that if an Event of Default (other than an Event of
Default with respect to the Company of the type described in clause (6) above)
shall have occurred and be continuing, then the Trustee or the holders of not
less than 25% in aggregate principal amount of the Notes then outstanding may
declare to be immediately due and payable the entire principal amount of all the
Notes then outstanding plus accrued interest to the date of acceleration
(i) and the same shall become immediately due and payable or (ii) if there are
any amounts outstanding under the Senior Credit Facility, shall become
immediately due and payable upon the first to occur of an acceleration under the
Senior Credit Facility or 5 business days after receipt by the Company and the
representative under the Senior Credit Facility of a notice of acceleration;
PROVIDED, HOWEVER, that after such acceleration but before a judgment or decree
based on acceleration is obtained by the Trustee, the holders of a majority in
aggregate principal amount of outstanding Notes may rescind and annul such
acceleration if:

        (1) all Events of Default, other than nonpayment of principal, premium,
    if any, or interest that has become due solely because of the acceleration,
    have been cured or waived as provided in the Indenture;

        (2) to the extent the payment of such interest is lawful, interest on
    overdue installments of interest and overdue principal, which has become due
    otherwise than by such declaration of acceleration, has been paid;

        (3) if the Company has paid the Trustee its reasonable compensation and
    reimbursed the Trustee for its expenses, disbursements and advances; and

        (4) in the event of the cure or waiver of an Event of Default of the
    type described in clause (6) of the above Events of Default, the Trustee
    shall have received an Officers' Certificate and an opinion of counsel that
    such Event of Default has been cured or waived.

    No such rescission shall affect any subsequent Default or impair any right
consequent thereto. In case an Event of Default with respect to the Company of
the type described in clause (6) of the first paragraph above shall occur, the
principal, premium and interest amount with respect to all of the Notes shall be
due and payable immediately without any declaration or other act on the part of
the Trustee or the holders of the Notes.

                                      102
<PAGE>
    The holders of a majority in aggregate principal amount of the Notes then
outstanding have the right to waive, on behalf of all holders, any existing
default or compliance with any provision of the Indenture or the Notes and to
direct the time, method and place of conducting any proceeding for any remedy
available to the Trustee, subject to certain limitations provided for in the
Indenture and under the TIA.

    No holder of any Note has any right to institute any proceeding with respect
to the Indenture or for any remedy thereunder, unless such holder shall have
previously given to the Trustee written notice of a continuing Event of Default
and unless the holders of at least 25% in aggregate principal amount of the
outstanding Notes shall have made written request and offered reasonable
indemnity to the Trustee to institute such proceeding as Trustee, and unless the
Trustee shall not have received from the holders of a majority in aggregate
principal amount of the outstanding Notes a direction inconsistent with such
request and shall have failed to institute such proceeding within 60 days.
Notwithstanding the foregoing, such limitations do not apply to a suit
instituted on such Note on or after the respective due dates expressed in such
Note.

DEFEASANCE AND COVENANT DEFEASANCE

    The Indenture provides that the Company may elect either

        (1) to defease and be discharged from any and all of its obligations
    with respect to the Notes (except for the obligations to register the
    transfer or exchange of such Notes, to replace temporary or mutilated,
    destroyed, lost or stolen Notes, to maintain an office or agency in respect
    of the Notes and to hold monies for payment in trust) ("defeasance") or

        (2) to be released from its obligations with respect to the Notes under
    certain covenants contained in the Indenture ("covenant defeasance")

upon the deposit with the Trustee (or other qualifying trustee), in trust for
such purpose, of money and/or non-callable U.S. government obligations which
through the payment of principal and interest in accordance with their terms
will provide money, in an amount sufficient to pay the principal of, premium, if
any, and interest on the Notes, on the scheduled due dates therefor or on a
selected date of redemption in accordance with the terms of the Indenture. Such
a trust may only be established if, among other things,

        (1) the Company has delivered to the Trustee an opinion of counsel (as
    specified in the Indenture)

           (a) to the effect that neither the trust nor the Trustee will be
       required to register as an investment company under the Investment
       Company Act of 1940, as amended, and

           (b) in the case of defeasance, describing either a private ruling
       concerning the Notes or a published ruling of the Internal Revenue
       Service, or confirming that since the date of the Indenture there has
       been a change in the applicable federal income tax law, in either case to
       the effect that holders of the outstanding Notes or persons in their
       positions will not recognize income, gain or loss for federal income tax
       purposes as a result of such defeasance and will be subject to federal
       income tax on the same amount and in the same manner and at the same
       times, as would have been the case if such defeasance had not occurred;

           (c) in the case of covenant defeasance, confirming that the holders
       of the outstanding Notes will not recognize income, gain or loss for
       federal income tax purposes as a result of such covenant defeasance and
       will be subject to federal income tax on the same amount, in the same
       manner and at the same times as would have been the case if such covenant
       defeasance had not occurred;

                                      103
<PAGE>
        (2) no Default or Event of Default shall have occurred and be continuing
    on the date of such deposit or insofar as Events of Default from bankruptcy,
    insolvency or reorganization events are concerned, at any time in the period
    ending on the 91st day after the date of deposit;

        (3) such defeasance or covenant defeasance shall not result in a breach
    or violation of, or constitute a default under the Indenture or any other
    material agreement or instrument to which the Company or any of its
    Subsidiaries is a party or by which the Company or any or its Subsidiaries
    is bound;

        (4) the Company shall have delivered to the Trustee an Officers'
    Certificate stating that the deposit was not made by the Company with the
    intent of preferring the holders of the Notes over any other creditors of
    the Company or with the intent of defeating, hindering, delaying or
    defrauding any other creditors of the Company or others;

        (5) the Company shall have delivered to the Trustee an Officers'
    Certificate and an opinion of counsel, each stating that all conditions
    precedent provided for or relating to the defeasance or the covenant
    defeasance have been complied with;

        (6) the Company shall have delivered to the Trustee an opinion of
    counsel to the effect that

           (a) the trust funds will not be subject to any rights of holders of
       Senior Indebtedness, including, without limitation, those arising under
       the Indenture and

           (b) assuming no intervening bankruptcy shall occur and that no Holder
       is an insider of the Company, after the 91st day following the deposit,
       the trust funds will not be subject to the effect of any applicable
       bankruptcy, insolvency, reorganization or similar laws affecting
       creditors' rights generally; and

        (7) certain other customary conditions precedent are satisfied.

MODIFICATION OF INDENTURE

    From time to time, the Company, the Guarantors and the Trustee may, without
the consent of holders of the Notes, amend or supplement the Indenture for
certain specified purposes, including providing for uncertificated Notes in
addition to certificated Notes, and curing any ambiguity, defect or
inconsistency, or making any other change that does not, in the opinion of the
Trustee, materially and adversely affect the rights of any holder. The Indenture
contains provisions permitting the Company, the Guarantors and the Trustee, with
the consent of holders of at least a majority in principal amount of the
outstanding Notes, to modify or supplement the Indenture, except that no such
modification shall, without the consent of each holder affected thereby,

        (1) reduce the amount of Notes whose holders must consent to an
    amendment, supplement or waiver to the Indenture;

        (2) reduce the rate of or change the time for payment of interest,
    including defaulted interest, on any Note;

        (3) reduce the principal of or premium on or change the stated maturity
    of any Note or change the date on which any Notes may be subject to
    redemption or repurchase or reduce the redemption or repurchase price
    therefor;

        (4) make any Note payable in money other than that stated in the Note or
    change the place of payment from New York, New York;

        (5) waive a default in the payment of the principal of, interest on, or
    redemption payment with respect to any Note;

                                      104
<PAGE>
        (6) make any change in provisions of the Indenture protecting the right
    of each holder of Notes to receive payment of principal of and interest on
    such Note on or after the due date thereof or to bring suit to enforce such
    payment, or permitting holders of a majority in principal amount of Notes to
    waive Defaults or Events of Default;

        (7) amend, change or modify in any material respect the obligation of
    the Company to make and consummate a Change of Control Offer in the event of
    a Change of Control or make and consummate an Excess Proceeds Offer with
    respect to any Asset Sale that has been consummated or modify any of the
    provisions or definitions with respect thereto;

        (8) modify or change any provision of the Indenture or the related
    definitions affecting the subordination or ranking of the Notes or any
    Guarantee in a manner that adversely affects the holders of Notes; and

        (9) release any Guarantor from any of its obligations under its
    Guarantee or the Indenture otherwise than in accordance with the terms of
    the Indenture.

REPORTS TO HOLDERS

    The Indenture provides that, whether or not required by the rules and
regulations of the Commission, so long as any Notes are outstanding, the Company
will furnish to the Holders of Notes:

    (i) all quarterly and annual financial information that would be required to
        be contained in a filing with the Commission on Forms 10-Q and 10-K if
        the Company were required to file such forms, and

    (ii) all current reports that would be required to be filed with the
         Commission on Form 8-K (excluding reports filed in connection with
         events reported solely pursuant to Item 5 thereof) if the Company were
         required to file such reports.

    In addition, following consummation of the exchange offer contemplated by
this prospectus, whether or not required by the rules and regulations of the
Commission, the Company will file a copy of all such information and reports
with the Commission for public availability within the time periods specified in
the Commission's rules and regulations (unless the Commission will not accept
such a filing).

COMPLIANCE CERTIFICATE

    The Company will deliver to the Trustee on or before 90 days after the end
of the Company's fiscal year and on or before 45 days after the end of each of
the first, second and third fiscal quarters in each year an Officers'
Certificate stating whether or not the signers know of any Default or Event of
Default that has occurred. If they do, the certificate will describe the Default
or Event of Default, its status and the intended method of cure, if any.

THE TRUSTEE

    The Trustee under the Indenture will be the Registrar and Paying Agent with
regard to the Notes. The Indenture provides that, except during the continuance
of an Event of Default, the Trustee will perform only such duties as are
specifically set forth in the Indenture. During the existence of an Event of
Default, the Trustee will exercise such rights and powers vested in it under the
Indenture and use the same degree of care and skill in its exercise as a prudent
person would exercise under the circumstances in the conduct of such person's
own affairs.

                                      105
<PAGE>
TRANSFER AND EXCHANGE

    Holders of the Notes may transfer or exchange Notes in accordance with the
Indenture. The Registrar under such Indenture may require a holder, among other
things, to furnish appropriate endorsements and transfer documents, and to pay
any taxes and fees required by law or permitted by the Indenture. The Registrar
is not required to transfer or exchange any Note selected for redemption and,
further, is not required to transfer or exchange any Note for a period of
15 days before selection of the Notes to be redeemed.

    The registered holder of a Note may be treated as the owner of it for all
purposes.

NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES, MEMBERS OR STOCKHOLDERS

    No director, officer, employee, member or stockholder of the Company or any
Subsidiary thereof shall have any liability for any obligation of the Company or
any Restricted Subsidiary under the Indenture or the Notes or for any claim
based on, in respect of, or by reason of, any such obligation or its creation.
Each holder of the Notes, by accepting the Notes, waives and releases all such
liability. The waiver and release are part of the consideration for issuance of
the Notes.

GOVERNING LAW

    The Indenture provides that it, the Notes and the Guarantees will be
governed by, and constructed in accordance with, the laws of the State of New
York.

CERTAIN DEFINITIONS

    Set forth below is a summary of certain of the defined terms used in the
Indenture. Reference is made to the Indenture for the full definition of all
such terms as well as any other capitalized terms used herein for which no
definition is provided.

    "ACQUIRED INDEBTEDNESS" means Indebtedness of a Person (including an
Unrestricted Subsidiary) existing at the time such Person becomes a Restricted
Subsidiary or is merged into or consolidated with any other Person or that is
assumed in connection with the acquisition of assets from such Person and, in
each case, not incurred by such Person in connection with, or in anticipation or
contemplation of, such Person becoming a Restricted Subsidiary or such merger,
consolidation or acquisition.

    "ADJUSTED NET ASSETS" of any Person at any date shall mean the lesser of the
amount by which the fair value of the property of such Person exceeds the total
amount of liabilities, including, without limitation, contingent liabilities
(after giving effect to all other fixed and contingent liabilities), but
excluding liabilities under the Guarantee of such Person at such date and the
present fair saleable value of the assets of such Person at such date exceeds
the amount that will be required to pay the probable liability of such Person on
its debts (after giving effect to all other fixed and contingent liabilities and
after giving effect to any collection from any Subsidiary of such Person in
respect of the obligations of such Person under the Guarantee of such Person),
excluding Indebtedness in respect of the Guarantee of such Person, as they
become absolute and matured.

    "AFFILIATE" means, with respect to any specific Person, any other Person
that directly or indirectly through one or more intermediaries controls, or is
controlled by, or is under common control with, such specified Person. For the
purposes of this definition, "control" (including, with correlative meanings,
the terms "controlling," "controlled by," and "under common control with"), as
used with respect to any Person, means the possession, directly or indirectly,
of the power to direct or cause the direction of the management or policies of
such Person, whether through the ownership of voting securities, by agreement or
otherwise; PROVIDED that, for purposes of the covenant described under
"--Certain Covenants--Limitation on Transactions with Affiliates" beneficial
ownership of at least 10% of the voting securities of a Person, either directly
or indirectly, shall be deemed to be control.

                                      106
<PAGE>
    "ASSET ACQUISITION" means

        (1) an Investment by the Company or any Restricted Subsidiary in any
    other Person pursuant to which such Person shall become a Restricted
    Subsidiary or shall be merged with or into the Company or any Restricted
    Subsidiary or

        (2) the acquisition by the Company or any Restricted Subsidiary of the
    assets of any Person (other than a Restricted Subsidiary) which constitute
    all or substantially all of the assets of such Person or comprise any
    division or line of business of such Person or any other properties or
    assets of such Person or any other properties or assets of such Person other
    than in the ordinary course of business.

    "ASSET SALE" means any direct or indirect sale, issuance, conveyance,
assignment, transfer, lease or other disposition (including any Sale and
Lease-Back Transaction), other than to the Company or any of its Restricted
Subsidiaries, in any single transaction or series of related transactions of

        (1) any Capital Stock of or other equity interest in any Restricted
    Subsidiary, or

        (2) any other property or assets, other than in the ordinary course of
    business, of the Company or of any Restricted Subsidiary;

PROVIDED that Asset Sales shall not include

        (1) a transaction or series of related transactions for which the
    Company or the Restricted Subsidiaries receive aggregate consideration of
    less than $1 million,

        (2) the sale, lease, conveyance, disposition or other transfer of all or
    substantially all of the assets of the Company as permitted under "--Merger,
    Consolidation or Sale of Assets,"

        (3) any Permitted Investment and any Restricted Payment permitted by
    "--Certain Covenants--Limitation on Restricted Payments";

        (4) any disposition of obsolete or unnecessary equipment or assets;

        (5) the sale of up to 40% of the outstanding Capital Stock of Thermalloy
    Malaysia Sdn Bhd in accordance with Malaysian law;

        (6) the licensing of intellectual property in the ordinary course of
    business;

        (7) sales of Cash Equivalents; and

        (8) the sale of 95% of the outstanding common membership interests of
    Aavid Thermalloy, LLC to Heat Holdings II Corp. or the other restructuring
    transactions set forth in a schedule to the Indenture.

    "ASSET SALE PROCEEDS" means, with respect to any Asset Sale,

        (1) cash received by the Company or any Restricted Subsidiary from such
    Asset Sale (including cash received as consideration for the assumption of
    liabilities incurred in connection with or in anticipation of such Asset
    Sale), after

           (a) provision for all income or other taxes measured by or resulting
       from such Asset Sale,

           (b) payment of all brokerage commissions and underwriting, legal,
       accounting and other fees and expenses related to such Asset Sale,

           (c) provision for minority interest holders in any Restricted
       Subsidiary as a result of such Asset Sale,

           (d) repayment of Indebtedness that is secured by the assets subject
       to such Asset Sale or otherwise required to be repaid in connection with
       such Asset Sale,

                                      107
<PAGE>
           (e) deduction of appropriate amounts to be provided by the Company or
       a Restricted Subsidiary as a reserve, in accordance with GAAP, against
       any liabilities associated with the assets sold or disposed of in such
       Asset Sale and retained by the Company or a Restricted Subsidiary after
       such Asset Sale, including, without limitation, pension and other
       post-employment benefit liabilities and liabilities related to
       environmental matters or against any indemnification obligations
       associated with the assets sold or disposed of in such Asset Sale and

           (f) deduction of any consideration (that would otherwise constitute
       Asset Sale Proceeds) that is held in escrow, or otherwise reserved by the
       Company or a Restricted Subsidiary, pending determination of whether a
       purchase price adjustment will be made; PROVIDED, HOWEVER, that following
       such determination and release of the amount in escrow to pay the
       remaining consideration, such proceeds are applied in accordance with the
       "Certain Covenants--Limitation on Certain Asset Sales"; and

        (2) promissory notes and other non-cash consideration received by the
    Company or any Restricted Subsidiary from such Asset Sale or other
    disposition upon the liquidation or conversion of such notes or non-cash
    consideration into cash.

    "ATTRIBUTABLE INDEBTEDNESS" in respect of a Sale and Lease-Back Transaction
means, as at the time of determination, the greater of

        (1) the fair value of the property subject to such arrangement and

        (2) the present value of the total obligations (discounted at the rate
    borne by the Notes, compounded semi-annually) of the lessee for rental
    payments during the remaining term of the lease included in such Sale and
    Lease-Back Transaction (including any period for which such lease has been
    extended).

    "AVAILABLE ASSET SALE PROCEEDS" means, with respect to any Asset Sale, the
aggregate Asset Sale Proceeds from such Asset Sale that have not been applied in
accordance with clauses (3)(a) or (3)(b) of the first paragraph of "--Certain
Covenants--Limitation on Certain Assets Sales", and that have not yet been the
basis for an Excess Proceeds Offer in accordance with clause (3)(c) of the first
paragraph of "--Certain Covenants--Limitation on Certain Asset Sales."

    "BOARD OF DIRECTORS" means, as to any Person, the board of directors of such
Person or any duly authorized committee thereof.

    "CAPITAL STOCK" means, with respect to any Person, any and all shares,
interests, participations or other equivalents (however designated and whether
or not voting) of corporate stock, partnership or limited liability company
interests or any other participation, right or other interest in the nature of
an equity interest in such Person including, without limitation, Common Stock
and Preferred Stock of such Person, or any option, warrant or other security
convertible into any of the foregoing.

    "CAPITALIZED LEASE OBLIGATIONS" means, with respect to any Person,
Indebtedness represented by obligations under a lease that is required to be
capitalized for financial reporting purposes in accordance with GAAP, and the
amount of such Indebtedness shall be the capitalized amount of such obligations
determined in accordance with GAAP.

    "CASH EQUIVALENTS" means

        (1) marketable direct obligations issued by, or unconditionally
    guaranteed by, the United States Government or issued by any agency or
    instrumentality thereof and backed by the full faith and credit of the
    United States, in each case maturing within one year from the date of
    acquisition thereof;

                                      108
<PAGE>
        (2) marketable direct obligations issued by any state of the United
    States of America or any political subdivision of any such state or any
    public instrumentality thereof maturing within one year from the date of
    acquisition thereof and, at the time of acquisition, having one of the two
    highest ratings obtainable from either Standard & Poor's Corporation ("S&P")
    or Moody's Investors Service, Inc. ("Moody's");

        (3) commercial paper maturing no more than one year from the date of
    creation thereof and, at the time of acquisition, having a rating of at
    least A-1 from S&P or at least P-1 from Moody's;

        (4) certificates of deposit or bankers' acceptances maturing within one
    year from the date of acquisition thereof issued by any bank organized under
    the laws of the United States of America or any state thereof or the
    District of Columbia or any U.S. branch of a foreign bank having at the date
    of acquisition thereof combined capital and surplus of not less than
    $250,000,000;

        (5) repurchase obligations with a term of not more than seven days for
    underlying securities of the types described in clause (1) above entered
    into with any bank meeting the qualifications specified in clause (4) above;
    and

        (6) investments in money market funds that invest substantially all
    their assets in securities of the types described in clauses (1) through
    (5) above.

    A "CHANGE OF CONTROL" of the Company will be deemed to have occurred at such
time as

        (1) any Person or group of related Persons for purposes of
    Section 13(d) of the Exchange Act (a "Group"), other than a Permitted
    Holder, becomes the beneficial owner (as defined under Rule 13d-3 or any
    successor rule or regulation promulgated under the Exchange Act, except that
    a Person shall be deemed to have "beneficial ownership" of all securities
    that such Person has the right to acquire, whether such right is exercisable
    immediately or only after the passage of time) of 50% or more of the total
    voting or economic power of the Company's Capital Stock;

        (2) any Person or Group, other than a Permitted Holder, becomes the
    beneficial owner (as defined under Rule 13d-3 or any successor rule or
    regulation promulgated under the Exchange Act, except that a Person shall be
    deemed to have "beneficial ownership" of all securities that such Person has
    the right to acquire, whether such right is exercisable immediately or only
    after the passage of time) of more than 33 1/3% of the total voting power of
    the Company's Capital Stock, and the Permitted Holders beneficially own, in
    the aggregate, a lesser percentage of the total voting power of the Capital
    Stock of the Company than such other Person or Group and do not have the
    right or ability by voting power, contract or otherwise to elect or
    designate for election a majority of the Board of Directors of the Company;

        (3) there shall be consummated any consolidation or merger of the
    Company in which the Company is not the continuing or surviving Person or
    pursuant to which the Common Stock of the Company would be converted into
    cash, securities or other property, other than a merger or consolidation of
    the Company in which the holders of the Capital Stock of the Company
    outstanding immediately prior to the consolidation or merger hold, directly
    or indirectly, at least a majority of the Capital Stock of the surviving
    corporation immediately after such consolidation or merger;

        (4) during any period of two consecutive years, individuals who at the
    beginning of such period constituted the Board of Directors of the Company
    (together with any new directors whose election by such Board of Directors
    or whose nomination for election by the shareholders of the Company has been
    approved by the Permitted Holders or a majority of the directors then still
    in office who either were directors at the beginning of such period or whose
    election or recommendation for election was previously so approved) cease to
    constitute a majority of the Board of Directors of the Company; or

                                      109
<PAGE>
        (5) the approval by the holders of Capital Stock of the Company of any
    plan or proposal for the liquidation or dissolution of the Company (whether
    or not otherwise in compliance with the provisions of the Indenture).

    "COMMISSION" means the Securities and Exchange Commission.

    "COMMON STOCK" of any Person means all Capital Stock of such Person that is
generally entitled to

        (1) vote in the election of directors of such Person or

        (2) if such Person is not a corporation, vote or otherwise participate
    in the selection of the governing body, partners, managers or others that
    will control the management and policies of such Person.

    "CONSOLIDATED FIXED CHARGE COVERAGE RATIO" means, with respect to any
Person, the ratio of EBITDA of such Person during the four full fiscal quarters
(the "Four Quarter Period") ending on or prior to the date of the transaction
giving rise to the need to calculate the Consolidated Fixed Charge Coverage
Ratio (the "Transaction Date") to Consolidated Fixed Charges of such Person for
the Four Quarter Period. In addition to and without limitation of the foregoing,
for purposes of this definition, "EBITDA" and "Consolidated Fixed Charges" shall
be calculated after giving effect on a PRO FORMA basis for the period of such
calculation to

        (1) the incurrence or repayment of any Indebtedness of such Person or
    any of the Restricted Subsidiaries or the issuance or redemption or other
    repayment of Preferred Stock (and the application of the proceeds thereof)
    giving rise to the need to make such calculation and any incurrence or
    repayment of other Indebtedness and, in the case of any Restricted
    Subsidiary, the issuance or redemption or other repayment of Preferred Stock
    (and the application of the proceeds thereof), other than the incurrence or
    repayment of Indebtedness in the ordinary course of business for working
    capital purposes pursuant to working capital facilities, occurring during
    the Four Quarter Period or at any time subsequent to the last day of the
    Four Quarter Period and on or prior to the Transaction Date (except that, in
    determining the Consolidated Fixed Charge Coverage Ratio as of any
    Transaction Date, any Permitted Indebtedness that is incurred concurrently
    with the Indebtedness giving rise to the need to calculate the Consolidated
    Fixed Charge Coverage Ratio shall not be included for purposes of such
    calculation on such date of issuance), as if such incurrence or repayment or
    issuance or redemption or other repayment, as the case may be (and the
    application of the proceeds thereof), occurred on the first day of the Four
    Quarter Period and

        (2) any asset sales or other disposition or Asset Acquisitions
    (including, without limitation, any Asset Acquisition giving rise to the
    need to make such calculation as a result of such Person or one of the
    Restricted Subsidiaries (including any Person who becomes a Restricted
    Subsidiary as a result of the Asset Acquisition) incurring, assuming or
    otherwise being liable for Acquired Indebtedness and also including any
    EBITDA (PROVIDED that such EBITDA shall be included only to the extent
    includable pursuant to the definition of "Consolidated Net Income")
    (including any PRO FORMA expense and cost reductions calculated on a basis
    consistent with Regulation S-X of the Exchange Act) attributable to the
    assets that are the subject of the Asset Acquisition or asset sale or other
    disposition during the Four Quarter Period) occurring during the Four
    Quarter Period or at any time subsequent to the last day of the Four Quarter
    Period and on or prior to the Transaction Date, as if such asset sale or
    other disposition or Asset Acquisition (including the incurrence, assumption
    or liability for any such Acquired Indebtedness) occurred on the first day
    of the Four Quarter Period.

In making any calculation of the Consolidated Fixed Charge Coverage Ratio for
any Four Quarter Period commencing prior to the Merger, the Merger and the
financing thereof shall be deemed to have taken place on the first day of such
Four Quarter Period.

                                      110
<PAGE>
    If such Person or any of the Restricted Subsidiaries directly or indirectly
guarantees Indebtedness of a third Person, the preceding sentence shall give
effect to the incurrence of such guaranteed Indebtedness as if such Person or
any Restricted Subsidiary of such Person had directly incurred or otherwise
assumed such guaranteed Indebtedness. Furthermore, in calculating "Consolidated
Fixed Charges" for purposes of determining the denominator (but not the
numerator) of this "Consolidated Fixed Charge Coverage Ratio,"

        (1) interest on outstanding Indebtedness determined on a fluctuating
    basis as of the Transaction Date and which will continue to be so determined
    thereafter shall be deemed to have accrued at a fixed rate per annum equal
    to the rate of interest on such Indebtedness in effect on the Transaction
    Date;

        (2) notwithstanding clause (1) above, interest on Indebtedness
    determined on a fluctuating basis, to the extent such interest is covered by
    one or more Interest Rate Agreements, shall be deemed to accrue at the rate
    per annum resulting after giving effect to the operation of such agreements;
    and

        (3) interest accrued on outstanding Indebtedness incurred under a
    revolving credit facility shall be computed based upon the average daily
    balance of such Indebtedness during the Four Quarter Period.

    "CONSOLIDATED FIXED CHARGES" means, with respect to any Person, for any
period, the sum, without duplication, of

        (1) Consolidated Interest Expense, plus

        (2) the product of

           (a) the amount of all dividend payments on any series of Preferred
       Stock of such Person and the Restricted Subsidiaries (other than
       dividends paid in Capital Stock (other the Disqualified Capital Stock)
       and other than dividends to the Company on Preferred Stock of the
       Restricted Subsidiaries) paid, during such period times

           (b) a fraction, the numerator of which is one and the denominator of
       which is one minus the then current effective consolidated federal, state
       and local tax rate of such Person, expressed as a decimal.

    "CONSOLIDATED INTEREST EXPENSE" means, with respect to any Person, for any
period, the aggregate amount of interest that, in conformity with GAAP, would be
set forth opposite the caption "interest expense" or any like caption on an
income statement for such Person and the Restricted Subsidiaries on a
consolidated basis (including, but not limited to,

        (1) Redeemable Dividends paid on Preferred Stock of a Restricted
    Subsidiary (other than such dividends paid to the Company),

        (2) imputed interest included in Capitalized Lease Obligations,

        (3) all commissions, discounts and other fees and charges owed with
    respect to letters of credit and bankers' acceptance financing,

        (4) the net costs associated with Interest Rate Agreements, Currency
    Agreements and other hedging obligations,

        (5) amortization of other financing fees and expenses,

        (6) the interest portion of any deferred payment obligation,

        (7) amortization of discount (including without limitation all original
    issue discount on the Notes) or premium, if any, and

                                      111
<PAGE>
        (8) all other non-cash interest expense (other than interest amortized
    to cost of sales))

plus, without duplication,

        (1) all net capitalized interest for such period,

        (2) all interest incurred or paid under any guarantee of Indebtedness
    (including a guarantee of principal, interest or any combination thereof) of
    any Person, and

        (3) the amount of all dividends or distributions paid on Disqualified
    Capital Stock (other than dividends paid or payable in shares of Capital
    Stock of the Company).

    "CONSOLIDATED NET INCOME" means, with respect to any Person, for any period,
the aggregate of the Net Income of such Person and the Restricted Subsidiaries
for such period, on a consolidated basis, determined in accordance with GAAP;
PROVIDED, HOWEVER, that

        (1) the Net Income of (A) any Person (the "other Person") in which the
    referent Person or any of the Restricted Subsidiaries has less than a 100%
    interest (which interest does not cause the Net Income of such other Person
    to be consolidated into the Net Income of the Person in question in
    accordance with GAAP) and (B) any Unrestricted Subsidiary shall be included
    only to the extent of the amount of dividends or distributions paid, and in
    the case of (B) paid in cash, to the Person in question or the Restricted
    Subsidiary;

        (2) the Net Income of any Restricted Subsidiary of the Person in
    question that is subject to any restriction or limitation on the payment of
    dividends or the making of other distributions shall be excluded to the
    extent of such restriction or limitation;

        (3) the Net Income of any Person acquired in a pooling of interests
    transaction for any period prior to the date of such acquisition shall be
    excluded;

        (4) any net gain or net loss (in the case of any net loss only to the
    extent that such determination of Consolidated Net Income is being made in
    connection with the determination of amounts available for Restricted
    Payments pursuant to the provision described under "--Certain
    Covenants--Limitation on Restricted Payments" above) resulting from an Asset
    Sale by the Person in question or any of the Restricted Subsidiaries other
    than in the ordinary course of business shall be excluded;

        (5) extraordinary gains and losses shall be excluded;

        (6) income or loss attributable to discontinued operations (including,
    without limitation, operations disposed of during such period whether or not
    such operations were classified as discontinued) shall be excluded;

        (7) in the case of a successor to the referent Person by consolidation
    or merger or as a transferee of the referent Person's assets, any earnings
    of the successor corporation prior to such consolidation, merger or transfer
    of assets shall be excluded; and

        (8) any charge for minority interest attributable to Heat Holding II
    Corp.'s interest in Aavid Thermalloy, LLC shall be excluded.

    "CUMULATIVE CONSOLIDATED NET INCOME" means, with respect to any Person, as
of any date of determination, Consolidated Net Income from February 2, 2000 to
the end of such Person's most recently ended full fiscal quarter prior to such
date, taken as a single accounting period.

    "CURRENCY AGREEMENT" means, with respect to any Person, any foreign currency
exchange agreement, option or futures contract or other similar agreement or
arrangement designed to protect the party indicated therein against fluctuations
in foreign currency exchange rates.

                                      112
<PAGE>
    "DESIGNATED SENIOR INDEBTEDNESS," as to the Company or any Guarantor, as the
case may be, means

        (1) Indebtedness under the Senior Credit Facility and

        (2) any other Indebtedness that at the time of determination exceeds
    $20.0 million in aggregate principal amount (or accreted value in the case
    of Indebtedness issued at a discount) outstanding or available under a
    committed facility, which is specifically designated in the instrument
    evidencing such Senior Indebtedness as "Designated Senior Indebtedness" by
    such Person and as to which the Trustee has been given written notice of
    such designation.

    "DISQUALIFIED CAPITAL STOCK" means any Capital Stock of a Person or a
Restricted Subsidiary thereof that, by its terms (or by the terms of any
security into which it is convertible or for which it is exchangeable at the
option of the holder), or upon the happening of any event, matures or is
mandatorily redeemable, pursuant to a sinking fund obligation or otherwise, or
is redeemable at the option of the holder thereof, in whole or in part, on or
prior to the maturity date of the Notes, for cash or securities constituting
Indebtedness. Without limitation of the foregoing, Disqualified Capital Stock
shall be deemed to include any Preferred Stock of a Person or a Restricted
Subsidiary of such Person, with respect to either of which, under the terms of
such Preferred Stock, by agreement or otherwise, such Person or Restricted
Subsidiary is obligated to pay current dividends or distributions in cash during
the period prior to the maturity date of the Notes; PROVIDED, HOWEVER, that
Preferred Stock of a Person or any Restricted Subsidiary thereof that is issued
with the benefit of provisions requiring a change of control offer to be made
for such Preferred Stock in the event of a change of control of such Person or
Restricted Subsidiary, which provisions have substantially the same effect as
the provisions of the Indenture described under "Change of Control," shall not
be deemed to be Disqualified Capital Stock solely by virtue of such provisions
and, PROVIDED, further, that if such Capital Stock is issued pursuant to any
plan for the benefit of employees of the Company or its Subsidiaries or by any
such plan to such employees, such Capital Stock shall not constitute
Disqualified Capital Stock solely because it may be required to be repurchased
by the Company in order to satisfy applicable statutory or regulatory
obligations.

    "EBITDA" means, with respect to any Person and the Restricted Subsidiaries,
for any period, an amount equal to

        (1) the sum of

           (a) Consolidated Net Income for such period, plus

           (b) the provision for taxes for such period based on income or
       profits to the extent such income or profits were included in computing
       Consolidated Net Income and any provision for taxes utilized in computing
       net loss under clause (a) hereof, plus

           (c) Consolidated Interest Expense for such period, plus

           (d) depreciation for such period on a consolidated basis, plus

           (e) amortization of intangibles for such period on a consolidated
       basis, plus

           (f) any other non-cash items reducing Consolidated Net Income for
       such period, except for any non-cash items that represent accruals of, or
       reserves for, cash disbursements to be made in any future accounting
       period or amortization of a prepaid cash expense that was paid in a prior
       period, minus

        (2) all non-cash items increasing Consolidated Net Income (other than
    any non-cash items that were accrued in the ordinary course of business) for
    such period, all for such Person and the Restricted Subsidiaries determined
    on a consolidated basis in accordance with GAAP;

                                      113
<PAGE>
PROVIDED, HOWEVER, that, for purposes of calculating EBITDA during any fiscal
quarter, cash income from a particular Investment (other than a Restricted
Subsidiary) of such Person shall be included only

        (1) if cash income has been received by such Person with respect to such
    Investment during each of the previous four fiscal quarters or

        (2) if the cash income derived from such Investment is attributable to
    Cash Equivalents.

    "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended, and
the rules and regulations of the Commission promulgated thereunder.

    "FAIR MARKET VALUE" means, with respect to any asset or property, the price
which could be negotiated in an arm's-length, free market transaction, for cash,
between a willing seller and a willing and able buyer, neither of whom is under
undue pressure or compulsion to complete the transaction. Fair market value
shall be determined by the Board of Directors of the Company acting reasonably
and in good faith and shall be evidenced by a resolution of the Board of
Directors of the Company delivered to the Trustee.

    "FOREIGN RESTRICTED SUBSIDIARY" means any Restricted Subsidiary of the
Company that is not a domestic Restricted Subsidiary.

    "GAAP" means generally accepted accounting principles consistently applied
as in effect in the United States from time to time.

    "GUARANTEE" means the guarantee of the obligations of the Company with
respect to the Notes by each Guarantor.

    "GUARANTOR" means the issuer at any time of a Guarantee (so long as such
Guarantee remains outstanding), which shall consist of each of the Company's
domestic Restricted Subsidiaries (excluding domestic Subsidiaries of Foreign
Restricted Subsidiaries).

    "INCUR" means, with respect to any Indebtedness or other obligation of any
Person, to create, issue, incur (by conversion, exchange or otherwise), assume,
guarantee or otherwise become liable in respect of such Indebtedness or other
obligation or the recording, as required pursuant to GAAP or otherwise, of any
such Indebtedness or other obligation on the balance sheet of such Person (and
"incurrence," "incurred," "incurable," and "incurring" shall have meanings
correlative to the foregoing); PROVIDED that a change in GAAP that results in an
obligation of such Person that exists at such time becoming Indebtedness shall
not be deemed an incurrence of such Indebtedness.

    "INDEBTEDNESS" means (without duplication), with respect to any Person, any
indebtedness at any time outstanding, secured or unsecured, contingent or
otherwise, which is for borrowed money (whether or not the recourse of the
lender is to the whole of the assets of such Person or only to a portion
thereof), or evidenced by bonds, notes, debentures or similar instruments or
representing the balance deferred and unpaid of the purchase price of any
property (excluding, without limitation, any balances that constitute accounts
payable or trade payables, and other accrued liabilities arising in the ordinary
course of business) if and to the extent any of the foregoing indebtedness would
appear as a liability upon a balance sheet of such Person prepared in accordance
with GAAP, and shall also include, to the extent not otherwise included,

        (1) any Capitalized Lease Obligations of such Person;

        (2) obligations secured by a Lien to which the property or assets owned
    or held by such Person is subject (other than a Permitted Lien not securing
    any liability that would itself constitute Indebtedness), whether or not the
    obligation or obligations secured thereby shall have been assumed, PROVIDED
    that if such obligations have not been assumed by such Person, the amount of
    such Indebtedness shall be the lesser of (A) the fair market value of such
    assets at such date of determination and (B) the amount of such obligations;

                                      114
<PAGE>
        (3) guarantees of items of other Persons which would be included within
    this definition for such other Persons (whether or not such items would
    appear upon the balance sheet of the guarantor);

        (4) all obligations for the reimbursement of any obligor on any letter
    of credit, banker's acceptance or similar credit transaction;

        (5) Disqualified Capital Stock of such Person or any Subsidiary thereof;
    and

        (6) obligations of any such Person under any Currency Agreement or any
    Interest Rate Agreement applicable to any of the foregoing (if and to the
    extent such Currency Agreement or Interest Rate Agreement obligations would
    appear as a liability upon a balance sheet of such Person prepared in
    accordance with GAAP).

The amount of Indebtedness of any Person at any date shall be the outstanding
balance at such date of all unconditional obligations as described above and,
with respect to contingent obligations, the maximum liability upon the
occurrence of the contingency giving rise to the obligation; PROVIDED that:

        (1) the amount outstanding at any time of any Indebtedness issued with
    original issue discount is the principal amount of such Indebtedness less
    the remaining unamortized portion of the original issue discount of such
    Indebtedness at such time as determined in conformity with GAAP and

        (2) Indebtedness shall not include any liability for federal, state,
    local or other taxes.

Notwithstanding any other provision of the foregoing definition, any trade
payable arising from the purchase of goods or materials or for services obtained
in the ordinary course of business shall not be deemed to be "Indebtedness" of
the Company or any of the Restricted Subsidiaries for purposes of this
definition. Furthermore, guarantees of (or obligations with respect to letters
of credit supporting) Indebtedness otherwise included in the determination of
such amount shall not also be included.

    "INDEPENDENT FINANCIAL ADVISOR" means an investment banking firm of national
reputation in the United States

        (1) which does not, and whose directors, officers or Affiliates do not,
    have a direct or indirect financial interest in the Company,

        (2) which, in the judgment of the Board of Directors of the Company, is
    otherwise independent and qualified to perform the task for which it is to
    be engaged.

    "INTEREST RATE AGREEMENT" means, with respect to any Person, any interest
rate swap agreement, interest rate cap agreement, interest rate collar agreement
or other similar agreement designed to protect the party indicated therein
against fluctuations in interest rates.

    "INVESTMENTS" means, with respect of any Person, directly or indirectly, any
advance, account receivable (other than an account receivable arising in the
ordinary course of business of such Person), loan or capital contribution to (by
means of transfers of property to others, payments for property or services for
the account or use of others or otherwise), or any purchase or acquisition by
such Person of any Capital Stock, bonds, notes, debentures, partnership or joint
venture interests or other securities of, the acquisition, by purchase or
otherwise, of all or substantially all of the business or assets or stock or
other evidence of beneficial ownership of, any Person or the making of any
investment in any Person. Investments shall exclude

        (1) extensions of trade credit on commercially reasonable terms in
    accordance with normal trade practices of such Person,

                                      115
<PAGE>
        (2) endorsements for collection or deposit in the ordinary course of
    business by such Person of bank drafts and similar negotiable instruments of
    such other Person received as payment for ordinary course of business trade
    receivables and

        (3) the repurchase of securities of any Person by such Person.

For the purposes of the "--Limitation on Restricted Payments" covenant, the
amount of any Investment shall be the original cost of such Investment plus the
cost of all additional Investments by the Company or any of the Restricted
Subsidiaries, without any adjustments for increases or decreases in value, or
write-ups, write-downs or write-offs with respect to such Investment, reduced by
the payment of cash distributions which constitute a return of capital in
connection with such Investment; PROVIDED that the aggregate of all such
reductions shall not exceed the amount of such initial Investment plus the cost
of all additional Investments; PROVIDED, FURTHER that no such payment of
dividends or distributions or receipt of any such other amounts shall reduce the
amount of any Investment if such payment of distributions or receipt of any such
amounts would be included in Consolidated Net Income.

    If the Company or any Restricted Subsidiary sells or otherwise disposes of
any Common Stock of any direct or indirect Restricted Subsidiary such that,
after giving effect to any such sale or disposition, the Company no longer owns,
directly or indirectly, greater than 50% of the outstanding Common Stock of such
Restricted Subsidiary, the Company shall be deemed to have made an Investment on
the date of any such sale or disposition equal to the fair market value of the
Common Stock of such Restricted Subsidiary not sold or disposed of.

    "ISSUE DATE" means the date the Notes are first issued by the Company and
authenticated by the Trustee under the Indenture.

    "LIEN" means, with respect to any property or assets of any Person, any
mortgage or deed of trust, pledge, hypothecation, assignment, deposit
arrangement, security interest, lien, charge, easement, encumbrance, preference,
priority or other security agreement or preferential arrangement of any kind or
nature whatsoever on or with respect to such property or assets (including
without limitation, any Capitalized Lease Obligation, conditional sales or other
title retention agreement having substantially the same economic effect as any
of the foregoing).

    "MAKE-WELL AGREEMENT" means that certain agreement among Holdings, the
Company and the Trustee dated as of the Issue Date and attached to the Indenture
as Exhibit G pursuant to which Holdings has committed to make additional equity
contributions to repay Senior Indebtedness in an amount necessary (not to exceed
$25.0 million in the aggregate) for the Company's Debt to EBITDA Ratio (as
defined therein) on a PRO FORMA basis after such debt reduction to be no more
than 4.5 to 1.0 for the twelve-month period ended December 31, 2000 and no more
than 4.25 to 1.0 for the twelve-month period ended December 31, 2001.

    "MERGER" means the merger of Heat Merger Corp. with and into the Company
pursuant to the terms of the Agreement and Plan of Merger, dated as of
August 23, 1999.

    "NET INCOME" means, with respect to any Person, for any period, the net
income (loss) of such Person determined in accordance with GAAP.

    "NET PROCEEDS" means

        (1)  in the case of any sale of Capital Stock by or equity contribution
    to any Person, the aggregate net proceeds received by such Person, after
    payment of expenses, commissions and the like incurred in connection
    therewith, whether such proceeds are in cash or in property (valued at the
    fair market value thereof, as determined in good faith by the Board of
    Directors of such Person, at the time of receipt) and

                                      116
<PAGE>
        (2)  in the case of any exchange, exercise, conversion or surrender of
    outstanding securities of any kind for or into shares of Capital Stock of
    the Company which is not Disqualified Capital Stock, the net book value of
    such outstanding securities on the date of such exchange, exercise,
    conversion or surrender (plus any additional amount required to be paid by
    the holder to such Person upon such exchange, exercise, conversion or
    surrender, less any and all payments made to the holders, e.g., on account
    of fractional shares and less all expenses incurred by such Person in
    connection therewith).

    "NON-PAYMENT EVENT OF DEFAULT" means any event (other than a Payment
Default) the occurrence of which entitles one or more Persons to accelerate the
maturity of any Designated Senior Indebtedness.

    "OFFICERS' CERTIFICATE" means, with respect to any Person, a certificate
signed by two Officers of such Person that shall comply with applicable
provisions of the Indenture.

    "PAYMENT DEFAULT" means any default, whether or not any requirement for the
giving of notice, the lapse of time or both, or any other condition to such
default becoming an event of default has occurred, in the payment of principal
of or premium, if any, or interest on or any other amount payable in connection
with Designated Senior Indebtedness.

    "PERMITTED HOLDERS" means Willis Stein & Partners, investment funds managed
by Willis Stein & Partners, partners and limited partners of Willis Stein &
Partners and such investment funds, and any entity controlled by any of the
foregoing and/or by a trust for the benefit of any of the foregoing.

    "PERMITTED INDEBTEDNESS" means:

        (1)  Indebtedness of the Company or any Restricted Subsidiary arising
    under or in connection with the Senior Credit Facility in an aggregate
    principal amount not to exceed $75 million outstanding at any time less any
    mandatory prepayment actually made thereunder (to the extent, in the case of
    payments of revolving credit borrowings, that the corresponding commitments
    have been permanently reduced);

        (2)  Indebtedness under the Notes and the Guarantees;

        (3)  Indebtedness not covered by any other clause of this definition
    which is outstanding on the Issue Date;

        (4)  Indebtedness of the Company to any Restricted Subsidiary and
    Indebtedness of any Restricted Subsidiary to the Company or another
    Restricted Subsidiary;

        (5)  Purchase Money Indebtedness and Capitalized Lease Obligations
    incurred to acquire property in the ordinary course of business, which
    Purchase Money Indebtedness and Capitalized Lease Obligations do not in the
    aggregate exceed $5 million at any one time outstanding;

        (6)  Interest Rate Agreements and Currency Agreements;

        (7)  Refinancing Indebtedness;

        (8)  Indebtedness incurred in respect of (A) surety, judgment, appeal,
    performance and other similar bonds, instruments or obligations provided in
    the ordinary course of business or (B) letters of credit, bankers'
    acceptances or other similar instruments or obligations issued in connection
    with liabilities incurred in the ordinary course of business;

        (9)  Indebtedness consisting of guarantees made in the ordinary course
    of business by the Company or any of its Restricted Subsidiaries in
    accordance with the terms of the Indenture of obligations of the Company or
    any of its Restricted Subsidiaries, which obligations are otherwise
    permitted under the Indenture;

                                      117
<PAGE>
        (10)  Indebtedness of the Company or any Restricted Subsidiary
    consisting of indemnities or obligations in respect of purchase price
    adjustments in connection with the acquisition or disposition of assets,
    including pursuant to the Thermalloy acquisition and the Merger;

        (11)  Indebtedness incurred by Foreign Restricted Subsidiaries in an
    amount not to exceed $20.0 million; PROVIDED, HOWEVER, that the amount of
    any Indebtedness under this clause (11) shall reduce the amount of
    Indebtedness permitted under clause (1) above; and

        (12)  additional Indebtedness of the Company and the Restricted
    Subsidiaries not to exceed $10.0 million in aggregate principal amount at
    any one time outstanding.

    For purposes of determining compliance with any dollar-denominated
restriction on the incurrence of Indebtedness denominated in a foreign currency,
the dollar equivalent principal amount of such Indebtedness incurred pursuant
thereto shall be calculated based on the relevant currency exchange rate in
effect on the date that such Indebtedness was incurred, in the case of term
debt, or first committed, in the case of revolving credit debt, PROVIDED that
(x) the dollar-equivalent principal amount of any such Indebtedness outstanding
on the Issue Date shall be calculated based on the relevant currency exchange
rate in effect on the Issue Date and (y) if such Indebtedness is incurred to
refinance other Indebtedness denominated in a foreign currency, and such
refinancing would cause the applicable dollar-denominated restriction to be
exceeded if calculated at the relevant currency exchange rate in effect of the
date of such refinancing, such dollar-denominated restriction shall be deemed
not to have been exceeded so long as the principal amount of such refinancing
Indebtedness does not exceed the principal amount of such Indebtedness being
refinanced. The principal amount of any Refinancing Indebtedness, if incurred in
a different currency from the Indebtedness being refinanced, shall be calculated
based on the currency exchange rate applicable to the currencies in which such
respective Indebtedness in denominated that is in effect on the date of such
refinancing. Notwithstanding the foregoing, the dollar-equivalent principal
amount of Indebtedness incurred pursuant to the Senior Credit Facility shall be
calculated in accordance therewith.

    "PERMITTED INVESTMENTS" means Investments made on or after the Issue Date
consisting of

        (1)  Investments by the Company, or by a Restricted Subsidiary, in the
    Company or a Restricted Subsidiary;

        (2)  Investments by the Company, or by a Restricted Subsidiary, in a
    Person, if as a result of such Investment (a) such Person becomes a
    Restricted Subsidiary or (b) such Person is merged, consolidated or
    amalgamated with or into, or transfers or conveys substantially all of its
    assets to, or is liquidated into, the Company or a Restricted Subsidiary;

        (3)  Investments in cash and Cash Equivalents;

        (4)  reasonable and customary loans made to employees in connection with
    their relocation not to exceed $500,000 in the aggregate at any one time
    outstanding;

        (5)  an Investment that is made by the Company or a Restricted
    Subsidiary in the form of any Capital Stock, bonds, notes, debentures,
    partnership or joint venture interests or other securities that are issued
    by a third party to the Company or such Restricted Subsidiary solely as
    partial consideration for the consummation of an Asset Sale that is
    otherwise permitted under "--Certain Covenants--Limitation on Certain Asset
    Sales" above;

        (6)  Interest Rate Agreements and Currency Agreements entered into in
    the ordinary course of the Company's or the Restricted Subsidiaries'
    business;

        (7)  additional Investments not to exceed $1.0 million at any one time
    outstanding;

        (8)  Investments existing on the Issue Date;

                                      118
<PAGE>
        (9)  Investments in securities of trade creditors received pursuant to
    any plan of reorganization or similar arrangement upon the bankruptcy or
    insolvency of such trade creditors or customers;

        (10)  guarantees by the Company or any Restricted Subsidiary of
    Indebtedness otherwise permitted to be incurred by Restricted Subsidiaries
    under the Indenture; and

        (11)  Investments for which the sole consideration provided is Capital
    Stock (other than Disqualified Capital Stock).

    "PERMITTED LIENS" means

        (1)  Liens on property or assets of, or any shares of Capital Stock of
    or secured indebtedness of, any Person existing at the time such Person
    becomes a Restricted Subsidiary or at the time such Person is merged into
    the Company or any of the Restricted Subsidiaries; PROVIDED that such Liens
    are not incurred in connection with, or in contemplation of, such Person
    becoming a Restricted Subsidiary or merging into the Company or any of the
    Restricted Subsidiaries;

        (2)  Liens on Property acquired by the Company or a Restricted
    Subsidiary; PROVIDED, that such Liens are not incurred in connection with,
    or in contemplation of, such acquisition of Property;

        (3)  Liens securing Indebtedness under the Senior Credit Facility, which
    Indebtedness is incurred in compliance with "--Certain Covenants--Limitation
    on Additional Indebtedness" above;

        (4)  Liens securing Refinancing Indebtedness that is incurred to
    Refinance any Indebtedness that has been secured by a Lien permitted under
    the Indenture and that has been incurred in accordance with the provisions
    of the Indenture; PROVIDED that any such Lien (i) is not less favorable to
    the holders of the Notes and is not more favorable to the lienholders with
    respect to such Lien than the Lien in respect of Indebtedness being
    Refinanced; and (ii) does not extend to or cover any Property, Capital Stock
    or Indebtedness other than the Property, shares or debt securing the
    Indebtedness so refunded, refinanced or extended;

        (5)  Liens in favor of the Company or any of the Restricted
    Subsidiaries;

        (6)  Liens securing industrial revenue bonds;

        (7)  Liens securing Purchase Money Indebtedness that is otherwise
    permitted under the Indenture; PROVIDED that

           (a)  any such Lien is created solely for the purpose of securing
       Indebtedness representing, or incurred to finance, refinance or refund,
       the cost (including sales and excise taxes, installation and delivery
       charges and other direct costs of, and other direct expenses paid or
       charged in connection with, such purchase or construction) of such
       Property,

           (b)  the principal amount of the Indebtedness secured by such Lien
       does not exceed 100% of such costs and

           (c)  such Lien does not extend to or cover any Property other than
       such item of Property and any improvements on such item;

        (8)  statutory liens or landlords', carriers', warehouseman's,
    mechanics', suppliers', materialmen's, repairmen's or other like Liens
    arising in the ordinary course of business which do not secure any
    Indebtedness and with respect to amounts not yet delinquent or being
    contested in good faith by appropriate proceedings, if a reserve or other
    appropriate provision, if any, as shall be required in conformity with GAAP
    shall have been made therefor;

                                      119
<PAGE>
        (9)  Liens for taxes, assessments or governmental charges that are being
    contested in good faith by appropriate proceedings;

        (10)  easements, rights-of-way, zoning restrictions and other similar
    charges or encumbrances in respect of real property not interfering in any
    material respect with the ordinary conduct of the business of the Company or
    any of the Restricted Subsidiaries;

        (11)  Liens securing Capitalized Lease Obligations permitted to be
    incurred under the Indenture; PROVIDED that such Lien does not extend to any
    property other than that subject to the underlying lease;

        (12)  Liens existing on the Issue Date and Liens securing the Notes;

        (13)  Liens incurred or deposits made in the ordinary course of business
    in connection with worker's compensation, unemployment insurance and other
    types of social security, including landlord Liens on leased properties and
    any Lien securing letters of credit issued in the ordinary course of
    business consistent with past practice in connection therewith, or to secure
    the performance of tenders, statutory obligations, surety and appeals bonds,
    bids, leases, government contracts, performance bonds and other similar
    obligations;

        (14)  attachment or judgment Liens not giving rise to an Event of
    Default;

        (15)  Liens upon specific items of inventory or other goods and proceeds
    of any Person securing such Person's obligations in respect of bankers'
    acceptances issued or created for the account of such Person to facilitate
    the purchase, shipment or storage of such inventory or other goods;

        (16)  Liens securing reimbursement obligations with respect to
    commercial letters of credit that encumber documents and other property
    relating to such letters of credit and products and proceeds thereof;

        (17)  Liens in respect of obligations under Interest Rate Agreements or
    Currency Agreements;

        (18)  Liens securing Indebtedness of Foreign Restricted Subsidiaries
    incurred in reliance on clause (11) of the definition of Permitted
    Indebtedness;

        (19)  Liens in favor of the Trustee pursuant to the Indenture; and

        (20)  any extensions, substitutions, replacements or renewals of the
    foregoing.

    "PERSON" means any individual, corporation, partnership, limited liability
company, joint venture, association, joint-stock company, trust, unincorporated
organization or government (including any agency or political subdivision
thereof).

    "PREFERRED STOCK" means any Capital Stock of a Person, however designated,
which entitles the holder thereof to a preference with respect to dividends,
distributions or liquidation proceeds of such Person over the holders of other
Capital Stock issued by such Person.

    "PROPERTY" of any Person means all types of real, personal, tangible,
intangible or mixed property owned by such Person whether or not included in the
most recent consolidated balance sheet of such Person and its Subsidiaries under
GAAP.

    "PUBLIC EQUITY OFFERING" means a public offering by the Company, Holdings or
Holdings II of shares of its Common Stock (however designated and whether voting
or not-voting) and any and all rights, warrants or options to acquire such
Common Stock and, in the case of a public offering by Holdings or Holdings II,
the proceeds thereof are contributed to the Company.

                                      120
<PAGE>
    "PURCHASE MONEY INDEBTEDNESS" means any Indebtedness incurred in the
ordinary course of business by a Person to finance the cost (including the cost
of construction) of an item of property, the principal amount of which
Indebtedness does not exceed the sum of

        (1)  100% of such cost and

        (2)  reasonable fees and expenses of such Person incurred in connection
    therewith.

    "REDEEMABLE DIVIDEND" means, for any cash dividend or distribution with
regard to Preferred Stock, the quotient of the dividend or distribution divided
by the difference between one and the maximum statutory federal income tax rate
(expressed as a decimal number between 1 and 0) then applicable to the issuer of
such Preferred Stock.

    "REFINANCING INDEBTEDNESS" means Indebtedness that refunds, refinances or
extends any Indebtedness of the Company outstanding on the Issue Date or other
Indebtedness permitted to be incurred by the Company or the Restricted
Subsidiaries pursuant to the terms of the Indenture (other than pursuant to
clauses 1, 5, 11 and 12 of the definition of Permitted Indebtedness), but only
to the extent that

        (1)  the Refinancing Indebtedness is subordinated to the Notes to at
    least the same extent as the Indebtedness being refunded, refinanced or
    extended, if at all;

        (2)  the Refinancing Indebtedness is scheduled to mature either

           (a)  no earlier than the Indebtedness being refunded, refinanced or
       extended or

           (b)  after the maturity date of the Notes;

        (3)  the portion, if any, of the Refinancing Indebtedness that is
    scheduled to mature on or prior to the maturity date of the Notes has a
    Weighted Average Life to Maturity at the time such Refinancing Indebtedness
    is incurred that is equal to or greater than the Weighted Average Life to
    Maturity of the portion of the Indebtedness being refunded, refinanced or
    extended that is scheduled to mature on or prior to the maturity date of the
    Notes;

        (4)  such Refinancing Indebtedness is in an aggregate principal amount
    that is equal to or less than the sum of

           (a)  the aggregate principal amount then outstanding under the
       Indebtedness being refunded, refinanced or extended,

           (b)  the amount of accrued and unpaid interest, if any, and premiums
       owed, if any, not in excess of preexisting prepayment provisions on such
       Indebtedness being refunded, refinanced or extended, and

           (c)  the amount of customary fees, expenses and costs related to the
       incurrence of such Refinancing Indebtedness; and

        (5)  such Refinancing Indebtedness is incurred by the same Person that
    initially incurred the Indebtedness being refunded, refinanced or extended,
    except that the Company may incur Refinancing Indebtedness to refund,
    refinance or extend Indebtedness of any Restricted Subsidiary.

    "RESTRICTED PAYMENT" means any of the following:

        (1)  the declaration or payment of any dividend or any other
    distribution or payment on Capital Stock of the Company or any Restricted
    Subsidiary or any payment made to the direct or indirect holders (in their
    capacities as such) of Capital Stock of the Company or any Restricted
    Subsidiary (other than (a) dividends or distributions payable solely in
    Capital Stock (other than Disqualified Capital Stock) or in options,
    warrants or other rights to purchase such Capital Stock

                                      121
<PAGE>
    (other than Disqualified Capital Stock), and (b) in the case of Restricted
    Subsidiaries of the Company, dividends or distributions payable to the
    Company or to a Restricted Subsidiary);

        (2)  the purchase, redemption or other acquisition or retirement for
    value of any Capital Stock of the Company or any of the Restricted
    Subsidiaries (other than Capital Stock owned by the Company or a Restricted
    Subsidiary, excluding Disqualified Capital Stock) or any option, warrants or
    other rights to purchase such Capital Stock;

        (3)  the making of any principal payment on, or the purchase,
    defeasance, repurchase, redemption or other acquisition or retirement for
    value, prior to any scheduled maturity, scheduled repayment or scheduled
    sinking fund payment, of any Indebtedness which is subordinated in right of
    payment to the Notes (other than subordinated Indebtedness acquired in
    anticipation of satisfying a scheduled sinking fund obligation, principal
    installment or final maturity, in each case due within one year of the date
    of acquisition);

        (4)  the making of any Investment or guarantee of any Investment in any
    Person other than a Permitted Investment;

        (5)  any designation of a Restricted Subsidiary as an Unrestricted
    Subsidiary (valued at the fair market value of the net assets of such
    Restricted Subsidiary on the date of such designation); and

        (6)  forgiveness of any Indebtedness of an Affiliate of the Company to
    the Company or a Restricted Subsidiary.

For purposes of determining the amount expended for Restricted Payments, cash
distributed or invested shall be valued at the face amount thereof and property
other than cash shall be valued at its fair market value.

    "RESTRICTED SUBSIDIARY" means a Subsidiary of the Company other than an
Unrestricted Subsidiary and includes all of the Subsidiaries of the Company
existing as of the Issue Date.

    "SALE AND LEASE-BACK TRANSACTION" means any arrangement with any Person
providing for the leasing by the Company or any Restricted Subsidiary of any
real or tangible personal property, which property has been or is to be sold or
transferred by the Company or such Restricted Subsidiary to such Person in
contemplation of such leasing.

    "SECURITIES ACT" means the Securities Act of 1933, as amended, and the rules
and regulations of the Commission promulgated thereunder.

    "SENIOR CREDIT FACILITY" means the Amended and Restated Credit Agreement
dated as of the Issue Date, by and among the Company, the lenders party thereto
in their capacities as lenders thereunder and Canadian Imperial Bank of
Commerce, as agent, together with the related documents thereto (including,
without limitation, any guarantee agreements and security documents), in each
case as such agreements may be amended (including any amendment and restatement
thereof), supplemented or otherwise modified from time to time, including any
agreement extending the maturity of, refinancing, replacing or otherwise
restructuring (including increasing the amount of available borrowings
thereunder (PROVIDED that such increase in borrowings is permitted by the
"--Limitation on Additional Indebtedness" covenant) or adding Restricted
Subsidiaries of the Company as additional borrowers or guarantors thereunder)
all or any portion of the Indebtedness under such agreement or any successor or
replacement agreement and whether by the same or any other agent, lender or
group of lenders.

    "SENIOR INDEBTEDNESS" means the principal of and premium, if any, and
interest on, and any and all other fees, expense reimbursement obligations and
other amounts due pursuant to the terms of all agreements, documents and
instruments providing for, creating, securing or evidencing or otherwise entered
into in connection with

                                      122
<PAGE>
        (1)  all Indebtedness of the Company owed to lenders under the Senior
    Credit Facility;

        (2)  all obligations of the Company with respect to any Interest Rate
    Agreement or Currency Agreement;

        (3)  all obligations of the Company to reimburse any bank or other
    person in respect of amounts paid under letters of credit, acceptances or
    other similar instruments;

        (4)  all other Indebtedness of the Company that does not provide that it
    is to rank equally with or subordinate to the Notes; and

        (5)  all deferrals, renewals, extensions and refundings of, and
    amendments, modifications and supplements to, any of the Senior Indebtedness
    described above.

Notwithstanding anything to the contrary in the foregoing, Senior Indebtedness
will not include

        (1)  Indebtedness of the Company to any of its Subsidiaries, or to any
    Affiliate of the Company or any of such Affiliate's Subsidiaries;

        (2)  Indebtedness represented by the Notes and the Guarantees;

        (3)  any Indebtedness which by the express terms of the agreement or
    instrument creating, evidencing or governing the same is junior or
    subordinate in right of payment to any item of Senior Indebtedness;

        (4)  any trade payable arising from the purchase of goods or materials
    or for services obtained in the ordinary course of business;

        (5)  Indebtedness incurred in violation of the Indenture;

        (6)  Indebtedness represented by Disqualified Capital Stock; and

        (7)  any Indebtedness to or guaranteed on behalf of, any shareholders,
    director, officer or employee of the Company or any Subsidiary of the
    Company.

    "SIGNIFICANT RESTRICTED SUBSIDIARY" means, with respect to any Person, any
Restricted Subsidiary of such Person that satisfies the criteria for a
"significant subsidiary" set forth in Rule 1.02(w) of Regulation S-X under the
Securities Act, as such Rule is in effect on the Issue Date.

    "SUBSIDIARY" of any specified Person means any corporation, partnership,
limited liability company, joint venture, association or other business entity,
whether now existing or hereafter organized or acquired,

        (1)  in the case of a corporation, of which more than 50% of the total
    voting power of the Capital Stock entitled (without regard to the occurrence
    of any contingency) to vote in the election of directors, officers or
    trustees thereof is held by such first-named Person or any of its
    Subsidiaries; or

        (2)  in the case of a partnership, limited liability company, joint
    venture, association or other business entity, with respect to which such
    first-named Person or any of its Subsidiaries has the power to direct or
    cause the direction of the management and policies of such entity by
    contract or otherwise or if in accordance with GAAP such entity is
    consolidated with the first-named Person for financial statement purposes.

    "TREASURY RATE" means the yield to maturity at the time of computation of
United States Treasury securities with a constant maturity (as compiled by, and
published in, the most recent Federal Reserve Statistical Release H.15 (519)
which has become publicly available at least two business days prior to the date
fixed for redemption) most nearly equal to the period from February 1, 2004 to
such redemption; PROVIDED, HOWEVER, that if the period from February 1, 2004 to
such redemption is not equal

                                      123
<PAGE>
to the constant maturity of a United States Treasury security for which a weekly
average yield is given, the Treasury Rate shall be obtained by linear
interpolation (calculated to the nearest one-twelfth of a year) from the weekly
average yield of United States Treasury securities for which such yields are
given, except that if the period from February 1, 2004 to such redemption is
less than one year, the weekly average yield on actually traded United States
Treasury securities adjusted to a constant maturity of one year shall be used.

    "UNRESTRICTED SUBSIDIARY" means

        (1)  any Subsidiary of an Unrestricted Subsidiary and

        (2)  any Subsidiary of the Company which is classified after the Issue
    Date as an Unrestricted Subsidiary by a resolution adopted by the Board of
    Directors of the Company;

PROVIDED that a Subsidiary may be so classified as an Unrestricted Subsidiary
only if

        (1)  such classification is in compliance with the "--Limitation on
    Restricted Payments" covenant,

        (2)  immediately after giving effect to such classification, the Company
    could have incurred at least $1.00 of additional Indebtedness (other than
    Permitted Indebtedness) pursuant to "--Certain Covenants--Limitation on
    Additional Indebtedness" above,

        (3)  no Default or Event of Default shall have occurred and be
    continuing or result therefrom, and

        (4)  neither the Company nor any Restricted Subsidiary shall at any time

           (a)  provide a guarantee of, or similar credit support to, any
       Indebtedness of such Subsidiary (including any undertaking, agreement or
       instrument evidencing such Indebtedness),

           (b)  be directly or indirectly liable for any Indebtedness of such
       Subsidiary or

           (c)  be directly or indirectly liable for any other Indebtedness that
       provides that the holder thereof may (upon notice, lapse of time or both)
       declare a default thereon (or cause the payment thereof to be accelerated
       or payable prior to its final scheduled maturity) upon the occurrence of
       a default with respect to any other Indebtedness that is Indebtedness of
       such Subsidiary (including any corresponding right to take enforcement
       action against such Subsidiary),

except in the case of clause (a) or (b) above to the extent

           (a)  that the Company or such Restricted Subsidiary could otherwise
       provide such a guarantee or incur such Indebtedness (other than as
       Permitted Indebtedness) pursuant to "--Certain Covenants--Limitation on
       Additional Indebtedness" above and

           (b)  the provision of such guarantee and the incurrence of such
       Indebtedness otherwise would be permitted under "--Certain
       Covenants--Limitation on Restricted Payments" above.

    The Board of Directors of the Company may designate any Unrestricted
Subsidiary or any Person that is to become a Subsidiary as a Restricted
Subsidiary if immediately after giving effect to such action (and treating any
Indebtedness of such Unrestricted Subsidiary or Person as having been incurred
at the time of such action),

        (1)  the Company could have incurred at least $1.00 of additional
    Indebtedness (other that Permitted Indebtedness) pursuant to "--Certain
    Covenants--Limitation on Additional Indebtedness" above, and

                                      124
<PAGE>
        (2)  no Default or Event of Default shall have occurred and be
    continuing or result therefrom.

    The Trustee shall be given prompt notice by the Company of each resolution
adopted by the Board of Directors of the Company under this provision, together
with a copy of each such resolution adopted.

    "WEIGHTED AVERAGE LIFE TO MATURITY" means, when applied to any Indebtedness
at any date, the number of years obtained by dividing

        (1)  the then outstanding aggregate principal amount of such
    Indebtedness into

        (2)  the sum of the total of the products obtained by multiplying

        (a)  the amount of each then remaining installment, sinking fund, serial
    maturity or other required payment of principal, including payment at final
    maturity, in respect thereof and

        (b)  the number of years (calculated to the nearest one-twelfth) which
    will elapse between such date and the making of such payment.

    "WSP" means Willis Stein & Partners Management II, L.P.

BOOK ENTRY DELIVERY AND FORM

    The exchange notes will be represented by one or more notes in registered,
global form without interest coupons. The global note will be deposited upon
issuance with the trustee as custodian for The Depository Trust Company, in New
York, New York, and registered in the name of DTC or its nominee, in each case
for credit to an account of a direct or indirect participant as described below.

    Except as set forth below, the global notes may be transferred, in whole but
not in part, only to another nominee of DTC or to a successor of DTC or its
nominee. Beneficial interests in the global notes may not be exchanged for Notes
in certificated form except in the limited circumstances described under the
caption "--Certificated Notes."

    The Notes may be presented for registration of transfer and exchange at the
offices of the registrar.

DEPOSITORY PROCEDURES

    DTC has advised us that DTC is a limited-purpose trust company created to
hold securities for its participating organizations and to facilitate the
clearance and settlement of transactions in those securities between the
participants through electronic book-entry changes in accounts of the
participants. The participants include securities brokers and dealers, banks,
trust companies, clearing corporations and certain other organizations. Access
to DTC's system is also available to other entities such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a participant, either directly or indirectly. Persons who are
not participants may beneficially own securities held by or on behalf of DTC
only through the participants or the indirect participants. The ownership
interest and transfer of ownership interest of each actual purchaser of each
security held by or on behalf of DTC are recorded on the records of the
participants and the indirect participants.

    DTC has also advised us that pursuant to procedures established by it,
(a) upon deposit of the global note, DTC will credit the accounts of
participants with portions of the principal amount of the global note and
(b) ownership of such interests in the global note will be shown on, and the
transfer of ownership thereof will be effected only through, records maintained
by DTC, with respect to the participants, or by the participants and the
indirect participants with respect to other owners of beneficial interests in
the global notes.

                                      125
<PAGE>
    Upon the issuance of the global note, DTC will credit, on its book-entry
registration and transfer system, the principal amount at maturity of the notes
represented by such global note, to the accounts of participants. Ownership of
beneficial interests in the global note will be limited to participants or
persons that may hold interests through participants. Ownership of beneficial
interests in the global note will be shown on, and the transfer of those
ownership interests will be effected only through, records maintained by DTC,
with respect to participants' interest, and such participants, with respect to
the owners of beneficial interests in the global note other than participants.
The laws of some jurisdictions may require that certain securities purchasers
take physical delivery of such securities in definitive form. Such limits and
laws may impair the ability to transfer or pledge beneficial interests in the
global note.

    So long as DTC, or its nominee, is the registered holder and owner of the
global note, DTC or such nominee, as the case may be, will be considered the
sole legal owner and holder of the related notes for all purposes of such notes
and the indenture. Except as set forth below, owners of beneficial interests in
the global note will not be entitled to have the notes represented by the global
note registered in their names, will not receive or be entitled to receive
physical delivery of certificated notes in definitive form, and will not be
considered to be the owners or holders of any notes under the global note. We
understand that under existing industry practice, in the event an owner of a
beneficial interest in the global note desires to take any action that DTC, as
the holder of the global note, is entitled to take, DTC would authorize the
participants to take such action, and the participants would authorize
beneficial owners, owning through such participants, to take such actions, or
would otherwise act upon the instructions of beneficial owners owing through
them.

    Payments of principal of, and interest on, notes represented by the global
note registered in the name of, and held by, DTC or its nominee will be made to
DTC, or its nominee, as the case may be, as the registered owner and holder of
the global note.

    We expect that DTC, or its nominee, upon receipt of any payments of
principal of, or interest on, the global note, will credit participants'
accounts with payments in amounts proportionate to their respective beneficial
interests in the principal amount of the global note as shown on the records of
DTC or its nominee. We also expect that payments by participants to owners of
beneficial interests in the global note held through such participants will be
governed by standing instructions and customary practices, and will be the
responsibility of such participants. We will not have any responsibility or
liability for any aspect of the records relating to, or payments made on
accounts of, beneficial ownership interest in the global note, or for
maintaining, supervising or reviewing any records relating to such beneficial
ownership interests, or for any other aspects of the relationship between DTC
and its participants, or the relationship between such participants and the
owners of beneficial interests in the global note owning through such
participants.

    Unless and until it is exchanged in whole or in part for certificated notes
in definitive form, the global note may not be transferred, except as a whole,
by DTC to a nominee of such depository, or by a nominee of such depository to
such depository or another nominee of such depository.

    Although DTC has agreed to the foregoing procedures in order to facilitate
transfers of interests in the global note among participants of DTC, it is under
no obligation to perform or continue to perform such procedures, and such
procedures may be discontinued at any time. Neither we nor the trustee will have
any responsibility for the performance by DTC or its participants or indirect
participants, of their respective obligations, under the rules and procedures
governing their operations.

                                      126
<PAGE>
CERTIFICATED NOTES

    The notes represented by the global note are exchangeable for certificated
notes, in definitive form of like tenor as such notes, in denominations of U.S.
$1,000 and integral multiples thereof if:

    - DTC notifies us that it is unwilling or unable to continue as depository
      of the global note, or if at any time DTC ceases to be a clearing agency
      registered under the Exchange Act and a successor depository is not
      appointed by us within 90 days;

    - we in our discretion at any time determine not to have all of the notes
      represented by the global note; or

    - an event of default has occurred and is continuing.

Any global note that is exchangeable according to the terms of the preceding
sentence is exchangeable for certificated notes, issuable in authorized
denominations and registered in such names as DTC shall direct. Subject to the
foregoing, the global note of the same aggregate denomination to be registered
in the name of DTC or its nominee.

                                      127
<PAGE>
                   NOTES EXCHANGE OFFER; REGISTRATION RIGHTS

    We and the guarantors entered into a registration rights agreement pursuant
to which we agreed, for the benefit of the holders of the outstanding notes,
that we will, at our cost,

        (1) within 60 days after the Issue Date, file a registration with the
    Commission with respect to a registered offer to exchange the outstanding
    notes for the exchange notes, which will have terms substantially identical
    in all material respects to the notes (except that the exchange notes will
    not contain terms with respect to transfer restrictions),

        (2) within 150 days after the Issue Date, use our reasonable best
    efforts to cause the exchange offer registration statement to be declared
    effective under the Securities Act. Upon the exchange offer registration
    statement being declared effective, we will offer the exchange notes in
    exchange for surrender of the outstanding notes, and

        (3) keep the exchange offer open for not less than 20 Business Days (or
    longer if required by applicable law) after the date notice of the exchange
    offer is mailed to the holders of the outstanding notes. For each note
    surrendered to us pursuant to the exchange offer, the holder of such
    outstanding note will receive an exchange note having a principal amount
    equal to that of the surrendered outstanding note.

    Under existing Commission interpretations, the exchange notes would in
general be freely transferable after the exchange offer without further
registration under the Securities Act; provided that, in the case of
broker-dealers, a prospectus meeting the requirements of the Securities Act be
delivered as required. We will make available, for a period of 180 days after
the expiration date, this prospectus to any broker-dealer for use in connection
with any resale of any such exchange notes acquired as described below. A
broker-dealer that delivers such a prospectus to purchasers in connection with
such resales will be subject to certain of the civil liability provisions under
the Securities Act, and will be bound by the provisions of the registration
rights agreement (including certain indemnification rights and obligations).

    Each holder of outstanding notes that wishes to exchange such notes for
exchange notes in the exchange offer will be required to make certain
representations including representations that

        (1) any exchange notes to be received by it will be acquired in the
    ordinary course of its business,

        (2) it has no arrangement with any person to participate in the
    distribution of the exchange notes, and

        (3) it is not an "affiliate," as defined in Rule 405 of the Securities
    Act, of Aavid, or if it is an affiliate, it will comply with the
    registration and prospectus delivery requirements of the Securities Act to
    the extent applicable.

    If the holder is not a broker-dealer, it will be required to represent that
it is not engaged in, and does not intend to engage in, the distribution of the
exchange notes. If the holder is a broker-dealer that will receive exchange
notes for its own account in exchange for outstanding notes that were acquired
as a result of market-making activities or other trading activities, it will be
required to acknowledge that it will deliver a prospectus in connection with any
resale of such exchange notes.

    In the event that applicable interpretations of the staff of the Commission
do not permit us to effect such an exchange offer, or if for any other reason
the exchange offer is not consummated within 180 days of the Issue Date or,
under certain circumstances, if the initial purchasers shall so request, we and
the guarantors will, at our own expense,

        (1) as promptly as practicable, file a shelf registration statement
    covering resales of the outstanding notes;

                                      128
<PAGE>
        (2) use our reasonable best efforts to cause the shelf registration
    statement to be declared effective under the Securities Act, and

        (3) use our reasonable best efforts to keep effective the shelf
    registration statement until the earlier of the disposition of the
    outstanding notes covered by the shelf registration statement or two years
    after the Issue Date.

    We and the guarantors will, in the event of the shelf registration
statement, provide to each holder of the outstanding notes copies of the
prospectus which is a part of the shelf registration statement, notify each such
holder when the shelf registration statement for the outstanding notes has
become effective and take certain other actions as are required to permit
unrestricted resales of the outstanding notes. A holder of the notes that sells
such notes pursuant to the shelf registration statement generally would be
required to be named as a selling securityholder in the related prospectus and
to deliver a prospectus to purchasers, will be subject to certain of the civil
liability provisions under the Securities Act in connection with such sales and
will be bound by the provisions of the registration rights agreement which are
applicable to such a holder (including certain indemnification rights and
obligations).

    The registration statement of which this prospectus is a part constitutes
the exchange offer registration statement referred to above. If we fail to
comply with the above provisions, then, as liquidated damages, additional
interest shall become payable in respect of the outstanding notes as follows:

        (1) If notwithstanding that we have consummated or will consummate an
    exchange offer, we are required to file a shelf registration statement and
    such shelf registration statement is not filed on or prior to the date
    required by the registration rights agreement;

        (2) If notwithstanding that we have consummated or will consummate an
    exchange offer, we are required to file a shelf registration statement and
    such shelf registration statement is not declared effective by the
    Commission on or prior to the date required by the registration rights
    agreement; or

        (3) If either (a) we have not exchanged the exchange notes for all
    outstanding notes validly tendered in accordance with the terms of the
    exchange offer on or prior to 180 days after the Issue Date, (b) the
    exchange offer registration statement ceases to be effective at any time
    prior to the time that the exchange offer is consummated or (c) if
    applicable, the shelf registration statement ceases to be effective at any
    time prior to the date that is two years from the Issue Date (or such
    shorter period of time permitted under the registration rights agreement);

(each such event referred to in clauses (1) through (3) above is a registration
default), the sole remedy available to holders of the outstanding notes will be
the immediate assessment of additional interest as follows: the per annum
interest rate on the outstanding notes will increase at a rate of 0.50% per
annum, and the per annum interest rate will increase by an additional 0.25% per
annum for each subsequent 90-day period during which the registration default
remains uncured, up to a maximum additional interest rate of 2.00% per annum in
excess of the interest rate on the outstanding notes of 12 3/4% per annum. All
additional interest will be payable to holders of the outstanding notes in cash
on each interest payment date, commencing with the first such date occurring
after any such additional interest commences to accrue, until such registration
default is cured. After the date on which such registration default is cured,
the interest rate on the outstanding notes will revert to the interest rate
originally borne by the outstanding notes.

    The summary herein of certain provisions of the registration rights
agreement does not purport to be complete and is subject to, and is qualified in
its entirety by reference to, all the provisions of the registration rights
agreement, which is filed as an exhibit to the registration statement of which
this prospectus forms a part.

                                      129
<PAGE>
            CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

    The following is a general discussion of certain United States federal
income tax considerations relating to the exchange by an initial beneficial
owner of the outstanding notes for exchange notes and the ownership and
disposition of the exchange notes by an initial beneficial owner of the exchange
notes. This discussion is based upon the Internal Revenue Code of 1986 as
amended (the "Code"), existing and proposed Treasury Regulations, and judicial
decisions and administrative interpretations thereunder, as of the date hereof,
all of which are subject to change, possibly with retroactive effect, or
different interpretations. We cannot assure you that the Internal Revenue
Service (the "IRS") will not challenge one or more of the tax considerations
described herein, and we have not obtained, nor do we intend to obtain, a ruling
from the IRS or an opinion of counsel with respect to the United States federal
tax considerations resulting from acquiring, holding or disposing of the notes.

    In this discussion, we do not purport to address all tax considerations that
may be important to a particular holder in light of the holder's circumstances
(such as the alternative minimum tax provisions of the Code), or to certain
categories of investors (such as certain financial institutions, insurance
companies, tax-exempt organizations, dealers in securities, persons who hold
notes through partnerships or other pass-through entities, U.S. expatriates, or
persons who hold the notes as part of a hedge, conversion transaction, straddle
or other risk reduction transaction) that may be subject to special rules. This
discussion is limited to initial holders who purchased the outstanding notes for
cash at the original offering price and who hold the outstanding notes (and
following the exchange offer, will hold the exchange notes) as capital assets.
This discussion also does not address the tax considerations arising under the
laws of any foreign, state or local jurisdiction.

    YOU SHOULD CONSULT YOUR OWN TAX ADVISORS AS TO THE PARTICULAR TAX
CONSIDERATIONS TO YOU OF THE ACQUISITION, OWNERSHIP AND DISPOSITION OF THE
EXCHANGE NOTES, INCLUDING THE EFFECT AND APPLICABILITY OF STATE, LOCAL OR
FOREIGN TAX LAWS.

U.S. HOLDERS

    As used herein, the term "U.S. Holder" means a beneficial owner of a note or
warrant that is:

(1) a citizen or resident of the United States for United States federal income
    tax purposes, including an alien individual who is a lawful permanent
    resident of the United States or meets the "substantial presence" test
    prescribed under the Code;

(2) a corporation created or organized in or under the laws of the United States
    or of any political subdivision thereof;

(3) an estate, the income of which is subject to United States federal income
    taxation regardless of its source; or

(4) a trust, the administration of which is subject to the primary supervision
    of a court within the United States and which has one or more United States
    persons with authority to control all substantial decisions, or if the trust
    was in existence on August 20, 1996 and has elected to continue to be
    treated as a United States person.

    As used herein, the term "Non-U.S. Holder" means a holder of a note that is
not a U.S. Holder.

THE EXCHANGE OFFER

    The exchange of outstanding notes for exchange notes pursuant to this
exchange offer should not constitute a taxable disposition of the outstanding
notes for United States federal income tax purposes because the exchange notes
should not be considered to differ materially in kind or extent from the
outstanding notes. Rather, any exchange notes received by you should be treated
as a continuation of

                                      130
<PAGE>
your investment in the outstanding notes. As a result, neither a U.S. Holder nor
a Non-U.S. Holder should recognize taxable income, gain or loss on such exchange
for United States federal income tax purposes. Such holder's holding period for
the exchange notes should generally include the holding period for the
outstanding notes and such holder's adjusted tax basis in the exchange notes
should generally be the same as such holder's adjusted tax basis in the
outstanding notes for United States federal income tax purposes.

    TAXATION OF THE NOTES

    INTEREST ON NOTES.  Stated interest on the notes will be taxable to a U.S.
Holder as ordinary income at the time it is received or accrued, depending on
such holder's method of tax accounting.

    ISSUE PRICE.  The issue price of the exchange notes will be the amount of
the issue price for the outstanding notes. We allocated $969.60 of the issue
price to each $1,000 principal amount of the outstanding notes. A U.S. Holder of
a unit may not adopt a different allocation unless such holder properly
discloses such different allocation on such holder's United States federal
income tax return for the year in which the units were acquired. No assurance
can be given that the IRS will accept our allocation. If our allocation were
successfully challenged by the IRS, the issue price, original issue discount
accrual on the note and gain or loss on the sale or disposition of a note or
warrant would be different from that resulting under the allocation determined
by us.

    ORIGINAL ISSUE DISCOUNT.  Because the notes were sold as a part of a unit
including the warrants, a portion of the offering price for a unit was allocated
to the note and a portion to the warrants. Since the portion allocated to the
outstanding notes was less than the note's principal amount, the outstanding
notes were issued at a discount from their face amount, with the result that the
outstanding notes were considered to have been issued with original issue
discount ("OID"). Because any exchange notes received by you should be treated
as a continuation of your investment in the outstanding notes for the exchange
notes (because the exchange of the outstanding notes for the exchange notes
should not be treated as a taxable exchange), the exchange notes should also be
considered to have been issued with OID. As a result, a U.S. Holder would be
required to include in income (regardless of whether such U.S. Holder is a cash
or accrual taxpayer) in each taxable year, in advance of the receipt of any cash
attributable to such income, that portion of any such OID, computed on a
constant yield basis, attributable to each day during such year on which the
U.S. Holder held the notes.

    The total amount of OID with respect to each note will be the difference
between the portion of the issue price of the units which is allocated to the
notes as described above and the stated redemption price at maturity. The stated
redemption price at maturity of a note is the sum of all payments provided by
the note other than "qualified stated interest" payments. Stated interest on the
notes will constitute "qualified stated interest." Thus, the stated redemption
price at maturity of a note will be equal to the principal amount of such note.

    Under the OID rules, in general, holders of notes with OID must include in
gross income for United States federal income tax purposes the sum of the daily
portions of OID with respect to the note for each day during the taxable year or
portion of a taxable year on which such holder holds the note (such sum,
"Accrued OID"). The daily portions are determined by allocating to each day of
any accrual period within a taxable year a pro rata portion of an amount equal
to the adjusted issue price of the note at the beginning of the accrual period
multiplied by the yield to maturity of the note. For purposes of computing OID,
we will use six-month accrual periods that end on the days in the calendar year
corresponding to the maturity date of the notes and the date six months prior to
such maturity date, with the possible exception of the initial accrual period
for the notes. The adjusted issue price of a note at the beginning of any
accrual period is the issue price of the note increased by the Accrued OID for
all prior accrual periods (less all payments made on the notes other than
payments of qualified stated interest). The yield to maturity of a debt
instrument is the interest rate that will

                                      131
<PAGE>
produce an amount equal to the issue price of the debt instrument when used in
computing the present value of all payments to be made pursuant to the debt
instrument. We will annually furnish to certain record holders of the notes and
to the IRS information with respect to any OID accruing during the calendar year
as may be required by applicable United States Treasury regulations. In
addition, each note will bear a legend setting forth the issue date, the issue
price, the total amount of OID, the yield-to-maturity and certain other
information.

    EFFECT OF OPTIONAL REDEMPTIONS ON OID.  In the event of a change of control
(as defined in the "Description of the Notes") or a sale of our assets under the
circumstances specified in the "Description of the Notes", we will be required
to give holders of the notes the opportunity to sell us their notes at the
redemption price specified elsewhere herein. In the event that we receive net
proceeds from one or more public equity offerings, we may, at any time prior to
February 1, 2003 and subject to certain limitations specified elsewhere herein,
use all or a portion of such net proceeds to redeem up to 35% of the aggregate
principal amount of the notes at redemption prices specified elsewhere herein.
Under the OID rules, computation of yield and maturity of the notes is not
affected by such redemption rights and obligations if, based on all the facts
and circumstances as of the issue date, the stated payment schedule of the notes
is significantly more likely than not to occur. We have determined that, based
on all of the facts and circumstances that are expected to exist as of the issue
date, it is significantly more likely than not that the notes will be paid
according to their stated schedule.

    We may redeem the notes, in whole or in part, on or after February 1, 2004,
at redemption prices specified elsewhere herein. The OID rules contain rules for
determining the "maturity date" and the stated redemption price at maturity of
an instrument that may be redeemed prior to its stated maturity date at the
option of the issuer. Under the OID rules, solely for purposes of the accrual of
OID, it is assumed that the issuer will exercise any option to redeem a debt
instrument if such exercise will lower the yield-to-maturity of the debt
instrument. We anticipate that we will not be presumed to redeem the notes prior
to their stated maturity under the foregoing rules because the exercise of such
option would not lower the yield-to-maturity of the notes.

    U.S. Holders may wish to consult their own tax advisors regarding the
treatment of such contingencies.

    DISPOSITION OF NOTES.  Generally, any sale or redemption or other
disposition of an exchange note will result in taxable gain or loss equal to the
difference between (i) the amount of cash and the fair market value of other
property received and (ii) the holder's adjusted tax basis in the note. In the
case of a holder who purchased a unit for the issue price of the unit, the
adjusted tax basis of an exchange note will initially equal the portion of the
issue price of the unit that was allocated to the outstanding note and will be
increased by any Accrued OID includable in such holder's gross income, and
decreased by all payments received by such holder on such note, other than a
payment of qualified stated interest. Any gain or loss upon a sale or other
disposition of a note will generally be capital gain or loss, which will be
long-term capital gain or loss if the note has been held by the holder for more
than one year.

    AHYDO RULES.  Sections 163(e)(5) and (i) of the Code affect the treatment of
interest on certain high yield OID debt instruments maturing more than five
years from the date of issuance ("AHYDOs"). The rules are complex and ambiguous
in many respects, and their full potential application to the notes cannot be
anticipated with precision.

    Whether or not the exchange notes are characterized as AHYDOs, we would
continue to be able to deduct stated interest with respect to the notes as it
accrues, but may not be able to deduct OID with respect to the notes. A U.S.
Holder may be entitled to treat such OID as a dividend, which dividend may
qualify for the dividends received deduction generally available to U.S. Holders
that are

                                      132
<PAGE>
corporations. Corporate holders of exchange notes should consult their own tax
advisors as to the applicability of the dividends received deduction.

NON-U.S. HOLDERS

    In the following discussion, we summarize the principal United States
federal income tax considerations resulting from the acquisition, ownership and
disposition of the exchange notes by Non-U.S. Holders.

    INTEREST ON NOTES.  Subject to the discussion below of backup withholding,
interest paid on the notes (including OID) to a Non-U.S. Holder generally will
not be subject to United States federal income tax if:

(1) such interest is not effectively connected with the conduct of a trade or
    business within the United States by such Non-U.S. Holder;

(2) the Non-U.S. Holder does not actually or constructively own 10% or more of
    the total voting power of all classes of our stock entitled to vote;

(3) the Non-U.S. Holder is not a controlled foreign corporation with respect to
    which we are a "related person" within the meaning of the Code;

(4) the Non-U.S. Holder is not a bank receiving interest pursuant to a loan
    agreement entered into in the ordinary course of its trade or business; and

(5) the Non-U.S. Holder, under penalty of perjury, certifies that it is a
    Non-U.S. Holder and provides its name and address.

    If certain requirements are satisfied, the certification described in
clause (5) above may be provided by securities clearing organization, a bank, or
other financial institution that holds customers' securities in the ordinary
course of its trade or business.

    Under new Treasury Regulations, which generally are effective for payments
made after December 31, 2000, subject to certain transition rules, the
certification described in clause (5) above may also be provided by a qualified
intermediary on behalf of one or more beneficial owners (or other
intermediaries), provided that such intermediary has entered into a withholding
agreement with the IRS and certain other conditions are met.

    A holder that is not exempt from tax under these rules will be subject to
United States federal income tax withholding at a rate of 30% (or a lower
applicable treaty rate) on payments of interest and OID from the amount of
interest actually paid unless the interest is effectively connected with the
conduct of a United States trade or business of the holder and the holder timely
furnishes two duly executed copies of IRS Form 4224 (or any successor form) to
the withholding agent, in which case the interest will be subject to the United
States federal income tax on net income that applies to United States persons
generally (and, with respect to corporate holders and under certain
circumstances, the branch profits tax).

    GAIN ON DISPOSITION OF THE NOTES. A Non-U.S. Holder generally will not be
subject to United States federal income or withholding tax on gain realized on
the sale, exchange, redemption, or other disposition of, a note, unless:

(1) in the case of an individual Non-U.S. Holder, such holder is present in the
    United States for 183 days or more in the year of such sale, exchange or
    redemption and certain other requirements are met; or

(2) the gain is effectively connected with the conduct of a United States trade
    or business by the Non-U.S. Holder.

                                      133
<PAGE>
BACKUP WITHHOLDING AND INFORMATION REPORTING

    U.S. HOLDERS.  In general, information reporting will apply to certain
payments made by us with respect to principal and interest on, and the proceeds
of the sale or other disposition of, the notes with respect to certain
non-corporate U.S. Holders. A U.S. Holder will further be subject to backup
withholding at the rate of 31% with respect to interest, principal and premium,
if any, we pay on a note, unless the holder (1) is an entity (including
corporations, tax-exempt organizations and certain qualified nominees) that is
exempt from withholding and, when required, demonstrates this fact; or
(2) provides us with a correct taxpayer identification number, certifies that
the taxpayer identification number is correct and that the holder has not been
notified by the IRS that it is subject to backup withholding due to
underreporting of interest or dividends, and otherwise complies with applicable
requirements of the backup withholding rules. Any amount withheld under the
backup withholding rules is allowable as a refund or credit against the U.S.
Holder's United States federal income tax liability, provided that the required
information is furnished to IRS.

    NON-U.S. HOLDERS.  We will, when required, report to the IRS and to each
Non-U.S. Holder the amount of any interest paid to, OID accruing to, and the tax
withheld with respect to, such holder, regardless of whether any tax was
actually withheld on such payments. Copies of these information returns may also
be made available to the tax authorities of the country in which the Non-U.S.
Holder resides under the provisions of a specific treaty or agreement.

    Under current Treasury Regulations, backup withholding and information
reporting will not apply to payments of interest on or principal of the notes by
us or our agent to a Non-U.S. Holder if the Non-U.S. Holder certifies as to its
Non-U.S. Holder status under penalties of perjury and provides its name and
address, or otherwise establishes an exemption (provided that neither we nor our
agent have actual knowledge that the holder is a U.S. person or that the
conditions of any other exemptions are not in fact satisfied). The payment of
the proceeds on the disposition of notes to or through the United States office
of a United States or foreign broker will be subject to information reporting
and backup withholding unless the owner provides the certification described
above or otherwise establishes an exemption (provided that the broker does not
have actual knowledge that the holder is a U.S. person or that the conditions of
any other exemption are not in fact satisfied). The proceeds of the disposition
by a Non-U.S. Holder of to or through a foreign office of a broker generally
will not be subject to backup withholding or information reporting. However, if
such broker is a U.S. person, a controlled foreign corporation or a foreign
person deriving 50% or more of its gross income from all sources for certain
periods from activities that are effectively connected with the conduct of a
United States trade or business, information reporting, but not backup
withholding, will apply unless such broker has documentary evidence in its files
of the holder's status as a Non-U.S. Holder and has no actual knowledge to the
contrary or unless the holder otherwise establishes an exemption.

    Backup withholding is not an additional tax. Any amounts withheld under the
backup withholding rules may be refunded or credited against the Non-U.S.
Holder's United States federal income tax liability provided that the required
information is furnished to the IRS.

    New Treasury Regulations relating to the withholding of tax and reporting
for certain amounts paid to Non-U.S. Holders will generally be effective for
payments made after December 31, 2000, subject to certain transition rules.
Among other things, these Treasury Regulations may require Non-U.S. Holders to
furnish new certification of their foreign status. Prospective Non-U.S. Holders
should consult their own tax advisors concerning the applicability and effect,
if any, of the Treasury Regulations on an investment in the exchange notes.

                                      134
<PAGE>
                              PLAN OF DISTRIBUTION

    Each broker-dealer that receives exchange notes for its own account pursuant
to the exchange offer must acknowledge that it will deliver a prospectus in
connection with any resale of such exchange notes. This prospectus, as it may be
amended or supplemented from time to time, may be used by a broker-dealer in
connection with resales of exchange notes received in exchange for outstanding
exchange notes where such outstanding exchange notes were acquired as a result
of market-making activities or other trading activities.

    We will not receive any proceeds from any sale of exchange notes by
broker-dealers. Exchange notes received by broker-dealers for their own account
pursuant to the exchange offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions, through
the writing of options on the exchange notes or a combination of such methods of
resale, at market prices prevailing at the time of resale, at prices related to
such prevailing market prices or negotiated prices. Any such resale may be made
directly to purchasers or to or through brokers or dealers who may receive
compensation in the form of commissions or concessions from any such
broker-dealer or the purchasers of any such exchange notes. Any broker-dealer
that resells exchange notes that were received by it for its own account
pursuant to the exchange offer and any broker or dealer that participates in a
distribution of such exchange notes may be deemed to be an "underwriter" within
the meaning of the Securities Act, and any profit on any such resale of exchange
notes and any commissions or concessions received by such persons may be deemed
to be underwriting compensation under the Securities Act. The letter of
transmittal states that by acknowledging that it will deliver and by delivering
a prospectus, a broker-dealer will not be deemed to admit that it is an
"underwriter" within the meaning of the Securities Act.

    For a priod of 180 days after consummation of the exchange offer (or such
shorter period during which broker-dealers are required to deliver this
prospectus, we will promptly send additional copies of this prospectus and any
amendment or supplement to this prospectus to any broker-dealer that requests
such documents in the letter of transmittal. We have agreed to pay all expenses
incident to the exchange offer other than commissions or concessions of any
brokers or dealers and will indemnify original holders of the outstanding
exchange notes, including any broker-dealers, against certain liabilities,
including certain liabilities under the Securities Act.

    By acceptance of this exchange offer, each broker-dealer that receives
exchange notes for its own account pursuant to the exchange offer agrees that,
upon receipt of notice from us of the happening of any event which makes any
statement in this prospectus untrue in any material respect or which requires
the making of any changes in this prospectus in order to make the statements
herein not misleading (which notice we agree to deliver promptly to such
broker-dealer), such broker-dealer will suspend use of this prospectus until we
have amended or supplemented this prospectus to correct such misstatement or
omission and have furnished copies of the amended or supplemented prospectus to
such broker-dealer.

                                 LEGAL MATTERS

    Bartlit Beck Herman Palenchar & Scott, Denver, Colorado, will pass upon the
validity of the exchange notes offered hereby.

                                    EXPERTS

    The consolidated balance sheets of Aavid Thermal Technologies, Inc. and
subsidiaries as of December 31, 1998 and December 31, 1997, and the related
consolidated statements of operations, changes in stockholders' equity and cash
flows for each of the years in the three year period ended December 31, 1998,
included in this prospectus, have been audited by Arthur Andersen LLP,
independent public accountants, as indicated in their reports with respect
thereto and are included herein in reliance upon the authority of said firm as
experts in giving said reports.

    The combined financial statements of Thermalloy Group at December 31, 1998
and 1997, and for each of the three years in the period ended December 31, 1998,
appearing in this prospectus have been audited by Ernst & Young, independent
auditors, as set forth in their report thereon appearing elsewhere herein, and
are included in reliance upon such report given on the authority of such firm as
experts in accounting and auditing.

                                      135
<PAGE>
                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                PAGE
                                                              --------
<S>                                                           <C>
AAVID THERMAL TECHNOLOGIES, INC.

FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 1998,
  1997 AND 1996

Report of Independent Public Accountants....................     F-2
Consolidated Balance Sheets as of December 31, 1998 and
  1997......................................................     F-3
Consolidated Statements of Operations for the years ended
  December 31, 1998, 1997 and 1996..........................     F-4
Consolidated Statements of Changes in Stockholders' Equity
  for the years ended December 31, 1998, 1997, and 1996.....     F-5
Consolidated Statements of Cash Flows for the years ended
  December 31, 1998, 1997 and 1996..........................     F-6
Notes to Consolidated Financial Statements..................     F-7

FINANCIAL STATEMENTS (UNAUDITED) FOR THE NINE MONTHS ENDED
  OCTOBER 2, 1999 AND SEPTEMBER 26, 1998

Consolidated Balance Sheets as of October 2, 1999 and
  December 31, 1998.........................................    F-36
Consolidated Statements of Income for the nine months ended
  October 2, 1999 and September 26, 1998....................    F-37
Consolidated Statements of Cash Flows for the nine months
  ended October 2, 1999 and September 26, 1998..............    F-38
Notes to Consolidated Financial Statements..................    F-39

THERMALLOY GROUP

FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 1998,
  1997 AND 1996

Report of Independent Auditors..............................    F-50
Combined Profit and Loss Accounts for the years ended
  December 31, 1998, 1997 and 1996..........................    F-51
Combined Statements of Total Recognized Gains and Losses for
  the years ended December 31, 1998, 1997 and 1996..........    F-52
Combined Balance Sheets at December 31, 1998 and 1997.......    F-53
Combined Statements of Movements in Invested Capital for the
  years ended December 31, 1998, 1997 and 1996..............    F-54
Combined Cash Flow Statements for the years ended
  December 31, 1998, 1997 and 1996..........................    F-55
Notes to Combined Financial Statements......................    F-56

FINANCIAL STATEMENTS (UNAUDITED) FOR THE NINE MONTHS ENDED
  SEPTEMBER 30, 1999 AND 1998

Condensed Combined Unaudited Profit and Loss Accounts for
  the nine months ended September 30, 1999 and 1998.........    F-71
Condensed Combined Unaudited Statements of Total Recognized
  Gains and Losses for the nine months ended September 30,
  1999 and 1998.............................................    F-72
Condensed Combined Unaudited Balance Sheets at
  September 30, 1999 and 1998...............................    F-73
Condensed Combined Unaudited Statements of Movements in
  Invested Capital for the nine months ended September 30,
  1999 and 1998.............................................    F-74
Condensed Combined Unaudited Cash Flow Statements for the
  nine months ended September 30, 1999 and 1998.............    F-75
Notes to Condensed Combined Unaudited Financial
  Statements................................................    F-76
</TABLE>

                                      F-1
<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

TO AAVID THERMAL TECHNOLOGIES, INC.:

    We have audited the accompanying consolidated balance sheets of Aavid
Thermal Technologies, Inc. and Subsidiaries (a Delaware Corporation) as of
December 31, 1998 and 1997, and the related consolidated statements of
operations, changes in stockholders' equity and cash flows for the three years
ended December 31, 1998. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

    We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

    In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Aavid Thermal
Technologies, Inc. and Subsidiaries as of December 31, 1998 and 1997, and the
results of their operations and their cash flows for the three years ended
December 31, 1998, in conformity with generally accepted accounting principles.

/S/ ARTHUR ANDERSEN LLP
BOSTON, MASSACHUSETTS
FEBRUARY 1, 1999 (except with respect to the matter
discussed in Note P, as to which the date is February 2, 2000)

                                      F-2
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

                          CONSOLIDATED BALANCE SHEETS

                       (in thousands, except share data)

<TABLE>
<CAPTION>
                                                              DECEMBER 31,   DECEMBER 31,
                                                                  1998           1997
                                                              ------------   ------------
<S>                                                           <C>            <C>
                                         ASSETS
Cash and cash equivalents...................................    $ 20,027       $  6,919
Notes receivable............................................       1,459             --
Accounts receivable-trade, less allowance for doubtful
  accounts..................................................      31,158         33,766
Inventories.................................................      15,283         13,368
Refundable taxes............................................         370          1,138
Deferred income taxes.......................................       9,072          2,365
Prepaid and other current assets............................       2,897          2,256
                                                                --------       --------
Total current assets........................................      80,266         59,812
Property, plant and equipment, net..........................      42,497         43,155
Other assets, net...........................................       6,321          7,829
                                                                --------       --------

Total assets................................................    $129,084       $110,796
                                                                ========       ========
                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current portion of debt obligations.........................    $  3,442       $  3,360
Accounts payable-trade......................................      17,377         16,378
Accrued expenses and other current liabilities..............      23,488         17,778
                                                                --------       --------
Total current liabilities...................................      44,307         37,516
Debt obligations, net of current portion....................      11,208         20,596
Deferred income taxes.......................................       2,218          2,269
                                                                --------       --------
Total liabilities...........................................      57,733         60,381
Commitments and contingencies (Note L)
Stockholders' equity:
Common stock, $0.01 par value; authorized 25,000,000 shares;
  9,251,391 and 7,558,537 shares issued and outstanding at
  December 31, 1998 and 1997, respectively..................          93             76
Additional paid-in capital..................................      56,740         43,793
Cumulative translation adjustment...........................        (902)          (753)
Retained earnings...........................................      15,420          7,299
                                                                --------       --------
Total stockholders' equity..................................      71,351         50,415
                                                                --------       --------

Total liabilities and stockholders' equity..................    $129,084       $110,796
                                                                ========       ========
</TABLE>

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

                                      F-3
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS

                       (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                 YEARS ENDED DECEMBER 31,
                                                           ------------------------------------
                                                              1998         1997         1996
                                                           ----------   ----------   ----------
<S>                                                        <C>          <C>          <C>
Net sales................................................  $  209,078   $  167,745   $  106,995
Cost of goods sold.......................................     138,431      107,401       66,002
                                                           ----------   ----------   ----------
Gross profit.............................................      70,647       60,344       40,993
Selling, general and administrative expenses.............      43,783       36,709       27,562
Research and development.................................       6,756        6,939        5,674
Restructuring and buyout of compensation agreement
  charges................................................       5,740           --           --
Purchased undeveloped technology charge..................          --           --        3,446
                                                           ----------   ----------   ----------
Income from operations...................................      14,368       16,696        4,311
Interest expense, net....................................      (1,342)      (2,178)      (1,591)
Other expense, net.......................................        (520)      (1,201)        (577)
                                                           ----------   ----------   ----------
Income before income taxes and extraordinary item........      12,506       13,317        2,143
Provision for income tax expense.........................      (4,385)      (4,824)      (2,002)
                                                           ----------   ----------   ----------
Income before extraordinary item.........................       8,121        8,493          141
Extraordinary item, net of related tax effect............          --           --         (171)
                                                           ----------   ----------   ----------
Net income (loss)........................................  $    8,121   $    8,493   $      (30)
                                                           ==========   ==========   ==========

Net income (loss) per share, basic:
Income before extraordinary item.........................  $     0.94   $     1.22   $     0.02
Extraordinary item.......................................          --           --        (0.03)
                                                           ----------   ----------   ----------

Net income (loss), basic.................................  $     0.94   $     1.22   $    (0.01)
                                                           ==========   ==========   ==========

Weighted average common shares...........................   8,668,368    6,945,339    6,251,385
                                                           ==========   ==========   ==========

Net income (loss) per share, diluted:
Income before extraordinary item.........................  $     0.86   $     0.98   $     0.02
Extraordinary item.......................................          --           --        (0.03)
                                                           ----------   ----------   ----------
Net income (loss), diluted...............................  $     0.86   $     0.98   $    (0.01)
                                                           ==========   ==========   ==========

Weighted average common shares and equivalents...........   9,484,826    8,638,611    6,251,385
                                                           ==========   ==========   ==========
</TABLE>

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

                                      F-4
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                       (in thousands, except share data)
<TABLE>
<CAPTION>
                                                                 SERIES A               SERIES B
                                                               CONVERTIBLE            CONVERTIBLE
                                        COMMON STOCK         PREFERRED STOCK        PREFERRED STOCK      ADDITIONAL
                                    --------------------   --------------------   --------------------    PAID-IN     COMPREHENSIVE
                                     SHARES      AMOUNT     SHARES     AMOUNT      SHARES     AMOUNT      CAPITAL        INCOME
                                    ---------   --------   --------   ---------   --------   ---------   ----------   -------------
<S>                                 <C>         <C>        <C>        <C>         <C>        <C>         <C>          <C>
Balance, December 31, 1995........    835,514     $ 8       488,127   $      5     50,000    $      1      $ 6,583        $   --
Comprehensive income:
  Net loss........................         --      --            --         --         --          --           --           (30)
  Cumulative translation
    adjustment....................         --      --            --         --         --          --           --           228
                                                                                                                          ------
Comprehensive income..............         --      --            --         --         --          --                     $  198
                                                                                                                          ======
Conversion of preferred to
  common..........................  2,959,692      30      (488,127)        (5)   (50,000)         (1)         (24)
                                    ---------     ---      --------   ---------   -------    ---------
Expiration of warrant put
  option..........................         --      --            --         --         --          --        1,106
Initial public offering, net of
  issuance -
Costs of $3,419...................  2,645,000      26            --         --         --          --       21,681
Stock issued in acquisition of
  FDI.............................     75,000       1            --         --         --          --          899
Proceeds from exercise of
  options.........................      1,925      --            --         --         --          --            9
                                    ---------     ---      --------   ---------   -------    ---------     -------
Balance, December 31, 1996........  6,517,131     $65            --   $     --         --    $     --      $30,254
Comprehensive income:
  Net income......................         --      --            --         --         --          --           --        $8,493
  Cumulative translation
    adjustment....................         --      --            --         --         --          --           --          (981)
                                                                                                                          ------
Comprehensive income..............         --      --            --         --         --          --                     $7,512
                                                                                                                          ======
Proceeds from exercise of.........    626,930       6            --         --         --          --        1,615
Options
Proceed from the issuance of
  common stock....................    339,476       4            --         --         --          --        7,074
Issuance of shares related to
  acquisition of joint venture....     75,000       1            --         --         --          --        1,124
Income tax benefit from stock
  options.........................         --      --            --         --         --          --        3,726
                                    ---------     ---      --------   ---------   -------    ---------     -------
Balance, December 31, 1997........  7,558,537     $76            --   $     --         --    $     --      $43,793
Comprehensive income:
  Net income......................         --      --            --         --         --          --           --        $8,121
  Cumulative translation
    adjustment....................         --      --            --         --         --          --           --          (149)
                                                                                                                          ------
Comprehensive income..............         --      --            --         --         --          --                     $7,972
                                                                                                                          ======
Proceeds from exercise of
  options.........................  1,192,117      12            --         --         --          --        3,469
Proceeds from exercise of
  warrants........................    466,455       5            --         --         --          --           (5)
Proceeds from the issuance of
  common stock....................     34,282      --            --         --         --          --          622
Income tax benefit from stock
  options.........................         --      --            --         --         --          --        8,861
                                    ---------     ---      --------   ---------   -------    ---------     -------
Balance, December 31, 1998........  9,251,391     $93            --   $     --         --    $     --      $56,740
                                    =========     ===      ========   =========   =======    =========     =======

<CAPTION>

                                    CUMULATIVE    RETAINED
                                    TRANSLATION   EARNINGS
                                    ADJUSTMENT    (DEFICIT)    TOTAL
                                    -----------   ---------   --------
<S>                                 <C>           <C>         <C>
Balance, December 31, 1995........     $  --       $(1,164)   $ 5,433
Comprehensive income:
  Net loss........................        --           (30)       (30)
  Cumulative translation
    adjustment....................       228            --        228

Comprehensive income..............

Conversion of preferred to
  common..........................        --            --         --

Expiration of warrant put
  option..........................        --            --      1,106
Initial public offering, net of
  issuance -
Costs of $3,419...................        --            --     21,707
Stock issued in acquisition of
  FDI.............................        --            --        900
Proceeds from exercise of
  options.........................        --            --          9
                                       -----       -------    -------
Balance, December 31, 1996........     $ 228       $(1,194)   $29,353
Comprehensive income:
  Net income......................        --         8,493      8,493
  Cumulative translation
    adjustment....................      (981)           --       (981)

Comprehensive income..............

Proceeds from exercise of.........        --            --      1,621
Options
Proceed from the issuance of
  common stock....................        --            --      7,078
Issuance of shares related to
  acquisition of joint venture....        --            --      1,125
Income tax benefit from stock
  options.........................        --            --      3,726
                                       -----       -------    -------
Balance, December 31, 1997........     $(753)      $ 7,299    $50,415
Comprehensive income:
  Net income......................        --         8,121      8,121
  Cumulative translation
    adjustment....................      (149)           --       (149)

Comprehensive income..............

Proceeds from exercise of
  options.........................        --            --      3,481
Proceeds from exercise of
  warrants........................        --            --         --
Proceeds from the issuance of
  common stock....................        --            --        622
Income tax benefit from stock
  options.........................        --            --      8,861
                                       -----       -------    -------
Balance, December 31, 1998........     $(902)      $15,420    $71,351
                                       =====       =======    =======
</TABLE>

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

                                      F-5
<PAGE>
\

                        AAVID THERMAL TECHNOLOGIES, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (in thousands)

<TABLE>
<CAPTION>
                                                                  YEARS ENDED DECEMBER 31,
                                                              --------------------------------
                                                                1998        1997        1996
                                                              ---------   ---------   --------
<S>                                                           <C>         <C>         <C>
Cash flows provided by (used for) operating activities:
Net income (loss)...........................................  $   8,121   $   8,493   $    (30)
Adjustments to reconcile net income (loss) to net cash
  provided by (used for) operating activities:
  Depreciation and amortization.............................      9,880       7,640      4,102
  Purchased undeveloped technology charge...................         --          --      3,446
  Loss on sale of property, plant and equipment.............         17          35         67
  Deferred income taxes.....................................     (2,172)       (167)        26
  Minority interest.........................................         --         198        213
Changes in assets and liabilities, net of effects from
  acquisitions:
  Accounts receivable-trade.................................      1,949     (11,685)    (5,442)
  Note receivable...........................................         86          --         --
  Inventories...............................................     (1,468)     (4,288)    (2,540)
  Refundable taxes..........................................      1,766      (1,138)        --
  Prepaid and other current assets..........................     (4,861)       (588)       163
  Other assets..............................................        153        (540)      (449)
  Accounts payable-trade....................................      1,201       5,559      3,523
  Accrued expenses and other current liabilities............     14,357       7,116     (1,051)
                                                              ---------   ---------   --------
    Total adjustments.......................................     20,908       2,142      2,058
                                                              ---------   ---------   --------
    Net cash provided by operating activities...............     29,029      10,635      2,028
Cash flows used in investing activities:
  Payments for acquisitions, net of cash acquired...........         --      (1,316)   (10,776)
  Proceeds from sale of property, plant and equipment.......         20         417        194
  Purchases of property, plant and equipment................    (10,407)    (15,992)    (7,029)
                                                              ---------   ---------   --------
    Net cash used in investing activities...................    (10,387)    (16,891)   (17,611)
Cash flows provided by financing activities:
  Issuance of common stock, net of expenses.................      4,103       8,699     21,716
  Advances under line of credit.............................    128,366     124,073     95,921
  Repayments of line of credit..............................   (133,898)   (124,061)   (96,470)
  Advances under debt obligations...........................        581      17,876      6,659
  Principal payments on debt obligations....................     (4,335)    (17,258)   (12,630)
                                                              ---------   ---------   --------
    Net cash provided by (used in) financing activities.....     (5,183)      9,329     15,196
Foreign exchange effect on cash and cash equivalents........       (351)       (247)       153
                                                              ---------   ---------   --------
Net increase (decrease) in cash and cash equivalents........     13,108       2,826       (234)
Cash and cash equivalents, beginning of period..............      6,919       4,093      4,327
                                                              ---------   ---------   --------
Cash and cash equivalents, end of period....................  $  20,027   $   6,919   $  4,093
                                                              =========   =========   ========
Supplemental disclosure of cash flow information:
Interest paid...............................................  $   1,685   $   2,316   $  1,606
Income taxes paid...........................................      1,917         739        807
Supplemental disclosure of non-cash investing activities:
Reconciliation of assets acquired and liabilities assumed in
  acquisitions:
    Fair value of assets acquired...........................  $      --   $   3,163   $ 16,122
    Cash paid for assets....................................         --      (1,316)   (11,343)
    Issuance of common stock................................         --      (1,125)      (900)
                                                              ---------   ---------   --------
  Liabilities assumed.......................................  $      --   $     722   $  3,879
                                                              =========   =========   ========
</TABLE>

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

                                      F-6
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (in thousands, except share and per share data)

A. OPERATIONS

    Aavid Thermal Technologies, Inc. (the "Company" or "Aavid") is the leading
provider of thermal management solutions for digital and power electronics
applications. In today's electronic equipment environment, microprocessors and
their associated power supplies, hard drives, advanced video chips, and other
peripheral devices, draw large amounts of power, and consequently, dissipate a
significant amount of heat. The same heat generation occurs in power
semiconductors and integrated circuits in motor controls, telecommunications
switches and other smart electronics. Since microprocessors and power
semiconductors operate efficiently only in narrow temperature bands, heat is an
absolute constraint in electronic system design. The excessive heat generated
within the component not only degrades semiconductor and system performance and
reliability, but can also cause semiconductor and system failure.

    Aavid, through its three subsidiaries, approaches these thermal challenges
from different perspectives. Fluent Inc.'s ("Fluent") sophisticated
computational fluid dynamics ("CFD") software models and analyzes heat transfer,
air and other fluid flows for virtual prototyping of products, processes, and
systems. This greatly reduces development time and expenses associated with
physical models and the facilities to test them.

    Applied Thermal Technologies, Inc. ("Applied") designs integrated thermal
solutions at the component-, board-, and system-level. Applied works as an
extension of its clients' product design team, leveraging on technical and
manufacturing capabilities gained from both Fluent and Aavid Thermal Products to
develop, test, and validate thermal solutions.

    Aavid Thermal Products, Inc. manufactures and supports customer application
of its thermal products around the globe.

    Overall, the Company services a highly diversified base of more than 3,000
national and international customers including OEMs, distributors, and contract
manufacturers through a highly integrated network of software, development,
manufacturing, sales and distribution locations throughout North America,
Europe, and the Far East.

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

    The accompanying consolidated financial statements include the accounts of
the Company and its wholly-owned subsidiaries. All material intercompany
transactions have been eliminated.

CONCENTRATION OF CREDIT RISK

    Financial instruments that potentially subject the Company to significant
concentration of credit risk consists principally of trade accounts receivable.
The risk is limited due to the relatively large number of customers comprising
the Company's customer base and their dispersion across many industries within
the United States, Europe, and Asia. The Company performs ongoing credit
evaluations of its customers' financial condition and generally requires no
collateral from its customers. The Company maintains an allowance for
uncollectible accounts receivable based upon expected collectibility of all
accounts receivable. The Company's write-offs of accounts receivable have not
been significant during the periods presented. At December 31, 1998, accounts
receivable for one customer represented 12% of the total accounts receivable
balance. The Company's sales have been primarily denominated in U.S. dollars,
and the effects of foreign exchange fluctuations are not considered to be
material.

                                      F-7
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INCOME TAXES

    The Company accounts for income taxes under Statement of Financial
Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes." Under this
method, the amount of deferred tax liabilities or assets is calculated by
applying the provisions of enacted tax laws to determine the amount of taxes
payable or refundable currently or in future years. SFAS No. 109 requires a
valuation allowance against deferred tax assets if, based upon the available
evidence, it is more likely than not that some or all of the deferred tax assets
will not be realizable.

RESEARCH AND DEVELOPMENT

    Research and development costs are charged to operations as incurred. SFAS
No. 86, "Accounting for the Costs of Computer Software To Be Sold, Leased, or
Otherwise Marketed," requires capitalization of certain software development
costs subsequent to the establishment of technological feasibility. Based on the
Company's product development process, technological feasibility is established
upon completion of a working model. Costs incurred by the Company between
completion of the working model and the point at which the product is ready for
general release have not been material. Accordingly, all research and software
development costs have been expensed.

CASH AND CASH EQUIVALENTS AND FINANCIAL INSTRUMENTS

    For purposes of the consolidated statements of cash flows, cash and cash
equivalents consist of highly liquid investments with original maturities of
three months or less.

    The estimated fair value of the Company's financial instruments including
accounts receivable, accounts payable and cash equivalents equals carrying
value. The fair value of the Company's long-term debt instruments is also
estimated at carrying value due to their variable interest rates and relatively
short maturities.

INVENTORIES

    For the year ending December 31, 1998 and 1997, inventories were valued at
the lower of cost or market, with cost determined principally on the average
cost method. The cost of inventories of the foreign subsidiaries are valued on
the first-in, first-out (FIFO) basis.

PROPERTY, PLANT AND EQUIPMENT

    Property, plant, and equipment are stated at cost. The Company depreciates
property, plant and equipment over their estimated remaining useful lives
(buildings--30 to 40 years; machinery, equipment, dies, and tooling--1 to
10 years; and vehicles--4 to 5 years) using both the straight-line and
accelerated methods of depreciation.

    Repairs and maintenance are charged against income when incurred; renewals
and betterments are capitalized. When property, plant, and equipment are retired
or sold, their cost and related accumulated depreciation are removed from the
accounts and any resulting gain or loss is included in other income.

INTANGIBLES

    Costs incurred in connection with the issuance of the Company's debt
obligations have been deferred and are being amortized over the term of the
respective debt obligations.

                                      F-8
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    Other intangibles, which consist principally of goodwill and patents are
being amortized on a straight-line basis over 7 to 15 years.

IMPAIRMENT OF LONG-LIVED ASSETS

    In March 1995, the Financial Accounting Standards Board issued SFAS
No. 121, "Accounting For the Impairment of Long-Lived Assets and For Long-Lived
Assets To Be Disposed Of." This statement addresses the accounting for the
impairment of long-lived assets, certain identifiable intangibles, and goodwill
related to assets to be held and used, and for long-lived assets and certain
identifiable intangibles to be disposed of.

    This statement requires that long-lived assets including intangibles, be
reviewed for impairment whenever events or changes in circumstances, such as a
change in market value, indicate that the asset carrying amounts may not be
recoverable. In performing the review for recoverability, if future undiscounted
cash flows (without interest charges) from the use and ultimate dispositions of
the assets are less than its carrying value, an impairment loss is recognized.
Impairment losses are to be measured based on the fair value of the asset. To
date, the Company has not experienced any such impairments.

REVENUE RECOGNITION

THERMAL PRODUCTS

    Revenue is recognized when products are shipped. The Company records an
estimate at that time for returns and warranty costs to be incurred.

SOFTWARE

    In October 1997, the American Institute of Certified Public Accountants
(AICPA) issued Statement of Position (SOP) 97-2, "Software Revenue Recognition".
The statement provides specific industry guidance and stipulates that revenue
recognized from software arrangements is to be allocated to each element of the
arrangement based on the relative fair values of the elements, such as software
products, upgrades, enhancements, post-contract customer support, installation
or training. Under SOP 97-2, the determination of fair value is based on
objective evidence that is specific to the vendor. If such evidence of fair
value for each element of the arrangement does not exist, all revenue from the
arrangement is deferred until such time that evidence of fair value does exist
or until all elements of the arrangement are delivered. Revenue allocated to
software products, specified upgrades and enhancements is generally recognized
upon delivery of the related products, upgrades and enhancements. Revenue
allocated to post-contract customer support is generally recognized ratably over
the term of the support, and revenue allocated to service elements is generally
recognized as the services are performed. SOP 97-2 was adopted by the Company
effective January 1, 1998 and has not had a material effect on revenue
recognition.

    The Company licenses its software products under both annual and perpetual
license arrangements. Software license revenue is recognized upon the execution
of the license arrangements and shipment of the product, provided that no
significant vendor post-contract support obligations remain outstanding, and
collection of the resulting receivable is deemed probable. The Company
recognizes revenue from post-contract support, which consists of telephone
support and the right to software upgrades, ratably over the period of the
post-contract arrangement.

                                      F-9
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
CONTRACTS

    Contract revenue is recognized based on the percentage-of-completion method.
Contract costs include all direct material and labor costs and those indirect
costs related to contract performance such as indirect labor, supplies, and
depreciation costs. Selling and general administrative costs are charged to
expense as incurred. Provisions for estimated losses on uncompleted contracts
are made in the period in which such losses are determined. Changes in contract
performance, conditions, and estimated profitability, including those arising
from contract penalty provisions and final contract settlements, may result in
revision to costs and income and are recognized in the period in which the
revisions are determined.

NET INCOME (LOSS) PER SHARE

    In February 1997, the Financial Accounting Standards Board issued SFAS
No. 128, "Earnings Per Share," which specifies the computation, presentation,
and disclosure requirements for earnings per share ("EPS") and became effective
for both interim and annual periods ending after December 15, 1997. All prior
period EPS data has been restated to conform with the provisions of SFAS
No. 128. Basic earnings per share excludes dilution and is computed by dividing
net earnings by the weighted average number of common shares outstanding for the
period. Diluted earnings per share is computed based upon the weighted average
number of common shares outstanding and dilutive common stock equivalents. For
purposes of this calculation, outstanding stock options and warrants are
considered common stock equivalents (using the treasury stock method). The
following is a reconciliation of the numerators and denominators used to
calculate earnings per share in the Consolidated Statements of Operations:

<TABLE>
<CAPTION>
                                                         FOR THE YEAR ENDED DECEMBER 31,
                       ---------------------------------------------------------------------------------------------------
                                    1998                              1997                              1996
                       -------------------------------   -------------------------------   -------------------------------
                        INCOME     SHARES-      PER-      INCOME     SHARES-      PER-      INCOME     SHARES-      PER-
                       (NUMER-     (DENOM-     SHARE     (NUMER-     (DENOM-     SHARE     (NUMER-     (DENOM-     SHARE
                        ATOR)      INATOR)     AMOUNT     ATOR)      INATOR)     AMOUNT     ATOR)      INATOR)     AMOUNT
                       --------   ---------   --------   --------   ---------   --------   --------   ---------   --------
<S>                    <C>        <C>         <C>        <C>        <C>         <C>        <C>        <C>         <C>
Net Income...........  $ 8,121                            $8,493                             ($30)

BASIC EPS:
Income Available to
  Common
  Stockholders.......  $ 8,121    8,668,368    $0.94      $8,493    6,945,339    $1.22       ($30)    6,251,385    ($0.01)

EFFECT OF DILUTIVE
  SECURITIES:
Options and
  Warrants...........               816,458                         1,693,272                                --
                                  ---------                         ---------                         ---------

DILUTED EPS:
Income Available to
  Common
  Stockholders.......  $ 8,121    9,484,826    $0.86      $8,493    8,638,611    $0.98       ($30)    6,251,385    ($0.01)
                       =======    =========    =====      ======    =========    =====       ====     =========    ======
</TABLE>

    Options and warrants to purchase 343,268 and 61,500 shares of common stock
were outstanding at December 31, 1998 and 1997, respectively, but were not
included in the computation of diluted earnings per share because the exercise
prices exceeded the average market price of common shares.

                                      F-10
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
USE OF ACCOUNTING ESTIMATES

    The preparation of the consolidated financial statements, in conformity with
generally accepted accounting principles, requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities, and
the reported amounts of revenues and expenses during the reporting period, and
to disclose contingent assets and liabilities at the date of the financial
statements. Actual results could differ from those estimates.

TRANSLATION OF FOREIGN CURRENCY

    The financial statements of the Company's foreign subsidiaries are
translated in accordance with SFAS 52, "Foreign Currency Translation". The
financial statements of the Company's subsidiaries are translated from their
functional currency into U.S. dollars utilizing the current rate method.

    Accordingly, assets and liabilities are translated at exchange rates in
effect at the end of the year, and revenues and expenses are translated at the
weighted average exchange rate during the year. All cumulative translation gains
and losses from the translation into U.S. dollars are included as a separate
component of stockholder's equity in the consolidated balance sheets.
Transaction gains and losses are included in the consolidated statements of
operations and have not been material.

RECENT ACCOUNTING PRONOUNCEMENTS

    In June, 1997 the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130, "Reporting Comprehensive Income"
(SFAS 130), which establishes standards for reporting and displaying
comprehensive income and its components in a full set of general purpose
financial statements. Additionally, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an Enterprise and Related Information" (SFAS 131). This Statement
establishes standards for the way that public business enterprises report
information about operating segments in annual financial statements and requires
that those enterprises report selected information about operating segments in
interim financial reports issued to shareholders. It also establishes standards
for related disclosures about products and services, geographic areas, and major
customers. The Company adopted SFAS 130 and SFAS 131 effective January 1, 1998.

    In June, 1998 the Financial Accounting Standards Board issued SFAS 133,
"Accounting for Derivative Instruments and Hedging Activities". This statement
requires companies to record derivatives on the balance sheet as assets or
liabilities, measured at fair value. Gains or losses resulting from changes in
the value of those derivatives would be accounted for depending on the use of
the derivative and whether it qualifies for hedge accounting. SFAS 133 is
required to be adopted by the Company in 2000. Although management is currently
reviewing the impact of the statement, it believes this statement will not have
a significant impact on the Company.

    In March, 1998 the AICPA issued Statement of Position (SOP) 98-4, "Deferral
of the Effective Date of a Provision of SOP 97-2, Software Revenue Recognition,"
which amends certain provisions of SOP 97-2. The Company believes it is in
compliance with the provisions of SOP 97-2, as amended by 98-4. However,
detailed implementation guidelines for this standard have not been issued. It is
possible that once issued, such guidance could lead to unanticipated changes in
the Company's current revenue recognition practices, and such changes could be
material to the Company's results of operations. In December, 1998 the AICPA
issued Statement of Position 98-9, "Modification of SOP 97-2, Software

                                      F-11
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Revenue Recognition, with Respect to Certain Transactions," which amends certain
provisions of SOP 97-2 and extends the deferral of the application of certain
passages of SOP 97-2 provided by SOP 98-4 until the beginning of 2000. The
Company is currently evaluating the impact of SOP 98-9 on its financial
statements and related disclosures.

    In March, 1998 the Accounting Standards Executive Committee issued Statement
of Position (SOP) 98-1, "Accounting for the Costs of Computer Software Developed
or Obtained for Internal Use". This standard requires companies to capitalize
qualifying computer software costs which are incurred during the application
development stage and amortize them over the software's estimated useful life.
The Company is required to adopt this standard in 2000 and is currently
evaluating the impact that its adoption will have on the consolidated financial
position and results of operations of the Company.

C. ACQUISITION OF BUSINESSES

    On May 16, 1996, the Company purchased all of the stock of Fluid
Dynamics, Inc. ("FDI"), a provider of computerized design and simulation
software used to predict fluid flow, heat and mass transfer, chemical reaction,
and related phenomena for a purchase price of $8,305. Prior to the acquisition,
FDI was a major competitor of the Company's software operations. The Company
acquired FDI through the issuance of 75,000 shares of its common stock (valued
at $12 per share), a cash payment of $3,757, assumed liabilities of $3,583, and
closing costs paid of $65. The Company also agreed to certain bonus payments
based upon achievement of defined annual operating results of FDI. Under this
bonus agreement, the Company paid out bonuses of $102 in 1997, but did not pay
out any bonuses in 1996 as the Company did not achieve the required operating
results. This acquisition has been accounted for under the purchase method of
accounting.

    The allocation of the identifiable tangible and intangible assets and
undeveloped technology based on estimated fair market value as of the
acquisition date was as follows:

<TABLE>
<S>                                                           <C>
Cash........................................................   $  529
Accounts receivable.........................................    1,462
Other current assets........................................      167
Fixed assets................................................      341
Goodwill....................................................    1,249
Workforce...................................................      184
Existing technology.........................................      839
Other non-current assets....................................       88
Undeveloped technology......................................    3,446
                                                               ------
                                                               $8,305
                                                               ------
</TABLE>

    The undeveloped technology acquired had not reached technological
feasibility, had no alternative future use, and was expensed at the time of the
acquisition. The allocation of fair value assigned to each intangible asset was
determined based on an independent appraisal. The appraisal incorporated proven
valuation procedures and techniques in determining the fair value of each
intangible asset including using a risk adjusted cash flow model, under which
cash flows were discounted taking into account risks related to existing and
future markets and an assessment of the life expectancy of the technology.

                                      F-12
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

C. ACQUISITION OF BUSINESSES (CONTINUED)
    In September 1996, the Company established a joint venture with a company
located in Taiwan. The purpose of the joint venture was to develop, manufacture,
produce and distribute thermal management products. The Company contributed
$1,423 in cash, which included pre-incorporation fees of $163, for a 51%
interest in the joint venture. This entity was controlled by the Company under
the terms of a stockholder agreement and, accordingly, the Company accounted for
this entity using the consolidation method of accounting. Effective July 17,
1997, the Company acquired the remaining 49% interest in the joint venture for
total consideration of $2,250, which was paid with $1,125 in cash and the
issuance of 75,000 shares of Common Stock.

    On September 16, 1996, the Company acquired substantially all of the assets
of Alumax Extrusion's Franklin, New Hampshire aluminum extrusion manufacturing
facility, for a purchase price of $4,547, which includes acquisition costs of
$30. The acquisition has been accounted for under the purchase method of
accounting.

    The allocation of the identifiable tangible assets based on estimated fair
market value as of the acquisition date was as follows:

<TABLE>
<S>                                                           <C>
Cash........................................................   $    8
Accounts receivable.........................................       14
Inventory...................................................      461
Other assets................................................       16
Fixed assets................................................    4,048
                                                               ------
                                                               $4,547
                                                               ------
</TABLE>

    On December 24, 1996, the Company purchased all of the assets of Beaver
Industries, Inc. through its wholly-owned subsidiary Aavid Thermal Products of
Canada, Inc. Beaver Industries manufactures heat sinks and provides related
thermal management products for electrical and electronic parts, components,
assemblies, and systems. The purchase price of $2,010 consisted of $1,650 cash
paid to the seller, $64 of closing costs, and $296 in liabilities assumed. This
acquisition has been accounted for under the purchase method of accounting. The
purchase price exceeded the fair value of net assets by $1,043.

    The allocation of the identifiable tangible and intangible assets based on
estimated fair market value as of the acquisition date was as follows:

<TABLE>
<S>                                                           <C>
Cash........................................................   $   29
Accounts receivable.........................................      153
Other current assets........................................      128
Inventory...................................................      188
Fixed assets................................................      469
Goodwill....................................................    1,043
                                                               ------
                                                               $2,010
</TABLE>

    Presented below is the unaudited supplemental pro forma financial data for
the year ended December 31, 1996 reflecting the impact of the acquisitions of
FDI and Beaver Industries, Inc. as if they occurred as of January 1, 1995,
excluding the effects of the extraordinary item in 1996, and the

                                      F-13
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

C. ACQUISITION OF BUSINESSES (CONTINUED)
purchased undeveloped technology charge in 1996. The Company believes that the
Alumax Extrusion facility operations would not materially impact the pro forma
disclosure.

<TABLE>
<S>                                                           <C>
Net sales...................................................  $112,058
Net income..................................................     3,433
Net income per share, diluted...............................  $   0.47
</TABLE>

    This pro forma information has been prepared for comparative purposes only
and does not purport to be indicative of what would have occurred if the
acquisitions had been made on January 1, 1995, or of the results that may occur
in the future.

D. ACCOUNTS RECEIVABLE

    The components of accounts receivable at December 31, 1998 and 1997 are as
follows:

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
<S>                                                         <C>        <C>
Accounts receivable.......................................  $31,895    $34,604
Allowance for doubtful accounts...........................     (737)      (838)
                                                            -------    -------
Net Accounts Receivable...................................  $31,158    $33,766
                                                            =======    =======
</TABLE>

E. INVENTORIES

    The components of inventories at December 31, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
<S>                                                         <C>        <C>
Raw materials.............................................  $ 9,987    $ 6,753
Work-in-process...........................................    2,364      3,232
Finished goods............................................    2,932      3,383
                                                            -------    -------
                                                            $15,283    $13,368
                                                            -------    -------
</TABLE>

                                      F-14
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

F. PROPERTY, PLANT, AND EQUIPMENT

    Property, plant, and equipment, recorded at cost, by major classification as
of December 31, 1998 and 1997 consist of the following:

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                          -------------------
                                                            1998       1997
                                                          --------   --------
<S>                                                       <C>        <C>
Land....................................................  $  1,771   $  1,649
Building and improvements...............................    16,756     15,209
Machinery and equipment.................................    42,115     34,932
Vehicles................................................       563        171
Machinery-in-progress...................................     1,397      3,425
                                                          --------   --------
                                                            62,602     55,386
Less accumulated depreciation...........................   (20,105)   (12,231)
                                                          --------   --------
                                                          $ 42,497   $ 43,155
                                                          ========   ========
</TABLE>

    Substantially all property, plant, and equipment serve as collateral under
the Company's various borrowing arrangements.

G. OTHER ASSETS

    Other long-term assets as of December 31, 1998 and 1997 consist principally
of the following intangible assets:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                1998       1997
                                                              --------   --------
<S>                                                           <C>        <C>
Goodwill....................................................   $6,283     $6,378
Patents.....................................................      724        631
Other intangibles...........................................    1,607      1,820
Deferred financing costs....................................       53        245
Other--equity in affiliates.................................      257        303
                                                               ------     ------
                                                                8,924      9,377
Less: accumulated amortization..............................   (2,603)    (1,548)
                                                               ------     ------
                                                               $6,321     $7,829
                                                               ======     ======
</TABLE>

H. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

    Included in accrued expenses at December 31, 1998 and 1997 are the
following:

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
<S>                                                         <C>        <C>
Accrued bonus.............................................  $ 1,500    $ 2,495
Deferred maintenance revenue..............................    5,462      4,887
Income taxes payable......................................    2,721      2,390
Restructuring charges.....................................    4,169         --
Other accrued expenses....................................    9,636      8,006
                                                            -------    -------
                                                            $23,488    $17,778
                                                            =======    =======
</TABLE>

                                      F-15
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

I. DEBT OBLIGATIONS

    Debt obligations as of December 31, 1998 and 1997 consist of the following:

<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                1998       1997
                                                              --------   --------
<S>                                                           <C>        <C>
Notes payable in monthly installments of $11 to $18,
including interest at rates between prime minus 0.50% to the
prime rate, which equaled 8% and 8.5% at December 31, 1997
and 7.25% and 7.75% at December 31, 1998, respectively, due
June 2002; collateralized by a first mortgage on real
property....................................................  $ 2,757    $ 2,866

Notes payable in monthly installments of $21 to $91 plus
interest at 8.5%, due February through November of 1999.....      825        593

Consolidated term loan due November 2003, payable in monthly
installments of $186, including interest at either the prime
rate or the LIBOR rate plus 2.0%, subject to an election
made by the Company; as of December 31, 1998 and 1997 the
Company elected the prime rate which equaled 7.75% and 8.5%,
respectively................................................    8,374     10,607

Notes payable in monthly installments of $4 to $12,
including interest at rates between 5.60% and the prime rate
plus 1.50%, which equaled 9.25% and 10% at December 31, 1998
and 1997, respectively, due June 30, 2008; collateralized by
mortgages on certain real property..........................    2,570      2,760

Revolving credit facility, see note below...................       --      6,230

Note payable in monthly installments of $10, including
interest at the Lloyds Bank rate plus 2.50% which equaled
9.75% at December 31, 1997, due June 16, 2005;
collateralized by first mortgage on real property, repaid in
1998........................................................       --        762

Other.......................................................      124        138
                                                              -------    -------
                                                               14,650     23,956
Less current portion........................................    3,442      3,360
                                                              -------    -------
Debt obligations, net of current portion....................  $11,208    $20,596
                                                              =======    =======
</TABLE>

    In December 1997, the Company renegotiated its revolving credit facility and
refinanced certain term notes. The new Loan Agreement provided the Company with
a senior loan facility which includes a $20,000 revolving credit facility, a
$10,900 term loan, a $10,000 term loan and a $16,000 capital expenditure line of
credit, however, total combined outstanding borrowings under the Loan Agreement
are capped at $40,000. Previously outstanding term and acquisition loans were
refinanced into the $10,900 term loan, with monthly payments of $186 through
November 15, 2003 at which time the remaining balance is due and payable. Total
combined outstanding borrowings under the Loan Agreement at December 31, 1998
were $8,374. Borrowings under the Loan Agreement bear interest at either the
prime rate or LIBOR plus 2%, based on an election by the Company. At
December 31, 1998 and 1997 the Company elected the prime rate which equaled
7.75% and 8.5%, respectively. Total availability under the $20,000 revolving
credit facility, which is limited to levels of qualified inventory

                                      F-16
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

I. DEBT OBLIGATIONS (CONTINUED)
and accounts receivable as defined, amounted to $13,510 at December 31, 1998.
The Loan Agreement is subject to various affirmative and negative covenants, the
most restrictive of which prohibits payment of dividends, additional
indebtedness and the sale of assets, which the Company met in 1998 and 1997. The
revolving credit facility contains a commitment fee of 0.25% at December 31,
1998 and 1997 of available borrowings under the line of credit as defined, and a
pre-payment penalty, as defined.

    Substantially all of the Company's assets serve as collateral under these
debt obligations.

    The Company was also contingently liable at December 31, 1998 and 1997 for
$200 and $350, respectively, related to outstanding letters of credit.

    Debt maturities payable for the five years and thereafter subsequent to
December 31, 1998 are as follows:

<TABLE>
<S>                                                           <C>
1999........................................................  $ 3,442
2000........................................................    2,690
2001........................................................    2,755
2002........................................................    2,032
2003........................................................      342
Thereafter..................................................    3,389
                                                              -------
  Total.....................................................  $14,650
                                                              =======
</TABLE>

J. EQUITY

    On January 29, 1996, the Company completed its initial public offering (IPO)
and sold an aggregate of 2,645,000 shares of common stock at $9.50 per share.
All of the then outstanding preferred stock automatically converted into
2,959,692 shares of common stock, as discussed below. In addition, the
authorized number of preferred shares increased from 1,100,000 to 4,000,000 upon
the conversion of the outstanding preferred stock to common stock and the number
of authorized shares of common stock was increased from 15,000,000 to
25,000,000.

STOCK SPLIT

    The Board of Directors approved a 5.5-for-1 stock split (in the form of a
stock dividend) of its common stock to be effected immediately prior to the
effective date of the Registration Statement on Form S-1 filed by the Company
under the Securities Act of 1933 (Registration Statement) which occurred on
January 29, 1996. Accordingly, all common share and per share amounts in these
financial statements have been adjusted to reflect the stock dividend as though
it had occurred at the beginning of the initial period presented.

PREFERRED STOCK

    Effective upon the closing of the initial public offering, the Company's
Series A and Series B Convertible Preferred Stock converted into common stock in
accordance with a formula, which resulted in a 5.5-for-1 exchange. In addition,
the Company authorized the issuance of 4,000,000 shares of $0.01 par value
Preferred Stock, none of which is outstanding as of December 31, 1998 and 1997.
The Preferred Stock shall have designations, preferences, powers, and rights as
may be authorized by the Board of Directors.

                                      F-17
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

J. EQUITY (CONTINUED)
REDEEMABLE WARRANT

    In connection with the issuance of a Senior Subordinated Note in 1993, the
Company granted the issuer a warrant to purchase 495,000 shares of its Common
Stock at an exercise price of $1.87, that would have expired October 2003. The
exercise price of the warrant represented the fair market value of the Common
Stock on the date of issuance. The warrant contained specific anti-dilutive
provisions and provided the holder with the right to participate in capital
distributions to stockholders. The warrant also contained affirmative and
negative covenants similar to those contained in the debt agreement for the
Senior Subordinated Note and included a restriction against dividend payments by
the Company. Through the date of the expiration of the put option, which
occurred at the closing of the Company's Initial Public Offering, the warrant
was accreted to the estimated redemption price. In March, 1998, the warrant was
exercised.

SALE OF COMMON STOCK

    On November 14, 1997, the Company sold an aggregate of 297,872 shares of
Common Stock and a warrant to purchase 50,000 shares of Common Stock for $7,000
to a corporate investor. The warrant has an exercise price of $23.50 per share
and expires on November 14, 2000. The Company granted this investor certain
demand and "piggyback" registration rights with respect to the purchased shares
(including the shares underlying the warrant), although the investor had agreed
not to exercise these rights for a period of one year. The Company intends to
use the proceeds for general corporate purposes, including working capital.

STOCK OPTIONS

    During 1993, an officer of the Company was granted non-qualified stock
options to acquire 249,205 shares of Common Stock at an exercise price of $0.19
per share, and 1,268,795 shares of Common Stock at an exercise price of $2.20
per share. These options vested and became exercisable as to 25% of the
applicable shares immediately, with the remainder ratably in October 1994, 1995,
and 1996, respectively. During 1998 and 1997, respectively, 1,025,000 and
225,000 options were exercised. All remaining options were outstanding and
exercisable as of December 31, 1998. In addition, since 1993, the Company has
issued 536,875 non-qualified stock options to Directors of the Company and
certain executives at exercise prices ranging from $0.19 to $9.50. As of
December 31, 1998, 433,375 of these options were outstanding and 352,594 were
exercisable. The exercise price of all these options equaled the fair market
value on the date of grant, as determined by the Board of Directors for
issuances prior to its initial public offering or market prices thereafter.

    During 1994, the Company's Board of Directors adopted and approved a stock
option plan for officers and key employees (1994 Stock Option Plan). The 1994
Stock Option Plan provides for the grant to officers and key employees of the
Company of stock options intended to qualify as incentive stock options under
the applicable provisions of the Internal Revenue Code, as well as non-qualified
options. The Company has reserved 894,326 shares of its Common Stock for
issuance under this plan. As of December 31, 1998, 670,046 options were
outstanding, of which 273,883 were exercisable.

    The 1994 Stock Option Plan provides that the exercise price of all options
shall be at least equal to the fair market value of the Company's shares, as of
the date on which the grant is made. The term of options issued under the plan
cannot exceed ten years. Options are generally exercisable in installments
beginning on the date of grant. With respect to incentive stock options granted
to a participant owning more than 10% of the Company's shares, the exercise
price thereof is at least 110% of the fair market value of the Company's stock.

                                      F-18
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (in thousands, except share and per share data)

J. EQUITY (CONTINUED)

    During 1995, the Company's Board of Directors adopted and approved a stock
option plan for non-employee directors (Directors' Plan). The Company has
reserved 200,000 shares of its Common Stock for issuance under this plan. The
Directors' Plan provides for the automatic grant to non-employee directors of
options to purchase shares of Common Stock reserved for issuance under the
Directors' Plan. Options granted under the Directors' Plan do not qualify as
incentive stock options under the applicable provisions of the Internal Revenue
Code. The options have an exercise price of 100% of the fair market value of the
Common Stock on the date of grant and have a ten-year term. Initial options
become fully exercisable six (6) months after the date of grant. All other
options granted under the Directors' Plan become fully exercisable from and
after the first anniversary of the grant date. As of December 31, 1998, 58,750
options were outstanding, of which 38,125 were exercisable.

    During 1995, the Company's Board of Directors adopted and approved an
employee stock purchase plan (Purchase Plan). Under the Purchase Plan, the
Company will grant rights to purchase shares of Common Stock to eligible
employees on a date or series of dates designated by the Board of Directors. The
Company has reserved 250,000 shares of its Common Stock for issuance under this
plan. The price per share with respect to each grant of rights under the
Purchase Plan is the lesser of:

    (i) 85% of the fair market value on the offering date on which such rights
        were granted, or

    (ii) 85% of the fair market value on the date such right is exercised.

    The Purchase Plan is intended to qualify as an employee stock purchase plan
under the applicable provisions of the Internal Revenue Code. During 1998, 1997
and 1996, the Company sold 34,282, 41,604 and 21,477 shares under this plan,
respectively.

    A summary of all stock options activity follows:

<TABLE>
<CAPTION>
                                                            NUMBER OF    WEIGHTED AVERAGE
                                                              SHARES      EXERCISE PRICE
                                                            ----------   ----------------
<S>                                                         <C>          <C>
Outstanding at December 31, 1995..........................   2,111,240        $ 2.51
Granted during 1996.......................................     615,096          9.36
Exercised during 1996.....................................      (1,925)         4.55
Canceled during 1996......................................     (22,822)         5.56
                                                            ----------        ------
Outstanding at December 31, 1996..........................   2,701,589        $ 4.04
Granted during 1997.......................................     289,779         15.22
Exercised during 1997.....................................    (626,930)         2.59
Canceled during 1997......................................     (51,656)         7.51
                                                            ----------        ------
Outstanding at December 31, 1997..........................   2,312,782        $ 5.76
Granted during 1998.......................................     358,133         24.07
Exercised during 1998.....................................  (1,191,659)         2.92
Canceled during 1998......................................     (49,085)        21.64
                                                            ----------        ------
Outstanding at December 31, 1998..........................   1,430,171        $12.16
                                                            ==========        ======
</TABLE>

    At December 31, 1998, 1997, and 1996, options for 932,602, 1,814,021 and
2,043,524, shares were exercisable, respectively with weighted average exercise
prices of $8.53, $4.11 and $2.67, respectively.

                                      F-19
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

J. EQUITY (CONTINUED)
    During 1995, the Financial Accounting Standards Board issued SFAS No. 123,
"Accounting for Stock-Based Compensation", which defines a fair value based
method of accounting for employee stock options, or similar equity instruments,
and encourages all entities to adopt that method of accounting for all of their
employee stock compensation plans; however, it also allows an entity to continue
to measure compensation costs for those plans using the intrinsic method of
accounting prescribed by APB Opinion 25. Entities electing to remain with the
accounting in APB Opinion 25 must make pro forma disclosures of net income and
earnings per share as if the fair value based method of accounting defined in
SFAS No. 123 has been applied.

    The Company has elected to account for its stock-based compensation plan
under APB Opinion 25; however, the Company has computed, for pro forma
disclosure purposes, the value of all options granted during 1998, 1997, and
1996 using the Black-Scholes option-pricing model as prescribed by SFAS
No. 123, using the following weighted-average assumptions for grants in 1997,
1996, and 1995:

<TABLE>
<CAPTION>
                                                               1998          1997          1996
                                                             --------      --------      --------
<S>                                                          <C>           <C>           <C>
Risk-free interest rate................................         5.35%         6.55%         6.18%
Expected dividend yield................................           --            --            --
Expected life..........................................      4 years       4 years       5 years
Expected volatility....................................           75%           50%           67%
</TABLE>

    The weighted average fair value of options granted in 1998, 1997, and 1996
were $14.29, $7.61 and $4.59, respectively.

    The total value of options granted during 1995 through 1998 would be
amortized on a pro forma basis over the vesting period of the options. Options
generally vest equally over two to four years. Because the SFAS No. 123 method
of accounting has not been applied to options granted prior to January 1, 1995,
the resulting pro forma compensation costs may not be representative of that to
be expected in future years. If the Company had accounted for these plans,
including the Employee Stock Purchase Plan, in accordance with SFAS No. 123, the
Company's net income or loss and net income or loss per share would have
decreased or increased, as reflected in the following pro forma amounts:

<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31,
                                                      ------------------------------
                                                        1998       1997       1996
                                                      --------   --------   --------
<S>                                                   <C>        <C>        <C>
Net income (loss) --
  As reported.......................................   $8,121     $8,493     $  (30)
  Pro forma.........................................    4,322      6,761       (906)
Net income (loss) per share, diluted --
  As reported.......................................   $ 0.86     $ 0.98     $(0.01)
  Pro forma.........................................     0.46       0.78      (0.15)
</TABLE>

                                      F-20
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

J. EQUITY (CONTINUED)
    Set forth is a summary of options outstanding and exercisable as of
December 31, 1998:

<TABLE>
<CAPTION>
                                   OPTIONS OUTSTANDING               OPTIONS EXERCISABLE
                        -----------------------------------------   ----------------------
                                          WEIGHTED
                                          AVERAGE        WEIGHTED     NUMBER      WEIGHTED
                         NUMBER OF       REMAINING       AVERAGE        OF        AVERAGE
      RANGE OF          OUTSTANDING   CONTRACTUAL LIFE   EXERCISE   EXERCISABLE   EXERCISE
   EXERCISE PRICES        OPTIONS         (YEARS)         PRICE       OPTIONS      PRICE
- ---------------------   -----------   ----------------   --------   -----------   --------
<S>                     <C>           <C>                <C>        <C>           <C>
     $2.20-$4.55           309,520          4.90          $ 2.30      309,520      $ 2.30
     $7.38-$9.00           113,625          7.49          $ 8.84       44,876      $ 8.78
           $9.50           440,837          7.74          $ 9.50      403,485      $ 9.50
    9.875-$23.25           275,921          7.52          $14.53      129,829      $14.48
    24.00-$32.63           290,268          9.11          $25.77       44,892      $25.29
    ------------         ---------          ----          ------      -------      ------
     2.20-$32.63         1,430,171          7.35          $12.16      932,602      $ 8.53
    ============         =========          ====          ======      =======      ======
</TABLE>

K. INCOME TAXES

    Income (loss) before income taxes and extraordinary item for domestic and
foreign operations are as follows:

<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,
                                                    ------------------------------
                                                      1998       1997       1996
                                                    --------   --------   --------
<S>                                                 <C>        <C>        <C>
Domestic..........................................  $ 4,998    $ 7,321     $  (18)
Foreign...........................................    7,508      5,996      2,161
                                                    -------    -------     ------
                                                    $12,506    $13,317     $2,143
                                                    =======    =======     ======
</TABLE>

    The income tax provision included in the consolidated statements of
operations, consists of the following:

<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31,
                                                      ------------------------------
                                                        1998       1997       1996
                                                      --------   --------   --------
<S>                                                   <C>        <C>        <C>
Federal provision (benefit):
  Current...........................................   $3,289     $2,723     $1,046
  Deferred..........................................   (1,785)      (291)        24
                                                       ------     ------     ------
                                                        1,504      2,432      1,070
State provision:
  Current...........................................      707        260        170
  Deferred..........................................     (387)       124          2
                                                       ------     ------     ------
                                                          320        384        172
Foreign provision:
  Current...........................................    2,561      2,008        760
                                                       ------     ------     ------
Total provision.....................................   $4,385     $4,824     $2,002
                                                       ======     ======     ======
</TABLE>

                                      F-21
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

K. INCOME TAXES (CONTINUED)
    The Company is in a net operating loss carryforward position for US tax
purposes due to the tax benefit associated with stock options which totaled
$8,861 and $3,726 for 1998 and 1997, respectively and was credited directly to
stockholders' equity. The Company has approximately $15,000 of U.S. federal net
operating loss carryforwards available to reduce future taxable income, if any.
These net operating loss carryforwards expire in 2018, and are subject to the
review and possible adjustment by the Internal Revenue Service. Section 382 of
the Internal Revenue Code also contains provisions that could place annual
limitations on the utilization of these net operating loss carryforwards in the
event of a change in ownership, as defined. A reconciliation of the income tax
expense at the statutory federal income tax rate to the Company's actual income
tax expense is as follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                        ------------------------------------------
                                                            1998           1997           1996
                                                        ------------   ------------   ------------
<S>                                                     <C>            <C>            <C>
Expected federal tax..................................  $      4,376   $      4,528   $        728
State income taxes, net...............................           208            387            112
Purchased undeveloped technology charge...............            --             --          1,172
Benefit of tax credits................................          (100)          (150)          (830)
Non-deductible goodwill...............................           270             48             84
Foreign sales corporation.............................          (284)           (96)           (20)
Increase in valuation allowance.......................            --             56            575
Other.................................................           (85)            51            181
                                                        ------------   ------------   ------------
Total income tax expense..............................  $      4,385   $      4,824   $      2,002
                                                        ============   ============   ============
</TABLE>

    Deferred tax assets and liabilities are measured as the difference between
the financial statement and the tax bases of assets and liabilities at the
applicable enacted tax rates. No provision has been made for U.S. income taxes
on the undistributed earnings in foreign subsidiaries as it is the Company's
intention to utilize those earnings in the foreign operations for an indefinite
period of time. As of December 31, 1998, undistributed earnings totaled
approximately $8,256, excluding amounts which, if remitted, generally would not
result in additional U.S. income taxes because of available foreign tax credits.
It is not practicable to determine the amount of income or withholding tax that
would be payable upon remittance of those earnings.

                                      F-22
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

K. INCOME TAXES (CONTINUED)
    The components of the net deferred asset consist of the following:

<TABLE>
<CAPTION>
                                                                YEAR ENDED
                                                               DECEEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
<S>                                                         <C>        <C>
Deferred tax assets:
  Tax credits.............................................  $ 1,449    $   924
  Inventory reserves and capitalization...................      346        375
  Accounts receivable reserves............................      530        504
  Vacation and benefit reserves...........................      349      1,030
  Net operating loss carryforwards........................    5,324         --
  Restructuring reserves..................................    1,513         --
  Other liabilities and reserves..........................      485        456
                                                            -------    -------
                                                              9,996      3,289
Valuation allowance.......................................     (924)      (924)
                                                            -------    -------
Total deferred tax assets.................................    9,072      2,365
Deferred tax liabilities:
  Depreciation............................................   (1,964)    (1,959)
  Acquired intangibles....................................     (254)      (310)
                                                            -------    -------
Total deferred tax liabilities............................   (2,218)    (2,269)
                                                            -------    -------
Net deferred tax asset....................................  $ 6,854    $    96
                                                            =======    =======
</TABLE>

    In 1997, the Company increased its valuation allowance by $56 for tax credit
carryforwards, whose use is uncertain. In 1996, the Company recorded an increase
in its valuation allowance of $293 for tax credit carryforwards acquired in the
FDI acquisition, and an increase in its valuation allowance of $575 for tax
credit carryforwards generated, whose use is uncertain. The future benefit of
tax credits acquired in the FDI acquisition will be credited against goodwill,
if realized.

                                      F-23
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

L. COMMITMENTS AND CONTINGENCIES

LEASES

    The Company leases various equipment and facilities under the terms of
non-cancelable operating leases. Future lease commitments are as follows:

<TABLE>
<CAPTION>
YEARS ENDING DECEMBER 31,
- -------------------------
<S>                                                           <C>
1999........................................................   $3,148
2000........................................................    2,248
2001........................................................    1,596
2002........................................................      855
2003........................................................      193
Thereafter..................................................        1
                                                               ------
                                                               $8,041
                                                               ======
</TABLE>

    Lease expense was approximately $3,141, $2,556 and $1,426 for the years
ended December 31, 1998, 1997 and 1996, respectively.

LITIGATION

    On March 4, 1998, Materials Innovation, Inc. of Lebanon, New Hampshire
("Mii") and two of its principals, Alan Beane and Glenn Beane (all three the
"Petitioners"), filed a petition for declaratory judgment against Aavid Thermal
Products, Inc. in Grafton County (New Hampshire) Superior Court. The Petitioners
have asked the court to declare as terminated a contract between Petitioners and
Aavid dated October 14, 1993 (the "Agreement"). Petitioner Alan Beane is a
former Director and Chief Executive Officer of the Company, and beneficially
owns more than 10% of the Company's common stock.

    The Agreement grants to Aavid licenses for two patents, one involving a
clamp for attaching heatsinks to semiconductors, and the other involving a
process to make heatsinks by vacuum die casting. The Agreement also provides
Aavid with rights to potential technology of Mii relating to Aavid's thermal
products business, and prohibits Petitioners from competing against Aavid for
the ten-year term of the Agreement. Petitioners claim that Aavid has failed to
pay royalties associated with the vacuum die cast patent. The petition does not
seek monetary damages from Aavid.

    Although the Company believes that the termination of the Mii Agreement
would not have a materially adverse effect on its business, results of
operations or financial condition, there can be no assurance it will not have
such a materially adverse effect in the future. On January 29, 1999, the Grafton
County Superior Court granted the Company's motion to dismiss the petitioner's
Declaratory Judgement petition. The petitioners have appealed that dismissal.

    The Company is involved in various other legal proceedings that are
incidental to the conduct of its business, none of which the Company believes
could reasonably be expected to have a materially adverse effect on the
Company's financial condition, liquidity, or results of operations.

                                      F-24
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

L. COMMITMENTS AND CONTINGENCIES (CONTINUED)
RELATED PARTY TRANSACTIONS

    The Company licenses certain technologies and purchases specific products
from another company controlled by a former officer and director. The licensing
agreement calls for minimum royalties and variable amounts dependent on the
sales of licensed products as defined. In addition, the Company also contracts
certain research and development projects with this related party. For the years
ended December 31, 1997 and 1996, payments of $2, and $14 were made to this
entity. There were no royalties paid to this entity in 1998. See "Litigation"
above.

    Through the first quarter of 1998, the Company had an agreement with an
entity controlled by certain directors under which it was obligated to pay an
annual management fee of $250. In the first quarter of 1998, the Company and the
related party agreed to terminate the agreement and discontinue the payment of
any future management charges (see Note O). The Company expensed $250 under this
agreement for the years ended December 31, 1997 and 1996.

PURCHASE COMMITMENT

    The Company has an obligation to purchase from one of its key suppliers a
minimum quantity of aluminum coil stock. The Company believes that purchasing
aluminum coil stock from this supplier is necessary to achieve consistently low
tolerances, design, delivery flexibility, and price stability. Under the terms
of this agreement, which expires on August 31, 2000, the Company has agreed to
purchase certain minimum quantities on a quarterly basis which approximates
$480.

M. 401(K) PROFIT SHARING PLAN

    The Company has profit sharing plans, which permit participants to make
contributions by salary reduction pursuant to Section 401(k) of the Internal
Revenue Code. Employee eligibility is based on a minimum age and employment
requirement. Annual employer contributions are determined by the Board of
Directors, but cannot exceed the amount allowable for federal income tax
purposes. The Company's contribution was approximately $280, $202 and $193 for
the years ended December 31, 1998, 1997 and 1996, respectively.

N. SEGMENT REPORTING

    Aavid provides thermal management solutions for microprocessors and
integrated circuits ("ICs") for digital and power applications. The Company
consists of three distinct reportable segments: thermal management products,
computational fluid dynamics ("CFD") software, and thermal design services.
Aavid's thermal management products consist of products and services that solve
problems associated with the dissipation of unwanted heat in electronic and
electrical components and systems. The Company develops and offers CFD software
for computer modeling and fluid flow analysis of products and processes that
reduce time and expense associated with physical models and the facilities to
test them. The Company also provides thermal design services to customers who
choose to outsource their thermal design needs.

    The accounting policies of the segments are the same as those described in
the summary of significant accounting policies.

                                      F-25
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

N. SEGMENT REPORTING (CONTINUED)
    The Company accounts for inter-segment sales and transfers as if the sales
or transfers were to third parties, that is, at current market prices.

    Aavid's reportable segments are strategic business units that offer
different products and services. They are managed separately because each
segment requires different marketing and sales strategies. Most of the
businesses were acquired as a unit and the management at the time of acquisition
has generally been retained.

    The following summarizes the operations of each reportable segment for the
years ending December 31, 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                                                                               RESTRUCTURING    PURCHASED
                                     REVENUES FROM              DEPRECIATION   AND BUYOUT OF   UNDEVELOPED
                                       EXTERNAL      INTEREST       AND        COMPENSATION    TECHNOLOGY
                                       CUSTOMERS     EXPENSE    AMORTIZATION   ARRANGEMENTS      CHARGE
                                     -------------   --------   ------------   -------------   -----------
<S>                                  <C>             <C>        <C>            <C>             <C>
1998
  Thermal Products.................     $169,597      $1,087       $8,337         $5,740          $   --
  CFD Software.....................       38,326         255        1,331             --              --
  Thermal Design Services..........        1,155          --           15             --              --
  Corporate Office.................           --          --          197             --
                                        --------      ------       ------         ------          ------
  Total............................      209,078       1,342        9,880          5,740              --
                                        ========      ======       ======         ======          ======

1997
  Thermal Products.................      134,719       1,729        6,366             --              --
  CFD Software.....................       32,472         435        1,133             --              --
  Thermal Design Services..........          554          14            9             --              --
  Corporate Office.................           --          --          132             --              --
                                        --------      ------       ------         ------          ------
  Total............................      167,745       2,178        7,640             --              --
                                        ========      ======       ======         ======          ======

1996
  Thermal Products.................       81,851       1,161        3,126             --              --
  CFD Software.....................       25,144         430          976             --           3,446
  Thermal Design Services..........           --          --           --             --              --
  Corporate Office.................           --          --           --             --              --
                                        --------      ------       ------         ------          ------
  Total............................     $106,995      $1,591       $4,102             --          $3,446
                                        ========      ======       ======         ======          ======
</TABLE>

                                      F-26
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

N. SEGMENT REPORTING (CONTINUED)

<TABLE>
<CAPTION>
                                                               SEGMENT
                                                            INCOME BEFORE
                                                              TAXES AND     ASSETS(NET OF
                                               INCOME TAX   EXTRAORDINARY   INTERCOMPANY      CAPITAL
                                                EXPENSE         ITEMS         BALANCES)     EXPENDITURES
                                               ----------   -------------   -------------   ------------
<S>                                            <C>          <C>             <C>             <C>
1998
  Thermal Products...........................    $2,070        $ 6,512        $ 94,774         $ 9,012
  CFD Software...............................     2,311          6,036          25,497           1,153
  Thermal Design Services....................         4            (22)            570              26
  Corporate Office...........................        --            (20)          8,243             216
                                                 ------        -------        --------         -------
  Total......................................     4,385         12,506         129,084          10,407
                                                 ======        =======        ========         =======

1997
  Thermal Products...........................     3,253          9,731          85,436          12,889
  CFD Software...............................     1,569          4,238          22,384           2,817
  Thermal Design Services....................         2           (262)            582              60
  Corporate Office...........................        --           (390)          2,394             226
                                                 ------        -------        --------         -------
  Total......................................     4,824         13,317         110,796          15,992
                                                 ======        =======        ========         =======

1996
  Thermal Products...........................       757          2,279          61,412           6,230
  CFD Software...............................     1,245           (136)         18,809             799
  Thermal Design Services....................        --             --              --              --
  Corporate Office...........................        --             --              --              --
                                                 ------        -------        --------         -------
  Total......................................    $2,002        $ 2,143        $ 80,221         $ 7,029
                                                 ======        =======        ========         =======
</TABLE>

    The following table provides geographic information about the Company's
operations. Revenues are attributable to an operation based on the location the
product was shipped from. Long-lived assets are attributable to a location based
on physical location.

<TABLE>
<CAPTION>
                                                            YEAR ENDING DECEMBER 31,
                                      ---------------------------------------------------------------------
                                              1998                    1997                    1996
                                      ---------------------   ---------------------   ---------------------
                                                 LONG-LIVED              LONG-LIVED              LONG-LIVED
                                      REVENUES     ASSETS     REVENUES     ASSETS     REVENUES     ASSETS
                                      --------   ----------   --------   ----------   --------   ----------
<S>                                   <C>        <C>          <C>        <C>          <C>        <C>
United States.......................  $169,765     $43,431    $137,988     $44,185    $ 87,951     $35,053
Taiwan..............................    18,789       1,271      19,407       1,272       3,502       1,478
China...............................    13,467       1,431          --          --          --          --
United Kingdom......................    18,185       2,612      21,929       2,951      11,009       1,909
Other International.................    20,623          73      12,430       2,576      11,980       1,962
Intercompany eliminations...........   (31,751)         --     (24,009)         --      (7,447)         --
                                      --------     -------    --------     -------    --------     -------
Consolidated Revenue................  $209,078     $48,818    $167,745     $50,984    $106,995     $40,402
                                      ========     =======    ========     =======    ========     =======
</TABLE>

                                      F-27
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

N. SEGMENT REPORTING (CONTINUED)
    Revenues from one customer of Aavid's thermal products division represents
approximately $47,000, $24,700 and $2,000 of the Company's consolidated revenues
for the years ending December 31, 1998, 1997 and 1996, respectively. Due to a
change in product mix at this customer, revenues from this customer are expected
to be less than 5% of total revenues in future years.

O. RESTRUCTURING AND BUYOUT OF COMPENSATION ARRANGEMENTS

    During the first quarter of 1998, the Company recorded a non-recurring
pre-tax charge of $1,858, which related to financial obligations arising from
the Company's restructuring in 1993 and comprised two elements: First, the
Company terminated an arrangement with certain venture investors, under which it
was obligated to pay fixed fees until at least the year 2000. Second, the
Company provided for an obligation to pay a former director a bonus based on
profits in excess of certain thresholds.

    During the third quarter of 1998, the company recorded a non-recurring
pre-tax charge of $4,882 reflecting the costs associated with the closure of the
Company's Manchester, New Hampshire, facility. This facility was dedicated to
manufacturing a specific large volume product for a single customer. Following a
change in product design by the customer, demand significantly decreased during
the fourth quarter of 1998 to $8,600, from a level of $15,000 in the second
quarter of 1998. The restructuring is expected to be concluded by the second
half of 1999.

    The costs associated with the closure of the Manchester facility include the
write-down and disposal of surplus equipment, totaling $2,823, settlement of
certain purchase commitments of $1,127, provisions for leased property expenses
of $382, and employee separation costs of $550. While the number of employees
has been significantly reduced through natural attrition, the plan included the
termination of 120 employees comprised of 90 direct and 30 indirect employees.
The charge is offset by a $1,000 reduction in the previous estimate of
obligations to pay a former director a bonus, paid on profits in excess of
certain thresholds.

    The following amounts have been provided to and charged against the
Manchester restructuring reserves as of December 31, 1998:

<TABLE>
<CAPTION>
                                     INITIAL
                                  PROVISION OF
                                  RESTRUCTURING    CHARGES AGAINST      RESTRUCTURING
                                    RESERVES       RESERVES FOR THE    RESERVES BALANCE
                                  SEPTEMBER 30,   THREE MONTHS ENDED   AT DECEMBER 31,
                                      1998        DECEMBER 31, 1998          1998
                                  -------------   ------------------   ----------------
<S>                               <C>             <C>                  <C>
Surplus equipment...............     $2,823              $  --              $2,823
Purchase commitments............      1,127               (436)                691
Lease terminations and leasehold
  improvements reserve..........        382                (54)                328
Employee separation.............        550               (223)                327
                                     ------              -----              ------
Total...........................     $4,882              $(713)             $4,169
                                     ======              =====              ======
</TABLE>

                                      F-28
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

P. SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
   NON-GUARANTORS

    The Company's wholly-owned domestic subsidiaries have jointly and severally
guaranteed, on a senior subordinated basis, the $150,000 aggregate principal
amount of 12 3/4% Senior Subordinated Notes due 2007 issued by the Company in
February 2000. The guarantors include the combined domestic operations of Aavid
Thermal Products, Inc. and Fluent, Inc. and the Company's subsidiary Applied
Thermal Technologies, Inc. The non-guarantors include the combined foreign
operations of Aavid Thermal Products, Inc. and Fluent, Inc. The condensed
consolidating financial statements do not include the operations of the
Thermalloy Division of Bowthorpe plc, which were acquired in October 1999. The
condensed consolidating financial statements of the Company depict Aavid Thermal
Technologies, Inc., the Parent, carrying its investment in subsidiaries under
the equity method and the guarantor and non-guarantor subsidiaries are presented
on a combined basis. Management believes that there are no significant
restrictions on the Parent's and guarantors' ability to obtain funds from their
subsidiaries by dividend or loan. The principal elimination entries eliminate
investment in subsidiaries and intercompany balances and transactions. Separate
financial statements of the domestic guarantor subsidiaries and the
non-guarantor subsidiaries are not presented because management has determined
that such financial statements would not be material to investors.

<TABLE>
<CAPTION>
                                                    CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 1998
                                                ----------------------------------------------------------------------
                                                            GUARANTOR     NON-GUARANTOR
                                                 PARENT    SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                                --------   ------------   --------------   ------------   ------------
<S>                                             <C>        <C>            <C>              <C>            <C>
                    ASSETS
Cash and cash equivalents.....................  $    84      $12,971         $ 6,960         $     12       $ 20,027
Notes receivable..............................       --        1,459              --               --          1,459
Accounts receivable-trade, less allowance for
  doubtful accounts...........................       --       18,294          13,327             (463)        31,158
Inventories...................................       --        8,155           6,573              555         15,283
Due (to) from affiliates, net.................   26,785      (25,379)            321           (1,727)            --
Refundable taxes..............................     (129)          --              --              499            370
Deferred income taxes.........................    6,813        1,335             223              701          9,072
Prepaid and other current assets..............       86        1,622           1,189               --          2,897
                                                -------      -------         -------         --------       --------
Total current assets..........................   33,639       18,457          28,593             (423)        80,266
Property, plant and equipment, net............      223       35,132           7,214              (72)        42,497
Investment in subsidiaries....................   32,286           --              --          (32,286)            --
Other assets, net.............................       37       13,687           1,034           (8,437)         6,321
                                                -------      -------         -------         --------       --------
Total assets..................................  $66,185      $67,276         $36,841         $(41,218)      $129,084
                                                =======      =======         =======         ========       ========
     LIABILITIES AND STOCKHOLDERS' EQUITY
Current portion of debt obligations...........  $    --      $ 2,637         $   805         $     --       $  3,442
Accounts payable-trade........................      125        6,648          10,604               --         17,377
Accrued expenses and other current
  liabilities.................................   (5,061)      21,636           8,166           (1,253)        23,488
                                                -------      -------         -------         --------       --------
Total current liabilities.....................   (4,936)      30,921          19,575           (1,253)        44,307
Debt obligations, net of current portion......       --       11,892           2,546           (3,230)        11,208
Deferred income taxes.........................     (230)       1,806              77              565          2,218
                                                -------      -------         -------         --------       --------
Total liabilities.............................   (5,166)      44,619          22,198           (3,918)        57,733
Commitments and contingencies
Stockholders' equity:
Common stock, $0.01 par value; authorized
  25,000,000 shares; 9,251,391 shares issued
  and outstanding.............................       93           --              --               --             93
Additional paid-in capital....................   56,740       11,772           2,443          (14,215)        56,740
Cumulative translation adjustment.............     (902)         148            (884)             736           (902)
Retained earnings.............................   15,420       10,737          13,084          (23,821)        15,420
                                                -------      -------         -------         --------       --------
Total stockholders' equity....................   71,351       22,657          14,643          (37,300)        71,351
                                                -------      -------         -------         --------       --------
Total liabilities and stockholders' equity....  $66,185      $67,276         $36,841         $(41,218)      $129,084
                                                =======      =======         =======         ========       ========
</TABLE>

                                      F-29
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

P. SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
   NON-GUARANTORS (CONTINUED)

<TABLE>
<CAPTION>
                                                   CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 1997
                                              ------------------------------------------------------------------------
                                                         U.S. GUARANTOR   NON-GUARANTOR
                                               PARENT     SUBSIDIARIES     SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                              --------   --------------   --------------   ------------   ------------
<S>                                           <C>        <C>              <C>              <C>            <C>
                   ASSETS
Cash and cash equivalents...................  $    68       $  2,037         $ 4,814         $     --       $  6,919
Notes receivable............................       --            414              --             (414)            --
Accounts receivable-trade, less allowance
  for doubtful accounts.....................        4         22,053          13,238           (1,529)        33,766
Due (to) from affiliates, net...............   25,473        (23,418)         (2,337)             282             --
Inventories.................................       --          9,668           3,825             (125)        13,368
Refundable taxes............................    2,070             --              --             (932)         1,138
Deferred income taxes.......................       --          1,334              99              932          2,365
Prepaid and other current assets............       80          1,539             637               --          2,256
                                              -------       --------         -------         --------       --------
Total current assets........................   27,695         13,627          20,276           (1,786)        59,812
Property, plant and equipment, net..........      132         37,486           5,609              (72)        43,155
Investment in subsidiaries..................   20,682             --              --          (20,682)            --
Other assets, net...........................      115         13,830           1,197           (7,313)         7,829
                                              -------       --------         -------         --------       --------
Total assets................................  $48,624       $ 64,943         $27,082         $(29,853)      $110,796
                                              =======       ========         =======         ========       ========
    LIABILITIES AND STOCKHOLDERS' EQUITY
Current portion of debt obligations.........  $    --       $  2,625         $   735         $     --       $  3,360
Accounts payable-trade......................        2         10,079           7,820           (1,523)        16,378
Accrued expenses and other current
  liabilities...............................   (2,209)        13,497           6,492               (2)        17,778
                                              -------       --------         -------         --------       --------
Total current liabilities...................   (2,207)        26,201          15,047           (1,525)        37,516
Debt obligations, net of current portion....       --         20,669           3,704           (3,777)        20,596
Deferred income taxes.......................      416          1,806              47               --          2,269
                                              -------       --------         -------         --------       --------
Total liabilities...........................   (1,791)        48,676          18,798           (5,302)        60,381
Commitments and contingencies
Stockholders' equity:
Common stock, $0.01 par value; authorized
  25,000,000 shares; 7,558,537 shares issued
  and outstanding...........................       76             --              --               --             76
Additional paid-in capital..................   43,793         11,772           1,619          (13,391)        43,793
Cumulative translation adjustment...........     (753)           150            (934)             784           (753)
Retained earnings...........................    7,299          4,345           7,599          (11,944)         7,299
                                              -------       --------         -------         --------       --------
Total stockholders' equity..................   50,415         16,267           8,284          (24,551)        50,415
                                              -------       --------         -------         --------       --------
Total liabilities and stockholders'
  equity....................................  $48,624       $ 64,943         $27,082         $(29,853)      $110,796
                                              =======       ========         =======         ========       ========
</TABLE>

                                      F-30
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

P. SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (CONTINUED)

<TABLE>
<CAPTION>
                                                 CONDENSED CONSOLIDATING STATEMENTS OF INCOME
                                                     FOR THE YEAR ENDED DECEMBER 31, 1998
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net sales.........................  $    --       $169,717         $71,584        $(32,223)      $209,078
Cost of goods sold................       --        117,519          46,975         (26,063)       138,431
                                    -------       --------         -------        --------       --------
Gross profit......................       --         52,198          24,609          (6,160)        70,647
Selling, general and
  administrative expenses.........    3,881         32,788          12,229          (5,115)        43,783
Research and development..........       --          6,033           4,823          (4,100)         6,756
Restructuring and buyout of
  compensation agreement
  charges.........................       --          5,740              --              --          5,740
                                    -------       --------         -------        --------       --------
Income from operations............   (3,881)         7,637           7,557           3,055         14,368
Interest expense, net.............       (3)        (1,427)             88              --         (1,342)
Other income (expense), net.......      (19)          (490)           (137)            126           (520)
Equity in income of
  subsidiaries....................   11,753             --              --         (11,753)            --
                                    -------       --------         -------        --------       --------
Income before income taxes and
  extraordinary item..............    7,850          5,720           7,508          (8,572)        12,506
Provision for income tax
  expense.........................      271         (4,277)         (2,300)          1,921         (4,385)
                                    -------       --------         -------        --------       --------
Net income........................  $ 8,121       $  1,443         $ 5,208        $ (6,651)      $  8,121
                                    =======       ========         =======        ========       ========
</TABLE>

<TABLE>
<CAPTION>
                                                 CONDENSED CONSOLIDATING STATEMENTS OF INCOME
                                                     FOR THE YEAR ENDED DECEMBER 31, 1997
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net sales.........................  $   100       $137,988         $53,923        $(24,266)      $167,745
Cost of goods sold................       --         92,563          34,464         (19,626)       107,401
                                    -------       --------         -------        --------       --------
Gross profit......................      100         45,425          19,459          (4,640)        60,344
Selling, general and
  administrative expenses.........    1,963         28,415           9,665          (3,334)        36,709
Research and development..........       --          6,504           3,210          (2,775)         6,939
                                    -------       --------         -------        --------       --------
Income from operations............   (1,863)        10,506           6,584           1,469         16,696
Interest expense, net.............       (2)        (2,146)            (31)              1         (2,178)
Other income (expense), net.......     (824)          (649)           (262)            534         (1,201)
Equity in income of
  subsidiaries....................   11,121             --              --         (11,121)            --
                                    -------       --------         -------        --------       --------
Income before income taxes........    8,432          7,711           6,291          (9,117)        13,317
Provision for income tax
  expense.........................       61         (2,698)         (2,187)             --         (4,824)
                                    -------       --------         -------        --------       --------
Net income........................  $ 8,493       $  5,013         $ 4,104        $ (9,117)      $  8,493
                                    =======       ========         =======        ========       ========
</TABLE>

                                      F-31
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

P. SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (CONTINUED)

<TABLE>
<CAPTION>
                                                  CONDENSED CONSOLIDATING STATEMENTS OF INCOME
                                                      FOR THE YEAR ENDED DECEMBER 31, 1996
                                     -----------------------------------------------------------------------
                                                U.S. GUARANTOR   NON-GUARANTOR
                                      PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                     --------   --------------   -------------   ------------   ------------
<S>                                  <C>        <C>              <C>             <C>            <C>
Net sales..........................   $(101)       $93,953          $22,657        $(9,514)       $106,995
Cost of goods sold.................      --         59,645           13,336         (6,979)         66,002
                                      -----        -------          -------        -------        --------
Gross profit.......................    (101)        34,308            9,321         (2,535)         40,993
Selling, general and administrative
  expenses.........................     498         22,817            4,927           (680)         27,562
Research and development...........      --          5,045            1,941         (1,312)          5,674
Purchased undeveloped technology
  charge...........................      --          3,446               --             --           3,446
                                      -----        -------          -------        -------        --------
Income from operations.............    (599)         3,000            2,453           (543)          4,311
Interest expense, net..............     (24)        (1,519)             (48)            --          (1,591)
Other income (expense), net........      --           (399)            (165)           (13)           (577)
Equity in income of subsidiaries...     344             --               --           (344)             --
                                      -----        -------          -------        -------        --------
Income before income taxes and
  extraordinary item...............    (279)         1,082            2,240           (900)          2,143
Provision for income tax expense...     249         (1,851)            (620)           220          (2,002)
                                      -----        -------          -------        -------        --------
Income before extraordinary item...     (30)          (769)           1,620           (680)            141
Extraordinary item, net of related
  tax effect.......................      --           (171)              --             --            (171)
                                      -----        -------          -------        -------        --------
Net income (loss)..................   $ (30)       $  (940)         $ 1,620        $  (680)       $    (30)
                                      =====        =======          =======        =======        ========
</TABLE>

                                      F-32
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

P. SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (CONTINUED)

<TABLE>
<CAPTION>
                                                CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                                     FOR THE YEAR ENDED DECEMBER 31, 1998
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net cash provided by (used in)
  operating activities............  $(3,871)      $ 27,617          $5,799         $(516)        $ 29,029
  Cash flows used in investing
    activities:
  Proceeds from sale of property,
    plant and equipment...........       --             20              --            --               20
  Purchases of property, plant and
    equipment.....................     (216)        (7,420)         (2,860)           89          (10,407)
                                    -------       --------          ------         -----         --------
Net cash used in investing
  activities......................     (216)        (7,400)         (2,860)           89          (10,387)
  Cash flows provided by (used in)
    financing activities:
  Issuance of common stock, net of
    expenses......................    4,103             --              --            --            4,103
  Advances under line of credit...       --        128,196             170            --          128,366
  Repayments of line of credit....       --       (133,898)             --            --         (133,898)
  Advances under debt
    obligations...................       --          1,156            (764)          189              581
  Principal payments on debt
    obligations...................       --         (4,468)           (225)          358           (4,335)
                                    -------       --------          ------         -----         --------
Net cash provided by (used in)
  financing activities............    4,103         (9,014)           (819)          547           (5,183)
  Foreign exchange effect on cash
    and cash equivalents..........       --           (384)             33            --             (351)
                                    -------       --------          ------         -----         --------
  Net increase in cash and cash
    equivalents...................       16         10,819           2,153           120           13,108
  Cash and cash equivalents,
    beginning of period...........       68          2,038           4,813            --            6,919
                                    -------       --------          ------         -----         --------
  Cash and cash equivalents, end
    of period.....................  $    84       $ 12,857          $6,966         $ 120         $ 20,027
                                    =======       ========          ======         =====         ========
</TABLE>

                                      F-33
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

P. SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (CONTINUED)

<TABLE>
<CAPTION>
                                                CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                                     FOR THE YEAR ENDED DECEMBER 31, 1997
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net cash provided by (used in)
  operating activities............  $(8,712)      $ 14,138          $3,359         $1,850        $ 10,635
  Cash flows used in investing
    activities:
  Payments for acquisitions, net
    of cash acquired..............       --         (1,592)            276             --          (1,316)
  Proceeds from sale of property,
    plant and equipment...........       --            170             247             --             417
  Purchases of property, plant and
    equipment.....................      (96)       (13,188)         (2,619)           (89)        (15,992)
                                    -------       --------          ------         ------        --------
Net cash used in investing
  activities......................      (96)       (14,610)         (2,096)           (89)        (16,891)
  Cash flows provided by (used in)
    financing activities:
  Issuance of common stock, net of
    expenses......................    8,710             --              --            (11)          8,699
  Advances under line of credit...       --        124,073              --             --         124,073
  Repayments of line of credit....       --       (124,061)             --             --        (124,061)
  Advances under debt
    obligations...................       --         17,876              --             --          17,876
  Principal payments on debt
    obligations...................       --        (17,129)          1,784         (1,913)        (17,258)
                                    -------       --------          ------         ------        --------
Net cash provided by (used in)
  financing activities............    8,710            759           1,784         (1,924)          9,329
  Foreign exchange effect on cash
    and cash equivalents..........        5            678            (946)            16            (247)
                                    -------       --------          ------         ------        --------
  Net increase (decrease) in cash
    and cash equivalents..........      (93)           965           2,101           (147)          2,826
  Cash and cash equivalents,
    beginning of period...........      161            973           2,959             --           4,093
                                    -------       --------          ------         ------        --------
  Cash and cash equivalents, end
    of period.....................  $    68       $  1,938          $5,060         $ (147)       $  6,919
                                    =======       ========          ======         ======        ========
</TABLE>

                                      F-34
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

P. SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (CONTINUED)

<TABLE>
<CAPTION>
                                               CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                                    FOR THE YEAR ENDED DECEMBER 31, 1996
                                   -----------------------------------------------------------------------
                                              U.S. GUARANTOR   NON-GUARANTOR
                                    PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                   --------   --------------   -------------   ------------   ------------
<S>                                <C>        <C>              <C>             <C>            <C>
Net cash provided by (used in)
  operating activities...........  $(21,479)     $15,091           $  (11)        $8,427        $  2,028
  Cash flows used in investing
    activities:
  Payments for acquisitions, net
    of cash acquired.............        --      (11,390)             614             --         (10,776)
  Proceeds from sale of property,
    plant and equipment..........        --          182               12             --             194
  Purchases of property, plant
    and equipment................       (76)      (4,628)          (1,364)          (961)         (7,029)
                                   --------      -------           ------         ------        --------
Net cash used in investing
  activities.....................       (76)     (15,836)            (738)          (961)        (17,611)
  Cash flows provided by (used
    in) financing activities:
  Issuance of common stock, net
    of expenses..................    21,716           --               --             --          21,716
  Advances under line of
    credit.......................        --       95,921               --             --          95,921
  Repayments of line of credit...        --      (96,470)              --             --         (96,470)
  Advances under debt
    obligations..................        --        6,659               --             --           6,659
  Principal payments on debt
    obligations..................        --      (12,661)           1,479         (1,448)        (12,630)
                                   --------      -------           ------         ------        --------
Net cash provided by (used in)
  financing activities...........    21,716       (6,551)           1,479         (1,448)         15,196
  Foreign exchange effect on cash
    and cash equivalents.........        --           48              105             --             153
                                   --------      -------           ------         ------        --------
  Net increase (decrease) in cash
    and cash equivalents.........       161       (7,248)             835          6,018            (234)
  Cash and cash equivalents,
    beginning of period..........        --        2,576            1,751             --           4,327
                                   --------      -------           ------         ------        --------
  Cash and cash equivalents, end
    of period....................  $    161      $(4,672)          $2,586         $6,018        $  4,093
                                   ========      =======           ======         ======        ========
</TABLE>

                                      F-35
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

                          CONSOLIDATED BALANCE SHEETS

                       (in thousands, except share data)

<TABLE>
<CAPTION>
                                                              OCTOBER 2,    DECEMBER 31,
                                                                 1999           1998
                                                              -----------   ------------
                                                              (UNAUDITED)
<S>                                                           <C>           <C>
                                 ASSETS
Cash and cash equivalents...................................   $ 23,811       $ 20,027
Notes receivable............................................         --          1,459
Accounts receivable.........................................     35,476         31,158
Inventories.................................................     14,593         15,283
Refundable income taxes.....................................        370            370
Deferred income taxes.......................................      9,357          9,072
Prepaid and other current assets............................      3,475          2,897
                                                               --------       --------
Total current assets........................................     87,082         80,266
Property, plant and equipment, net..........................     41,758         42,497
Other assets, net...........................................      7,535          6,321
                                                               --------       --------
Total Assets................................................   $136,375       $129,084
                                                               ========       ========

                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current portion of debt obligations.........................   $  3,939       $  3,442
Accounts payable--trade.....................................     13,212         17,377
Accrued expenses and other current liabilities..............     25,171         23,488
                                                               --------       --------
Total current liabilities...................................     42,322         44,307
Debt obligations, net of current portion....................      9,276         11,208
Deferred income taxes.......................................      2,189          2,218
                                                               --------       --------
Total liabilities...........................................     53,787         57,733
                                                               --------       --------
Commitments and Contingencies
Stockholders' equity:
Preferred Stock, $0.01 par value; authorized 4,000,000
  shares;
  0 outstanding at October 2, 1999 and December 31, 1998....         --             --
Common Stock, $0.01 par value; authorized 25,000,000 shares;
  9,601,973 and 9,251,391 shares issued and outstanding at
  October 2, 1999 and December 31, 1998, respectively.......         96             93
Additional paid-in capital..................................     58,543         56,740
Cumulative translation adjustment...........................       (958)          (902)
Retained earnings...........................................     24,907         15,420
                                                               --------       --------
Total stockholders' equity..................................     82,588         71,351
                                                               --------       --------
Total liabilities and stockholders' equity..................   $136,375       $129,084
                                                               ========       ========
</TABLE>

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

                                      F-36
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

                       CONSOLIDATED STATEMENTS OF INCOME

                (in thousands, except share and per share data)

                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                  NINE MONTHS ENDED
                                                              --------------------------
                                                              OCTOBER 2,   SEPTEMBER 26,
                                                                 1999          1998
                                                              ----------   -------------
<S>                                                           <C>          <C>
Net sales...................................................  $ 145,239      $ 158,682
Cost of goods sold..........................................     90,769        106,222
                                                              ---------      ---------
Gross profit................................................     54,470         52,460
Selling general and administrative expenses.................     34,054         32,224
Research and development....................................      5,154          4,846
Restructuring and buyout of compensation arrangement
  charges...................................................         --          5,740
                                                              ---------      ---------
Income from operations......................................     15,262          9,650
Interest income (expense), net..............................       (257)        (1,155)
Other income (expense), net.................................       (277)          (486)
                                                              ---------      ---------
Income before income taxes..................................     14,728          8,009
Income tax (expense) benefit................................     (5,241)        (2,832)
                                                              ---------      ---------
Net income..................................................  $   9,487      $   5,177
                                                              =========      =========
Net income per share, basic.................................  $    1.01      $    0.61
                                                              =========      =========
Weighted average common shares..............................  9,374,672      8,468,862
Net income per share, diluted...............................  $    0.97      $    0.55
                                                              =========      =========
Weighted average common shares and equivalents..............  9,781,146      9,457,437
</TABLE>

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

                                      F-37
<PAGE>
               AAVID THERMAL TECHNOLOGIES, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                   (Amounts in thousands, except share data)

                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                  NINE MONTHS ENDED
                                                              --------------------------
                                                              OCTOBER 2,   SEPTEMBER 26,
                                                                 1999          1998
                                                              ----------   -------------
<S>                                                           <C>          <C>
Cash flows provided by (used in) operating activities:
Net income..................................................   $ 9,487       $  5,177
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................     5,836          7,381
  (Gain) loss on sale of property, plant and equipment......      (268)            37
  Deferred income taxes.....................................      (311)        (6,624)
Changes in assets and liabilities:
  Accounts receivable.......................................    (4,448)        (3,060)
  Note receivable...........................................     1,459         (2,307)
  Inventories...............................................     1,061            528
  Prepaid and other current assets..........................      (972)          (797)
  Other long term assets....................................      (665)            82
  Accounts payable--trade...................................    (4,517)        (2,168)
  Accrued expenses and other current assets.................     2,725         15,548
                                                               -------       --------
    Total adjustments.......................................      (100)         8,620
                                                               -------       --------
    Net cash provided by operating activities...............     9,387         13,797
Cash flows used in investing activities:
  Purchase of property, plant & equipment...................    (6,062)        (7,291)
  Net proceeds from sale of fixed assets....................       190             24
                                                               -------       --------
    Net cash used in investing activities...................    (5,872)        (7,267)
Cash flows provided by (used in) financing activities:
  Issuance of common stock, net of expenses.................     1,806          3,853
  Advances under line of credit.............................        --        128,366
  Repayments of line of credit..............................        --       (133,898)
  Advances under other debt obligations.....................       481          1,081
  Principal payments under debt obligations.................    (2,150)        (3,901)
                                                               -------       --------
    Net cash provided by (used in) financing activities.....       137         (4,499)
Foreign exchange rate effect on cash and cash equivalents...       132             51
Net increase in cash and cash equivalents...................     3,784          2,082
Cash and cash equivalents, beginning of period..............    20,027          6,919
                                                               -------       --------
Cash and cash equivalents, end of period....................   $23,811       $  9,001
                                                               -------       --------
Supplemental disclosure of cash flow information:
Interest paid...............................................   $   368       $  1,385
                                                               =======       ========
Income taxes paid...........................................   $ 1,776       $  1,964
                                                               =======       ========
Supplemental disclosure of non-cash investing activities:
Sale of equipment in exchange for note receivable...........   $    --       $  1,152
                                                               =======       ========
</TABLE>

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

                                      F-38
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                (in thousands, except share and per share data)

(1) BASIS OF PRESENTATION

    In the opinion of management, the accompanying unaudited consolidated
financial statements reflect all adjustments, consisting only of normal
adjustments, necessary to present fairly the financial position of Aavid Thermal
Technologies, Inc. and its consolidated subsidiaries at October 2, 1999, and the
results of operations and cash flows for the nine months ended October 2, 1999
and September 26, 1998. The results of operations for the nine months ended
October 2, 1999 should not necessarily be taken as indicative of the results of
operations that may be expected for the entire 1999 year.

    The financial information as of and for the periods ended October 2, 1999
should be read in conjunction with the financial statements contained in the
Company's Form 10-K Annual Report for 1998.

(2) ACCOUNTS RECEIVABLE

    The components of accounts receivable at October 2, 1999 and December 31,
1998 are as follows:

<TABLE>
<CAPTION>
                                                       OCTOBER 2,    DECEMBER 31,
                                                          1999           1998
                                                       -----------   ------------
                                                       (UNAUDITED)
<S>                                                    <C>           <C>
Accounts receivable..................................    $36,530        $31,895
Allowance for doubtful accounts......................     (1,054)          (737)
                                                         -------        -------
Net accounts receivable..............................    $35,476        $31,158
                                                         -------        -------
</TABLE>

(3) INVENTORIES

    Inventories are valued at the lower of cost or market with cost determined
principally on the average cost method. The cost of inventories of foreign
subsidiaries are valued on the first-in, first-out basis.

<TABLE>
<CAPTION>
                                                      OCTOBER 2,    DECEMBER 31,
                                                         1999           1998
                                                      -----------   ------------
                                                      (UNAUDITED)
<S>                                                   <C>           <C>
Raw materials.......................................    $ 8,558        $ 9,987
Work-in-process.....................................      3,813          2,364
Finished goods......................................      2,222          2,932
                                                        -------        -------
                                                        $14,593        $15,283
                                                        =======        =======
</TABLE>

                                      F-39
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(4) COMPREHENSIVE INCOME

    In June 1997, the Financial Accounting Standards Board issued SFAS No. 130,
"Reporting Comprehensive Income," which specifies the presentation and
disclosure requirements for comprehensive income. The following details
comprehensive income for the periods reported herein:

<TABLE>
<CAPTION>
                                                           NINE MONTHS ENDED
                                                      ---------------------------
                                                      OCTOBER 2,    SEPTEMBER 26,
                                                         1999           1998
                                                      -----------   -------------
                                                      (UNAUDITED)    (UNAUDITED)
<S>                                                   <C>           <C>
Net Income..........................................    $9,487          $5,177
Foreign currency translation adjustment.............       (56)           (188)
                                                        ------          ------
Comprehensive Income................................    $9,431          $4,989
                                                        ------          ------
</TABLE>

(5) EARNINGS PER SHARE

    In February 1997, the Financial Accounting Standards Board issued SFAS
No. 128, "Earnings Per Share," which specifies the computation, presentation,
and disclosure requirements for earnings per share ("EPS"). Basic earnings per
share excludes dilution and is computed by dividing net earnings by the weighted
average number of common shares outstanding for the period. Diluted earnings per
share is computed based upon the weighted average number of common shares
outstanding and dilutive common stock equivalents. For purposes of this
calculation, outstanding options are considered common stock equivalents (using
the treasury stock method).

    The following is a reconciliation of the numerators and denominators used to
calculate earnings per share in the Consolidated Statements of Operations:

<TABLE>
<CAPTION>
                                                                       FOR THE NINE MONTHS ENDED
                                        ---------------------------------------------------------------------------------------
                                                       OCTOBER 2, 1999                            SEPTEMBER 26, 1998
                                        ---------------------------------------------   ---------------------------------------
                                                                               PER-                                      PER-
                                           INCOME            SHARES           SHARE        INCOME         SHARES        SHARE
                                        (NUMERATOR)       (DENOMINATOR)       AMOUNT    (NUMERATOR)    (DENOMINATOR)    AMOUNT
                                        ------------   -------------------   --------   ------------   -------------   --------
<S>                                     <C>            <C>                   <C>        <C>            <C>             <C>
Net Income............................     $9,487                                          $5,177
                                           ======                                          ======
BASIC EPS:
Income Available to Common
  Stockholders........................     $9,487           9,374,672        $  1.01        5,177        8,468,862      $0.61
EFFECT OF DILUTIVE SECURITIES:
Options and Warrants..................                        406,474                                      988,575
                                                            ---------                                   ----------
DILUTED EPS:
Income Available to Common
  Stockholders........................     $9,487           9,781,146        $  0.97       $5,177       $9,457,437      $0.55
                                           ======           =========        =======       ======       ==========      =====
</TABLE>

(6) NON-RECURRING CHARGES AND RESTRUCTURING RESERVES

   During the first quarter of 1998, the Company recorded a non-recurring
pre-tax charge of $1,900, which related to financial obligations arising from
the Company's restructuring in 1993 and comprised two elements: First, the
Company terminated a management agreement with certain investors, under which it
was obligated to pay fixed fees until at least the year 2000. Second, the
Company provided for an obligation to pay a former director a bonus based on
profits in excess of certain thresholds.

                                      F-40
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(6) NON-RECURRING CHARGES AND RESTRUCTURING RESERVES (CONTINUED)
    During the third quarter of 1998, the Company recorded a non-recurring
pre-tax charge of $4,900 reflecting the costs associated with the closure of the
Company's Manchester, New Hampshire facility. This facility was dedicated to
manufacturing a specific large volume product for a single customer. Following a
change in product design by the customer, demand significantly decreased during
the fourth quarter of 1998 to $8,600, from a level of $15,000 in the third
quarter of 1998. The restructuring is expected to be concluded in the last
quarter of 1999.

    The costs associated with the closure of the Manchester facility include the
write-down and disposal of surplus equipment, totaling $2,800, settlement of
certain purchase commitments of $1,100, provisions for leased property expenses
of $400, and employee separation costs of $600. While the number of employees
has been significantly reduced through natural attrition, the plan included the
termination of 120 employees comprised of 90 direct and 30 indirect employees.
The charge is offset by a $1,000 reduction in the previous estimate of
obligations to pay a former director a bonus paid on profits in excess of
certain thresholds.

    The following amounts have been charged against the Manchester restructuring
reserves during the nine months ended October 2, 1999:

<TABLE>
<CAPTION>
                                                 RESTRUCTURING       CHARGES AGAINST     RESTRUCTURING
                                              RESERVES BALANCE AT   RESERVES FOR THE    RESERVES BALANCE
                                                 DECEMBER 31,       NINE MONTHS ENDED    AT OCTOBER 2,
                                                     1998            OCTOBER 2, 1999          1999
                                              -------------------   -----------------   ----------------
<S>                                           <C>                   <C>                 <C>
Surplus equipment...........................         $2,823              $(2,316)            $  507

Purchase commitments........................            691                 (672)                19

Lease terminations and leasehold
  improvements reserve......................            328                 (158)               170

Employee separation.........................            327                  (21)               306
                                                     ------              -------             ------
Total.......................................         $4,169              $(3,167)            $1,002
                                                     ======              =======             ======
</TABLE>

(7) SEGMENT REPORTING

    Aavid provides thermal management solutions for microprocessors and
integrated circuits ("ICs") for computer and network and industrial
applications. The Company consists of three distinct reportable segments:
thermal management products, computational fluid dynamics ("CFD") software, and
thermal design services. Aavid's thermal management products consist of products
and services that solve problems associated with the dissipation of unwanted
heat in electronic and electrical components and systems. The Company develops
and offers CFD software for computer modeling and fluid flow analysis of
products and processes that reduce time and expense associated with physical
models and the facilities to test them. The Company also provides thermal design
services to customers who choose to outsource their thermal design needs.

    The accounting policies of the segments are the same as those described in
the summary of significant accounting policies as disclosed in the Company's
Form 10-K for the year ending December 31, 1998.

                                      F-41
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(7) SEGMENT REPORTING (CONTINUED)
    The Company accounts for inter-segment sales and transfers as if the sales
or transfers were to third parties, that is, at current market prices.

    The following summarizes the operations of each reportable segment for the
nine months ending October 2, 1999 and September 26, 1998:

<TABLE>
<CAPTION>
                                                      FOR THE NINE MONTHS ENDING
                                                   --------------------------------
                                                   REVENUES         SEGMENT INCOME
                                                     FROM          BEFORE TAXES AND
                                                   EXTERNAL         EXTRAORDINARY
                                                   CUSTOMERS            ITEMS
                                                   ---------       ----------------
<S>                                                <C>             <C>
October 2, 1999
  Thermal Products...............................  $108,477             $ 8,770
  CFD Software...................................    35,899               6,032
  Thermal Design Services........................       863                 (74)
  Corporate Office...............................        --                  --
                                                   --------             -------
  Total..........................................  $145,239             $14,728
                                                   ========             =======
September 26, 1998
  Thermal Products...............................   129,990               3,833
  CFD Software...................................    28,000               4,161
  Thermal Design Services........................       692                  15
  Corporate Office...............................        --                  --
                                                   --------             -------
  Total..........................................  $158,682             $ 8,009
                                                   ========             =======
</TABLE>

    The following table provides geographic information about the Company's
operations. Revenues are attributable to a location based on shipment source.
Long-lived assets are attributable to a location based on physical location.

<TABLE>
<CAPTION>
                                                    OCTOBER 2, 1999                       SEPTEMBER 26, 1998
                                          ------------------------------------   ------------------------------------
                                                 REVENUES                               REVENUES
                                          -----------------------   LONG-LIVED   -----------------------   LONG-LIVED
                                          FOR THE    FOR THE NINE     ASSETS     FOR THE    FOR THE NINE     ASSETS
                                          QUARTER       MONTHS        AS OF      QUARTER       MONTHS        AS OF
                                           ENDED        ENDED       PERIOD END    ENDED        ENDED       PERIOD END
                                          --------   ------------   ----------   --------   ------------   ----------
<S>                                       <C>        <C>            <C>          <C>        <C>            <C>
United States...........................  $31,559      $ 99,738       $38,914    $38,452      $131,010       $41,499
Taiwan..................................    4,531        13,818         1,339      4,199        13,007         1,249
China...................................    8,405        21,015         1,947      4,863         8,441           988
United Kingdom..........................    3,933        12,857         2,190      4,012        12,826         2,731
Other International.....................    8,320        27,825         4,903      4,561        14,044         2,791
Intercompany eliminations...............   (9,137)      (30,014)           --     (7,250)      (20,646)           --
                                          -------      --------       -------    -------      --------       -------
Consolidated Revenue....................  $47,611      $145,239       $49,293    $48,837      $158,682       $49,258
                                          =======      ========       =======    =======      ========       =======
</TABLE>

    Revenues from one customer of Aavid's thermal products division represent
approximately $38,500 of the Company's consolidated revenues for the nine months
ending September 26, 1998. No customer represented greater than 10% of the
Company's consolidated revenues for the nine months ended October 2, 1999.

                                      F-42
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(8) SUBSEQUENT EVENTS

    ACQUISITION OF AAVID BY WILLIS STEIN & PARTNERS

    On August 23, 1999 the Company entered into an Agreement and Plan of Merger
(the "Merger Agreement") by and among the Company, Heat Holdings Corp., a
corporation newly formed by Willis Stein & Partners II, L.P. ("Purchaser"), and
Heat Merger Corp., a wholly owned subsidiary of Purchaser ("Merger Sub"),
providing for the merger of Merger Sub with and into the Company (the "Merger"),
with the Company being the surviving corporation. The Merger was approved by the
Company's stockholders on January 29, 2000 and consummated on February 2, 2000.
Pursuant to the Merger, the Company's stockholders received $25.50 per share in
cash and outstanding stock options and warrants were cashed out. The Merger will
be accounted for using the purchase method.

    ACQUISITION OF THERMALLOY DIVISION

    On October 21, 1999, Aavid Thermal Technologies, Inc. (the "Company")
acquired the Thermalloy Division of Bowthorpe plc. The Thermalloy Division's
business is substantially similar to the Company's thermal management products
business. As part of the acquisition from Bowthorpe, the Company also acquired
65.2%, representing Bowthorpe's entire shareholding, of Curamik Electronics
GmbH, a German corporation which manufactures direct bonded copper substrates
used in the packaging and cooling of high power electronic devices. The total
purchase price was $80,500 (including estimated transaction costs of $2,000),
and is subject to further adjustment based on changes in the value of the
Thermalloy Division's inventory between December 31, 1998 and July 31, 1999. The
purchase price paid at closing includes an estimate of the inventory related
purchase price adjustment. The Company used $13,800 of its cash on hand and
$79,300 of borrowings under its new credit facility described below to pay the
purchase price for the Thermalloy Division, repay $12,600 of outstanding debt
and pay estimated transaction costs. The Company paid $3,500 of the $80,500
purchase price into escrow pending receipt of the necessary Malaysian
governmental approvals of the transfer of the Thermalloy Division's Malaysian
operations to Aavid. In addition, on October 28, 1999 the Company purchased an
additional 20.2% of Curamik from the two minority shareholders of Curamik for
approximately $2,700, thereby increasing its ownership of Curamik to 85.4%.

    AMENDED AND RESTATED CREDIT FACILITY

    On October 21, 1999, in connection with the closing of the acquisition of
the Thermalloy Division, the Company entered into a $100,000 revolving credit
and term loan facility with Canadian Imperial Bank of Commerce, as
Administrative Agent, and certain other lenders (the "Credit Facility"),
consisting of an $80,000 term loan facility (which was fully drawn at closing)
and a $20,000 revolving credit facility ($5,300 of which was drawn at closing).
As part of the transactions relating to the Merger, the Company repaid all of
the outstanding term loan and all of the outstanding revolving loan and entered
into an amended and restated revolving credit and term loan facility (the
"Amended and Restated Credit Facility"). The Amended and Restated Credit
Facility provides for a $22,000 revolving credit facility (the "Revolving
Facility"), of which $1,700 was drawn at the closing of the Merger, and a
$53,000 term loan facility (the "Term Facility"), which was fully drawn at the
closing of the Merger. Subject to compliance with the terms of the Amended and
Restated Credit Facility, borrowings under the Revolving Facility will be
available for working capital purposes, capital expenditures and future
acquisitions. The Revolving Facility will terminate, and all amounts outstanding
thereunder will be payable, on March 31, 2005. Principal on the Term Facility
will be required to be repaid in quarterly

                                      F-43
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(8) SUBSEQUENT EVENTS (CONTINUED)
installments commencing December 31, 2000 and ending March 31, 2005 as follows:
five quarterly installments of $2,000 each; four quarterly installments of
$2,500 each; four quarterly installments of $2,750 each; two quarterly
installments of $3,200 each; two quarterly installments of $3,900 each; and a
final installment of $7,800. In addition, commencing with the fiscal year ending
December 31, 2001, the Company will be required to apply 50% of its excess cash
flow to permanently reduce the Term Facility. The Amended and Restated Credit
Facility bears interest at a rate equal to, at the Company's option, either
(1) in the case of Eurodollar loans, the sum of (x) the interest rate in the
London interbank market for loans in an amount substantially equal to the amount
of borrowing and for the period of borrowing selected by Aavid and (y) a margin
of between 1.50% and 2.25% (depending on the Company's consolidated leverage
ratio (as defined in the Amended and Restated Credit Facility)) or (2) the sum
of (A) the higher of (x) Canadian Imperial Bank of Commerce's prime or base rate
or (y) one-half percent plus the latest overnight federal funds rate plus (y) a
margin of between .25% and 1.00% (depending on the Company's consolidated
leverage ratio). The Amended and Restated Credit Facility may be prepaid at any
time in whole or in part without penalty, and must be prepaid to the extent of
certain equity or asset sales.

    The Amended and Restated Credit Facility limits the Company's ability to
incur debt, to sell or dispose of assets, to create or incur liens, to make
additional acquisitions, to pay dividends, to purchase or redeem its stock and
to merge or consolidate with any other person. In addition, the Amended and
Restated Credit Facility requires that the Company meet certain financial
ratios, and provides the lenders with the right to require the payment of all
amounts outstanding under the facility, and to terminate all commitments
thereunder, if there is a change in control of Aavid. The Amended and Restated
Credit Facility is guaranteed by each of Holdings Corp. and Heat Holdings II
Corp., and all of the Company's domestic subsidiaries and secured by the
Company's assets (including the assets and stock of its domestic subsidiaries
and a portion of the stock of its foreign subsidiaries).

    UNITS

    On February 2, 2000, as part of the transactions relating to the Merger, the
Company issued 150,000 of units (the "Units"), consisting of $150,000 aggregate
principal amount of its 12 3/4% Senior Subordinated Notes due 2007 (the "Notes")
and warrants (the "Warrants") to purchase an aggregate of 60 shares of the
Company's Class A Common Stock, par value $0.01 per share, and 60 shares of the
Company's Class H Common Stock, par value $0.01 per share. The Notes are fully
and unconditionally guaranteed on a joint and several basis by each of the
Company's domestic subsidiaries (the "Subsidiary Guarantors"). The Notes were
issued pursuant to an Indenture (the "Indenture") among the Company, the
Subsidiary Guarantors and Bankers Trust Company, as trustee. Approximately
$4,600 of the proceeds from the sale of the Units was allocated to the fair
value of the Warrants and approximately $143,752 was allocated to the Notes, net
of original issue discount of approximately $1,700.

    The Indenture limits the Company's ability to incur additional debt, to pay
dividends or make other distributions, to purchase or redeem its stock or make
other investments, to sell or dispose of assets, to create or incur liens, and
to merge or consolidate with any other person.

                                      F-44
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(9) SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (UNAUDITED)

    The Company's wholly-owned domestic subsidiaries have jointly and severally
guaranteed, on a senior subordinated basis, the $150,000 aggregate principal
amount of 12 3/4% Senior Subordinated Notes due 2007 issued in February 2000.
The guarantors include the combined domestic operations of Aavid Thermal
Products, Inc. and Fluent, Inc. and the Company's subsidiary Applied Thermal
Technologies, Inc. The non-guarantors include the combined foreign operations of
Aavid Thermal Products, Inc. and Fluent, Inc. The condensed consolidating
financial statements do not include the operations of the Thermalloy Division,
which were acquired in October 1999. The consolidating condensed financial
statements of the Company depict Aavid Thermal Technologies, Inc., the Parent,
carrying its investment in subsidiaries under the equity method and the
guarantor and non-guarantor subsidiaries are presented on a combined basis.
Management believes that there are no significant restrictions on the Parent's
and guarantors' ability to obtain funds from their subsidiaries by dividend or
loan. The principal elimination entries eliminate investment in subsidiaries and
intercompany balances and transactions. Separate financial statements of the
domestic guarantor subsidiaries and the

                                      F-45
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(9) SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (UNAUDITED) (CONTINUED)
non-guarantor subsidiaries are not presented because management has determined
that such financial statements would not be material to investors.

<TABLE>
<CAPTION>
                                          CONDENSED CONSOLIDATING BALANCE SHEET AS OF OCTOBER 2, 1999 (UNAUDITED)
                                        ---------------------------------------------------------------------------
                                                     U.S. GUARANTOR   NON-GUARANTOR
                                          PARENT      SUBSIDIARIES     SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        ----------   --------------   --------------   ------------   -------------
<S>                                     <C>          <C>              <C>              <C>            <C>
ASSETS
Cash and cash equivalents.............    $    17        $15,263          $ 8,531        $     --        $ 23,811
Notes receivable......................         --            700               --            (700)             --
Accounts receivable-trade, less
  allowance for doubtful accounts.....         --         17,319           18,792            (635)         35,476
Inventories...........................         --          6,799            8,014            (220)         14,593
Due (to) from affiliate, net..........     32,937        (24,118)          (3,167)         (5,652)             --
Refundable taxes......................         --            370               --              --             370
Deferred income taxes.................      7,066          1,178              411             702           9,357
Prepaid and other current assets......         37          1,119            1,820             499           3,475
                                          -------        -------          -------        --------        --------
Total current assets..................     40,057         18,630           34,401          (6,006)         87,082
Property, plant and equipment, net....        165         33,610            7,861             122          41,758
Investment in subsidiaries............     36,282             --               --         (36,282)             --
Other assets, net.....................        686         12,792            2,518          (8,461)          7,535
                                          -------        -------          -------        --------        --------
Total assets..........................    $77,190        $65,032          $44,780        $(50,627)       $136,375
                                          =======        =======          =======        ========        ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current portion of debt obligations...    $    --        $ 2,571          $ 1,368        $     --        $  3,939
Accounts payable-trade................         64          4,500            8,829            (181)         13,212
Accrued expenses and other current
  liabilities.........................     (5,186)        20,329           10,582            (554)         25,171
                                          -------        -------          -------        --------        --------
Total current liabilities.............     (5,122)        27,400           20,779            (735)         42,322
Debt obligations, net of current
  portion.............................         --          9,773            3,433          (3,930)          9,276
Deferred income taxes.................       (276)         1,851               48             566           2,189
                                          -------        -------          -------        --------        --------
Total liabilities.....................     (5,398)        39,024           24,260          (4,099)         53,787
                                          -------        -------          -------        --------        --------
Commitments and contingencies
Stockholders' equity:
Common stock, $0.01 par value;
  authorized 25,000,000 shares;
  9,601,973 shares issued and
  outstanding.........................         96             --               --              --              96
Additional paid-in capital............     58,543         11,772            2,393         (14,165)         58,543
Cumulative translation adjustment.....       (958)           148           (1,053)            905            (958)
Retained earnings.....................     24,907         14,088           19,180         (33,268)         24,907
                                          -------        -------          -------        --------        --------
Total stockholders' equity............     82,588         26,008           20,520         (46,528)         82,588
                                          -------        -------          -------        --------        --------
Total liabilities and stockholders'
  equity..............................    $77,190        $65,032          $44,780        $(50,627)       $136,375
                                          =======        =======          =======        ========        ========
</TABLE>

                                      F-46
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(9) SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (UNAUDITED) (CONTINUED)

<TABLE>
<CAPTION>
                                                 CONDENSED CONSOLIDATING STATEMENTS OF INCOME
                                             FOR THE NINE MONTHS ENDED OCTOBER 2, 1999 (UNAUDITED)
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net sales.........................  $    --       $102,745         $72,879        $(30,385)      $145,239
Cost of goods sold................       --         67,430          47,326         (23,987)        90,769
                                    -------       --------         -------        --------       --------
Gross profit......................       --         35,315          25,553          (6,398)        54,470
Selling, general and
  administrative expenses.........    2,871         24,547          12,377          (5,741)        34,054
Research and development..........       --          4,645           4,874          (4,365)         5,154
                                    -------       --------         -------        --------       --------
Income from operations............   (2,871)         6,123           8,302           3,708         15,262
Interest expense, net.............       --           (337)             80              --           (257)
Other income (expense), net.......    2,748            339              --          (3,364)          (277)
Equity in income of
  subsidiaries....................    9,561             --              --          (9,561)            --
                                    -------       --------         -------        --------       --------
Income before income taxes and
  extraordinary item..............    9,438          6,125           8,382          (9,217)        14,728
Provision for income tax
  expense.........................       49         (2,628)         (2,292)           (370)        (5,241)
                                    -------       --------         -------        --------       --------
Net income........................  $ 9,487       $  3,497         $ 6,090        $ (9,587)      $  9,487
                                    =======       ========         =======        ========       ========
</TABLE>

<TABLE>
<CAPTION>
                                                 CONDENSED CONSOLIDATING STATEMENTS OF INCOME
                                           FOR THE NINE MONTHS ENDED SEPTEMBER 26, 1998 (UNAUDITED)
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net sales.........................  $    --       $131,077         $ 48,618       $(21,013)      $158,682
Cost of goods sold................       --         91,591           31,419        (16,788)       106,222
                                    -------       --------         --------       --------       --------
Gross profit......................       --         39,486           17,199         (4,225)        52,460
Selling, general and
  administrative expenses.........    2,349         25,257            8,230         (3,612)        32,224
Research and development..........       --          4,219            3,242         (2,615)         4,846
Restructuring and buyout of
  compensation arrangements.......       --          5,740               --             --          5,740
                                    -------       --------         --------       --------       --------
Income from operations............   (2,349)         4,270            5,727          2,002          9,650
Interest expense, net.............       (3)        (1,199)              47             --         (1,155)
Other income (expense), net.......      (20)          (442)            (106)            82           (486)
Equity in income of
  subsidiaries....................    7,240             --               --         (7,240)            --
                                    -------       --------         --------       --------       --------
Income before income taxes........    4,868          2,629            5,668         (5,156)         8,009
Provision for income tax
  expense.........................      309         (3,344)          (1,927)         2,130         (2,832)
                                    -------       --------         --------       --------       --------
Net income (loss).................  $ 5,177       $   (715)        $  3,741       $ (3,026)      $  5,177
                                    =======       ========         ========       ========       ========
</TABLE>

                                      F-47
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(9) SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (UNAUDITED) (CONTINUED)

<TABLE>
<CAPTION>
                                                CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                             FOR THE NINE MONTHS ENDED OCTOBER 2, 1999 (UNAUDITED)
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net cash provided by (used in)
  operating activities............  $(1,859)      $ 8,621          $ 2,286         $ 339          $ 9,387
  Cash flows used in investing
    activities:
  Proceeds from sale of property,
    plant and equipment...........       --             4              126            60              190
  Purchases of property, plant and
    equipment.....................      (14)       (4,083)          (2,185)          220           (6,062)
                                    -------       -------          -------         -----          -------
Net cash provided by (used in)
  investing activities............      (14)       (4,079)          (2,059)          280           (5,872)
  Cash flows provided by (used in)
    financing activities:
  Issuance of common stock, net of
    expenses......................    1,806            --               --            --            1,806
  Advances under debt
    obligations...................       --             7              474            --              481
  Principal payments on debt
    obligations...................       --        (2,107)             657          (700)          (2,150)
                                    -------       -------          -------         -----          -------
Net cash provided by (used in)
  financing activities............    1,806        (2,100)           1,131          (700)             137
  Foreign exchange effect on cash
    and cash equivalents..........       --            32              109            (9)             132
                                    -------       -------          -------         -----          -------
  Net increase (decrease) in cash
    and cash equivalents..........      (67)        2,474            1,467           (90)           3,784
  Cash and cash equivalents,
    beginning of period...........       84        12,971            6,959            13           20,027
                                    -------       -------          -------         -----          -------
  Cash and cash equivalents, end
    of period.....................  $    17       $15,445          $ 8,426         $ (77)         $23,811
                                    =======       =======          =======         =====          =======
</TABLE>

                                      F-48
<PAGE>
                        AAVID THERMAL TECHNOLOGIES, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                (in thousands, except share and per share data)

(9) SELECTED CONSOLIDATING FINANCIAL STATEMENTS OF PARENT, GUARANTORS AND
NON-GUARANTORS (UNAUDITED) (CONTINUED)

<TABLE>
<CAPTION>
                                                CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                           FOR THE NINE MONTHS ENDED SEPTEMBER 26, 1998 (UNAUDITED)
                                    -----------------------------------------------------------------------
                                               U.S. GUARANTOR   NON-GUARANTOR
                                     PARENT     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                    --------   --------------   -------------   ------------   ------------
<S>                                 <C>        <C>              <C>             <C>            <C>
Net cash provided by (used in)
  operating activities............  $(3,629)     $  11,802         $ 2,506        $ 3,118        $  13,797
  Cash flows used in investing
    activities:
  Proceeds from sale of property,
    plant and equipment...........       --             24              --             --               24
  Purchases of property, plant and
    equipment.....................     (206)        (2,985)         (1,793)        (2,307)          (7,291)
                                    -------      ---------         -------        -------        ---------
Net cash used in investing
  activities......................     (206)        (2,961)         (1,793)        (2,307)          (7,267)
  Cash flows provided by (used in)
    financing activities:
  Issuance of common stock, net of
    expenses......................    3,853             --              --             --            3,853
  Advances under line of credit...       --        127,668             698             --          128,366
  Repayments of line of credit....       --       (133,898)             --             --         (133,898)
  Advances under debt
    obligations...................       --            926             155             --            1,081
  Principal payments on debt
    obligations...................       --         (2,803)         (1,229)           131           (3,901)
                                    -------      ---------         -------        -------        ---------
Net cash provided by (used in)
  financing activities............    3,853         (8,107)           (376)           131           (4,499)
  Foreign exchange effect on cash
    and cash equivalents..........       --             64              26            (39)              51
                                    -------      ---------         -------        -------        ---------
  Net increase in cash and cash
    equivalents...................       18            798             363            903            2,082
  Cash and cash equivalents,
    beginning of period...........       68          2,038           4,813             --            6,919
                                    -------      ---------         -------        -------        ---------
  Cash and cash equivalents, end
    of period.....................  $    86      $   2,836         $ 5,176        $   903        $   9,001
                                    =======      =========         =======        =======        =========
</TABLE>

                                      F-49
<PAGE>
                                THERMALLOY GROUP

                         REPORT OF INDEPENDENT AUDITORS

To The Board of Directors
  Bowthorpe plc

    We have audited the combined balance sheets of Thermalloy Group as at
December 31, 1998 and 1997, and the related combined profit and loss accounts
and combined statements of total recognized gains and losses, movements in
invested capital and cash flows for each of the three years in the period ended
December 31, 1998. These financial statements are the responsibility of
Thermalloy Group's management. Our responsibility is to express an opinion on
these financial statements based on our audits.

    We conducted our audits in accordance with United Kingdom generally accepted
auditing standards which do not differ in any significant respect from United
States generally accepted auditing standards. Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

    In our opinion, the financial statements referred to above present fairly,
in all material respects, the combined financial position of Thermalloy Group at
December 31, 1998 and 1997, and the combined results of its operations, and its
combined cash flows for each of the three years in the period ended
December 31, 1998 in conformity with accounting principles generally accepted in
the United Kingdom which differ in certain respects from those generally
accepted in the United States (see Note 21 of Notes to Combined Financial
Statements).

Ernst & Young
London, England

October 18, 1999

                                      F-50
<PAGE>
                                THERMALLOY GROUP
                       COMBINED PROFIT AND LOSS ACCOUNTS

<TABLE>
<CAPTION>
                                                                             YEAR ENDED DECEMBER 31
                                                                         ------------------------------
                                                               NOTES       1998       1997       1996
                                                              --------   --------   --------   --------
                                                                                  (US $000'S)
<S>                                                           <C>        <C>        <C>        <C>
SALES.......................................................       3     102,332     94,668     80,885
Operating costs less other income...........................       4      92,763     85,074     71,359
                                                                         -------     ------     ------
OPERATING PROFIT............................................     3,4       9,569      9,594      9,526
Finance costs (1)...........................................       7       1,147        658        569
                                                                         -------     ------     ------
Profit before taxation......................................               8,422      8,936      8,957
Taxation....................................................       8       2,947      3,424      3,545
                                                                         -------     ------     ------
Profit for the year (2).....................................               5,475      5,512      5,412
                                                                         =======     ======     ======
</TABLE>

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

(1) The finance costs are not necessarily representative of the charges that
    would have been incurred by Thermalloy Group on a stand-alone basis.

(2) A summary of the significant adjustments to profit for the year that would
    be required if United States generally accepted accounting principles were
    applied, instead of those generally accepted in the United Kingdom, is set
    forth in Note 21 of Notes to Combined Financial Statements.

    The Notes to Combined Financial Statements form part of these Financial
                                  Statements.

                                      F-51
<PAGE>
                                THERMALLOY GROUP

               COMBINED STATEMENTS OF TOTAL RECOGNIZED GAINS AND

                                     LOSSES

<TABLE>
<CAPTION>
                                                                  YEAR ENDED DECEMBER31
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
PROFIT FOR THE YEAR.........................................   5,475      5,512      5,412
Currency translation........................................     365       (235)       392
                                                               -----      -----      -----
Total recognized gains and losses relating to the year
  (1).......................................................   5,840      5,277      5,804
                                                               =====      =====      =====
</TABLE>

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

(1) The combined statement of comprehensive income required under United States
    generally accepted accounting principles is set forth in Note 21 of Notes to
    Combined Financial Statements.

    The Notes to Combined Financial Statements form part of these Financial
                                   Statements

                                      F-52
<PAGE>
                                THERMALLOY GROUP

                            COMBINED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                                         -------------------
                                                               NOTES       1998       1997
                                                              --------   --------   --------
                                                                             (US $000'S)
<S>                                                           <C>        <C>        <C>
FIXED ASSETS
Intangible assets...........................................        9    $   405    $     -
Tangible assets.............................................       10     28,656     17,770
                                                                         -------    -------
                                                                          29,061     17,770
                                                                         -------    -------
CURRENT ASSETS
Inventories.................................................       11     12,279     12,264
Debtors: amounts falling due within one year................       12     19,485     18,197
Debtors: amounts falling due after one year.................       12         22        412
Cash at bank and in hand....................................               2,322      2,335
                                                                         -------    -------
                                                                          34,108     33,208
                                                                         -------    -------
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR..............       13     18,007     19,695
                                                                         -------    -------
NET CURRENT ASSETS..........................................              16,101     13,513
                                                                         -------    -------
TOTAL ASSETS LESS CURRENT LIABILITIES.......................              45,162     31,283
                                                                         -------    -------
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR.....       14     20,603      9,594
PROVISIONS FOR LIABILITIES AND CHARGES......................       17        229        753
MINORITY INTERESTS..........................................                (250)        11
                                                                         -------    -------
NET ASSETS..................................................              24,580     20,925
                                                                         =======    =======
INVESTED CAPITAL (1)........................................             $24,580    $20,925
                                                                         =======    =======
</TABLE>

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

(1) A summary of the significant adjustments to invested capital that would be
    required if United States generally accepted accounting principles were
    applied, instead of those generally accepted in the United Kingdom, is set
    forth in Note 21 of Notes to Combined Financial Statements.

    The Notes to Combined Financial Statements form part of these Financial
                                   Statements

                                      F-53
<PAGE>
                                THERMALLOY GROUP
              COMBINED STATEMENTS OF MOVEMENTS IN INVESTED CAPITAL

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
At January 1................................................  $20,925    $19,476    $18,315
Profit for the year.........................................    5,475      5,512      5,412
Net distributions...........................................   (2,185)    (3,828)    (4,643)
Currency translation........................................      365       (235)       392
                                                              -------    -------    -------
At December 31 (1)..........................................  $24,580    $20,925    $19,476
                                                              =======    =======    =======
</TABLE>

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

(1) At December 31, 1998 the cumulative amount of goodwill charged to reserves
    is $21,575,000 (1997 $21,445,000; 1996 $22,225,000).

    The Notes to Combined Financial Statements form part of these Financial
                                  Statements.

                                      F-54
<PAGE>
                                THERMALLOY GROUP

                         COMBINED CASH FLOW STATEMENTS

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
NET CASH INFLOW FROM OPERATING ACTIVITIES...................  $ 14,505   $11,453    $10,893
RETURNS ON INVESTMENTS AND SERVICING OF FINANCE
Interest paid (1)...........................................    (1,247)     (750)      (670)
Interest received (1).......................................       100        93        102
Minority dividend paid......................................      (257)     (388)      (493)
                                                              --------   -------    -------
                                                                (1,404)   (1,045)    (1,061)
TAX PAID....................................................    (3,604)   (4,170)    (3,059)
CAPITAL EXPENDITURE AND FINANCIAL INVESTMENT
Purchase of tangible fixed assets...........................   (15,373)   (8,433)    (4,814)
Sale of tangible fixed assets...............................       203     2,050        134
Purchase of intangible fixed assets.........................      (482)       --         --
                                                              --------   -------    -------
                                                               (15,652)   (6,383)    (4,680)
FINANCING (1)
Distribution to Bowthorpe Group, net........................    (3,810)   (3,496)    (3,685)
Movement on external loans and finance lease obligations....     4,620     2,567        814
Movement in amounts due to and from Bowthorpe Group.........     6,256       855        811
                                                              --------   -------    -------
                                                                 7,066       (74)    (2,060)
                                                              --------   -------    -------
INCREASE (DECREASE) IN CASH.................................  $    911   $  (219)   $    33
                                                              ========   =======    =======
</TABLE>

    The reconciliation of operating profit to net cash flow from operating
activities is as follows:

<TABLE>
<CAPTION>
                                                                  YEAR ENDED DECEMBER 31
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
OPERATING PROFIT............................................  $ 9,569    $  9,594   $  9,526
Depreciation charge.........................................    4,942       3,407      3,383
Amortization of other intangibles...........................       88          --         --
Decrease (increase) in inventories..........................      130      (1,476)        31
Increase in debtors.........................................     (268)     (3,611)    (2,781)
Increase in creditors and provisions........................       44       3,539        734
                                                              -------    --------   --------
NET CASH INFLOW FROM OPERATING ACTIVITIES...................  $14,505    $ 11,453   $ 10,893
                                                              =======    ========   ========
</TABLE>

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

(1) Transactions with Bowthorpe Group, interest received (paid) and financing
    cash flows are not necessarily representative of the amounts that would have
    been borne by Thermalloy Group on a stand-alone basis.

(2) The significant differences between the cash flow statements presented above
    and those required under United States generally accepted accounting
    principles are set forth in Note 21 of Notes to Combined Financial
    Statements.

    The Notes to Combined Financial Statements form part of these Financial
                                   Statements

                                      F-55
<PAGE>
                                THERMALLOY GROUP

                     NOTES TO COMBINED FINANCIAL STATEMENTS

1. BASIS OF PREPARATION

    These financial statements are a combination of the financial statements of
the thermal management companies of Bowthorpe Group comprising Thermalloy Inc.,
Redpoint Thermalloy Limited, Redpoint Limited, Thermalloy Investment
Company Inc., Thermalloy SA de CV, Thermalloy Limited, Thermalloy International
Limited, Elbomec Thermalloy SRL, Thermalloy (Malaysia) Sdn Bhd, Curamik
Electronics GmbH, Curamik Electronics Inc. (together, "Thermalloy Group") of
Bowthorpe plc, a UK company, including purchased goodwill arising on Bowthorpe's
acquisition of these companies. These financial statements have been prepared in
conjunction with the planned divestiture of Thermalloy Group.

    These combined financial statements have been prepared in accordance with
accounting principles generally accepted in the United Kingdom ("UK GAAP"). All
intra-Thermalloy Group transactions and balances have been eliminated on
combination.

    The combined financial statements include interest income and expense
actually earned or paid by Thermalloy Group. During the three years ended
December 31, 1998, Thermalloy Group's operations were principally funded by
share capital, loans from Bowthorpe Group companies and loans from third
parties. These financing arrangements were designed and implemented on a
Bowthorpe Group basis, rather than from the perspective of the financing needs
of Thermalloy Group. The decisions as to whether to finance companies with share
capital or loans and as to whether to charge interest on any particular loan
were taken based on the financial position of the companies and local taxation
considerations. Where interest was charged, the rate charged varied, but was
generally in line with commercial borrowing rates. The Bowthorpe Group loans
generally did not have set repayment terms.

    The combined financial statements reflect the actual tax charges suffered by
the entities within Thermalloy Group.

    The combined financial statements reflect management costs charged to the
Thermalloy Group by the Bowthorpe Group based either on direct costs incurred or
on assets employed. Management believes this is a reasonable basis.

    The basis of funding, interest charges and financing cash flows and related
cash flows and management charges are not necessarily representative of those
that would have been incurred by Thermalloy Group on a stand alone basis, or of
those that may be incurred by Thermalloy Group in the future.

    The combined financial statements are presented in US dollars, although
Bowthorpe Group's functional currency is the pound sterling. The following
exchange rates have been used to translate to US dollars:

<TABLE>
<CAPTION>
                                                       1998               1997               1996
                                                 ----------------   ----------------   ----------------
<S>                                              <C>                <C>                <C>
Profit and loss account and cash flow--average
  rate for the year............................  $        1.66:L1   $        1.64:L1   $        1.56:L1
Balance sheet--year end rate...................  $        1.66:L1   $        1.65:L1   $        1.71:L1
</TABLE>

                                      F-56
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

2. ACCOUNTING POLICIES

BASIS OF ACCOUNTING

    The combined financial statements are prepared under the historical cost
convention and in accordance with applicable UK accounting standards and
specifically in accordance with the following accounting policies.

INTANGIBLE ASSETS

    As permitted by FRS 10, goodwill arising on the acquisition of a subsidiary
undertakings prior to January 1, 1998 representing the excess of cost over the
fair value of the attributable assets and liabilities acquired has been written
off against profit and loss account reserve. In accordance with UITF 3, goodwill
which has been written off the profit and loss account reserve would be charged
to the profit and loss account on the subsequent disposal of the business to
which it related.

    Other separately identifiable intangible assets such as patent fees, licence
fees and trade marks are capitalised in the balance sheet only when the value
can be measured reliably or the intangible asset is purchased in the acquisition
of a business. Such intangible assets are amortised over their useful economic
lives up to a maximum of 20 years. The carrying value of intangible assets is
reviewed for impairment at the end of the first full year following acquisition
and in other periods if events or changes in circumstances indicate the carrying
value may not be recoverable.

FOREIGN CURRENCIES

    Transactions in foreign currencies are recorded at the rates of exchange
ruling at the date of the transaction. Assets and liabilities denominated in
foreign currencies are translated into sterling at the rates of exchange ruling
at the balance sheet date.

    On combination, the results of overseas entities are translated into
sterling using average rates of exchange for the period. Exchange differences
arising from the translation of opening net assets of overseas entities are
taken directly into shareholders' equity. All other exchange differences are
changed to income.

SALES

    Sales represent the amounts shipped and invoiced to customers for goods and
services during the year, excluding tax and intra-group transactions.

PRODUCT DEVELOPMENT

    Product development expenditure is charged to profit and loss account in the
year in which it is incurred.

PENSION COSTS

    In the United Kingdom the Bowthorpe Group operates two pension schemes for
the benefit of employees. These schemes require contributions to be made to
separately administered funds, based on triennial actuarial valuations.

                                      F-57
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

2. ACCOUNTING POLICIES (CONTINUED)
PENSION COSTS

    Contributions to the Bowthorpe Group United Kingdom and United States
defined benefit pension schemes are charged to the profit and loss account so as
to spread the cost of pensions over the employees' working lives within the
Bowthorpe Group. Differences between the amounts funded and the amounts charged
to profit and loss account are treated as either creditors or prepayments in the
balance sheet. Variations in the pension costs, which are identified as a result
of actuarial valuations, are amortised over the average expected working lives
of employees.

    Contributions payable to Bowthorpe Group's other plans are charged to profit
and loss account in the year for which they are due.

DEFERRED TAXATION

    Deferred taxation is provided using the liability method on all timing
differences to the extent that they are expected to reverse in the future,
calculated at the rate at which it is estimated that tax will be payable.

INVENTORIES

    Inventories are valued at the lower of cost and estimated net realisable
value. Cost includes all costs in bringing each product to its present location
and condition, being the full manufacturing cost on a first in, first out basis,
including all attributable overheads based on a normal level of activity. Net
realisable value represents selling prices less further costs to be incurred to
completion and on sale.

TANGIBLE ASSETS

    Depreciation is not provided on freehold land where the value is separately
identifiable. Depreciation is provided to write off all other assets over their
estimated useful lives at rates which take into account commercial conditions at
their location. Usual asset lives are as follows:

<TABLE>
<S>                            <C>                            <C>
Freehold buildings..........................................  50 years
Leasehold properties........................................  50 years or lease period if
                                                              less
Plant and machinery.........................................  3-8 years
Fixtures, fittings and         Building installations.......  20 years or lease period if
  equipment:                                                  less
                               Fittings and equipment.......  3-8 years
                               Motor vehicles...............  3-5 years
                               Business systems software....  4 years
</TABLE>

    The carrying values of tangible fixed assets are reviewed for impairment in
periods where events or changes in circumstances indicate the carrying value may
not be recoverable.

    Assets obtained under finance leases and hire purchase contracts are
capitalised in the balance sheet and are depreciated over their estimated useful
lives. The interest elements of the rental obligations are charged to the profit
and loss account over the periods of the leases and hire purchase contracts in
proportion to the balance of capital repayments outstanding.

    Operating lease rentals are charged to profit and loss account over the
period of the lease.

                                      F-58
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

3. SEGMENT ANALYSIS

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
SALES

BY GEOGRAPHICAL AREA OF MARKET:
Europe......................................................  $ 42,144   $39,089    $35,873
United States...............................................    52,198    47,648     36,651
Rest of World...............................................     7,990     7,931      8,361
                                                              --------   -------    -------
                                                              $102,332   $94,668    $80,885
                                                              ========   =======    =======
BY GEOGRAPHICAL AREA OF ORIGIN:
Europe......................................................  $ 42,755   $39,604    $36,608
United States...............................................    52,558    48,912     40,054
Rest of World...............................................     7,019     6,152      4,223
                                                              --------   -------    -------
                                                              $102,332   $94,668    $80,885
                                                              ========   =======    =======
OPERATING PROFIT

BY GEOGRAPHICAL AREA OF ORIGIN:
Europe......................................................  $  6,361   $ 5,825    $ 5,864
United States...............................................     2,856     3,026      3,116
Rest of World...............................................       352       743        546
                                                              --------   -------    -------
                                                              $  9,569   $ 9,594    $ 9,526
                                                              ========   =======    =======
</TABLE>

NET OPERATING ASSETS

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                                         -------------------
                                                                           1998       1997
                                                                         --------   --------
                                                                             (US $000'S)
<S>                                                           <C>        <C>        <C>
Europe......................................................             $19,043    $11,972
United States...............................................              23,174     20,261
Rest of World...............................................               3,809      2,731
                                                                         -------    -------
                                                                         $46,026    $34,964
                                                                         =======    =======
</TABLE>

                                      F-59
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

4. OPERATING PROFIT

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
ANALYSIS OF OPERATING COSTS LESS OTHER INCOME:
Cost of sales...............................................  $69,755    $62,743    $53,898
Selling and distribution....................................   14,025     13,813     10,514
Administration..............................................    9,825      8,008      7,010
Other (income)/costs........................................     (842)       510        (63)
                                                              -------    -------    -------
                                                              $92,763    $85,074    $71,359
                                                              =======    =======    =======
OPERATING PROFIT IS STATED AFTER CHARGING:
Depreciation of owned tangible fixed assets.................  $ 4,518    $ 3,187    $ 3,134
Depreciation of finance leased assets.......................      423        220        249
Amortization of other intangibles...........................       88          -          -
Research and development....................................    3,582      3,086      2,529
Auditors' remuneration......................................       81        129        119
Other fees paid to Ernst & Young                                    -         26          -
Operating lease rentals
  Property..................................................      751        629        160
  Hire of plant and machinery...............................      776        275        182
</TABLE>

5. EMPLOYEES

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                        (NUMBERS)
<S>                                                           <C>        <C>        <C>
The average number of people employed by the Thermalloy
  Group during the year was:
Manufacturing...............................................  $   743    $   697    $   568
Selling and distribution....................................      114        111         95
Administration..............................................       46         39         34
                                                              -------    -------    -------
                                                              $   903    $   847    $   697
                                                              =======    =======    =======
</TABLE>

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
Their payroll costs were:
Remuneration................................................  $25,160    $23,707    $20,094
Social security costs.......................................    3,239      3,194      3,118
Other pension costs.........................................      666        733        564
                                                              -------    -------    -------
                                                              $29,065    $27,634    $23,776
                                                              =======    =======    =======
</TABLE>

                                      F-60
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

6. PENSION AND OTHER POST-RETIREMENT BENEFITS

    The principal Bowthorpe pension plans are a funded defined benefit plan and
a defined contribution plan with a defined benefit underpin in the United
Kingdom, and a defined contribution plan in the United States. Contributions to
the Bowthorpe UK plans are made in accordance with the recommendations of the
independent actuary of the relevant plan.

    The latest actuarial valuations of the Bowthorpe UK defined benefit plans
were undertaken as at April 1, 1997 using the projected unit credit method and
the principal results and assumptions were as follows:

<TABLE>
<CAPTION>
ASSUMPTION                                                    STAFF PENSION PLAN     RETIREMENT CASH PLAN
- ----------                                                  ----------------------   --------------------
<S>                                                         <C>                      <C>
Return on investments.....................................                9.0% pa                 9.0% pa
Salary inflation average..................................                6.5% pa                 6.0% pa
Price inflation...........................................                4.5% pa                 4.5% pa
Pension increases.........................................                4.5% pa                 4.5% pa
Dividend growth...........................................               4.75% pa                4.75% pa
Market value of assets....................................          L172.4million             L3.8million
Level of funding..........................................                   114%                     99%
Employer contribution rate................................                   7.5%                      6%
</TABLE>

    The level of funding represents the actuarial value of assets expressed as a
percentage of the value of liabilities that have accrued to members after
allowing for the assumed future increases in salary. For accounting purposes in
accordance with SSAP24, the actuarial surplus is being spread over the average
expected remaining service of plan members being 13 years.

    With the exception of the United States defined benefit schemes,
contributions payable to other Bowthorpe Group overseas plans are charged to
profit and loss account in the year for which they are due.

7. FINANCE COSTS

<TABLE>
<CAPTION>
                                                                        YEAR ENDED DECEMBER 31,
                                                                  ------------------------------------
                                                                    1998          1997          1996
                                                                  --------      --------      --------
                                                                              (US $000'S)
<S>                                                               <C>           <C>           <C>
Interest payable on:
Bank overdrafts and loans...................................       $  283         $366          $393
Finance lease obligations...................................          562          260           277
Amounts due to Bowthorpe Group..............................          402          125             -
                                                                   ------         ----          ----
                                                                    1,247          751           670
Interest receivable on:
Bank and other deposits.....................................           68           57            71
Amounts due from Bowthorpe Group............................           32           36            30
                                                                   ------         ----          ----
                                                                      100           93           101
                                                                   ------         ----          ----
Net finance costs...........................................       $1,147         $658          $569
                                                                   ======         ====          ====
</TABLE>

                                      F-61
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

7. FINANCE COSTS (CONTINUED)
    As explained in Note 1, finance costs are not necessarily representative of
those that would have been incurred by Thermalloy Group on a stand-alone basis
or that will be incurred by Thermalloy Group in the future.

8. TAXATION

    The companies within Thermalloy Group have calculated tax on their own
results with no account taken of other Bowthorpe Group companies for the three
years ended December 31, 1998. Where tax has been borne by individual companies
within Thermalloy Group, these amounts are included in the combined financial
statements.

    Taxation is analyzed as follows:

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
UK current taxation.........................................   $1,414     $1,402     $1,022
UK deferred taxation........................................       33       (153)         -
Overseas current taxation...................................    1,500      2,182      2,550
Over-provision in prior years                                       -         (7)       (27)
                                                               ------     ------     ------
                                                               $2,947     $3,424     $3,545
                                                               ======     ======     ======
</TABLE>

9. INTANGIBLE ASSETS

<TABLE>
<CAPTION>
                                                              (US $000'S)
                                                              -----------
<S>                                                           <C>
COST:
At January 1, 1997..........................................     $    -
Exchange adjustment.........................................          -
Additions...................................................          -
                                                                 ------
At December 31, 1997........................................          -
Exchange adjustment.........................................          -
Additions...................................................        494
                                                                 ------
At December 31, 1998........................................        494
                                                                 ------
AMORTIZATION:
At January 1, 1997..........................................          -
Exchange adjustment.........................................          -
Charge for the year.........................................          -
At December 31, 1997........................................          -
Exchange adjustment.........................................          1
Charge for the year.........................................         88
                                                                 ------
At December 31, 1998........................................         89
                                                                 ------
NET BOOK VALUE:
At December 31, 1997........................................          -
                                                                 ======
At December 31, 1998........................................     $  405
                                                                 ======
</TABLE>

                                      F-62
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

10. TANGIBLE ASSETS

<TABLE>
<CAPTION>
                                                                                   FIXTURES
                                                    LAND AND                         AND
                                                   BUILDINGS           PLANT      FITTINGS,
                                              --------------------      AND       EQUIPMENT
                                              FREEHOLD   LEASEHOLD   MACHINERY   AND VEHICLES    TOTAL
                                              --------   ---------   ---------   ------------   --------
                                                                     (US $000'S)
<S>                                           <C>        <C>         <C>         <C>            <C>
COST:
At January 1, 1997..........................  $ 1,778     $4,514      $24,171      $ 8,325      $38,788
Exchange adjustment.........................     (173)       (11)      (1,147)        (211)      (1,542)
Additions...................................        -        870        5,813        1,587        8,270
Disposals...................................   (1,459)         -       (1,293)      (1,058)      (3,810)
                                              -------     ------      -------      -------      -------
At December 31, 1997........................      146      5,373       27,544        8,643       41,706
Exchange adjustment.........................       11          2          582           89          684
Additions...................................       46      4,395        8,252        3,060       15,753
Disposals...................................        -          -       (1,882)        (653)      (2,535)
                                              -------     ------      -------      -------      -------
At December 31, 1998........................      203      9,770       34,496       11,139       55,608
                                              -------     ------      -------      -------      -------
DEPRECIATION:
At January 1, 1997..........................      336      2,760       14,490        5,566       23,152
Exchange adjustment.........................      (47)        (5)        (697)         (86)        (835)
Charge for year.............................        8        215        2,249          935        3,407
Disposals...................................     (297)         -         (706)        (785)      (1,788)
                                              -------     ------      -------      -------      -------
At December 31, 1997........................        -      2,970       15,336        5,630       23,936
Exchange adjustment.........................        -         11          341           49          401
Charge for year.............................        1        409        3,307        1,224        4,941
Disposals...................................        -          -       (1,722)        (604)      (2,326)
                                              -------     ------      -------      -------      -------
At December 31, 1998........................        1      3,390       17,262        6,299       26,952
                                              -------     ------      -------      -------      -------
NET BOOK VALUE:
At December 31, 1997........................      146      2,403       12,208        3,013       17,770
                                              =======     ======      =======      =======      =======
At December 31, 1998........................  $   202     $6,380      $17,234      $ 4,840      $28,656
                                              =======     ======      =======      =======      =======
</TABLE>

11. INVENTORIES

<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                1998       1997
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Raw materials...............................................  $ 3,413    $ 2,819
Finished goods..............................................    1,949      2,744
Work in progress............................................    6,917      6,701
                                                              -------    -------
                                                              $12,279    $12,264
                                                              =======    =======
</TABLE>

    The replacement cost of inventories as at December 31, 1998 and 1997
approximates to the value at which they are stated in the financial statements.

                                      F-63
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

12. DEBTORS

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
                                                                (US $000'S)
<S>                                                         <C>        <C>
Due within one year:
Trade debtors.............................................  $17,198    $16,053
Other debtors.............................................      624      1,096
Amounts due from Bowthorpe Group..........................       25         51
Tax recoverable...........................................      687        349
Prepayments and accrued income............................      951        648
                                                            -------    -------
                                                            $19,485    $18,197
                                                            =======    =======
Due after more than one year:
Other debtors.............................................  $    22    $   412
                                                            =======    =======
</TABLE>

    The balances due from Bowthorpe Group are not necessarily representative of
the amounts that would be due to Thermalloy Group on a stand-alone basis.

13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
                                                                (US $000'S)
<S>                                                         <C>        <C>
Bank overdrafts...........................................  $   128    $ 1,083
Trade creditors...........................................    7,404      8,001
Amounts due to Bowthorpe Group............................    1,539        488
Dividends payable-minority interest.......................      174        230
Distributions payable to Bowthorpe Group..................    1,084      2,853
Bank loans................................................      287      1,023
Other loans and finance leases............................      614        366
Other creditors...........................................    1,769        771
Accruals and deferred income..............................    2,711      2,638
Corporate taxation........................................    1,418      1,747
Other taxes including VAT and social security.............      879        495
                                                            -------    -------
                                                            $18,007    $19,695
                                                            =======    =======
</TABLE>

    Under their banking arrangements, certain entities accumulate overdraft and
cash balances which are offset. Such offsets are reflected in the combined
balance sheets as appropriate. Loans of $431,000 at December 31, 1998 are
secured by floating charges on the assets of the borrowing business.

                                      F-64
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

14. CREDITORS: AMOUNTS FALLING DUE AFTER ONE YEAR

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
                                                                (US $000'S)
<S>                                                         <C>        <C>
Bank loans................................................  $ 5,351    $ 3,909
Other loans and finance leases............................    7,317      3,074
Amounts due to Bowthorpe Group............................    6,588      1,239
Other creditors...........................................    1,347      1,372
                                                            -------    -------
                                                            $20,603    $ 9,594
                                                            =======    =======
</TABLE>

    The balances due to Bowthorpe Group are not necessarily representative of
the amounts that would be due by Thermalloy Group on a stand-alone basis. Loans
of $5,888,000 at December 31, 1998 are secured by floating charges on the assets
of the borrowing business. The long term bank and other loans bear interest at
an average rate of approximately 5.5%.

15. BORROWINGS

    This analysis is not necessarily representative of the total level of the
net borrowings that would have been incurred by Thermalloy Group on a
stand-alone basis.

    Maturity analysis of external borrowings:

<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                            -------------------
                                                              1998       1997
                                                            --------   --------
                                                                (US $000'S)
<S>                                                         <C>        <C>
Amounts falling due are repayable as follows:

Bank loans:
Amounts falling due
Between two and five years................................  $ 5,136    $ 3,499
Between one and two years.................................      215        410
Within one year...........................................      415      2,106
                                                            -------    -------
                                                              5,766      6,015
                                                            -------    -------
Other loans and finance leases:
Amounts falling due
After five years..........................................    4,623      1,417
Between two and five years................................    2,117        993
Between one and two years.................................      577        665
Within one year...........................................      614        366
                                                            -------    -------
                                                              7,931      3,441
                                                            -------    -------
Total loans and finance leases............................  $13,697    $ 9,456
                                                            =======    =======
</TABLE>

                                      F-65
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

16. NET DEBT

    The following definitions have been used:

    CASH:  Cash in hand and deposits repayable on demand if available within
24 hours without penalty, less overdrafts.

    EXTERNAL BORROWINGS:  borrowings, less overdrafts which have been treated as
cash, and finance lease obligations.

ANALYSIS OF NET DEBT

<TABLE>
<CAPTION>
                                                                       DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
Cash in hand................................................  $  2,322   $  2,335   $ 1,704
Overdrafts..................................................      (128)    (1,083)     (186)
                                                              --------   --------   -------
Net cash....................................................     2,194      1,252     1,518
External borrowings.........................................   (13,569)    (8,372)   (6,267)
Amounts due to Bowthorpe Group..............................    (8,102)    (1,676)   (1,127)
                                                              --------   --------   -------
Total borrowings............................................   (21,671)   (10,048)   (7,394)
                                                              --------   --------   -------
Total net debt..............................................  $(19,477)  $ (8,796)  $(5,876)
                                                              ========   ========   =======
</TABLE>

RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT

<TABLE>
<CAPTION>
                                                                 YEAR ENDED DECEMBER 31,
                                                              ------------------------------
                                                                1998       1997       1996
                                                              --------   --------   --------
                                                                       (US $000'S)
<S>                                                           <C>        <C>        <C>
Increase (decrease) in cash.................................  $    911   $   (219)  $    33
Cash inflow from increase in debt...........................    (4,620)    (2,567)     (814)
Cash inflow from increase in group loan.....................    (6,256)      (855)     (811)
                                                              --------   --------   -------
Change in net debt from cashflows...........................    (9,965)    (3,641)   (1,592)
Exchange movements..........................................      (716)       721       (11)
                                                              --------   --------   -------
Movement in net debt in the year............................   (10,681)    (2,920)   (1,603)
Net debt at January 1.......................................    (8,796)    (5,876)   (4,273)
                                                              --------   --------   -------
Net debt at December 31.....................................  $(19,477)  $ (8,796)  $(5,876)
                                                              ========   ========   =======
</TABLE>

                                      F-66
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

17. PROVISIONS FOR LIABILITIES AND CHARGES

<TABLE>
<CAPTION>
                                                                         DEFERRED
                                                              PENSIONS   TAXATION    OTHER      TOTAL
                                                              --------   --------   --------   --------
                                                                             (US $000'S)
<S>                                                           <C>        <C>        <C>        <C>
At January 1, 1997..........................................   $ 307      $ 382       $ 61      $ 750
Currency translation........................................      --          9         (2)         7
Provisions utilized.........................................      --         --        (11)       (11)
Charged/(released) in the year..............................     123       (153)        37          7
                                                               -----      -----       ----      -----
At December 31, 1997........................................     430        238         85        753
Currency translation........................................      --          2          1          3
Provisions utilized.........................................    (400)      (306)       (86)      (792)
Charged/(released) in the year..............................     265         --         --        265
                                                               -----      -----       ----      -----
At December 31, 1998........................................   $ 295      $ (66)      $ --      $ 229
                                                               =====      =====       ====      =====
</TABLE>

Other provisions relate to warranties and litigation.

18. FINANCIAL COMMITMENTS

<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                              -------------------
                                                                1998       1997
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Contracted capital expenditure..............................   $1,848     $6,803
                                                               ======     ======
Annual commitments under operating leases at December 31,
  were as follows:
Land and buildings:
Expiring in the first year..................................       --        299
Expiring in the second to fifth years inclusive.............       --         25
                                                               ------     ------
Expiring after the fifth year...............................      257         83
                                                               ------     ------
                                                               $  257     $  407
                                                               ======     ======
Fixtures and fittings, equipment and vehicles:
Expiring in the first year..................................       70         --
Expiring in the second to fifth years inclusive.............       --         --
Expiring after the fifth year...............................       --         --
                                                               ------     ------
                                                               $   70     $   --
                                                               ======     ======
</TABLE>

19. CONTINGENT LIABILITIES

    The management of Thermalloy Group is not aware of any legal or arbitration
proceedings pending or threatened against any member of Thermalloy Group which
may result in any liabilities significantly in excess of provisions in the
financial statements.

                                      F-67
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

20. RELATED PARTY DISCLOSURE

    Thermalloy Group does not operate as a separate group and consequently there
were a number of related party transactions between its companies and other
companies and businesses within Bowthorpe Group. These include transactions
relating to insurance, treasury and taxation, together with other central
services supplied by Bowthorpe Group to Thermalloy Group. These transactions
have not been identified individually as it is not practical to do so.

21. DIFFERENCES BETWEEN UNITED KINGDOM AND UNITED STATES GENERALLY ACCEPTED
    ACCOUNTING PRINCIPLES

    The combined financial statements are prepared in accordance with accounting
principles generally accepted in the United Kingdom ("UK GAAP"), which differ in
certain respects from those generally accepted in the United States ("US GAAP").
The significant differences applicable to Thermalloy Group are described below.

GOODWILL

    Under UK GAAP, goodwill arising on acquisitions prior to January 1, 1998 was
written off to reserves. Under US GAAP, such goodwill would be capitalized and
amortized to the income statement over the estimated useful lives of the assets
over its estimated useful lives not exceeding 40 years. For the purpose of the
US GAAP reconciliations, goodwill is amortized over 20 years.

    Under US GAAP, if any impairment indicators were present, the Group would
evaluate the recoverability of goodwill and other intangible fixed assets, based
on undiscounted cash flows.

TAXATION

    Under UK GAAP, deferred taxation is provided using the liability method in
respect of timing differences. Provision is made, or recovery anticipated, where
timing differences are expected to reverse without replacement in the
foreseeable future. US GAAP requires taxes to be computed on a stand-alone basis
by a member of a group if it issues separate financial statements.

    Under US GAAP, deferred taxation is provided on the full liability basis on
all temporary differences between the tax and book bases of assets and
liabilities including the differences between the assigned fair values and tax
bases of assets and liabilities acquired. Future taxation benefits are
recognized as deferred taxation assets, subject to a valuation allowance to the
extent that it is more likely than not that any part will not be realized.

    There are no material differences in deferred taxation resulting from the
application of US GAAP.

PENSIONS

    The Group provides for the cost of retirement benefits based upon consistent
percentages of employees' pensionable pay as recommended by independent
qualified actuaries. Under US GAAP, the projected benefit obligation (pension
liability) in respect of the Group's defined benefit plans would be matched
against the fair value of the plans' assets and would be adjusted to reflect any
unrecognized obligations or assets in determining the pension cost or credit for
the year.

    There are no material differences in pension costs resulting from the
application of US GAAP.

                                      F-68
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

21. DIFFERENCES BETWEEN UNITED KINGDOM AND UNITED STATES GENERALLY ACCEPTED
    ACCOUNTING PRINCIPLES (CONTINUED)
PROFIT FOR THE YEAR AND COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31,
                                                    ------------------------------
                                                      1998       1997       1996
                                                    --------   --------   --------
                                                             (US $000'S)
<S>                                                 <C>        <C>        <C>
Profit for the year as reported in the combined
  profit and loss account in accordance with UK
  GAAP............................................  $ 5,475    $ 5,512    $ 5,412
Adjustments:
Goodwill amortization.............................   (1,039)    (1,066)    (1,014)
                                                    -------    -------    -------
Net income as adjusted to accord with US GAAP.....    4,436      4,446      4,398
Items of comprehensive income:
Currency translation..............................      365       (235)       392
                                                    -------    -------    -------
US GAAP comprehensive income......................  $ 4,801    $ 4,211    $ 4,790
                                                    =======    =======    =======
</TABLE>

INVESTED CAPITAL

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                          -------------------
                                                            1998       1997
                                                          --------   --------
                                                              (US $000'S)
<S>                                                       <C>        <C>
Invested capital as reported in the combined balance
  sheet in accordance with UK GAAP......................  $ 24,580   $ 20,925
Adjustments:
Goodwill:
Cost....................................................    21,575     21,445
Accumulated amortization................................   (12,023)   (10,918)
                                                          --------   --------
Net book value..........................................     9,552     10,527
                                                          --------   --------
Invested capital as adjusted to accord with US GAAP.....  $ 34,132   $ 31,452
                                                          ========   ========
</TABLE>

CONSOLIDATED STATEMENT OF CASH FLOWS

    The consolidated statements of cash flows prepared under UK GAAP present
substantially the same information as those required under US GAAP but they
differ, however, with regard to classification of items within them and as
regards the definition of cash and cash equivalents.

    Under UK GAAP, cash is defined as cash in hand and deposits repayable on
demand less overdrafts repayable on demand. Under US GAAP, cash and cash
equivalents would not include bank overdrafts but would include cash deposits
repayable within three months. Under UK GAAP, cash flows are presented
separately for operating activities, returns on investments and servicing of
finance, taxation, capital expenditure and financial investment, acquisitions,
equity dividends, management of liquid resources and financing. US GAAP,
however, requires only three categories of cash flow activity to be reported:
operating, investing and financing. Cash flows from taxation and returns on
investments and servicing of finance shown under UK GAAP would be included as
operating activities under US

                                      F-69
<PAGE>
                                THERMALLOY GROUP

               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)

21. DIFFERENCES BETWEEN UNITED KINGDOM AND UNITED STATES GENERALLY ACCEPTED
    ACCOUNTING PRINCIPLES (CONTINUED)
GAAP. The payment of dividends would be included as a financing activity under
US GAAP. Under US GAAP, capital expenditure and financial investment and
acquisitions would be reported within investing activities.

    The categories of cash flow activity under US GAAP can be summarized as
follows:

<TABLE>
<CAPTION>
                                                      YEAR ENDED DECEMBER 31,
                                                   ------------------------------
                                                     1998       1997       1996
                                                   --------   --------   --------
                                                            (US $000'S)
<S>                                                <C>        <C>        <C>
Cash inflow from operating activities............  $  8,799   $ 7,523    $ 6,621
Cash outflow on investing activities.............   (15,652)   (6,383)    (4,680)
Cash inflow/(outflow) from financing
  activities.....................................     6,809      (462)    (2,553)
                                                   --------   -------    -------
(Decrease)/increase in cash and cash
  equivalents....................................       (44)      678       (612)
Effect of foreign exchange rates changes.........        31       (47)      (138)
Cash and cash equivalents at January 1...........     2,335     1,704      2,454
                                                   --------   -------    -------
Cash and cash equivalents at December 31.........  $  2,322   $ 2,335    $ 1,704
                                                   ========   =======    =======
</TABLE>

                                      F-70
<PAGE>
                                THERMALLOY GROUP

             CONDENSED COMBINED UNAUDITED PROFIT AND LOSS ACCOUNTS

<TABLE>
<CAPTION>
                                                                            NINE MONTHS ENDED
                                                                              SEPTEMBER 30,
                                                                         -----------------------
                                                                           1999           1998
                                                               NOTES     --------       --------
                                                                               (US $000'S)
<S>                                                           <C>        <C>            <C>
SALES.......................................................     2       $ 74,687       $ 76,264
Operating costs less other income...........................     3        (71,243)       (68,466)
                                                                         --------       --------
OPERATING PROFIT............................................     2          3,444          7,798
Finance costs (1)...........................................                 (996)          (836)
                                                                         --------       --------
Profit before taxation......................................                2,448          6,962
Taxation....................................................                1,848          2,719
                                                                         --------       --------
Profit for the period (2)...................................             $    600       $  4,243
                                                                         ========       ========
</TABLE>

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

(1) The finance costs are not necessarily representative of the charges that
    would have been incurred by Thermalloy Group on a stand-alone basis.

(2) A summary of the significant adjustments to profit for the year that would
    be required is United States generally accepted accounting principles were
    applied, instead of those generally accepted in the United Kingdom, is set
    forth in Note 7 of Notes to Condensed Combined Unaudited Financial
    Statements.

  The Notes to Condensed Combined Unaudited Financial Statements form part of
                                     these
               Condensed Combined Unaudited Financial Statements

                                      F-71
<PAGE>
                                THERMALLOY GROUP

  CONDENSED COMBINED UNAUDITED STATEMENTS OF TOTAL RECOGNIZED GAINS AND LOSSES

<TABLE>
<CAPTION>
                                                                     NINE
                                                                 MONTHS ENDED
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
PROFIT FOR THE YEAR.........................................  $   600     $4,243
Currency translation........................................   (1,082)       211
                                                              -------     ------
Total recognized gains and losses relating to the period
  (1).......................................................  $  (482)    $4,454
                                                              =======     ======
</TABLE>

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

(1) The combined statement of comprehensive income required under United States
    generally accepted accounting principles is set forth in Note 7 of Notes to
    Condensed Combined Unaudited Financial Statements.

  The Notes to Condensed Combined Unaudited Financial Statements form part of
            these Condensed Combined Unaudited Financial Statements

                                      F-72
<PAGE>
                                THERMALLOY GROUP

                  CONDENSED COMBINED UNAUDITED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                            SEPTEMBER 30,
                                                                         -------------------
                                                               NOTES       1999       1998
                                                              --------   --------   --------
                                                                             (US $000'S)
<S>                                                           <C>        <C>        <C>
FIXED ASSETS
Intangible assets...........................................             $   366    $   336
Tangible assets.............................................              27,409     26,610
                                                                         -------    -------
                                                                          27,775     26,946
                                                                         -------    -------

CURRENT ASSETS
Inventories.................................................              12,952     14,068
Debtors: amounts falling due within one year................     4        18,949     17,744
Debtors: amounts falling due after one year.................     4           797        404
Cash at bank and in hand....................................               1,670      3,926
                                                                         -------    -------
                                                                          34,368     36,142
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR..............     5        19,210     25,274
                                                                         -------    -------
NET CURRENT ASSETS..........................................              15,158     10,868
                                                                         -------    -------
TOTAL ASSETS LESS CURRENT LIABILITIES.......................              42,933     37,814

CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR.....     6        14,833     13,361
PROVISIONS FOR LIABILITIES AND CHARGES......................                 506        236
MINORITY INTERESTS..........................................               1,428       (202)
                                                                         -------    -------
NET ASSETS..................................................             $26,166    $24,419
                                                                         =======    =======
INVESTED CAPITAL (1)........................................             $26,166    $24,419
                                                                         =======    =======
</TABLE>

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

(1) A summary of the significant adjustments to invested capital that would be
    required if the United States generally accepted accounting principles were
    applied, instead of those generally accepted in the United Kingdom, is set
    forth in Note 7 of Notes to Condensed Combined Unaudited Financial
    Statements.

  The Notes to Condensed Combined Unaudited Financial Statements form part of
            these Condensed Combined Unaudited Financial Statements.

                                      F-73
<PAGE>
                                THERMALLOY GROUP

              CONDENSED COMBINED UNAUDITED STATEMENTS OF MOVEMENTS
                              IN INVESTED CAPITAL

<TABLE>
<CAPTION>
                                                                     NINE
                                                                    MONTHS
                                                                     ENDED
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
At beginning of period......................................  $24,580    $21,017
Profit for the period.......................................      600      4,243
Net receipts/(distributions)................................    2,068     (1,052)
Currency translation........................................   (1,082)       211
                                                              -------    -------
At September 30 (1).........................................  $26,166    $24,419
                                                              =======    =======
</TABLE>

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

(1) At September 30, 1999 the cumulative amount of goodwill charged to reserves
    is $-- (1998 $--).

  The Notes to Condensed Combined Unaudited Financial Statements form part of
            these Condensed Combined Unaudited Financial Statements

                                      F-74
<PAGE>
                                THERMALLOY GROUP

               CONDENSED COMBINED UNAUDITED CASH FLOW STATEMENTS

<TABLE>
<CAPTION>
                                                                 NINE MONTHS ENDED
                                                                   SEPTEMBER 30,
                                                              -----------------------
                                                                1999           1998
                                                              --------       --------
                                                                    (US $000'S)
<S>                                                           <C>            <C>
NET CASH INFLOW FROM OPERATING ACTIVITIES...................  $ 4,371        $ 12,503
RETURNS ON INVESTMENTS AND SERVICING OF FINANCE
Interest paid (1)...........................................   (1,030)           (896)
Interest received (1).......................................       36              56
Minority dividends paid.....................................     (310)           (359)
                                                              -------        --------
                                                               (1,304)         (1,199)
TAX PAID....................................................   (2,379)         (2,273)
CAPITAL EXPENDITURE AND FINANCIAL INVESTMENT
Purchase of tangible fixed assets...........................   (4,794)        (11,544)
Sale of tangible fixed assets...............................      671             240
Purchase of intangible fixed assets.........................      (47)           (387)
                                                              -------        --------
                                                               (4,170)        (11,691)
FINANCING (1)
Net Distributions...........................................    3,138          (1,816)
Movement on external loans and finance lease obligations....   (1,346)          1,839
Movement in amounts due to and from Bowthorpe Group.........    1,089           4,142
                                                              -------        --------
                                                                2,881           4,165
                                                              -------        --------
(DECREASE) INCREASE IN CASH.................................  $  (601)       $  1,505
                                                              =======        ========
</TABLE>

The reconciliation of operating profit to net cash flow from operating
activities is as follows:

<TABLE>
<S>                                                           <C>            <C>
OPERATING PROFIT............................................   $3,444        $ 7,798
Depreciation charge.........................................    4,384          3,275
Amortization of other intangibles...........................       65             65
Increase in inventories.....................................     (859)        (1,597)
Increase in debtors.........................................   (1,283)         1,036
Decrease in creditors and provisions........................   (1,380)         1,926
                                                               ------        -------
NET CASH INFLOW FROM OPERATING ACTIVITIES...................   $4,371        $12,503
                                                               ======        =======
</TABLE>

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

(1) Transactions with Bowthorpe Group, interest received (paid) and financing
    cash flows are not necessarily representative of the amounts that would have
    been borne by Thermalloy Group on a stand-alone basis.

(2) The significant differences between the cash flow statements presented above
    and those required under United States generally accepted accounting
    principles are set forth in Note 7 of Notes to Condensed Combined Unaudited
    Financial Statements.

  The Notes to Condensed Combined Unaudited Financial Statements form part of
                                     these
               Condensed Combined Unaudited Financial Statements

                                      F-75
<PAGE>
                                THERMALLOY GROUP

           NOTES TO CONDENSED COMBINED UNAUDITED FINANCIAL STATEMENTS

1. BASIS OF PREPARATION

    These condensed combined financial statements are unaudited; however, in the
opinion of the management of Thermalloy Group, all adjustments (consisting of
normal recurring adjustments) necessary for a fair presentation have been made.
Operating results for the nine-month period ended September 30 are not
necessarily indicative of the results that may be expected for the full year.

    The condensed combined unaudited financial statements have been prepared in
accordance with the basis of preparation of the Group's Combined Financial
Statements for the year ended December 31, 1998.

    The condensed combined unaudited financial statements are presented in US
dollars, although Bowthorpe Group's functional currency is British pounds. The
following exchange rates have been used to translate to US dollars:

<TABLE>
<CAPTION>
                                                                1999       1998
                                                              --------   --------
<S>                                                           <C>        <C>
Profit and loss account and cash flow--average rate for the
  period....................................................   1.614      1.660
Balance sheet--period end rate..............................   1.647      1.699
</TABLE>

2. SEGMENT ANALYSIS

SALES

<TABLE>
<CAPTION>
                                                               NINE MONTHS ENDED
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
BY GEOGRAPHICAL AREA OF MARKET:
Europe......................................................  $28,791    $31,371
United States...............................................   37,864     37,425
Rest of World...............................................    8,032      7,468
                                                              -------    -------
                                                              $74,687    $76,264
                                                              =======    =======

BY GEOGRAPHICAL AREA OF ORIGIN:
Europe......................................................  $29,381    $31,605
United States...............................................   41,038     39,506
Rest of World...............................................    4,268      5,153
                                                              -------    -------
                                                              $74,687    $76,264
                                                              =======    =======

OPERATING PROFIT

BY GEOGRAPHICAL AREA OF ORIGIN:
Europe......................................................  $ 1,817    $ 4,305
United States...............................................    1,492      3,243
Rest of World...............................................      135        250
                                                              -------    -------
                                                              $ 3,444    $ 7,798
                                                              =======    =======
</TABLE>

                                      F-76
<PAGE>
                                THERMALLOY GROUP

     NOTES TO CONDENSED COMBINED UNAUDITED FINANCIAL STATEMENTS (CONTINUED)

2. SEGMENT ANALYSIS (CONTINUED)

<TABLE>
<CAPTION>
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
NET OPERATING ASSETS
Europe......................................................  $18,623    $18,879
United States...............................................   25,627     19,703
Rest of World...............................................    3,782      4,426
                                                              -------    -------
                                                              $48,032    $43,008
                                                              =======    =======
</TABLE>

3. OPERATING PROFIT

<TABLE>
<CAPTION>
                                                               NINE MONTHS ENDED
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
ANALYSIS OF OPERATING COSTS LESS OTHER INCOME:
Cost of sales...............................................  $53,230    $51,470
Selling and distribution....................................   10,310     10,393
Administration..............................................    5,221      3,894
Research and development....................................    2,863      2,810
Other income................................................     (381)      (101)
                                                              -------    -------
                                                              $71,243    $68,466
                                                              =======    =======
Operating costs includes changes made by Bowthorpe Group....    1,336        629
</TABLE>

4. DEBTORS

<TABLE>
<CAPTION>
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Due within one year:
Trade debtors...............................................  $18,552    $16,496
Other debtors...............................................      203        133
Amounts due from Bowthorpe Group............................     (758)       172
Tax recoverable.............................................      460        411
Prepayments and accrued income..............................      492        532
                                                              -------    -------
                                                              $18,949    $17,744
                                                              =======    =======
Due after more than one year:
Other debtors...............................................  $   448    $   404
Amounts due from Bowthorpe Group............................      349         --
                                                              -------    -------
                                                              $   797    $   404
                                                              =======    =======
</TABLE>

    The balances due from Bowthorpe Group are not necessarily representative of
the amounts that would be due to Thermalloy Group on a stand-alone basis.

                                      F-77
<PAGE>
                                THERMALLOY GROUP

     NOTES TO CONDENSED COMBINED UNAUDITED FINANCIAL STATEMENTS (CONTINUED)

5. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

<TABLE>
<CAPTION>
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Bank overdrafts.............................................  $ 1,046    $   850
Trade creditors.............................................    7,108      8,995
Amounts due to Bowthorpe Group..............................    3,493      2,997
Dividends payable-minority interest.........................       --         --
Distributions payable to Bowthorpe Group....................    1,179      2,204
Bank loans..................................................      257        195
Other loans and finance leases..............................      505        713
Other creditors.............................................      590        658
Accruals and deferred income................................    3,390      4,936
Corporate taxation..........................................      385      2,815
Other taxes including VAT and social security...............    1,257        911
                                                              -------    -------
                                                              $19,210    $25,274
                                                              =======    =======
</TABLE>

    The balances due to Bowthorpe Group are not necessarily representative of
the amounts that would be due by Thermalloy Group on a stand-alone basis. Loans
are secured by floating charges on the assets of the borrowing business.

6. CREDITORS: AMOUNTS FALLING DUE AFTER ONE YEAR

<TABLE>
<CAPTION>
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Bank loans..................................................  $ 4,015    $ 3,920
Other loans and finance leases..............................    5,614      6,193
Amounts due to Bowthorpe Group..............................    5,167      3,170
Other creditors.............................................       37         78
                                                              -------    -------
                                                              $14,833    $13,361
                                                              =======    =======
</TABLE>

    The balances due to Bowthorpe Group are not necessarily representative of
the amounts that would be due by Thermalloy Group on a stand-alone basis. Loans
are secured by floating charges on the assets of the borrowing business.

7. DIFFERENCES BETWEEN UNITED KINGDOM AND UNITED STATES GENERALLY ACCEPTED
ACCOUNTING PRINCIPLES

    The combined financial statements are prepared in accordance with accounting
principles generally accepted in the United Kingdom ("UK GAAP"), which differ in
certain respects from those generally accepted in the United States ("US GAAP").
The significant differences applicable to Thermalloy Group are described in
Note 21 of Notes to Combined Financial Statements for the year ended
December 31, 1998.

                                      F-78
<PAGE>
                                THERMALLOY GROUP

     NOTES TO CONDENSED COMBINED UNAUDITED FINANCIAL STATEMENTS (CONTINUED)

7. DIFFERENCES BETWEEN UNITED KINGDOM AND UNITED STATES GENERALLY ACCEPTED
ACCOUNTING PRINCIPLES (CONTINUED)
PROFIT FOR THE YEAR AND COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
                                                               NINE MONTHS ENDED
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Profit for the year as reported in the combined
profit and loss account in accordance with UK GAAP..........  $   600     $4,243
Adjustments:
Goodwill amortization.......................................     (759)      (780)
                                                              -------     ------
Net income as adjusted to accord with US GAAP...............     (159)     3,463
Items of comprehensive income:
Currency translation........................................   (1,082)       211
                                                              -------     ------
US GAAP comprehensive income................................  $(1,241)    $3,674
                                                              =======     ======
</TABLE>

INVESTED CAPITAL

<TABLE>
<CAPTION>
                                                               AT SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Invested capital as reported in the combined balance sheet
  in accordance with UK GAAP................................  $ 26,166   $ 24,419

Adjustments:
Goodwill:
Cost........................................................    21,406     22,081
Accumulated amortization....................................   (12,703)   (12,041)
                                                              --------   --------
Net book value..............................................     8,703     10,040
                                                              --------   --------
Invested capital as adjusted to accord with US GAAP.........  $ 34,896   $ 34,459
                                                              ========   ========
</TABLE>

CASH FLOWS

    The categories of cash flow activity under US GAAP can be summarized as
follows:

<TABLE>
<CAPTION>
                                                               NINE MONTHS ENDED
                                                                 SEPTEMBER 30,
                                                              -------------------
                                                                1999       1998
                                                              --------   --------
                                                                  (US $000'S)
<S>                                                           <C>        <C>
Cash inflow from operating activities.......................  $   998    $  9,390
Cash outflow on investing activities........................   (4,170)    (11,691)
Cash inflow from financing activities.......................    2,571       3,806
                                                              -------    --------
(Decrease)/increase in cash and cash equivalents............     (601)      1,505
Effect of foreign exchange rates changes....................      (49)         37
Cash and cash equivalents at January 1......................    2,320       2,384
                                                              -------    --------
Cash and cash equivalents at September 30...................  $ 1,670    $  3,926
                                                              =======    ========
</TABLE>

                                      F-79
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

AAVID THERMAL TECHNOLOGIES, INC., AAVID THERMAL PRODUCTS, INC.,
THERMALLOY, INC., THERMALLOY INVESTMENT CO., INC. AND FLUENT HOLDINGS, INC.

    Section 145 of the Delaware General Corporation Law empowers a corporation,
subject to certain limitations, to indemnify its directors and officers against
expenses, including attorneys' fees, judgments, fines and certain settlements,
actually and reasonably incurred by them in connection with any suit or
proceeding to which they are a party so long as they acted in good faith and in
a manner reasonably to be in or not opposed to the best interests of the
corporation, and, with respect to a criminal action or proceeding, so long as
they had no reasonable cause to believe their conduct to have been unlawful. The
respective certificates of incorporation of each of Aavid Thermal
Technologies, Inc., Aavid Thermal Products, Inc., Thermalloy, Inc., Thermalloy
Investment Co., Inc and Fluent Holdings, Inc. provide that such registrant shall
indemnify all persons who it may indemnify pursuant to Section 145 of the
General Corporation Law of the State of Delaware, to the fullest extent
permitted by such Section. In addition, Aavid Thermal Technologies, Inc. has
entered into indemnification agreements with its officers and directors, a form
of which is included as Exhibit 10.62 to Aavid Thermal Technologies, Inc.'s
registration statement on Form S-1 (No. 33-99232).

    Section 102 of the Delaware corporate laws permits a Delaware corporation to
include in its certificate of incorporation a provision eliminating or limiting
a director's liability to a corporation or its stockholders for monetary damages
for breaches of fiduciary duty. The enabling statute provides, however, that
liability for breaches of the duty of loyalty, acts or omissions not in good
faith or involving intentional misconduct, or knowing violation of the law, and
the unlawful purchase or redemption of stock or payment of unlawful dividends or
the receipt of improper personal benefits cannot be eliminated or limited in
this manner.

    The respective certificates of incorporation of each of Aavid Thermal
Technologies, Inc., Aavid Thermal Products, Inc., Thermalloy, Inc., Thermalloy
Investment Co., Inc. and Fluent Holdings, Inc. include a provision which
eliminates, to the fullest extent permitted, director liability for monetary
damages for breaches of fiduciary duty.

    In addition, the respective by-laws of each of Aavid Thermal
Technologies, Inc., Aavid Thermal Products, Inc., Thermalloy, Inc., Thermalloy
Investment Co. Inc and Fluent Holdings, Inc. provide for indemnification of
directors, officers, employees and agents of such registrant (in their capacity
as such), unless such indemnification is prohibited by the General Corporation
Law of the State of Delaware; provided, however, that, except as otherwise
provided in the by-laws, such registrant shall indemnify any such person seeking
indemnification in connection with a proceeding initiated by such person only if
such proceeding was authorized by the board of directors of such registrant.

AAVID THERMALLOY, LLC, APPLIED THERMAL TECHNOLOGIES, LLC, AAVID THERMALLOY OF
TEXAS, LLC AND AAVID THERMALLOY SW, LLC

    Section 18-108 of the Delaware Limited Liability Company Act provides that,
subject to such standards and restrictions, if any, as are set forth in its
limited liability company agreement, a limited liability company may, and shall
have the power to, indemnify and hold harmless any member or manager or other
person from and against any and all claims and demands whatsoever.

    The respective limited liability company agreements of each of Aavid
Thermalloy, LLC, Applied Thermal Technologies, LLC, Aavid Thermalloy of Texas,
LLC and Aavid Thermalloy SW, LLC provide that each person who shall be (or shall
have been) a member, officer, employee or agent of such registrant shall be
entitled to indemnification as and to the fullest extent permitted by the
provisions of

                                      II-1
<PAGE>
Delaware law or any successor statutory provisions, as from time to time
amended. Such limited liability company agreements further provide that such
registrant shall indemnify, to the full extent not prohibited by law, any person
who is or was a member, officer employee or agent of such registrant against
expenses, judgments, fines and amounts paid in settlement actually and
reasonably incurred in connection with any threatened, pending, or completed
action, suit or proceeding, if such person acted in good faith and in a manner
reasonably believed to be in or not opposed to the best interest of such
registrant, and, with respect to any criminal action, had no reasonable cause to
believe such person's conduct was unlawful.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

    (a) Exhibits

<TABLE>
<CAPTION>
       EXHIBIT
       NUMBER                                   DESCRIPTION
- ---------------------   ------------------------------------------------------------
<C>                     <S>
        3.1*            Certificate of Incorporation of Aavid Thermal Technologies,
                        Inc.

        3.2*            Bylaws of Aavid Thermal Technologies, Inc.

        3.3*            Certificate of Incorporation of Aavid Thermal Products, Inc.

        3.4*            Bylaws of Aavid Thermal Products, Inc.

        3.5*            Certificate of Incorporation of Thermalloy, Inc.

        3.6*            Bylaws of Thermalloy, Inc.

        3.7*            Certificate of Incorporation of Thermalloy Investment Co.,
                        Inc.

        3.8*            Bylaws of Thermalloy Investment Co., Inc.

        3.9*            Certificate of Formation of Aavid Thermalloy, LLC

        3.10*           Limited Liability Company Agreement of Aavid Thermalloy, LLC

        3.11*           Certificate of Formation of Applied Thermal Technologies,
                        LLC

        3.12*           Limited Liability Company Agreement of Applied Thermal
                        Technologies, LLC

        3.13*           Certificate of Formation of Aavid Thermalloy of Texas, LLC

        3.14*           Limited Liability Company Agreement of Aavid Thermalloy of
                        Texas, LLC

        3.15*           Certificate of Formation of Aavid Thermalloy SW, LLC

        3.16*           Limited Liability Company Agreement of Aavid Thermalloy SW,
                        LLC

        3.17*           Certificate of Incorporation of Fluent Holdings, Inc.

        3.18*           By-laws of Fluent Holdings, Inc.

        4.1             Indenture dated as of February 2, 2000, among Aavid Thermal
                        Technologies, Inc., the subsidiary guarantors and Bankers
                        Trust Company, as trustee. (Incorporated by reference to
                        Exhibit 4.1 of the Company's Form 8-K dated February 2,
                        2000.)

        4.2             Warrant Agreement, dated as of February 2, 2000, by and
                        between Aavid Thermal Technologies, Inc. and Bankers Trust
                        Company, as Warrant Agent. (Incorporated by reference to
                        Exhibit 4.2 of the Company's Form 8-K dated February 2,
                        2000.)

        5.1+            Opinion of Bartlit Beck Herman Palenchar & Scott
</TABLE>

                                      II-2
<PAGE>

<TABLE>
<CAPTION>
       EXHIBIT
       NUMBER                                   DESCRIPTION
- ---------------------   ------------------------------------------------------------
<C>                     <S>
       10.1             Amended and Restated Credit Agreement, dated as of February
                        2, 2000, among Aavid Thermal Technologies, Inc., Heat
                        Holdings Corp., Heat Holdings II Corp., the several lenders
                        from time to time parties hereto, CIBC World Markets Corp.,
                        as lead arranger and bookrunner, BankBoston, N.A., as
                        documentation agent, and Canadian Imperial Bank of Commerce,
                        as issuer and administrative agent. (Incorporated by
                        reference to Exhibit 10.1 of the Company's Form 8-K dated
                        February 2, 2000.)

       10.2             Registration Rights Agreement dated as of February 2, 2000,
                        among Aavid Thermal Technologies, Inc., the subsidiary
                        guarantors, CIBC World Markets Corp. and Fleet Boston
                        Robertson Stephens Inc., as initial purchasers.
                        (Incorporated by reference to Exhibit 10.2 of the Company's
                        Form 8-K dated February 2, 2000.)

       10.3             Common Stock Registration Rights Agreement dated as of
                        February 2, 2000, among Aavid Thermal Technologies, Inc.,
                        Heat Holdings Corp. and CIBC World Markets Corp. and Fleet
                        Boston Robertson Stephens Inc., as initial purchasers.
                        (Incorporated by reference to Exhibit 10.3 of the Company's
                        Form 8-K dated February 2, 2000.)

       12.1*            Ratio of Earnings to Fixed Charges

       21.1+            Subsidiaries of Aavid Thermal Technologies, Inc., Aavid
                        Thermal Products, Inc., Thermalloy, Inc., Thermalloy
                        Investment Co., Inc., Aavid Thermalloy, LLC, Applied Thermal
                        Technologies of Texas, LLC, Aavid Thermalloy of Texas, LLC,
                        Aavid Thermalloy SW, LLC and Fluent Holdings, Inc.

       23.1*            Consent of Arthur Andersen LLP

       23.2*            Consent of Ernst & Young

       23.3+            Consent of Bartlit Beck Herman Palenchar & Scott (included
                        in Exhibit 5.1 above)

       25.1*            Statement of Eligibility and Qualification on Form T-1 of
                        Bankers Trust Company

       99.1*            Form of Letter of Transmittal

       99.2*            Form of Notice of Guaranteed Delivery

       99.3*            Form of Letter to Registered Holders
</TABLE>

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

*   Filed herewith

+   To be filed by Amendment

    (b)  Financial Statement Schedules

    None.

    All schedules are omitted because the required information is not present in
amounts sufficient to require submission of the schedule or because the
information required is included in the financial statements or notes thereto.

ITEM 22. UNDERTAKINGS

    (a) The undersigned registrant hereby undertakes:

        (1)  to file, during any period in which offers or sales are being made,
             a post-effective amendment to this registration statement:

            (i) To include any prospectus required by Section 19(a)(3) of the
                Securities Act of 1933;

                                      II-3
<PAGE>
            (ii) To reflect in the prospectus any fact or events arising after
                 the effective date of the registration statement (or the most
                 recent post-effective amendment thereof) which, individually or
                 in the aggregate, represent a fundamental change in the
                 information set forth in the registration statement.
                 Notwithstanding the foregoing, any increase or decrease in the
                 volume of securities offered (if the total dollar value of
                 securities offered would not exceed that which was registered)
                 and any deviation from the low or high end of the estimated
                 maximum offering range may be reflected in the form of
                 prospectus filed with the Commission pursuant to Rule 424(b)
                 if, in the aggregate, the changes in volume and price represent
                 no more than 20 percent change in the maximum aggregate
                 offering price set forth in the "Calculation of the
                 Registration Fee" table in the effective registration
                 statement;

           (iii) To include any material information with respect to the plan of
                 distribution not previously disclosed in the registration
                 statement or any material change to such information in the
                 registration statement;

PROVIDED, HOWEVER, that paragraphs (a)(1)(i) and (a)(1)(ii) do not apply if the
registration statement is on Form S-3, Form S-8 or Form F-3, and the information
required to be included in a post-effective amendment by those paragraphs is
contained in periodic reports filed with or furnished to the Commission by the
registrant pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 that are incorporated by reference in the registration statement.

(2) That, for the purpose of determining any liability under the Securities Act
    of 1933, each such post-effective amendment shall be deemed to be a new
    registration statement relating to the securities offered therein, and the
    offering of such securities at that time shall be deemed to be the initial
    BONA FIDE offering thereof.

(3) To remove from registration by means of a post-effective amendment any of
    the securities being registered which remain unsold at the termination of
    the offering.

(4) If the registrant is a foreign private issuer, to file a post-effective
    amendment to the registration statement to include any financial statements
    required by Rule 3-19 of this chapter at the start of any delayed offering
    or throughout a continuous offering. Financial statements and information
    otherwise required by Section 10(a)(3) of the Act need not be furnished;
    PROVIDED, that the registrant includes in the prospectus, by means of a
    post-effective amendment, financial statements required pursuant to this
    paragraph (a)(4) and other information necessary to ensure that all other
    information in the prospectus is at least as current as the date of those
    financial statements. Notwithstanding the foregoing, with respect to
    registration statements on Form F-3, a post-effective amendment need not be
    filed to include financial statements and information required b
    Section 10(a)(3) of the Act or Rule 3-19 of this chapter if such financial
    statements and information are contained in Section 13 or Section 15(d) of
    the Securities Exchange Act of 1934 that are incorporated by reference in
    the Form F-3.

    (b) The undersigned registrant hereby undertakes that, for purposes of
       determining any liability under the Securities Act of 1933, each filing
       of the registrant's annual report pursuant to Section 13(a) or 15(d) of
       the Securities Exchange Act of 1934 (and, where applicable, each filing
       of an employee benefit plan's annual report pursuant to Section 15(d) of
       the Securities Exchange Act of 1934) that is incorporated by reference in
       the registration statement shall be deemed to be a new registration
       statement relating to the securities offered therein, and the offering of
       such securities at that time shall be deemed to be the initial BONA FIDE
       offering thereof.

    (g)(1)The undersigned registrant hereby undertakes as follows: that prior to
       any public reoffering of the securities registered hereunder through use
       of a prospectus which is a part of this

                                      II-4
<PAGE>
       registration statement, by any person or party who is deemed to be an
       underwriter within the meaning of Rule 145(c), the issuer undertakes that
       such reoffering prospectus will contain the information called for by the
       applicable registration form with respect to reofferings by persons who
       may be deemed underwriters, in addition to the information called for by
       the other items of the applicable form.

(2) The registrant undertakes that every prospectus: (i) that is filed pursuant
    to paragraph (1) immediately preceding, or (ii) that purports to meet the
    requirements of Section 10(a)(3) of the Act and is used in connection with
    an offering of securities subject to Rule 415, will be filed as a part of an
    amendment to the registration statement and will not be used until such
    amendment is effective, and that, for purposes of determining any liability
    under the Securities Act of 1933, each such post-effective amendment shall
    be deemed to be a new registration statement relating to the securities
    offered therein, and the offering of such securities at that time shall be
    deemed to be the initial BONA FIDE offering thereof.

    (h) Insofar as indemnification for liabilities arising under the Securities
       Act of 1933, may be permitted to directors, officers and controlling
       persons of the registrant pursuant to the foregoing provisions, or
       otherwise, the registrant has been advised that in the opinion of the
       Securities and Exchange Commission such indemnification is against public
       policy as expressed in the Securities Act and is, therefore,
       unenforceable. In the event that a claim for indemnification against such
       liabilities, other than the payment by the registrant of expenses
       incurred or paid by a director, officer or controlling person of the
       registrant in the successful defense of any action, suit or proceeding,
       is asserted by such director, officer or controlling person in connection
       with the securities being registered, the registrant will, unless in the
       opinion of its counsel the matter has been settled by controlling
       precedent, submit to a court of appropriate jurisdiction the question
       whether such indemnification by it is against public policy as expressed
       in the Securities Act and will be governed by the final adjudication of
       such issue.

    The undersigned registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

    The undersigned registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired therein, that was not the subject of and included in the
registration statement when it became effective.

                                      II-5
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<C>                                                    <S>  <C>
                                                       AAVID THERMAL TECHNOLOGIES, INC.

                                                       BY:  /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                            Bharatan R. Patel,
                                                            CHIEF EXECUTIVE OFFICER
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                   SIGNATURE                                   CAPACITY                       DATE
                   ---------                                   --------                       ----
<C>                                               <S>                                  <C>
                /s/ AVY H. STEIN                  Director
     --------------------------------------                                            March 23, 2000
                  Avy H. Stein

            /s/ DANIEL H. BLUMENTHAL              Director
     --------------------------------------                                            March 23, 2000
              Daniel H. Blumenthal

                                                  Chief Executive Officer (Principal
             /s/ BHARATAN R. PATEL                Executive Officer, Principal
     --------------------------------------       Financial Officer and Principal      March 23, 2000
               Bharatan R. Patel                  Accounting Officer)
</TABLE>

                                      II-6
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       AAVID THERMAL PRODUCTS, INC.

                                                       BY:  /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                            Bharatan R. Patel,
                                                            PRESIDENT
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                   SIGNATURE                                   CAPACITY                      DATE
                   ---------                                   --------                      ----
<C>                                               <S>                                  <C>
                                                  President and and Sole Director
             /s/ BHARATAN R. PATEL                (Principal Executive Officer,
     --------------------------------------       Principal Financial Officer and      March 23, 2000
               Bharatan R. Patel                  Principal Accounting Officer)
</TABLE>

                                      II-7
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       THERMALLOY, INC.

                                                       BY:  /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                            Bharatan R. Patel,
                                                            PRESIDENT
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                      SIGNATURE                                   CAPACITY                    DATE
                      ---------                                   --------                    ----
<C>                                                    <S>                             <C>
                                                       President and and Sole
                /s/ BHARATAN R. PATEL                  Director (Principal Executive
     -------------------------------------------       Officer, Principal Financial      March 23, 2000
                  Bharatan R. Patel                    Officer and Principal
                                                       Accounting Officer)
</TABLE>

                                      II-8
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       THERMALLOY INVESTMENT CO., INC.

                                                       By:  /s/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                            Bharatan R. Patel,
                                                            PRESIDENT
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                      SIGNATURE                                   CAPACITY                    DATE
                      ---------                                   --------                    ----
<C>                                                    <S>                             <C>
                                                       President and and Sole
                /s/ BHARATAN R. PATEL                  Director (Principal Executive
     -------------------------------------------       Officer, Principal Financial    March 23, 2000
                  Bharatan R. Patel                    Officer and Principal
                                                       Accounting Officer)
</TABLE>

                                      II-9
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       AAVID THERMALLOY, LLC

                                                       BY:            /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                                        Bharatan R. Patel,
                                                                            PRESIDENT
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                      SIGNATURE                                   CAPACITY                    DATE
                      ---------                                   --------                    ----
<C>                                                    <S>                             <C>
                /s/ BHARATAN R. PATEL                                                    March 23, 2000
     -------------------------------------------
                  Bharatan R. Patel                    President (Principal Executive
                                                         Officer, Principal Financial
                                                         Officer and Principal
                                                         Accounting Officer) of the
                                                         registrant and Sole Director
                                                         of Aavid Thermal
                                                         Products, Inc., the
                                                         Managing Member of the
                                                         registrant
</TABLE>

                                     II-10
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       APPLIED THERMAL TECHNOLOGIES, LLC

                                                                      /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                                        Bharatan R. Patel,
                                                       BY:                  PRESIDENT
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                      SIGNATURE                                   CAPACITY                  DATE
                      ---------                                   --------                  ----
<C>                                                    <S>                             <C>
                /s/ BHARATAN R. PATEL
     -------------------------------------------                                       March 23, 2000
                  Bharatan R. Patel                    President (Principal Executive
                                                         Officer, Principal Financial
                                                         Officer and Principal
                                                         Accounting Officer) of the
                                                         registrant and Sole Director
                                                         of Aavid Thermal
                                                         Products, Inc., the
                                                         Managing Member of Aavid
                                                         Thermalloy, LLC, which is
                                                         the Managing Member of the
                                                         registrant
</TABLE>

                                     II-11
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       AAVID THERMALLOY OF TEXAS, LLC

                                                       BY:            /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                                        Bharatan R. Patel,
                                                                            PRESIDENT
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                      SIGNATURE                                   CAPACITY                    DATE
                      ---------                                   --------                    ----
<C>                                                    <S>                             <C>
                /s/ BHARATAN R. PATEL
     -------------------------------------------                                         March 23, 2000
                  Bharatan R. Patel                    President (Principal Executive
                                                         Officer, Principal Financial
                                                         Officer and Principal
                                                         Accounting Officer) of the
                                                         registrant and Sole Director
                                                         of Aavid Thermal
                                                         Products, Inc., the
                                                         Managing Member of the
                                                         registrant
</TABLE>

                                     II-12
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       AAVID THERMALLOY SW, LLC

                                                       BY:            /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                                        Bharatan R. Patel,
                                                                            PRESIDENT
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                      SIGNATURE                                   CAPACITY                    DATE
                      ---------                                   --------                    ----
<C>                                                    <S>                             <C>
                /s/ BHARATAN R. PATEL
     -------------------------------------------                                         March 23, 2000
                  Bharatan R. Patel                    President (Principal Executive
                                                         Officer, Principal Financial
                                                         Officer and Principal
                                                         Accounting Officer) of the
                                                         registrant and Sole Director
                                                         of Aavid Thermal
                                                         Products, Inc., the
                                                         Managing Member of the
                                                         registrant
</TABLE>

                                     II-13
<PAGE>
                                   SIGNATURES

    Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Concord, State of New
Hampshire, on March 23, 2000.

<TABLE>
<S>                                                    <C>  <C>
                                                       FLUENT HOLDINGS, INC.

                                                       BY:            /S/ BHARATAN R. PATEL
                                                            -----------------------------------------
                                                                        Bharatan R. Patel,
                                                                     CHIEF EXECUTIVE OFFICER
</TABLE>

    Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons on behalf of the
registrant in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
                      SIGNATURE                                   CAPACITY                    DATE
                      ---------                                   --------                    ----
<C>                                                    <S>                             <C>
                /s/ BHARATAN R. PATEL                  Chief Executive Officer           March 23, 2000
     -------------------------------------------         (Principal Executive Officer
                  Bharatan R. Patel                      and Sole Director)

                                                       Chief Financial Officer
                 /s/ PETER CHRISTIE                      (Principal Financial Officer
     -------------------------------------------         and Principal Accounting
                   Peter Christie                        Officer)
</TABLE>

                                     II-14

<PAGE>

                                                                     Exhibit 3.1

                              AMENDED AND RESTATED

                          CERTIFICATE OF INCORPORATION

                                       OF

                        AAVID THERMAL TECHNOLOGIES, INC.

         Aavid Thermal Technologies, Inc., a corporation organized and existing
under and by virtue of the General Corporation Law of the State of Delaware (the
"Corporation"),

         DOES HEREBY CERTIFY:

         FIRST: That the present name of the Corporation is Aavid Thermal
Technologies, Inc., which is the name the Corporation was originally
incorporated under and the original certificate of incorporation was filed with
the Secretary of State of Delaware on October 8, 1993 and subsequently amended
on February 2, 1996.

         SECOND: That by unanimous action of the board of directors of the
Corporation (the "Board of Directors") effective as of February 2, 2000,
resolutions were duly adopted setting forth a proposed amendment and restatement
of the certificate of incorporation of said Corporation (the "Restated
Certificate of Incorporation") and recommending that such Restated Certificate
of Incorporation be approved by the sole stockholder.

         THIRD: That thereafter, by written consent in lieu of a special meeting
of the sole stockholder of the Corporation pursuant to Section 228(a) of the
General Corporation Law of the State of Delaware (the "DGCL"), stockholders of
the Corporation having not less than the minimum number of votes that would be
necessary to authorize such action at a meeting at which all shares entitled to
vote thereon were present and voted adopted a resolution approving the Restated
Certificate of Incorporation.

         FOURTH: That this Restated Certificate of Incorporation restates and
amends the Certificate of Incorporation, and has been duly adopted in accordance
with Sections 242 and 245 of the DGCL.

         FIFTH: That the text of the Restated Certificate of Incorporation is
hereby restated and amended to read in its entirety as follows:

                                   ARTICLE 1.

                                      NAME

         The name of the Corporation is Aavid Thermal Technologies, Inc.

<PAGE>

                                   ARTICLE 2.

                           REGISTERED OFFICE AND AGENT

         The address of the Corporation's registered office in the State of
Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware 19805.
The name of the registered agent at such address is Corporation Service Company.
Either the registered office or the registered agent may be changed in the
manner provided by law.

                                   ARTICLE 3.

                               PURPOSES AND POWERS

         The purposes for which the Corporation is organized are to engage in
any lawful act or activity for which corporations may be organized under the
Delaware General Corporation Law and to possess and employ all powers and
privileges now or hereafter granted or available under the laws of the State of
Delaware to such corporations.

                                   ARTICLE 4.

                                 CAPITALIZATION

         4.1 AUTHORIZED SHARES. The total number of shares of stock that the
Corporation shall have authority to issue is three thousand (3,000) shares,
consisting of (i) one thousand (1,000) shares of Class A Common Stock, each with
a par value of $.0001 (the "Class A Common Stock"), (ii) one thousand (1,000)
shares of Class B Common Stock, each with a par value of $.0001 (the "Class B
Common Stock"), and (iii) one thousand (1,000) shares of Class H Common Stock,
each with a par value of $.0001 (the "Class H Common Stock") (the Class A Common
Stock, the Class B Common Stock and the Class H Common Stock being hereinafter
collectively referred to as the "Common Stock").

         4.2 COMMON STOCK. The following is a statement of the relative powers,
preferences and participating, optional or other special rights, and the
qualifications, limitations and restrictions of the Common Stock of the
Corporation:

                  (a) DIVIDEND RIGHTS. Dividends may be declared and paid upon
         each class of the Common Stock upon the terms provided for below with
         respect to each such class solely in the discretion of the Board of
         Directors:

                           (1) Dividends on Class A Common. Dividends on the
                  Class A Common Stock may be declared and paid out of funds of
                  the Corporation legally available therefor.

                           (2) Dividends on Class B Common. Dividends on the
                  Class B Common Stock may be declared and paid out of funds of
                  the Corporation legally available therefor.

                                      -2-

<PAGE>

                           (3) Dividends on Class H Common Stock. Dividends on
                  the Class H Common Stock may be declared and paid only out of
                  the lesser of (i) funds of the Corporation legally available
                  therefor and (ii) the Available Hardware Dividend Amount.

                           (4) Discrimination Between Classes of Common Stock.
                  The Board of Directors, subject to the provisions of Sections
                  4.2(a)(1), (a)(2), (a)(3), may in its sole discretion, declare
                  and pay dividends exclusively on any class or classes of
                  Common Stock in equal or unequal amounts, notwithstanding the
                  amounts of funds available for dividends on each class, the
                  respective voting and liquidation rights of each class, the
                  amount of prior dividends declared on each class or any other
                  factor.

                           (5) Stock Dividends. Dividends payable in stock of
                  the Corporation may be paid only as follows: (A) dividends of
                  Class A Common Stock may be paid only in shares of Class A
                  Common Stock, (B) dividends of Class B Common Stock may be
                  paid only in shares of Class B Common Stock, and (C) dividends
                  of the Class H Common Stock may only be paid in shares of
                  Class H Common Stock.

                  (b) EXCHANGE AND REDEMPTION. Shares of each class of Common
         Stock are subject to exchange or redemption, as the case may be, upon
         the terms provided below with respect to each such class; provided that
         no such class may be exchanged or redeemed in its entirety if all of
         the other classes have been, or are at the time being, exchanged or
         redeemed in their entirety:

                           (1) Exchange and Redemption of Class A Common Stock.

                           (A) At any time on or after the date on which the
                  Corporation has transferred all of its assets and liabilities
                  to a wholly owned subsidiary of the Corporation (the
                  "Corporate Subsidiary"), the Board of Directors may, in its
                  sole discretion and by a majority vote of the directors then
                  in office, provided that there are funds of the Corporation
                  legally available therefor, declare that all of the
                  outstanding shares of Class A Common Stock shall be exchanged
                  on an Exchange Date set forth in a notice to holders of Class
                  A Common Stock pursuant to Section 4.2(b)(4), for all of the
                  outstanding shares of common stock of the Corporate Subsidiary
                  having substantially similar rights, qualifications,
                  limitations and restrictions as the Class A Common Stock, on a
                  pro rata basis, each of which shall, upon such issuance, be
                  fully paid and nonassessable.

                           (B) After any Exchange Date for Class A Common Stock,
                  any share of Class A Common Stock that is issued on conversion
                  or exercise of any Convertible Securities shall, to the extent
                  of funds of the

                                      -3-

<PAGE>

                  Corporation legally available therefor, immediately upon
                  issuance pursuant to such conversion or exercise and without
                  any notice or any other action on the part of the Corporation
                  or its Board of Directors or the holder of such share of Class
                  A Common Stock, be redeemed for $.0001 in cash.

                           (2) Exchange and Redemption of Class B Common Stock.

                           (A) At any time on or after the date on which the
                  Corporation has transferred all of its assets and liabilities
                  to a Corporate Subsidiary, the Board of Directors may, in its
                  sole discretion and by a majority vote of the directors then
                  in office, provided that there are funds of the Corporation
                  legally available therefor, declare that all of the
                  outstanding shares of Class B Common Stock shall be exchanged
                  on an Exchange Date set forth in a notice to holders of Class
                  B Common Stock pursuant to Section 4.2(b)(4)(i), for all of
                  the outstanding shares of common stock of the Corporate
                  Subsidiary having substantially similar rights,
                  qualifications, limitations and restrictions as the Class B
                  Common Stock, on a pro rata basis, each of which shall, upon
                  such issuance, be fully paid and nonassessable.

                           (B) After any Exchange Date for Class B Common Stock,
                  any share of Class B Common Stock that is issued on conversion
                  or exercise of any Convertible Securities shall, to the extent
                  of funds of the Corporation legally available therefor,
                  immediately upon issuance pursuant to such conversion or
                  exercise and without any notice or any other action on the
                  part of the Corporation or its Board of Directors or the
                  holder of such share of Class B Common Stock, be redeemed for
                  $.0001 in cash.

                           (3) Exchange and Redemption of Class H Common Stock.

                           (A) In the event of the Disposition of Aavid
                  Thermalloy, LLC, a Delaware limited liability company ("Aavid
                  Thermalloy") to any person, entity or group (other than (1)
                  the holders of all outstanding shares of Class H Common Stock
                  on a pro rata basis or (2) any person, entity or group in
                  which the Corporation, directly or indirectly, owns a majority
                  equity interest), the Corporation shall, on or prior to the
                  first business day following the 60th day following the
                  consummation of such Disposition, either:

                                    (1) subject to Section 4.2(a)(3) above,
                           declare and pay a dividend in cash and/or in
                           securities or other property received as proceeds of
                           such Disposition to the holders of Class H

                                      -4-

<PAGE>

                           Common Stock in an amount equal to the Net Proceeds
                           of such Disposition; or

                                    (2) to the extent that there are funds of
                           the Corporation legally available therefor, redeem
                           the number of whole shares of outstanding Class H
                           Common Stock that has an aggregate average Market
                           Value, during the ten-business day period beginning
                           on the first business day following such
                           consummation, closest to the value of the Net
                           Proceeds of such Disposition, for cash and/or
                           securities or other property received as proceeds of
                           such Disposition in an amount equal to such Net
                           Proceeds; or

                                    (3) exchange each outstanding share of Class
                           H Common Stock for a number of fully paid and
                           nonassessable shares of Class A Common Stock or, if
                           there are no shares of Class A Common Stock
                           outstanding on the Exchange Date and shares of Class
                           B Common Stock are then outstanding, of Class B
                           Common Stock, equal to the average daily ratio
                           (calculated to the nearest five decimal places) of
                           the Market Value of one share of Class H Common Stock
                           to the Market Value of one share of Class A Common
                           Stock or one share of Class B Common Stock, as the
                           case may be, during such ten-business day period.

                           (B) The Board of Directors may, by a majority vote of
                  the directors then in office, at any time after a dividend or
                  redemption pursuant to clause (1) or (2), respectively, of
                  Section 4.2(b)(3)(A), declare that each of the remaining
                  outstanding shares of Class H Common Stock shall be exchanged,
                  on an Exchange Date set forth in a notice to holders of Class
                  H Common Stock pursuant to Section 4.2(b)(4), for a number of
                  fully paid and nonassessable shares of Class A Common Stock
                  or, if there are no shares of Class A Common Stock outstanding
                  on such Exchange Date and shares of Class B Common Stock are
                  then outstanding, of Class B Common Stock, equal to the Market
                  Value Ratio as of the fifth business day prior to the date
                  such notice is mailed to such holders. For purposes of the
                  preceding sentence, "Market Value Ratio", as of any date,
                  shall mean the average ratio of H/X for the five-business day
                  period ending on such date, where "H" is the Market Value of
                  one share of Class H Common Stock and "X" is the Market Value
                  of one share of Class A Common Stock or one share of Class B
                  Common Stock, as the case may be.

                           (C) If at any time all of the Membership Interest
                  (and no other assets or liabilities) is held, directly or
                  indirectly, by a wholly owned subsidiary of the Corporation
                  (the "Aavid Thermalloy Subsidiary"), the Board of Directors
                  may, in its sole discretion and by a majority vote of the
                  directors then in office, provided that there are funds of the
                  Corporation

                                      -5-

<PAGE>

                  legally available therefor, declare that all of the
                  outstanding shares of Class H Common Stock shall be exchanged
                  on an Exchange Date set forth in a notice to holders of Class
                  H Common Stock pursuant to Section 4.2(b)(4), for all of the
                  outstanding shares of common stock of the Aavid Thermalloy
                  Subsidiary, on a pro rata basis, each of which shall, upon
                  such issuance, be fully paid and nonassessable.

                           (D) After any Exchange Date or Redemption Date on
                  which all outstanding Class H Common Stock was exchanged or
                  redeemed, any share of Class H Common Stock that is issued on
                  conversion or exercise of any Convertible Securities shall,
                  immediately upon issuance pursuant to such conversion or
                  exercise and without any notice or any other action on the
                  part of the Corporation or its Board of Directors or the
                  holder of such share of Class H Common Stock:

                                    (1) in the event the then-outstanding Class
                           H Common Stock was exchanged for Class A Common Stock
                           or Class B Common Stock on such Exchange Date
                           pursuant to Section 4.2(b)(3)(A) or (B), be exchanged
                           for the kind and amount of shares of capital stock
                           and other securities and property that a holder of
                           such Convertible Security would have been entitled to
                           receive pursuant to the terms of such Convertible
                           Security had such terms provided that the conversion
                           privilege in effect immediately prior to any exchange
                           by the Corporation of any of its capital stock for
                           shares of any other capital stock of the Corporation
                           would be adjusted so that the holder of any such
                           Convertible Security thereafter surrendered for
                           conversion would be entitled to receive the number of
                           shares of capital stock of the Corporation and other
                           securities and property he would have owned
                           immediately following such action had such
                           Convertible Security been converted immediately prior
                           thereto; or

                                    (2) in the event the then-outstanding Class
                           H Common Stock was redeemed in whole pursuant to
                           clause (2) of Section 4.2(b)(3)(A) or exchanged for
                           common stock of the Aavid Thermalloy Subsidiary
                           pursuant to Section 4.2(b)(3)(C), be redeemed, to the
                           extent of funds of the Corporation legally available
                           therefor, for $.0001 in cash.

                  The provisions of clause (1) of this Section 4.2(b)(3)(D)
                  shall not apply to the extent that equivalent adjustments are
                  otherwise made pursuant to the provisions of such Convertible
                  Securities.

                           (4) General Exchange and Redemption Provisions.

                                      -6-

<PAGE>

                                    (A) In the event of any exchange or
                           redemption pursuant to this Section 4.2(b) (other
                           than Section 4.2(b)(1)(B) or 4.2(b)(3)(D)), the
                           Corporation shall cause to be given to each holder of
                           the class of Common Stock to be so exchanged or
                           redeemed a notice stating (i) that shares of such
                           class of Common Stock shall be exchanged or redeemed,
                           as the case may be, (ii) the Exchange Date or the
                           Redemption Date, (iii) in the event of a partial
                           redemption of the Class H Common Stock pursuant to
                           clause (2) of Section 4.2(b)(3)(A), the number of
                           shares of Common Stock to be redeemed, (iv) the kind
                           and amount of shares of capital stock or cash and/or
                           securities or other property to be received by such
                           holder with respect to each share of such class of
                           Common Stock held by such holder, including details
                           as to the calculation thereof, (v) the place or
                           places where certificates for shares of such class of
                           Common Stock, properly endorsed or assigned for
                           transfer (unless the Corporation shall waive such
                           requirement), are to be surrendered for delivery of
                           certificates for shares of such capital stock or cash
                           and/or securities or other property and (vi) that,
                           subject to Section 4.2(b)(4)(D), dividends on such
                           shares of Common Stock will cease to be paid as of
                           such Exchange Date or Redemption Date. Such notice
                           shall be sent by first-class mail, postage prepaid,
                           not less than 30 nor more than 60 days prior to the
                           Exchange Date or Redemption Date, as the case may be,
                           and in any case to each holder of the class of Common
                           Stock to be exchanged or redeemed, at such holder's
                           address as the same appears on the stock transfer
                           books of the Corporation. Neither the failure to mail
                           such notice to any particular holder of such class of
                           Common Stock nor any defect therein shall affect the
                           sufficiency thereof with respect to any other holder
                           of such class of Common Stock.

                                    (B) If less than all of the outstanding
                           shares of Class H Common Stock are to be redeemed
                           pursuant to clause (2) of Section 4.2(b)(3)(A) such
                           shares shall be redeemed by the Corporation pro rata
                           among the holders of such class of Common Stock or by
                           such other method as may be determined by the Board
                           of Directors to be equitable.

                                    (C) The Corporation may issue or deliver
                           fractional shares of any class of capital stock or
                           any fractional securities to any holder of any class
                           of Common Stock upon any exchange, redemption,
                           dividend or other distribution pursuant to this
                           Section 4.2(b), provided, however, that the
                           Corporation shall not be required to issue fractional
                           shares of Class H Common Stock including fractions
                           calculated beyond four decimal places (.0001). If
                           more than one share of any class of Common Stock
                           shall be held at the same time by the same holder,
                           the Corporation may aggregate the number of shares of
                           any class of capital stock that shall be issuable or
                           the amount of securities that shall be deliverable to
                           such holder upon any exchange, redemption, dividend
                           or

                                      -7-

<PAGE>

                           other distribution (including any fractions of shares
                           or securities). If the number of shares of any class
                           of capital stock or the amount of securities
                           remaining to be issued or delivered to any holder of
                           any class of Common Stock is a fraction, the
                           Corporation shall, if such fraction is not issued or
                           delivered to such holder, pay a cash adjustment in
                           respect of such fraction in an amount equal to the
                           fair market value of such fraction on the fifth
                           business day prior to the date such payment is to be
                           made. For purposes of the preceding sentence, "fair
                           market value" of any fraction shall be (i) in the
                           case of any fraction of a share of capital stock of
                           the Corporation, the product of such fraction and the
                           Market Value of one share of such capital stock and
                           (ii) in the case of any other fractional security,
                           such value as is determined by the Board of
                           Directors.

                                    (D) No adjustments in respect of dividends
                           shall be made upon the exchange or redemption of any
                           shares of any class of Common Stock; provided,
                           however, that if the Exchange Date or Redemption Date
                           with respect to any class of Common Stock shall be
                           subsequent to the record date for the payment of a
                           dividend or other distribution thereon or with
                           respect thereto, the holders of shares of such class
                           of Common Stock at the close of business on such
                           record date shall be entitled to receive the dividend
                           or other distribution payable on or with respect to
                           such shares on the date set for payment of such
                           dividend or other distribution, notwithstanding the
                           exchange or redemption of such shares or the
                           Corporation's default in payment of the dividend or
                           distribution due on such date.

                                    (E) Before any holder of shares of any class
                           of Common Stock shall be entitled to receive
                           certificates representing shares of any capital stock
                           or cash and/or securities or other property to be
                           received by such holder with respect to such shares
                           of such class of Common Stock pursuant to this
                           Section 4.2, such holder shall surrender at such
                           office as the Corporation shall specify certificates
                           for such shares of such class of Common Stock,
                           properly endorsed or assigned for transfer (unless
                           the Corporation shall waive such requirement). The
                           Corporation will as soon as practicable after such
                           surrender of certificates representing such shares of
                           such class of Common Stock deliver to the person for
                           whose account such shares of such class of Common
                           Stock were so surrendered, or to his nominee or
                           nominees, certificates representing the number of
                           whole shares of the kind of capital stock or cash
                           and/or securities or other property to which he shall
                           be entitled as aforesaid, together with any
                           fractional payment contemplated by Section
                           4.2(b)(4)(C). If less than all of the shares of any
                           class of Common Stock, represented by any one
                           certificate are to be redeemed, the Corporation shall
                           issue and deliver a new certificate for the shares of
                           such class of Common Stock not redeemed.

                                      -8-

<PAGE>

                                    (F) From and after any applicable Exchange
                           Date or Redemption Date, all rights of a holder of
                           shares of any class of Common Stock that were
                           exchanged or redeemed shall cease except for the
                           right, upon surrender of the certificates
                           representing such shares of Common Stock, to receive
                           certificates representing shares of the kind and
                           amount of capital stock or cash and/or securities or
                           other property for which such shares were exchanged
                           or redeemed, together with any fractional payment
                           contemplated by Section 4.2(b)(4)(C) and rights to
                           dividends as provided in Section 4.2(b)(4)(D). No
                           holder of a certificate, that immediately prior to
                           the applicable Exchange Date for any class of Common
                           Stock represented shares of such class of Common
                           Stock, shall be entitled to receive any dividend or
                           other distribution with respect to shares of any kind
                           of capital stock into which such class of Common
                           Stock was exchanged until surrender of such holder's
                           certificate for a certificate or certificates
                           representing shares of such kind of capital stock.
                           Upon such surrender, there shall be paid to the
                           holder the amount of any dividends or other
                           distributions (without interest) which theretofore
                           became payable with respect to a record date after
                           the Exchange Date, but that were not paid by reason
                           of the foregoing, with respect to the number of whole
                           shares of the kind of capital stock represented by
                           the certificate or certificates issued upon such
                           surrender. From and after an Exchange Date for any
                           class of Common Stock, the Corporation shall,
                           however, be entitled to treat the certificates for
                           such class of Common Stock that have not yet been
                           surrendered for exchange as evidencing the ownership
                           of the number of whole shares of the kind or kinds of
                           capital stock for which the shares of such class of
                           Common Stock represented by such certificates shall
                           have been exchanged, notwithstanding the failure to
                           surrender such certificates.

                                    (G) The Corporation will pay any and all
                           documentary, stamp or similar issue or transfer taxes
                           that may be payable in respect of the issue or
                           delivery of any shares of capital stock on exchange
                           of shares of any class of Common Stock pursuant
                           hereto. The Corporation shall not, however, be
                           required to pay any tax that may be payable in
                           respect of any transfer involved in the issue and
                           delivery of any shares of capital stock in a name
                           other than that in which the shares of the class of
                           Common Stock so exchanged were registered, and no
                           such issue or delivery shall be made unless and until
                           the person requesting such issue has paid to the
                           Corporation the amount of any such tax, or has
                           established to the satisfaction of the Corporation
                           that such tax has been paid.

                  (c) VOTING RIGHTS.

                           (1) All rights to vote and all voting power shall be
                  vested exclusively in the holders of Common Stock, voting
                  together as a single class,

                                      -9-

<PAGE>

                  except as otherwise expressly provided in this Certificate of
                  Incorporation or as otherwise expressly required by applicable
                  law.

                           (2) The Class B Common Stock shall be entitled to
                  elect at least two directors or such greater number as is
                  established pursuant to the Corporation's Bylaws (the "Class B
                  Directors") and the Class A Common Stock and the Class H
                  Common Stock, voting together as a single class, shall be
                  entitled to elect the number of directors established pursuant
                  to the Corporation's Bylaws (the "Class A Directors"). At each
                  meeting of the stockholders of the Corporation, each holder of
                  each class of Common Stock shall be entitled to one vote in
                  person or by proxy for each share of Common Stock standing in
                  his or her name on the transfer books of the Corporation,
                  except in connection with the election of directors, in which
                  case only the holders of Class A Common Stock and the Class H
                  Common Stock shall be entitled to vote in person or by proxy
                  for the Class A Directors and only the holders of Class B
                  Common Stock shall be entitled to vote in person or by proxy
                  for the Class B Directors.

                           (3) No stockholder shall be entitled to exercise any
                  right of cumulative voting.

                           (4) Unless the vote or consent of a greater number of
                  shares shall then be required by law, the vote or consent of
                  the holders of a majority of all of the shares of any class of
                  Common Stock then outstanding, voting as a separate class,
                  shall be necessary for authorizing, effecting or validating
                  the merger or consolidation of the Corporation into or with
                  any other corporation if such merger or consolidation would
                  adversely affect the powers or special rights of such class of
                  Common Stock either directly by amendment of this Restated
                  Certificate of Incorporation or indirectly by requiring the
                  holders of such class to accept or retain, in such merger or
                  consolidation, anything other than (i) shares of such class or
                  (ii) shares of the surviving or resulting corporation having,
                  in either case, powers and special rights identical to those
                  of such class prior to such merger or consolidation.

                           (5) Unless the vote or consent of a greater number of
                  shares shall then be required by law, the vote or consent of
                  the holders of at least 66 2/3% of all of the shares of Class
                  H Common Stock then outstanding, voting as a separate class,
                  shall be necessary for:

                                    (A) the declaration or payment of any
                           dividend on, or the making of any other payment or
                           distribution with respect to any shares of any other
                           class of Common Stock, if such dividend, payment or
                           distribution is to be made with proceeds from the
                           Disposition of Aavid Thermalloy; or

                                      -10-

<PAGE>

                                    (B) the use, or reservation for use, of any
                           proceeds from the Disposition of Aavid Thermalloy, or
                           any of the properties and assets acquired with such
                           proceeds, in any business of the Corporation other
                           than a business operated by Aavid Thermalloy or its
                           successors; provided such vote shall not be required
                           if such proceeds are loaned at a rate or rates
                           representative of actual borrowings and short-term
                           investments by the Corporation.

                           (6) The number of authorized shares of any class of
                  Common Stock may be increased or decreased (but not below the
                  number of shares thereof then outstanding) by the affirmative
                  vote of the holders of shares of Common Stock having a
                  majority of the votes entitled to be cast by the holders of
                  all classes of Common Stock, voting together and without a
                  separate vote of the holders of any class.

         (d) LIQUIDATION RIGHTS. In the event of the dissolution, liquidation or
winding up of the Corporation, whether voluntary or involuntary, the holders of
the outstanding shares of each class of Common Stock shall be entitled to
receive a fraction of the funds of the Corporation remaining for distribution to
its stockholders, where such fraction is equal to the average ratio of x/y for
the five-business day period ending on the business day prior to the date of the
public announcement, where "x" is the Market Capitalization of such class of
Common Stock, and "y" is the aggregate Market Capitalization of all classes of
Common Stock. For purposes of the preceding sentence, "Market Capitalization" of
any class of Common Stock on any day shall mean the product of (i) the Market
Value of such class of Common Stock on such day multiplied by (ii) the number of
shares of such class of Common Stock outstanding on such day. For purposes of
this Section 4.2(d), the voluntary sale, conveyance, lease, exchange or transfer
(for cash, shares of stock, securities or other consideration) of all or
substantially all of the assets of the Corporation or a consolidation or merger
of the Corporation with one or more other corporations or other Persons (whether
or not the Corporation is the corporation surviving such consolidation or
merger) shall not be deemed to be a liquidation, dissolution or winding up,
voluntary or involuntary.

         (e) DEFINITIONS. As used in this Article IV, the following terms shall
have the following meanings (with terms defined in the singular having
comparable meaning when used in the plural and vice versa), unless another
definition is provided or the context otherwise requires:

         "Available Hardware Dividend Amount", on any date, shall mean either
(a) the excess of the fair market value of the Membership Interest over the sum
of the aggregate par value of all outstanding Class H Common Stock, or (b) in
case there shall be no such amount, an amount equal to Hardware Net Income (if
positive) for the fiscal year in which the dividend is declared and/or the
preceding fiscal year.

                                      -11-

<PAGE>

         "Convertible Securities" shall mean any securities of the Corporation
that are convertible into or evidence the right to purchase any shares of any
class of Common Stock, pursuant to anti-dilution provisions of such securities
or otherwise.

         "Corporate Subsidiary" shall have the meaning set forth in Section
4.2(b)(1)(A).

         "Disposition of Aavid Thermalloy" shall mean the sale, transfer,
assignment or other disposition (whether by merger, consolidation, sale or
contribution of assets or stock or otherwise) of properties or assets, in one
transaction or a series of related transactions, by the Corporation,
constituting all or at least 80% of the Membership Interest (other than in
connection with the disposition by the Corporation of all of its properties and
assets in one transaction). In the case of a Disposition of Aavid Thermalloy in
a series of related transactions, such Disposition shall not be deemed to have
been consummated until the consummation of the last of such transactions.

         "Exchange Date" shall mean any date fixed for an exchange of shares of
any class of Common Stock, as set forth in a notice to holders of such class of
Common Stock pursuant to Section 4.2(b)(4)(A).

         "Hardware Net Income" shall mean the net income or loss of the
Corporation arising from the Membership Interest determined in accordance with
generally accepted accounting principles, on a substantially consistent basis,
including, without limitation, corporate administrative costs, net interest and
other financial costs and income taxes.

         A "majority" or other proportion of shares of Common Stock, Class A
Common Stock, Class B Common Stock or Class H Common Stock shall refer to such
majority or other proportion of the votes to which such shares of Common Stock,
Class A Common Stock, Class B Common Stock or Class H Common Stock, as
applicable, are entitled.

         "Market Value" of any class of capital stock of the Corporation on any
business day shall mean the average of the high and low reported sales prices
regular way of a share of such class on such business day or in case no such
reported sale takes place on such business day the average of the reported
closing bid and asked prices regular way of a share of such class on such
business day, in either case on the New York Stock Exchange Composite Tape, or
if the shares of such class are not listed or admitted to trading on such
Exchange on such business day, on the principal national securities exchange in
the United States on which the shares of such class are listed or admitted to
trading, or if not listed or admitted to trading on any national securities
exchange on such business day, on the National Association of Securities Dealers
Automated Quotations National Market system, or if the shares of such class are
not listed or admitted to trading on any national securities exchange or quoted
on such National Market System on such business day, the average of the closing
bid and asked prices of a share of such class in the over-the-counter market on
such business day as furnished by any New York Stock Exchange member firm
selected from time to time by the Corporation, or if such closing bid and asked
prices are not made available by any such New York Stock Exchange

                                      -12-

<PAGE>

member firm on such business day, the market value of a share of such class as
determined by the Board of Directors; provided that (i) for purposes of
determining the ratios set forth in Sections 4.2(b)(3)(A), 4.2(b)(3)(B) and
4.2(d), the "Market Value" of any share of any class of Common Stock on any day
prior to the "ex" date or any similar date for any dividend or distribution paid
or to be paid with respect to such class of Common Stock (other than a regular
quarterly cash dividend or a dividend or distribution in shares of such class of
Common Stock) shall be reduced by the fair market value of the per share amount
of such dividend or distribution and (ii) for purposes of determining the ratios
set forth in Sections 4.2(b)(3)(A), 4.2(b)(3)(B) and 4.2(d), the "Market Value"
of any share of any class of Common Stock on any day prior to (A) the effective
date of any subdivision (by stock split or otherwise) or combination (by reverse
stock split or otherwise) of outstanding shares of such class of Common Stock or
(B) the "ex" date or any similar date for any dividend or distribution with
respect to either such class of Common Stock in shares of such class of Common
Stock shall be appropriately adjusted to reflect such subdivision, combination,
dividend or distribution. For the purposes of the foregoing clause (i) the Board
of Directors shall determine the fair market value of any dividend or
distribution. In any such determination of Market Value by the Board of
Directors, the Market Value of the Class H Common Stock shall not exceed the
fair market value of the Membership Interest.

         "Membership Interest" shall mean the Corporation's indirect or directly
owned common membership interest in Aavid Thermalloy owned as of the close of
business on February 2, 2000, together with any additional membership interest
acquired by the Corporation after February 2, 2000 in respect of or in exchange
for any or all of such common membership interest, and any additional membership
interest acquired by the Corporation after February 2, 2000 with the proceeds of
sales of Class H Common Stock after February 2, 2000.

         "Net Proceeds", as of any date, from any Disposition of Aavid
Thermalloy shall mean an amount, if any, equal to the gross proceeds of such
disposition after any payment of, or reasonable provision for, (i) any taxes
payable by the Corporation in respect of such disposition, (ii) any taxes
payable by the Corporation in respect of any dividend or redemption pursuant to
clause (1) or (2), respectively, of Section 4.2(b)(3)(A), (iii) any transaction
costs, including, without limitation, any legal, investment banking and
accounting fees and expenses and (iv) any liabilities (contingent or otherwise)
of, or allocated to, the Membership Interest including, without limitation, any
indemnity obligations incurred in connection with the disposition. For purposes
of this definition, any properties and assets of Aavid Thermalloy remaining
after such disposition shall constitute "reasonable provision" for such amount
of taxes, costs and liabilities (contingent or otherwise) as can be supported by
such properties and assets. To the extent the proceeds of any disposition
include any securities or other property other than cash, the Board of Directors
shall determine in its discretion the value of such securities or property.

         "Person" shall mean any individual, firm, corporation or other entity.

                                      -13-

<PAGE>

                  "Redemption Date" shall mean any date fixed for a redemption
         of shares of any class of Common Stock, as set forth in a notice to
         holders of such class of Common Stock pursuant to Section 4.2(b)(4)(A).

                  (f) DETERMINATIONS BY THE BOARD OF DIRECTORS. Any
         determinations made by the Board of Directors of the corporation under
         any provision in this Articles IV shall be final and binding on all
         stockholders of the Corporation in the absence of fraud.

                  (g) AMENDMENTS. Except as otherwise provided by law, the
         provisions of this Certificate of Incorporation shall not be modified,
         revised, altered or amended, repealed or rescinded in whole or in part,
         without the approval of a majority of the votes entitled to be cast by
         the holders of the Common Stock, voting together as a single class;
         provided, however, that with respect to any proposed amendment of this
         Certificate of Incorporation which would alter or change the powers,
         preferences or special rights of any class of Common Stock so as to
         affect them adversely, the approval of a majority of the votes entitled
         to be cast by the holders of the shares of the class affected by the
         proposed amendment, voting separately as a class, shall be obtained in
         addition to the approval of a majority of the votes entitled to be cast
         by the holders of the Common Stock voting together as a single class as
         provided in this Certificate of Incorporation. Any increase in the
         authorized number of shares of any class or classes of stock of the
         Corporation or creation, authorization or issuance of any securities
         convertible into, or warrants, options or similar rights to purchase,
         acquire or receive, shares of any such class or classes of stock shall
         be deemed not to affect adversely the powers, preferences or special
         rights of the shares of Common Stock.

                  (h) RECLASSIFICATION. Immediately upon the effectiveness of
         this Certificate of Incorporation, each share of common stock of the
         Corporation, par value $.01 per share, issued and outstanding
         immediately prior to such effectiveness shall be changed into and
         reclassified as (i) ninety-four one hundredths (.94) of a share of
         Class A Common Stock, (ii) one share of Class B Common Stock, and (iii)
         four one hundredths (.04) of a share of Class H Common Stock. Promptly
         after such effectiveness, each record holder of a certificate that,
         immediately prior to such effectiveness, represented common stock of
         the Corporation, par value $.01 per share, shall be entitled to receive
         in exchange for such certificate, upon surrender of such certificate to
         the Corporation, a certificate for the number of shares of Common Stock
         to which such holder is entitled as a result of the changes in the
         common stock effected by the preceding sentence (the
         "Reclassification"). Until surrendered and exchanged in accordance
         herewith, each certificate that, immediately prior to such
         effectiveness, represented common stock shall represent the number of
         shares of Common Stock to which the holder is entitled as a result of
         the Reclassification.

         4.3 RECORD HOLDERS. The Corporation shall be entitled to treat the
Person in whose name any share of its stock is registered as the owner thereof
for all purposes and shall not be bound to recognize any equitable or other
claim to, or interest in, such share on the part of any

                                      -14-

<PAGE>

other Person, whether or not the Corporation shall have notice thereof, except
as expressly provided by applicable law.

                                   ARTICLE 5.

                                    DIRECTORS

         Each of the Class B Directors shall have four votes with respect to all
matters requiring approval or action by the Corporation's Board of Directors or
any committee of the Corporation's Board of Directors of which such Class B
Director is a member. Each of the Class A Directors, if any, shall have one vote
with respect to all matters requiring approval or action by the Corporation's
Board of Directors or any committee of the Corporation's Board of Directors of
which such Class A Director is a member.

                                   ARTICLE 6.

                                     BYLAWS

         In furtherance and not in limitation of the powers conferred by
statute, the Board of Directors of the Corporation is expressly authorized to
make, alter or repeal the Bylaws of the corporation, but such authorization
shall not divest the stockholders of the power, nor limit their power, to make,
alter or repeal Bylaws.

                                   ARTICLE 7.

                       LIMITATIONS OF DIRECTORS' LIABILITY

         No director of the Corporation shall be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a director, except as to liability (i) for any breach of the director's
duty of loyalty to the Corporation or its stockholders, (ii) for acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law, (iii) for violations of Section 174 of the Delaware General
Corporation Law or (iv) for any transaction from which the director derived any
improper personal benefit. If the Delaware General Corporation Law hereafter is
amended to eliminate or limit further the liability of a director, then, in
addition to the elimination and limitation of liability provided by the
preceding sentence, the liability of each director shall be eliminated or
limited to the fullest extent provided or permitted by the amended Delaware
General Corporation Law. Any repeal or modification of this Article 7 shall not
adversely affect any right or protection of a director under this Article 7 as
in effect immediately prior to such repeal or modification with respect to any
liability that would have accrued, but for this Article 7, prior to such repeal
or modification.

                                      -15-

<PAGE>

                                   ARTICLE 8.

                                 INDEMNIFICATION

         The Corporation shall indemnify its directors and officers to the
fullest extent authorized or permitted by law, as now or hereafter in effect,
and such right to indemnification shall continue as to a person who has ceased
to be a director or officer of the Corporation and shall inure to the benefit of
his or her heirs, executors and personal and legal representatives; provided,
however, that except for proceedings to enforce rights to indemnification, the
Corporation shall not be obligated to indemnify any director or officer (or his
or her heirs, executors or personal or legal representatives ) in connection
with a proceeding (or part thereof) initiated by such person unless such
proceeding (or part thereof) was authorized or consented to by the Board of
Directors. The right to indemnification conferred by this Article 8 shall
include the right to be paid by the Corporation the expenses incurred in
defending or otherwise participating in any proceeding in advance of its final
disposition.

         The Corporation may, to the extent authorized from time to time by the
Board of Directors, provide rights to indemnification and to the advancement of
expenses to employees and agents of the Corporation similar to those conferred
in this Article to the directors and officers of the Corporation.

         The rights to indemnification and to the advance of expenses conferred
in this Article shall not be exclusive of any other right which any person may
have or hereafter acquire under this Certificate of Incorporation, the Bylaws of
the Corporation, any statute, agreement, vote of stockholders or disinterested
directors or otherwise.

         Any repeal or modification of this Article by the stockholders of the
Corporation shall not adversely affect any rights to indemnification and to the
advancement of expenses of a director or officer of the Corporation existing at
the time of such repeal or modification with respect to any acts or omissions
occurring prior to such repeal or modification.

                                   ARTICLE 9.

                          RESERVATION OF POWER TO AMEND

         The Corporation reserves the right at any time and from time to time to
amend, alter, change or repeal any provision contained in this Certificate of
Incorporation, as from time to time amended, in the manner now or hereafter
prescribed by law; and all rights, preferences and privileges of whatsoever
nature conferred upon stockholders, directors or any other persons whomsoever by
and pursuant to this Certificate of Incorporation in its present form or as
hereafter amended are granted subject to the right reserved in this Article 9.

                                      -16-

<PAGE>

                                   ARTICLE 10.

                    TRANSACTIONS WITH DIRECTORS AND OFFICERS

         The Corporation shall have authority, to the fullest extent now or
hereafter permitted by the Delaware General Corporation Law, or by any other
applicable law, to enter into any contract or transaction with one or more of
its directors or officers, or with any corporation, partnership, joint venture,
trust, association or other entity in which one or more of its directors or
officers are directors or officers or have a financial interest, notwithstanding
such relationships and notwithstanding the fact that the director or officer is
present at or participates in the meeting of the board of directors or committee
thereof which authorizes the contract or transaction.

                                   ARTICLE 11.

                            COMPROMISE WITH CREDITORS

         Whenever a compromise or arrangement is proposed between the
Corporation and its creditors or any class of them and/or between the
Corporation and its stockholders or any class of them, any court of equitable
jurisdiction with the State of Delaware may, on the application in a summary way
of the Corporation or of any creditor or stockholder thereof or on the
application of any receiver or receivers appointed for the Corporation under the
provisions of Section 291 of the General Corporation Law of the State of
Delaware or on the application of trustees in dissolution or of any receiver or
receivers appointed for the Corporation under the provisions of Section 279 of
the General Corporation Law of the State of Delaware order a meeting of the
creditors or class of creditors, and/or of the stockholders or class of
stockholders of the Corporation, as the case may be, to be summoned in such
manner as the said court directs. If a majority in number representing
three-fourths in value of the creditors or class of creditors, and/or of the
stockholders or class of stockholders of the Corporation, as the case may be,
agree to any compromise or arrangement and to any reorganization of the
Corporation as a consequence of such compromise or arrangement, the said
compromise or arrangement and said reorganization shall, if sanctioned by the
court to which the said application has been made, be binding on all creditors
or class of creditors, and/or on all the stockholders or class of stockholders,
of the Corporation, as the case may be, and also on the Corporation.

                                      -17-

<PAGE>



         IN WITNESS WHEREOF, AAVID THERMAL TECHNOLOGIES, INC. has caused this
Restated Certificate of Incorporation to be signed by an authorized officer of
the Corporation this 2nd February, 2000.


                              By: /s/ BHARATAN R. PATEL
                                  ----------------------------------------------
                              Name: Bharatan R. Patel
                              Title: Chief Executive Officer and President

42250

<PAGE>

                                                                     Exhibit 3.2

                                     BY-LAWS

                                       OF

                        AAVID THERMAL TECHNOLOGIES, INC.,

                             A DELAWARE CORPORATION

                                    ARTICLE I

                                     OFFICES

         SECTION 1. REGISTERED OFFICE. The registered office of the corporation
in the State of Delaware shall be located at 1013 Centre Road, Wilmington,
County of New Castle Delaware 19805. The name of the corporation's registered
agent at such address shall be The Corporation Service Company. The registered
office and/or registered agent of the corporation may be changed from time to
time by action of the board of directors.

         SECTION 2. OTHER OFFICES. The corporation may also have offices at such
other places, both within and without the State of Delaware, as the board of
directors may from time to time determine or the business of the corporation may
require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         SECTION 1. PLACE AND TIME OF MEETINGS. An annual meeting of the
stockholders for the purpose of electing directors and conducting such other
proper business as may come before the meeting. The date, time and place of the
annual meeting shall be determined by the chairman of the board or the president
of the corporation; provided, that if neither the chairman of the board nor the
president acts, the board of directors shall determine the date, time and place
of such meeting.

         SECTION 2. SPECIAL MEETINGS. Special meetings of stockholders may be
called for any purpose and may be held at such time and place, within or without
the State of Delaware, as shall be stated in a notice of meeting or in a duly
executed waiver of notice thereof. Such meetings may be called at any time by
the board of directors, the chairman of the board or the president.

         SECTION 3. PLACE OF MEETINGS. The board of directors may designate any
place, either within or without the State of Delaware, as the place of meeting
for any annual meeting or for any special meeting called by the board of
directors. If no designation is made, or if a special meeting be otherwise
called, the place of meeting shall be the principal executive office of the
corporation.

<PAGE>

         SECTION 4. NOTICE. Whenever stockholders are required or permitted to
take action at a meeting, written or printed notice stating the place, date,
time, and, in the case of special meetings, the purpose or purposes, of such
meeting, shall be given to each stockholder entitled to vote at such meeting not
less than 10 nor more than 60 days before the date of the meeting. All such
notices shall be delivered, either personally or by mail, by or at the direction
of the board of directors, the chairman of the board, the president or the
secretary, and if mailed, such notice shall be deemed to be delivered when
deposited in the United States mail, postage prepaid, addressed to the
stockholder at his, her or its address as the same appears on the records of the
corporation. Attendance of a person at a meeting shall constitute a waiver of
notice of such meeting, except when the person attends for the express purpose
of objecting at the beginning of the meeting to the transaction of any business
because the meeting is not lawfully called or convened.

         SECTION 5. STOCKHOLDERS LIST. The officer having charge of the stock
ledger of the corporation shall make, at least 10 days before every meeting of
the stockholders, a complete list of the stockholders entitled to vote at such
meeting arranged in alphabetical order, showing the address of each stockholder
and the number of shares registered in the name of each stockholder. Such list
shall be open to the examination of any stockholder, for any purpose germane to
the meeting, during ordinary business hours, for a period of at least 10 days
prior to the meeting, either at a place within the city where the meeting is to
be held, which place shall be specified in the notice of the meeting or, if not
so specified, at the place where the meeting is to be held. The list shall also
be produced and kept at the time and place of the meeting during the whole time
thereof, and may be inspected by any stockholder who is present.

         SECTION 6. QUORUM. At any meeting of stockholders, the holders of a
majority of the shares of capital stock entitled to vote at such meeting,
present in person or represented by proxy, shall constitute a quorum, except as
otherwise provided by statute or by the certificate of incorporation. If a
quorum is not present, the holders of a majority of the shares present in person
or represented by proxy at the meeting, and entitled to vote at the meeting, may
adjourn the meeting to another time and/or place. When a specified item of
business requires a vote by a class or series (if the corporation shall then
have outstanding shares of more than one class or series) voting as a class, the
holders of a majority of the shares of such class or series shall constitute a
quorum (as to such class or series) for the transaction of such item of
business.

         SECTION 7. ADJOURNED MEETINGS. When a meeting is adjourned to another
time and place, notice need not be given of the adjourned meeting if the time
and place thereof are announced at the meeting at which the adjournment is
taken. At the adjourned meeting the corporation may transact any business which
might have been transacted at the original meeting. If the adjournment is for
more than thirty days, or if after the adjournment a new record date is fixed
for the adjourned meeting, a notice of the adjourned meeting shall be given to
each stockholder of record entitled to vote at the meeting.


<PAGE>

         SECTION 8. VOTE REQUIRED. When a quorum is present, the affirmative
vote of the majority of shares present in person or represented by proxy at the
meeting and entitled to vote on the subject matter shall be the act of the
stockholders, unless the question is one upon which by express provisions of an
applicable law or of the certificate of incorporation a different vote is
required, in which case such express provision shall govern and control the
decision of such question. Where a separate vote by class is required, the
affirmative vote of the majority of shares of such class present in person or
represented by proxy at the meeting shall be the act of such class.

         SECTION 9. VOTING RIGHTS. Except as otherwise provided by the General
Corporation Law of the State of Delaware or by the certificate of incorporation
of the corporation or any amendments thereto and subject to Section 3 of Article
VI of these by-laws, every stockholder shall at every meeting of the
stockholders be entitled to one vote in person or by proxy for each share of
common stock held by such stockholder.

         SECTION 10. PROXIES. Each stockholder entitled to vote at a meeting of
stockholders or to express consent or dissent to corporate action in writing
without a meeting may authorize another person or persons to act for him or her
by proxy, but no such proxy shall be voted or acted upon after three years from
its date, unless the proxy provides for a longer period.

         SECTION 11. ACTION BY WRITTEN CONSENT. Unless otherwise provided in the
certificate of incorporation, any action required to be taken at any annual or
special meeting of stockholders of the corporation, or any action which may be
taken at any annual or special meeting of such stockholders, may be taken
without a meeting, without prior notice and without a vote, if a consent or
consents in writing, setting forth the action so taken and bearing the dates of
signature of the stockholders who signed the consent or consents, shall be
signed by the holders of outstanding stock having not less than the minimum
number of votes that would be necessary to authorize or take such action at a
meeting at which all shares entitled to vote thereon were present and voted and
shall be delivered to the corporation by delivery to its registered office in
the state of Delaware, or the corporation's principal place of business, or an
officer or agent of the corporation having custody of the book or books in which
proceedings of meetings of the stockholders are recorded. Delivery made to the
corporation's registered office shall be by hand or by certified or registered
mail, return receipt requested. All consents properly delivered in accordance
with this section shall be deemed to be recorded when so delivered. No written
consent shall be effective to take the corporate action referred to therein
unless, within sixty days of the earliest dated consent delivered to the
corporation as required by this section, written consents signed by the holders
of a sufficient number of shares to take such corporate action are so recorded.
Prompt notice of the taking of the corporate action without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented in writing. Any action taken pursuant to such written consent or
consents of the stockholders shall have the same force and effect as if taken by
the stockholders at a meeting thereof.


<PAGE>

                                   ARTICLE III

                                    DIRECTORS

         SECTION 1. GENERAL POWERS. The business and affairs of the corporation
shall be managed by or under the direction of the board of directors.

         SECTION 2. NUMBER, ELECTION AND TERM OF OFFICE. The number of directors
which shall constitute the initial board of directors shall be two (2). The
holders of the corporation's class B common stock, par value $.0001 per share
(the "Class B Common Stock"), shall be entitled to elect both directors. The
directors shall be elected in this manner at the annual meeting of the
stockholders, except as provided in Section 4 of this Article III. Each director
elected shall hold office until a successor is duly elected and qualified or
until his or her earlier death, resignation or removal as hereinafter provided.

         SECTION 3. REMOVAL AND RESIGNATION. Any director or the entire board of
directors may be removed at any time, with or without cause, by the holders of a
majority of the shares then entitled to vote at an election of such directors.
Whenever the holders of any class or series are entitled to elect one or more
directors by the provisions of the corporation's certificate of incorporation,
the provisions of this section shall apply, in respect to the removal without
cause of a director or directors so elected, to the vote of the holders of the
outstanding shares of that class or series and not to the vote of the
outstanding shares as a whole.

         SECTION 4. VACANCIES. Vacancies and newly created directorships
resulting from any increase in the authorized number of directors may be filled
by a majority of the directors then in office, though less than a quorum, or by
a sole remaining director; provided, that (a) in the event the holders of a
majority of the shares then entitled to vote to remove a director (as provided
in Section 3 of this Article III), as a part of such removal such majority shall
also be entitled to elect a replacement therefor, and (b) if any such vacancy
has not been filled by the remaining directors within seven days of the date
such vacancy was created, the holders of a majority of the shares then entitled
to vote may fill such vacancy. Each director so chosen shall hold office until a
successor is duly elected and qualified or until his or her earlier death,
resignation or removal as herein provided. Whenever holders of any class or
classes of stock or series thereof are entitled to elect one or more directors
by the provisions of the certificate of incorporation, vacancies and newly
created directorships of such class or classes or series may be filled by a
majority of the directors elected by such class or classes or series thereof
then in office, or by a sole remaining director so elected, or, if there is no
director then serving in such capacity as a board member for such class or
classes or series, then such vacancy or new directorship shall be filled by the
vote of holders of a majority of such class or classes or series.

         SECTION 5. ANNUAL MEETINGS. The annual meeting of each newly elected
board of directors shall be held without other notice than this by-law
immediately after, and at the same place as, the annual meeting of stockholders.


<PAGE>

         SECTION 6. OTHER MEETINGS AND NOTICE. Regular meetings, other than the
annual meeting, of the board of directors may be held without notice at such
time and at such place as shall from time to time be determined by resolution of
the board. Special meetings of the board of directors may be called by or at the
request of the chairman of the board or the president on at least 24 hours
notice to each director, either personally, by telephone, by e-mail, by mail, by
facsimile or by telegraph.

         SECTION 7. VOTING RIGHTS. Except as otherwise provided by Certificate
of Incorporation of the corporation or any amendments thereto, each director
elected by the holders of Class B Common Stock shall have four votes with
respect to all matters requiring approval or action by the corporation's board
of directors or any committee of the board of directors of which such director
is a member and each director elected by the holders of any other class or
classes or series of the corporation's capital stock shall have one vote with
respect to all matters requiring approval or action by the corporation's board
of directors or any committee of the board of directors of which such director
is a member.

         SECTION 8. QUORUM, REQUIRED VOTE AND ADJOURNMENT. At any meeting of
directors, the holders of a majority of the votes entitled to be cast at such
meeting shall constitute a quorum, except as otherwise provided by statute or by
the certificate of incorporation. When a quorum is present, the affirmative vote
of directors holding a majority of votes at the meeting and entitled to vote on
the subject matter shall be the act of the directors. If a quorum shall not be
present at any meeting of the board of directors, the directors present thereat
may adjourn the meeting from time to time, without notice other than
announcement at the meeting, until a quorum shall be present.

         SECTION 9. COMMITTEES. The board of directors may, by resolution passed
by directors holding a majority of the votes entitled to be cast, designate one
or more committees, each committee to consist of one or more of the directors of
the corporation or other persons, which to the extent provided in such
resolution or these by-laws shall have and may exercise the powers of the board
of directors in the management and affairs of the corporation except as
otherwise limited by law. The board of directors may designate one or more
directors as alternate members of any committee, who may replace any absent or
disqualified member at any meeting of the committee. Such committee or
committees shall have such name or names as may be determined from time to time
by resolution adopted by the board of directors. Each committee shall keep
regular minutes of its meetings and report the same to the board of directors
when required.

         SECTION 10. COMMITTEE RULES. Each committee of the board of directors
may fix its own rules of procedure and shall hold its meetings as provided by
such rules, except as may otherwise be provided by a resolution of the board of
directors designating such committee. Unless otherwise provided in such a
resolution, the presence of directors holding at least a majority of the votes
entitled to be cast by the entire committee shall be necessary to constitute a
quorum. In the event that a member and that member's alternate, if alternates
are designated by the board of directors as provided in Section 9 of


<PAGE>

this Article III, of such committee is or are absent or disqualified, the member
or members thereof present at any meeting and not disqualified from voting,
whether or not such member or members constitute a quorum, may unanimously
appoint another member of the board of directors to act at the meeting in place
of any such absent or disqualified member.

         SECTION 11. COMMUNICATIONS EQUIPMENT. Members of the board of directors
or any committee thereof may participate in and act at any meeting of such board
or committee through the use of a conference telephone or other communications
equipment by means of which all persons participating in the meeting can hear
each other, and participation in the meeting pursuant to this section shall
constitute presence in person at the meeting.

         SECTION 12. WAIVER OF NOTICE AND PRESUMPTION OF ASSENT. Any member of
the board of directors or any committee thereof who is present at a meeting
shall be conclusively presumed to have waived notice of such meeting except when
such member attends for the express purpose of objecting at the beginning of the
meeting to the transaction of any business because the meeting is not lawfully
called or convened. Such member shall be conclusively presumed to have assented
to any action taken unless his or her dissent shall be entered in the minutes of
the meeting or unless his or her written dissent to such action shall be filed
with the person acting as the secretary of the meeting before the adjournment
thereof or shall be forwarded by registered mail to the secretary of the
corporation immediately after the adjournment of the meeting. Such right to
dissent shall not apply to any member who voted in favor of such action.

         SECTION 13. ACTION BY WRITTEN CONSENT. Unless otherwise restricted by
the certificate of incorporation, any action required or permitted to be taken
at any meeting of the board of directors, or of any committee thereof, may be
taken without a meeting if all members of the board or committee, as the case
may be, consent thereto in writing, and the writing or writings are filed with
the minutes of proceedings of the board or committee.

                                   ARTICLE IV

                                    OFFICERS

         SECTION 1. NUMBER. The officers of the corporation shall be elected by
the board of directors and shall consist of a president and secretary, and such
other officers and assistant officers as may be deemed necessary or desirable by
the board of directors. Any number of offices may be held by the same person. In
its discretion, the board of directors may choose not to fill any office for any
period as it may deem advisable.

         SECTION 2. ELECTION AND TERM OF OFFICE. The officers of the corporation
shall be elected annually by the board of directors at its first meeting held
after each annual meeting of stockholders or as soon thereafter as conveniently
may be. Vacancies may be filled or new offices created and filled at any meeting
of the board of directors. Each


<PAGE>

officer shall hold office until a successor is duly elected and qualified or
until his or her earlier death, resignation or removal as hereinafter provided.

         SECTION 3. REMOVAL. Any officer or agent elected by the board of
directors may be removed by the board of directors or the chairman of the board
whenever in its or his judgment the best interests of the corporation would be
served thereby, but such removal shall be without prejudice to the contract
rights, if any, of the person so removed.

         SECTION 4. VACANCIES. Any vacancy occurring in any office because of
death, resignation, removal, disqualification or otherwise, may be filled by the
board of directors for the unexpired portion of the term by the board of
directors then in office.

         SECTION 5. COMPENSATION. Compensation of all officers shall be fixed by
the board of directors, and no officer shall be prevented from receiving such
compensation by virtue of his or her also being a director of the corporation.

         SECTION 6. CHAIRMAN OF THE BOARD. The Chairman of the Board shall
preside at all meetings of the board of directors and stockholders, may exercise
all of the powers of the chief executive officer or president and shall have
such other powers and perform such other duties as may be prescribed by the
board of directors or provided in these by-laws. Whenever the chief executive
officer or president is unable to serve, by reason of sickness, absence or
otherwise, the chairman of the board shall perform all the duties and
responsibilities thereof.

         SECTION 7. THE PRESIDENT. The president shall be the chief executive
officer of the corporation and shall have such powers and perform such duties as
may be prescribed by the chairman of the board, the board of directors, or these
by-laws.

         SECTION 8. VICE PRESIDENTS. The vice president, or if there shall be
more than one, the vice presidents in the order determined by the board of
directors, shall, in the absence or disability of the president, act with all of
the powers and be subject to all the restrictions of the president. The vice
presidents shall also perform such other duties and have such other powers as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe.

         SECTION 9. THE SECRETARY AND ASSISTANT SECRETARIES. The secretary shall
attend all meetings of the board of directors, all meetings of the committees
thereof and all meetings of the stockholders and record all the proceedings of
the meetings in a book or books to be kept for that purpose. Under the
president's supervision, the secretary shall give, or cause to be given, all
notices required to be given by these by-laws or by law; shall have such powers
and perform such duties as the board of directors, the chairman of the board,
the president or these by-laws may, from time to time, prescribe; and shall have
custody of the corporate seal of the corporation. The secretary, or an assistant
secretary, shall have authority to affix the corporate seal to any instrument
requiring it and when so affixed, it may be attested by his or her signature or
by the signature of such assistant secretary. The board of directors may give
general authority to any other officer


<PAGE>

to affix the seal of the corporation and to attest the affixing by his or her
signature. The assistant secretary, or if there be more than one, the assistant
secretaries in the order determined by the board of directors, shall, in the
absence or disability of the secretary, perform the duties and exercise the
powers of the secretary and shall perform such other duties and have such other
powers as the board of directors, the chairman of the board, the president, or
secretary may, from time to time, prescribe.

         SECTION 10. THE TREASURER AND ASSISTANT TREASURER. The treasurer shall
have the custody of the corporate funds and securities; shall keep full and
accurate accounts of receipts and disbursements in books belonging to the
corporation; shall deposit all monies and other valuable effects in the name and
to the credit of the corporation as may be ordered by the board of directors;
shall cause the funds of the corporation to be disbursed when such disbursements
have been duly authorized, taking proper vouchers for such disbursements; and
shall render to the president and the board of directors, at its regular meeting
or when the board of directors so requires, an account of the corporation; shall
have such powers and perform such duties as the board of directors, the chairman
of the board, the president or these by-laws may, from time to time, prescribe.
If required by the board of directors, the treasurer shall give the corporation
a bond (which shall be rendered every six years) in such sums and with such
surety or sureties as shall be satisfactory to the board of directors for the
faithful performance of the duties of the office of treasurer and for the
restoration to the corporation, in case of death, resignation, retirement, or
removal from office, of all books, papers, vouchers, money, and other property
of whatever kind in the possession or under the control of the treasurer
belonging to the corporation. The assistant treasurer, or if there shall be more
than one, the assistant treasurers in the order determined by the board of
directors, shall in the absence or disability of the treasurer, perform the
duties and exercise the powers of the treasurer. The assistant treasurers shall
perform such other duties and have such other powers as the board of directors,
the chairman of the board, the president or treasurer may, from time to time,
prescribe.

         SECTION 11. OTHER OFFICERS, ASSISTANT OFFICERS AND AGENTS. Officers,
assistant officers and agents, if any, other than those whose duties are
provided for in these by-laws, shall have such authority and perform such duties
as may from time to time be prescribed by resolution of the board of directors.

         SECTION 12. ABSENCE OR DISABILITY OF OFFICERS. In the case of the
absence or disability of any officer of the corporation and of any person hereby
authorized to act in such officer's place during such officer's absence or
disability, the board of directors may by resolution delegate the powers and
duties of such officer to any other officer or to any director, or to any other
person whom it may select.


<PAGE>

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

         SECTION 1. NATURE OF INDEMNITY. Each person who was or is made a party
or is threatened to be made a party to or is involved in any action, suit or
proceeding, whether civil, criminal, administrative or investigative
(hereinafter a "proceeding"), by reason of the fact that he or she, or a person
of whom he or she is the legal representative, is or was a director, officer,
employee or agent of the corporation or is or was serving at the request of the
corporation as a director, officer, employee, fiduciary, or agent of another
corporation or of a partnership, joint venture, trust or other enterprise, shall
be indemnified and held harmless by the corporation unless prohibited from doing
so by the General Corporation Law of the State of Delaware, as the same exists
or may hereafter be amended (but, in the case of any such amendment, only to the
extent that such amendment permits the corporation to provide broader
indemnification rights than said law permitted the corporation to provide prior
to such amendment) against all expense, liability and loss (including attorneys'
fees actually and reasonably incurred by such person in connection with such
proceeding) and such indemnification shall inure to the benefit of his or her
heirs, executors and administrators; provided, however, that, except as provided
in Section 2 hereof, the corporation shall indemnify any such person seeking
indemnification in connection with a proceeding initiated by such person only if
such proceeding was authorized by the board of directors of the corporation.

         SECTION 2. PROCEDURE FOR INDEMNIFICATION OF DIRECTORS AND OFFICERS. Any
indemnification of a director or officer of the corporation under Section 1 of
this Article V or advance of expenses under Section 5 of this Article V shall be
made promptly, and in any event within 30 days, upon the written request of the
director or officer. If a determination by the corporation that the director or
officer is entitled to indemnification pursuant to this Article V is required,
and the corporation fails to respond within sixty days to a written request for
indemnity, the corporation shall be deemed to have approved the request. If the
corporation denies a written request for indemnification or advancing of
expenses, in whole or in part, or if payment in full pursuant to such request is
not made within 30 days, the director or officer may petition any court of
competent jurisdiction to determine his or her right to indemnification or
advances pursuant to this Article V. Such person's costs and expenses incurred
in connection with successfully establishing his or her right to
indemnification, in whole or in part, in any such action shall also be
indemnified by the corporation. It shall be a defense to any such action (other
than an action brought to enforce a claim for expenses incurred in defending any
proceeding in advance of its final disposition where the required undertaking,
if any, has been tendered to the corporation) that the claimant has not met the
standards of conduct which make it permissible under the General Corporation Law
of the State of Delaware for the corporation to indemnify the claimant for the
amount claimed, but the burden of such defense shall be on the corporation.
Neither the failure of the corporation (including its board of directors,
independent legal counsel, or its stockholders) to have made a determination
prior to the commencement of such action that indemnification of the


<PAGE>

claimant is permissible in the circumstances because he or she has met the
applicable standard of conduct set forth in the General Corporation Law of the
State of Delaware, nor an actual determination by the corporation (including its
board of directors, independent legal counsel, or its stockholders) that the
claimant has not met such applicable standard of conduct, shall be a defense to
the action or create a presumption that the claimant has not met the applicable
standard of conduct.

         SECTION 3. ARTICLE NOT EXCLUSIVE. The rights to indemnification and the
payment of expenses incurred in defending a proceeding in advance of its final
disposition conferred in this Article V shall not be exclusive of any other
right which any person may have or hereafter acquire under any statute,
provision of the certificate of incorporation, by-law, agreement, vote of
stockholders or disinterested directors or otherwise.

         SECTION 4. INSURANCE. The corporation may purchase and maintain
insurance on its own behalf and on behalf of any person who is or was a
director, officer, employee, fiduciary, or agent of the corporation or was
serving at the request of the corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise against any liability asserted against him or her and incurred by him
or her in any such capacity, whether or not the corporation would have the power
to indemnify such person against such liability under this Article V.

         SECTION 5. EXPENSES. Expenses incurred by any person described in
Section 1 of this Article V in defending a proceeding shall be paid by the
corporation in advance of such proceeding's final disposition upon receipt of an
undertaking by or on behalf of the director or officer to repay such amount if
it shall ultimately be determined that he or she is not entitled to be
indemnified by the corporation. Such expenses incurred by other employees and
agents shall be so paid upon such terms and conditions, if any, as the board of
directors deems appropriate.

         SECTION 6. EMPLOYEES AND AGENTS. Persons who are not covered by the
foregoing provisions of this Article V and who are or were employees or agents
of the corporation, or who are or were serving at the request of the corporation
as employees or agents of another corporation, partnership, joint venture, trust
or other enterprise, may be indemnified to the extent authorized at any time or
from time to time by the board of directors.

         SECTION 7. CONTRACT RIGHTS. The provisions of this Article V shall be
deemed to be a contract right between the corporation and each director or
officer who serves in any such capacity at any time while this Article V and the
relevant provisions of the General Corporation Law of the State of Delaware or
other applicable law are in effect, and any repeal or modification of this
Article V or any such law shall not affect any rights or obligations then
existing with respect to any state of facts or proceeding then existing. The
adoption of this Article V shall not abridge or limit any rights of any person
otherwise entitled to indemnification from the corporation pursuant to any prior
by-law provision, resolution of the directors, contract or otherwise.


<PAGE>

         SECTION 8. MERGER OR CONSOLIDATION. For purposes of this Article V,
references to "the corporation" shall include, in addition to the resulting
corporation, any constituent corporation (including any constituent of a
constituent) absorbed in a consolidation or merger which, if its separate
existence had continued, would have had power and authority to indemnify its
directors, officers, and employees or agents, so that any person who is or was a
director, officer, employee or agent of such constituent corporation, or is or
was serving at the request of such constituent corporation as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise, shall stand in the same position under this Article V
with respect to the resulting or surviving corporation as he or she would have
with respect to such constituent corporation if its separate existence had
continued.

                                   ARTICLE VI

                              CERTIFICATES OF STOCK

         SECTION 1. FORM. Every holder of stock in the corporation shall be
entitled to have a certificate, signed by, or in the name of the corporation by
the chairman of the board, president, president or a vice president and the
secretary or an assistant secretary of the corporation, certifying the number of
shares owned by such holder in the corporation. If such a certificate is
countersigned (1) by a transfer agent or an assistant transfer agent other than
the corporation or its employee or (2) by a registrar, other than the
corporation or its employee, the signature of any such chairman of the board,
president, president, vice president, secretary, or assistant secretary may be
facsimiles. In case any officer or officers who have signed, or whose facsimile
signature or signatures have been used on, any such certificate or certificates
shall cease to be such officer or officers of the corporation whether because of
death, resignation or otherwise before such certificate or certificates have
been delivered by the corporation, such certificate or certificates may
nevertheless be issued and delivered as though the person or persons who signed
such certificate or certificates or whose facsimile signature or signatures have
been used thereon had not ceased to be such officer or officers of the
corporation. All certificates for shares shall be consecutively numbered or
otherwise identified. The name of the person to whom the shares represented
thereby are issued, with the number of shares and date of issue, shall be
entered on the books of the corporation. Shares of stock of the corporation
shall only be transferred on the books of the corporation by the holder of
record thereof or by such holder's attorney duly authorized in writing, upon
surrender to the corporation of the certificate or certificates for such shares
endorsed by the appropriate person or persons, with such evidence of the
authenticity of such endorsement, transfer, authorization, and other matters as
the corporation may reasonably require, and accompanied by all necessary stock
transfer stamps. In that event, it shall be the duty of the corporation to issue
a new certificate to the person entitled thereto, cancel the old certificate or
certificates, and record the transaction on its books. The board of directors
may appoint a bank or trust company organized under the laws of the United
States or any state thereof to act as its transfer agent or registrar, or both
in connection with the transfer of any class or series of securities of the
corporation.


<PAGE>

         SECTION 2. LOST CERTIFICATES. The board of directors may direct a new
certificate or certificates to be issued in place of any certificate or
certificates previously issued by the corporation alleged to have been lost,
stolen, or destroyed, upon the making of an affidavit of that fact by the person
claiming the certificate of stock to be lost, stolen, or destroyed. When
authorizing such issue of a new certificate or certificates, the board of
directors may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost, stolen, or destroyed certificate or
certificates, or his or her legal representative, to give the corporation a bond
sufficient to indemnify the corporation against any claim that may be made
against the corporation on account of the loss, theft or destruction of any such
certificate or the issuance of such new certificate.

         SECTION 3. FIXING A RECORD DATE FOR STOCKHOLDER MEETINGS. In order that
the corporation may determine the stockholders entitled to notice of or to vote
at any meeting of stockholders or any adjournment thereof, the board of
directors may fix a record date, which record date shall not precede the date
upon which the resolution fixing the record date is adopted by the board of
directors, and which record date shall not be more than sixty nor less than ten
days before the date of such meeting. If no record date is fixed by the board of
directors, the record date for determining stockholders entitled to notice of or
to vote at a meeting of stockholders shall be the close of business on the next
day preceding the day on which notice is given, or if notice is waived, at the
close of business on the day next preceding the day on which the meeting is
held. A determination of stockholders of record entitled to notice of or to vote
at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

         SECTION 4. FIXING A RECORD DATE FOR ACTION BY WRITTEN CONSENT. In order
that the corporation may determine the stockholders entitled to consent to
corporate action in writing without a meeting, the board of directors may fix a
record date, which record date shall not precede the date upon which the
resolution fixing the record date is adopted by the board of directors, and
which date shall not be more than ten days after the date upon which the
resolution fixing the record date is adopted by the board of directors. If no
record date has been fixed by the board of directors, the record date for
determining stockholders entitled to consent to corporate action in writing
without a meeting, when no prior action by the board of directors is required by
statute, shall be the first date on which a signed written consent setting forth
the action taken or proposed to be taken is delivered to the corporation by
delivery to its registered office in the State of Delaware, its principal place
of business, or an officer or agent of the corporation having custody of the
book in which proceedings of meetings of stockholders are recorded. Delivery
made to the corporation's registered office shall be by hand or by certified or
registered mail, return receipt requested. If no record date has been fixed by
the board of directors and prior action by the board of directors is required by
statute, the record date for determining stockholders entitled to consent to
corporate action in writing without a meeting shall be at the close of business
on the day on which the board of directors adopts the resolution taking such
prior action.


<PAGE>

         SECTION 5. FIXING A RECORD DATE FOR OTHER PURPOSES. In order that the
corporation may determine the stockholders entitled to receive payment of any
dividend or other distribution or allotment or any rights or the stockholders
entitled to exercise any rights in respect of any change, conversion or exchange
of stock, or for the purposes of any other lawful action, the board of directors
may fix a record date, which record date shall not precede the date upon which
the resolution fixing the record date is adopted, and which record date shall be
not more than sixty days prior to such action. If no record date is fixed, the
record date for determining stockholders for any such purpose shall be at the
close of business on the day on which the board of directors adopts the
resolution relating thereto.

         SECTION 6. REGISTERED STOCKHOLDERS. Prior to the surrender to the
corporation of the certificate or certificates for a share or shares of stock
with a request to record the transfer of such share or shares, the corporation
may treat the registered owner as the person entitled to receive dividends, to
vote, to receive notifications, and otherwise to exercise all the rights and
powers of an owner. The corporation shall not be bound to recognize any
equitable or other claim to or interest in such share or shares on the part of
any other person, whether or not it shall have express or other notice thereof.

         SECTION 7. SUBSCRIPTIONS FOR STOCK. Unless otherwise provided for in
the subscription agreement, subscriptions for shares shall be paid in full at
such time, or in such installments and at such times, as shall be determined by
the board of directors. Any call made by the board of directors for payment on
subscriptions shall be uniform as to all shares of the same class or as to all
shares of the same series. In case of default in the payment of any installment
or call when such payment is due, the corporation may proceed to collect the
amount due in the same manner as any debt due the corporation.

                                   ARTICLE VII

                               GENERAL PROVISIONS

         SECTION 1. DIVIDENDS. Dividends upon the capital stock of the
corporation, subject to the provisions of the certificate of incorporation, if
any, may be declared by the board of directors at any regular or special
meeting, pursuant to law. Dividends may be paid in cash, in property, or in
shares of the capital stock, subject to the provisions of the certificate of
incorporation. Before payment of any dividend, there may be set aside out of any
funds of the corporation available for dividends such sum or sums as the
directors from time to time, in their absolute discretion, think proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or any other purpose
and the directors may modify or abolish any such reserve in the manner in which
it was created.

         SECTION 2. CHECKS, DRAFTS OR ORDERS. All checks, drafts, or other
orders for the payment of money by or to the corporation and all notes and other
evidences of indebtedness issued in the name of the corporation shall be signed
by such officer or


<PAGE>

officers, agent or agents of the corporation, and in such manner, as shall be
determined by resolution of the board of directors or a duly authorized
committee thereof.

         SECTION 3. CONTRACTS. The board of directors may authorize any officer
or officers, or any agent or agents, of the corporation to enter into any
contract or to execute and deliver any instrument in the name of and on behalf
of the corporation, and such authority may be general or confined to specific
instances.

         SECTION 4. LOANS. The corporation may lend money to, or guarantee any
obligation of, or otherwise assist any officer or other employee of the
corporation or of its subsidiary, including any officer or employee who is a
director of the corporation or its subsidiary, whenever, in the judgment of the
directors, such loan, guaranty or assistance may reasonably be expected to
benefit the corporation. The loan, guaranty or other assistance may be with or
without interest, and may be unsecured, or secured in such manner as the board
of directors shall approve, including, without limitation, a pledge of shares of
stock of the corporation. Nothing in this section contained shall be deemed to
deny, limit or restrict the powers of guaranty or warranty of the corporation at
common law or under any statute.

         SECTION 5. FISCAL YEAR. The fiscal year of the corporation shall be
fixed by resolution of the board of directors.

         SECTION 6. CORPORATE SEAL. The board of directors shall provide a
corporate seal that shall be in the form of a circle and shall have inscribed
thereon the name of the corporation and the words "Corporate Seal, Delaware".
The seal may be used by causing it or a facsimile thereof to be impressed or
affixed or reproduced or otherwise.

         SECTION 7. VOTING SECURITIES OWNED BY CORPORATION. Voting securities in
any other corporation held by the corporation shall be voted by the chairman of
the board or the president, unless the board of directors specifically confers
authority to vote with respect thereto, which authority may be general or
confined to specific instances, upon some other person or officer. Any person
authorized to vote securities shall have the power to appoint proxies, with
general power of substitution.

         SECTION 8. INSPECTION OF BOOKS AND RECORDS. Any stockholder of record,
in person or by attorney or other agent, shall, upon written demand under oath
stating the purpose thereof, have the right during the usual hours for business
to inspect for any proper purpose the corporation's stock ledger, a list of its
stockholders, and its other books and records, and to make copies or extracts
therefrom. A proper purpose shall mean any purpose reasonably related to such
person's interest as a stockholder. In every instance where an attorney or other
agent shall be the person who seeks the right to inspection, the demand under
oath shall be accompanied by a power of attorney or such other writing which
authorizes the attorney or other agent to so act on behalf of the stockholder.
The demand under oath shall be directed to the corporation at its registered
office in the State of Delaware or at its principal place of business.


<PAGE>

         SECTION 9. SECTION HEADINGS. Section headings in these by-laws are for
convenience of reference only and shall not be given any substantive effect in
limiting or otherwise construing any provision herein.

         SECTION 10. INCONSISTENT PROVISIONS. In the event that any provision of
these by-laws is or becomes inconsistent with any provision of the certificate
of incorporation, the General Corporation Law of the State of Delaware or any
other applicable law, the provision of these by-laws shall not be given any
effect to the extent of such inconsistency but shall otherwise be given full
force and effect.

                                  ARTICLE VIII

                                   AMENDMENTS

         These by-laws may be amended, altered, or repealed and new by-laws
adopted at any meeting of the board of directors by a majority vote. The fact
that the power to adopt, amend, alter, or repeal the by-laws has been conferred
upon the board of directors shall not divest the stockholders of the same
powers.


<PAGE>

                                                                     Exhibit 3.3

                          CERTIFICATE OF INCORPORATION

                                       OF

                          AAVID THERMAL PRODUCTS, INC.

         FIRST: The name of the corporation is AAVID THERMAL PRODUCTS, INC. (the
"Corporation").

         SECOND: The address of the Corporation's registered office in the State
of Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware
19805. The name of the registered agent at such address is Corporation Service
Company.

         THIRD: The nature of the business or purposes to be conducted or
promoted is to engage in any lawful act or activity for which corporations may
be organized under the General Corporation Law of the State of Delaware.

         FOURTH: The total number of shares of stock which the Corporation has
authority to issue is 3,000 shares, all of which shall be Common Stock, with a
par value of $.01 per share.

         FIFTH: In furtherance and not in limitation of the powers conferred by
statute, the Board of Directors of the Corporation is expressly authorized to
make, alter or repeal the Bylaws of the Corporation.

         SIXTH: The Corporation shall indemnify, to the fullest extent permitted
by Section 145 of the General Corporation Law of Delaware, as amended from time
to time, all persons who it may indemnify pursuant thereto. The personal
liability of a director of the Corporation to the Corporation or its
stockholders for monetary damages for breach of fiduciary duty as a director
shall be limited to the fullest extent permitted by the General Corporation Law
of the State of Delaware, as it now exists or may hereafter be amended. Any
repeal or modification of this paragraph by the stockholders of the Corporation
shall not adversely affect any right or protection of a director of the
Corporation existing at the time of such repeal or modification.

         SEVENTH: The name and mailing address of the sole incorporator is as
follows: Cheryl York, 511 16th Street, Suite 700, Denver, CO 80202.

         I, THE UNDERSIGNED, for the purpose of forming a corporation under the
laws of the State of Delaware, do make, file and record this Certificate, and do
certify that the facts herein stated are true, and I have accordingly hereunto
set my hand this 26th of January, 1999.

                                        By: /s/ CHERYL YORK
                                            ------------------------------------
                                                        Cheryl York

<PAGE>

                                                                     Exhibit 3.4

                                     BY-LAWS

                                       OF

                          AAVID THERMAL PRODUCTS, INC.

                             A DELAWARE CORPORATION

                                    ARTICLE I

                                     OFFICES

         SECTION 1. REGISTERED OFFICE. The registered office of the corporation
in the State of Delaware shall be located at 1013 Centre Road, Wilmington,
County of New Castle. The name of the corporation's registered agent at such
address shall be Corporation Service Company. The registered office and/or
registered agent of the corporation may be changed from time to time by action
of the board of directors.

         SECTION 2. OTHER OFFICES. The corporation may also have offices at such
other places, both within and without the State of Delaware, as the board of
directors may from time to time determine or the business of the corporation may
require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         SECTION 1. PLACE AND TIME OF MEETINGS. An annual meeting of the
stockholders for the purpose of electing directors and conducting such other
proper business as may come before the meeting. The date, time and place of the
annual meeting shall be determined by the chairman of the board or the president
of the corporation; provided, that if neither the chairman of the board nor the
president acts, the board of directors shall determine the date, time and place
of such meeting.

         SECTION 2. SPECIAL MEETINGS. Special meetings of stockholders may be
called for any purpose and may be held at such time and place, within or without
the State of Delaware, as shall be stated in a notice of meeting or in a duly
executed waiver of notice thereof. Such meetings may be called at any time by
the board of directors, the chairman of the board or the president.

         SECTION 3. PLACE OF MEETINGS. The board of directors may designate any
place, either within or without the State of Delaware, as the place of meeting
for any annual meeting or for any special meeting called by the board of
directors. If no designation is made, or if a special meeting be otherwise
called, the place of meeting shall be the principal executive office of the
corporation.


<PAGE>

         SECTION 4. NOTICE. Whenever stockholders are required or permitted to
take action at a meeting, written or printed notice stating the place, date,
time, and, in the case of special meetings, the purpose or purposes, of such
meeting, shall be given to each stockholder entitled to vote at such meeting not
less than 10 nor more than 60 days before the date of the meeting. All such
notices shall be delivered, either personally or by mail, by or at the direction
of the board of directors, the chairman of the board, the president or the
secretary, and if mailed, such notice shall be deemed to be delivered when
deposited in the United States mail, postage prepaid, addressed to the
stockholder at his, her or its address as the same appears on the records of the
corporation. Attendance of a person at a meeting shall constitute a waiver of
notice of such meeting, except when the person attends for the express purpose
of objecting at the beginning of the meeting to the transaction of any business
because the meeting is not lawfully called or convened.

         SECTION 5. STOCKHOLDERS LIST. The officer having charge of the stock
ledger of the corporation shall make, at least 10 days before every meeting of
the stockholders, a complete list of the stockholders entitled to vote at such
meeting arranged in alphabetical order, showing the address of each stockholder
and the number of shares registered in the name of each stockholder. Such list
shall be open to the examination of any stockholder, for any purpose germane to
the meeting, during ordinary business hours, for a period of at least 10 days
prior to the meeting, either at a place within the city where the meeting is to
be held, which place shall be specified in the notice of the meeting or, if not
so specified, at the place where the meeting is to be held. The list shall also
be produced and kept at the time and place of the meeting during the whole time
thereof, and may be inspected by any stockholder who is present.

         SECTION 6. QUORUM. At any meeting of stockholders, the holders of a
majority of the shares of capital stock entitled to vote at such meeting,
present in person or represented by proxy, shall constitute a quorum, except as
otherwise provided by statute or by the certificate of incorporation. If a
quorum is not present, the holders of a majority of the shares present in person
or represented by proxy at the meeting, and entitled to vote at the meeting, may
adjourn the meeting to another time and/or place. When a specified item of
business requires a vote by a class or series (if the corporation shall then
have outstanding shares of more than one class or series) voting as a class, the
holders of a majority of the shares of such class or series shall constitute a
quorum (as to such class or series) for the transaction of such item of
business.

         SECTION 7. ADJOURNED MEETINGS. When a meeting is adjourned to another
time and place, notice need not be given of the adjourned meeting if the time
and place thereof are announced at the meeting at which the adjournment is
taken. At the adjourned meeting the corporation may transact any business which
might have been transacted at the original meeting. If the adjournment is for
more than thirty days, or if after the adjournment a new record date is fixed
for the adjourned meeting, a notice of the adjourned meeting shall be given to
each stockholder of record entitled to vote at the meeting.


<PAGE>

         SECTION 8. VOTE REQUIRED. When a quorum is present, the affirmative
vote of the majority of shares present in person or represented by proxy at the
meeting and entitled to vote on the subject matter shall be the act of the
stockholders, unless the question is one upon which by express provisions of an
applicable law or of the certificate of incorporation a different vote is
required, in which case such express provision shall govern and control the
decision of such question. Where a separate vote by class is required, the
affirmative vote of the majority of shares of such class present in person or
represented by proxy at the meeting shall be the act of such class.

         SECTION 9. VOTING RIGHTS. Except as otherwise provided by the General
Corporation Law of the State of Delaware or by the certificate of incorporation
of the corporation or any amendments thereto and subject to Section 3 of Article
VI of these by-laws, every stockholder shall at every meeting of the
stockholders be entitled to one vote in person or by proxy for each share of
common stock held by such stockholder.

         SECTION 10. PROXIES. Each stockholder entitled to vote at a meeting of
stockholders or to express consent or dissent to corporate action in writing
without a meeting may authorize another person or persons to act for him or her
by proxy, but no such proxy shall be voted or acted upon after three years from
its date, unless the proxy provides for a longer period.

         SECTION 11. ACTION BY WRITTEN CONSENT. Unless otherwise provided in the
certificate of incorporation, any action required to be taken at any annual or
special meeting of stockholders of the corporation, or any action which may be
taken at any annual or special meeting of such stockholders, may be taken
without a meeting, without prior notice and without a vote, if a consent or
consents in writing, setting forth the action so taken and bearing the dates of
signature of the stockholders who signed the consent or consents, shall be
signed by the holders of outstanding stock having not less than the minimum
number of votes that would be necessary to authorize or take such action at a
meeting at which all shares entitled to vote thereon were present and voted and
shall be delivered to the corporation by delivery to its registered office in
the state of Delaware, or the corporation's principal place of business, or an
officer or agent of the corporation having custody of the book or books in which
proceedings of meetings of the stockholders are recorded. Delivery made to the
corporation's registered office shall be by hand or by certified or registered
mail, return receipt requested. All consents properly delivered in accordance
with this section shall be deemed to be recorded when so delivered. No written
consent shall be effective to take the corporate action referred to therein
unless, within sixty days of the earliest dated consent delivered to the
corporation as required by this section, written consents signed by the holders
of a sufficient number of shares to take such corporate action are so recorded.
Prompt notice of the taking of the corporate action without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented in writing. Any action taken pursuant to such written consent or
consents of the stockholders shall have the same force and effect as if taken by
the stockholders at a meeting thereof.

<PAGE>

                                   ARTICLE III

                                    DIRECTORS

         SECTION 1. GENERAL POWERS. The business and affairs of the corporation
shall be managed by or under the direction of the board of directors.

         SECTION 2. NUMBER, ELECTION AND TERM OF OFFICE. The number of directors
which shall constitute the initial board of directors shall be one (1). The
directors shall be elected by a plurality of the votes of the shares present in
person or represented by proxy at the meeting and entitled to vote in the
election of directors. The directors shall be elected in this manner at the
annual meeting of the stockholders, except as provided in Section 4 of this
Article III. Each director elected shall hold office until a successor is duly
elected and qualified or until his or her earlier death, resignation or removal
as hereinafter provided.

         SECTION 3. REMOVAL AND RESIGNATION. Any director or the entire board of
directors may be removed at any time, with or without cause, by the holders of a
majority of the shares then entitled to vote at an election of directors.
Whenever the holders of any class or series are entitled to elect one or more
directors by the provisions of the corporation's certificate of incorporation,
the provisions of this section shall apply, in respect to the removal without
cause of a director or directors so elected, to the vote of the holders of the
outstanding shares of that class or series and not to the vote of the
outstanding shares as a whole.

         SECTION 4. VACANCIES. Vacancies and newly created directorships
resulting from any increase in the authorized number of directors may be filled
by a majority of the directors then in office, though less than a quorum, or by
a sole remaining director; provided, that (a) in the event the holders of a
majority of the shares then entitled to vote to remove a director (as provided
in Section 3 of Article III of these by-laws), as a part of such removal such
majority shall also be entitled to elect a replacement therefor, and (b) if any
such vacancy has not been filled by the remaining directors within seven days of
the date such vacancy was created, the holders of a majority of the shares then
entitled to vote may fill such vacancy. Each director so chosen shall hold
office until a successor is duly elected and qualified or until his or her
earlier death, resignation or removal as herein provided. Whenever holders of
any class or classes of stock or series thereof are entitled to elect one or
more directors by the provisions of the certificate of incorporation, vacancies
and newly created directorships of such class or classes or series may be filled
by a majority of the directors elected by such class or classes or series
thereof then in office, or by a sole remaining director so elected.

         SECTION 5. ANNUAL MEETINGS. The annual meeting of each newly elected
board of directors shall be held without other notice than this by-law
immediately after, and at the same place as, the annual meeting of stockholders.


<PAGE>

         SECTION 6. OTHER MEETINGS AND NOTICE. Regular meetings, other than the
annual meeting, of the board of directors may be held without notice at such
time and at such place as shall from time to time be determined by resolution of
the board. Special meetings of the board of directors may be called by or at the
request of the chairman of the board or the president on at least 24 hours
notice to each director, either personally, by telephone, by e-mail, by mail, by
facsimile or by telegraph.

         SECTION 7. QUORUM, REQUIRED VOTE AND ADJOURNMENT. A majority of the
total number of directors shall constitute a quorum for the transaction of
business. The vote of a majority of directors present at a meeting at which a
quorum is present shall be the act of the board of directors. If a quorum shall
not be present at any meeting of the board of directors, the directors present
thereat may adjourn the meeting from time to time, without notice other than
announcement at the meeting, until a quorum shall be present.

         SECTION 8. COMMITTEES. The board of directors may, by resolution passed
by a majority of the whole board, designate one or more committees, each
committee to consist of one or more of the directors of the corporation or other
persons, which to the extent provided in such resolution or these by-laws shall
have and may exercise the powers of the board of directors in the management and
affairs of the corporation except as otherwise limited by law. The board of
directors may designate one or more directors as alternate members of any
committee, who may replace any absent or disqualified member at any meeting of
the committee. Such committee or committees shall have such name or names as may
be determined from time to time by resolution adopted by the board of directors.
Each committee shall keep regular minutes of its meetings and report the same to
the board of directors when required.

         SECTION 9. COMMITTEE RULES. Each committee of the board of directors
may fix its own rules of procedure and shall hold its meetings as provided by
such rules, except as may otherwise be provided by a resolution of the board of
directors designating such committee. Unless otherwise provided in such a
resolution, the presence of at least a majority of the members of the committee
shall be necessary to constitute a quorum. In the event that a member and that
member's alternate, if alternates are designated by the board of directors as
provided in Section 8 of this Article III, of such committee is or are absent or
disqualified, the member or members thereof present at any meeting and not
disqualified from voting, whether or not such member or members constitute a
quorum, may unanimously appoint another member of the board of directors to act
at the meeting in place of any such absent or disqualified member.

         SECTION 10. COMMUNICATIONS EQUIPMENT. Members of the board of directors
or any committee thereof may participate in and act at any meeting of such board
or committee through the use of a conference telephone or other communications
equipment by means of which all persons participating in the meeting can hear
each other, and participation in the meeting pursuant to this section shall
constitute presence in person at the meeting.


<PAGE>

         SECTION 11. WAIVER OF NOTICE AND PRESUMPTION OF ASSENT. Any member of
the board of directors or any committee thereof who is present at a meeting
shall be conclusively presumed to have waived notice of such meeting except when
such member attends for the express purpose of objecting at the beginning of the
meeting to the transaction of any business because the meeting is not lawfully
called or convened. Such member shall be conclusively presumed to have assented
to any action taken unless his or her dissent shall be entered in the minutes of
the meeting or unless his or her written dissent to such action shall be filed
with the person acting as the secretary of the meeting before the adjournment
thereof or shall be forwarded by registered mail to the secretary of the
corporation immediately after the adjournment of the meeting. Such right to
dissent shall not apply to any member who voted in favor of such action.

         SECTION 12. ACTION BY WRITTEN CONSENT. Unless otherwise restricted by
the certificate of incorporation, any action required or permitted to be taken
at any meeting of the board of directors, or of any committee thereof, may be
taken without a meeting if all members of the board or committee, as the case
may be, consent thereto in writing, and the writing or writings are filed with
the minutes of proceedings of the board or committee.

                                   ARTICLE IV

                                    OFFICERS

         SECTION 1. NUMBER. The officers of the corporation shall be elected by
the board of directors and shall consist of a president and secretary, and such
other officers and assistant officers as may be deemed necessary or desirable by
the board of directors. Any number of offices may be held by the same person. In
its discretion, the board of directors may choose not to fill any office for any
period as it may deem advisable.

         SECTION 2. ELECTION AND TERM OF OFFICE. The officers of the corporation
shall be elected annually by the board of directors at its first meeting held
after each annual meeting of stockholders or as soon thereafter as conveniently
may be. Vacancies may be filled or new offices created and filled at any meeting
of the board of directors. Each officer shall hold office until a successor is
duly elected and qualified or until his or her earlier death, resignation or
removal as hereinafter provided.

         SECTION 3. REMOVAL. Any officer or agent elected by the board of
directors may be removed by the board of directors or the chairman of the board
whenever in its or his judgment the best interests of the corporation would be
served thereby, but such removal shall be without prejudice to the contract
rights, if any, of the person so removed.

         SECTION 4. VACANCIES. Any vacancy occurring in any office because of
death, resignation, removal, disqualification or otherwise, may be filled by the
board of directors for the unexpired portion of the term by the board of
directors then in office.


<PAGE>

         SECTION 5. COMPENSATION. Compensation of all officers shall be fixed by
the board of directors, and no officer shall be prevented from receiving such
compensation by virtue of his or her also being a director of the corporation.

         SECTION 6. CHAIRMAN OF THE BOARD. The Chairman of the Board shall
preside at all meetings of the board of directors and stockholders, may exercise
all of the powers of the chief executive officer or president and shall have
such other powers and perform such other duties as may be prescribed by the
board of directors or provided in these by-laws. Whenever the chief executive
officer or president is unable to serve, by reason of sickness, absence or
otherwise, the chairman of the board shall perform all the duties and
responsibilities thereof.

         SECTION 7. THE PRESIDENT. The president shall be the chief executive
officer of the corporation and shall have such powers and perform such duties as
may be prescribed by the chairman of the board, the board of directors, or these
by-laws.

         SECTION 8. VICE PRESIDENTS. The vice president, or if there shall be
more than one, the vice presidents in the order determined by the board of
directors, shall, in the absence or disability of the president, act with all of
the powers and be subject to all the restrictions of the president. The vice
presidents shall also perform such other duties and have such other powers as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe.

         SECTION 9. THE SECRETARY AND ASSISTANT SECRETARIES. The secretary shall
attend all meetings of the board of directors, all meetings of the committees
thereof and all meetings of the stockholders and record all the proceedings of
the meetings in a book or books to be kept for that purpose. Under the
president's supervision, the secretary shall give, or cause to be given, all
notices required to be given by these by-laws or by law; shall have such powers
and perform such duties as the board of directors, the chairman of the board,
the president or these by-laws may, from time to time, prescribe; and shall have
custody of the corporate seal of the corporation. The secretary, or an assistant
secretary, shall have authority to affix the corporate seal to any instrument
requiring it and when so affixed, it may be attested by his or her signature or
by the signature of such assistant secretary. The board of directors may give
general authority to any other officer to affix the seal of the corporation and
to attest the affixing by his or her signature. The assistant secretary, or if
there be more than one, the assistant secretaries in the order determined by the
board of directors, shall, in the absence or disability of the secretary,
perform the duties and exercise the powers of the secretary and shall perform
such other duties and have such other powers as the board of directors, the
chairman of the board, the president, or secretary may, from time to time,
prescribe.

         SECTION 10. THE TREASURER AND ASSISTANT TREASURER. The treasurer shall
have the custody of the corporate funds and securities; shall keep full and
accurate accounts of receipts and disbursements in books belonging to the
corporation; shall deposit all monies and other valuable effects in the name and
to the credit of the corporation as may be ordered by the board of directors;
shall cause the funds of the corporation to be disbursed


<PAGE>

when such disbursements have been duly authorized, taking proper vouchers for
such disbursements; and shall render to the president and the board of
directors, at its regular meeting or when the board of directors so requires, an
account of the corporation; shall have such powers and perform such duties as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe. If required by the board of
directors, the treasurer shall give the corporation a bond (which shall be
rendered every six years) in such sums and with such surety or sureties as shall
be satisfactory to the board of directors for the faithful performance of the
duties of the office of treasurer and for the restoration to the corporation, in
case of death, resignation, retirement, or removal from office, of all books,
papers, vouchers, money, and other property of whatever kind in the possession
or under the control of the treasurer belonging to the corporation. The
assistant treasurer, or if there shall be more than one, the assistant
treasurers in the order determined by the board of directors, shall in the
absence or disability of the treasurer, perform the duties and exercise the
powers of the treasurer. The assistant treasurers shall perform such other
duties and have such other powers as the board of directors, the chairman of the
board, the president or treasurer may, from time to time, prescribe.

         SECTION 11. OTHER OFFICERS, ASSISTANT OFFICERS AND AGENTS. Officers,
assistant officers and agents, if any, other than those whose duties are
provided for in these by-laws, shall have such authority and perform such duties
as may from time to time be prescribed by resolution of the board of directors.

         SECTION 12. ABSENCE OR DISABILITY OF OFFICERS. In the case of the
absence or disability of any officer of the corporation and of any person hereby
authorized to act in such officer's place during such officer's absence or
disability, the board of directors may by resolution delegate the powers and
duties of such officer to any other officer or to any director, or to any other
person whom it may select.


<PAGE>

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

         SECTION 1. NATURE OF INDEMNITY. Each person who was or is made a party
or is threatened to be made a party to or is involved in any action, suit or
proceeding, whether civil, criminal, administrative or investigative
(hereinafter a "proceeding"), by reason of the fact that he or she, or a person
of whom he or she is the legal representative, is or was a director, officer,
employee or agent of the corporation or is or was serving at the request of the
corporation as a director, officer, employee, fiduciary, or agent of another
corporation or of a partnership, joint venture, trust or other enterprise, shall
be indemnified and held harmless by the corporation unless prohibited from doing
so by the General Corporation Law of the State of Delaware, as the same exists
or may hereafter be amended (but, in the case of any such amendment, only to the
extent that such amendment permits the corporation to provide broader
indemnification rights than said law permitted the corporation to provide prior
to such amendment) against all expense, liability and loss (including attorneys'
fees actually and reasonably incurred by such person in connection with such
proceeding) and such indemnification shall inure to the benefit of his or her
heirs, executors and administrators; provided, however, that, except as provided
in Section 2 hereof, the corporation shall indemnify any such person seeking
indemnification in connection with a proceeding initiated by such person only if
such proceeding was authorized by the board of directors of the corporation.

         SECTION 2. PROCEDURE FOR INDEMNIFICATION OF DIRECTORS AND OFFICERS. Any
indemnification of a director or officer of the corporation under Section 1 of
this Article V or advance of expenses under Section 5 of this Article V shall be
made promptly, and in any event within 30 days, upon the written request of the
director or officer. If a determination by the corporation that the director or
officer is entitled to indemnification pursuant to this Article V is required,
and the corporation fails to respond within sixty days to a written request for
indemnity, the corporation shall be deemed to have approved the request. If the
corporation denies a written request for indemnification or advancing of
expenses, in whole or in part, or if payment in full pursuant to such request is
not made within 30 days, the director or officer may petition any court of
competent jurisdiction to determine his or her right to indemnification or
advances pursuant to this Article V. Such person's costs and expenses incurred
in connection with successfully establishing his or her right to
indemnification, in whole or in part, in any such action shall also be
indemnified by the corporation. It shall be a defense to any such action (other
than an action brought to enforce a claim for expenses incurred in defending any
proceeding in advance of its final disposition where the required undertaking,
if any, has been tendered to the corporation) that the claimant has not met the
standards of conduct which make it permissible under the General Corporation Law
of the State of Delaware for the corporation to indemnify the claimant for the
amount claimed, but the burden of such defense shall be on the corporation.
Neither the failure of the corporation (including its board of directors,
independent legal counsel, or its stockholders) to have made a determination
prior to the commencement of such action that indemnification of the


<PAGE>

claimant is permissible in the circumstances because he or she has met the
applicable standard of conduct set forth in the General Corporation Law of the
State of Delaware, nor an actual determination by the corporation (including its
board of directors, independent legal counsel, or its stockholders) that the
claimant has not met such applicable standard of conduct, shall be a defense to
the action or create a presumption that the claimant has not met the applicable
standard of conduct.

         SECTION 3. ARTICLE NOT EXCLUSIVE. The rights to indemnification and the
payment of expenses incurred in defending a proceeding in advance of its final
disposition conferred in this Article V shall not be exclusive of any other
right which any person may have or hereafter acquire under any statute,
provision of the certificate of incorporation, by-law, agreement, vote of
stockholders or disinterested directors or otherwise.

         SECTION 4. INSURANCE. The corporation may purchase and maintain
insurance on its own behalf and on behalf of any person who is or was a
director, officer, employee, fiduciary, or agent of the corporation or was
serving at the request of the corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise against any liability asserted against him or her and incurred by him
or her in any such capacity, whether or not the corporation would have the power
to indemnify such person against such liability under this Article V.

         SECTION 5. EXPENSES. Expenses incurred by any person described in
Section 1 of this Article V in defending a proceeding shall be paid by the
corporation in advance of such proceeding's final disposition upon receipt of an
undertaking by or on behalf of the director or officer to repay such amount if
it shall ultimately be determined that he or she is not entitled to be
indemnified by the corporation. Such expenses incurred by other employees and
agents shall be so paid upon such terms and conditions, if any, as the board of
directors deems appropriate.

         SECTION 6. EMPLOYEES AND AGENTS. Persons who are not covered by the
foregoing provisions of this Article V and who are or were employees or agents
of the corporation, or who are or were serving at the request of the corporation
as employees or agents of another corporation, partnership, joint venture, trust
or other enterprise, may be indemnified to the extent authorized at any time or
from time to time by the board of directors.

         SECTION 7. CONTRACT RIGHTS. The provisions of this Article V shall be
deemed to be a contract right between the corporation and each director or
officer who serves in any such capacity at any time while this Article V and the
relevant provisions of the General Corporation Law of the State of Delaware or
other applicable law are in effect, and any repeal or modification of this
Article V or any such law shall not affect any rights or obligations then
existing with respect to any state of facts or proceeding then existing. The
adoption of this Article V shall not abridge or limit any rights of any person
otherwise entitled to indemnification from the corporation pursuant to any prior
by-law provision, resolution of the directors, contract or otherwise.


<PAGE>

         SECTION 8. MERGER OR CONSOLIDATION. For purposes of this Article V,
references to "the corporation" shall include, in addition to the resulting
corporation, any constituent corporation (including any constituent of a
constituent) absorbed in a consolidation or merger which, if its separate
existence had continued, would have had power and authority to indemnify its
directors, officers, and employees or agents, so that any person who is or was a
director, officer, employee or agent of such constituent corporation, or is or
was serving at the request of such constituent corporation as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise, shall stand in the same position under this Article V
with respect to the resulting or surviving corporation as he or she would have
with respect to such constituent corporation if its separate existence had
continued.

                                   ARTICLE VI

                              CERTIFICATES OF STOCK

         SECTION 1. FORM. Every holder of stock in the corporation shall be
entitled to have a certificate, signed by, or in the name of the corporation by
the chairman of the board, president, president or a vice president and the
secretary or an assistant secretary of the corporation, certifying the number of
shares owned by such holder in the corporation. If such a certificate is
countersigned (1) by a transfer agent or an assistant transfer agent other than
the corporation or its employee or (2) by a registrar, other than the
corporation or its employee, the signature of any such chairman of the board,
president, president, vice president, secretary, or assistant secretary may be
facsimiles. In case any officer or officers who have signed, or whose facsimile
signature or signatures have been used on, any such certificate or certificates
shall cease to be such officer or officers of the corporation whether because of
death, resignation or otherwise before such certificate or certificates have
been delivered by the corporation, such certificate or certificates may
nevertheless be issued and delivered as though the person or persons who signed
such certificate or certificates or whose facsimile signature or signatures have
been used thereon had not ceased to be such officer or officers of the
corporation. All certificates for shares shall be consecutively numbered or
otherwise identified. The name of the person to whom the shares represented
thereby are issued, with the number of shares and date of issue, shall be
entered on the books of the corporation. Shares of stock of the corporation
shall only be transferred on the books of the corporation by the holder of
record thereof or by such holder's attorney duly authorized in writing, upon
surrender to the corporation of the certificate or certificates for such shares
endorsed by the appropriate person or persons, with such evidence of the
authenticity of such endorsement, transfer, authorization, and other matters as
the corporation may reasonably require, and accompanied by all necessary stock
transfer stamps. In that event, it shall be the duty of the corporation to issue
a new certificate to the person entitled thereto, cancel the old certificate or
certificates, and record the transaction on its books. The board of directors
may appoint a bank or trust company organized under the laws of the United
States or any state thereof to act as its transfer agent or registrar, or both
in connection with the transfer of any class or series of securities of the
corporation.


<PAGE>

         SECTION 2. LOST CERTIFICATES. The board of directors may direct a new
certificate or certificates to be issued in place of any certificate or
certificates previously issued by the corporation alleged to have been lost,
stolen, or destroyed, upon the making of an affidavit of that fact by the person
claiming the certificate of stock to be lost, stolen, or destroyed. When
authorizing such issue of a new certificate or certificates, the board of
directors may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost, stolen, or destroyed certificate or
certificates, or his or her legal representative, to give the corporation a bond
sufficient to indemnify the corporation against any claim that may be made
against the corporation on account of the loss, theft or destruction of any such
certificate or the issuance of such new certificate.

         SECTION 3. FIXING A RECORD DATE FOR STOCKHOLDER MEETINGS. In order that
the corporation may determine the stockholders entitled to notice of or to vote
at any meeting of stockholders or any adjournment thereof, the board of
directors may fix a record date, which record date shall not precede the date
upon which the resolution fixing the record date is adopted by the board of
directors, and which record date shall not be more than sixty nor less than ten
days before the date of such meeting. If no record date is fixed by the board of
directors, the record date for determining stockholders entitled to notice of or
to vote at a meeting of stockholders shall be the close of business on the next
day preceding the day on which notice is given, or if notice is waived, at the
close of business on the day next preceding the day on which the meeting is
held. A determination of stockholders of record entitled to notice of or to vote
at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

         SECTION 4. FIXING A RECORD DATE FOR ACTION BY WRITTEN CONSENT. In order
that the corporation may determine the stockholders entitled to consent to
corporate action in writing without a meeting, the board of directors may fix a
record date, which record date shall not precede the date upon which the
resolution fixing the record date is adopted by the board of directors, and
which date shall not be more than ten days after the date upon which the
resolution fixing the record date is adopted by the board of directors. If no
record date has been fixed by the board of directors, the record date for
determining stockholders entitled to consent to corporate action in writing
without a meeting, when no prior action by the board of directors is required by
statute, shall be the first date on which a signed written consent setting forth
the action taken or proposed to be taken is delivered to the corporation by
delivery to its registered office in the State of Delaware, its principal place
of business, or an officer or agent of the corporation having custody of the
book in which proceedings of meetings of stockholders are recorded. Delivery
made to the corporation's registered office shall be by hand or by certified or
registered mail, return receipt requested. If no record date has been fixed by
the board of directors and prior action by the board of directors is required by
statute, the record date for determining stockholders entitled to consent to
corporate action in writing without a meeting shall be at the close of business
on the day on which the board of directors adopts the resolution taking such
prior action.

<PAGE>

         SECTION 5. FIXING A RECORD DATE FOR OTHER PURPOSES. In order that the
corporation may determine the stockholders entitled to receive payment of any
dividend or other distribution or allotment or any rights or the stockholders
entitled to exercise any rights in respect of any change, conversion or exchange
of stock, or for the purposes of any other lawful action, the board of directors
may fix a record date, which record date shall not precede the date upon which
the resolution fixing the record date is adopted, and which record date shall be
not more than sixty days prior to such action. If no record date is fixed, the
record date for determining stockholders for any such purpose shall be at the
close of business on the day on which the board of directors adopts the
resolution relating thereto.

         SECTION 6. REGISTERED STOCKHOLDERS. Prior to the surrender to the
corporation of the certificate or certificates for a share or shares of stock
with a request to record the transfer of such share or shares, the corporation
may treat the registered owner as the person entitled to receive dividends, to
vote, to receive notifications, and otherwise to exercise all the rights and
powers of an owner. The corporation shall not be bound to recognize any
equitable or other claim to or interest in such share or shares on the part of
any other person, whether or not it shall have express or other notice thereof.

         SECTION 7. SUBSCRIPTIONS FOR STOCK. Unless otherwise provided for in
the subscription agreement, subscriptions for shares shall be paid in full at
such time, or in such installments and at such times, as shall be determined by
the board of directors. Any call made by the board of directors for payment on
subscriptions shall be uniform as to all shares of the same class or as to all
shares of the same series. In case of default in the payment of any installment
or call when such payment is due, the corporation may proceed to collect the
amount due in the same manner as any debt due the corporation.

                                   ARTICLE VII

                               GENERAL PROVISIONS

         SECTION 1. DIVIDENDS. Dividends upon the capital stock of the
corporation, subject to the provisions of the certificate of incorporation, if
any, may be declared by the board of directors at any regular or special
meeting, pursuant to law. Dividends may be paid in cash, in property, or in
shares of the capital stock, subject to the provisions of the certificate of
incorporation. Before payment of any dividend, there may be set aside out of any
funds of the corporation available for dividends such sum or sums as the
directors from time to time, in their absolute discretion, think proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or any other purpose
and the directors may modify or abolish any such reserve in the manner in which
it was created.

         SECTION 2. CHECKS, DRAFTS OR ORDERS. All checks, drafts, or other
orders for the payment of money by or to the corporation and all notes and other
evidences of indebtedness issued in the name of the corporation shall be signed
by such officer or


<PAGE>

officers, agent or agents of the corporation, and in such manner, as shall be
determined by resolution of the board of directors or a duly authorized
committee thereof.

         SECTION 3. CONTRACTS. The board of directors may authorize any officer
or officers, or any agent or agents, of the corporation to enter into any
contract or to execute and deliver any instrument in the name of and on behalf
of the corporation, and such authority may be general or confined to specific
instances.

         SECTION 4. LOANS. The corporation may lend money to, or guarantee any
obligation of, or otherwise assist any officer or other employee of the
corporation or of its subsidiary, including any officer or employee who is a
director of the corporation or its subsidiary, whenever, in the judgment of the
directors, such loan, guaranty or assistance may reasonably be expected to
benefit the corporation. The loan, guaranty or other assistance may be with or
without interest, and may be unsecured, or secured in such manner as the board
of directors shall approve, including, without limitation, a pledge of shares of
stock of the corporation. Nothing in this section contained shall be deemed to
deny, limit or restrict the powers of guaranty or warranty of the corporation at
common law or under any statute.

         SECTION 5. FISCAL YEAR. The fiscal year of the corporation shall be
fixed by resolution of the board of directors.

         SECTION 6. CORPORATE SEAL. The board of directors shall provide a
corporate seal that shall be in the form of a circle and shall have inscribed
thereon the name of the corporation and the words "Corporate Seal, Delaware".
The seal may be used by causing it or a facsimile thereof to be impressed or
affixed or reproduced or otherwise.

         SECTION 7. VOTING SECURITIES OWNED BY CORPORATION. Voting securities in
any other corporation held by the corporation shall be voted by the chairman of
the board or the president, unless the board of directors specifically confers
authority to vote with respect thereto, which authority may be general or
confined to specific instances, upon some other person or officer. Any person
authorized to vote securities shall have the power to appoint proxies, with
general power of substitution.

         SECTION 8. INSPECTION OF BOOKS AND RECORDS. Any stockholder of record,
in person or by attorney or other agent, shall, upon written demand under oath
stating the purpose thereof, have the right during the usual hours for business
to inspect for any proper purpose the corporation's stock ledger, a list of its
stockholders, and its other books and records, and to make copies or extracts
therefrom. A proper purpose shall mean any purpose reasonably related to such
person's interest as a stockholder. In every instance where an attorney or other
agent shall be the person who seeks the right to inspection, the demand under
oath shall be accompanied by a power of attorney or such other writing which
authorizes the attorney or other agent to so act on behalf of the stockholder.
The demand under oath shall be directed to the corporation at its registered
office in the State of Delaware or at its principal place of business.


<PAGE>

         SECTION 9. SECTION HEADINGS. Section headings in these by-laws are for
convenience of reference only and shall not be given any substantive effect in
limiting or otherwise construing any provision herein.

         SECTION 10. INCONSISTENT PROVISIONS. In the event that any provision of
these by-laws is or becomes inconsistent with any provision of the certificate
of incorporation, the General Corporation Law of the State of Delaware or any
other applicable law, the provision of these by-laws shall not be given any
effect to the extent of such inconsistency but shall otherwise be given full
force and effect.

                                  ARTICLE VIII

                                   AMENDMENTS

         These by-laws may be amended, altered, or repealed and new by-laws
adopted at any meeting of the board of directors by a majority vote. The fact
that the power to adopt, amend, alter, or repeal the by-laws has been conferred
upon the board of directors shall not divest the stockholders of the same
powers.


<PAGE>

                                                                     Exhibit 3.5

                          CERTIFICATE OF INCORPORATION

                                       OF

                                THERMALLOY, INC.

         FIRST: The name of the corporation is THERMALLOY, INC. (the
"Corporation").

         SECOND: The address of the Corporation's registered office in the State
of Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware
19805. The name of the registered agent at such address is Corporation Service
Company.

         THIRD: The nature of the business or purposes to be conducted or
promoted is to engage in any lawful act or activity for which corporations may
be organized under the General Corporation Law of the State of Delaware.

         FOURTH: The total number of shares of stock which the Corporation has
authority to issue is 3,000 shares, all of which shall be Common Stock, with a
par value of $.01 per share.

         FIFTH: In furtherance and not in limitation of the powers conferred by
statute, the Board of Directors of the Corporation is expressly authorized to
make, alter or repeal the Bylaws of the Corporation.

         SIXTH: The Corporation shall indemnify, to the fullest extent permitted
by Section 145 of the General Corporation Law of Delaware, as amended from time
to time, all persons who it may indemnify pursuant thereto. The personal
liability of a director of the Corporation to the Corporation or its
stockholders for monetary damages for breach of fiduciary duty as a director
shall be limited to the fullest extent permitted by the General Corporation Law
of the State of Delaware, as it now exists or may hereafter be amended. Any
repeal or modification of this paragraph by the stockholders of the Corporation
shall not adversely affect any right or protection of a director of the
Corporation existing at the time of such repeal or modification.

         SEVENTH: The name and mailing address of the sole incorporator is as
follows: Cheryl York, 511 16th Street, Suite 700, Denver, CO 80202.

         I, THE UNDERSIGNED, for the purpose of forming a corporation under the
laws of the State of Delaware, do make, file and record this Certificate, and do
certify that the facts herein stated are true, and I have accordingly hereunto
set my hand this 26th of January, 1999.

                                        By: /s/ CHERYL YORK
                                            ------------------------------------
                                                         Cheryl York

<PAGE>

                                                                     Exhibit 3.6

                                     BY-LAWS

                                       OF

                                THERMALLOY, INC.

                             A DELAWARE CORPORATION

                                    ARTICLE I

                                     OFFICES

         SECTION 1. REGISTERED OFFICE. The registered office of the corporation
in the State of Delaware shall be located at 1013 Centre Road, Wilmington,
County of New Castle. The name of the corporation's registered agent at such
address shall be Corporation Service Company. The registered office and/or
registered agent of the corporation may be changed from time to time by action
of the board of directors.

         SECTION 2. OTHER OFFICES. The corporation may also have offices at such
other places, both within and without the State of Delaware, as the board of
directors may from time to time determine or the business of the corporation may
require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         SECTION 1. PLACE AND TIME OF MEETINGS. An annual meeting of the
stockholders for the purpose of electing directors and conducting such other
proper business as may come before the meeting. The date, time and place of the
annual meeting shall be determined by the chairman of the board or the president
of the corporation; provided, that if neither the chairman of the board nor the
president acts, the board of directors shall determine the date, time and place
of such meeting.

         SECTION 2. SPECIAL MEETINGS. Special meetings of stockholders may be
called for any purpose and may be held at such time and place, within or without
the State of Delaware, as shall be stated in a notice of meeting or in a duly
executed waiver of notice thereof. Such meetings may be called at any time by
the board of directors, the chairman of the board or the president.

         SECTION 3. PLACE OF MEETINGS. The board of directors may designate any
place, either within or without the State of Delaware, as the place of meeting
for any annual meeting or for any special meeting called by the board of
directors. If no designation is made, or if a special meeting be otherwise
called, the place of meeting shall be the principal executive office of the
corporation.


<PAGE>

         SECTION 4. NOTICE. Whenever stockholders are required or permitted to
take action at a meeting, written or printed notice stating the place, date,
time, and, in the case of special meetings, the purpose or purposes, of such
meeting, shall be given to each stockholder entitled to vote at such meeting not
less than 10 nor more than 60 days before the date of the meeting. All such
notices shall be delivered, either personally or by mail, by or at the direction
of the board of directors, the chairman of the board, the president or the
secretary, and if mailed, such notice shall be deemed to be delivered when
deposited in the United States mail, postage prepaid, addressed to the
stockholder at his, her or its address as the same appears on the records of the
corporation. Attendance of a person at a meeting shall constitute a waiver of
notice of such meeting, except when the person attends for the express purpose
of objecting at the beginning of the meeting to the transaction of any business
because the meeting is not lawfully called or convened.

         SECTION 5. STOCKHOLDERS LIST. The officer having charge of the stock
ledger of the corporation shall make, at least 10 days before every meeting of
the stockholders, a complete list of the stockholders entitled to vote at such
meeting arranged in alphabetical order, showing the address of each stockholder
and the number of shares registered in the name of each stockholder. Such list
shall be open to the examination of any stockholder, for any purpose germane to
the meeting, during ordinary business hours, for a period of at least 10 days
prior to the meeting, either at a place within the city where the meeting is to
be held, which place shall be specified in the notice of the meeting or, if not
so specified, at the place where the meeting is to be held. The list shall also
be produced and kept at the time and place of the meeting during the whole time
thereof, and may be inspected by any stockholder who is present.

         SECTION 6. QUORUM. At any meeting of stockholders, the holders of a
majority of the shares of capital stock entitled to vote at such meeting,
present in person or represented by proxy, shall constitute a quorum, except as
otherwise provided by statute or by the certificate of incorporation. If a
quorum is not present, the holders of a majority of the shares present in person
or represented by proxy at the meeting, and entitled to vote at the meeting, may
adjourn the meeting to another time and/or place. When a specified item of
business requires a vote by a class or series (if the corporation shall then
have outstanding shares of more than one class or series) voting as a class, the
holders of a majority of the shares of such class or series shall constitute a
quorum (as to such class or series) for the transaction of such item of
business.

         SECTION 7. ADJOURNED MEETINGS. When a meeting is adjourned to another
time and place, notice need not be given of the adjourned meeting if the time
and place thereof are announced at the meeting at which the adjournment is
taken. At the adjourned meeting the corporation may transact any business which
might have been transacted at the original meeting. If the adjournment is for
more than thirty days, or if after the adjournment a new record date is fixed
for the adjourned meeting, a notice of the adjourned meeting shall be given to
each stockholder of record entitled to vote at the meeting.


<PAGE>

         SECTION 8. VOTE REQUIRED. When a quorum is present, the affirmative
vote of the majority of shares present in person or represented by proxy at the
meeting and entitled to vote on the subject matter shall be the act of the
stockholders, unless the question is one upon which by express provisions of an
applicable law or of the certificate of incorporation a different vote is
required, in which case such express provision shall govern and control the
decision of such question. Where a separate vote by class is required, the
affirmative vote of the majority of shares of such class present in person or
represented by proxy at the meeting shall be the act of such class.

         SECTION 9. VOTING RIGHTS. Except as otherwise provided by the General
Corporation Law of the State of Delaware or by the certificate of incorporation
of the corporation or any amendments thereto and subject to Section 3 of Article
VI of these by-laws, every stockholder shall at every meeting of the
stockholders be entitled to one vote in person or by proxy for each share of
common stock held by such stockholder.

         SECTION 10. PROXIES. Each stockholder entitled to vote at a meeting of
stockholders or to express consent or dissent to corporate action in writing
without a meeting may authorize another person or persons to act for him or her
by proxy, but no such proxy shall be voted or acted upon after three years from
its date, unless the proxy provides for a longer period.

         SECTION 11. ACTION BY WRITTEN CONSENT. Unless otherwise provided in the
certificate of incorporation, any action required to be taken at any annual or
special meeting of stockholders of the corporation, or any action which may be
taken at any annual or special meeting of such stockholders, may be taken
without a meeting, without prior notice and without a vote, if a consent or
consents in writing, setting forth the action so taken and bearing the dates of
signature of the stockholders who signed the consent or consents, shall be
signed by the holders of outstanding stock having not less than the minimum
number of votes that would be necessary to authorize or take such action at a
meeting at which all shares entitled to vote thereon were present and voted and
shall be delivered to the corporation by delivery to its registered office in
the state of Delaware, or the corporation's principal place of business, or an
officer or agent of the corporation having custody of the book or books in which
proceedings of meetings of the stockholders are recorded. Delivery made to the
corporation's registered office shall be by hand or by certified or registered
mail, return receipt requested. All consents properly delivered in accordance
with this section shall be deemed to be recorded when so delivered. No written
consent shall be effective to take the corporate action referred to therein
unless, within sixty days of the earliest dated consent delivered to the
corporation as required by this section, written consents signed by the holders
of a sufficient number of shares to take such corporate action are so recorded.
Prompt notice of the taking of the corporate action without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented in writing. Any action taken pursuant to such written consent or
consents of the stockholders shall have the same force and effect as if taken by
the stockholders at a meeting thereof.


<PAGE>

                                   ARTICLE III

                                    DIRECTORS

         SECTION 1. GENERAL POWERS. The business and affairs of the corporation
shall be managed by or under the direction of the board of directors.

         SECTION 2. NUMBER, ELECTION AND TERM OF OFFICE. The number of directors
which shall constitute the initial board of directors shall be one (1). The
directors shall be elected by a plurality of the votes of the shares present in
person or represented by proxy at the meeting and entitled to vote in the
election of directors. The directors shall be elected in this manner at the
annual meeting of the stockholders, except as provided in Section 4 of this
Article III. Each director elected shall hold office until a successor is duly
elected and qualified or until his or her earlier death, resignation or removal
as hereinafter provided.

         SECTION 3. REMOVAL AND RESIGNATION. Any director or the entire board of
directors may be removed at any time, with or without cause, by the holders of a
majority of the shares then entitled to vote at an election of directors.
Whenever the holders of any class or series are entitled to elect one or more
directors by the provisions of the corporation's certificate of incorporation,
the provisions of this section shall apply, in respect to the removal without
cause of a director or directors so elected, to the vote of the holders of the
outstanding shares of that class or series and not to the vote of the
outstanding shares as a whole.

         SECTION 4. VACANCIES. Vacancies and newly created directorships
resulting from any increase in the authorized number of directors may be filled
by a majority of the directors then in office, though less than a quorum, or by
a sole remaining director; provided, that (a) in the event the holders of a
majority of the shares then entitled to vote to remove a director (as provided
in Section 3 of Article III of these by-laws), as a part of such removal such
majority shall also be entitled to elect a replacement therefor, and (b) if any
such vacancy has not been filled by the remaining directors within seven days of
the date such vacancy was created, the holders of a majority of the shares then
entitled to vote may fill such vacancy. Each director so chosen shall hold
office until a successor is duly elected and qualified or until his or her
earlier death, resignation or removal as herein provided. Whenever holders of
any class or classes of stock or series thereof are entitled to elect one or
more directors by the provisions of the certificate of incorporation, vacancies
and newly created directorships of such class or classes or series may be filled
by a majority of the directors elected by such class or classes or series
thereof then in office, or by a sole remaining director so elected.

         SECTION 5. ANNUAL MEETINGS. The annual meeting of each newly elected
board of directors shall be held without other notice than this by-law
immediately after, and at the same place as, the annual meeting of stockholders.

<PAGE>

         SECTION 6. OTHER MEETINGS AND NOTICE. Regular meetings, other than the
annual meeting, of the board of directors may be held without notice at such
time and at such place as shall from time to time be determined by resolution of
the board. Special meetings of the board of directors may be called by or at the
request of the chairman of the board or the president on at least 24 hours
notice to each director, either personally, by telephone, by e-mail, by mail, by
facsimile or by telegraph.

         SECTION 7. QUORUM, REQUIRED VOTE AND ADJOURNMENT. A majority of the
total number of directors shall constitute a quorum for the transaction of
business. The vote of a majority of directors present at a meeting at which a
quorum is present shall be the act of the board of directors. If a quorum shall
not be present at any meeting of the board of directors, the directors present
thereat may adjourn the meeting from time to time, without notice other than
announcement at the meeting, until a quorum shall be present.

         SECTION 8. COMMITTEES. The board of directors may, by resolution passed
by a majority of the whole board, designate one or more committees, each
committee to consist of one or more of the directors of the corporation or other
persons, which to the extent provided in such resolution or these by-laws shall
have and may exercise the powers of the board of directors in the management and
affairs of the corporation except as otherwise limited by law. The board of
directors may designate one or more directors as alternate members of any
committee, who may replace any absent or disqualified member at any meeting of
the committee. Such committee or committees shall have such name or names as may
be determined from time to time by resolution adopted by the board of directors.
Each committee shall keep regular minutes of its meetings and report the same to
the board of directors when required.

         SECTION 9. COMMITTEE RULES. Each committee of the board of directors
may fix its own rules of procedure and shall hold its meetings as provided by
such rules, except as may otherwise be provided by a resolution of the board of
directors designating such committee. Unless otherwise provided in such a
resolution, the presence of at least a majority of the members of the committee
shall be necessary to constitute a quorum. In the event that a member and that
member's alternate, if alternates are designated by the board of directors as
provided in Section 8 of this Article III, of such committee is or are absent or
disqualified, the member or members thereof present at any meeting and not
disqualified from voting, whether or not such member or members constitute a
quorum, may unanimously appoint another member of the board of directors to act
at the meeting in place of any such absent or disqualified member.

         SECTION 10. COMMUNICATIONS EQUIPMENT. Members of the board of directors
or any committee thereof may participate in and act at any meeting of such board
or committee through the use of a conference telephone or other communications
equipment by means of which all persons participating in the meeting can hear
each other, and participation in the meeting pursuant to this section shall
constitute presence in person at the meeting.


<PAGE>

         SECTION 11. WAIVER OF NOTICE AND PRESUMPTION OF ASSENT. Any member of
the board of directors or any committee thereof who is present at a meeting
shall be conclusively presumed to have waived notice of such meeting except when
such member attends for the express purpose of objecting at the beginning of the
meeting to the transaction of any business because the meeting is not lawfully
called or convened. Such member shall be conclusively presumed to have assented
to any action taken unless his or her dissent shall be entered in the minutes of
the meeting or unless his or her written dissent to such action shall be filed
with the person acting as the secretary of the meeting before the adjournment
thereof or shall be forwarded by registered mail to the secretary of the
corporation immediately after the adjournment of the meeting. Such right to
dissent shall not apply to any member who voted in favor of such action.

         SECTION 12. ACTION BY WRITTEN CONSENT. Unless otherwise restricted by
the certificate of incorporation, any action required or permitted to be taken
at any meeting of the board of directors, or of any committee thereof, may be
taken without a meeting if all members of the board or committee, as the case
may be, consent thereto in writing, and the writing or writings are filed with
the minutes of proceedings of the board or committee.

                                   ARTICLE IV

                                    OFFICERS

         SECTION 1. NUMBER. The officers of the corporation shall be elected by
the board of directors and shall consist of a president and secretary, and such
other officers and assistant officers as may be deemed necessary or desirable by
the board of directors. Any number of offices may be held by the same person. In
its discretion, the board of directors may choose not to fill any office for any
period as it may deem advisable.

         SECTION 2. ELECTION AND TERM OF OFFICE. The officers of the corporation
shall be elected annually by the board of directors at its first meeting held
after each annual meeting of stockholders or as soon thereafter as conveniently
may be. Vacancies may be filled or new offices created and filled at any meeting
of the board of directors. Each officer shall hold office until a successor is
duly elected and qualified or until his or her earlier death, resignation or
removal as hereinafter provided.

         SECTION 3. REMOVAL. Any officer or agent elected by the board of
directors may be removed by the board of directors or the chairman of the board
whenever in its or his judgment the best interests of the corporation would be
served thereby, but such removal shall be without prejudice to the contract
rights, if any, of the person so removed.

         SECTION 4. VACANCIES. Any vacancy occurring in any office because of
death, resignation, removal, disqualification or otherwise, may be filled by the
board of directors for the unexpired portion of the term by the board of
directors then in office.

<PAGE>

         SECTION 5. COMPENSATION. Compensation of all officers shall be fixed by
the board of directors, and no officer shall be prevented from receiving such
compensation by virtue of his or her also being a director of the corporation.

         SECTION 6. CHAIRMAN OF THE BOARD. The Chairman of the Board shall
preside at all meetings of the board of directors and stockholders, may exercise
all of the powers of the chief executive officer or president and shall have
such other powers and perform such other duties as may be prescribed by the
board of directors or provided in these by-laws. Whenever the chief executive
officer or president is unable to serve, by reason of sickness, absence or
otherwise, the chairman of the board shall perform all the duties and
responsibilities thereof.

         SECTION 7. THE PRESIDENT. The president shall be the chief executive
officer of the corporation and shall have such powers and perform such duties as
may be prescribed by the chairman of the board, the board of directors, or these
by-laws.

         SECTION 8. VICE PRESIDENTS. The vice president, or if there shall be
more than one, the vice presidents in the order determined by the board of
directors, shall, in the absence or disability of the president, act with all of
the powers and be subject to all the restrictions of the president. The vice
presidents shall also perform such other duties and have such other powers as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe.

         SECTION 9. THE SECRETARY AND ASSISTANT SECRETARIES. The secretary shall
attend all meetings of the board of directors, all meetings of the committees
thereof and all meetings of the stockholders and record all the proceedings of
the meetings in a book or books to be kept for that purpose. Under the
president's supervision, the secretary shall give, or cause to be given, all
notices required to be given by these by-laws or by law; shall have such powers
and perform such duties as the board of directors, the chairman of the board,
the president or these by-laws may, from time to time, prescribe; and shall have
custody of the corporate seal of the corporation. The secretary, or an assistant
secretary, shall have authority to affix the corporate seal to any instrument
requiring it and when so affixed, it may be attested by his or her signature or
by the signature of such assistant secretary. The board of directors may give
general authority to any other officer to affix the seal of the corporation and
to attest the affixing by his or her signature. The assistant secretary, or if
there be more than one, the assistant secretaries in the order determined by the
board of directors, shall, in the absence or disability of the secretary,
perform the duties and exercise the powers of the secretary and shall perform
such other duties and have such other powers as the board of directors, the
chairman of the board, the president, or secretary may, from time to time,
prescribe.

         SECTION 10. THE TREASURER AND ASSISTANT TREASURER. The treasurer shall
have the custody of the corporate funds and securities; shall keep full and
accurate accounts of receipts and disbursements in books belonging to the
corporation; shall deposit all monies and other valuable effects in the name and
to the credit of the corporation as may be ordered by the board of directors;
shall cause the funds of the corporation to be disbursed


<PAGE>

when such disbursements have been duly authorized, taking proper vouchers for
such disbursements; and shall render to the president and the board of
directors, at its regular meeting or when the board of directors so requires, an
account of the corporation; shall have such powers and perform such duties as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe. If required by the board of
directors, the treasurer shall give the corporation a bond (which shall be
rendered every six years) in such sums and with such surety or sureties as shall
be satisfactory to the board of directors for the faithful performance of the
duties of the office of treasurer and for the restoration to the corporation, in
case of death, resignation, retirement, or removal from office, of all books,
papers, vouchers, money, and other property of whatever kind in the possession
or under the control of the treasurer belonging to the corporation. The
assistant treasurer, or if there shall be more than one, the assistant
treasurers in the order determined by the board of directors, shall in the
absence or disability of the treasurer, perform the duties and exercise the
powers of the treasurer. The assistant treasurers shall perform such other
duties and have such other powers as the board of directors, the chairman of the
board, the president or treasurer may, from time to time, prescribe.

         SECTION 11. OTHER OFFICERS, ASSISTANT OFFICERS AND AGENTS. Officers,
assistant officers and agents, if any, other than those whose duties are
provided for in these by-laws, shall have such authority and perform such duties
as may from time to time be prescribed by resolution of the board of directors.

         SECTION 12. ABSENCE OR DISABILITY OF OFFICERS. In the case of the
absence or disability of any officer of the corporation and of any person hereby
authorized to act in such officer's place during such officer's absence or
disability, the board of directors may by resolution delegate the powers and
duties of such officer to any other officer or to any director, or to any other
person whom it may select.

<PAGE>

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

         SECTION 1. NATURE OF INDEMNITY. Each person who was or is made a party
or is threatened to be made a party to or is involved in any action, suit or
proceeding, whether civil, criminal, administrative or investigative
(hereinafter a "proceeding"), by reason of the fact that he or she, or a person
of whom he or she is the legal representative, is or was a director, officer,
employee or agent of the corporation or is or was serving at the request of the
corporation as a director, officer, employee, fiduciary, or agent of another
corporation or of a partnership, joint venture, trust or other enterprise, shall
be indemnified and held harmless by the corporation unless prohibited from doing
so by the General Corporation Law of the State of Delaware, as the same exists
or may hereafter be amended (but, in the case of any such amendment, only to the
extent that such amendment permits the corporation to provide broader
indemnification rights than said law permitted the corporation to provide prior
to such amendment) against all expense, liability and loss (including attorneys'
fees actually and reasonably incurred by such person in connection with such
proceeding) and such indemnification shall inure to the benefit of his or her
heirs, executors and administrators; provided, however, that, except as provided
in Section 2 hereof, the corporation shall indemnify any such person seeking
indemnification in connection with a proceeding initiated by such person only if
such proceeding was authorized by the board of directors of the corporation.

         SECTION 2. PROCEDURE FOR INDEMNIFICATION OF DIRECTORS AND OFFICERS. Any
indemnification of a director or officer of the corporation under Section 1 of
this Article V or advance of expenses under Section 5 of this Article V shall be
made promptly, and in any event within 30 days, upon the written request of the
director or officer. If a determination by the corporation that the director or
officer is entitled to indemnification pursuant to this Article V is required,
and the corporation fails to respond within sixty days to a written request for
indemnity, the corporation shall be deemed to have approved the request. If the
corporation denies a written request for indemnification or advancing of
expenses, in whole or in part, or if payment in full pursuant to such request is
not made within 30 days, the director or officer may petition any court of
competent jurisdiction to determine his or her right to indemnification or
advances pursuant to this Article V. Such person's costs and expenses incurred
in connection with successfully establishing his or her right to
indemnification, in whole or in part, in any such action shall also be
indemnified by the corporation. It shall be a defense to any such action (other
than an action brought to enforce a claim for expenses incurred in defending any
proceeding in advance of its final disposition where the required undertaking,
if any, has been tendered to the corporation) that the claimant has not met the
standards of conduct which make it permissible under the General Corporation Law
of the State of Delaware for the corporation to indemnify the claimant for the
amount claimed, but the burden of such defense shall be on the corporation.
Neither the failure of the corporation (including its board of directors,
independent legal counsel, or its stockholders) to have made a determination
prior to the commencement of such action that indemnification of the


<PAGE>

claimant is permissible in the circumstances because he or she has met the
applicable standard of conduct set forth in the General Corporation Law of the
State of Delaware, nor an actual determination by the corporation (including its
board of directors, independent legal counsel, or its stockholders) that the
claimant has not met such applicable standard of conduct, shall be a defense to
the action or create a presumption that the claimant has not met the applicable
standard of conduct.

         SECTION 3. ARTICLE NOT EXCLUSIVE. The rights to indemnification and the
payment of expenses incurred in defending a proceeding in advance of its final
disposition conferred in this Article V shall not be exclusive of any other
right which any person may have or hereafter acquire under any statute,
provision of the certificate of incorporation, by-law, agreement, vote of
stockholders or disinterested directors or otherwise.

         SECTION 4. INSURANCE. The corporation may purchase and maintain
insurance on its own behalf and on behalf of any person who is or was a
director, officer, employee, fiduciary, or agent of the corporation or was
serving at the request of the corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise against any liability asserted against him or her and incurred by him
or her in any such capacity, whether or not the corporation would have the power
to indemnify such person against such liability under this Article V.

         SECTION 5. EXPENSES. Expenses incurred by any person described in
Section 1 of this Article V in defending a proceeding shall be paid by the
corporation in advance of such proceeding's final disposition upon receipt of an
undertaking by or on behalf of the director or officer to repay such amount if
it shall ultimately be determined that he or she is not entitled to be
indemnified by the corporation. Such expenses incurred by other employees and
agents shall be so paid upon such terms and conditions, if any, as the board of
directors deems appropriate.

         SECTION 6. EMPLOYEES AND AGENTS. Persons who are not covered by the
foregoing provisions of this Article V and who are or were employees or agents
of the corporation, or who are or were serving at the request of the corporation
as employees or agents of another corporation, partnership, joint venture, trust
or other enterprise, may be indemnified to the extent authorized at any time or
from time to time by the board of directors.

         SECTION 7. CONTRACT RIGHTS. The provisions of this Article V shall be
deemed to be a contract right between the corporation and each director or
officer who serves in any such capacity at any time while this Article V and the
relevant provisions of the General Corporation Law of the State of Delaware or
other applicable law are in effect, and any repeal or modification of this
Article V or any such law shall not affect any rights or obligations then
existing with respect to any state of facts or proceeding then existing. The
adoption of this Article V shall not abridge or limit any rights of any person
otherwise entitled to indemnification from the corporation pursuant to any prior
by-law provision, resolution of the directors, contract or otherwise.

<PAGE>

         SECTION 8. MERGER OR CONSOLIDATION. For purposes of this Article V,
references to "the corporation" shall include, in addition to the resulting
corporation, any constituent corporation (including any constituent of a
constituent) absorbed in a consolidation or merger which, if its separate
existence had continued, would have had power and authority to indemnify its
directors, officers, and employees or agents, so that any person who is or was a
director, officer, employee or agent of such constituent corporation, or is or
was serving at the request of such constituent corporation as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise, shall stand in the same position under this Article V
with respect to the resulting or surviving corporation as he or she would have
with respect to such constituent corporation if its separate existence had
continued.

                                   ARTICLE VI

                              CERTIFICATES OF STOCK

         SECTION 1. FORM. Every holder of stock in the corporation shall be
entitled to have a certificate, signed by, or in the name of the corporation by
the chairman of the board, president, president or a vice president and the
secretary or an assistant secretary of the corporation, certifying the number of
shares owned by such holder in the corporation. If such a certificate is
countersigned (1) by a transfer agent or an assistant transfer agent other than
the corporation or its employee or (2) by a registrar, other than the
corporation or its employee, the signature of any such chairman of the board,
president, president, vice president, secretary, or assistant secretary may be
facsimiles. In case any officer or officers who have signed, or whose facsimile
signature or signatures have been used on, any such certificate or certificates
shall cease to be such officer or officers of the corporation whether because of
death, resignation or otherwise before such certificate or certificates have
been delivered by the corporation, such certificate or certificates may
nevertheless be issued and delivered as though the person or persons who signed
such certificate or certificates or whose facsimile signature or signatures have
been used thereon had not ceased to be such officer or officers of the
corporation. All certificates for shares shall be consecutively numbered or
otherwise identified. The name of the person to whom the shares represented
thereby are issued, with the number of shares and date of issue, shall be
entered on the books of the corporation. Shares of stock of the corporation
shall only be transferred on the books of the corporation by the holder of
record thereof or by such holder's attorney duly authorized in writing, upon
surrender to the corporation of the certificate or certificates for such shares
endorsed by the appropriate person or persons, with such evidence of the
authenticity of such endorsement, transfer, authorization, and other matters as
the corporation may reasonably require, and accompanied by all necessary stock
transfer stamps. In that event, it shall be the duty of the corporation to issue
a new certificate to the person entitled thereto, cancel the old certificate or
certificates, and record the transaction on its books. The board of directors
may appoint a bank or trust company organized under the laws of the United
States or any state thereof to act as its transfer agent or registrar, or both
in connection with the transfer of any class or series of securities of the
corporation.

<PAGE>

         SECTION 2. LOST CERTIFICATES. The board of directors may direct a new
certificate or certificates to be issued in place of any certificate or
certificates previously issued by the corporation alleged to have been lost,
stolen, or destroyed, upon the making of an affidavit of that fact by the person
claiming the certificate of stock to be lost, stolen, or destroyed. When
authorizing such issue of a new certificate or certificates, the board of
directors may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost, stolen, or destroyed certificate or
certificates, or his or her legal representative, to give the corporation a bond
sufficient to indemnify the corporation against any claim that may be made
against the corporation on account of the loss, theft or destruction of any such
certificate or the issuance of such new certificate.

         SECTION 3. FIXING A RECORD DATE FOR STOCKHOLDER MEETINGS. In order that
the corporation may determine the stockholders entitled to notice of or to vote
at any meeting of stockholders or any adjournment thereof, the board of
directors may fix a record date, which record date shall not precede the date
upon which the resolution fixing the record date is adopted by the board of
directors, and which record date shall not be more than sixty nor less than ten
days before the date of such meeting. If no record date is fixed by the board of
directors, the record date for determining stockholders entitled to notice of or
to vote at a meeting of stockholders shall be the close of business on the next
day preceding the day on which notice is given, or if notice is waived, at the
close of business on the day next preceding the day on which the meeting is
held. A determination of stockholders of record entitled to notice of or to vote
at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

         SECTION 4. FIXING A RECORD DATE FOR ACTION BY WRITTEN CONSENT. In order
that the corporation may determine the stockholders entitled to consent to
corporate action in writing without a meeting, the board of directors may fix a
record date, which record date shall not precede the date upon which the
resolution fixing the record date is adopted by the board of directors, and
which date shall not be more than ten days after the date upon which the
resolution fixing the record date is adopted by the board of directors. If no
record date has been fixed by the board of directors, the record date for
determining stockholders entitled to consent to corporate action in writing
without a meeting, when no prior action by the board of directors is required by
statute, shall be the first date on which a signed written consent setting forth
the action taken or proposed to be taken is delivered to the corporation by
delivery to its registered office in the State of Delaware, its principal place
of business, or an officer or agent of the corporation having custody of the
book in which proceedings of meetings of stockholders are recorded. Delivery
made to the corporation's registered office shall be by hand or by certified or
registered mail, return receipt requested. If no record date has been fixed by
the board of directors and prior action by the board of directors is required by
statute, the record date for determining stockholders entitled to consent to
corporate action in writing without a meeting shall be at the close of business
on the day on which the board of directors adopts the resolution taking such
prior action.

<PAGE>

         SECTION 5. FIXING A RECORD DATE FOR OTHER PURPOSES. In order that the
corporation may determine the stockholders entitled to receive payment of any
dividend or other distribution or allotment or any rights or the stockholders
entitled to exercise any rights in respect of any change, conversion or exchange
of stock, or for the purposes of any other lawful action, the board of directors
may fix a record date, which record date shall not precede the date upon which
the resolution fixing the record date is adopted, and which record date shall be
not more than sixty days prior to such action. If no record date is fixed, the
record date for determining stockholders for any such purpose shall be at the
close of business on the day on which the board of directors adopts the
resolution relating thereto.

         SECTION 6. REGISTERED STOCKHOLDERS. Prior to the surrender to the
corporation of the certificate or certificates for a share or shares of stock
with a request to record the transfer of such share or shares, the corporation
may treat the registered owner as the person entitled to receive dividends, to
vote, to receive notifications, and otherwise to exercise all the rights and
powers of an owner. The corporation shall not be bound to recognize any
equitable or other claim to or interest in such share or shares on the part of
any other person, whether or not it shall have express or other notice thereof.

         SECTION 7. SUBSCRIPTIONS FOR STOCK. Unless otherwise provided for in
the subscription agreement, subscriptions for shares shall be paid in full at
such time, or in such installments and at such times, as shall be determined by
the board of directors. Any call made by the board of directors for payment on
subscriptions shall be uniform as to all shares of the same class or as to all
shares of the same series. In case of default in the payment of any installment
or call when such payment is due, the corporation may proceed to collect the
amount due in the same manner as any debt due the corporation.

                                   ARTICLE VII

                               GENERAL PROVISIONS

         SECTION 1. DIVIDENDS. Dividends upon the capital stock of the
corporation, subject to the provisions of the certificate of incorporation, if
any, may be declared by the board of directors at any regular or special
meeting, pursuant to law. Dividends may be paid in cash, in property, or in
shares of the capital stock, subject to the provisions of the certificate of
incorporation. Before payment of any dividend, there may be set aside out of any
funds of the corporation available for dividends such sum or sums as the
directors from time to time, in their absolute discretion, think proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or any other purpose
and the directors may modify or abolish any such reserve in the manner in which
it was created.

         SECTION 2. CHECKS, DRAFTS OR ORDERS. All checks, drafts, or other
orders for the payment of money by or to the corporation and all notes and other
evidences of indebtedness issued in the name of the corporation shall be signed
by such officer or


<PAGE>

officers, agent or agents of the corporation, and in such manner, as shall be
determined by resolution of the board of directors or a duly authorized
committee thereof.

         SECTION 3. CONTRACTS. The board of directors may authorize any officer
or officers, or any agent or agents, of the corporation to enter into any
contract or to execute and deliver any instrument in the name of and on behalf
of the corporation, and such authority may be general or confined to specific
instances.

         SECTION 4. LOANS. The corporation may lend money to, or guarantee any
obligation of, or otherwise assist any officer or other employee of the
corporation or of its subsidiary, including any officer or employee who is a
director of the corporation or its subsidiary, whenever, in the judgment of the
directors, such loan, guaranty or assistance may reasonably be expected to
benefit the corporation. The loan, guaranty or other assistance may be with or
without interest, and may be unsecured, or secured in such manner as the board
of directors shall approve, including, without limitation, a pledge of shares of
stock of the corporation. Nothing in this section contained shall be deemed to
deny, limit or restrict the powers of guaranty or warranty of the corporation at
common law or under any statute.

         SECTION 5. FISCAL YEAR. The fiscal year of the corporation shall be
fixed by resolution of the board of directors.

         SECTION 6. CORPORATE SEAL. The board of directors shall provide a
corporate seal that shall be in the form of a circle and shall have inscribed
thereon the name of the corporation and the words "Corporate Seal, Delaware".
The seal may be used by causing it or a facsimile thereof to be impressed or
affixed or reproduced or otherwise.

         SECTION 7. VOTING SECURITIES OWNED BY CORPORATION. Voting securities in
any other corporation held by the corporation shall be voted by the chairman of
the board or the president, unless the board of directors specifically confers
authority to vote with respect thereto, which authority may be general or
confined to specific instances, upon some other person or officer. Any person
authorized to vote securities shall have the power to appoint proxies, with
general power of substitution.

         SECTION 8. INSPECTION OF BOOKS AND RECORDS. Any stockholder of record,
in person or by attorney or other agent, shall, upon written demand under oath
stating the purpose thereof, have the right during the usual hours for business
to inspect for any proper purpose the corporation's stock ledger, a list of its
stockholders, and its other books and records, and to make copies or extracts
therefrom. A proper purpose shall mean any purpose reasonably related to such
person's interest as a stockholder. In every instance where an attorney or other
agent shall be the person who seeks the right to inspection, the demand under
oath shall be accompanied by a power of attorney or such other writing which
authorizes the attorney or other agent to so act on behalf of the stockholder.
The demand under oath shall be directed to the corporation at its registered
office in the State of Delaware or at its principal place of business.

<PAGE>

         SECTION 9. SECTION HEADINGS. Section headings in these by-laws are for
convenience of reference only and shall not be given any substantive effect in
limiting or otherwise construing any provision herein.

         SECTION 10. INCONSISTENT PROVISIONS. In the event that any provision of
these by-laws is or becomes inconsistent with any provision of the certificate
of incorporation, the General Corporation Law of the State of Delaware or any
other applicable law, the provision of these by-laws shall not be given any
effect to the extent of such inconsistency but shall otherwise be given full
force and effect.

                                  ARTICLE VIII

                                   AMENDMENTS

         These by-laws may be amended, altered, or repealed and new by-laws
adopted at any meeting of the board of directors by a majority vote. The fact
that the power to adopt, amend, alter, or repeal the by-laws has been conferred
upon the board of directors shall not divest the stockholders of the same
powers.

42408.1

<PAGE>

                                                                     Exhibit 3.7

                          CERTIFICATE OF INCORPORATION

                                       OF

                         THERMALLOY INVESTMENT CO., INC.

         FIRST: The name of the corporation is THERMALLOY INVESTMENT CO., INC.
(the "Corporation").

         SECOND: The address of the Corporation's registered office in the State
of Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware
19805. The name of the registered agent at such address is Corporation Service
Company.

         THIRD: The nature of the business or purposes to be conducted or
promoted is to engage in any lawful act or activity for which corporations may
be organized under the General Corporation Law of the State of Delaware.

         FOURTH: The total number of shares of stock which the Corporation has
authority to issue is 3,000 shares, all of which shall be Common Stock, with a
par value of $.01 per share.

         FIFTH: In furtherance and not in limitation of the powers conferred by
statute, the Board of Directors of the Corporation is expressly authorized to
make, alter or repeal the Bylaws of the Corporation.

         SIXTH: The Corporation shall indemnify, to the fullest extent permitted
by Section 145 of the General Corporation Law of Delaware, as amended from time
to time, all persons who it may indemnify pursuant thereto. The personal
liability of a director of the Corporation to the Corporation or its
stockholders for monetary damages for breach of fiduciary duty as a director
shall be limited to the fullest extent permitted by the General Corporation Law
of the State of Delaware, as it now exists or may hereafter be amended. Any
repeal or modification of this paragraph by the stockholders of the Corporation
shall not adversely affect any right or protection of a director of the
Corporation existing at the time of such repeal or modification.

         SEVENTH: The name and mailing address of the sole incorporator is as
follows: Cheryl York, 511 16th Street, Suite 700, Denver, CO 80202.

         I, THE UNDERSIGNED, for the purpose of forming a corporation under the
laws of the State of Delaware, do make, file and record this Certificate, and do
certify that the facts herein stated are true, and I have accordingly hereunto
set my hand this 26th of January, 1999.

                                        By: /s/ CHERYL YORK
                                            ------------------------------------
                                                       Cheryl York

<PAGE>

                                                                     Exhibit 3.8

                                     BY-LAWS

                                       OF

                        THERMALLOY INVESTMENT CO., INC.,

                             A DELAWARE CORPORATION

                                    ARTICLE I

                                     OFFICES

         SECTION 1. REGISTERED OFFICE. The registered office of the corporation
in the State of Delaware shall be located at 1013 Centre Road, Wilmington,
County of New Castle. The name of the corporation's registered agent at such
address shall be Corporation Service Company. The registered office and/or
registered agent of the corporation may be changed from time to time by action
of the board of directors.

         SECTION 2. OTHER OFFICES. The corporation may also have offices at such
other places, both within and without the State of Delaware, as the board of
directors may from time to time determine or the business of the corporation may
require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         SECTION 1. PLACE AND TIME OF MEETINGS. An annual meeting of the
stockholders for the purpose of electing directors and conducting such other
proper business as may come before the meeting. The date, time and place of the
annual meeting shall be determined by the chairman of the board or the president
of the corporation; provided, that if neither the chairman of the board nor the
president acts, the board of directors shall determine the date, time and place
of such meeting.

         SECTION 2. SPECIAL MEETINGS. Special meetings of stockholders may be
called for any purpose and may be held at such time and place, within or without
the State of Delaware, as shall be stated in a notice of meeting or in a duly
executed waiver of notice thereof. Such meetings may be called at any time by
the board of directors, the chairman of the board or the president.

         SECTION 3. PLACE OF MEETINGS. The board of directors may designate any
place, either within or without the State of Delaware, as the place of meeting
for any annual meeting or for any special meeting called by the board of
directors. If no designation is made, or if a special meeting be otherwise
called, the place of meeting shall be the principal executive office of the
corporation.


<PAGE>

         SECTION 4. NOTICE. Whenever stockholders are required or permitted to
take action at a meeting, written or printed notice stating the place, date,
time, and, in the case of special meetings, the purpose or purposes, of such
meeting, shall be given to each stockholder entitled to vote at such meeting not
less than 10 nor more than 60 days before the date of the meeting. All such
notices shall be delivered, either personally or by mail, by or at the direction
of the board of directors, the chairman of the board, the president or the
secretary, and if mailed, such notice shall be deemed to be delivered when
deposited in the United States mail, postage prepaid, addressed to the
stockholder at his, her or its address as the same appears on the records of the
corporation. Attendance of a person at a meeting shall constitute a waiver of
notice of such meeting, except when the person attends for the express purpose
of objecting at the beginning of the meeting to the transaction of any business
because the meeting is not lawfully called or convened.

         SECTION 5. STOCKHOLDERS LIST. The officer having charge of the stock
ledger of the corporation shall make, at least 10 days before every meeting of
the stockholders, a complete list of the stockholders entitled to vote at such
meeting arranged in alphabetical order, showing the address of each stockholder
and the number of shares registered in the name of each stockholder. Such list
shall be open to the examination of any stockholder, for any purpose germane to
the meeting, during ordinary business hours, for a period of at least 10 days
prior to the meeting, either at a place within the city where the meeting is to
be held, which place shall be specified in the notice of the meeting or, if not
so specified, at the place where the meeting is to be held. The list shall also
be produced and kept at the time and place of the meeting during the whole time
thereof, and may be inspected by any stockholder who is present.

         SECTION 6. QUORUM. At any meeting of stockholders, the holders of a
majority of the shares of capital stock entitled to vote at such meeting,
present in person or represented by proxy, shall constitute a quorum, except as
otherwise provided by statute or by the certificate of incorporation. If a
quorum is not present, the holders of a majority of the shares present in person
or represented by proxy at the meeting, and entitled to vote at the meeting, may
adjourn the meeting to another time and/or place. When a specified item of
business requires a vote by a class or series (if the corporation shall then
have outstanding shares of more than one class or series) voting as a class, the
holders of a majority of the shares of such class or series shall constitute a
quorum (as to such class or series) for the transaction of such item of
business.

         SECTION 7. ADJOURNED MEETINGS. When a meeting is adjourned to another
time and place, notice need not be given of the adjourned meeting if the time
and place thereof are announced at the meeting at which the adjournment is
taken. At the adjourned meeting the corporation may transact any business which
might have been transacted at the original meeting. If the adjournment is for
more than thirty days, or if after the adjournment a new record date is fixed
for the adjourned meeting, a notice of the adjourned meeting shall be given to
each stockholder of record entitled to vote at the meeting.

<PAGE>

         SECTION 8. VOTE REQUIRED. When a quorum is present, the affirmative
vote of the majority of shares present in person or represented by proxy at the
meeting and entitled to vote on the subject matter shall be the act of the
stockholders, unless the question is one upon which by express provisions of an
applicable law or of the certificate of incorporation a different vote is
required, in which case such express provision shall govern and control the
decision of such question. Where a separate vote by class is required, the
affirmative vote of the majority of shares of such class present in person or
represented by proxy at the meeting shall be the act of such class.

         SECTION 9. VOTING RIGHTS. Except as otherwise provided by the General
Corporation Law of the State of Delaware or by the certificate of incorporation
of the corporation or any amendments thereto and subject to Section 3 of Article
VI of these by-laws, every stockholder shall at every meeting of the
stockholders be entitled to one vote in person or by proxy for each share of
common stock held by such stockholder.

         SECTION 10. PROXIES. Each stockholder entitled to vote at a meeting of
stockholders or to express consent or dissent to corporate action in writing
without a meeting may authorize another person or persons to act for him or her
by proxy, but no such proxy shall be voted or acted upon after three years from
its date, unless the proxy provides for a longer period.

         SECTION 11. ACTION BY WRITTEN CONSENT. Unless otherwise provided in the
certificate of incorporation, any action required to be taken at any annual or
special meeting of stockholders of the corporation, or any action which may be
taken at any annual or special meeting of such stockholders, may be taken
without a meeting, without prior notice and without a vote, if a consent or
consents in writing, setting forth the action so taken and bearing the dates of
signature of the stockholders who signed the consent or consents, shall be
signed by the holders of outstanding stock having not less than the minimum
number of votes that would be necessary to authorize or take such action at a
meeting at which all shares entitled to vote thereon were present and voted and
shall be delivered to the corporation by delivery to its registered office in
the state of Delaware, or the corporation's principal place of business, or an
officer or agent of the corporation having custody of the book or books in which
proceedings of meetings of the stockholders are recorded. Delivery made to the
corporation's registered office shall be by hand or by certified or registered
mail, return receipt requested. All consents properly delivered in accordance
with this section shall be deemed to be recorded when so delivered. No written
consent shall be effective to take the corporate action referred to therein
unless, within sixty days of the earliest dated consent delivered to the
corporation as required by this section, written consents signed by the holders
of a sufficient number of shares to take such corporate action are so recorded.
Prompt notice of the taking of the corporate action without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented in writing. Any action taken pursuant to such written consent or
consents of the stockholders shall have the same force and effect as if taken by
the stockholders at a meeting thereof.

<PAGE>

                                   ARTICLE III

                                    DIRECTORS

         SECTION 1. GENERAL POWERS. The business and affairs of the corporation
shall be managed by or under the direction of the board of directors.

         SECTION 2. NUMBER, ELECTION AND TERM OF OFFICE. The number of directors
which shall constitute the initial board of directors shall be one (1). The
directors shall be elected by a plurality of the votes of the shares present in
person or represented by proxy at the meeting and entitled to vote in the
election of directors. The directors shall be elected in this manner at the
annual meeting of the stockholders, except as provided in Section 4 of this
Article III. Each director elected shall hold office until a successor is duly
elected and qualified or until his or her earlier death, resignation or removal
as hereinafter provided.

         SECTION 3. REMOVAL AND RESIGNATION. Any director or the entire board of
directors may be removed at any time, with or without cause, by the holders of a
majority of the shares then entitled to vote at an election of directors.
Whenever the holders of any class or series are entitled to elect one or more
directors by the provisions of the corporation's certificate of incorporation,
the provisions of this section shall apply, in respect to the removal without
cause of a director or directors so elected, to the vote of the holders of the
outstanding shares of that class or series and not to the vote of the
outstanding shares as a whole.

         SECTION 4. VACANCIES. Vacancies and newly created directorships
resulting from any increase in the authorized number of directors may be filled
by a majority of the directors then in office, though less than a quorum, or by
a sole remaining director; provided, that (a) in the event the holders of a
majority of the shares then entitled to vote to remove a director (as provided
in Section 3 of Article III of these by-laws), as a part of such removal such
majority shall also be entitled to elect a replacement therefor, and (b) if any
such vacancy has not been filled by the remaining directors within seven days of
the date such vacancy was created, the holders of a majority of the shares then
entitled to vote may fill such vacancy. Each director so chosen shall hold
office until a successor is duly elected and qualified or until his or her
earlier death, resignation or removal as herein provided. Whenever holders of
any class or classes of stock or series thereof are entitled to elect one or
more directors by the provisions of the certificate of incorporation, vacancies
and newly created directorships of such class or classes or series may be filled
by a majority of the directors elected by such class or classes or series
thereof then in office, or by a sole remaining director so elected.

         SECTION 5. ANNUAL MEETINGS. The annual meeting of each newly elected
board of directors shall be held without other notice than this by-law
immediately after, and at the same place as, the annual meeting of stockholders.

<PAGE>

         SECTION 6. OTHER MEETINGS AND NOTICE. Regular meetings, other than the
annual meeting, of the board of directors may be held without notice at such
time and at such place as shall from time to time be determined by resolution of
the board. Special meetings of the board of directors may be called by or at the
request of the chairman of the board or the president on at least 24 hours
notice to each director, either personally, by telephone, by e-mail, by mail, by
facsimile or by telegraph.

         SECTION 7. QUORUM, REQUIRED VOTE AND ADJOURNMENT. A majority of the
total number of directors shall constitute a quorum for the transaction of
business. The vote of a majority of directors present at a meeting at which a
quorum is present shall be the act of the board of directors. If a quorum shall
not be present at any meeting of the board of directors, the directors present
thereat may adjourn the meeting from time to time, without notice other than
announcement at the meeting, until a quorum shall be present.

         SECTION 8. COMMITTEES. The board of directors may, by resolution passed
by a majority of the whole board, designate one or more committees, each
committee to consist of one or more of the directors of the corporation or other
persons, which to the extent provided in such resolution or these by-laws shall
have and may exercise the powers of the board of directors in the management and
affairs of the corporation except as otherwise limited by law. The board of
directors may designate one or more directors as alternate members of any
committee, who may replace any absent or disqualified member at any meeting of
the committee. Such committee or committees shall have such name or names as may
be determined from time to time by resolution adopted by the board of directors.
Each committee shall keep regular minutes of its meetings and report the same to
the board of directors when required.

         SECTION 9. COMMITTEE RULES. Each committee of the board of directors
may fix its own rules of procedure and shall hold its meetings as provided by
such rules, except as may otherwise be provided by a resolution of the board of
directors designating such committee. Unless otherwise provided in such a
resolution, the presence of at least a majority of the members of the committee
shall be necessary to constitute a quorum. In the event that a member and that
member's alternate, if alternates are designated by the board of directors as
provided in Section 8 of this Article III, of such committee is or are absent or
disqualified, the member or members thereof present at any meeting and not
disqualified from voting, whether or not such member or members constitute a
quorum, may unanimously appoint another member of the board of directors to act
at the meeting in place of any such absent or disqualified member.

         SECTION 10. COMMUNICATIONS EQUIPMENT. Members of the board of directors
or any committee thereof may participate in and act at any meeting of such board
or committee through the use of a conference telephone or other communications
equipment by means of which all persons participating in the meeting can hear
each other, and participation in the meeting pursuant to this section shall
constitute presence in person at the meeting.

<PAGE>

         SECTION 11. WAIVER OF NOTICE AND PRESUMPTION OF ASSENT. Any member of
the board of directors or any committee thereof who is present at a meeting
shall be conclusively presumed to have waived notice of such meeting except when
such member attends for the express purpose of objecting at the beginning of the
meeting to the transaction of any business because the meeting is not lawfully
called or convened. Such member shall be conclusively presumed to have assented
to any action taken unless his or her dissent shall be entered in the minutes of
the meeting or unless his or her written dissent to such action shall be filed
with the person acting as the secretary of the meeting before the adjournment
thereof or shall be forwarded by registered mail to the secretary of the
corporation immediately after the adjournment of the meeting. Such right to
dissent shall not apply to any member who voted in favor of such action.

         SECTION 12. ACTION BY WRITTEN CONSENT. Unless otherwise restricted by
the certificate of incorporation, any action required or permitted to be taken
at any meeting of the board of directors, or of any committee thereof, may be
taken without a meeting if all members of the board or committee, as the case
may be, consent thereto in writing, and the writing or writings are filed with
the minutes of proceedings of the board or committee.

                                   ARTICLE IV

                                    OFFICERS

         SECTION 1. NUMBER. The officers of the corporation shall be elected by
the board of directors and shall consist of a president and secretary, and such
other officers and assistant officers as may be deemed necessary or desirable by
the board of directors. Any number of offices may be held by the same person. In
its discretion, the board of directors may choose not to fill any office for any
period as it may deem advisable.

         SECTION 2. ELECTION AND TERM OF OFFICE. The officers of the corporation
shall be elected annually by the board of directors at its first meeting held
after each annual meeting of stockholders or as soon thereafter as conveniently
may be. Vacancies may be filled or new offices created and filled at any meeting
of the board of directors. Each officer shall hold office until a successor is
duly elected and qualified or until his or her earlier death, resignation or
removal as hereinafter provided.

         SECTION 3. REMOVAL. Any officer or agent elected by the board of
directors may be removed by the board of directors or the chairman of the board
whenever in its or his judgment the best interests of the corporation would be
served thereby, but such removal shall be without prejudice to the contract
rights, if any, of the person so removed.

         SECTION 4. VACANCIES. Any vacancy occurring in any office because of
death, resignation, removal, disqualification or otherwise, may be filled by the
board of directors for the unexpired portion of the term by the board of
directors then in office.

<PAGE>

         SECTION 5. COMPENSATION. Compensation of all officers shall be fixed by
the board of directors, and no officer shall be prevented from receiving such
compensation by virtue of his or her also being a director of the corporation.

         SECTION 6. CHAIRMAN OF THE BOARD. The Chairman of the Board shall
preside at all meetings of the board of directors and stockholders, may exercise
all of the powers of the chief executive officer or president and shall have
such other powers and perform such other duties as may be prescribed by the
board of directors or provided in these by-laws. Whenever the chief executive
officer or president is unable to serve, by reason of sickness, absence or
otherwise, the chairman of the board shall perform all the duties and
responsibilities thereof.

         SECTION 7. THE PRESIDENT. The president shall be the chief executive
officer of the corporation and shall have such powers and perform such duties as
may be prescribed by the chairman of the board, the board of directors, or these
by-laws.

         SECTION 8. VICE PRESIDENTS. The vice president, or if there shall be
more than one, the vice presidents in the order determined by the board of
directors, shall, in the absence or disability of the president, act with all of
the powers and be subject to all the restrictions of the president. The vice
presidents shall also perform such other duties and have such other powers as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe.

         SECTION 9. THE SECRETARY AND ASSISTANT SECRETARIES. The secretary shall
attend all meetings of the board of directors, all meetings of the committees
thereof and all meetings of the stockholders and record all the proceedings of
the meetings in a book or books to be kept for that purpose. Under the
president's supervision, the secretary shall give, or cause to be given, all
notices required to be given by these by-laws or by law; shall have such powers
and perform such duties as the board of directors, the chairman of the board,
the president or these by-laws may, from time to time, prescribe; and shall have
custody of the corporate seal of the corporation. The secretary, or an assistant
secretary, shall have authority to affix the corporate seal to any instrument
requiring it and when so affixed, it may be attested by his or her signature or
by the signature of such assistant secretary. The board of directors may give
general authority to any other officer to affix the seal of the corporation and
to attest the affixing by his or her signature. The assistant secretary, or if
there be more than one, the assistant secretaries in the order determined by the
board of directors, shall, in the absence or disability of the secretary,
perform the duties and exercise the powers of the secretary and shall perform
such other duties and have such other powers as the board of directors, the
chairman of the board, the president, or secretary may, from time to time,
prescribe.

         SECTION 10. THE TREASURER AND ASSISTANT TREASURER. The treasurer shall
have the custody of the corporate funds and securities; shall keep full and
accurate accounts of receipts and disbursements in books belonging to the
corporation; shall deposit all monies and other valuable effects in the name and
to the credit of the corporation as may be ordered by the board of directors;
shall cause the funds of the corporation to be disbursed


<PAGE>

when such disbursements have been duly authorized, taking proper vouchers for
such disbursements; and shall render to the president and the board of
directors, at its regular meeting or when the board of directors so requires, an
account of the corporation; shall have such powers and perform such duties as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe. If required by the board of
directors, the treasurer shall give the corporation a bond (which shall be
rendered every six years) in such sums and with such surety or sureties as shall
be satisfactory to the board of directors for the faithful performance of the
duties of the office of treasurer and for the restoration to the corporation, in
case of death, resignation, retirement, or removal from office, of all books,
papers, vouchers, money, and other property of whatever kind in the possession
or under the control of the treasurer belonging to the corporation. The
assistant treasurer, or if there shall be more than one, the assistant
treasurers in the order determined by the board of directors, shall in the
absence or disability of the treasurer, perform the duties and exercise the
powers of the treasurer. The assistant treasurers shall perform such other
duties and have such other powers as the board of directors, the chairman of the
board, the president or treasurer may, from time to time, prescribe.

         SECTION 11. OTHER OFFICERS, ASSISTANT OFFICERS AND AGENTS. Officers,
assistant officers and agents, if any, other than those whose duties are
provided for in these by-laws, shall have such authority and perform such duties
as may from time to time be prescribed by resolution of the board of directors.

         SECTION 12. ABSENCE OR DISABILITY OF OFFICERS. In the case of the
absence or disability of any officer of the corporation and of any person hereby
authorized to act in such officer's place during such officer's absence or
disability, the board of directors may by resolution delegate the powers and
duties of such officer to any other officer or to any director, or to any other
person whom it may select.

<PAGE>

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

         SECTION 1. NATURE OF INDEMNITY. Each person who was or is made a party
or is threatened to be made a party to or is involved in any action, suit or
proceeding, whether civil, criminal, administrative or investigative
(hereinafter a "proceeding"), by reason of the fact that he or she, or a person
of whom he or she is the legal representative, is or was a director, officer,
employee or agent of the corporation or is or was serving at the request of the
corporation as a director, officer, employee, fiduciary, or agent of another
corporation or of a partnership, joint venture, trust or other enterprise, shall
be indemnified and held harmless by the corporation unless prohibited from doing
so by the General Corporation Law of the State of Delaware, as the same exists
or may hereafter be amended (but, in the case of any such amendment, only to the
extent that such amendment permits the corporation to provide broader
indemnification rights than said law permitted the corporation to provide prior
to such amendment) against all expense, liability and loss (including attorneys'
fees actually and reasonably incurred by such person in connection with such
proceeding) and such indemnification shall inure to the benefit of his or her
heirs, executors and administrators; provided, however, that, except as provided
in Section 2 hereof, the corporation shall indemnify any such person seeking
indemnification in connection with a proceeding initiated by such person only if
such proceeding was authorized by the board of directors of the corporation.

         SECTION 2. PROCEDURE FOR INDEMNIFICATION OF DIRECTORS AND OFFICERS. Any
indemnification of a director or officer of the corporation under Section 1 of
this Article V or advance of expenses under Section 5 of this Article V shall be
made promptly, and in any event within 30 days, upon the written request of the
director or officer. If a determination by the corporation that the director or
officer is entitled to indemnification pursuant to this Article V is required,
and the corporation fails to respond within sixty days to a written request for
indemnity, the corporation shall be deemed to have approved the request. If the
corporation denies a written request for indemnification or advancing of
expenses, in whole or in part, or if payment in full pursuant to such request is
not made within 30 days, the director or officer may petition any court of
competent jurisdiction to determine his or her right to indemnification or
advances pursuant to this Article V. Such person's costs and expenses incurred
in connection with successfully establishing his or her right to
indemnification, in whole or in part, in any such action shall also be
indemnified by the corporation. It shall be a defense to any such action (other
than an action brought to enforce a claim for expenses incurred in defending any
proceeding in advance of its final disposition where the required undertaking,
if any, has been tendered to the corporation) that the claimant has not met the
standards of conduct which make it permissible under the General Corporation Law
of the State of Delaware for the corporation to indemnify the claimant for the
amount claimed, but the burden of such defense shall be on the corporation.
Neither the failure of the corporation (including its board of directors,
independent legal counsel, or its stockholders) to have made a determination
prior to the commencement of such action that indemnification of the


<PAGE>

claimant is permissible in the circumstances because he or she has met the
applicable standard of conduct set forth in the General Corporation Law of the
State of Delaware, nor an actual determination by the corporation (including its
board of directors, independent legal counsel, or its stockholders) that the
claimant has not met such applicable standard of conduct, shall be a defense to
the action or create a presumption that the claimant has not met the applicable
standard of conduct.

         SECTION 3. ARTICLE NOT EXCLUSIVE. The rights to indemnification and the
payment of expenses incurred in defending a proceeding in advance of its final
disposition conferred in this Article V shall not be exclusive of any other
right which any person may have or hereafter acquire under any statute,
provision of the certificate of incorporation, by-law, agreement, vote of
stockholders or disinterested directors or otherwise.

         SECTION 4. INSURANCE. The corporation may purchase and maintain
insurance on its own behalf and on behalf of any person who is or was a
director, officer, employee, fiduciary, or agent of the corporation or was
serving at the request of the corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise against any liability asserted against him or her and incurred by him
or her in any such capacity, whether or not the corporation would have the power
to indemnify such person against such liability under this Article V.

         SECTION 5. EXPENSES. Expenses incurred by any person described in
Section 1 of this Article V in defending a proceeding shall be paid by the
corporation in advance of such proceeding's final disposition upon receipt of an
undertaking by or on behalf of the director or officer to repay such amount if
it shall ultimately be determined that he or she is not entitled to be
indemnified by the corporation. Such expenses incurred by other employees and
agents shall be so paid upon such terms and conditions, if any, as the board of
directors deems appropriate.

         SECTION 6. EMPLOYEES AND AGENTS. Persons who are not covered by the
foregoing provisions of this Article V and who are or were employees or agents
of the corporation, or who are or were serving at the request of the corporation
as employees or agents of another corporation, partnership, joint venture, trust
or other enterprise, may be indemnified to the extent authorized at any time or
from time to time by the board of directors.

         SECTION 7. CONTRACT RIGHTS. The provisions of this Article V shall be
deemed to be a contract right between the corporation and each director or
officer who serves in any such capacity at any time while this Article V and the
relevant provisions of the General Corporation Law of the State of Delaware or
other applicable law are in effect, and any repeal or modification of this
Article V or any such law shall not affect any rights or obligations then
existing with respect to any state of facts or proceeding then existing. The
adoption of this Article V shall not abridge or limit any rights of any person
otherwise entitled to indemnification from the corporation pursuant to any prior
by-law provision, resolution of the directors, contract or otherwise.

<PAGE>

         SECTION 8. MERGER OR CONSOLIDATION. For purposes of this Article V,
references to "the corporation" shall include, in addition to the resulting
corporation, any constituent corporation (including any constituent of a
constituent) absorbed in a consolidation or merger which, if its separate
existence had continued, would have had power and authority to indemnify its
directors, officers, and employees or agents, so that any person who is or was a
director, officer, employee or agent of such constituent corporation, or is or
was serving at the request of such constituent corporation as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise, shall stand in the same position under this Article V
with respect to the resulting or surviving corporation as he or she would have
with respect to such constituent corporation if its separate existence had
continued.

                                   ARTICLE VI

                              CERTIFICATES OF STOCK

         SECTION 1. FORM. Every holder of stock in the corporation shall be
entitled to have a certificate, signed by, or in the name of the corporation by
the chairman of the board, president, president or a vice president and the
secretary or an assistant secretary of the corporation, certifying the number of
shares owned by such holder in the corporation. If such a certificate is
countersigned (1) by a transfer agent or an assistant transfer agent other than
the corporation or its employee or (2) by a registrar, other than the
corporation or its employee, the signature of any such chairman of the board,
president, president, vice president, secretary, or assistant secretary may be
facsimiles. In case any officer or officers who have signed, or whose facsimile
signature or signatures have been used on, any such certificate or certificates
shall cease to be such officer or officers of the corporation whether because of
death, resignation or otherwise before such certificate or certificates have
been delivered by the corporation, such certificate or certificates may
nevertheless be issued and delivered as though the person or persons who signed
such certificate or certificates or whose facsimile signature or signatures have
been used thereon had not ceased to be such officer or officers of the
corporation. All certificates for shares shall be consecutively numbered or
otherwise identified. The name of the person to whom the shares represented
thereby are issued, with the number of shares and date of issue, shall be
entered on the books of the corporation. Shares of stock of the corporation
shall only be transferred on the books of the corporation by the holder of
record thereof or by such holder's attorney duly authorized in writing, upon
surrender to the corporation of the certificate or certificates for such shares
endorsed by the appropriate person or persons, with such evidence of the
authenticity of such endorsement, transfer, authorization, and other matters as
the corporation may reasonably require, and accompanied by all necessary stock
transfer stamps. In that event, it shall be the duty of the corporation to issue
a new certificate to the person entitled thereto, cancel the old certificate or
certificates, and record the transaction on its books. The board of directors
may appoint a bank or trust company organized under the laws of the United
States or any state thereof to act as its transfer agent or registrar, or both
in connection with the transfer of any class or series of securities of the
corporation.

<PAGE>

         SECTION 2. LOST CERTIFICATES. The board of directors may direct a new
certificate or certificates to be issued in place of any certificate or
certificates previously issued by the corporation alleged to have been lost,
stolen, or destroyed, upon the making of an affidavit of that fact by the person
claiming the certificate of stock to be lost, stolen, or destroyed. When
authorizing such issue of a new certificate or certificates, the board of
directors may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost, stolen, or destroyed certificate or
certificates, or his or her legal representative, to give the corporation a bond
sufficient to indemnify the corporation against any claim that may be made
against the corporation on account of the loss, theft or destruction of any such
certificate or the issuance of such new certificate.

         SECTION 3. FIXING A RECORD DATE FOR STOCKHOLDER MEETINGS. In order that
the corporation may determine the stockholders entitled to notice of or to vote
at any meeting of stockholders or any adjournment thereof, the board of
directors may fix a record date, which record date shall not precede the date
upon which the resolution fixing the record date is adopted by the board of
directors, and which record date shall not be more than sixty nor less than ten
days before the date of such meeting. If no record date is fixed by the board of
directors, the record date for determining stockholders entitled to notice of or
to vote at a meeting of stockholders shall be the close of business on the next
day preceding the day on which notice is given, or if notice is waived, at the
close of business on the day next preceding the day on which the meeting is
held. A determination of stockholders of record entitled to notice of or to vote
at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

         SECTION 4. FIXING A RECORD DATE FOR ACTION BY WRITTEN CONSENT. In order
that the corporation may determine the stockholders entitled to consent to
corporate action in writing without a meeting, the board of directors may fix a
record date, which record date shall not precede the date upon which the
resolution fixing the record date is adopted by the board of directors, and
which date shall not be more than ten days after the date upon which the
resolution fixing the record date is adopted by the board of directors. If no
record date has been fixed by the board of directors, the record date for
determining stockholders entitled to consent to corporate action in writing
without a meeting, when no prior action by the board of directors is required by
statute, shall be the first date on which a signed written consent setting forth
the action taken or proposed to be taken is delivered to the corporation by
delivery to its registered office in the State of Delaware, its principal place
of business, or an officer or agent of the corporation having custody of the
book in which proceedings of meetings of stockholders are recorded. Delivery
made to the corporation's registered office shall be by hand or by certified or
registered mail, return receipt requested. If no record date has been fixed by
the board of directors and prior action by the board of directors is required by
statute, the record date for determining stockholders entitled to consent to
corporate action in writing without a meeting shall be at the close of business
on the day on which the board of directors adopts the resolution taking such
prior action.

<PAGE>

         SECTION 5. FIXING A RECORD DATE FOR OTHER PURPOSES. In order that the
corporation may determine the stockholders entitled to receive payment of any
dividend or other distribution or allotment or any rights or the stockholders
entitled to exercise any rights in respect of any change, conversion or exchange
of stock, or for the purposes of any other lawful action, the board of directors
may fix a record date, which record date shall not precede the date upon which
the resolution fixing the record date is adopted, and which record date shall be
not more than sixty days prior to such action. If no record date is fixed, the
record date for determining stockholders for any such purpose shall be at the
close of business on the day on which the board of directors adopts the
resolution relating thereto.

         SECTION 6. REGISTERED STOCKHOLDERS. Prior to the surrender to the
corporation of the certificate or certificates for a share or shares of stock
with a request to record the transfer of such share or shares, the corporation
may treat the registered owner as the person entitled to receive dividends, to
vote, to receive notifications, and otherwise to exercise all the rights and
powers of an owner. The corporation shall not be bound to recognize any
equitable or other claim to or interest in such share or shares on the part of
any other person, whether or not it shall have express or other notice thereof.

         SECTION 7. SUBSCRIPTIONS FOR STOCK. Unless otherwise provided for in
the subscription agreement, subscriptions for shares shall be paid in full at
such time, or in such installments and at such times, as shall be determined by
the board of directors. Any call made by the board of directors for payment on
subscriptions shall be uniform as to all shares of the same class or as to all
shares of the same series. In case of default in the payment of any installment
or call when such payment is due, the corporation may proceed to collect the
amount due in the same manner as any debt due the corporation.

                                   ARTICLE VII

                               GENERAL PROVISIONS

         SECTION 1. DIVIDENDS. Dividends upon the capital stock of the
corporation, subject to the provisions of the certificate of incorporation, if
any, may be declared by the board of directors at any regular or special
meeting, pursuant to law. Dividends may be paid in cash, in property, or in
shares of the capital stock, subject to the provisions of the certificate of
incorporation. Before payment of any dividend, there may be set aside out of any
funds of the corporation available for dividends such sum or sums as the
directors from time to time, in their absolute discretion, think proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or any other purpose
and the directors may modify or abolish any such reserve in the manner in which
it was created.

         SECTION 2. CHECKS, DRAFTS OR ORDERS. All checks, drafts, or other
orders for the payment of money by or to the corporation and all notes and other
evidences of indebtedness issued in the name of the corporation shall be signed
by such officer or


<PAGE>

officers, agent or agents of the corporation, and in such manner, as shall be
determined by resolution of the board of directors or a duly authorized
committee thereof.

         SECTION 3. CONTRACTS. The board of directors may authorize any officer
or officers, or any agent or agents, of the corporation to enter into any
contract or to execute and deliver any instrument in the name of and on behalf
of the corporation, and such authority may be general or confined to specific
instances.

         SECTION 4. LOANS. The corporation may lend money to, or guarantee any
obligation of, or otherwise assist any officer or other employee of the
corporation or of its subsidiary, including any officer or employee who is a
director of the corporation or its subsidiary, whenever, in the judgment of the
directors, such loan, guaranty or assistance may reasonably be expected to
benefit the corporation. The loan, guaranty or other assistance may be with or
without interest, and may be unsecured, or secured in such manner as the board
of directors shall approve, including, without limitation, a pledge of shares of
stock of the corporation. Nothing in this section contained shall be deemed to
deny, limit or restrict the powers of guaranty or warranty of the corporation at
common law or under any statute.

         SECTION 5. FISCAL YEAR. The fiscal year of the corporation shall be
fixed by resolution of the board of directors.

         SECTION 6. CORPORATE SEAL. The board of directors shall provide a
corporate seal that shall be in the form of a circle and shall have inscribed
thereon the name of the corporation and the words "Corporate Seal, Delaware".
The seal may be used by causing it or a facsimile thereof to be impressed or
affixed or reproduced or otherwise.

         SECTION 7. VOTING SECURITIES OWNED BY CORPORATION. Voting securities in
any other corporation held by the corporation shall be voted by the chairman of
the board or the president, unless the board of directors specifically confers
authority to vote with respect thereto, which authority may be general or
confined to specific instances, upon some other person or officer. Any person
authorized to vote securities shall have the power to appoint proxies, with
general power of substitution.

         SECTION 8. INSPECTION OF BOOKS AND RECORDS. Any stockholder of record,
in person or by attorney or other agent, shall, upon written demand under oath
stating the purpose thereof, have the right during the usual hours for business
to inspect for any proper purpose the corporation's stock ledger, a list of its
stockholders, and its other books and records, and to make copies or extracts
therefrom. A proper purpose shall mean any purpose reasonably related to such
person's interest as a stockholder. In every instance where an attorney or other
agent shall be the person who seeks the right to inspection, the demand under
oath shall be accompanied by a power of attorney or such other writing which
authorizes the attorney or other agent to so act on behalf of the stockholder.
The demand under oath shall be directed to the corporation at its registered
office in the State of Delaware or at its principal place of business.

<PAGE>

         SECTION 9. SECTION HEADINGS. Section headings in these by-laws are for
convenience of reference only and shall not be given any substantive effect in
limiting or otherwise construing any provision herein.

         SECTION 10. INCONSISTENT PROVISIONS. In the event that any provision of
these by-laws is or becomes inconsistent with any provision of the certificate
of incorporation, the General Corporation Law of the State of Delaware or any
other applicable law, the provision of these by-laws shall not be given any
effect to the extent of such inconsistency but shall otherwise be given full
force and effect.

                                  ARTICLE VIII

                                   AMENDMENTS

         These by-laws may be amended, altered, or repealed and new by-laws
adopted at any meeting of the board of directors by a majority vote. The fact
that the power to adopt, amend, alter, or repeal the by-laws has been conferred
upon the board of directors shall not divest the stockholders of the same
powers.

42407.1

<PAGE>

                                                                     Exhibit 3.9

                            CERTIFICATE OF FORMATION

                                       OF

                              AAVID THERMALLOY, LLC

                                    ARTICLE I

         The name of the limited liability company is AAVID THERMALLOY, LLC (the
"Company").

                                   ARTICLE II

         The address of the registered office of the Company in the State of
Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware 19805.
The name of its initial registered agent at such address is Corporation Service
Company. Either the registered office or the registered agent may be changed in
the manner provided by law.

                                   ARTICLE III

         The name and address of the authorized person is Cheryl York, Bartlit
Beck Herman Palenchar & Scott, 511 Sixteenth Street, Suite 700, Denver, Colorado
80202.

         IN WITNESS WHEREOF, the undersigned authorized person executed this
Certificate of Formation this 24th day of January, 2000.

                                                  /s/ CHERYL YORK
                                           -----------------------------
                                                    Cheryl York
                                                 Authorized Person

<PAGE>

                                                                    Exhibit 3.10

                              AAVID THERMALLOY, LLC

                      A DELAWARE LIMITED LIABILITY COMPANY

                       LIMITED LIABILITY COMPANY AGREEMENT

                          DATED AS OF FEBRUARY 2, 2000


<PAGE>


                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                       Page
<S>            <C>                                                                                     <C>
ARTICLE I -   DEFINITIONS...............................................................................2
    1.1       DEFINITIONS...............................................................................2
    1.2       CONSTRUCTION..............................................................................5
    1.3       INCLUDING.................................................................................6

ARTICLE II -  ORGANIZATION..............................................................................6
    2.1       FORMATION.................................................................................6
    2.2       NAME......................................................................................6
    2.3       REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER OFFICES......................6
    2.4       PURPOSES..................................................................................6
    2.5       POWERS OF THE COMPANY.....................................................................7
    2.6       FOREIGN QUALIFICATION.....................................................................8
    2.8       NO STATE-LAW PARTNERSHIP..................................................................9

ARTICLE III - MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS...................................9
    3.1       MEMBERS...................................................................................9
    3.2       NO LIABILITY OF MEMBERS..................................................................10
    3.3       INITIAL CAPITAL CONTRIBUTIONS............................................................10
    3.4       ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS.....................................10
    3.5       CERTIFICATION OF UNITS...................................................................11
    3.6       REDEMPTION OF UNITS......................................................................11

ARTICLE IV -  CAPITAL ACCOUNTS.........................................................................12
    4.1       ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS......................................12
    4.2       COMPUTATION OF AMOUNTS...................................................................13
    4.3       NEGATIVE CAPITAL ACCOUNTS................................................................13
    4.4       COMPANY CAPITAL..........................................................................14

ARTICLE V -   DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES.........................................14
    5.2       DISTRIBUTIONS............................................................................14
    5.3       ALLOCATION OF PROFITS AND LOSSES.........................................................15
    5.4       REGULATORY AND SPECIAL ALLOCATIONS.......................................................16
    5.5       TAX DISTRIBUTIONS........................................................................17
    5.6       TAX ALLOCATIONS: CODE SECTION 704(C).....................................................18

ARTICLE VI -  MANAGEMENT...............................................................................19
    6.1       THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES..................................19
    6.2       OFFICERS.................................................................................20

ARTICLE VII - EXCULPATION AND INDEMNIFICATION..........................................................21
    7.1       PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS...............................21
    7.2       COMPETING ACTIVITIES.....................................................................22

</TABLE>

                                       i

<PAGE>

<TABLE>

<S>            <C>                                                                                     <C>
    7.3        TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS........................................22
    7.4        Indemnification.........................................................................23
    7.5        Power to Indemnify in Actions, Suits or Proceedings Other Than
               Those by or in the Right of the Company.................................................23
    7.6        Power to Indemnify in Actions, Suits or Proceedings by or in the Right of the Company...23
    7.7        Authorization of Indemnification........................................................24
    7.8        Good Faith Defined......................................................................24
    7.9        Indemnification by a Court..............................................................24
    7.10       Advancement or Reimbursement of Expenses................................................24
    7.11       Nonexclusivity and Survival of Indemnification..........................................25
    7.12       Insurance...............................................................................25
    7.13       SAVINGS CLAUSE..........................................................................25

ARTICLE VIII - TAXES...................................................................................25
    8.1        TAX RETURNS.............................................................................25
    8.2        TAX MATTERS PARTNER.....................................................................25

ARTICLE IX -   BOOKS, REPORTS AND COMPANY FUNDS........................................................26
    9.1        MAINTENANCE OF BOOKS....................................................................26
    9.2        MEMBER TAX INFORMATION..................................................................26

ARTICLE X -    TRANSFERS AND OTHER EVENTS..............................................................26
    10.1       ASSIGNMENT BY MEMBERS...................................................................26
    10.2       VOID ASSIGNMENT.........................................................................26
    10.3       SUBSTITUTED MEMBER......................................................................27
    10.4       EFFECT OF ASSIGNMENT....................................................................27
    10.5       LEGEND..................................................................................27
    10.6       TRANSFER FEES AND EXPENSES..............................................................28
    10.7       OTHER LIMITATIONS.......................................................................28
    10.8       EFFECTIVE DATE..........................................................................28
    10.9       EFFECT OF INCAPACITY....................................................................28

ARTICLE XI -   DISSOLUTION, LIQUIDATION AND TERMINATION................................................28
    11.1       DISSOLUTION.............................................................................28
    11.2       LIQUIDATION AND TERMINATION.............................................................28
    11.3       CANCELLATION OF CERTIFICATE.............................................................29

ARTICLE XII -  GENERAL/MISCELLANEOUS PROVISIONS........................................................29
    12.1       OFFSET..................................................................................29
    12.2       NOTICES.................................................................................29
    12.3       ENTIRE AGREEMENT........................................................................30
    12.4       EFFECT OF WAIVER OR CONSENT.............................................................30
    12.5       AMENDMENT OR MODIFICATION...............................................................30
    12.6       BINDING EFFECT..........................................................................30
    12.7       GOVERNING LAW...........................................................................30
    12.8       FURTHER ASSURANCES......................................................................31

</TABLE>

                                       ii

<PAGE>

<TABLE>

<S>            <C>                                                                                 <C>
    12.9       WAIVER OF CERTAIN RIGHTS................................................................31
    12.10      NOTICE TO MEMBERS OF PROVISIONS.........................................................31
    12.11      COUNTERPARTS............................................................................31
    12.12      CONSENT TO JURISDICTION.................................................................31
    12.13      HEADINGS................................................................................31
    12.14      REMEDIES................................................................................31
    12.15      SEVERABILITY............................................................................31

</TABLE>

                                      iii

<PAGE>

                       LIMITED LIABILITY COMPANY AGREEMENT

                                       of

                              AAVID THERMALLOY, LLC
                      A Delaware Limited Liability Company

         THIS LIMITED LIABILITY COMPANY AGREEMENT of Aavid Thermalloy, LLC (the
"Agreement") is entered into as of the 2nd day of February, 2000 by and among
Aavid Thermal Products, Inc., a Delaware corporation, ("ATP Inc."), Thermalloy
Investment Co., Inc., a Delaware corporation ("Thermalloy Co."), Thermalloy,
Inc., a Delaware corporation ("Thermalloy, Inc.") and Heat Holdings II Corp., a
Delaware corporation ("Heat II"). The parties are sometimes also referred to in
this Agreement collectively as the "Members" and individually as a "Member."

         WHEREAS, pursuant to the Certificate of Formation (the "Certificate"),
the Company was formed; and

         WHEREAS, pursuant to a contribution by Aavid Thermal Products, Inc., a
New Hampshire corporation ("Aavid - New Hampshire"), of certain of its assets to
the Company, the Company issued to Aavid - New Hampshire 21,711 Common Units (as
defined below) and 82,501 Preferred Units (as defined below) of the Company; and

         WHEREAS, pursuant to a contribution by Thermalloy Investment Company, a
Texas corporation ("Thermalloy - Texas") of certain of its assets to the
Company, the Company issued to Thermalloy - Texas 646 Common Units and 2,544
Preferred Units of the Company; and

         WHEREAS, pursuant to a contribution by Thermalloy, Inc., a Nevada
corporation("Thermalloy - Nevada") of certain of its assets to the Company, the
Company issued to Thermalloy - Nevada 2,977 Common Units and 1,311 Preferred
Units of the Company; and

         WHEREAS, pursuant to Plans and Agreements of Merger, each of
Thermalloy - Texas, Thermalloy - Nevada and Aavid - New Hampshire were merged
into Thermalloy Co., Thermalloy, Inc., and ATP, Inc., respectively;

         WHEREAS, Heat II purchased 481,334 Common Units from the Company for
$4,813,333 in cash; and

         WHEREAS, the parties hereto desire to enter into this Limited Liability
Company Agreement to provide for, among other things, the respective rights,
obligations and interests of the parties hereto to each other and certain other
matters.

         NOW THEREFORE, in consideration of the mutual covenants and agreements
herein made and intending to be legally bound, the Members hereby agree as
follows:

<PAGE>

                             ARTICLE I - DEFINITIONS

         1.1      DEFINITIONS. As used in this Agreement, the following terms
have the following meanings:

         "Act" means the Delaware Limited Liability Company Act, Title 6,
Sections18-101, et seq., and any successor statute, as amended from time to
time.

         "Additional Interests" has the meaning given that term in Section 3.4.

         "Affiliate" of, or a Person "Affiliated" with, a specified Person means
a Person that directly, or indirectly through one or more intermediaries,
controls, or is controlled by, or is under common control with, the Person
specified.

         "Agreement" means this Limited Liability Company Agreement, as executed
and as it may be amended, modified, supplemented or restated from time to time,
as the context requires.

         "Allocated Preferred Yield Amount" means with respect to each Member or
Economic Owner as of any date, the excess, if any, of (i) the aggregate amount
of Net Profits previously allocated to such Member or Economic Owner pursuant to
Section 5.3(a)(iii) over (ii) the aggregate amount of Net Losses previously
allocated to such Member or Economic Owner pursuant to Section 5.3(b)(ii).

         "Book Value" means, with respect to any Company property, the Company's
adjusted basis for federal income tax purposes, adjusted from time to time to
reflect the adjustments required or permitted by Treasury Regulation Section
1.704-1(b)(2)(iv)(d)--(g); provided that the Book Value of each asset of the
Company shall be adjusted as of the date hereof pursuant to Treasury Regulation
Section 1.704-1(b)(2)(iv)(f) in a manner determined by the Managing Member such
that the aggregate Book Value of the Company's assets (net of the Company's
liabilities) as of such date is equal to the aggregate initial Capital Account
balances of the members (immediately after the Members' actual or deemed Capital
Contributions pursuant to Section 3.3).

         "Capital Account" has the meaning given that term in Section 4.1.

         "Capital Contribution" means the aggregate contributions made by a
Member to the Company pursuant to Article III as of the date in question, as
shown opposite such Member's name on Schedule A, as the same may be amended from
time to time.

         "Certificate" has the meaning given that term in the Preamble.

         "Certificated Interests" has the meaning given that term in Section
10.5.

         "Change in Control" means (a) any sale or issuance or series of sales
and/or issuances of Common Units or Preferred Units by the Company or any
holders thereof which results in any Person or group of affiliated Persons
(other than the owners of the Company's Common Units and Preferred Units as of
January 31, 2000) owning more than 50% of the Common Units or 50% of the
Preferred Units outstanding at the time of such sale or issuance or series of
sales and/or issuances, (b) a sale or transfer

                                       2

<PAGE>

of more than 50% of the assets of the Company and its Subsidiaries on a
consolidated basis (measured by either book value in accordance with generally
accepted accounting principles consistently applied or fair market value
determined in the reasonable good faith judgment of the Managing Member) in any
transaction or series of transactions (other than sales in the ordinary course
of business) and (c) any merger or consolidation to which the Company is a
party, except for a merger in which the Company is the surviving company and,
after giving effect to such merger, the holders of the Company's outstanding
Units possessing a majority of the voting power (under ordinary circumstances)
to elect the Managing Member immediately prior to the merger shall own the
Company's outstanding Units possessing the voting power (under ordinary
circumstances) to elect the Managing Member.

         "Common Unit" means a Unit representing a fractional part of the
Membership Interests of the Members and having the rights and obligations
specified with respect to Common Units in this Agreement.

         "Code" means the Internal Revenue Code of 1986 and any successor
statute, as amended from time to time.

         "Company" means Aavid Thermalloy, LLC, from and after its formation as
a Delaware limited liability company pursuant to the Certificate.

         "Company Minimum Gain" has the meaning set forth for "Partnership
minimum gain" in Treasury Regulation Section 1.704-2(d).

         "Economic Interest" means a Member's or Economic Owner's share of the
Company's net profits, net losses and distributions pursuant to this Agreement
and the Act, but shall not include any right to participate in the management or
affairs of the Company, including the right to vote on, consent to or otherwise
participate in any decision of the Members, or any right to receive information
concerning the business and affairs of the Company, in each case to the extent
provided for herein or otherwise required by the Act.

         "Economic Owner" means any owner of an Economic Interest who is not a
Member. No owner of an Economic Interest which is not a Member shall be deemed a
"member" (as that term is used in the Act) of the Company.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended
from time to time.

         "Fiscal Period" of the Company means the Fiscal Year or any portion
thereof for which determinations are being made pursuant to this Agreement.

         "Fiscal Quarter" of the Company means each calendar quarter ending
March 31, June 30, September 30 and December 31.

         "Fiscal Year" of the Company means the calendar year.

         "Incapacity" or "Incapacitated" means (a) with respect to a natural
person, the bankruptcy, death, incompetency or insanity of such individual and
(b) with respect to any other Person, the bankruptcy, liquidation, dissolution
or termination of such Person.



                                       3
<PAGE>

         "Losses" means items of Company loss and deduction determined according
to Section 4.2.

         "Managing Member" has the meaning given to that term in Section 6.1.

         "Member" means the initial Members and each Person who is hereafter
admitted as a Member in accordance with the terms of this Agreement and the Act.
The Members shall constitute the "members" (as that term is defined in the Act)
of the Company. Notwithstanding any provision of this Agreement to the contrary,
the Members holding Preferred Units shall constitute a single class or group of
members of the Company for all purposes of the Act and this Agreement, and the
Members holding Common Units shall constitute a single class or group of members
of the Company for all purposes of the Act and this Agreement.

         "Member Minimum Gain" has the meaning set forth for "partner
nonrecourse debt minimum gain" in Treasury Regulation Section 1.704-2(i).

         "Member Nonrecourse Deductions" has the meaning set forth for "partner
nonrecourse deductions" in Treasury Regulation Section 1.704-2(i).

         "Membership Interest" means a Member's interest in the Company,
including such Member's Economic Interest and the right, if any, to participate
in the management of the business and affairs of the Company, including the
right, if any, to vote on, consent to or otherwise participate in any decision
or action of or by the Members and the right to receive information concerning
the business and affairs of the Company, in each case to the extent expressly
provided in this Agreement or otherwise required by the Act.

         "Net Losses" means for any Fiscal Period the excess, if any, of Losses
over Profits for such period, disregarding Losses and Profits specially
allocated pursuant to Section 5.4.

         "Net Profits" means for any Fiscal Period the excess, if any, of
Profits over Losses for such period, disregarding Profits and Losses specially
allocated pursuant to Section 5.4.

         "Officer" means each Person designated as an officer of the Company
pursuant to Section 6.2 for so long as such Person remains an officer pursuant
to the provisions of Section 6.2.

         "Person" means a natural person, partnership (whether general or
limited), limited liability company, trust, estate, association, corporation,
custodian, nominee or any other individual or entity in its own or any
representative capacity.

         "Preferred Unit" means a Unit representing a fractional part of the
Membership Interests of all Members and having the preference rights and other
rights and obligations specified with respect to Preferred Units in this
Agreement.

         "Profits" means items of Company income and gain determined according
to Section 4.2.

         "Public Offering" means any offering by the Company of its equity
securities to the public pursuant to an effective registration statement under
the Securities Act of 1933, as then in effect, or any



                                       4
<PAGE>

comparable statement under any similar federal statute then in force; provided
that a Public Offering shall not include an offering made in connection with an
employee benefit plan.

         "Redemption Price" for each Preferred Unit means the sum of (i) the
Unreturned Preferred Capital applicable to such Preferred Unit, plus (ii) any
Unpaid Preferred Yield applicable to such Preferred Unit, calculated through the
date of redemption.

         "Securities Act" means the Securities Act of 1933, as amended from time
to time.

         "Tax Matters Member" has the meaning given to that term in Section 8.2.

         "Taxable Year" means the Company's taxable year ending December 31 (or
part thereof, in the case of the Company's last taxable year), or such other
year as is (i) required by Section 706 of the Code or (ii) determined by the
Managing Member.

         "Transfer" has the meaning given that term in Section 10.1.

         "Unit" means a Membership Interest of a Member in the Company
representing a fractional part of the Membership Interests of all Members and
shall include Common Units and Preferred Units; provided that any class of Units
issued shall have designations, preferences or special rights set forth in this
Agreement and the Membership Interest represented by such class of Units shall
be determined in accordance with such designations, preferences or special
rights.

         "Unallocated Preferred Yield" means with respect to each Member or
Economic Owner as of any date the excess, if any, of (i) the aggregate Yield
accrued through such date on the Preferred Units held by such Member or Economic
Owner over (ii) such Member's or Economic Owner's Allocated Preferred Yield
Amount.

         "Unpaid Preferred Yield" means with respect to each Preferred Unit at
any time an amount equal to the excess, if any, of (a) the aggregate Yield with
respect to such Preferred Unit accrued through such date, over (b) all prior
distributions made by the Company with respect to such Preferred Unit pursuant
to Section 5.2(a).

         "Unreturned Preferred Capital" means with respect to each Preferred
Unit at any time the excess, if any, of (a) $1,000 over (b) all prior
distributions made by the Company with respect to such Preferred Unit pursuant
to Section 5.2(b).

         "Yield" means with respect to each Preferred Unit at any time an amount
calculated on a daily basis (without daily compounding) at the rate of 12% per
annum on (a) the Unreturned Preferred Capital of such Preferred Unit plus (b)
all Unpaid Preferred Yield thereon determined as of the date thereof if such
date is as of the end of a Fiscal Quarter and otherwise as of the end of the
Fiscal Quarter most recently ended.

         Other terms defined in this Agreement have the meanings so given them.

         1.2      CONSTRUCTION. Whenever the context requires, the gender of all
words used in this Agreement includes the masculine, feminine and neuter and the
singular number includes the plural



                                       5
<PAGE>

number and vice versa. All references to Articles and Sections refer to articles
and sections of this Agreement, and all references to Schedules are to Schedules
attached hereto, each of which is made a part hereof for all purposes.

         1.3      INCLUDING. Reference in this Agreement to "including,"
"includes" and "include" shall be deemed to be followed by "without limitation."


                            ARTICLE II - ORGANIZATION

         2.1      RIGHTS OF MEMBERS. ATP, Inc., Thermalloy Co., Thermalloy, Inc.
and Heat II have all become members of the Company, and the Company has issued
the Common Units and Preferred Units as described in the preamble to this
Agreement. This Agreement is the Limited Liability Company Agreement of the
Company.

        The rights, powers, duties, obligations and liabilities of the Members
shall be determined pursuant to the Act and this Agreement. If there is a
conflict between the provisions of this Agreement and the Act, the provisions of
this Agreement shall control, except if the conflict is with respect to a
provision which would cause the Company not to be taxed for federal income tax
purposes as a partnership or a provision of the Act that cannot be waived by
agreement among the Members, in which case the provisions of the Act shall
control. If there is a conflict between this Agreement and the Certificate, the
provisions of the Certificate shall control.

         2.2      NAME. The name of the Company is "Aavid Thermalloy, LLC" and
all Company business shall be conducted in that name or in such other names that
comply with applicable law as the Managing Member may select from time to time.

         2.3      REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER
OFFICES. The registered office of the Company required by the Act to be
maintained in the State of Delaware shall be the office of the initial
registered agent named in the Certificate or such other office (which need not
be a place of business of the Company) as the Managing Member may designate from
time to time in the manner provided by law. The registered agent of the Company
in the State of Delaware shall be the initial registered agent named in the
Certificate or such other Person or Persons as the Managing Member may designate
from time to time in the manner provided by law. The principal office of the
Company shall be at such place as the Managing Member may designate from time to
time, which need not be in the State of Delaware, and the Company shall maintain
records there. The Company may have such other offices as the Managing Member
may designate from time to time.

         2.4      PURPOSES. The nature of the business or purposes to be
conducted or promoted by the Company is to engage in any lawful act or activity
for which limited liability companies may be organized under the Act. The
Company may engage in any and all activities necessary, desirable or incidental
to the accomplishment of the foregoing. Notwithstanding anything herein to the
contrary, nothing set forth herein shall be construed as authorizing the Company
to possess any purpose or power, or to do any act or thing, forbidden by law to
a limited liability company organized under the laws of the State of Delaware.


                                       6
<PAGE>

         2.5      POWERS OF THE COMPANY.

                  (a) POWER AND AUTHORITY. Subject to the provisions of this
         Agreement, the Company shall have the power and authority to take any
         and all actions necessary, appropriate, proper, advisable, convenient
         or incidental to or for the furtherance of the purposes set forth in
         Section 2.4, including the power:

                           (i) to conduct its business, carry on its operations
                  and have and exercise the powers granted to a limited
                  liability company by the Act in any state, territory, district
                  or possession of the United States, or in any foreign country
                  that may be necessary, convenient or incidental to the
                  accomplishment of the purpose of the Company;

                           (ii) to acquire by purchase, lease, contribution of
                  property or otherwise, own, hold, operate, maintain, finance,
                  refinance, improve, lease, sell, convey, mortgage, transfer,
                  demolish or dispose of any real or personal property that may
                  be necessary, convenient or incidental to the accomplishment
                  of the purpose of the Company;

                           (iii) to enter into, perform and carry out contracts
                  of any kind, including contracts with any Member or any
                  Affiliate thereof, or any agent of the Company necessary to,
                  in connection with, convenient to or incidental to the
                  accomplishment of the purpose of the Company;

                           (iv) to purchase, take, receive, subscribe for or
                  otherwise acquire, own, hold, vote, use, employ, sell,
                  mortgage, lend, pledge, or otherwise dispose of, and otherwise
                  use and deal in and with, shares or other interests in or
                  obligations of domestic or foreign corporations, associations,
                  general or limited partnerships (including the power to be
                  admitted as a partner thereof and to exercise the rights and
                  perform the duties created thereby), trusts, limited liability
                  companies (including the power to be admitted as a member or
                  appointed as a manager thereof and to exercise the rights and
                  perform the duties created thereby) or individuals or direct
                  or indirect obligations of the United States or of any
                  government, state, territory, governmental district or
                  municipality or of any instrumentality of any of them;

                           (v) to lend money for any proper purpose, to invest
                  and reinvest its funds and to take and hold real and personal
                  property for the payment of funds so loaned or invested;

                           (vi) to sue and be sued, complain and defend, and
                  participate in administrative or other proceedings, in its
                  name;

                           (vii) to appoint employees and agents of the Company
                  and define their duties and fix their compensation;


                                       7
<PAGE>

                           (viii) to indemnify any Person in accordance with the
                  Act and to obtain any and all types of insurance;

                           (ix) to cease its activities and cancel its
                  Certificate;

                           (x) to negotiate, enter into, renegotiate, extend,
                  renew, terminate, modify, amend, waive, execute, acknowledge
                  or take any other action with respect to any lease, contract
                  or security agreement in respect of any assets of the Company;

                           (xi) to borrow money and issue evidences of
                  indebtedness and guarantee indebtedness (whether of the
                  Company or any of its subsidiaries), and to secure the same by
                  a mortgage, pledge or other lien on the assets of the Company;

                           (xii) to pay, collect, compromise, litigate,
                  arbitrate or otherwise adjust or settle any and all other
                  claims or demands of or against the Company or to hold such
                  proceeds against the payment of contingent liabilities; and

                           (xiii) to make, execute, acknowledge and file any and
                  all documents or instruments necessary, convenient or
                  incidental to the accomplishment of the purpose of the
                  Company.

                  (b) MANAGING MEMBER. Subject to the provisions of this
         Agreement, (i) the Company, and the Managing Member on behalf of the
         Company, may enter into and perform any and all documents, agreements
         and instruments contemplated hereby, all without any further act, vote
         or approval of any Member and (ii) the Managing Member may authorize
         any Person (including any Member or Officer) to enter into and perform
         any document on behalf of the Company.

                  (c) MERGER. Subject to the provisions of this Agreement, the
         Company may, with approval of the Managing Member and without the need
         for any further act, vote or approval of any Member, merge with, or
         consolidate into, another limited liability company (organized under
         the laws of Delaware or any other state), a corporation (organized
         under the laws of Delaware or any other state) or other business entity
         (as defined in Section 18-209(a) of the Act), regardless of whether the
         Company is the survivor of such merger or consolidation.

         2.6      FOREIGN QUALIFICATION. The Managing Member shall cause the
Company to comply with all requirements necessary to qualify the Company as a
foreign limited liability company in any jurisdiction in which the Company owns
property or transacts business to the extent, in the reasonable judgment of the
Managing Member, such qualification or registration is necessary or advisable
for the protection of the limited liability of the Members or to permit the
Company lawfully to own property or transact business. The Managing Member may
and, at the request of the Managing Member or any officer, each Member shall,
execute, acknowledge, swear to and deliver any or all certificates and other
instruments conforming with this Agreement that are necessary or appropriate to
qualify, continue or



                                       8
<PAGE>

terminate the Company as a foreign limited liability
company in all such jurisdictions in which the Company may conduct business.

         2.8      NO STATE-LAW PARTNERSHIP. The Members intend that the Company
shall not be a partnership (including, without limitation, a limited
partnership) or joint venture, and that no Member, Economic Owner or Officer
shall be a partner or joint venturer of any other Member, Economic Owner or
Officer, for any purposes other than federal and, if applicable, state tax
purposes, and this Agreement shall not be construed to the contrary. The Members
intend that the Company shall be treated as a partnership for federal and, if
applicable, state income tax purposes, and each Member and the Company shall
file all tax returns and shall otherwise take all tax and financial reporting
positions in a manner consistent with such treatment.

         ARTICLE III - MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS

         3.1      MEMBERS.

                  (a) NAMES, ETC. Subject to the following sentence, the names,
         residence, business or mailing addresses, Capital Contributions and the
         Units of the Members shall be set forth on Schedule A, as such Schedule
         shall be amended from time to time in accordance with the terms of this
         Agreement. Any reference in this Agreement to Schedule A shall be
         deemed to be a reference to Schedule A as amended and in effect from
         time to time. Each Person listed on Schedule A, upon (i) his or its
         execution of this Agreement or counterpart thereof and (ii) receipt (or
         deemed receipt) of such Person's Capital Contribution as set forth on
         Schedule A, is hereby admitted to the Company as a Member of the
         Company.

                  (b) CAPITAL CONTRIBUTIONS; LOANS BY MEMBERS. No Member, as
         such, shall be required to lend any funds to the Company or to make any
         additional contribution of capital to the Company, except as otherwise
         required by applicable law or by this Agreement. Any Member may, with
         the approval of the Managing Member, make loans to the Company, and any
         loan by a Member to the Company shall not be considered to be a Capital
         Contribution. Each Member shall be required to make additional Capital
         Contributions only at such times and in such amounts as may be approved
         by the Members unanimously. The obligations of Members to make
         additional Capital Contributions and their liability to the Company and
         other Members with respect thereto shall not confer any rights on any
         third parties. Unless otherwise determined by the Members unanimously,
         all additional Capital Contributions shall be made in proportion to the
         number of Common Units held by each of the Members.

                  (c) REPRESENTATIONS AND WARRANTIES OF MEMBERS. Each Member
         hereby represents and warrants to and acknowledges with the Company
         that: (i) such Member is acquiring interests in the Company for
         investment only and not with a view to, or for resale in connection
         with, any distribution to the public or public offering thereof; (ii)
         the interests in the Company have not been registered under the
         securities laws of any jurisdiction and cannot be disposed of unless
         they are subsequently registered and/or qualified under applicable
         securities laws and the provisions of this Agreement have



                                       9
<PAGE>

         been complied with; (iii) the execution, delivery and performance of
         this Agreement have been duly authorized by such Member and do not
         require such Member to obtain any consent or approval that has not been
         obtained and do not contravene or result in a default under any
         provision of any law or regulation applicable to such Member or other
         governing documents or any agreement or instrument to which such Member
         is a party or by which such Member is bound and (iv) this Agreement is
         valid, binding and enforceable against such Member in accordance with
         its terms.

         3.2      NO LIABILITY OF MEMBERS.

                  (a) NO LIABILITY. Except as otherwise required by applicable
         law and as expressly set forth in this Agreement, no Member shall have
         any personal liability whatever in such Member's capacity as a Member,
         whether to the Company, to any of the other Members, to the creditors
         of the Company or to any other third party, for the debts, liabilities,
         commitments or any other obligations of the Company or for any losses
         of the Company. Each Member shall be liable only to make such Member's
         Capital Contribution to the Company and the other payments provided
         expressly herein.

                  (b) RETURN OF DISTRIBUTIONS. In accordance with the Act and
         the laws of the State of Delaware, a member of a limited liability
         company may, under certain circumstances, be required to return amounts
         previously distributed to such Member. It is the intent of the Members
         that no distribution to any Member pursuant to Article V hereof shall
         be deemed a return of money or other property paid or distributed in
         violation of the Act. A Member receiving the payment of any such money
         or distribution of any such property shall not be required to return to
         any Person any such money or property. However, if any court of
         competent jurisdiction holds that, notwithstanding the provisions of
         this Agreement, any Member is obligated to make any such payment, such
         obligation shall be the obligation of such Member and not of any other
         Member.

         3.3      INITIAL CAPITAL CONTRIBUTIONS. Each Member has made a Capital
Contribution to the Company in cash, property, assets or evidence of
indebtedness in the amount set forth opposite such Member's name on Schedule A
hereto. Upon receipt of the Capital Contribution set forth opposite such
Member's name on Schedule A, each Member shall be deemed to own the number of
Preferred Units and Common Units set forth opposite such Member's name on
Schedule A.

         3.4      ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS.

                  (a) ADDITIONAL INTERESTS. Subject to Section 10.7, the
         Managing Member shall have the right to cause the Company to issue or
         sell to any Person (including Members and Affiliates of Members) any of
         the following (which for purposes of this Agreement shall be
         "Additional Interests"): (i) additional Membership Interests or other
         interests in the Company (including new classes or series thereof
         having different rights); (ii) obligations, evidences of indebtedness
         or other securities or interests convertible into or exchangeable for
         Membership Interests or other interests in the Company; and (iii)
         warrants, options or other rights to purchase or otherwise acquire
         Membership Interests or other interests in the Company. The Managing
         Member shall determine the terms and conditions governing the issuance
         of such Additional Interests, including the number and



                                       10
<PAGE>

         designation of such Additional Interests, the preference (with respect
         to distributions, in liquidation or otherwise) over any other
         Membership Interests and any required contributions in connection
         therewith.

                  (b) ADDITIONAL MEMBERS AND INTERESTS. In order for a Person to
         be admitted as a Member of the Company with respect to an Additional
         Interest:

                           (i) such Person shall have delivered to the Company a
                  written undertaking to be bound by the terms and conditions of
                  this Agreement and shall have delivered such documents and
                  instruments as the Managing Member determines to be necessary
                  or appropriate in connection with the issuance of such
                  Additional Interest to such Person or to effect such Person's
                  admission as a Member; and (ii) the Managing Member or the
                  Secretary of the Company shall amend Schedule A without the
                  further vote, act or consent of any other Person to reflect
                  such new Person as a Member. Upon the amendment of Schedule A,
                  such Person shall be deemed to have been admitted as a Member
                  and shall be listed as such on the books and records of the
                  Company and thereupon shall be issued his or its Membership
                  Interest, including any Economic Interest that corresponds to
                  and is part of such Membership Interest. If an Additional
                  Interest is issued to an existing Member, the Managing Member
                  or the Secretary of the Company shall amend Schedule A without
                  the further vote, act or consent of any other Person to
                  reflect the issuance of such Additional Interest and, upon the
                  amendment of such Schedule A, such Member shall be issued his
                  or its Additional Interest, including any Economic Interest
                  that corresponds to and is part of such Additional Interest.

         3.5      CERTIFICATION OF UNITS. The Company shall issue certificates
to the Members representing the Membership Interest held by each Member (the
"Certificated Interests"). The Members agree that the Certificated Interests
shall be deemed to be securities as defined in the Uniform Commercial Code, and
any pledge of or grant of a security interest in any Certificated Interests
shall be subject to the provisions of the Uniform Commercial Code.

         3.6 REDEMPTION OF PREFERRED UNITS. The Preferred Units are redeemable
by the Corporation as provided in this Section 3.6.

         (a) MANDATORY REDEMPTION. At any time after January 31, 2021, the
holders of a majority of the Preferred Units may request redemption of all or
any portion of their Preferred Units by delivering a written notice of such
request to the Company at least six months prior to the redemption date. Within
ten days after receipt of such request, the Company shall give written notice of
such request to all other holders of Preferred Units, and such other holders may
request redemption of their Preferred Unit by delivering written notice to the
Company within 30 days after receipt of the Company's notice. The Company shall
be required to redeem all Preferred Units with respect to which such redemption
requests have been made at a price per Preferred Unit equal to the Redemption
Price within six months after receipt of the initial redemption request.

         (b) REDEMPTION PAYMENT. For each Preferred Unit which is to be
redeemed, the Company shall be obligated on the redemption date to pay to the
holder of such Unit (upon



                                       11
<PAGE>

surrender by such holder at the Company's principal office of the certificate
representing such Unit) an amount equal to the Redemption Price per Unit. If the
funds of the Company legally available for payment of the redemption amounts on
any payment date are insufficient to make the total payments required to be
made, those funds which are legally available shall be used to redeem the
maximum number of Preferred Units possible, ratably among the holders of the
Units to be redeemed based upon the aggregate Redemption Price owed. At any time
thereafter when additional funds of the Company are legally available for the
redemption of Preferred Units, such funds shall immediately be used to redeem
the balance of the Units which the Company has become obligated to redeem but
which it has not redeemed. For purposes of this Agreement, the redemption date
of any Unit shall be the date upon which the redemption payment has been paid in
full.

         (c) PARTIAL REDEMPTION. In case fewer than the total number of
Preferred Units represented by any certificate are redeemed, a new certificate
representing the number of unredeemed Units shall be issued to the holder of
such Units without cost to such holder within three business days after
surrender of the certificate representing the redeemed Units.

         (d) DIVIDENDS AFTER REDEMPTION DATE. No Preferred Unit to be redeemed
is entitled to any distributions accruing after the redemption date. On such
date all rights of the holder of such Unit shall cease, and such Unit shall not
be deemed to be outstanding.

         (e) REDEEMED OR OTHERWISE ACQUIRED UNITS. Any Units which are redeemed
or otherwise acquired by the Corporation shall be canceled and shall not be
reissued, sold or transferred.

         (f) OTHER REDEMPTIONS OR ACQUISITIONS. Neither the Company nor any
Subsidiary shall redeem or otherwise acquire any Preferred Units, except as
expressly authorized in this Section or pursuant to a purchase offer made pro
rata to all holders of Preferred Units on the basis of the number of shares of
Preferred Units owned by each such holder.

         (g) PRIORITY OF PREFERRED UNITS. So long as any Preferred Units remains
outstanding, neither the Company nor any Subsidiary shall redeem, purchase or
otherwise acquire directly or indirectly any Common Units (other than
acquisitions by the Company pursuant to agreements which permit the Company to
repurchase Common Units from former employees or consultants (i) upon
termination of services to the Company or (ii) in exercise of the Company's
right of first refusal upon a proposed transfer).

                          ARTICLE IV - CAPITAL ACCOUNTS

         4.1 ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS. A capital
account ("Capital Account") shall be established for each Member and Economic
Owner on the books of the Company initially reflecting an amount equal to such
Member's or Economic Owner's initial Capital Contribution pursuant to Section
3.3. Each Member's and Economic Owner's Capital Account shall be (a) increased
by any additional Capital Contributions made by such Member or Economic Owner
pursuant to the terms of this Agreement and such Member's or Economic Owner's
share of items of income and gain allocated to such Member or Economic



                                       12
<PAGE>

Owner pursuant to Article V, (b) decreased by such Member's or Economic Owner's
share of items of loss, deduction and expense allocated to such Member or
Economic Owner pursuant to Article V and any distributions to such Member or
Economic Owner of cash or the fair market value of any other property (net of
liabilities assumed by such Member or Economic Owner and liabilities to which
such property is subject) distributed to such Member or Economic Owner and (c)
adjusted as otherwise required by the Code and the regulations thereunder,
including but not limited to, the rules of Treasury Regulation Section
1.704-1(b)(2)(iv). Any references in this Agreement to the Capital Account of a
Member or an Economic Owner shall be deemed to refer to such Capital Account as
the same may be increased or decreased from time to time as set forth above.

         4.2 COMPUTATION OF AMOUNTS. For purposes of computing the amount of any
item of Company income, gain, loss or deduction to be allocated pursuant to
Article IV and to be reflected in the Capital Accounts, the determination,
recognition and classification of any such item shall be the same as its
determination, recognition and classification for federal income tax purposes
(including any method of depreciation, cost recovery or amortization used for
this purpose), provided that:

                  (a) The computation of all items of income, gain, loss and
         deduction shall include tax-exempt income and those items described in
         Treasury Regulation Section 1.704-1(b)(2)(iv)(i), without regard to the
         fact that such items are not includable in gross income or are not
         deductible for federal income tax purposes.

                  (b) If the Book Value of any Company property is adjusted
         pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(e) or (f),
         the amount of such adjustment shall be taken into account as gain or
         loss from the disposition of such property.

                  (c) Items of income, gain, loss or deduction attributable to
         the disposition of Company property having a Book Value that differs
         from its adjusted basis for tax purposes shall be computed by reference
         to the Book Value of such property.

                  (d) Items of depreciation, amortization and other cost
         recovery deductions with respect to Company property having a Book
         Value that differs from its adjusted basis for tax purposes shall be
         computed by reference to the property's Book Value in accordance with
         Treasury Regulation Section 1.704-1(b)(2)(iv)(g).

                  (e) To the extent an adjustment to the adjusted tax basis of
         any Company asset pursuant to Code Sections 732(d), 734(b) or 743(b) is
         required, pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(m),
         to be taken into account in determining Capital Accounts, the amount of
         such adjustment to the Capital Accounts shall be treated as an item of
         gain (if the adjustment increases the basis of the asset) or loss (if
         the adjustment decreases such basis).

         4.3 NEGATIVE CAPITAL ACCOUNTS. No Member or Economic Owner shall be
required to pay to the Company or any other Member or Economic Owner any deficit
or negative balance which may exist from time to time in such Member's or
Economic Owner's Capital Account.


                                       13
<PAGE>

         4.4 COMPANY CAPITAL. No Member or Economic Owner shall be paid interest
on any Capital Contribution to the Company or on such Member's or Economic
Owner's Capital Account, and no Member or Economic Owner shall have any right
(a) to demand the return of such Member's or Economic Owner's Capital
Contribution or any other distribution from the Company (whether upon
resignation, withdrawal or otherwise), except upon dissolution of the Company
pursuant to Article XI hereof or (b) to cause a partition of the Company's
assets.

          ARTICLE V - DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES

         5.1 GENERALLY. Subject to the provisions of Section 18-607 of the Act
and Section 5.5, the Managing Member shall have sole discretion regarding the
amounts and timing of distributions to Members and Economic Owner, in each case
subject to the retention and establishment of reserves of, or payment to third
parties of, such funds as it deems necessary with respect to the reasonable
business needs of the Company which shall include the payment or the making of
provision for the payment when due of the Company's obligations, including the
payment of any management or administrative fees and expenses or any other
obligations.

         5.2 DISTRIBUTIONS. Subject to Section 5.5, distributions to be made on
any date shall be made in the following order and priority:

                  (a) First, if any Preferred Units are outstanding, to the
         holders of Preferred Units pro rata according to Unpaid Preferred Yield
         with respect to the Preferred Units of each such holder until the
         aggregate distributions made pursuant to this Section 5.2(a) reduces
         the aggregate Unpaid Preferred Yield to zero;

                  (b) Second, if any Preferred Units are outstanding, to the
         holders of Preferred Units pro rata according to the Unreturned
         Preferred Capital of the Preferred Units of each such holder until the
         aggregate distributions made pursuant to this Section 5.2(b) reduces
         the aggregate Unreturned Preferred Capital to zero; and

                  (c) Third, to the holders of Common Units in proportion to
         their ownership of Common Units.

Notwithstanding the foregoing, no distribution to the holders of Common Units,
other than distributions, if any, pursuant to Section 5.5, shall be made until
the ATT Repayment Date (as defined below). Prior to the ATT Repayment Date, the
Company shall be obligated to loan any cash to ATT if ATT requests such loans
and the Managing Member reasonably determines such cash is not necessary for the
Company's operations and liabilities. Such loans shall bear interest at ATT's
Blended Cost of Funds (as defined below), may be prepaid at any time, and shall
not be due and payable before the ATT Repayment Date. For purposes of this
Section 5.2, the ATT Repayment Date shall be the first date following redemption
of all Preferred Units on which ATT has (i) repaid all term bank debt incurred
pursuant to its revolving credit and term loan facility with Canadian Imperial
Bank of Commerce, as agent, and any refinancing of such facility, (ii) repaid
its % Senior Subordinated Notes due 2007 and (iii) caused Fluent, Inc. to redeem
its Series A Preferred Stock, par value $.01 per share. For purposes of this
Section 5.2, ATT's Blended Cost of Funds shall mean ATT's blended cost of its
senior bank debt, senior subordinated notes and



                                       14
<PAGE>

equity referred to in the preceding sentence, as adjusted from time to time to
take into account interest and dividend rates payable and amounts outstanding.

         5.3      ALLOCATION OF PROFITS AND LOSSES.

                  (a) NET PROFITS. For each Fiscal Period of the Company, after
         adjusting each Member's Capital Account for all Capital Contributions
         and distributions during such Fiscal Period and all special allocations
         pursuant to Section 5.4 with respect to such Fiscal Year, all Net
         Profits shall be allocated to the Capital Account of each Member and
         Economic Owner as follows:

                  (i) first, to the holders of Preferred Units, in the
         proportion and to the extent that Net Losses previously have been
         allocated to such holders pursuant to Section 5.3 (b)(iv) and (v) and
         not offset by allocations of Net Profits pursuant to this Section
         5.3(a)(i);

                  (ii) second, to the holders of Common Units, in the proportion
         and to the extent that Net Losses previously have been allocated to
         such holders pursuant to Section 5.3(b)(iii) and not offset by
         allocations of Net Profits pursuant to this Section 5.3(a)(ii);

                  (iii) third, to the holders of Preferred Units, in proportion
         to and to the extent of the Unallocated Preferred Yield Amount with
         respect to each such Holder; and

                  (iv) thereafter, the balance, if any, to the holders of Common
         Units, pro rata, in proportion to the number of Common Units held.

                  (b) NET LOSSES. For each Fiscal Period of the Company, after
         adjusting each Member's Capital Account for all Capital Contributions
         and distributions during such Fiscal Period and all special allocations
         pursuant to Section 5.4 with respect to such Fiscal Period, all Net
         Losses shall be allocated to the Capital Account of each Member and
         Economic Owner as follows:

                  (i) first, to the holders of Common Units, in the proportion
         and to the extent that Net Profits previously have been allocated to
         such holders pursuant to Section 5.3(a)(iv) and not offset by
         allocations of Net Losses pursuant to this Section 5.3(b)(i);

         (ii) second, to the holders of Preferred Units, in the proportion and
         to the extent that Net Profits previously have been allocated to such
         holders pursuant to Section 5.3(a)(iii) and not offset by allocation of
         Net Losses pursuant to this Section 5.3(b)(ii);

         (iii) third, to the holders of Common Units. in proportion to and to
         the extent of their positive Capital Account balances with respect to
         such Common Units,

         (iv) fourth, to the holders of Preferred Units, in proportion to and to
         the extent of their positive Capital Account balances with respect to
         such Preferred Unit; and



                                       15
<PAGE>

                  (v) thereafter, the balance to the holders of Preferred Units,
         in proportion to their ownership of Preferred Units.

         5.4      REGULATORY AND SPECIAL ALLOCATIONS.  Notwithstanding the
provisions of Section 5.3:

                  (a) COMPANY MINIMUM GAIN. If there is a net decrease in
         Company Minimum Gain during any Taxable Year, each Member and Economic
         Owner shall be specially allocated Profits for such Taxable Year (and,
         if necessary, subsequent Taxable Years) in an amount equal to such
         Member's and Economic Owner's share of the net decrease in Company
         Minimum Gain, determined in accordance with Treasury Regulation Section
         1.704-2(g). The items to be so allocated shall be determined in
         accordance with Treasury Regulation Sections 1.704-2(f)(6) and
         1.704-2(j)(2). This paragraph is intended to comply with the minimum
         gain chargeback requirement in Treasury Regulation Section 1.704-2(f)
         and shall be interpreted consistently therewith.

                  (b) NONRECOURSE DEDUCTIONS. Member Nonrecourse Deductions
         shall be allocated in the manner required by Treasury Regulation
         Section 1.704-2(i). Except as otherwise provided in Treasury Regulation
         Section 1.704-2(i)(4), if there is a net decrease in Member Minimum
         Gain during any Taxable Year, each Member and Economic Owner that has a
         share of such Member Minimum Gain shall be specially allocated Profits
         for such Taxable Year (and, if necessary, subsequent Taxable Years) in
         an amount equal to that Member's and Economic Owner's share of the net
         decrease in Member Minimum Gain. Items to be allocated pursuant to this
         paragraph shall be determined in accordance with Treasury Regulation
         Sections 1.704-2(i)(4) and 1.704-2(j)(2). This paragraph is intended to
         comply with the minimum gain chargeback requirements in Treasury
         Regulation Section 1.704-2(i)(4) and shall be interpreted consistently
         therewith.

                  (c) QUALIFIED INCOME OFFSET. If any Member or Economic Owner
         unexpectedly receives any adjustments, allocations or distributions
         described in Treasury Regulation Section 1.704-1(b)(2)(ii)(d)(4), (5)
         or (6), Profits shall be specially allocated to such Member or Economic
         Owner in an amount and manner sufficient to eliminate the adjusted
         capital account deficit (determined according to Treasury Regulation
         Section 1.704-1(b)(2)(ii)(d)) created by such adjustments, allocations
         or distributions as quickly as possible. This paragraph is intended to
         comply with the qualified income offset requirement in Treasury
         Regulation Section 1.704-1(b)(2)(ii)(d) and shall be interpreted
         consistently therewith.

                  (d) REGULATORY ALLOCATIONS. The allocations set forth in
         paragraphs (a), (b) and (c) above (the "Regulatory Allocations") are
         intended to comply with certain requirements of the Treasury
         Regulations under Code Section 704. Notwithstanding any other
         provisions of this Article V (other than the Regulatory Allocations),
         the Regulatory Allocations shall be taken into account in allocating
         Profits and Losses among Members and Economic Owners so that, to the
         extent possible, the net amount of such allocations of Profits and
         Losses and other items and the Regulatory Allocations (including
         Regulatory Allocations that, although not yet made, are expected to be
         made in the



                                       16
<PAGE>

         future) to each Member and Economic Owner shall be equal to the net
         amount that would have been allocated to such Member or Economic Owner
         if the Regulatory Allocations had not occurred.

         5.5      TAX DISTRIBUTIONS.

                  (a) QUARTERLY DISTRIBUTIONS. Notwithstanding Sections 5.1 and
5.2 above, so long as the Managing Member has not determined in good faith that
such distribution would be prohibited or create a default or event of default
under the Act or any financing agreement to which the Company or its Members is
subject, then (i) at least ten business days before each date prescribed by the
Code for calendar year corporations to pay quarterly installments of estimated
tax, the Company shall distribute to the Members and Economic Owners an amount
of cash equal to the excess of (x) the Quarterly Estimated Tax Amount for the
quarter of the Taxable Year with respect to which such distribution is being
made over (y) the amount of Distributions (if any) previously made pursuant to
Section 5.2 during such quarter; (ii) if the aggregate amount of such quarterly
distributions with respect to any Taxable Year is less than the Company's Tax
Amount for such Taxable Year, the Company shall distribute an amount of cash
equal to the balance of such Tax Amount ("Shortfall Distributions"); and (iii)
the Company shall use its best efforts to make such Shortfall Distributions at,
on or before the date prescribed by the Code (without extensions) for calendar
year corporations to file federal income tax returns. Distributions pursuant to
this Section 5.5 shall be made among the Members and Economic Owners in the same
proportion that the Company's taxable income for the Taxable Year is allocated
among the Members and Economic Owners, as determined by the Managing Member.
Distributions pursuant to this Section 5.5 shall be treated as advance
distributions (and shall be offset against future distributions to such Member
or Economic Owner) pursuant to Section 5.2(a), (b) or (c), as appropriate. If
the aggregate amount of such distributions under this Section 5.5 with respect
to any Taxable Year exceeds a Member's or Economic Owner's share of the
Company's Tax Amount for such Taxable Year, the Company's obligations to make
future distributions to such Member or Economic Owner pursuant to this Section
5.5 shall be reduced by the amount of such excess until such excess has been
fully deducted from such distributions.

                  (b) TAX AMOUNT. The Company's "Tax Amount" for a Taxable Year
         shall be the federal, state, and local income taxes which would be
         payable by the Company if the Company were taxed for such Taxable Year
         at the highest marginal federal, state and local corporate income tax
         rate applicable to any Member on the Company's taxable income for the
         Taxable Year (computed as if the Company had elected to carry forward
         all loss and credit carryovers, taking into account the character of
         any loss and credit carry forward as a capital or ordinary loss). The
         amounts in respect of tax withholding on payments to or from the
         Company for which Members or Economic Owners (or owners directly or
         indirectly of such Members or Economic Owners) are credited under
         applicable tax law shall be credited against payments of the Tax Amount
         to such Members or Economic Owners. The Company's Tax Amount shall be
         determined initially by the Managing Member on the basis of figures set
         forth on IRS Form 1065 filed by the Company and the similar state or
         local forms filed by the Company but shall be subject to subsequent
         adjustment pursuant to audit, litigation, settlement, amended return,
         or the like.


                                       17
<PAGE>

                  (c) ESTIMATED TAX AMOUNT. The Company's "Estimated Tax Amount"
         for a Taxable Year (or Fiscal Period) shall be the Company's Tax Amount
         for such Taxable Year (or Fiscal Period) as estimated from time to time
         by the Managing Member. In making such estimate, the Managing Member
         shall take into account amounts shown on IRS Form 1065 filed by the
         Company and similar state or local forms filed by the Company for the
         preceding taxable year and other adjustments as in the reasonable
         business judgment of the Managing Member are necessary or appropriate
         to reflect the estimated operations of the Company for the Taxable Year
         (or Fiscal Period). The Company's "Quarterly Estimated Tax Amount" for
         any quarter of a Taxable Year shall be the excess of (x) the product of
         (I) 1/4 in the case of the first quarter of the Taxable Year, 1/2 in
         the case of the second quarter of the Taxable Year, 3/4 in the case of
         the third quarter of the Taxable Year and 1 in the case of the fourth
         quarter of the Taxable Year and (II) the Company's Estimated Tax Amount
         for such Taxable Year over (y) all prior distributions of Quarterly
         Estimated Tax Amounts for such Taxable Year.

         5.6      TAX ALLOCATIONS: CODE SECTION 704(C).

                  (a) ALLOCATIONS. The income, gains, losses, deductions and
         expenses of the Company shall be allocated, for federal, state and
         local income tax purposes, among the Members and Economic Owners in
         accordance with the allocation of such income, gains, losses,
         deductions and expenses among the Members and Economic Owners for
         computing their Capital Accounts, except that if any such allocation is
         not permitted by the Code or other applicable law, the Company's
         subsequent income, gains, losses, deductions and expenses shall be
         allocated among the Members and Economic Owners for tax purposes to the
         extent permitted by the Code and other applicable law, so as to reflect
         as nearly as possible the allocation set forth herein in computing
         their Capital Accounts.

                  (b) CONTRIBUTED PROPERTY. In accordance with Code Section
         704(c) and the Treasury Regulations thereunder, income, gain, loss,
         deduction and expense with respect to any property contributed to the
         capital of the Company shall, solely for tax purposes, be allocated
         among the Members and Economic Owners so as to take account of any
         variation between the adjusted basis of such property to the Company
         for federal income tax purposes and its fair market value at the time
         of contribution under the curative allocation method described in
         Treas. Reg. Section 1.704-3(c).

                  (c) ADJUSTED BOOK VALUE. If the Book Value of any Company
         asset is adjusted pursuant to Treasury Regulation Section
         1.704-1(b)(2)(iv)(f) as provided in the definition of Book Value,
         subsequent allocations of items of taxable income, gain, loss,
         deduction and expense with respect to such asset shall take account of
         any variation between the adjusted basis of such asset for federal
         income tax purposes and its Book Value in the same manner as under Code
         Section 704(c).

                  (d) TAX CREDITS. Allocations of tax credit, tax credit
         recapture, and any items related thereto shall be allocated to the
         Members and Economic Owners according to



                                       18
<PAGE>

         their interests in such items as determined by the Managing Member
         taking into account the principles of Treasury Regulation Section
         1.704-1(b)(4)(ii).

                  (e) TAX ELECTIONS. Any elections or other decisions relating
         to such allocations shall be made by the Managing Member in any manner
         that reasonably reflects the purpose and intent of this Agreement.
         Allocations pursuant to this Section 5.6 are solely for purposes of
         federal, state and local taxes and shall not affect, or in any way be
         taken into account in computing, any Member's or Economic Owner's
         Capital Account or share of profits, losses, other items or
         distributions pursuant to any provisions of this Agreement.

                  (f) EXCESS NONRECOURSE LIABILITIES. For purposes of
         determining the Members and Economic Owners' shares of excess
         nonrecourse liabilities under Treasury Regulation Section 1.752-3, the
         Members' and Economic Owners' percentage interests in Company profits
         shall, if any Preferred Units are outstanding, be equal to their
         percentage interests in Net Profits allocable pursuant to Section
         5.3(a)(iii).

                             ARTICLE VI - MANAGEMENT

         6.1      THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES.

                  (a) MEMBERS AND MANAGING MEMBER. Except as otherwise required
         by the Act, the business and affairs of the Company shall be managed by
         or under the direction of a "manager"(as that term is defined in the
         Act) who shall be a Member (the "Managing Member"). The Managing Member
         initially shall be Aavid Thermal Products, Inc. So long as any
         Preferred Units remain outstanding, the Managing Member shall be
         selected by the holders of a majority of the Preferred Units. If no
         Preferred Units remain outstanding, the Managing Member shall be
         selected by the holders of a majority of the Common Units. Except as
         otherwise expressly provided for in this Agreement, the Members hereby
         consent to the exercise by the Managing Member of all such powers and
         rights conferred on them by the Act with respect to the management and
         control of the Company. Notwithstanding the foregoing and except as
         explicitly set forth in this Agreement, if a vote, consent or approval
         of the Members is required by the Act or other applicable law with
         respect to any act to be taken by the Company or matter considered by
         the Managing Member, the Members agree that they shall be deemed to
         have consented to or approved such act or voted on such matter in
         accordance with the determination of the Managing Member on such act or
         matter. No Member, in his or its capacity as a Member, shall have any
         power to act for, sign for or do any act that would bind the Company.
         The Managing Member shall devote such time and effort to the affairs of
         the Company as he or it may deem appropriate for the oversight of the
         management and affairs of the Company.

                  (b) DELEGATION BY MANAGING MEMBER. The Managing Member shall
         have the power and authority to delegate to one or more other Persons
         the Managing Member's rights and powers to manage and control the
         business and affairs of the Company,



                                       19
<PAGE>

         including to delegate to agents and employees of a Member or the
         Company (including Officers), and to delegate by a written agreement
         with, or otherwise to, other Persons. The Managing Member may authorize
         any Person (including, without limitation, any Member or Officer) to
         enter into and perform under any document on behalf of the Company.

                  (c) RESIGNATION. The Managing Member may resign by delivering
         his or its written resignation to the Company. Such resignation shall
         be effective fourteen (14) business days following receipt of such
         resignation by the Company unless some later time is specified in such
         resignation.

                  (d) REMOVAL. The Members with the power to select the Managing
         Member may remove any Managing Member at any time.

                  (e) VACANCY. If a vacancy in the position of Managing Member
         should for any reason occur, a replacement Managing Member shall be
         appointed by the Members with the power to select the Managing Member.

                  (f) COMPENSATION. The Managing Member shall not be entitled to
         compensation from the Company in connection with its activities as
         Managing Member; provided that the foregoing shall not prevent the
         Managing Member from receiving reimbursement for out-of-pocket expenses
         incurred by the Managing Member on behalf of the Company, receiving
         distributions as a Member pursuant to this Agreement or otherwise
         receiving compensation from the Company for actions unrelated to its
         activities as Managing Member.

                  (g) COMMITTEES. The Managing Member may, from time to time,
         designate one or more committees. Any such committee, to the extent
         provided in the enabling resolution and until dissolved by the Managing
         Member, shall have and may exercise any or all of the authority of the
         Managing Member. At every meeting of any such committee, the presence
         of a majority of all the representatives thereof shall constitute a
         quorum, and the affirmative vote of a majority of the representatives
         present shall be necessary for the adoption of any resolution. The
         Managing Member may dissolve any committee at any time.

         6.2      OFFICERS.

                  (a) DESIGNATION AND APPOINTMENT. The Managing Member may, from
         time to time, employ and retain Persons as may be necessary or
         appropriate for the conduct of the Company's business, including
         employees, agents and other Persons (any of whom may be a Member) who
         may be designated as Officers of the Company, with titles including but
         not limited to "chief executive officer," "chairman," "president," vice
         president," "treasurer," "secretary," "general manager," "director" and
         "chief financial officer," as and to the extent authorized by the
         Managing Member. Any number of offices may be held by the same person.
         In its discretion, the Managing Member may choose not to fill any
         office for any period as it may deem advisable. Officers need not be
         residents of the State of Delaware or Members. Any Officers so
         designated shall have



                                       20
<PAGE>

         such authority and perform such duties as the Managing Member may, from
         time to time, delegate to them. The Managing Member may assign titles
         to particular Officers. Each Officer shall hold office until his
         successor shall be duly designated and shall qualify or until his death
         or until he shall resign or shall have been removed in the manner
         hereinafter provided. The salaries or other compensation, if any, of
         the Officers of the Company shall be fixed from time to time by the
         Managing Member.

                  (b) RESIGNATION/REMOVAL. Any Officer may resign as such at any
         time. Such resignation shall be made in writing and shall take effect
         at the time specified therein, or if no time is specified, at the time
         of its receipt by the Company. The acceptance of a resignation shall
         not be necessary to make it effective, unless expressly so provided in
         the resignation. Any Officer may be removed as such, either with or
         without cause at any time by the Managing Member. Designation of an
         Officer shall not of itself create any contractual or employment
         rights.

                  (c) DUTIES OF OFFICERS GENERALLY. The Officers, in the
         performance of their duties as such, shall owe to the Company duties of
         loyalty and due care of the type owed by the officers of a corporation
         to such corporation and its stockholders under the laws of the State of
         Delaware.

                  (d) CHIEF EXECUTIVE OFFICER. Subject to the powers of the
         Managing Member, the Chief Executive Officer of the Company shall be in
         general and active charge of the entire business and affairs of the
         Company, and shall be its Chief Executive Officer and chief policy
         making Officer.

                  (e) CHIEF FINANCIAL OFFICER. The chief financial officer, if
         any, shall keep and maintain, or cause to be kept and maintained,
         adequate and correct books and records of accounts of the properties
         and business transactions of the Company, including accounts of its
         assets, liabilities, receipts, disbursements, gains, losses, capital
         and Units. The chief financial officer shall have the custody of the
         funds and securities of the Company, and shall keep full and accurate
         accounts of receipts and disbursements in books belonging to the
         Company, and shall deposit all moneys and other valuable effects in the
         name and to the credit of the Company in such depositories as may be
         designated by the Managing Member. The chief financial officer shall
         have such other powers and perform such other duties as may from time
         to time be prescribed by the chief executive officer or the Managing
         Member.

                  ARTICLE VII - EXCULPATION AND INDEMNIFICATION

         7.1 PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS. No
Member (including the Managing Member) shall have any duty to the Company or any
Member of the Company except as expressly set forth herein or in other written
agreements. No Member (including the Managing Member) or Officer of the Company
shall be liable to the Company or to any Member for any loss or damage sustained
by the Company or to any Member, unless the loss or damage shall have been the
result of gross negligence, fraud or intentional misconduct by the Member
(including the Managing Member) or Officer in question or breach of such
Person's duties pursuant to this Agreement. In



                                       21
<PAGE>

performing such Person's duties, each such Person shall be entitled to rely in
good faith on the provisions of this Agreement and on information, opinions,
reports or statements (including financial statements and information, opinions,
reports or statements as to the value or amount of the assets, liabilities,
profits or losses of the Company or any facts pertinent to the existence and
amount of assets from which distributions to Members might properly be paid) of
the following other Persons or groups: one or more Officers or employees of the
Company; any attorney, independent accountant, appraiser or other expert or
professional employed or engaged by or on behalf of the Company, the Managing
Member or any committee of the Managing Member; or any other Person who has been
selected with reasonable care by or on behalf of the Company, the Managing
Member or any committee of the Managing Member in each case as to matters which
such relying Person reasonably believes to be within such other Person's
competence. The preceding sentence shall in no way limit any Person's right to
rely on information to the extent provided in Section 18-406 of the Act. No
Member (including the Managing Member) or Officer of the Company shall be
personally liable under any judgment of a court, or in any other manner, for any
debt, obligation or liability of the Company, whether that liability or
obligation arises in contract, tort or otherwise, solely by reason of being a
Member or Officer of the Company or any combination of the foregoing.

         7.2 COMPETING ACTIVITIES. Except as may otherwise be agreed in writing
and subject to the duties and obligations of the Managing Member and Officers to
the Company:

                  (a) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them, may engage or invest in, own and/or manage, independently or
         with others, any business activity of any type or description,
         including without limitation those that might be in direct or indirect
         competition with the Company;

                  (b) neither the Company nor any other Member shall have any
         right in or to any of such other ventures or activities or to the
         income or proceeds derived therefrom;

                  (c) neither the Members nor the officers, directors, security
         holders, partners, members, managers, agents, employees or Affiliates
         of any of them shall be obligated to present any investment opportunity
         or prospective economic advantage to the Company, even if the
         opportunity is of the character that, if presented to the Company,
         could be taken advantage of by the Company; and

                  (d) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them shall have the right to hold any investment opportunity or
         prospective economic advantage for their own account or to recommend
         such opportunity to Persons other than the Company.

         7.3 TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS. Notwithstanding
that it may constitute a conflict of interest, the Members or their Affiliates
may engage in any transaction (including, without limitation, the purchase,
sale, lease or exchange of any property or the rendering of any service or the
establishment of any salary, other compensation or other terms of employment)
with the Company so long as such transaction is approved by the Managing Member,
or if such transaction is with the Managing Member or one of its Affiliates, the
written consent of all the disinterested Members. No Member shall be deemed by
reason of Section 6.1 to have approved any such transaction.


                                       22
<PAGE>

         7.4 INDEMNIFICATION. Each person who at any time shall be, or shall
have been, a Member, officer, employee or agent of the Company, or any person
who, while a Member, officer, employee or agent of the Company, is or was
serving at the request of the Company as a director, member, manager, officer,
partner, venturer, proprietor, trustee, employee, agent or similar functionary
of another Person, shall be entitled to indemnification as and to the fullest
extent permitted by the provisions of Delaware Law or any successor statutory
provisions, as from time to time amended. The foregoing right of indemnification
shall not be deemed exclusive of any other rights to which one to be indemnified
may be entitled as a matter of law or under this Agreement, any other agreement,
by vote of the Members or otherwise, both as to any action in an official
capacity and as to action in another capacity while holding such office. Any
repeal of this Section 7.4 shall be prospective only, and shall not adversely
affect any right of indemnification existing at the time of such repeal or
modification or thereafter arising as a result of acts or omissions prior to the
time of such repeal or modification.

         7.5 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS OTHER THAN
THOSE BY OR IN THE RIGHT OF THE COMPANY. Without limiting the provisions of
Section 7.4, subject the Section 7.7, the Company shall indemnify, to the full
extent not prohibited by law, any person who was or is a party or is threatened
to be made a party (including a witness) to any threatened, pending or completed
action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the Company) by reason
of the fact that he is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity, against expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement
actually and reasonably incurred by him in connection with such action, suit or
proceeding if he acted in good faith and in a manner he reasonably believed to
be in or not opposed to the best interests of the Company, and, with respect to
any criminal action or proceeding, had no reasonable cause to believe his
conduct was unlawful. The termination of any action, suit or proceeding by
judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent, shall not, of itself, create a presumption that the person did
not act in good faith and in a manner which he reasonably believed to be in or
not opposed to the best interests of the Company, and, with respect to any
criminal action or proceeding, had reasonable cause to believe that his conduct
was unlawful.

         7.6 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS BY OR IN THE
RIGHT OF THE COMPANY. Without limiting the provisions of Section 7.4, subject to
Section 7.7, the Company shall, to the full extent not prohibited by law,
indemnify any person who was or is a party or is threatened to be made a party
(including a witness) to any threatened, pending or completed action, suit or
proceeding by or in the right of the Company to procure a judgment in its favor
by reason of the fact that he is or was a Member, officer, employee or agent of
the Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of the Company; except that no indemnification shall be made in
respect of any claim, issue or matter as to which such person shall have been
adjudged to be liable to the Company unless and only to the extent that the
court in which such action or suit was



                                       23
<PAGE>

brought shall determine upon application that, despite the adjudication of
liability but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses which the court
shall deem proper.

         7.7 AUTHORIZATION OF INDEMNIFICATION. Any indemnification under this
Article VII (unless ordered by a court) shall be made by the Company as
permitted by Delaware Law or as authorized in the specific case upon a
determination that indemnification is proper in the circumstances because it is
permitted under Delaware Law or the applicable standards of conduct set forth in
Section 7.5 or Section 7.6, as the case may be, have been met. Such
determination shall be made, in the case of any Member or officer, employee or
agent, (i) by a vote of the disinterested Members or (ii) if a majority of
Members are not disinterested by independent legal counsel in a written opinion.
To the extent, however, that the Member, officer, employee or agent of the
Company has been successful on the merits or otherwise in defense of any action,
suit or proceeding described above, or in the defense of any claim, issue or
matter therein, he shall be indemnified against expenses (including attorneys'
fees) actually and reasonably incurred by him in connection therewith, without
the necessity of authorization in the specific case.

         7.8 GOOD FAITH DEFINED. For purposes of any determination under this
Article VII, a person shall be deemed to have acted in good faith and in a
manner he reasonably believed to be in or not opposed to the best interests of
the Company, or, with respect to any criminal action or proceeding, to have had
no reasonable cause to believe his conduct was unlawful, if his action is based
upon the records of the Company and upon such information, opinions, reports or
statements presented to the Company by any of the other Members, officers,
employees or committees of the Company or by any other person as to matters the
person seeking indemnification reasonably believes are within such other
person's professional or expert competence and who has been selected with
reasonable care by or on behalf of the Company, including information, opinions,
reports or statements as to the value and amount of assets, liabilities, profits
or losses of the Company or any other facts pertinent to the existence and
amount of assets from which distributions to the Members might properly be paid.
The provisions of this Section 7.8 shall not be deemed to be exclusive or to
limit in any way the circumstances in which a person may be deemed to have met
the applicable standards of conduct set forth in the provisions of Delaware Law,
or in Section 7.5 or Section 7.6, as the case may be.

         7.9 INDEMNIFICATION BY A COURT. Notwithstanding any contrary
determination in the specific case under Section 8.4, and notwithstanding the
absence of any determination thereunder, any Member, officer, employee or agent
may apply to any court of competent jurisdiction for indemnification to the
extent otherwise permissible under Delaware Law or this Article VII. The basis
of such indemnification by a court shall be a determination by such court that
indemnification of the Member, officer, employee or agent is proper in the
circumstances because it is permitted under the provisions of the Delaware Law,
or the Member, officer, employee or agent has met the applicable standards of
conduct set forth in Section 7.5 or Section 7.6, as the case may be. Notice of
any application for indemnification pursuant to this Section 7.9 shall be given
to the Company promptly upon the filing of such application.

         7.10 ADVANCEMENT OR REIMBURSEMENT OF EXPENSES. The Company shall pay in
advance or reimburse expenses actually or reasonably incurred or anticipated by
such



                                       24
<PAGE>

Member or officer in connection with his appearance as a witness or other
participation in a proceeding whether or not such Member or officer is a named
defendant or a respondent in the proceeding. To obtain indemnification or an
expense advance, the person requesting indemnification shall submit to the
Company a written request with such information as is reasonably available to
him. If the expense advance is to be paid prior to final disposition of the
proceeding, there shall be included a written statement of such person's good
faith belief that he has met the necessary standard of conduct under the
Delaware Law and an undertaking to repay any amount paid if it is ultimately
determined that those conduct requirements were not met.

         7.11 NONEXCLUSIVITY AND SURVIVAL OF INDEMNIFICATION. The
indemnification and advancement of expenses provided by, or granted pursuant to,
the other subsections of this Article VII shall not be deemed exclusive of any
other rights to which one seeking indemnification and advancement of expenses
may be entitled under this Agreement, any other agreement, by vote of Members or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, it being the policy of the Company
that indemnification of any person specified in this Article VII shall be made
to the fullest extent permitted by law. The provisions of this Article VII shall
not be deemed to preclude the indemnification of any person who is not specified
in this Article VII but whom the Company has the power or obligation to
indemnify under the provisions of the Delaware Act or otherwise.

         7.12 INSURANCE. The Company may purchase and maintain insurance on
behalf of any person who is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a member,
manager, director, officer, employee or agent of an entity against any liability
asserted against him and incurred by him in any such capacity or arising out of
his status as such, whether or not the Company would have the power or the
obligation to indemnify him against such liability under the provisions of this
Article VII.

         7.13 SAVINGS CLAUSE. If this Article VII or any portion hereof shall be
invalidated on any ground by any court of competent jurisdiction, then the
Company shall nevertheless indemnify and hold harmless each Person indemnified
pursuant to this Article VII as to costs, charges and expenses (including
reasonable attorneys' fees), judgments, fines and amounts paid in settlement
with respect to any such proceeding, appeal, inquiry or investigation to the
full extent permitted by any applicable portion of this Article VII that shall
not have been invalidated and to the fullest extent permitted by applicable law.

                              ARTICLE VIII - TAXES

         8.1 TAX RETURNS. The Company shall cause to be prepared and filed all
necessary federal, state and local income tax returns for the Company, and shall
make any elections the Managing Member may deem appropriate and in the best
interests of the Members. Each Member shall furnish to the Company all pertinent
information in its possession relating to Company operations that is necessary
to enable the Company's income tax returns to be prepared and filed.

         8.2 TAX MATTERS PARTNER. The Managing Member shall be the "tax matters
partner" of the Company pursuant to section 6231(a)(7) of the Code (the "Tax
Matters Member"). The Tax Matters Member shall take such action as may be
necessary to cause each other Member to become a "notice partner" within the
meaning of section 6223 of the Code. The Tax Matters Member is authorized to




                                       25
<PAGE>

represent the Company before the Internal Revenue Service and any other
governmental agency with jurisdiction, and to sign such consents and to enter
into settlements and other agreements with such agencies as the Managing Member
deems necessary or advisable.

                  ARTICLE IX - BOOKS, REPORTS AND COMPANY FUNDS

         9.1 MAINTENANCE OF BOOKS. The Company shall keep books and records of
accounts in accordance with U.S. generally accepted accounting principles and
shall keep minutes of the proceedings of its Members and each committee. The
Fiscal Year shall be the accounting year of the Company for financial reporting
purposes.

         9.2 MEMBER TAX INFORMATION. Within ninety (90) days after the end of
each Taxable Year, the Managing Member or Officers will cause to be delivered to
each Person who was a Member or Economic Owner at any time during such Taxable
Year a Form K-1 and such other information, if any, with respect to the Company
as may be necessary for the preparation of such Member's or Economic Owner's
federal, state and local income tax returns, including a statement showing such
Member's or Economic Owner's share of income, gain or loss, expense and credits
for such Taxable Year for federal income tax purposes. Any deficiency for taxes
imposed on any Member or Economic Owner (including penalties, additions to tax
or interest imposed with respect to such taxes) shall be paid by such Member or
Economic Owner, and if paid by the Company, shall be recoverable from such
Member or Economic Owner pursuant to Section 12.10; provided, however, that this
sentence shall not be construed to prevent the operation of Sections 5.5 or 5.2.

                     ARTICLE X - TRANSFERS AND OTHER EVENTS

         10.1 ASSIGNMENT BY MEMBERS. Each Member may sell, assign, transfer,
exchange, mortgage, pledge, grant a security interest in, or otherwise dispose
of or encumber (including by operation of law) all or any part of such Member's
Membership Interest (including any Units or other Economic Interest) (each such
event, a "Transfer"), provided that no such Transfer will be effective unless
and until the transferee shall have executed and delivered to the Company an
agreement in form and substance satisfactory to the Managing Member to be bound
by the provisions of this Agreement applicable to the Membership Interest
Transferred, and no such assignment shall relieve the assignor of its
obligations hereunder unless such assignee is admitted as a substitute Member
pursuant to Section 10.3.

         10.2 VOID ASSIGNMENT. Any Transfer by any Member in contravention of
this Agreement shall be void and ineffectual and shall not bind or be recognized
by the Company or any other party. In the event of any Transfer in contravention
of this Agreement, the purported transferee shall have no right to any profits,
losses or distributions of the Company or any other rights of a Member.


                                       26
<PAGE>

         10.3 SUBSTITUTED MEMBER.

                  (a) CONDITIONS. An assignee of any Units or other interests in
         the Company (or any portion thereof), in accordance with the provisions
         of this Article X, shall become a substituted Member entitled to all
         the rights of a Member with respect to such assigned interest if and
         only if (i) the assignor gives the assignee such right, (ii) the
         Managing Member has granted its prior written consent to such
         assignment and substitution, which consent may be withheld in the sole
         discretion of the Managing Member; (iii) the Managing Member has taken
         such action, if any, as may be necessary or required to maintain the
         status of the Company as a partnership for federal income tax purposes;
         and (iv) the assignee has agreed in writing to be bound by the
         provisions of this Agreement.

                  (b) RECORD HOLDER. The Company shall be entitled to treat the
         record owner of any Units or other interest in the Company as the
         absolute owner thereof and shall incur no liability for distributions
         of cash or other property made in good faith to such owner until such
         time as a written assignment of such Units or other interest in the
         Company, which assignment is consented to by the Managing Member (which
         consent may be withheld in the Managing Member's sole discretion), is
         permitted pursuant to the terms and conditions of Section 10.1 and this
         Section 10.3, has been received and accepted by the Managing Member and
         has been recorded on the books of the Company.

                  (c) SCHEDULE A. Upon the admission of a substituted Member,
         Schedule A attached hereto shall be amended to reflect the name,
         address and Units and other interests in the Company of such
         substituted Member and to eliminate the name and address of and other
         information relating to the assigning Member with regard to the
         assigned Units and other interests in the Company.

         10.4 EFFECT OF ASSIGNMENT. Following an assignment of an interest that
is permitted under this Article X, the transferee of such interest shall be
treated as having made all of the Capital Contributions in respect of, and
received all of the distributions received in respect of, such interest, shall
succeed to the Capital Account associated with such interest and shall receive
allocations and distributions under Articles V and XI in respect of such
interest as if such transferee were a Member.

         10.5 LEGEND. The Certificated Interests will bear the following legend:

         "THE INTEREST REPRESENTED BY THIS CERTIFICATE WAS ORIGINALLY ISSUED AS
         OF FEBRUARY 2, 2000, HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
         OF 1933, AS AMENDED (THE "ACT"), AND MAY NOT BE SOLD OR TRANSFERRED IN
         THE ABSENCE OF AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT OR AN
         EXEMPTION FROM REGISTRATION THEREUNDER. THE TRANSFER OF THE INTEREST
         REPRESENTED BY THIS CERTIFICATE IS SUBJECT TO THE CONDITIONS SPECIFIED
         IN A LIMITED LIABILITY COMPANY AGREEMENT, AS AMENDED, GOVERNING THE
         ISSUER (THE "COMPANY"), BY AND AMONG CERTAIN INVESTORS. A COPY OF SUCH
         CONDITIONS SHALL BE FURNISHED BY THE COMPANY TO THE HOLDER HEREOF UPON
         WRITTEN REQUEST AND WITHOUT CHARGE."


                                       27
<PAGE>

         10.6 TRANSFER FEES AND EXPENSES. The transferor and transferee of any
Membership Interest shall be jointly and severally obligated to reimburse the
Company for all reasonable expenses (including attorneys' fees and expenses) of
any Transfer or proposed Transfer of such interest, whether or not consummated.

         10.7 OTHER LIMITATIONS. In order to permit the Company to qualify for
the benefit of a "safe harbor" under Code Section 7704, notwithstanding anything
to the contrary in this Agreement, no Transfer shall be permitted or recognized
(within the meaning of Treasury Regulation Section 1.7704-1(d)) by the Company
or the Members if and to the extent that such Transfer would cause the Company
to have more than 100 partners (within the meaning of Treasury Regulation
Section 1.7704-1(h), including the look-through rule in Treasury Regulation
Section 1.7704-1(h)(3)).

         10.8 EFFECTIVE DATE. Any Transfer and any related admission of a Person
as a Member in compliance with this Article X shall be deemed effective on such
date that the transferee or successor in interest complies with the requirements
of this Agreement.

         10.9 EFFECT OF INCAPACITY. Except as otherwise provided herein, the
Incapacity of a Member shall not dissolve or terminate the Company. In the event
of such Incapacity, the executor, administrator, guardian, trustee or other
personal representative of the Incapacitated Member shall be deemed to be the
assignee of such Member's Economic Interest and may, subject to the terms and
conditions set forth in Section 10.3, become a substituted Member.

         10.10 SPECIAL CONSENT TO CERTAIN SIGNIFICANT EVENTS. The consent of the
holders of a majority of the Preferred Units, voting together as a separate
class of Units, shall be required to approve (a) any Public Offering of any
Units of the Corporation, or (b) any Change in Control.

              ARTICLE XI - DISSOLUTION, LIQUIDATION AND TERMINATION

         11.1 DISSOLUTION. The Company shall be dissolved and its affairs shall
be wound up on the unanimous vote of the Members or as otherwise provided under
the Delaware Act.

         11.2 LIQUIDATION AND TERMINATION. On dissolution of the Company, the
Managing Member or such other or additional Member or Members as designated by
the Managing Member shall act as liquidator(s). The liquidator(s) shall proceed
diligently to wind up the affairs of the Company and make final distributions as
provided herein and in the Act. The costs of liquidation shall be borne as a
Company expense. Until final distribution, the liquidator(s) shall continue to
operate the Company properties with all of the power and authority of Managing
Member and Members, subject to the power of the Managing Member to remove and
replace such liquidator(s). The steps to be accomplished by the liquidator(s)
are as follows:

                  (a) As promptly as possible after dissolution and again after
         final liquidation, the liquidator(s) shall cause a proper accounting to
         be made by a recognized firm of certified public accountants of the
         Company's assets, liabilities and operations through the last day of
         the calendar month in which the dissolution occurs or the final
         liquidation is completed, as applicable.


                                       28
<PAGE>

                  (b) The liquidator(s) shall pay, satisfy or discharge from
         Company funds all of the debts, liabilities and obligations of the
         Company (including, without limitation, all expenses incurred in
         liquidation) or otherwise make adequate provision for payment and
         discharge thereof (including, without limitation, the establishment of
         a cash fund for contingent liabilities in such amount and for such term
         as the liquidator may reasonably determine).

                  (c) After satisfying (whether by payment or reasonable
         provision for payment) the debts and liabilities of the Company to the
         extent required by law, including without limitation debts and
         liabilities to Members who are creditors of the Company to the extent
         permitted by law, the remaining assets shall be distributed to the
         Members in accordance with their positive Capital Account balances.

         Such liquidating distributions shall be made by the end of the
Company's taxable year in which the Company is liquidated, or, if later, within
ninety (90) days after the date of such liquidation. The liquidator(s) shall
cause only cash, evidences of indebtedness and other securities to be
distributed in any liquidation. The distribution of cash and/or property to a
Member in accordance with the provisions of this Section 11.2 constitutes a
complete return to the Member of its Capital Contributions and a complete
distribution to the Member of its interest in the Company and all the Company's
property. To the extent that a Member returns funds to the Company, it has no
claim against any other Member for those funds.

         11.3 CANCELLATION OF CERTIFICATE. On completion of the distribution of
Company assets as provided herein, the Company is terminated, and shall file a
certificate of cancellation with the Secretary of State of the State of
Delaware, cancel any other filings made pursuant to Section 2.1 and take such
other actions as may be necessary to terminate the Company.

                 ARTICLE XII - GENERAL/MISCELLANEOUS PROVISIONS

         12.1 OFFSET. Whenever the Company is to pay any sum to any Member, any
amounts that Member owes to the Company may be deducted from that sum before
payment; provided that the full amount that would otherwise be distributed shall
be debited from the Member's Capital Account pursuant to Section 4.1.

         12.2 NOTICES. Except as expressly set forth to the contrary in this
Agreement, all notices, requests or consents provided for or permitted to be
given under this Agreement must be in writing and must be given either by
depositing that writing in the United States mail, addressed to the recipient,
postage paid, and registered or certified with return receipt requested or by
delivering that writing to the recipient in person, by courier, or by facsimile
transmission; and a notice, request, or consent given under this Agreement is
effective on receipt by the Person who receives it. All notices, requests and
consents to be sent to a Member must be sent to or made at the address (or
facsimile number) given for that Member on Schedule A, or such other address (or
facsimile number) as that Member may specify by notice to the other Members. Any
notice, request or consent to the Company or the Managing Member must be given
to the Managing Member or, if appointed, the Secretary of the Company at the
Company's chief executive offices. Whenever any notice is required to be given
by law or this Agreement, a written



                                       29
<PAGE>

waiver thereof, signed by the Person entitled to notice, whether before or after
the time stated therein, shall be deemed equivalent to the giving of such
notice.

         12.3 ENTIRE AGREEMENT. This Agreement and other written agreements
among the Members of even date herewith constitute the entire agreement among
the Members relating to the Company and supersedes all prior contracts or
agreements with respect to the Company, whether oral or written.

         12.4 EFFECT OF WAIVER OR CONSENT. A waiver or consent, express or
implied, to or of any breach or default by any Person in the performance by that
Person of its obligations hereunder or with respect to the Company is not a
consent or waiver to or of any other breach or default in the performance by
that Person of the same or any other obligations of that Person hereunder or
with respect to the Company. Failure on the part of a Person to complain of any
act of any Person or to declare any Person in default hereunder or with respect
to the Company, irrespective of how long that failure continues, does not
constitute a waiver by that Person of its rights with respect to that default
until the applicable statute-of-limitations period has run.

         12.5 AMENDMENT OR MODIFICATION. This Agreement and any provision hereof
may be amended or modified from time to time only by a written instrument
adopted by the Managing Member and may be amended only with the written consent
of the Managing Member; provided, however, that (a) except as otherwise
expressly provided herein, an amendment or modification (other than amendments
or modifications adding new classes of interests or issuing Additional
Interests) (x) reducing disproportionately a Member's Units or other interest in
profits or losses or in distributions, (y) increasing a Member's Capital
Contribution or (z) increasing any other obligation of a Member to the Company
in respect of any Membership Interest in a manner which is disproportionately
adverse to such Member relative to such obligations of other Members in respect
of Membership Interests of the same class or type, shall in each case be
effective only with that Member's consent or (b) an amendment or modification
reducing the required interest for any consent or vote in this Agreement shall
be effective only with the consent or vote of Members having the interest
theretofore required. Notwithstanding the preceding sentence, (i) the Managing
Member may amend and modify the provisions of this Agreement (including Article
V) and Schedule A hereto to the extent necessary to reflect the issuance of
interests (including new classes of interests) in the Company, and admission or
substitution of any Member, permitted under this Agreement and (ii)
notwithstanding anything to the contrary in this Agreement, this Agreement may
be amended or modified to the extent necessary to effectuate the issuance of
Additional Interests pursuant to Section 3.4 at the direction of the Managing
Member.

         12.6 BINDING EFFECT. Subject to the restrictions on Transfers set forth
in this Agreement, this Agreement is binding on and shall inure to the benefit
of the Members and their respective heirs, legal representatives, successors and
permitted assigns.

         12.7 GOVERNING LAW. THIS AGREEMENT IS GOVERNED BY AND SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAW OF THE STATE OF DELAWARE EXCLUDING ANY
CONFLICT-OF-LAWS RULE OR PRINCIPLE THAT MIGHT REFER THE GOVERNANCE OR THE
CONSTRUCTION OF THIS AGREEMENT TO THE LAW OF ANOTHER JURISDICTION. In the event
of a direct conflict between the provisions of this Agreement and any provision
of the Certificate or any mandatory provision of the Act, the applicable
provision of the Certificate or the Act shall control.


                                       30
<PAGE>

         12.8 FURTHER ASSURANCES. In connection with this Agreement and the
transactions contemplated hereby, each Member shall execute and deliver any
additional documents and instruments and perform any additional acts that may be
necessary or appropriate to effectuate and perform the provisions of this
Agreement and those transactions.

         12.9 WAIVER OF CERTAIN RIGHTS. Each Member irrevocably waives any right
it may have to demand any distributions or withdrawal of property from the
Company or to maintain any action for dissolution (except pursuant to Section
18-802 of the Act) of the Company or for partition of the property of the
Company.

         12.10 NOTICE TO MEMBERS OF PROVISIONS. By executing this Agreement,
each Member acknowledges that it has actual notice of (a) all of the provisions
hereof (including, without limitation, the restrictions on the transfer set
forth in Article X) and (b) all of the provisions of the Certificate.

         12.11 COUNTERPARTS. This Agreement may be executed in multiple
counterparts with the same effect as if all signing parties had signed the same
document. All counterparts shall be construed together and constitute the same
instrument.

         12.12 CONSENT TO JURISDICTION. Each Member irrevocably submits to the
non-exclusive jurisdiction of the United States District Court for the District
of Delaware and the state courts of the State of Delaware, for the purposes of
any suit, action or other proceeding arising out of this Agreement or any
transaction contemplated hereby. Each Member further agrees that service of any
process, summons, notice or document by U.S. certified or registered mail to
such Member's respective address set forth above shall be effective service of
process in any action, suit or proceeding in Illinois with respect to any
matters to which it has submitted to jurisdiction as set forth above in the
immediately preceding sentence. Each Member irrevocably and unconditionally
waives any objection to the laying of venue of any action, suit or proceeding
arising out of this Agreement or the transactions contemplated hereby in the
United States District Court for the District of Delaware or the state courts of
the State of Delaware, and hereby irrevocably and unconditionally waives and
agrees not to plead or claim in any such court that any such action, suit or
proceeding brought in such court has been brought in an inconvenient forum.

         12.13 HEADINGS. The headings used in this Agreement are for the purpose
of reference only and will not otherwise affect the meaning or interpretation of
any provision of this Agreement.

         12.14 REMEDIES. The Company and the Members shall be entitled to
enforce their rights under this Agreement specifically, to recover damages by
reason of any breach of any provision of this Agreement (including costs of
enforcement) and to exercise any and all other rights existing in their favor.
The parties hereto agree and acknowledge that money damages may not be an
adequate remedy for any breach of the provisions of this Agreement and that the
Company or any Member may in its or his sole discretion apply to any court of
law or equity of competent jurisdiction for specific performance or injunctive
relief (without posting a bond or other security) in order to enforce or prevent
any violation or threatened violation of the provisions of this Agreement.


                                       31
<PAGE>



         12.15 SEVERABILITY. Whenever possible, each provision of this Agreement
shall be interpreted in such manner as to be effective and valid under
applicable law, but if any provision of this Agreement is held to be invalid,
illegal or unenforceable in any respect under applicable law or rule in any
jurisdiction, such invalidity, illegality or unenforceability shall not affect
any other provision or any other jurisdiction, but this Agreement shall be
reformed, construed and enforced in such jurisdiction as if such invalid,
illegal or unenforceable provision had never been contained herein.


                                       32
<PAGE>

         IN WITNESS WHEREOF, the Members have executed this Agreement as of the
date first set forth above.

                                      MANAGING MEMBER:

                                      AAVID THERMAL PRODUCTS, INC.

                                      By: /s/
                                          ------------------------
                                      Name:
                                      Title:

                                      MEMBER:

                                      HEAT HOLDINGS II CORP.

                                      By: /s/ Daniel H. Blumenthal
                                          ------------------------
                                      Name: Daniel H. Blumenthal, Vice President
                                      Title:

                                      THERMALLOY INVESTMENT CO., INC.

                                      By: /s/
                                          ------------------------
                                      Name:
                                      Title:

                                      THERMALLOY, INC.

                                      By: /s/
                                          ------------------------
                                      Name:
                                      Title:

                                                                         41712.6


                                       33
<PAGE>


                                   SCHEDULE A

Total $101,333,333

<TABLE>
<CAPTION>

                                                 Capital                            Preferred     Preferred     Common       Common
Members                  Notice Address        Contribution                          Capital        Units     Contribution   Units
- -------                  --------------        ------------                        ------------   ---------   ------------   ------
<S>                      <C>                   <C>                                  <C>           <C>         <C>            <S>
Aavid Thermal            One Eagle Square      All of its assets and liabilities,   $             82,501      $               21,711
Products, Inc.           Concord, NH 03301     other than the stock of
                                               Thermalloy Investment Co, Inc.

Thermalloy Investment    One Eagle Square      All of its assets and liabilities,   $              2,544      $                  646
Co., Inc.                Concord, NH 03301     other than the stock of
                                               Thermalloy, Inc.

Thermalloy, Inc.         One Eagle Square      All of its membership units          $              1,311      $                2,977
                         Concord, NH 03301     in Aavid Thermalloy SW, LLC

Heat Holdings II Corp.   c/o Willis Stein &    $4,813,333 (cash)                    $         0        0      $4,813,333     481,334
                         Partners Management
                         227 West Monroe St.
                         Suite 4300
                         Chicago, IL 60606

Total                                                                               $96,266,667   96,267      $5,066,666      50,666

</TABLE>

                                      1

<PAGE>

                                                                    Exhibit 3.11

                            CERTIFICATE OF FORMATION

                                       OF

                        APPLIED THERMAL TECHNOLOGIES, LLC

                                    ARTICLE I

         The name of the limited liability company is APPLIED THERMAL
TECHNOLOGIES, LLC (the "Company").

                                   ARTICLE II

         The address of the registered office of the Company in the State of
Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware 19805.
The name of its initial registered agent at such address is Corporation Service
Company. Either the registered office or the registered agent may be changed in
the manner provided by law.

                                   ARTICLE III

         The name and address of the authorized person is Cheryl York, Bartlit
Beck Herman Palenchar & Scott, 511 Sixteenth Street, Suite 700, Denver, Colorado
80202.

         IN WITNESS WHEREOF, the undersigned authorized person executed this
Certificate of Formation this 24th day of January, 2000.

                                                /s/ CHERYL YORK
                                         -----------------------------
                                                  Cheryl York
                                               Authorized Person

<PAGE>

                                                                    Exhibit 3.12

                        APPLIED THERMAL TECHNOLOGIES LLC

                      A DELAWARE LIMITED LIABILITY COMPANY

                       LIMITED LIABILITY COMPANY AGREEMENT

                          DATED AS OF February 2, 2000


<PAGE>



                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                       Page
<S>            <C>                                                                                  <C>
ARTICLE I -    DEFINITIONS.............................................................................1
    1.1        DEFINITIONS.............................................................................1
    1.2        CONSTRUCTION............................................................................4
    1.3        INCLUDING...............................................................................4

ARTICLE II -   ORGANIZATION............................................................................4
    2.1        FORMATION...............................................................................5
    2.2        NAME....................................................................................5
    2.3        REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER OFFICES....................5
    2.4        PURPOSES................................................................................5
    2.5        POWERS OF THE COMPANY...................................................................5
    2.6        FOREIGN QUALIFICATION...................................................................7
    2.8        NO STATE-LAW PARTNERSHIP................................................................8

ARTICLE III -  MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS.................................8
    3.1        MEMBERS.................................................................................8
    3.2        NO LIABILITY OF MEMBERS.................................................................9
    3.3        INITIAL CAPITAL CONTRIBUTIONS...........................................................9
    3.4        ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS....................................9
    3.5        CERTIFICATION OF UNITS.................................................................10

ARTICLE IV -   CAPITAL ACCOUNTS.......................................................................11
    4.1        ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS....................................11
    4.2        COMPUTATION OF AMOUNTS.................................................................11
    4.3        NEGATIVE CAPITAL ACCOUNTS..............................................................12
    4.4        COMPANY CAPITAL........................................................................12

ARTICLE V -    DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES.......................................12
    5.2        DISTRIBUTIONS..........................................................................12
    5.3        ALLOCATION OF PROFITS AND LOSSES.......................................................13
    5.4        REGULATORY AND SPECIAL ALLOCATIONS.....................................................13
    5.5        TAX DISTRIBUTIONS......................................................................14
    5.6        TAX ALLOCATIONS: CODE SECTION 704(C)...................................................15

ARTICLE VI -   MANAGEMENT.............................................................................17
    6.1        THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES................................17
    6.2        OFFICERS...............................................................................18

</TABLE>

                                       i

<PAGE>

<TABLE>

    <S>        <C>                                                                                    <C>
ARTICLE VII -  EXCULPATION AND INDEMNIFICATION........................................................19
    7.1        PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS.............................19
    7.2        COMPETING ACTIVITIES...................................................................20
    7.3        TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS.......................................20
    7.4        Indemnification........................................................................21
    7.5        Power to Indemnify in Actions, Suits or Proceedings
               Other Than Those by or in the Right of the Company.....................................21
    7.6        Power to Indemnify in Actions, Suits or Proceedings by
               or in the Right of the Company.........................................................21
    7.7        Authorization of Indemnification.......................................................22
    7.8        Good Faith Defined.....................................................................22
    7.9        Indemnification by a Court.............................................................22
    7.10       Advancement or Reimbursement of Expenses...............................................23
    7.11       Nonexclusivity and Survival of Indemnification.........................................23
    7.12       Insurance..............................................................................23
    7.13       SAVINGS CLAUSE.........................................................................23

ARTICLE VIII - TAXES..................................................................................24
    8.1        TAX RETURNS............................................................................24
    8.2        TAX MATTERS PARTNER....................................................................24

ARTICLE IX -   BOOKS, REPORTS AND COMPANY FUNDS.......................................................24
    9.1        MAINTENANCE OF BOOKS...................................................................24
    9.2        MEMBER TAX INFORMATION.................................................................24

ARTICLE X -    TRANSFERS AND OTHER EVENTS.............................................................25
    10.1       ASSIGNMENT BY MEMBERS..................................................................25
    10.2       VOID ASSIGNMENT........................................................................25
    10.3       SUBSTITUTED MEMBER.....................................................................25
    10.4       EFFECT OF ASSIGNMENT...................................................................26
    10.5       LEGEND.................................................................................26
    10.6       TRANSFER FEES AND EXPENSES.............................................................26
    10.7       OTHER LIMITATIONS......................................................................26
    10.8       EFFECTIVE DATE.........................................................................26
    10.9       EFFECT OF INCAPACITY...................................................................26

ARTICLE XI -   DISSOLUTION, LIQUIDATION AND TERMINATION...............................................27
    11.1       DISSOLUTION............................................................................27
    11.2       LIQUIDATION AND TERMINATION............................................................27
    11.3       CANCELLATION OF CERTIFICATE............................................................28

ARTICLE XII -  GENERAL/MISCELLANEOUS PROVISIONS.......................................................28
    12.1       OFFSET.................................................................................28
    12.2       NOTICES................................................................................28
    12.3       ENTIRE AGREEMENT.......................................................................28

</TABLE>

                                       ii

<PAGE>

<TABLE>

    <S>        <C>                                                                                    <C>
    12.4       EFFECT OF WAIVER OR CONSENT............................................................28
    12.5       AMENDMENT OR MODIFICATION..............................................................29
    12.6       BINDING EFFECT.........................................................................29
    12.7       GOVERNING LAW..........................................................................29
    12.8       FURTHER ASSURANCES.....................................................................29
    12.9       WAIVER OF CERTAIN RIGHTS...............................................................29
    12.10      NOTICE TO MEMBERS OF PROVISIONS........................................................30
    12.11      COUNTERPARTS...........................................................................30
    12.12      CONSENT TO JURISDICTION................................................................30
    12.13      HEADINGS...............................................................................30
    12.14      REMEDIES...............................................................................30
    12.15      SEVERABILITY...........................................................................30

</TABLE>

                                      iii

<PAGE>



                       LIMITED LIABILITY COMPANY AGREEMENT

                                       of

                        APPLIED THERMAL TECHNOLOGIES, LLC
                      A Delaware Limited Liability Company

         THIS LIMITED LIABILITY COMPANY AGREEMENT (the "Agreement") of Applied
Thermal Technologies, LLC (the "Company") is entered into as of the ___day of
February, 2000 by and among Aavid Thermalloy, LLC, a Delaware limited liability
company (the "Member") and the Company.

         WHEREAS, pursuant to the Certificate of Formation (the "Certificate"),
the Company was formed;

         WHEREAS, pursuant to a contribution agreement, Aavid Thermal Products,
Inc., a New Hampshire corporation contributed the stock of Applied Thermal
Technologies, Inc., a New Hampshire corporation, to the Company in exchange for
Common Units (as defined herein) of the Company; and

         WHEREAS, and pursuant to the Plan and Agreement of Merger dated as of
August 23, 1999, Applied Thermal Technologies, Inc., a New Hampshire
corporation was merged into the Company, with the Company surviving; and

         WHEREAS, the Common Units held by Aavid Thermal Products, Inc. were
contributed to Aavid Thermalloy, LLC, a Delaware limited liability company; and

         WHEREAS, the parties hereto desire to enter into this Limited Liability
Company Agreement to provide for, among other things, the respective rights,
obligations and interests of the parties hereto to each other and certain other
matters.

         NOW THEREFORE, in consideration of the mutual covenants and agreements
herein made and intending to be legally bound, the Members hereby agree as
follows:

                             ARTICLE I - DEFINITIONS

         1.1   DEFINITIONS. As used in this Agreement, the following terms
have the following meanings:

         "Act" means the Delaware Limited Liability Company Act, Title 6,
Sections18-101, et seq., and any successor statute, as amended from time to
time.

         "Additional Interests" has the meaning given that term in Section 3.4.


<PAGE>

         "Affiliate" of, or a Person "Affiliated" with, a specified Person means
a Person that directly, or indirectly through one or more intermediaries,
controls, or is controlled by, or is under common control with, the Person
specified.

         "Agreement" means this Limited Liability Company Agreement, as executed
and as it may be amended, modified, supplemented or restated from time to time,
as the context requires.

         "Book Value" means, with respect to any Company property, the Company's
adjusted basis for federal income tax purposes, adjusted from time to time to
reflect the adjustments required or permitted by Treasury Regulation Section
1.704-1(b)(2)(iv)(d)--(g); provided that the Book Value of each asset of the
Company shall be adjusted as of the date hereof pursuant to Treasury Regulation
Section 1.704-1(b)(2)(iv)(f) in a manner determined by the Managing Member such
that the aggregate Book Value of the Company's assets (net of the Company's
liabilities) as of such date is equal to the aggregate initial Capital Account
balances of the members (immediately after the Members' actual or deemed Capital
Contributions pursuant to Section 3.3).

         "Capital Account" has the meaning given that term in Section 4.1.

         "Capital Contribution" means the aggregate contributions made by a
Member to the Company pursuant to Article III as of the date in question, as
shown opposite such Member's name on Schedule A, as the same may be amended from
time to time.

         "Certificate" has the meaning given that term in the Preamble.

         "Certificated Interests" has the meaning given that term in Section
10.5.

         "Common Unit" means a Unit representing a fractional part of the
Membership Interests of the Members and having the rights and obligations
specified with respect to Common Units in this Agreement.

         "Code" means the Internal Revenue Code of 1986 and any successor
statute, as amended from time to time.

         "Company" means Applied Thermal Technologies, LLC, from and after its
formation as a Delaware limited liability company pursuant to the Certificate.

         "Company Minimum Gain" has the meaning set forth for "Partnership
minimum gain" in Treasury Regulation Section 1.704-2(d).

         "Economic Interest" means a Member's or Economic Owner's share of the
Company's net profits, net losses and distributions pursuant to this Agreement
and the Act, but shall not include any right to participate in the management or
affairs of the Company, including the right to vote on, consent to or otherwise
participate in any decision of the Members, or any

                                       2

<PAGE>

right to receive information concerning the business and affairs of the Company,
in each case to the extent provided for herein or otherwise required by the Act.

         "Economic Owner" means any owner of an Economic Interest who is not a
Member. No owner of an Economic Interest which is not a Member shall be deemed a
"member" (as that term is used in the Act) of the Company.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended
from time to time.

         "Fiscal Period" of the Company means the Fiscal Year or any portion
thereof for which determinations are being made pursuant to this Agreement.

         "Fiscal Quarter" of the Company means each calendar quarter ending
March 31, June 30, September 30 and December 31.

         "Fiscal Year" of the Company means the calendar year.

         "Incapacity" or "Incapacitated" means (a) with respect to a natural
person, the bankruptcy, death, incompetency or insanity of such individual and
(b) with respect to any other Person, the bankruptcy, liquidation, dissolution
or termination of such Person.

         "Losses" means items of Company loss and deduction determined according
to Section 4.2.

         "Managing Member" has the meaning given to that term in Section 6.1.

         "Member" means the initial Members and each Person who is hereafter
admitted as a Member in accordance with the terms of this Agreement and the Act.
The Members shall constitute the "members" (as that term is defined in the Act)
of the Company.

         "Member Minimum Gain" has the meaning set forth for "partner
nonrecourse debt minimum gain" in Treasury Regulation Section 1.704-2(i).

         "Member Nonrecourse Deductions" has the meaning set forth for "partner
nonrecourse deductions" in Treasury Regulation Section 1.704-2(i).

         "Membership Interest" means a Member's interest in the Company,
including such Member's Economic Interest and the right, if any, to participate
in the management of the business and affairs of the Company, including the
right, if any, to vote on, consent to or otherwise participate in any decision
or action of or by the Members and the right to receive information concerning
the business and affairs of the Company, in each case to the extent expressly
provided in this Agreement or otherwise required by the Act.

         "Net Losses" means for any Fiscal Period the excess, if any, of Losses
over Profits for such period, disregarding Losses and Profits specifically
allocated pursuant to Section 5.4.



                                       3
<PAGE>

         "Net Profits" means for any Fiscal Period the excess, if any, of
Profits over Losses for such period, disregarding Profits and Losses
specifically allocated pursuant to Section 5.4.

         "Officer" means each Person designated as an officer of the Company
pursuant to Section 6.2 for so long as such Person remains an officer pursuant
to the provisions of Section 6.2.

         "Person" means a natural person, partnership (whether general or
limited), limited liability company, trust, estate, association, corporation,
custodian, nominee or any other individual or entity in its own or any
representative capacity.

         "Profits" means items of Company income and gain determined according
to Section 4.2.

         "Securities Act" means the Securities Act of 1933, as amended from time
to time.

         "Tax Matters Member" has the meaning given to that term in Section 8.2.

         "Taxable Year" means the Company's taxable year ending December 31 (or
part thereof, in the case of the Company's last taxable year), or such other
year as is (i) required by Section 706 of the Code or (ii) determined by the
Managing Member.

         "Transfer" has the meaning given that term in Section 10.1.

         "Unit" means a Membership Interest of a Member in the Company
representing a fractional part of the Membership Interests of all Members and
shall include the Common Units; provided that any class of Units issued shall
have designations, preferences or special rights set forth in this Agreement and
the Membership Interest represented by such class of Units shall be determined
in accordance with such designations, preferences or special rights.

         Other terms defined in this Agreement have the meanings so given them.

         1.2   CONSTRUCTION. Whenever the context requires, the gender of all
words used in this Agreement includes the masculine, feminine and neuter and the
singular number includes the plural number and vice versa. All references to
Articles and Sections refer to articles and sections of this Agreement, and all
references to Schedules are to Schedules attached hereto, each of which is made
a part hereof for all purposes.

         1.3   INCLUDING. Reference in this Agreement to "including,"
"includes" and "include" shall be deemed to be followed by "without limitation."



                                       4
<PAGE>


                            ARTICLE II - ORGANIZATION


         2.1   MERGER AND RIGHTS OF MEMBERS. The Company was formed and Aavid
Thermalloy, LLC became a member of the Company in the manner set forth in the
recitals to this Agreement. This Agreement is the Limited Liability Company
Agreement of the Company.

        The rights, powers, duties, obligations and liabilities of the Members
shall be determined pursuant to the Act and this Agreement. If there is a
conflict between the provisions of this Agreement and the Act, the provisions of
this Agreement shall control, except if the conflict is with respect to a
provision which would cause the Company not to be taxed for federal income tax
purposes as a partnership or a provision of the Act that cannot be waived by
agreement among the Members, in which case the provisions of the Act shall
control. If there is a conflict between this Agreement and the Certificate, the
provisions of the Certificate shall control.

         2.2   NAME. The name of the Company is "Applied Thermal
Technologies, LLC" and all Company business shall be conducted in that name or
in such other names that comply with applicable law as the Managing Member may
select from time to time.

         2.3   REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER
OFFICES. The registered office of the Company required by the Act to be
maintained in the State of Delaware shall be the office of the initial
registered agent named in the Certificate or such other office (which need not
be a place of business of the Company) as the Managing Member may designate from
time to time in the manner provided by law. The registered agent of the Company
in the State of Delaware shall be the initial registered agent named in the
Certificate or such other Person or Persons as the Managing Member may designate
from time to time in the manner provided by law. The principal office of the
Company shall be at such place as the Managing Member may designate from time to
time, which need not be in the State of Delaware, and the Company shall maintain
records there. The Company may have such other offices as the Managing Member
may designate from time to time.

         2.4   PURPOSES. The nature of the business or purposes to be
conducted or promoted by the Company is to engage in any lawful act or activity
for which limited liability companies may be organized under the Act. The
Company may engage in any and all activities necessary, desirable or incidental
to the accomplishment of the foregoing. Notwithstanding anything herein to the
contrary, nothing set forth herein shall be construed as authorizing the Company
to possess any purpose or power, or to do any act or thing, forbidden by law to
a limited liability company organized under the laws of the State of Delaware.

         2.5   POWERS OF THE COMPANY.

                  (a) POWER AND AUTHORITY. Subject to the provisions of this
         Agreement, the Company shall have the power and authority to take any
         and all actions necessary, appropriate, proper, advisable, convenient
         or incidental to or for the furtherance of the purposes set forth in
         Section 2.4, including the power:


                                       5
<PAGE>

                           (i) to conduct its business, carry on its operations
                  and have and exercise the powers granted to a limited
                  liability company by the Act in any state, territory, district
                  or possession of the United States, or in any foreign country
                  that may be necessary, convenient or incidental to the
                  accomplishment of the purpose of the Company;

                           (ii) to acquire by purchase, lease, contribution of
                  property or otherwise, own, hold, operate, maintain, finance,
                  refinance, improve, lease, sell, convey, mortgage, transfer,
                  demolish or dispose of any real or personal property that may
                  be necessary, convenient or incidental to the accomplishment
                  of the purpose of the Company;

                           (iii) to enter into, perform and carry out contracts
                  of any kind, including contracts with any Member or any
                  Affiliate thereof, or any agent of the Company necessary to,
                  in connection with, convenient to or incidental to the
                  accomplishment of the purpose of the Company;

                           (iv) to purchase, take, receive, subscribe for or
                  otherwise acquire, own, hold, vote, use, employ, sell,
                  mortgage, lend, pledge, or otherwise dispose of, and otherwise
                  use and deal in and with, shares or other interests in or
                  obligations of domestic or foreign corporations, associations,
                  general or limited partnerships (including the power to be
                  admitted as a partner thereof and to exercise the rights and
                  perform the duties created thereby), trusts, limited liability
                  companies (including the power to be admitted as a member or
                  appointed as a manager thereof and to exercise the rights and
                  perform the duties created thereby) or individuals or direct
                  or indirect obligations of the United States or of any
                  government, state, territory, governmental district or
                  municipality or of any instrumentality of any of them;

                           (v) to lend money for any proper purpose, to invest
                  and reinvest its funds and to take and hold real and personal
                  property for the payment of funds so loaned or invested;

                           (vi) to sue and be sued, complain and defend, and
                  participate in administrative or other proceedings, in its
                  name;

                           (vii) to appoint employees and agents of the Company
                  and define their duties and fix their compensation;

                           (viii) to indemnify any Person in accordance with the
                  Act and to obtain any and all types of insurance;

                           (ix) to cease its activities and cancel its
                  Certificate;


                                       6
<PAGE>

                           (x) to negotiate, enter into, renegotiate, extend,
                  renew, terminate, modify, amend, waive, execute, acknowledge
                  or take any other action with respect to any lease, contract
                  or security agreement in respect of any assets of the Company;

                           (xi) to borrow money and issue evidences of
                  indebtedness and guarantee indebtedness (whether of the
                  Company or any of its subsidiaries), and to secure the same by
                  a mortgage, pledge or other lien on the assets of the Company;

                           (xii) to pay, collect, compromise, litigate,
                  arbitrate or otherwise adjust or settle any and all other
                  claims or demands of or against the Company or to hold such
                  proceeds against the payment of contingent liabilities; and

                           (xiii) to make, execute, acknowledge and file any and
                  all documents or instruments necessary, convenient or
                  incidental to the accomplishment of the purpose of the
                  Company.

                  (b) MANAGING MEMBER. Subject to the provisions of this
         Agreement, (i) the Company, and the Managing Member on behalf of the
         Company, may enter into and perform any and all documents, agreements
         and instruments contemplated hereby, all without any further act, vote
         or approval of any Member and (ii) the Managing Member may authorize
         any Person (including any Member or Officer) to enter into and perform
         any document on behalf of the Company.

                  (c) MERGER. Subject to the provisions of this Agreement and
         the Merger Agreement, the Company may, with approval of the Managing
         Member and without the need for any further act, vote or approval of
         any Member, merge with, or consolidate into, another limited liability
         company (organized under the laws of Delaware or any other state), a
         corporation (organized under the laws of Delaware or any other state)
         or other business entity (as defined in Section 18-209(a) of the Act),
         regardless of whether the Company is the survivor of such merger or
         consolidation.

         2.6   FOREIGN QUALIFICATION. The Managing Member shall cause the
Company to comply with all requirements necessary to qualify the Company as a
foreign limited liability company in any jurisdiction in which the Company owns
property or transacts business to the extent, in the reasonable judgment of the
Managing Member, such qualification or registration is necessary or advisable
for the protection of the limited liability of the Members or to permit the
Company lawfully to own property or transact business. The Managing Member may
and, at the request of the Managing Member or any officer, each Member shall,
execute, acknowledge, swear to and deliver any or all certificates and other
instruments conforming with this Agreement that are necessary or appropriate to
qualify,



                                       7
<PAGE>

continue or terminate the Company as a foreign limited liability company in all
such jurisdictions in which the Company may conduct business.

         2.8   NO STATE-LAW PARTNERSHIP. The Members intend that the Company
shall not be a partnership (including, without limitation, a limited
partnership) or joint venture, and that no Member, Economic Owner or Officer
shall be a partner or joint venturer of any other Member, Economic Owner or
Officer, for any purposes other than federal and, if applicable, state tax
purposes, and this Agreement shall not be construed to the contrary. The Members
intend that the Company shall be treated as a partnership for federal and, if
applicable, state income tax purposes, and each Member and the Company shall
file all tax returns and shall otherwise take all tax and financial reporting
positions in a manner consistent with such treatment.

      ARTICLE III - MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS

         3.1   MEMBERS.

                  (a) NAMES, ETC. Subject to the following sentence, the name,
         residence, business or mailing address, Capital Contribution and the
         Units of the Members shall be set forth on Schedule A, as such Schedule
         shall be amended from time to time in accordance with the terms of this
         Agreement. Any reference in this Agreement to Schedule A shall be
         deemed to be a reference to Schedule A as amended and in effect from
         time to time. Each Person listed on Schedule A, upon (i) his or its
         execution of this Agreement or counterpart thereof and (ii) receipt (or
         deemed receipt) of such Person's Capital Contribution as set forth on
         Schedule A, is hereby admitted to the Company as a Member of the
         Company.

                  (b) CAPITAL CONTRIBUTIONS; LOANS BY MEMBERS. No Member, as
         such, shall be required to lend any funds to the Company or to make any
         additional contribution of capital to the Company, except as otherwise
         required by applicable law or by this Agreement. Any Member may, with
         the approval of the Managing Member, make loans to the Company, and any
         loan by a Member to the Company shall not be considered to be a Capital
         Contribution. Each Member shall be required to make additional Capital
         Contributions only at such times and in such amounts as may be approved
         by the Members unanimously. The obligations of Members to make
         additional Capital Contributions and their liability to the Company and
         other Members with respect thereto shall not confer any rights on any
         third parties. Unless otherwise determined by the Members unanimously,
         all additional Capital Contributions shall be made in proportion to the
         number of Common Units held by each of the Members.

                  (c) REPRESENTATIONS AND WARRANTIES OF MEMBERS. Each Member
         hereby represents and warrants to and acknowledges with the Company
         that: (i) such Member is acquiring interests in the Company for
         investment only and not with a view to, or for resale in connection
         with, any distribution to the public or


                                       8
<PAGE>

         public offering thereof; (ii) the interests in the Company have not
         been registered under the securities laws of any jurisdiction and
         cannot be disposed of unless they are subsequently registered and/or
         qualified under applicable securities laws and the provisions of this
         Agreement have been complied with; (iii) the execution, delivery and
         performance of this Agreement have been duly authorized by such Member
         and do not require such Member to obtain any consent or approval that
         has not been obtained and do not contravene or result in a default
         under any provision of any law or regulation applicable to such Member
         or other governing documents or any agreement or instrument to which
         such Member is a party or by which such Member is bound and (iv) this
         Agreement is valid, binding and enforceable against such Member in
         accordance with its terms.

         3.2   NO LIABILITY OF MEMBERS.

                  (a) NO LIABILITY. Except as otherwise required by applicable
         law and as expressly set forth in this Agreement, no Member shall have
         any personal liability whatever in such Member's capacity as a Member,
         whether to the Company, to any of the other Members, to the creditors
         of the Company or to any other third party, for the debts, liabilities,
         commitments or any other obligations of the Company or for any losses
         of the Company. Each Member shall be liable only to make such Member's
         Capital Contribution to the Company and the other payments provided
         expressly herein.

                  (b) RETURN OF DISTRIBUTIONS. In accordance with the Act and
         the laws of the State of Delaware, a member of a limited liability
         company may, under certain circumstances, be required to return amounts
         previously distributed to such Member. It is the intent of the Members
         that no distribution to any Member pursuant to Article V hereof shall
         be deemed a return of money or other property paid or distributed in
         violation of the Act. A Member receiving the payment of any such money
         or distribution of any such property shall not be required to return to
         any Person any such money or property. However, if any court of
         competent jurisdiction holds that, notwithstanding the provisions of
         this Agreement, any Member is obligated to make any such payment, such
         obligation shall be the obligation of such Member and not of any other
         Member.

         3.3   INITIAL CAPITAL CONTRIBUTIONS. Each Member has made a Capital
Contribution to the Company in cash, property, assets or evidence of
indebtedness in the amount set forth opposite such Member's name on Schedule A
hereto. Upon receipt of the Capital Contribution set forth opposite such
Member's name on Schedule A, each Member shall be deemed to own the number of
Common Units set forth opposite such Member's name on Schedule A.

         3.4   ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS.


                                       9
<PAGE>

                  (a) ADDITIONAL INTERESTS. Subject to Section 10.7, the
         Managing Member shall have the right to cause the Company to issue or
         sell to any Person (including Members and Affiliates of Members) any of
         the following (which for purposes of this Agreement shall be
         "Additional Interests"): (i) additional Membership Interests or other
         interests in the Company (including new classes or series thereof
         having different rights); (ii) obligations, evidences of indebtedness
         or other securities or interests convertible into or exchangeable for
         Membership Interests or other interests in the Company; and (iii)
         warrants, options or other rights to purchase or otherwise acquire
         Membership Interests or other interests in the Company. The Managing
         Member shall determine the terms and conditions governing the issuance
         of such Additional Interests, including the number and designation of
         such Additional Interests, the preference (with respect to
         distributions, in liquidation or otherwise) over any other Membership
         Interests and any required contributions in connection therewith.

                  (b) ADDITIONAL MEMBERS AND INTERESTS. In order for a Person to
         be admitted as a Member of the Company with respect to an Additional
         Interest:

                           (i) such Person shall have delivered to the Company a
                  written undertaking to be bound by the terms and conditions of
                  this Agreement and shall have delivered such documents and
                  instruments as the Managing Member determines to be necessary
                  or appropriate in connection with the issuance of such
                  Additional Interest to such Person or to effect such Person's
                  admission as a Member; and (ii) the Managing Member or the
                  Secretary of the Company shall amend Schedule A without the
                  further vote, act or consent of any other Person to reflect
                  such new Person as a Member. Upon the amendment of Schedule A,
                  such Person shall be deemed to have been admitted as a Member
                  and shall be listed as such on the books and records of the
                  Company and thereupon shall be issued his or its Membership
                  Interest, including any Economic Interest that corresponds to
                  and is part of such Membership Interest. If an Additional
                  Interest is issued to an existing Member, the Managing Member
                  or the Secretary of the Company shall amend Schedule A without
                  the further vote, act or consent of any other Person to
                  reflect the issuance of such Additional Interest and, upon the
                  amendment of such Schedule A, such Member shall be issued his
                  or its Additional Interest, including any Economic Interest
                  that corresponds to and is part of such Additional Interest.

         3.5   CERTIFICATION OF UNITS. The Company shall issue certificates
to the Members representing the Membership Interest held by each Member (the
"Certificated Interests"). The Members agree that the Certificated Interests
shall be deemed to be securities as defined in the Uniform Commercial Code, and
any pledge of or grant of a security interest in any Certificated Interests
shall be subject to the provisions of the Uniform Commercial Code.


                                       10
<PAGE>

                          ARTICLE IV - CAPITAL ACCOUNTS

4.1 ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS. A capital account
("Capital Account") shall be established for each Member and Economic Owner on
the books of the Company initially reflecting an amount equal to such Member's
or Economic Owner's initial Capital Contribution pursuant to Section 3.3. Each
Member's and Economic Owner's Capital Account shall be (a) increased by any
additional Capital Contributions made by such Member or Economic Owner pursuant
to the terms of this Agreement and such Member's or Economic Owner's share of
items of income and gain allocated to such Member or Economic Owner pursuant to
Article V, (b) decreased by such Member's or Economic Owner's share of items of
loss, deduction and expense allocated to such Member or Economic Owner pursuant
to Article V and any distributions to such Member or Economic Owner of cash or
the fair market value of any other property (net of liabilities assumed by such
Member or Economic Owner and liabilities to which such property is subject)
distributed to such Member or Economic Owner and (c) adjusted as otherwise
required by the Code and the regulations thereunder, including but not limited
to, the rules of Treasury Regulation Section 1.704-1(b)(2)(iv). Any references
in this Agreement to the Capital Account of a Member or an Economic Owner shall
be deemed to refer to such Capital Account as the same may be increased or
decreased from time to time as set forth above.

         4.2   COMPUTATION OF AMOUNTS. For purposes of computing the amount
of any item of Company income, gain, loss or deduction to be allocated pursuant
to Article IV and to be reflected in the Capital Accounts, the determination,
recognition and classification of any such item shall be the same as its
determination, recognition and classification for federal income tax purposes
(including any method of depreciation, cost recovery or amortization used for
this purpose), provided that:

                  (a) The computation of all items of income, gain, loss and
         deduction shall include tax-exempt income and those items described in
         Treasury Regulation Section 1.704-1(b)(2)(iv)(i), without regard to the
         fact that such items are not includable in gross income or are not
         deductible for federal income tax purposes.

                  (b) If the Book Value of any Company property is adjusted
         pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(e) or (f),
         the amount of such adjustment shall be taken into account as gain or
         loss from the disposition of such property.

                  (c) Items of income, gain, loss or deduction attributable to
         the disposition of Company property having a Book Value that differs
         from its


                                       11
<PAGE>

         adjusted basis for tax purposes shall be computed by reference to the
         Book Value of such property.

                  (d) Items of depreciation, amortization and other cost
         recovery deductions with respect to Company property having a Book
         Value that differs from its adjusted basis for tax purposes shall be
         computed by reference to the property's Book Value in accordance with
         Treasury Regulation Section 1.704-1(b)(2)(iv)(g).

                  (e) To the extent an adjustment to the adjusted tax basis of
         any Company asset pursuant to Code Sections 732(d), 734(b) or 743(b) is
         required, pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(m),
         to be taken into account in determining Capital Accounts, the amount of
         such adjustment to the Capital Accounts shall be treated as an item of
         gain (if the adjustment increases the basis of the asset) or loss (if
         the adjustment decreases such basis).

         4.3   NEGATIVE CAPITAL ACCOUNTS. No Member or Economic Owner shall
be required to pay to the Company or any other Member or Economic Owner any
deficit or negative balance which may exist from time to time in such Member's
or Economic Owner's Capital Account.

         4.4   COMPANY CAPITAL. No Member or Economic Owner shall be paid
interest on any Capital Contribution to the Company or on such Member's or
Economic Owner's Capital Account, and no Member or Economic Owner shall have any
right (a) to demand the return of such Member's or Economic Owner's Capital
Contribution or any other distribution from the Company (whether upon
resignation, withdrawal or otherwise), except upon dissolution of the Company
pursuant to Article XI hereof or (b) to cause a partition of the Company's
assets.

          ARTICLE V - DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES

         5.1   GENERALLY. Subject to the provisions of Section 18-607 of the
Act and Section 5.5, the Managing Member shall have sole discretion regarding
the amounts and timing of distributions to Members and Economic Owner, in each
case subject to the retention and establishment of reserves of, or payment to
third parties of, such funds as it deems necessary with respect to the
reasonable business needs of the Company which shall include the payment or the
making of provision for the payment when due of the Company's obligations,
including the payment of any management or administrative fees and expenses or
any other obligations.

         5.2   DISTRIBUTIONS. Subject to Section 5.5, distributions to be
made on any date shall be made to the holders of Common Units in proportion to
their ownership of Common Units.


                                       12
<PAGE>

         5.3   ALLOCATION OF PROFITS AND LOSSES.

                           (a) NET PROFITS. For each Fiscal Period of the
         Company, after adjusting each Member's Capital Account for all Capital
         Contributions and distributions during such Fiscal Period and all
         special allocations pursuant to Section 5.4 with respect to such Fiscal
         Period, all Net Profits shall be allocated to the Capital Account of
         each Member and Economic Owner, pro rata, in proportion to the number
         of Common Units held.

                           (b) NET LOSSES. For each Fiscal Period of the
         Company, after adjusting each Member's Capital Account for all Capital
         Contributions and distributions during such Fiscal Period and all
         special allocations pursuant to Section 5.4 with respect to such Fiscal
         Period, all Net Losses shall be allocated to the Capital Account of
         each Member and Economic Owner, pro rata in accordance with the number
         of Common Units held.

         5.4   REGULATORY AND SPECIAL ALLOCATIONS.  Notwithstanding the
provisions of Section 5.3:

                  (a) COMPANY MINIMUM GAIN. If there is a net decrease in
         Company Minimum Gain during any Taxable Year, each Member and Economic
         Owner shall be specially allocated Profits for such Taxable Year (and,
         if necessary, subsequent Taxable Years) in an amount equal to such
         Member's and Economic Owner's share of the net decrease in Company
         Minimum Gain, determined in accordance with Treasury Regulation Section
         1.704-2(g). The items to be so allocated shall be determined in
         accordance with Treasury Regulation Sections 1.704-2(f)(6) and
         1.704-2(j)(2). This paragraph is intended to comply with the minimum
         gain chargeback requirement in Treasury Regulation Section 1.704-2(f)
         and shall be interpreted consistently therewith.

                  (b) NONRECOURSE DEDUCTIONS. Member Nonrecourse Deductions
         shall be allocated in the manner required by Treasury Regulation
         Section 1.704-2(i). Except as otherwise provided in Treasury Regulation
         Section 1.704-2(i)(4), if there is a net decrease in Member Minimum
         Gain during any Taxable Year, each Member and Economic Owner that has a
         share of such Member Minimum Gain shall be specially allocated Profits
         for such Taxable Year (and, if necessary, subsequent Taxable Years) in
         an amount equal to that Member's and Economic Owner's share of the net
         decrease in Member Minimum Gain. Items to be allocated pursuant to this
         paragraph shall be determined in accordance with Treasury Regulation
         Sections 1.704-2(i)(4) and 1.704-2(j)(2). This paragraph is intended to
         comply with the minimum gain chargeback requirements in Treasury
         Regulation Section 1.704-2(i)(4) and shall be interpreted consistently
         therewith.

                  (c) QUALIFIED INCOME OFFSET. If any Member or Economic Owner
         unexpectedly receives any adjustments, allocations or distributions
         described in Treasury Regulation Section 1.704-1(b)(2)(ii)(d)(4), (5)
         or (6), Profits shall be


                                       13
<PAGE>

         specially allocated to such Member or Economic Owner in an amount and
         manner sufficient to eliminate the adjusted capital account deficit
         (determined according to Treasury Regulation Section
         1.704-1(b)(2)(ii)(d)) created by such adjustments, allocations or
         distributions as quickly as possible. This paragraph is intended to
         comply with the qualified income offset requirement in Treasury
         Regulation Section 1.704-1(b)(2)(ii)(d) and shall be interpreted
         consistently therewith.

                  (d) REGULATORY ALLOCATIONS. The allocations set forth in
         paragraphs (a), (b) and (c) above (the "Regulatory Allocations") are
         intended to comply with certain requirements of the Treasury
         Regulations under Code Section 704. Notwithstanding any other
         provisions of this Article V (other than the Regulatory Allocations),
         the Regulatory Allocations shall be taken into account in allocating
         Profits and Losses among Members and Economic Owners so that, to the
         extent possible, the net amount of such allocations of Profits and
         Losses and other items and the Regulatory Allocations (including
         Regulatory Allocations that, although not yet made, are expected to be
         made in the future) to each Member and Economic Owner shall be equal to
         the net amount that would have been allocated to such Member or
         Economic Owner if the Regulatory Allocations had not occurred.

         5.5   TAX DISTRIBUTIONS.

         (a) QUARTERLY DISTRIBUTIONS. Notwithstanding Sections 5.1 and 5.2
above, so long as the Managing Member has not determined in good faith that such
distribution would be prohibited or create a default or event of default under
the Act or any financing agreement to which the Company or its Members is
subject, then (i) at least ten business days before each date prescribed by the
Code for calendar year corporations to pay quarterly installments of estimated
tax, the Company shall distribute to the Members and Economic Owners an amount
of cash equal to the excess of (x) the Quarterly Estimated Tax Amount for the
quarter of the Taxable Year with respect to which such distribution is being
made over (y) the amount of Distributions (if any) previously made pursuant to
Section 5.2 during such quarter; (ii) if the aggregate amount of such quarterly
distributions with respect to any Taxable Year is less than the Company's Tax
Amount for such Taxable Year, the Company shall distribute an amount of cash
equal to the balance of such Tax Amount ("Shortfall Distributions"); and (iii)
the Company shall use its best efforts to make such Shortfall Distributions at,
on or before the date prescribed by the Code (without extensions) for calendar
year corporations to file federal income tax returns. Distributions pursuant to
this Section 5.5 shall be made among the Members and Economic Owners in the same
proportion that the Company's taxable income for the Taxable Year is allocated
among the Members and Economic Owners, as determined by the Managing Member.
Distributions pursuant to this Section 5.5 shall be treated as advance
distributions (and shall be offset against future distributions to such Member
or Economic Owner) pursuant to Section 5.2(a), (b) or (c), as appropriate. If
the aggregate amount of such distributions under this Section 5.5 with respect
to any Taxable Year exceeds a Member's or Economic Owner's share


                                       14
<PAGE>

of the Company's Tax Amount for such Taxable Year, the Company's obligations to
make future distributions to such Member or Economic Owner pursuant to this
Section 5.5 shall be reduced by the amount of such excess until such excess has
been fully deducted from such distributions.

                  (b) TAX AMOUNT. The Company's "Tax Amount" for a Taxable Year
         shall be the federal, state, and local income taxes which would be
         payable by the Company if the Company were taxed for such Taxable Year
         at the highest marginal federal, state and local corporate income tax
         rate applicable to any Member on the Company's taxable income for the
         Taxable Year (computed as if the Company had elected to carry forward
         all loss and credit carryovers, taking into account the character of
         any loss and credit carry forward as a capital or ordinary loss). The
         amounts in respect of tax withholding on payments to or from the
         Company for which Members or Economic Owners (or owners directly or
         indirectly of such Members or Economic Owners) are credited under
         applicable tax law shall be credited against payments of the Tax Amount
         to such Members or Economic Owners. The Company's Tax Amount shall be
         determined initially by the Managing Member on the basis of figures set
         forth on IRS Form 1065 filed by the Company and the similar state or
         local forms filed by the Company but shall be subject to subsequent
         adjustment pursuant to audit, litigation, settlement, amended return,
         or the like.

                  (c) ESTIMATED TAX AMOUNT. The Company's "Estimated Tax Amount"
         for a Taxable Year (or Fiscal Period) shall be the Company's Tax Amount
         for such Taxable Year (or Fiscal Period) as estimated from time to time
         by the Managing Member. In making such estimate, the Managing Member
         shall take into account amounts shown on IRS Form 1065 filed by the
         Company and similar state or local forms filed by the Company for the
         preceding taxable year and other adjustments as in the reasonable
         business judgment of the Managing Member are necessary or appropriate
         to reflect the estimated operations of the Company for the Taxable Year
         (or Fiscal Period). The Company's "Quarterly Estimated Tax Amount" for
         any quarter of a Taxable Year shall be the excess of (x) the product of
         (I) 1/4 in the case of the first quarter of the Taxable Year, 1/2 in
         the case of the second quarter of the Taxable Year, 3/4 in the case of
         the third quarter of the Taxable Year and 1 in the case of the fourth
         quarter of the Taxable Year and (II) the Company's Estimated Tax Amount
         for such Taxable Year over (y) all prior distributions of Quarterly
         Estimated Tax Amounts for such Taxable Year.

         5.6   TAX ALLOCATIONS: CODE SECTION 704(C).

                  (a) ALLOCATIONS. The income, gains, losses, deductions and
         expenses of the Company shall be allocated, for federal, state and
         local income tax purposes, among the Members and Economic Owners in
         accordance with the allocation of such income, gains, losses,
         deductions and expenses among the Members and Economic Owners for
         computing their Capital Accounts, except that if any such


                                       15
<PAGE>

         allocation is not permitted by the Code or other applicable law, the
         Company's subsequent income, gains, losses, deductions and expenses
         shall be allocated among the Members and Economic Owners for tax
         purposes to the extent permitted by the Code and other applicable law,
         so as to reflect as nearly as possible the allocation set forth herein
         in computing their Capital Accounts.

                  (b) CONTRIBUTED PROPERTY. In accordance with Code Section
         704(c) and the Treasury Regulations thereunder, income, gain, loss,
         deduction and expense with respect to any property contributed to the
         capital of the Company shall, solely for tax purposes, be allocated
         among the Members and Economic Owners so as to take account of any
         variation between the adjusted basis of such property to the Company
         for federal income tax purposes and its fair market value at the time
         of contribution under the curative allocation method described in
         Treas. Reg. Section 1.704-3(c).

                  (c) ADJUSTED BOOK VALUE. If the Book Value of any Company
         asset is adjusted pursuant to Treasury Regulation Section
         1.704-1(b)(2)(iv)(f) as provided in the definition of Book Value,
         subsequent allocations of items of taxable income, gain, loss,
         deduction and expense with respect to such asset shall take account of
         any variation between the adjusted basis of such asset for federal
         income tax purposes and its Book Value in the same manner as under Code
         Section 704(c).

                  (d) TAX CREDITS. Allocations of tax credit, tax credit
         recapture, and any items related thereto shall be allocated to the
         Members and Economic Owners according to their interests in such items
         as determined by the Managing Member taking into account the principles
         of Treasury Regulation Section 1.704-1(b)(4)(ii).

                  (e) TAX ELECTIONS. Any elections or other decisions relating
         to such allocations shall be made by the Managing Member in any manner
         that reasonably reflects the purpose and intent of this Agreement.
         Allocations pursuant to this Section 5.6 are solely for purposes of
         federal, state and local taxes and shall not affect, or in any way be
         taken into account in computing, any Member's or Economic Owner's
         Capital Account or share of profits, losses, other items or
         distributions pursuant to any provisions of this Agreement.

                  [(f) EXCESS NONRECOURSE LIABILITIES. For purposes of
         determining the Members and Economic Owners' shares of excess
         nonrecourse liabilities under Treasury Regulation Section 1.752-3, the
         Members' and Economic Owners' percentage interests in Company profits
         shall, if any Preferred Units are outstanding, be equal to their
         percentage interests in Net Profits allocable pursuant to Section
         5.3(a)(iii).]


                                       16
<PAGE>

                             ARTICLE VI - MANAGEMENT

         6.1   THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES.

                  (a) MEMBERS AND MANAGING MEMBER. Except as otherwise required
         by the Act, the business and affairs of the Company shall be managed by
         or under the direction of a "manager" (as that term is defined in the
         Act) who shall be a Member (the "Managing Member"). The Managing Member
         initially shall be Aavid Thermalloy, LLC. The Managing Member shall be
         selected by the holders of a majority of the Common Units. Except as
         otherwise expressly provided for in this Agreement, the Members hereby
         consent to the exercise by the Managing Member of all such powers and
         rights conferred on them by the Act with respect to the management and
         control of the Company. Notwithstanding the foregoing and except as
         explicitly set forth in this Agreement, if a vote, consent or approval
         of the Members is required by the Act or other applicable law with
         respect to any act to be taken by the Company or matter considered by
         the Managing Member, the Members agree that they shall be deemed to
         have consented to or approved such act or voted on such matter in
         accordance with the determination of the Managing Member on such act or
         matter. No Member, in his or its capacity as a Member, shall have any
         power to act for, sign for or do any act that would bind the Company.
         The Managing Member shall devote such time and effort to the affairs of
         the Company as he or it may deem appropriate for the oversight of the
         management and affairs of the Company.

                  (b) DELEGATION BY MANAGING MEMBER. The Managing Member shall
         have the power and authority to delegate to one or more other Persons
         the Managing Member's rights and powers to manage and control the
         business and affairs of the Company, including to delegate to agents
         and employees of a Member or the Company (including Officers), and to
         delegate by a written agreement with, or otherwise to, other Persons.
         The Managing Member may authorize any Person (including, without
         limitation, any Member or Officer) to enter into and perform under any
         document on behalf of the Company.

                  (c) RESIGNATION. The Managing Member may resign by delivering
         his or its written resignation to the Company. Such resignation shall
         be effective fourteen (14) business days following receipt of such
         resignation by the Company unless some later time is specified in such
         resignation.

                  (d) REMOVAL. The Members with the power to select the Managing
         Member may remove any Managing Member at any time.

                  (e) VACANCY. If a vacancy in the position of Managing Member
         should for any reason occur, a replacement Managing Member shall be
         appointed by the Members with the power to select the Managing Member.


                                       17
<PAGE>

                  (f) COMPENSATION. The Managing Member shall not be entitled to
         compensation from the Company in connection with its activities as
         Managing Member; provided that the foregoing shall not prevent the
         Managing Member from receiving reimbursement for out-of-pocket expenses
         incurred by the Managing Member on behalf of the Company, receiving
         distributions as a Member pursuant to this Agreement or otherwise
         receiving compensation from the Company for actions unrelated to its
         activities as Managing Member.

                  (g) COMMITTEES. The Managing Member may, from time to time,
         designate one or more committees. Any such committee, to the extent
         provided in the enabling resolution and until dissolved by the Managing
         Member, shall have and may exercise any or all of the authority of the
         Managing Member. At every meeting of any such committee, the presence
         of a majority of all the representatives thereof shall constitute a
         quorum, and the affirmative vote of a majority of the representatives
         present shall be necessary for the adoption of any resolution. The
         Managing Member may dissolve any committee at any time.

         6.2   OFFICERS.

                  (a) DESIGNATION AND APPOINTMENT. The Managing Member may, from
         time to time, employ and retain Persons as may be necessary or
         appropriate for the conduct of the Company's business, including
         employees, agents and other Persons (any of whom may be a Member) who
         may be designated as Officers of the Company, with titles including but
         not limited to "chief executive officer," "chairman," "president," vice
         president," "treasurer," "secretary," "general manager," "director" and
         "chief financial officer," as and to the extent authorized by the
         Managing Member. Any number of offices may be held by the same person.
         In its discretion, the Managing Member may choose not to fill any
         office for any period as it may deem advisable. Officers need not be
         residents of the State of Delaware or Members. Any Officers so
         designated shall have such authority and perform such duties as the
         Managing Member may, from time to time, delegate to them. The Managing
         Member may assign titles to particular Officers. Each Officer shall
         hold office until his successor shall be duly designated and shall
         qualify or until his death or until he shall resign or shall have been
         removed in the manner hereinafter provided. The salaries or other
         compensation, if any, of the Officers of the Company shall be fixed
         from time to time by the Managing Member.

                  (b) RESIGNATION/REMOVAL. Any Officer may resign as such at any
         time. Such resignation shall be made in writing and shall take effect
         at the time specified therein, or if no time is specified, at the time
         of its receipt by the Company. The acceptance of a resignation shall
         not be necessary to make it effective, unless expressly so provided in
         the resignation. Any Officer may be removed as such, either with or
         without cause at any time by the Managing


                                       18
<PAGE>

         Member. Designation of an Officer shall not of itself create any
         contractual or employment rights.

                  (c) DUTIES OF OFFICERS GENERALLY. The Officers, in the
         performance of their duties as such, shall owe to the Company duties of
         loyalty and due care of the type owed by the officers of a corporation
         to such corporation and its stockholders under the laws of the State of
         Delaware.

                  (d) CHIEF EXECUTIVE OFFICER. Subject to the powers of the
         Managing Member, the Chief Executive Officer of the Company shall be in
         general and active charge of the entire business and affairs of the
         Company, and shall be its Chief Executive Officer and chief policy
         making Officer.

                  (e) CHIEF FINANCIAL OFFICER. The chief financial officer, if
         any, shall keep and maintain, or cause to be kept and maintained,
         adequate and correct books and records of accounts of the properties
         and business transactions of the Company, including accounts of its
         assets, liabilities, receipts, disbursements, gains, losses, capital
         and Units. The chief financial officer shall have the custody of the
         funds and securities of the Company, and shall keep full and accurate
         accounts of receipts and disbursements in books belonging to the
         Company, and shall deposit all moneys and other valuable effects in the
         name and to the credit of the Company in such depositories as may be
         designated by the Managing Member. The chief financial officer shall
         have such other powers and perform such other duties as may from time
         to time be prescribed by the chief executive officer or the Managing
         Member.

                  ARTICLE VII - EXCULPATION AND INDEMNIFICATION

         7.1   PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS. No
Member (including the Managing Member) shall have any duty to the Company or any
Member of the Company except as expressly set forth herein or in other written
agreements. No Member (including the Managing Member) or Officer of the Company
shall be liable to the Company or to any Member for any loss or damage sustained
by the Company or to any Member, unless the loss or damage shall have been the
result of gross negligence, fraud or intentional misconduct by the Member
(including the Managing Member) or Officer in question or breach of such
Person's duties pursuant to this Agreement. In performing such Person's duties,
each such Person shall be entitled to rely in good faith on the provisions of
this Agreement and on information, opinions, reports or statements (including
financial statements and information, opinions, reports or statements as to the
value or amount of the assets, liabilities, profits or losses of the Company or
any facts pertinent to the existence and amount of assets from which
distributions to Members might properly be paid) of the following other Persons
or groups: one or more Officers or employees of the Company; any attorney,
independent accountant, appraiser or other expert or professional employed or
engaged by or on behalf of the Company, the Managing Member or any committee of
the Managing Member; or any other Person who has been selected with reasonable
care by or on



                                       19
<PAGE>

behalf of the Company, the Managing Member or any committee of the Managing
Member in each case as to matters which such relying Person reasonably believes
to be within such other Person's competence. The preceding sentence shall in no
way limit any Person's right to rely on information to the extent provided in
Section 18-406 of the Act. No Member (including the Managing Member) or Officer
of the Company shall be personally liable under any judgment of a court, or in
any other manner, for any debt, obligation or liability of the Company, whether
that liability or obligation arises in contract, tort or otherwise, solely by
reason of being a Member or Officer of the Company or any combination of the
foregoing.

         7.2   COMPETING ACTIVITIES. Except as may otherwise be agreed in
writing and subject to the duties and obligations of the Managing Member and
Officers to the Company:

                  (a) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them, may engage or invest in, own and/or manage, independently or
         with others, any business activity of any type or description,
         including without limitation those that might be in direct or indirect
         competition with the Company;

                  (b) neither the Company nor any other Member shall have any
         right in or to any of such other ventures or activities or to the
         income or proceeds derived therefrom;

                  (c) neither the Members nor the officers, directors, security
         holders, partners, members, managers, agents, employees or Affiliates
         of any of them shall be obligated to present any investment opportunity
         or prospective economic advantage to the Company, even if the
         opportunity is of the character that, if presented to the Company,
         could be taken advantage of by the Company; and

                  (d) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them shall have the right to hold any investment opportunity or
         prospective economic advantage for their own account or to recommend
         such opportunity to Persons other than the Company.

         7.3   TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS.
Notwithstanding that it may constitute a conflict of interest, the Members or
their Affiliates may engage in any transaction (including, without limitation,
the purchase, sale, lease or exchange of any property or the rendering of any
service or the establishment of any salary, other compensation or other terms of
employment) with the Company so long as such transaction is approved by the
Managing Member, or if such transaction is with the Managing Member or one of
its Affiliates, the written consent of all the disinterested Members. No Member
shall be deemed by reason of Section 6.1 to have approved any such transaction.


                                       20
<PAGE>

         7.4 INDEMNIFICATION. Each person who at any time shall be, or shall
have been, a Member, officer, employee or agent of the Company, or any person
who, while a Member, officer, employee or agent of the Company, is or was
serving at the request of the Company as a director, member, manager, officer,
partner, venturer, proprietor, trustee, employee, agent or similar functionary
of another Person, shall be entitled to indemnification as and to the fullest
extent permitted by the provisions of Delaware Law or any successor statutory
provisions, as from time to time amended. The foregoing right of indemnification
shall not be deemed exclusive of any other rights to which one to be indemnified
may be entitled as a matter of law or under this Agreement, any other agreement,
by vote of the Members or otherwise, both as to any action in an official
capacity and as to action in another capacity while holding such office. Any
repeal of this Section 7.4 shall be prospective only, and shall not adversely
affect any right of indemnification existing at the time of such repeal or
modification or thereafter arising as a result of acts or omissions prior to the
time of such repeal or modification.

         7.5 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS OTHER THAN
THOSE BY OR IN THE RIGHT OF THE COMPANY. Without limiting the provisions of
Section 7.4, subject the Section 7.7, the Company shall indemnify, to the full
extent not prohibited by law, any person who was or is a party or is threatened
to be made a party (including a witness) to any threatened, pending or completed
action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the Company) by reason
of the fact that he is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity, against expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement
actually and reasonably incurred by him in connection with such action, suit or
proceeding if he acted in good faith and in a manner he reasonably believed to
be in or not opposed to the best interests of the Company, and, with respect to
any criminal action or proceeding, had no reasonable cause to believe his
conduct was unlawful. The termination of any action, suit or proceeding by
judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent, shall not, of itself, create a presumption that the person did
not act in good faith and in a manner which he reasonably believed to be in or
not opposed to the best interests of the Company, and, with respect to any
criminal action or proceeding, had reasonable cause to believe that his conduct
was unlawful.

         7.6 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS BY OR IN THE
RIGHT OF THE COMPANY. Without limiting the provisions of Section 7.4, subject to
Section 7.7, the Company shall, to the full extent not prohibited by law,
indemnify any person who was or is a party or is threatened to be made a party
(including a witness) to any threatened, pending or completed action, suit or
proceeding by or in the right of the Company to procure a judgment in its favor
by reason of the fact that he is or was a Member, officer, employee or agent of
the Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity against expenses
(including attorneys' fees)


                                       21
<PAGE>

actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Company; except that no indemnification shall be made in respect of any claim,
issue or matter as to which such person shall have been adjudged to be liable to
the Company unless and only to the extent that the court in which such action or
suit was brought shall determine upon application that, despite the adjudication
of liability but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses which the court
shall deem proper.

         7.7 AUTHORIZATION OF INDEMNIFICATION. Any indemnification under this
Article VII (unless ordered by a court) shall be made by the Company as
permitted by Delaware Law or as authorized in the specific case upon a
determination that indemnification is proper in the circumstances because it is
permitted under Delaware Law or the applicable standards of conduct set forth in
Section 7.5 or Section 7.6, as the case may be, have been met. Such
determination shall be made, in the case of any Member or officer, employee or
agent, (i) by a vote of the disinterested Members or (ii) if a majority of
Members are not disinterested, by independent legal counsel in a written
opinion. To the extent, however, that the Member, officer, employee or agent of
the Company has been successful on the merits or otherwise in defense of any
action, suit or proceeding described above, or in the defense of any claim,
issue or matter therein, he shall be indemnified against expenses (including
attorneys' fees) actually and reasonably incurred by him in connection
therewith, without the necessity of authorization in the specific case.

         7.8 GOOD FAITH DEFINED. For purposes of any determination under this
Article VII, a person shall be deemed to have acted in good faith and in a
manner he reasonably believed to be in or not opposed to the best interests of
the Company, or, with respect to any criminal action or proceeding, to have had
no reasonable cause to believe his conduct was unlawful, if his action is based
upon the records of the Company and upon such information, opinions, reports or
statements presented to the Company by any of the other Members, officers,
employees or committees of the Company or by any other person as to matters the
person seeking indemnification reasonably believes are within such other
person's professional or expert competence and who has been selected with
reasonable care by or on behalf of the Company, including information, opinions,
reports or statements as to the value and amount of assets, liabilities, profits
or losses of the Company or any other facts pertinent to the existence and
amount of assets from which distributions to the Members might properly be paid.
The provisions of this Section 7.8 shall not be deemed to be exclusive or to
limit in any way the circumstances in which a person may be deemed to have met
the applicable standards of conduct set forth in the provisions of Delaware Law,
or in Section 7.5 or Section 7.6, as the case may be.

         7.9 INDEMNIFICATION BY A COURT. Notwithstanding any contrary
determination in the specific case under Section 8.4, and notwithstanding the
absence of any determination thereunder, any Member, officer, employee or agent
may apply to


                                       22
<PAGE>

any court of competent jurisdiction for indemnification to the extent otherwise
permissible under Delaware Law or this Article VII. The basis of such
indemnification by a court shall be a determination by such court that
indemnification of the Member, officer, employee or agent is proper in the
circumstances because it is permitted under the provisions of the Delaware Law,
or the Member, officer, employee or agent has met the applicable standards of
conduct set forth in Section 7.5 or Section 7.6, as the case may be. Notice of
any application for indemnification pursuant to this Section 7.9 shall be given
to the Company promptly upon the filing of such application.

         7.10 ADVANCEMENT OR REIMBURSEMENT OF EXPENSES. The Company shall pay in
advance or reimburse expenses actually or reasonably incurred or anticipated by
such Member or officer in connection with his appearance as a witness or other
participation in a proceeding whether or not such Member or officer is a named
defendant or a respondent in the proceeding. To obtain indemnification or an
expense advance, the person requesting indemnification shall submit to the
Company a written request with such information as is reasonably available to
him. If the expense advance is to be paid prior to final disposition of the
proceeding, there shall be included a written statement of such person's good
faith belief that he has met the necessary standard of conduct under the
Delaware Law and an undertaking to repay any amount paid if it is ultimately
determined that those conduct requirements were not met.

         7.11 NONEXCLUSIVITY AND SURVIVAL OF INDEMNIFICATION. The
indemnification and advancement of expenses provided by, or granted pursuant to,
the other subsections of this Article VII shall not be deemed exclusive of any
other rights to which one seeking indemnification and advancement of expenses
may be entitled under this Agreement, any other agreement, by vote of Members or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, it being the policy of the Company
that indemnification of any person specified in this Article VII shall be made
to the fullest extent permitted by law. The provisions of this Article VII shall
not be deemed to preclude the indemnification of any person who is not specified
in this Article VII but whom the Company has the power or obligation to
indemnify under the provisions of the Delaware Act or otherwise.

         7.12 INSURANCE. The Company may purchase and maintain insurance on
behalf of any person who is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a member,
manager, director, officer, employee or agent of an entity against any liability
asserted against him and incurred by him in any such capacity or arising out of
his status as such, whether or not the Company would have the power or the
obligation to indemnify him against such liability under the provisions of this
Article VII.

         7.13 SAVINGS CLAUSE. If this Article VII or any portion hereof shall be
invalidated on any ground by any court of competent jurisdiction, then the
Company shall nevertheless indemnify and hold harmless each Person indemnified
pursuant to this Article VII as to costs, charges and expenses (including
reasonable attorneys' fees), judgments, fines and


                                       23
<PAGE>

amounts paid in settlement with respect to any such proceeding, appeal, inquiry
or investigation to the full extent permitted by any applicable portion of this
Article VII that shall not have been invalidated and to the fullest extent
permitted by applicable law.

                              ARTICLE VIII - TAXES

         8.1 TAX RETURNS. The Company shall cause to be prepared and filed all
necessary federal, state and local income tax returns for the Company, and shall
make any elections the Managing Member may deem appropriate and in the best
interests of the Members. Each Member shall furnish to the Company all pertinent
information in its possession relating to Company operations that is necessary
to enable the Company's income tax returns to be prepared and filed.

         8.2 TAX MATTERS PARTNER. The Managing Member shall be the "tax matters
partner" of the Company pursuant to section 6231(a)(7) of the Code (the "Tax
Matters Member"). The Tax Matters Member shall take such action as may be
necessary to cause each other Member to become a "notice partner" within the
meaning of section 6223 of the Code. The Tax Matters Member is authorized to
represent the Company before the Internal Revenue Service and any other
governmental agency with jurisdiction, and to sign such consents and to enter
into settlements and other agreements with such agencies as the Managing Member
deems necessary or advisable.

                  ARTICLE IX - BOOKS, REPORTS AND COMPANY FUNDS

         9.1 MAINTENANCE OF BOOKS. The Company shall keep books and records of
accounts in accordance with U.S. generally accepted accounting principles and
shall keep minutes of the proceedings of its Members and each committee. The
Fiscal Year shall be the accounting year of the Company for financial reporting
purposes.

         9.2 MEMBER TAX INFORMATION. Within ninety (90) days after the end of
each Taxable Year, the Managing Member or Officers will cause to be delivered to
each Person who was a Member or Economic Owner at any time during such Taxable
Year a Form K-1 and such other information, if any, with respect to the Company
as may be necessary for the preparation of such Member's or Economic Owner's
federal, state and local income tax returns, including a statement showing such
Member's or Economic Owner's share of income, gain or loss, expense and credits
for such Taxable Year for federal income tax purposes. Any deficiency for taxes
imposed on any Member or Economic Owner (including penalties, additions to tax
or interest imposed with respect to such taxes) shall be paid by such Member or
Economic Owner, and if paid by the Company, shall be recoverable from such
Member or Economic Owner pursuant to Section 12.10; provided, however, that this
sentence shall not be construed to prevent the operation of Sections 5.5 or 5.2.


                                       24
<PAGE>

                     ARTICLE X - TRANSFERS AND OTHER EVENTS

         10.1 ASSIGNMENT BY MEMBERS. Each Member may sell, assign, transfer,
exchange, mortgage, pledge, grant a security interest in, or otherwise dispose
of or encumber (including by operation of law) all or any part of such Member's
Membership Interest (including any Units or other Economic Interest) (each such
event, a "Transfer"), provided that no such Transfer will be effective unless
and until the transferee shall have executed and delivered to the Company an
agreement in form and substance satisfactory to the Managing Member to be bound
by the provisions of this Agreement applicable to the Membership Interest
Transferred, and no such assignment shall relieve the assignor of its
obligations hereunder unless such assignee is admitted as a substitute Member
pursuant to Section 10.3.

         10.2 VOID ASSIGNMENT. Any Transfer by any Member in contravention of
this Agreement shall be void and ineffectual and shall not bind or be recognized
by the Company or any other party. In the event of any Transfer in contravention
of this Agreement, the purported transferee shall have no right to any profits,
losses or distributions of the Company or any other rights of a Member.

         10.3     SUBSTITUTED MEMBER.

                  (a) CONDITIONS. An assignee of any Units or other interests in
         the Company (or any portion thereof), in accordance with the provisions
         of this Article X, shall become a substituted Member entitled to all
         the rights of a Member with respect to such assigned interest if and
         only if (i) the assignor gives the assignee such right, (ii) the
         Managing Member has granted its prior written consent to such
         assignment and substitution, which consent may be withheld in the sole
         discretion of the Managing Member; (iii) the Managing Member has taken
         such action, if any, as may be necessary or required to maintain the
         status of the Company as a partnership for federal income tax purposes;
         and (iv) the assignee has agreed in writing to be bound by the
         provisions of this Agreement.

                  (b) RECORD HOLDER. The Company shall be entitled to treat the
         record owner of any Units or other interest in the Company as the
         absolute owner thereof and shall incur no liability for distributions
         of cash or other property made in good faith to such owner until such
         time as a written assignment of such Units or other interest in the
         Company, which assignment is consented to by the Managing Member (which
         consent may be withheld in the Managing Member's sole discretion), is
         permitted pursuant to the terms and conditions of Section 10.1 and this
         Section 10.3, has been received and accepted by the Managing Member and
         has been recorded on the books of the Company.

                  (c) SCHEDULE A. Upon the admission of a substituted Member,
         Schedule A attached hereto shall be amended to reflect the name,
         address and Units and other interests in the Company of such
         substituted Member and to eliminate the


                                       25
<PAGE>

         name and address of and other information relating to the assigning
         Member with regard to the assigned Units and other interests in the
         Company.

         10.4 EFFECT OF ASSIGNMENT. Following an assignment of an interest that
is permitted under this Article X, the transferee of such interest shall be
treated as having made all of the Capital Contributions in respect of, and
received all of the distributions received in respect of, such interest, shall
succeed to the Capital Account associated with such interest and shall receive
allocations and distributions under Articles V and XI in respect of such
interest as if such transferee were a Member.

         10.5 LEGEND. The Certificated Interests will bear the following legend:

         "THE INTEREST REPRESENTED BY THIS CERTIFICATE WAS ORIGINALLY ISSUED AS
         OF February 2, 2000, HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
         OF 1933, AS AMENDED (THE "ACT"), AND MAY NOT BE SOLD OR TRANSFERRED IN
         THE ABSENCE OF AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT OR AN
         EXEMPTION FROM REGISTRATION THEREUNDER. THE TRANSFER OF THE INTEREST
         REPRESENTED BY THIS CERTIFICATE IS SUBJECT TO THE CONDITIONS SPECIFIED
         IN A LIMITED LIABILITY COMPANY AGREEMENT, AS AMENDED, GOVERNING THE
         ISSUER (THE "COMPANY"), BY AND AMONG CERTAIN INVESTORS. A COPY OF SUCH
         CONDITIONS SHALL BE FURNISHED BY THE COMPANY TO THE HOLDER HEREOF UPON
         WRITTEN REQUEST AND WITHOUT CHARGE."

         10.6 TRANSFER FEES AND EXPENSES. The transferor and transferee of any
Membership Interest shall be jointly and severally obligated to reimburse the
Company for all reasonable expenses (including attorneys' fees and expenses) of
any Transfer or proposed Transfer of such interest, whether or not consummated.

         10.7 OTHER LIMITATIONS. In order to permit the Company to qualify for
the benefit of a "safe harbor" under Code Section 7704, notwithstanding anything
to the contrary in this Agreement, no Transfer shall be permitted or recognized
(within the meaning of Treasury Regulation Section 1.7704-1(d)) by the Company
or the Members if and to the extent that such Transfer would cause the Company
to have more than 100 partners (within the meaning of Treasury Regulation
Section 1.7704-1(h), including the look-through rule in Treasury Regulation
Section 1.7704-1(h)(3)).

         10.8 EFFECTIVE DATE. Any Transfer and any related admission of a Person
as a Member in compliance with this Article X shall be deemed effective on such
date that the transferee or successor in interest complies with the requirements
of this Agreement.

         10.9 EFFECT OF INCAPACITY. Except as otherwise provided herein, the
Incapacity of a Member shall not dissolve or terminate the Company. In the event
of such Incapacity, the executor, administrator, guardian, trustee or other
personal representative of the


                                       26
<PAGE>

Incapacitated Member shall be deemed to be the assignee of such Member's
Economic Interest and may, subject to the terms and conditions set forth in
Section 10.3, become a substituted Member.

              ARTICLE XI - DISSOLUTION, LIQUIDATION AND TERMINATION

         11.1 DISSOLUTION. The Company shall be dissolved and its affairs shall
be wound up on the unanimous vote of the Members or as otherwise provided under
the Delaware Act.

         11.2 LIQUIDATION AND TERMINATION. On dissolution of the Company, the
Managing Member or such other or additional Member or Members as designated by
the Managing Member shall act as liquidator(s). The liquidator(s) shall proceed
diligently to wind up the affairs of the Company and make final distributions as
provided herein and in the Act. The costs of liquidation shall be borne as a
Company expense. Until final distribution, the liquidator(s) shall continue to
operate the Company properties with all of the power and authority of Managing
Member and Members, subject to the power of the Managing Member to remove and
replace such liquidator(s). The steps to be accomplished by the liquidator(s)
are as follows:

                  (a) As promptly as possible after dissolution and again after
         final liquidation, the liquidator(s) shall cause a proper accounting to
         be made by a recognized firm of certified public accountants of the
         Company's assets, liabilities and operations through the last day of
         the calendar month in which the dissolution occurs or the final
         liquidation is completed, as applicable.

                  (b) The liquidator(s) shall pay, satisfy or discharge from
         Company funds all of the debts, liabilities and obligations of the
         Company (including, without limitation, all expenses incurred in
         liquidation) or otherwise make adequate provision for payment and
         discharge thereof (including, without limitation, the establishment of
         a cash fund for contingent liabilities in such amount and for such term
         as the liquidator may reasonably determine).

                  (c) After satisfying (whether by payment or reasonable
         provision for payment) the debts and liabilities of the Company to the
         extent required by law, including without limitation debts and
         liabilities to Members who are creditors of the Company to the extent
         permitted by law, the remaining assets shall be distributed to the
         Members in accordance with their positive Capital Account balances.

         Such liquidating distributions shall be made by the end of the
Company's taxable year in which the Company is liquidated, or, if later, within
ninety (90) days after the date of such liquidation. The liquidator(s) shall
cause only cash, evidences of indebtedness and other securities to be
distributed in any liquidation. The distribution of cash and/or property to a
Member in accordance with the provisions of this Section


                                       27
<PAGE>

11.2 constitutes a complete return to the Member of its Capital Contributions
and a complete distribution to the Member of its interest in the Company and all
the Company's property. To the extent that a Member returns funds to the
Company, it has no claim against any other Member for those funds.

         11.3 CANCELLATION OF CERTIFICATE. On completion of the distribution of
Company assets as provided herein, the Company is terminated, and shall file a
certificate of cancellation with the Secretary of State of the State of
Delaware, cancel any other filings made pursuant to Section 2.1 and take such
other actions as may be necessary to terminate the Company.

                 ARTICLE XII - GENERAL/MISCELLANEOUS PROVISIONS

         12.1 OFFSET. Whenever the Company is to pay any sum to any Member, any
amounts that Member owes to the Company may be deducted from that sum before
payment; provided that the full amount that would otherwise be distributed shall
be debited from the Member's Capital Account pursuant to Section 4.1.

         12.2 NOTICES. Except as expressly set forth to the contrary in this
Agreement, all notices, requests or consents provided for or permitted to be
given under this Agreement must be in writing and must be given either by
depositing that writing in the United States mail, addressed to the recipient,
postage paid, and registered or certified with return receipt requested or by
delivering that writing to the recipient in person, by courier, or by facsimile
transmission; and a notice, request, or consent given under this Agreement is
effective on receipt by the Person who receives it. All notices, requests and
consents to be sent to a Member must be sent to or made at the address (or
facsimile number) given for that Member on Schedule A, or such other address (or
facsimile number) as that Member may specify by notice to the other Members. Any
notice, request or consent to the Company or the Managing Member must be given
to the Managing Member or, if appointed, the Secretary of the Company at the
Company's chief executive offices. Whenever any notice is required to be given
by law or this Agreement, a written waiver thereof, signed by the Person
entitled to notice, whether before or after the time stated therein, shall be
deemed equivalent to the giving of such notice.

         12.3 ENTIRE AGREEMENT. This Agreement and other written agreements
among the Members of even date herewith constitute the entire agreement among
the Members relating to the Company and supersedes all prior contracts or
agreements with respect to the Company, whether oral or written.

         12.4 EFFECT OF WAIVER OR CONSENT. A waiver or consent, express or
implied, to or of any breach or default by any Person in the performance by that
Person of its obligations hereunder or with respect to the Company is not a
consent or waiver to or of any other breach or default in the performance by
that Person of the same or any other obligations of that Person hereunder or
with respect to the Company. Failure on the part of a Person to complain of any
act of any Person or to declare any Person in default hereunder or with respect
to the Company, irrespective of how long that failure continues, does not
constitute a waiver by


                                       28
<PAGE>

that Person of its rights with respect to that default until the applicable
statute-of-limitations period has run.

         12.5 AMENDMENT OR MODIFICATION. This Agreement and any provision hereof
may be amended or modified from time to time only by a written instrument
adopted by the Managing Member and may be amended only with the written consent
of the Managing Member; provided, however, that (a) except as otherwise
expressly provided herein, an amendment or modification (other than amendments
or modifications adding new classes of interests or issuing Additional
Interests) (x) reducing disproportionately a Member's Units or other interest in
profits or losses or in distributions, (y) increasing a Member's Capital
Contribution or (z) increasing any other obligation of a Member to the Company
in respect of any Membership Interest in a manner which is disproportionately
adverse to such Member relative to such obligations of other Members in respect
of Membership Interests of the same class or type, shall in each case be
effective only with that Member's consent or (b) an amendment or modification
reducing the required interest for any consent or vote in this Agreement shall
be effective only with the consent or vote of Members having the interest
theretofore required. Notwithstanding the preceding sentence, (i) the Managing
Member may amend and modify the provisions of this Agreement (including Article
V) and Schedule A hereto to the extent necessary to reflect the issuance of
interests (including new classes of interests) in the Company, and admission or
substitution of any Member, permitted under this Agreement and (ii)
notwithstanding anything to the contrary in this Agreement, this Agreement may
be amended or modified to the extent necessary to effectuate the issuance of
Additional Interests pursuant to Section 3.4 at the direction of the Managing
Member.

         12.6 BINDING EFFECT. Subject to the restrictions on Transfers set forth
in this Agreement, this Agreement is binding on and shall inure to the benefit
of the Members and their respective heirs, legal representatives, successors and
permitted assigns.

         12.7 GOVERNING LAW. THIS AGREEMENT IS GOVERNED BY AND SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAW OF THE STATE OF DELAWARE EXCLUDING ANY
CONFLICT-OF-LAWS RULE OR PRINCIPLE THAT MIGHT REFER THE GOVERNANCE OR THE
CONSTRUCTION OF THIS AGREEMENT TO THE LAW OF ANOTHER JURISDICTION. In the event
of a direct conflict between the provisions of this Agreement and any provision
of the Certificate or any mandatory provision of the Act, the applicable
provision of the Certificate or the Act shall control.

         12.8 FURTHER ASSURANCES. In connection with this Agreement and the
transactions contemplated hereby, each Member shall execute and deliver any
additional documents and instruments and perform any additional acts that may be
necessary or appropriate to effectuate and perform the provisions of this
Agreement and those transactions.

         12.9 WAIVER OF CERTAIN RIGHTS. Each Member irrevocably waives any right
it may have to demand any distributions or withdrawal of property from the
Company or to maintain any action for dissolution (except pursuant to Section
18-802 of the Act) of the Company or for partition of the property of the
Company.


                                       29
<PAGE>

         12.10 NOTICE TO MEMBERS OF PROVISIONS. By executing this Agreement,
each Member acknowledges that it has actual notice of (a) all of the provisions
hereof (including, without limitation, the restrictions on the transfer set
forth in Article X) and (b) all of the provisions of the Certificate.

         12.11 COUNTERPARTS. This Agreement may be executed in multiple
counterparts with the same effect as if all signing parties had signed the same
document. All counterparts shall be construed together and constitute the same
instrument.

         12.12 CONSENT TO JURISDICTION. Each Member irrevocably submits to the
non-exclusive jurisdiction of the United States District Court for the District
of Delaware and the state courts of the State of Delaware, for the purposes of
any suit, action or other proceeding arising out of this Agreement or any
transaction contemplated hereby. Each Member further agrees that service of any
process, summons, notice or document by U.S. certified or registered mail to
such Member's respective address set forth above shall be effective service of
process in any action, suit or proceeding in Illinois with respect to any
matters to which it has submitted to jurisdiction as set forth above in the
immediately preceding sentence. Each Member irrevocably and unconditionally
waives any objection to the laying of venue of any action, suit or proceeding
arising out of this Agreement or the transactions contemplated hereby in the
United States District Court for the District of Delaware or the state courts of
the State of Delaware, and hereby irrevocably and unconditionally waives and
agrees not to plead or claim in any such court that any such action, suit or
proceeding brought in such court has been brought in an inconvenient forum.

         12.13 HEADINGS. The headings used in this Agreement are for the purpose
of reference only and will not otherwise affect the meaning or interpretation of
any provision of this Agreement.

         12.14 REMEDIES. The Company and the Members shall be entitled to
enforce their rights under this Agreement specifically, to recover damages by
reason of any breach of any provision of this Agreement (including costs of
enforcement) and to exercise any and all other rights existing in their favor.
The parties hereto agree and acknowledge that money damages may not be an
adequate remedy for any breach of the provisions of this Agreement and that the
Company or any Member may in its or his sole discretion apply to any court of
law or equity of competent jurisdiction for specific performance or injunctive
relief (without posting a bond or other security) in order to enforce or prevent
any violation or threatened violation of the provisions of this Agreement.

         12.15 SEVERABILITY. Whenever possible, each provision of this Agreement
shall be interpreted in such manner as to be effective and valid under
applicable law, but if any provision of this Agreement is held to be invalid,
illegal or unenforceable in any respect under applicable law or rule in any
jurisdiction, such invalidity, illegality or unenforceability shall not affect
any other provision or any other jurisdiction, but this Agreement shall be
reformed, construed and enforced in such jurisdiction as if such invalid,
illegal or unenforceable provision had never been contained herein.


                                       30
<PAGE>



         IN WITNESS WHEREOF, the Members have executed this Agreement as of the
date first set forth above.

                                             MANAGING MEMBER:

                                             AAVID THERMALLOY, LLC

                                             By: /s/
                                                 ------------------
                                             Name:
                                             Title:

                                             THE COMPANY:

                                             APPPLIED THERMAL TECHNOLOGIES, LLC

                                             By: /s/
                                                 -----------------
                                             Name:
                                             Title:

                                                                         42215.1


                                       31
<PAGE>

                                   SCHEDULE A

<TABLE>
<CAPTION>

                                                                       Capital                             Common
Members                         Notice Address                         Contribution                        Units
- -------                         --------------                         ------------                        -----
<S>                             <C>                                    <C>                                 <C>
Aavid Thermal                   One Eagle Square
Products, LLC                   Concord, NH 03301

</TABLE>

<PAGE>

                                                                    Exhibit 3.13

                            CERTIFICATE OF FORMATION

                                       OF

                         AAVID THERMALLOY OF TEXAS, LLC

                                    ARTICLE I

         The name of the limited liability company is AAVID THERMALLOY OF TEXAS,
LLC (the "Company").

                                   ARTICLE II

         The address of the registered office of the Company in the State of
Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware 19805.
The name of its initial registered agent at such address is Corporation Service
Company. Either the registered office or the registered agent may be changed in
the manner provided by law.

                                   ARTICLE III

         The name and address of the authorized person is Cheryl York, Bartlit
Beck Herman Palenchar & Scott, 511 Sixteenth Street, Suite 700, Denver, Colorado
80202.

         IN WITNESS WHEREOF, the undersigned authorized person executed this
Certificate of Formation this 24th day of January, 2000.

                                                /s/ CHERYL YORK
                                        -----------------------------
                                                  Cheryl York
                                               Authorized Person

<PAGE>

                                                                    Exhibit 3.14

                         AAVID THERMALLOY OF TEXAS, LLC

                      A DELAWARE LIMITED LIABILITY COMPANY

                       LIMITED LIABILITY COMPANY AGREEMENT

                          DATED AS OF FEBRUARY 2, 2000


<PAGE>



                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                       Page
<S>            <C>                                                                                     <C>
ARTICLE I -    DEFINITIONS.............................................................................1
    1.1        DEFINITIONS.............................................................................1
    1.2        CONSTRUCTION............................................................................4
    1.3        INCLUDING...............................................................................4

ARTICLE II -   ORGANIZATION............................................................................5
    2.1        FORMATION...............................................................................5
    2.2        NAME....................................................................................5
    2.3        REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER OFFICES....................5
    2.4        PURPOSES................................................................................5
    2.5        POWERS OF THE COMPANY...................................................................6
    2.6        FOREIGN QUALIFICATION...................................................................7
    2.8        NO STATE-LAW PARTNERSHIP................................................................8

ARTICLE III -  MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS.................................8
    3.1        MEMBERS.................................................................................8
    3.2        NO LIABILITY OF MEMBERS.................................................................9
    3.3        INITIAL CAPITAL CONTRIBUTIONS...........................................................9
    3.4        ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS...................................10
    3.5        CERTIFICATION OF UNITS.................................................................11

ARTICLE IV -   CAPITAL ACCOUNTS.......................................................................11
    4.1        ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS....................................11
    4.2        COMPUTATION OF AMOUNTS.................................................................11
    4.3        NEGATIVE CAPITAL ACCOUNTS..............................................................12
    4.4        COMPANY CAPITAL........................................................................12

ARTICLE V -    DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES.......................................12
    5.2        DISTRIBUTIONS..........................................................................12
    5.3        ALLOCATION OF PROFITS AND LOSSES.......................................................13
    5.4        REGULATORY AND SPECIAL ALLOCATIONS.....................................................13
    5.5        TAX DISTRIBUTIONS......................................................................14
    5.6        TAX ALLOCATIONS: CODE SECTION 704(C)...................................................15

ARTICLE VI -   MANAGEMENT.............................................................................17
    6.1        THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES................................17
    6.2        OFFICERS...............................................................................18

</TABLE>

                                       i

<PAGE>

<TABLE>

<S>            <C>                                                                                    <C>
ARTICLE VII -  EXCULPATION AND INDEMNIFICATION........................................................19
    7.1        PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS.............................19
    7.2        COMPETING ACTIVITIES...................................................................20
    7.3        TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS.......................................20
    7.4        Indemnification........................................................................21
    7.5        Power to Indemnify in Actions, Suits or Proceedings Other
                 Than Those by or in the Right of the Company.........................................21
    7.6        Power to Indemnify in Actions, Suits or Proceedings by or in the Right of the Company..21
    7.7        Authorization of Indemnification.......................................................22
    7.8        Good Faith Defined.....................................................................22
    7.9        Indemnification by a Court.............................................................22
    7.10       Advancement or Reimbursement of Expenses...............................................23
    7.11       Nonexclusivity and Survival of Indemnification.........................................23
    7.12       Insurance..............................................................................23
    7.13       SAVINGS CLAUSE.........................................................................23

ARTICLE VIII - TAXES..................................................................................24
    8.1        TAX RETURNS............................................................................24
    8.2        TAX MATTERS PARTNER....................................................................24

ARTICLE IX -   BOOKS, REPORTS AND COMPANY FUNDS.......................................................24
    9.1        MAINTENANCE OF BOOKS...................................................................24
    9.2        MEMBER TAX INFORMATION.................................................................24

ARTICLE X -    TRANSFERS AND OTHER EVENTS.............................................................25
    10.1       ASSIGNMENT BY MEMBERS..................................................................25
    10.2       VOID ASSIGNMENT........................................................................25
    10.3       SUBSTITUTED MEMBER.....................................................................25
    10.4       EFFECT OF ASSIGNMENT...................................................................26
    10.5       LEGEND.................................................................................26
    10.6       TRANSFER FEES AND EXPENSES.............................................................26
    10.7       OTHER LIMITATIONS......................................................................26
    10.8       EFFECTIVE DATE.........................................................................26
    10.9       EFFECT OF INCAPACITY...................................................................26

ARTICLE XI -   DISSOLUTION, LIQUIDATION AND TERMINATION...............................................27
    11.1       DISSOLUTION............................................................................27
    11.2       LIQUIDATION AND TERMINATION............................................................27
    11.3       CANCELLATION OF CERTIFICATE............................................................28

ARTICLE XII -  GENERAL/MISCELLANEOUS PROVISIONS.......................................................28
    12.1       OFFSET.................................................................................28
    12.2       NOTICES................................................................................28
    12.3       ENTIRE AGREEMENT.......................................................................28

</TABLE>

                                       ii

<PAGE>

<TABLE>

<S>            <C>                                                                                    <C>
    12.4       EFFECT OF WAIVER OR CONSENT............................................................28
    12.5       AMENDMENT OR MODIFICATION..............................................................29
    12.6       BINDING EFFECT.........................................................................29
    12.7       GOVERNING LAW..........................................................................29
    12.8       FURTHER ASSURANCES.....................................................................29
    12.9       WAIVER OF CERTAIN RIGHTS...............................................................29
    12.10      NOTICE TO MEMBERS OF PROVISIONS........................................................30
    12.11      COUNTERPARTS...........................................................................30
    12.12      CONSENT TO JURISDICTION................................................................30
    12.13      HEADINGS...............................................................................30
    12.14      REMEDIES...............................................................................30
    12.15      SEVERABILITY...........................................................................30

</TABLE>

                                      iii

<PAGE>



                       LIMITED LIABILITY COMPANY AGREEMENT

                                       of

                         AAVID THERMALLOY OF TEXAS, LLC
                      A Delaware Limited Liability Company

         THIS LIMITED LIABILITY COMPANY AGREEMENT (the "Agreement") of Aavid
Thermalloy of Texas, LLC (the "Company") is entered into as of the 2nd day of
February, 2000 by and among Aavid Thermalloy, LLC, a Delaware limited liability
company (the "Member") and the Company.

         WHEREAS, pursuant to the Certificate of Formation (the "Certificate"),
the Company was formed

         WHEREAS, pursuant to a contribution agreement, Aavid Thermal Products,
Inc., a New Hampshire corporation contributed the stock of Aavid Thermal
Technologies of Texas, Inc., a New Hampshire corporation, to the Company in
exchange for Common Units (as defined herein) of the Company; and

         WHEREAS, and pursuant to the Plan and Agreement of Merger dated as of
August 23, 1999, Aavid Thermal Technologies of Texas, Inc., a New Hampshire
corporation was merged into the Company, with the Company surviving; and

         WHEREAS, the Common Units held by Aavid Thermal Products, Inc. were
contributed to Aavid Thermalloy, LLC, a Delaware limited liability company; and

         WHEREAS, the parties hereto desire to enter into this Limited Liability
Company Agreement to provide for, among other things, the respective rights,
obligations and interests of the parties hereto to each other and certain other
matters.

         NOW THEREFORE, in consideration of the mutual covenants and agreements
herein made and intending to be legally bound, the Members hereby agree as
follows:

                             ARTICLE I - DEFINITIONS

         1.1 DEFINITIONS. As used in this Agreement, the following terms
have the following meanings:

         "Act" means the Delaware Limited Liability Company Act, Title 6,
Sections18-101, et seq., and any successor statute, as amended from time to
time.

         "Additional Interests" has the meaning given that term in Section 3.4.

<PAGE>

         "Affiliate" of, or a Person "Affiliated" with, a specified Person means
a Person that directly, or indirectly through one or more intermediaries,
controls, or is controlled by, or is under common control with, the Person
specified.

         "Agreement" means this Limited Liability Company Agreement, as executed
and as it may be amended, modified, supplemented or restated from time to time,
as the context requires.

         "Book Value" means, with respect to any Company property, the Company's
adjusted basis for federal income tax purposes, adjusted from time to time to
reflect the adjustments required or permitted by Treasury Regulation Section
1.704-1(b)(2)(iv)(d)--(g); provided that the Book Value of each asset of the
Company shall be adjusted as of the date hereof pursuant to Treasury Regulation
Section 1.704-1(b)(2)(iv)(f) in a manner determined by the Managing Member such
that the aggregate Book Value of the Company's assets (net of the Company's
liabilities) as of such date is equal to the aggregate initial Capital Account
balances of the members (immediately after the Members' actual or deemed Capital
Contributions pursuant to Section 3.3).

         "Capital Account" has the meaning given that term in Section 4.1.

         "Capital Contribution" means the aggregate contributions made by a
Member to the Company pursuant to Article III as of the date in question, as
shown opposite such Member's name on Schedule A, as the same may be amended from
time to time.

         "Certificate" has the meaning given that term in the Preamble.

         "Certificated Interests" has the meaning given that term in Section
10.5.

         "Common Unit" means a Unit representing a fractional part of the
Membership Interests of the Members and having the rights and obligations
specified with respect to Common Units in this Agreement.

         "Code" means the Internal Revenue Code of 1986 and any successor
statute, as amended from time to time.

         "Company" means Aavid Thermalloy of Texas, LLC, from and after its
formation as a Delaware limited liability company pursuant to the Certificate.

         "Company Minimum Gain" has the meaning set forth for "Partnership
minimum gain" in Treasury Regulation Section 1.704-2(d).

         "Economic Interest" means a Member's or Economic Owner's share of the
Company's net profits, net losses and distributions pursuant to this Agreement
and the Act, but shall not include any right to participate in the management or
affairs of the Company, including the right to vote on, consent to or otherwise
participate in any decision of the Members, or any

                                       2

<PAGE>

right to receive information concerning the business and affairs of the Company,
in each case to the extent provided for herein or otherwise required by the Act.

         "Economic Owner" means any owner of an Economic Interest who is not a
Member. No owner of an Economic Interest which is not a Member shall be deemed a
"member" (as that term is used in the Act) of the Company.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended
from time to time.

         "Fiscal Period" of the Company means the Fiscal Year or any portion
thereof for which determinations are being made pursuant to this Agreement.

         "Fiscal Quarter" of the Company means each calendar quarter ending
March 31, June 30, September 30 and December 31.

         "Fiscal Year" of the Company means the calendar year.

         "Incapacity" or "Incapacitated" means (a) with respect to a natural
person, the bankruptcy, death, incompetency or insanity of such individual and
(b) with respect to any other Person, the bankruptcy, liquidation, dissolution
or termination of such Person.

         "Losses" means items of Company loss and deduction determined according
to Section 4.2.

         "Managing Member" has the meaning given that term in Section 6.1.

         "Member" means the initial Members and each Person who is hereafter
admitted as a Member in accordance with the terms of this Agreement and the Act.
The Members shall constitute the "members" (as that term is defined in the Act)
of the Company.

         "Member Minimum Gain" has the meaning set forth for "partner
nonrecourse debt minimum gain" in Treasury Regulation Section 1.704-2(i).

         "Member Nonrecourse Deductions" has the meaning set forth for "partner
nonrecourse deductions" in Treasury Regulation Section 1.704-2(i).

         "Membership Interest" means a Member's interest in the Company,
including such Member's Economic Interest and the right, if any, to participate
in the management of the business and affairs of the Company, including the
right, if any, to vote on, consent to or otherwise participate in any decision
or action of or by the Members and the right to receive information concerning
the business and affairs of the Company, in each case to the extent expressly
provided in this Agreement or otherwise required by the Act.

                                       3

<PAGE>

         "Officer" means each Person designated as an officer of the Company
pursuant to Section 6.2 for so long as such Person remains an officer pursuant
to the provisions of Section 6.2.

         "Net Losses" means for any Fiscal Period the excess, if any of Losses
over Profits for such period, disregarding Losses and Profits specially
allocated pursuant to Section 5.4.

         "Net Profits" means for any Fiscal Period the excess, if any of Profits
over Losses for such period, disregarding Profits and Losses specially allocated
pursuant to Section 5.4.

         "Person" means a natural person, partnership (whether general or
limited), limited liability company, trust, estate, association, corporation,
custodian, nominee or any other individual or entity in its own or any
representative capacity.

         "Profits" means items of Company income and gain determined according
to Section 4.2.

         "Securities Act" means the Securities Act of 1933, as amended from time
to time.

         "Tax Matters Member" has the meaning given to that term in Section 8.2.

         "Taxable Year" means the Company's taxable year ending December 31 (or
part thereof, in the case of the Company's last taxable year), or such other
year as is (i) required by Section 706 of the Code or (ii) determined by the
Managing Member.

         "Transfer" has the meaning given that term in Section 10.1.

         "Unit" means a Membership Interest of a Member in the Company
representing a fractional part of the Membership Interests of all Members and
shall include the Common Units; provided that any class of Units issued shall
have designations, preferences or special rights set forth in this Agreement and
the Membership Interest represented by such class of Units shall be determined
in accordance with such designations, preferences or special rights.

         Other terms defined in this Agreement have the meanings so given them.

         1.2 CONSTRUCTION. Whenever the context requires, the gender of all
words used in this Agreement includes the masculine, feminine and neuter and the
singular number includes the plural number and vice versa. All references to
Articles and Sections refer to articles and sections of this Agreement, and all
references to Schedules are to Schedules attached hereto, each of which is made
a part hereof for all purposes.

         1.3 INCLUDING. Reference in this Agreement to "including,"
"includes" and "include" shall be deemed to be followed by "without limitation."


                                       4
<PAGE>

                            ARTICLE II - ORGANIZATION

         2.1 MERGER AND RIGHTS OF MEMBERS. The Company was formed and Aavid
Thermalloy, LLC became a member of the Company in the manner set forth in the
recitials to this Agreement. This Agreement is the Limited Liability Company
Agreement of the Company.

        The rights, powers, duties, obligations and liabilities of the Members
shall be determined pursuant to the Act and this Agreement. If there is a
conflict between the provisions of this Agreement and the Act, the provisions of
this Agreement shall control, except if the conflict is with respect to a
provision which would cause the Company not to be taxed for federal income tax
purposes as a partnership or a provision of the Act that cannot be waived by
agreement among the Members, in which case the provisions of the Act shall
control. If there is a conflict between this Agreement and the Certificate, the
provisions of the Certificate shall control.

         2.2 NAME. The name of the Company is "Aavid Thermalloy of Texas,
LLC" and all Company business shall be conducted in that name or in such other
names that comply with applicable law as the Managing Member may select from
time to time.

         2.3 REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER
OFFICES. The registered office of the Company required by the Act to be
maintained in the State of Delaware shall be the office of the initial
registered agent named in the Certificate or such other office (which need not
be a place of business of the Company) as the Managing Member may designate from
time to time in the manner provided by law. The registered agent of the Company
in the State of Delaware shall be the initial registered agent named in the
Certificate or such other Person or Persons as the Managing Member may designate
from time to time in the manner provided by law. The principal office of the
Company shall be at such place as the Managing Member may designate from time to
time, which need not be in the State of Delaware, and the Company shall maintain
records there. The Company may have such other offices as the Managing Member
may designate from time to time.

         2.4 PURPOSES. The nature of the business or purposes to be
conducted or promoted by the Company is to engage in any lawful act or activity
for which limited liability companies may be organized under the Act. The
Company may engage in any and all activities necessary, desirable or incidental
to the accomplishment of the foregoing. Notwithstanding anything herein to the
contrary, nothing set forth herein shall be construed as authorizing the Company
to possess any purpose or power, or to do any act or thing, forbidden by law to
a limited liability company organized under the laws of the State of Delaware.


                                       5
<PAGE>

         2.5 POWERS OF THE COMPANY.

                  (a) POWER AND AUTHORITY. Subject to the provisions of this
         Agreement, the Company shall have the power and authority to take any
         and all actions necessary, appropriate, proper, advisable, convenient
         or incidental to or for the furtherance of the purposes set forth in
         Section 2.4, including the power:

                                    (i) to conduct its business, carry on its
                  operations and have and exercise the powers granted to a
                  limited liability company by the Act in any state, territory,
                  district or possession of the United States, or in any foreign
                  country that may be necessary, convenient or incidental to the
                  accomplishment of the purpose of the Company;

                                    (ii) to acquire by purchase, lease,
                  contribution of property or otherwise, own, hold, operate,
                  maintain, finance, refinance, improve, lease, sell, convey,
                  mortgage, transfer, demolish or dispose of any real or
                  personal property that may be necessary, convenient or
                  incidental to the accomplishment of the purpose of the
                  Company;

                                    (iii) to enter into, perform and carry out
                  contracts of any kind, including contracts with any Member or
                  any Affiliate thereof, or any agent of the Company necessary
                  to, in connection with, convenient to or incidental to the
                  accomplishment of the purpose of the Company;

                                    (iv) to purchase, take, receive, subscribe
                  for or otherwise acquire, own, hold, vote, use, employ, sell,
                  mortgage, lend, pledge, or otherwise dispose of, and otherwise
                  use and deal in and with, shares or other interests in or
                  obligations of domestic or foreign corporations, associations,
                  general or limited partnerships (including the power to be
                  admitted as a partner thereof and to exercise the rights and
                  perform the duties created thereby), trusts, limited liability
                  companies (including the power to be admitted as a member or
                  appointed as a manager thereof and to exercise the rights and
                  perform the duties created thereby) or individuals or direct
                  or indirect obligations of the United States or of any
                  government, state, territory, governmental district or
                  municipality or of any instrumentality of any of them;

                                    (v) to lend money for any proper purpose, to
                  invest and reinvest its funds and to take and hold real and
                  personal property for the payment of funds so loaned or
                  invested;

                                    (vi) to sue and be sued, complain and
                  defend, and participate in administrative or other
                  proceedings, in its name;

                                    (vii) to appoint employees and agents of the
                  Company and define their duties and fix their compensation;


                                       6
<PAGE>

                                    (viii) to indemnify any Person in accordance
                  with the Act and to obtain any and all types of insurance;

                                    (ix) to cease its activities and cancel its
                  Certificate;

                                    (x) to negotiate, enter into, renegotiate,
                  extend, renew, terminate, modify, amend, waive, execute,
                  acknowledge or take any other action with respect to any
                  lease, contract or security agreement in respect of any assets
                  of the Company;

                                    (xi) to borrow money and issue evidences of
                  indebtedness and guarantee indebtedness (whether of the
                  Company or any of its subsidiaries), and to secure the same by
                  a mortgage, pledge or other lien on the assets of the Company;

                                    (xii) to pay, collect, compromise, litigate,
                  arbitrate or otherwise adjust or settle any and all other
                  claims or demands of or against the Company or to hold such
                  proceeds against the payment of contingent liabilities; and

                                    (xiii) to make, execute, acknowledge and
                  file any and all documents or instruments necessary,
                  convenient or incidental to the accomplishment of the
                  purpose of the Company.

                  (b) MANAGING MEMBER. Subject to the provisions of this
         Agreement, (i) the Company, and the Managing Member on behalf of the
         Company, may enter into and perform any and all documents, agreements
         and instruments contemplated hereby, all without any further act, vote
         or approval of any Member and (ii) the Managing Member may authorize
         any Person (including any Member or Officer) to enter into and perform
         any document on behalf of the Company.

                  (c) MERGER. Subject to the provisions of this Agreement and
         the Merger Agreement, the Company may, with approval of the Managing
         Member and without the need for any further act, vote or approval of
         any Member, merge with, or consolidate into, another limited liability
         company (organized under the laws of Delaware or any other state), a
         corporation (organized under the laws of Delaware or any other state)
         or other business entity (as defined in Section 18-209(a) of the Act),
         regardless of whether the Company is the survivor of such merger or
         consolidation.

         2.6 FOREIGN QUALIFICATION. The Managing Member shall cause the
Company to comply with all requirements necessary to qualify the Company as a
foreign limited liability company in any jurisdiction in which the Company owns
property or transacts business to the extent, in the reasonable judgment of the
Managing Member, such qualification


                                       7
<PAGE>

or registration is necessary or advisable for the protection of the limited
liability of the Members or to permit the Company lawfully to own property or
transact business. The Managing Member may and, at the request of the Managing
Member or any officer, each Member shall, execute, acknowledge, swear to and
deliver any or all certificates and other instruments conforming with this
Agreement that are necessary or appropriate to qualify, continue or terminate
the Company as a foreign limited liability company in all such jurisdictions in
which the Company may conduct business.

         2.8 NO STATE-LAW PARTNERSHIP. The Members intend that the Company
shall not be a partnership (including, without limitation, a limited
partnership) or joint venture, and that no Member, Economic Owner or Officer
shall be a partner or joint venturer of any other Member, Economic Owner or
Officer, for any purposes other than federal and, if applicable, state tax
purposes, and this Agreement shall not be construed to the contrary. The Members
intend that the Company shall be treated as a partnership for federal and, if
applicable, state income tax purposes, and each Member and the Company shall
file all tax returns and shall otherwise take all tax and financial reporting
positions in a manner consistent with such treatment.

      ARTICLE III - MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS

         3.1 MEMBERS.

                  (a) NAMES, ETC. Subject to the following sentence, the name,
         residence, business or mailing address, Capital Contribution and the
         Units of the Members shall be set forth on Schedule A, as such Schedule
         shall be amended from time to time in accordance with the terms of this
         Agreement. Any reference in this Agreement to Schedule A shall be
         deemed to be a reference to Schedule A as amended and in effect from
         time to time. Each Person listed on Schedule A, upon (i) his or its
         execution of this Agreement or counterpart thereof and (ii) receipt (or
         deemed receipt) of such Person's Capital Contribution as set forth on
         Schedule A, is hereby admitted to the Company as a Member of the
         Company.

                  (b) CAPITAL CONTRIBUTIONS; LOANS BY MEMBERS. No Member, as
         such, shall be required to lend any funds to the Company or to make any
         additional contribution of capital to the Company, except as otherwise
         required by applicable law or by this Agreement. Any Member may, with
         the approval of the Managing Member, make loans to the Company, and any
         loan by a Member to the Company shall not be considered to be a Capital
         Contribution. Each Member shall be required to make additional Capital
         Contributions only at such times and in such amounts as may be approved
         by the Members unanimously. The obligations of Members to make
         additional Capital Contributions and their liability to the Company and
         other Members with respect thereto shall not confer any rights on any
         third parties. Unless otherwise determined by the Members unanimously,
         all additional Capital Contributions shall be made in proportion to the
         number of Common Units held by each of the Members.


                                       8
<PAGE>

                  (c) REPRESENTATIONS AND WARRANTIES OF MEMBERS. Each Member
         hereby represents and warrants to and acknowledges with the Company
         that: (i) such Member is acquiring interests in the Company for
         investment only and not with a view to, or for resale in connection
         with, any distribution to the public or public offering thereof; (ii)
         the interests in the Company have not been registered under the
         securities laws of any jurisdiction and cannot be disposed of unless
         they are subsequently registered and/or qualified under applicable
         securities laws and the provisions of this Agreement have been complied
         with; (iii) the execution, delivery and performance of this Agreement
         have been duly authorized by such Member and do not require such Member
         to obtain any consent or approval that has not been obtained and do not
         contravene or result in a default under any provision of any law or
         regulation applicable to such Member or other governing documents or
         any agreement or instrument to which such Member is a party or by which
         such Member is bound and (iv) this Agreement is valid, binding and
         enforceable against such Member in accordance with its terms.

         3.2 NO LIABILITY OF MEMBERS.

                  (a) NO LIABILITY. Except as otherwise required by applicable
         law and as expressly set forth in this Agreement, no Member shall have
         any personal liability whatever in such Member's capacity as a Member,
         whether to the Company, to any of the other Members, to the creditors
         of the Company or to any other third party, for the debts, liabilities,
         commitments or any other obligations of the Company or for any losses
         of the Company. Each Member shall be liable only to make such Member's
         Capital Contribution to the Company and the other payments provided
         expressly herein.

                  (b) RETURN OF DISTRIBUTIONS. In accordance with the Act and
         the laws of the State of Delaware, a member of a limited liability
         company may, under certain circumstances, be required to return amounts
         previously distributed to such Member. It is the intent of the Members
         that no distribution to any Member pursuant to Article V hereof shall
         be deemed a return of money or other property paid or distributed in
         violation of the Act. A Member receiving the payment of any such money
         or distribution of any such property shall not be required to return to
         any Person any such money or property. However, if any court of
         competent jurisdiction holds that, notwithstanding the provisions of
         this Agreement, any Member is obligated to make any such payment, such
         obligation shall be the obligation of such Member and not of any other
         Member.

         3.3 INITIAL CAPITAL CONTRIBUTIONS. Each Member has made a Capital
Contribution to the Company in cash, property, assets or evidence of
indebtedness in the amount set forth opposite such Member's name on Schedule A
hereto. Upon receipt of the Capital Contribution set forth opposite such
Member's name on Schedule A, each Member shall


                                       9
<PAGE>

be deemed to own the number of Common Units set forth opposite such Member's
name on Schedule A.

         3.4 ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS.

                  (a) ADDITIONAL INTERESTS. Subject to Section 10.7, the
         Managing Member shall have the right to cause the Company to issue or
         sell to any Person (including Members and Affiliates of Members) any of
         the following (which for purposes of this Agreement shall be
         "Additional Interests"): (i) additional Membership Interests or other
         interests in the Company (including new classes or series thereof
         having different rights); (ii) obligations, evidences of indebtedness
         or other securities or interests convertible into or exchangeable for
         Membership Interests or other interests in the Company; and (iii)
         warrants, options or other rights to purchase or otherwise acquire
         Membership Interests or other interests in the Company. The Managing
         Member shall determine the terms and conditions governing the issuance
         of such Additional Interests, including the number and designation of
         such Additional Interests, the preference (with respect to
         distributions, in liquidation or otherwise) over any other Membership
         Interests and any required contributions in connection therewith.

                  (b) ADDITIONAL MEMBERS AND INTERESTS. In order for a Person to
         be admitted as a Member of the Company with respect to an Additional
         Interest:

                           (i) such Person shall have delivered to the Company a
                  written undertaking to be bound by the terms and conditions of
                  this Agreement and shall have delivered such documents and
                  instruments as the Managing Member determines to be necessary
                  or appropriate in connection with the issuance of such
                  Additional Interest to such Person or to effect such Person's
                  admission as a Member; and (ii) the Managing Member or the
                  Secretary of the Company shall amend Schedule A without the
                  further vote, act or consent of any other Person to reflect
                  such new Person as a Member. Upon the amendment of Schedule A,
                  such Person shall be deemed to have been admitted as a Member
                  and shall be listed as such on the books and records of the
                  Company and thereupon shall be issued his or its Membership
                  Interest, including any Economic Interest that corresponds to
                  and is part of such Membership Interest. If an Additional
                  Interest is issued to an existing Member, the Managing Member
                  or the Secretary of the Company shall amend Schedule A without
                  the further vote, act or consent of any other Person to
                  reflect the issuance of such Additional Interest and, upon the
                  amendment of such Schedule A, such Member shall be issued his
                  or its Additional Interest, including any Economic Interest
                  that corresponds to and is part of such Additional Interest.


                                       10
<PAGE>

         3.5 CERTIFICATION OF UNITS. The Company shall issue certificates
to the Members representing the Membership Interest held by each Member (the
"Certificated Interests"). The Members agree that the Certificated Interests
shall be deemed to be securities as defined in the Uniform Commercial Code, and
any pledge of or grant of a security interest in any Certificated Interests
shall be subject to the provisions of the Uniform Commercial Code.

                          ARTICLE IV - CAPITAL ACCOUNTS

         4.1 ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS. A capital
account ("Capital Account") shall be established for each Member and Economic
Owner on the books of the Company initially reflecting an amount equal to such
Member's or Economic Owner's initial Capital Contribution pursuant to Section
3.3. Each Member's and Economic Owner's Capital Account shall be (a) increased
by any additional Capital Contributions made by such Member or Economic Owner
pursuant to the terms of this Agreement and such Member's or Economic Owner's
share of items of income and gain allocated to such Member or Economic Owner
pursuant to Article V, (b) decreased by such Member's or Economic Owner's share
of items of loss, deduction and expense allocated to such Member or Economic
Owner pursuant to Article V and any distributions to such Member or Economic
Owner of cash or the fair market value of any other property (net of liabilities
assumed by such Member or Economic Owner and liabilities to which such property
is subject) distributed to such Member or Economic Owner and (c) adjusted as
otherwise required by the Code and the regulations thereunder, including but not
limited to, the rules of Treasury Regulation Section 1.704-1(b)(2)(iv). Any
references in this Agreement to the Capital Account of a Member or an Economic
Owner shall be deemed to refer to such Capital Account as the same may be
increased or decreased from time to time as set forth above.

         4.2 COMPUTATION OF AMOUNTS. For purposes of computing the amount
of any item of Company income, gain, loss or deduction to be allocated pursuant
to Article IV and to be reflected in the Capital Accounts, the determination,
recognition and classification of any such item shall be the same as its
determination, recognition and classification for federal income tax purposes
(including any method of depreciation, cost recovery or amortization used for
this purpose), provided that:

                  (a) The computation of all items of income, gain, loss and
         deduction shall include tax-exempt income and those items described in
         Treasury Regulation Section 1.704-1(b)(2)(iv)(i), without regard to the
         fact that such items are not includable in gross income or are not
         deductible for federal income tax purposes.

                  (b) If the Book Value of any Company property is adjusted
         pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(e) or (f),
         the amount of such adjustment shall be taken into account as gain or
         loss from the disposition of such property.


                                       11
<PAGE>

                  (c) Items of income, gain, loss or deduction attributable to
         the disposition of Company property having a Book Value that differs
         from its adjusted basis for tax purposes shall be computed by reference
         to the Book Value of such property.

                  (d) Items of depreciation, amortization and other cost
         recovery deductions with respect to Company property having a Book
         Value that differs from its adjusted basis for tax purposes shall be
         computed by reference to the property's Book Value in accordance with
         Treasury Regulation Section 1.704-1(b)(2)(iv)(g).

                  (e) To the extent an adjustment to the adjusted tax basis of
         any Company asset pursuant to Code Sections 732(d), 734(b) or 743(b) is
         required, pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(m),
         to be taken into account in determining Capital Accounts, the amount of
         such adjustment to the Capital Accounts shall be treated as an item of
         gain (if the adjustment increases the basis of the asset) or loss (if
         the adjustment decreases such basis).

         4.3 NEGATIVE CAPITAL ACCOUNTS. No Member or Economic Owner shall
be required to pay to the Company or any other Member or Economic Owner any
deficit or negative balance which may exist from time to time in such Member's
or Economic Owner's Capital Account.

         4.4 COMPANY CAPITAL. No Member or Economic Owner shall be paid
interest on any Capital Contribution to the Company or on such Member's or
Economic Owner's Capital Account, and no Member or Economic Owner shall have any
right (a) to demand the return of such Member's or Economic Owner's Capital
Contribution or any other distribution from the Company (whether upon
resignation, withdrawal or otherwise), except upon dissolution of the Company
pursuant to Article XI hereof or (b) to cause a partition of the Company's
assets.

          ARTICLE V - DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES

         5.1 GENERALLY. Subject to the provisions of Section 18-607 of the
Act and Section 5.5, the Managing Member shall have sole discretion regarding
the amounts and timing of distributions to Members and Economic Owner, in each
case subject to the retention and establishment of reserves of, or payment to
third parties of, such funds as it deems necessary with respect to the
reasonable business needs of the Company which shall include the payment or the
making of provision for the payment when due of the Company's obligations,
including the payment of any management or administrative fees and expenses or
any other obligations.

         5.2 DISTRIBUTIONS. Subject to Section 5.5, distributions to be
made on any date shall be made to the holders of Common Units in proportion to
their ownership of Common Units.


                                       12
<PAGE>

         5.3 ALLOCATION OF PROFITS AND LOSSES.

                           (a) NET PROFITS. For each Fiscal Period of the
         Company, after adjusting each Member's Capital Account for all Capital
         Contributions and distributions during such Fiscal Period and all
         special allocations pursuant to Section 5.4 with respect to such Fiscal
         Period, all Net Profits shall be allocated to the Capital Account of
         each Member and Economic Owner, pro rata, in proportion to the number
         of Common Units held.

                           (b) NET LOSSES. For each Fiscal Period of the
         Company, after adjusting each Member's Capital Account for all Capital
         Contributions and distributions during such Fiscal Period and all
         special allocations pursuant to Section 5.4 with respect to such Fiscal
         Period, all Net Losses shall be allocated to the Capital Account of
         each Member and Economic Owner, pro rata in accordance with the number
         of Common Units held.

         5.4 REGULATORY AND SPECIAL ALLOCATIONS. Notwithstanding the provisions
of Section 5.3:

                  (a) COMPANY MINIMUM GAIN. If there is a net decrease in
         Company Minimum Gain during any Taxable Year, each Member and Economic
         Owner shall be specially allocated Profits for such Taxable Year (and,
         if necessary, subsequent Taxable Years) in an amount equal to such
         Member's and Economic Owner's share of the net decrease in Company
         Minimum Gain, determined in accordance with Treasury Regulation Section
         1.704-2(g). The items to be so allocated shall be determined in
         accordance with Treasury Regulation Sections 1.704-2(f)(6) and
         1.704-2(j)(2). This paragraph is intended to comply with the minimum
         gain chargeback requirement in Treasury Regulation Section 1.704-2(f)
         and shall be interpreted consistently therewith.

                  (b) NONRECOURSE DEDUCTIONS. Member Nonrecourse Deductions
         shall be allocated in the manner required by Treasury Regulation
         Section 1.704-2(i). Except as otherwise provided in Treasury Regulation
         Section 1.704-2(i)(4), if there is a net decrease in Member Minimum
         Gain during any Taxable Year, each Member and Economic Owner that has a
         share of such Member Minimum Gain shall be specially allocated Profits
         for such Taxable Year (and, if necessary, subsequent Taxable Years) in
         an amount equal to that Member's and Economic Owner's share of the net
         decrease in Member Minimum Gain. Items to be allocated pursuant to this
         paragraph shall be determined in accordance with Treasury Regulation
         Sections 1.704-2(i)(4) and 1.704-2(j)(2). This paragraph is intended to
         comply with the minimum gain chargeback requirements in Treasury
         Regulation Section 1.704-2(i)(4) and shall be interpreted consistently
         therewith.


                                       13
<PAGE>

                  (c) QUALIFIED INCOME OFFSET. If any Member or Economic Owner
         unexpectedly receives any adjustments, allocations or distributions
         described in Treasury Regulation Section 1.704-1(b)(2)(ii)(d)(4), (5)
         or (6), Profits shall be specially allocated to such Member or Economic
         Owner in an amount and manner sufficient to eliminate the adjusted
         capital account deficit (determined according to Treasury Regulation
         Section 1.704-1(b)(2)(ii)(d)) created by such adjustments, allocations
         or distributions as quickly as possible. This paragraph is intended to
         comply with the qualified income offset requirement in Treasury
         Regulation Section 1.704-1(b)(2)(ii)(d) and shall be interpreted
         consistently therewith.

                  (d) REGULATORY ALLOCATIONS. The allocations set forth in
         paragraphs (a), (b) and (c) above (the "Regulatory Allocations") are
         intended to comply with certain requirements of the Treasury
         Regulations under Code Section 704. Notwithstanding any other
         provisions of this Article V (other than the Regulatory Allocations),
         the Regulatory Allocations shall be taken into account in allocating
         Profits and Losses among Members and Economic Owners so that, to the
         extent possible, the net amount of such allocations of Profits and
         Losses and other items and the Regulatory Allocations (including
         Regulatory Allocations that, although not yet made, are expected to be
         made in the future) to each Member and Economic Owner shall be equal to
         the net amount that would have been allocated to such Member or
         Economic Owner if the Regulatory Allocations had not occurred.

         5.5 TAX DISTRIBUTIONS.

                  (a) QUARTERLY DISTRIBUTIONS. Notwithstanding Sections 5.1 and
5.2 above, so long as the Managing Member has not determined in good faith that
such distribution would be prohibited or create a default or event of default
under the Act or any financing agreement to which the Company or its Members is
subject, then (i) at least ten business days before each date prescribed by the
Code for calendar year corporations to pay quarterly installments of estimated
tax, the Company shall distribute to the Members and Economic Owners an amount
of cash equal to the excess of (x) the Quarterly Estimated Tax Amount for the
quarter of the Taxable Year with respect to which such distribution is being
made over (y) the amount of Distributions (if any) previously made pursuant to
Section 5.2 during such quarter; (ii) if the aggregate amount of such quarterly
distributions with respect to any Taxable Year is less than the Company's Tax
Amount for such Taxable Year, the Company shall distribute an amount of cash
equal to the balance of such Tax Amount ("Shortfall Distributions"); and (iii)
the Company shall use its best efforts to make such Shortfall Distributions at,
on or before the date prescribed by the Code (without extensions) for calendar
year corporations to file federal income tax returns. Distributions pursuant to
this Section 5.5 shall be made among the Members and Economic Owners in the same
proportion that the Company's taxable income for the Taxable Year is allocated
among the Members and Economic Owners, as determined by the Managing Member.
Distributions pursuant to this Section 5.5 shall be treated as advance
distributions (and shall be offset against


                                       14
<PAGE>

future distributions to such Member or Economic Owner) pursuant to Section
5.2(a), (b) or (c), as appropriate. If the aggregate amount of such
distributions under this Section 5.5 with respect to any Taxable Year exceeds a
Member's or Economic Owner's share of the Company's Tax Amount for such Taxable
Year, the Company's obligations to make future distributions to such Member or
Economic Owner pursuant to this Section 5.5 shall be reduced by the amount of
such excess until such excess has been fully deducted from such distributions.

                  (b) TAX AMOUNT. The Company's "Tax Amount" for a Taxable Year
         shall be the federal, state, and local income taxes which would be
         payable by the Company if the Company were taxed for such Taxable Year
         at the highest marginal federal, state and local corporate income tax
         rate applicable to any Member on the Company's taxable income for the
         Taxable Year (computed as if the Company had elected to carry forward
         all loss and credit carryovers, taking into account the character of
         any loss and credit carry forward as a capital or ordinary loss). The
         amounts in respect of tax withholding on payments to or from the
         Company for which Members or Economic Owners (or owners directly or
         indirectly of such Members or Economic Owners) are credited under
         applicable tax law shall be credited against payments of the Tax Amount
         to such Members or Economic Owners. The Company's Tax Amount shall be
         determined initially by the Managing Member on the basis of figures set
         forth on IRS Form 1065 filed by the Company and the similar state or
         local forms filed by the Company but shall be subject to subsequent
         adjustment pursuant to audit, litigation, settlement, amended return,
         or the like.

                  (c) ESTIMATED TAX AMOUNT. The Company's "Estimated Tax Amount"
         for a Taxable Year (or Fiscal Period) shall be the Company's Tax Amount
         for such Taxable Year (or Fiscal Period) as estimated from time to time
         by the Managing Member. In making such estimate, the Managing Member
         shall take into account amounts shown on IRS Form 1065 filed by the
         Company and similar state or local forms filed by the Company for the
         preceding taxable year and other adjustments as in the reasonable
         business judgment of the Managing Member are necessary or appropriate
         to reflect the estimated operations of the Company for the Taxable Year
         (or Fiscal Period). The Company's "Quarterly Estimated Tax Amount" for
         any quarter of a Taxable Year shall be the excess of (x) the product of
         (I) 1/4 in the case of the first quarter of the Taxable Year, 1/2 in
         the case of the second quarter of the Taxable Year, 3/4 in the case of
         the third quarter of the Taxable Year and 1 in the case of the fourth
         quarter of the Taxable Year and (II) the Company's Estimated Tax Amount
         for such Taxable Year over (y) all prior distributions of Quarterly
         Estimated Tax Amounts for such Taxable Year.

         5.6 TAX ALLOCATIONS: CODE SECTION 704(C).

                  (a) ALLOCATIONS. The income, gains, losses, deductions and
         expenses of the Company shall be allocated, for federal, state and
         local income tax purposes,


                                       15
<PAGE>

         among the Members and Economic Owners in accordance with the allocation
         of such income, gains, losses, deductions and expenses among the
         Members and Economic Owners for computing their Capital Accounts,
         except that if any such allocation is not permitted by the Code or
         other applicable law, the Company's subsequent income, gains, losses,
         deductions and expenses shall be allocated among the Members and
         Economic Owners for tax purposes to the extent permitted by the Code
         and other applicable law, so as to reflect as nearly as possible the
         allocation set forth herein in computing their Capital Accounts.

                  (b) CONTRIBUTED PROPERTY. In accordance with Code Section
         704(c) and the Treasury Regulations thereunder, income, gain, loss,
         deduction and expense with respect to any property contributed to the
         capital of the Company shall, solely for tax purposes, be allocated
         among the Members and Economic Owners so as to take account of any
         variation between the adjusted basis of such property to the Company
         for federal income tax purposes and its fair market value at the time
         of contribution under the curative allocation method described in
         Treas. Reg. Section 1.704-3(c).

                  (c) ADJUSTED BOOK VALUE. If the Book Value of any Company
         asset is adjusted pursuant to Treasury Regulation Section
         1.704-1(b)(2)(iv)(f) as provided in the definition of Book Value,
         subsequent allocations of items of taxable income, gain, loss,
         deduction and expense with respect to such asset shall take account of
         any variation between the adjusted basis of such asset for federal
         income tax purposes and its Book Value in the same manner as under Code
         Section 704(c).

                  (d) TAX CREDITS. Allocations of tax credit, tax credit
         recapture, and any items related thereto shall be allocated to the
         Members and Economic Owners according to their interests in such items
         as determined by the Managing Member taking into account the principles
         of Treasury Regulation Section 1.704-1(b)(4)(ii).

                  (e) TAX ELECTIONS. Any elections or other decisions relating
         to such allocations shall be made by the Managing Member in any manner
         that reasonably reflects the purpose and intent of this Agreement.
         Allocations pursuant to this Section 5.6 are solely for purposes of
         federal, state and local taxes and shall not affect, or in any way be
         taken into account in computing, any Member's or Economic Owner's
         Capital Account or share of profits, losses, other items or
         distributions pursuant to any provisions of this Agreement.

                  [(f) EXCESS NONRECOURSE LIABILITIES. For purposes of
         determining the Members and Economic Owners' shares of excess
         nonrecourse liabilities under Treasury Regulation Section 1.752-3, the
         Members' and Economic Owners' percentage interests in Company profits
         shall, if any Preferred Units are outstanding, be equal to their
         percentage interests in Net Profits allocable pursuant to Section
         5.3(a)(iii).]


                                       16
<PAGE>

                             ARTICLE VI - MANAGEMENT

         6.1 THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES.

                  (a) MEMBERS AND MANAGING MEMBER. Except as otherwise required
         by the Act, the business and affairs of the Company shall be managed by
         or under the direction of a "manager" (as that term is defined in the
         Act) who shall be a Member (the "Managing Member"). The Managing Member
         initially shall be Aavid Thermalloy, LLC. The Managing Member shall be
         selected by the holders of a majority of the Common Units. Except as
         otherwise expressly provided for in this Agreement, the Members hereby
         consent to the exercise by the Managing Member of all such powers and
         rights conferred on them by the Act with respect to the management and
         control of the Company. Notwithstanding the foregoing and except as
         explicitly set forth in this Agreement, if a vote, consent or approval
         of the Members is required by the Act or other applicable law with
         respect to any act to be taken by the Company or matter considered by
         the Managing Member, the Members agree that they shall be deemed to
         have consented to or approved such act or voted on such matter in
         accordance with the determination of the Managing Member on such act or
         matter. No Member, in his or its capacity as a Member, shall have any
         power to act for, sign for or do any act that would bind the Company.
         The Managing Member shall devote such time and effort to the affairs of
         the Company as he or it may deem appropriate for the oversight of the
         management and affairs of the Company.

                  (b) DELEGATION BY MANAGING MEMBER. The Managing Member shall
         have the power and authority to delegate to one or more other Persons
         the Managing Member's rights and powers to manage and control the
         business and affairs of the Company, including to delegate to agents
         and employees of a Member or the Company (including Officers), and to
         delegate by a written agreement with, or otherwise to, other Persons.
         The Managing Member may authorize any Person (including, without
         limitation, any Member or Officer) to enter into and perform under any
         document on behalf of the Company.

                  (c) RESIGNATION. The Managing Member may resign by delivering
         his or its written resignation to the Company. Such resignation shall
         be effective fourteen (14) business days following receipt of such
         resignation by the Company unless some later time is specified in such
         resignation.

                  (d) REMOVAL. The Members with the power to select the Managing
         Member may remove any Managing Member at any time.


                                       17
<PAGE>

                  (e) VACANCY. If a vacancy in the position of Managing Member
         should for any reason occur, a replacement Managing Member shall be
         appointed by the Members with the power to select the Managing Member.

                  (f) COMPENSATION. The Managing Member shall not be entitled to
         compensation from the Company in connection with its activities as
         Managing Member; provided that the foregoing shall not prevent the
         Managing Member from receiving reimbursement for out-of-pocket expenses
         incurred by the Managing Member on behalf of the Company, receiving
         distributions as a Member pursuant to this Agreement or otherwise
         receiving compensation from the Company for actions unrelated to its
         activities as Managing Member.

                  (g) COMMITTEES. The Managing Member may, from time to time,
         designate one or more committees. Any such committee, to the extent
         provided in the enabling resolution and until dissolved by the Managing
         Member, shall have and may exercise any or all of the authority of the
         Managing Member. At every meeting of any such committee, the presence
         of a majority of all the representatives thereof shall constitute a
         quorum, and the affirmative vote of a majority of the representatives
         present shall be necessary for the adoption of any resolution. The
         Managing Member may dissolve any committee at any time.

         6.2 OFFICERS.

                  (a) DESIGNATION AND APPOINTMENT. The Managing Member may, from
         time to time, employ and retain Persons as may be necessary or
         appropriate for the conduct of the Company's business, including
         employees, agents and other Persons (any of whom may be a Member) who
         may be designated as Officers of the Company, with titles including but
         not limited to "chief executive officer," "chairman," "president," vice
         president," "treasurer," "secretary," "general manager," "director" and
         "chief financial officer," as and to the extent authorized by the
         Managing Member. Any number of offices may be held by the same person.
         In its discretion, the Managing Member may choose not to fill any
         office for any period as it may deem advisable. Officers need not be
         residents of the State of Delaware or Members. Any Officers so
         designated shall have such authority and perform such duties as the
         Managing Member may, from time to time, delegate to them. The Managing
         Member may assign titles to particular Officers. Each Officer shall
         hold office until his successor shall be duly designated and shall
         qualify or until his death or until he shall resign or shall have been
         removed in the manner hereinafter provided. The salaries or other
         compensation, if any, of the Officers of the Company shall be fixed
         from time to time by the Managing Member.

                  (b) RESIGNATION/REMOVAL. Any Officer may resign as such at any
         time. Such resignation shall be made in writing and shall take effect
         at the time specified therein, or if no time is specified, at the time
         of its receipt by the Company. The acceptance of a resignation shall
         not be necessary to make it


                                       18
<PAGE>

         effective, unless expressly so provided in the resignation. Any Officer
         may be removed as such, either with or without cause at any time by the
         Managing Member. Designation of an Officer shall not of itself create
         any contractual or employment rights.

                  (c) DUTIES OF OFFICERS GENERALLY. The Officers, in the
         performance of their duties as such, shall owe to the Company duties of
         loyalty and due care of the type owed by the officers of a corporation
         to such corporation and its stockholders under the laws of the State of
         Delaware.

                  (d) CHIEF EXECUTIVE OFFICER. Subject to the powers of the
         Managing Member, the Chief Executive Officer of the Company shall be in
         general and active charge of the entire business and affairs of the
         Company, and shall be its Chief Executive Officer and chief policy
         making Officer.

                  (e) CHIEF FINANCIAL OFFICER. The chief financial officer, if
         any, shall keep and maintain, or cause to be kept and maintained,
         adequate and correct books and records of accounts of the properties
         and business transactions of the Company, including accounts of its
         assets, liabilities, receipts, disbursements, gains, losses, capital
         and Units. The chief financial officer shall have the custody of the
         funds and securities of the Company, and shall keep full and accurate
         accounts of receipts and disbursements in books belonging to the
         Company, and shall deposit all moneys and other valuable effects in the
         name and to the credit of the Company in such depositories as may be
         designated by the Managing Member. The chief financial officer shall
         have such other powers and perform such other duties as may from time
         to time be prescribed by the chief executive officer or the Managing
         Member.

                  ARTICLE VII - EXCULPATION AND INDEMNIFICATION

         7.1 PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS. No
Member (including the Managing Member) shall have any duty to the Company or any
Member of the Company except as expressly set forth herein or in other written
agreements. No Member (including the Managing Member) or Officer of the Company
shall be liable to the Company or to any Member for any loss or damage sustained
by the Company or to any Member, unless the loss or damage shall have been the
result of gross negligence, fraud or intentional misconduct by the Member
(including the Managing Member) or Officer in question or breach of such
Person's duties pursuant to this Agreement. In performing such Person's duties,
each such Person shall be entitled to rely in good faith on the provisions of
this Agreement and on information, opinions, reports or statements (including
financial statements and information, opinions, reports or statements as to the
value or amount of the assets, liabilities, profits or losses of the Company or
any facts pertinent to the existence and amount of assets from which
distributions to Members might properly be paid) of the following other Persons
or groups: one or more Officers or employees of the Company; any attorney,
independent accountant, appraiser or other expert or professional employed or



                                       19
<PAGE>

engaged by or on behalf of the Company, the Managing Member or any committee of
the Managing Member; or any other Person who has been selected with reasonable
care by or on behalf of the Company, the Managing Member or any committee of the
Managing Member in each case as to matters which such relying Person reasonably
believes to be within such other Person's competence. The preceding sentence
shall in no way limit any Person's right to rely on information to the extent
provided in Section 18-406 of the Act. No Member (including the Managing Member)
or Officer of the Company shall be personally liable under any judgment of a
court, or in any other manner, for any debt, obligation or liability of the
Company, whether that liability or obligation arises in contract, tort or
otherwise, solely by reason of being a Member or Officer of the Company or any
combination of the foregoing.

         7.2 COMPETING ACTIVITIES. Except as may otherwise be agreed in writing
and subject to the duties and obligations of the Managing Member and Officers to
the Company:

                  (a) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them, may engage or invest in, own and/or manage, independently or
         with others, any business activity of any type or description,
         including without limitation those that might be in direct or indirect
         competition with the Company;

                  (b) neither the Company nor any other Member shall have any
         right in or to any of such other ventures or activities or to the
         income or proceeds derived therefrom;

                  (c) neither the Members nor the officers, directors, security
         holders, partners, members, managers, agents, employees or Affiliates
         of any of them shall be obligated to present any investment opportunity
         or prospective economic advantage to the Company, even if the
         opportunity is of the character that, if presented to the Company,
         could be taken advantage of by the Company; and

                  (d) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them shall have the right to hold any investment opportunity or
         prospective economic advantage for their own account or to recommend
         such opportunity to Persons other than the Company.

         7.3 TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS. Notwithstanding
that it may constitute a conflict of interest, the Members or their Affiliates
may engage in any transaction (including, without limitation, the purchase,
sale, lease or exchange of any property or the rendering of any service or the
establishment of any salary, other compensation or other terms of employment)
with the Company so long as such transaction is approved by the Managing Member,
or if such transaction is with the Managing Member or one of its Affiliates, the
written consent of all the disinterested Members. No Member shall be deemed by
reason of Section 6.1 to have approved any such transaction.


                                       20
<PAGE>

         7.4 INDEMNIFICATION. Each person who at any time shall be, or shall
have been, a Member, officer, employee or agent of the Company, or any person
who, while a Member, officer, employee or agent of the Company, is or was
serving at the request of the Company as a director, member, manager, officer,
partner, venturer, proprietor, trustee, employee, agent or similar functionary
of another Person, shall be entitled to indemnification as and to the fullest
extent permitted by the provisions of Delaware Law or any successor statutory
provisions, as from time to time amended. The foregoing right of indemnification
shall not be deemed exclusive of any other rights to which one to be indemnified
may be entitled as a matter of law or under this Agreement, any other agreement,
by vote of the Members or otherwise, both as to any action in an official
capacity and as to action in another capacity while holding such office. Any
repeal of this Section 7.4 shall be prospective only, and shall not adversely
affect any right of indemnification existing at the time of such repeal or
modification or thereafter arising as a result of acts or omissions prior to the
time of such repeal or modification.

         7.5 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS OTHER THAN
THOSE BY OR IN THE RIGHT OF THE COMPANY. Without limiting the provisions of
Section 7.4, subject the Section 7.7, the Company shall indemnify, to the full
extent not prohibited by law, any person who was or is a party or is threatened
to be made a party (including a witness) to any threatened, pending or completed
action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the Company) by reason
of the fact that he is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity, against expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement
actually and reasonably incurred by him in connection with such action, suit or
proceeding if he acted in good faith and in a manner he reasonably believed to
be in or not opposed to the best interests of the Company, and, with respect to
any criminal action or proceeding, had no reasonable cause to believe his
conduct was unlawful. The termination of any action, suit or proceeding by
judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent, shall not, of itself, create a presumption that the person did
not act in good faith and in a manner which he reasonably believed to be in or
not opposed to the best interests of the Company, and, with respect to any
criminal action or proceeding, had reasonable cause to believe that his conduct
was unlawful.

         7.6 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS BY OR IN THE
RIGHT OF THE COMPANY. Without limiting the provisions of Section 7.4, subject to
Section 7.7, the Company shall, to the full extent not prohibited by law,
indemnify any person who was or is a party or is threatened to be made a party
(including a witness) to any threatened, pending or completed action, suit or
proceeding by or in the right of the Company to procure a judgment in its favor
by reason of the fact that he is or was a Member, officer, employee or agent of
the Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity against expenses
(including attorneys' fees)


                                       21
<PAGE>

actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Company; except that no indemnification shall be made in respect of any claim,
issue or matter as to which such person shall have been adjudged to be liable to
the Company unless and only to the extent that the court in which such action or
suit was brought shall determine upon application that, despite the adjudication
of liability but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses which the court
shall deem proper.

         7.7 AUTHORIZATION OF INDEMNIFICATION. Any indemnification under this
Article VII (unless ordered by a court) shall be made by the Company as
permitted by Delaware Law or as authorized in the specific case upon a
determination that indemnification is proper in the circumstances because it is
permitted under Delaware Law or the applicable standards of conduct set forth in
Section 7.5 or Section 7.6, as the case may be, have been met. Such
determination shall be made, in the case of any Member or officer, employee or
agent, (i) by a vote of the disinterested Members or (ii) if a majority of
Members are not disinterested, by independent legal counsel in a written
opinion. To the extent, however, that the Member, officer, employee or agent of
the Company has been successful on the merits or otherwise in defense of any
action, suit or proceeding described above, or in the defense of any claim,
issue or matter therein, he shall be indemnified against expenses (including
attorneys' fees) actually and reasonably incurred by him in connection
therewith, without the necessity of authorization in the specific case.

         7.8 GOOD FAITH DEFINED. For purposes of any determination under this
Article VII, a person shall be deemed to have acted in good faith and in a
manner he reasonably believed to be in or not opposed to the best interests of
the Company, or, with respect to any criminal action or proceeding, to have had
no reasonable cause to believe his conduct was unlawful, if his action is based
upon the records of the Company and upon such information, opinions, reports or
statements presented to the Company by any of the other Members, officers,
employees or committees of the Company or by any other person as to matters the
person seeking indemnification reasonably believes are within such other
person's professional or expert competence and who has been selected with
reasonable care by or on behalf of the Company, including information, opinions,
reports or statements as to the value and amount of assets, liabilities, profits
or losses of the Company or any other facts pertinent to the existence and
amount of assets from which distributions to the Members might properly be paid.
The provisions of this Section 7.8 shall not be deemed to be exclusive or to
limit in any way the circumstances in which a person may be deemed to have met
the applicable standards of conduct set forth in the provisions of Delaware Law,
or in Section 7.5 or Section 7.6, as the case may be.

         7.9 INDEMNIFICATION BY A COURT. Notwithstanding any contrary
determination in the specific case under Section 8.4, and notwithstanding the
absence of any determination thereunder, any Member, officer, employee or agent
may apply to


                                       22
<PAGE>

any court of competent jurisdiction for indemnification to the extent otherwise
permissible under Delaware Law or this Article VII. The basis of such
indemnification by a court shall be a determination by such court that
indemnification of the Member, officer, employee or agent is proper in the
circumstances because it is permitted under the provisions of the Delaware Law,
or the Member, officer, employee or agent has met the applicable standards of
conduct set forth in Section 7.5 or Section 7.6, as the case may be. Notice of
any application for indemnification pursuant to this Section 7.9 shall be given
to the Company promptly upon the filing of such application.

         7.10 ADVANCEMENT OR REIMBURSEMENT OF EXPENSES. The Company shall pay in
advance or reimburse expenses actually or reasonably incurred or anticipated by
such Member or officer in connection with his appearance as a witness or other
participation in a proceeding whether or not such Member or officer is a named
defendant or a respondent in the proceeding. To obtain indemnification or an
expense advance, the person requesting indemnification shall submit to the
Company a written request with such information as is reasonably available to
him. If the expense advance is to be paid prior to final disposition of the
proceeding, there shall be included a written statement of such person's good
faith belief that he has met the necessary standard of conduct under the
Delaware Law and an undertaking to repay any amount paid if it is ultimately
determined that those conduct requirements were not met.

         7.11 NONEXCLUSIVITY AND SURVIVAL OF INDEMNIFICATION. The
indemnification and advancement of expenses provided by, or granted pursuant to,
the other subsections of this Article VII shall not be deemed exclusive of any
other rights to which one seeking indemnification and advancement of expenses
may be entitled under this Agreement, any other agreement, by vote of Members or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, it being the policy of the Company
that indemnification of any person specified in this Article VII shall be made
to the fullest extent permitted by law. The provisions of this Article VII shall
not be deemed to preclude the indemnification of any person who is not specified
in this Article VII but whom the Company has the power or obligation to
indemnify under the provisions of the Delaware Act or otherwise.

         7.12 INSURANCE. The Company may purchase and maintain insurance on
behalf of any person who is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a member,
manager, director, officer, employee or agent of an entity against any liability
asserted against him and incurred by him in any such capacity or arising out of
his status as such, whether or not the Company would have the power or the
obligation to indemnify him against such liability under the provisions of this
Article VII.

         7.13 SAVINGS CLAUSE. If this Article VII or any portion hereof shall be
invalidated on any ground by any court of competent jurisdiction, then the
Company shall nevertheless indemnify and hold harmless each Person indemnified
pursuant to this Article VII as to costs, charges and expenses (including
reasonable attorneys' fees), judgments, fines and


                                       23
<PAGE>

amounts paid in settlement with respect to any such proceeding, appeal, inquiry
or investigation to the full extent permitted by any applicable portion of this
Article VII that shall not have been invalidated and to the fullest extent
permitted by applicable law.

                              ARTICLE VIII - TAXES

         8.1 TAX RETURNS. The Company shall cause to be prepared and filed all
necessary federal, state and local income tax returns for the Company, and shall
make any elections the Managing Member may deem appropriate and in the best
interests of the Members. Each Member shall furnish to the Company all pertinent
information in its possession relating to Company operations that is necessary
to enable the Company's income tax returns to be prepared and filed.

         8.2 TAX MATTERS PARTNER. The Managing Member shall be the "tax matters
partner" of the Company pursuant to section 6231(a)(7) of the Code (the "Tax
Matters Member"). The Tax Matters Member shall take such action as may be
necessary to cause each other Member to become a "notice partner" within the
meaning of section 6223 of the Code. The Tax Matters Member is authorized to
represent the Company before the Internal Revenue Service and any other
governmental agency with jurisdiction, and to sign such consents and to enter
into settlements and other agreements with such agencies as the Managing Member
deems necessary or advisable.

                  ARTICLE IX - BOOKS, REPORTS AND COMPANY FUNDS

         9.1 MAINTENANCE OF BOOKS. The Company shall keep books and records of
accounts in accordance with U.S. generally accepted accounting principles and
shall keep minutes of the proceedings of its Members and each committee. The
Fiscal Year shall be the accounting year of the Company for financial reporting
purposes.

         9.2 MEMBER TAX INFORMATION. Within ninety (90) days after the end of
each Taxable Year, the Managing Member or Officers will cause to be delivered to
each Person who was a Member or Economic Owner at any time during such Taxable
Year a Form K-1 and such other information, if any, with respect to the Company
as may be necessary for the preparation of such Member's or Economic Owner's
federal, state and local income tax returns, including a statement showing such
Member's or Economic Owner's share of income, gain or loss, expense and credits
for such Taxable Year for federal income tax purposes. Any deficiency for taxes
imposed on any Member or Economic Owner (including penalties, additions to tax
or interest imposed with respect to such taxes) shall be paid by such Member or
Economic Owner, and if paid by the Company, shall be recoverable from such
Member or Economic Owner pursuant to Section 12.10; provided, however, that this
sentence shall not be construed to prevent the operation of Sections 5.5 or 5.2.


                                       24
<PAGE>

                     ARTICLE X - TRANSFERS AND OTHER EVENTS

         10.1 ASSIGNMENT BY MEMBERS. Each Member may sell, assign, transfer,
exchange, mortgage, pledge, grant a security interest in, or otherwise dispose
of or encumber (including by operation of law) all or any part of such Member's
Membership Interest (including any Units or other Economic Interest) (each such
event, a "Transfer"), provided that no such Transfer will be effective unless
and until the transferee shall have executed and delivered to the Company an
agreement in form and substance satisfactory to the Managing Member to be bound
by the provisions of this Agreement applicable to the Membership Interest
Transferred, and no such assignment shall relieve the assignor of its
obligations hereunder unless such assignee is admitted as a substitute Member
pursuant to Section 10.3.

         10.2 VOID ASSIGNMENT. Any Transfer by any Member in contravention of
this Agreement shall be void and ineffectual and shall not bind or be recognized
by the Company or any other party. In the event of any Transfer in contravention
of this Agreement, the purported transferee shall have no right to any profits,
losses or distributions of the Company or any other rights of a Member.

         10.3     SUBSTITUTED MEMBER.

                  (a) CONDITIONS. An assignee of any Units or other interests in
         the Company (or any portion thereof), in accordance with the provisions
         of this Article X, shall become a substituted Member entitled to all
         the rights of a Member with respect to such assigned interest if and
         only if (i) the assignor gives the assignee such right, (ii) the
         Managing Member has granted its prior written consent to such
         assignment and substitution, which consent may be withheld in the sole
         discretion of the Managing Member; (iii) the Managing Member has taken
         such action, if any, as may be necessary or required to maintain the
         status of the Company as a partnership for federal income tax purposes;
         and (iv) the assignee has agreed in writing to be bound by the
         provisions of this Agreement.

                  (b) RECORD HOLDER. The Company shall be entitled to treat the
         record owner of any Units or other interest in the Company as the
         absolute owner thereof and shall incur no liability for distributions
         of cash or other property made in good faith to such owner until such
         time as a written assignment of such Units or other interest in the
         Company, which assignment is consented to by the Managing Member (which
         consent may be withheld in the Managing Member's sole discretion), is
         permitted pursuant to the terms and conditions of Section 10.1 and this
         Section 10.3, has been received and accepted by the Managing Member and
         has been recorded on the books of the Company.

                  (c) SCHEDULE A. Upon the admission of a substituted Member,
         Schedule A attached hereto shall be amended to reflect the name,
         address and Units and other interests in the Company of such
         substituted Member and to eliminate the


                                       25
<PAGE>

         name and address of and other information relating to the assigning
         Member with regard to the assigned Units and other interests in the
         Company.

         10.4 EFFECT OF ASSIGNMENT. Following an assignment of an interest that
is permitted under this Article X, the transferee of such interest shall be
treated as having made all of the Capital Contributions in respect of, and
received all of the distributions received in respect of, such interest, shall
succeed to the Capital Account associated with such interest and shall receive
allocations and distributions under Articles V and XI in respect of such
interest as if such transferee were a Member.

         10.5 LEGEND. The Certificated Interests will bear the following legend:

         "THE INTEREST REPRESENTED BY THIS CERTIFICATE WAS ORIGINALLY ISSUED AS
         OF FEBRUARY 2, 2000, HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
         OF 1933, AS AMENDED (THE "ACT"), AND MAY NOT BE SOLD OR TRANSFERRED IN
         THE ABSENCE OF AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT OR AN
         EXEMPTION FROM REGISTRATION THEREUNDER. THE TRANSFER OF THE INTEREST
         REPRESENTED BY THIS CERTIFICATE IS SUBJECT TO THE CONDITIONS SPECIFIED
         IN A LIMITED LIABILITY COMPANY AGREEMENT, AS AMENDED, GOVERNING THE
         ISSUER (THE "COMPANY"), BY AND AMONG CERTAIN INVESTORS. A COPY OF SUCH
         CONDITIONS SHALL BE FURNISHED BY THE COMPANY TO THE HOLDER HEREOF UPON
         WRITTEN REQUEST AND WITHOUT CHARGE."

         10.6 TRANSFER FEES AND EXPENSES. The transferor and transferee of any
Membership Interest shall be jointly and severally obligated to reimburse the
Company for all reasonable expenses (including attorneys' fees and expenses) of
any Transfer or proposed Transfer of such interest, whether or not consummated.

         10.7 OTHER LIMITATIONS. In order to permit the Company to qualify for
the benefit of a "safe harbor" under Code Section 7704, notwithstanding anything
to the contrary in this Agreement, no Transfer shall be permitted or recognized
(within the meaning of Treasury Regulation Section 1.7704-1(d)) by the Company
or the Members if and to the extent that such Transfer would cause the Company
to have more than 100 partners (within the meaning of Treasury Regulation
Section 1.7704-1(h), including the look-through rule in Treasury Regulation
Section 1.7704-1(h)(3)).

         10.8 EFFECTIVE DATE. Any Transfer and any related admission of a Person
as a Member in compliance with this Article X shall be deemed effective on such
date that the transferee or successor in interest complies with the requirements
of this Agreement.

         10.9 EFFECT OF INCAPACITY. Except as otherwise provided herein, the
Incapacity of a Member shall not dissolve or terminate the Company. In the event
of such Incapacity, the executor, administrator, guardian, trustee or other
personal representative of the


                                       26
<PAGE>

         Incapacitated Member shall be deemed to be the assignee of such
         Member's Economic Interest and may, subject to the terms and conditions
         set forth in Section 10.3, become a substituted Member.

              ARTICLE XI - DISSOLUTION, LIQUIDATION AND TERMINATION

         11.1 DISSOLUTION. The Company shall be dissolved and its affairs shall
be wound up on the unanimous vote of the Members or as otherwise provided under
the Delaware Act.

         11.2 LIQUIDATION AND TERMINATION. On dissolution of the Company, the
Managing Member or such other or additional Member or Members as designated by
the Managing Member shall act as liquidator(s). The liquidator(s) shall proceed
diligently to wind up the affairs of the Company and make final distributions as
provided herein and in the Act. The costs of liquidation shall be borne as a
Company expense. Until final distribution, the liquidator(s) shall continue to
operate the Company properties with all of the power and authority of Managing
Member and Members, subject to the power of the Managing Member to remove and
replace such liquidator(s). The steps to be accomplished by the liquidator(s)
are as follows:

                  (a) As promptly as possible after dissolution and again after
         final liquidation, the liquidator(s) shall cause a proper accounting to
         be made by a recognized firm of certified public accountants of the
         Company's assets, liabilities and operations through the last day of
         the calendar month in which the dissolution occurs or the final
         liquidation is completed, as applicable.

                  (b) The liquidator(s) shall pay, satisfy or discharge from
         Company funds all of the debts, liabilities and obligations of the
         Company (including, without limitation, all expenses incurred in
         liquidation) or otherwise make adequate provision for payment and
         discharge thereof (including, without limitation, the establishment of
         a cash fund for contingent liabilities in such amount and for such term
         as the liquidator may reasonably determine).

                  (c) After satisfying (whether by payment or reasonable
         provision for payment) the debts and liabilities of the Company to the
         extent required by law, including without limitation debts and
         liabilities to Members who are creditors of the Company to the extent
         permitted by law, the remaining assets shall be distributed to the
         Members in accordance with their positive Capital Account balances.

         Such liquidating distributions shall be made by the end of the
Company's taxable year in which the Company is liquidated, or, if later, within
ninety (90) days after the date of such liquidation. The liquidator(s) shall
cause only cash, evidences of indebtedness and other securities to be
distributed in any liquidation. The distribution of cash and/or property to a
Member in accordance with the provisions of this Section



                                       27
<PAGE>

11.2 constitutes a complete return to the Member of its Capital Contributions
and a complete distribution to the Member of its interest in the Company and all
the Company's property. To the extent that a Member returns funds to the
Company, it has no claim against any other Member for those funds.

         11.3 CANCELLATION OF CERTIFICATE. On completion of the distribution of
Company assets as provided herein, the Company is terminated, and shall file a
certificate of cancellation with the Secretary of State of the State of
Delaware, cancel any other filings made pursuant to Section 2.1 and take such
other actions as may be necessary to terminate the Company.

                 ARTICLE XII - GENERAL/MISCELLANEOUS PROVISIONS

         12.1 OFFSET. Whenever the Company is to pay any sum to any Member, any
amounts that Member owes to the Company may be deducted from that sum before
payment; provided that the full amount that would otherwise be distributed shall
be debited from the Member's Capital Account pursuant to Section 4.1.

         12.2 NOTICES. Except as expressly set forth to the contrary in this
Agreement, all notices, requests or consents provided for or permitted to be
given under this Agreement must be in writing and must be given either by
depositing that writing in the United States mail, addressed to the recipient,
postage paid, and registered or certified with return receipt requested or by
delivering that writing to the recipient in person, by courier, or by facsimile
transmission; and a notice, request, or consent given under this Agreement is
effective on receipt by the Person who receives it. All notices, requests and
consents to be sent to a Member must be sent to or made at the address (or
facsimile number) given for that Member on Schedule A, or such other address (or
facsimile number) as that Member may specify by notice to the other Members. Any
notice, request or consent to the Company or the Managing Member must be given
to the Managing Member or, if appointed, the Secretary of the Company at the
Company's chief executive offices. Whenever any notice is required to be given
by law or this Agreement, a written waiver thereof, signed by the Person
entitled to notice, whether before or after the time stated therein, shall be
deemed equivalent to the giving of such notice.

         12.3 ENTIRE AGREEMENT. This Agreement and other written agreements
among the Members of even date herewith constitute the entire agreement among
the Members relating to the Company and supersedes all prior contracts or
agreements with respect to the Company, whether oral or written.

         12.4 EFFECT OF WAIVER OR CONSENT. A waiver or consent, express or
implied, to or of any breach or default by any Person in the performance by that
Person of its obligations hereunder or with respect to the Company is not a
consent or waiver to or of any other breach or default in the performance by
that Person of the same or any other obligations of that Person hereunder or
with respect to the Company. Failure on the part of a Person to complain of any
act of any Person or to declare any Person in default hereunder or with respect
to the Company, irrespective of how long that failure continues, does not
constitute a waiver by


                                       28
<PAGE>

that Person of its rights with respect to that default until the applicable
statute-of-limitations period has run.

         12.5 AMENDMENT OR MODIFICATION. This Agreement and any provision hereof
may be amended or modified from time to time only by a written instrument
adopted by the Managing Member and may be amended only with the written consent
of the Managing Member; provided, however, that (a) except as otherwise
expressly provided herein, an amendment or modification (other than amendments
or modifications adding new classes of interests or issuing Additional
Interests) (x) reducing disproportionately a Member's Units or other interest in
profits or losses or in distributions, (y) increasing a Member's Capital
Contribution or (z) increasing any other obligation of a Member to the Company
in respect of any Membership Interest in a manner which is disproportionately
adverse to such Member relative to such obligations of other Members in respect
of Membership Interests of the same class or type, shall in each case be
effective only with that Member's consent or (b) an amendment or modification
reducing the required interest for any consent or vote in this Agreement shall
be effective only with the consent or vote of Members having the interest
theretofore required. Notwithstanding the preceding sentence, (i) the Managing
Member may amend and modify the provisions of this Agreement (including Article
V) and Schedule A hereto to the extent necessary to reflect the issuance of
interests (including new classes of interests) in the Company, and admission or
substitution of any Member, permitted under this Agreement and (ii)
notwithstanding anything to the contrary in this Agreement, this Agreement may
be amended or modified to the extent necessary to effectuate the issuance of
Additional Interests pursuant to Section 3.4 at the direction of the Managing
Member.

         12.6 BINDING EFFECT. Subject to the restrictions on Transfers set forth
in this Agreement, this Agreement is binding on and shall inure to the benefit
of the Members and their respective heirs, legal representatives, successors and
permitted assigns.

         12.7 GOVERNING LAW. THIS AGREEMENT IS GOVERNED BY AND SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAW OF THE STATE OF DELAWARE EXCLUDING ANY
CONFLICT-OF-LAWS RULE OR PRINCIPLE THAT MIGHT REFER THE GOVERNANCE OR THE
CONSTRUCTION OF THIS AGREEMENT TO THE LAW OF ANOTHER JURISDICTION. In the event
of a direct conflict between the provisions of this Agreement and any provision
of the Certificate or any mandatory provision of the Act, the applicable
provision of the Certificate or the Act shall control.

         12.8 FURTHER ASSURANCES. In connection with this Agreement and the
transactions contemplated hereby, each Member shall execute and deliver any
additional documents and instruments and perform any additional acts that may be
necessary or appropriate to effectuate and perform the provisions of this
Agreement and those transactions.

         12.9 WAIVER OF CERTAIN RIGHTS. Each Member irrevocably waives any right
it may have to demand any distributions or withdrawal of property from the
Company or to maintain any action for dissolution (except pursuant to Section
18-802 of the Act) of the Company or for partition of the property of the
Company.


                                       29
<PAGE>

         12.10 NOTICE TO MEMBERS OF PROVISIONS. By executing this Agreement,
each Member acknowledges that it has actual notice of (a) all of the provisions
hereof (including, without limitation, the restrictions on the transfer set
forth in Article X) and (b) all of the provisions of the Certificate.

         12.11 COUNTERPARTS. This Agreement may be executed in multiple
counterparts with the same effect as if all signing parties had signed the same
document. All counterparts shall be construed together and constitute the same
instrument.

         12.12 CONSENT TO JURISDICTION. Each Member irrevocably submits to the
non-exclusive jurisdiction of the United States District Court for the District
of Delaware and the state courts of the State of Delaware, for the purposes of
any suit, action or other proceeding arising out of this Agreement or any
transaction contemplated hereby. Each Member further agrees that service of any
process, summons, notice or document by U.S. certified or registered mail to
such Member's respective address set forth above shall be effective service of
process in any action, suit or proceeding in Illinois with respect to any
matters to which it has submitted to jurisdiction as set forth above in the
immediately preceding sentence. Each Member irrevocably and unconditionally
waives any objection to the laying of venue of any action, suit or proceeding
arising out of this Agreement or the transactions contemplated hereby in the
United States District Court for the District of Delaware or the state courts of
the State of Delaware, and hereby irrevocably and unconditionally waives and
agrees not to plead or claim in any such court that any such action, suit or
proceeding brought in such court has been brought in an inconvenient forum.

         12.13 HEADINGS. The headings used in this Agreement are for the purpose
of reference only and will not otherwise affect the meaning or interpretation of
any provision of this Agreement.

         12.14 REMEDIES. The Company and the Members shall be entitled to
enforce their rights under this Agreement specifically, to recover damages by
reason of any breach of any provision of this Agreement (including costs of
enforcement) and to exercise any and all other rights existing in their favor.
The parties hereto agree and acknowledge that money damages may not be an
adequate remedy for any breach of the provisions of this Agreement and that the
Company or any Member may in its or his sole discretion apply to any court of
law or equity of competent jurisdiction for specific performance or injunctive
relief (without posting a bond or other security) in order to enforce or prevent
any violation or threatened violation of the provisions of this Agreement.

         12.15 SEVERABILITY. Whenever possible, each provision of this Agreement
shall be interpreted in such manner as to be effective and valid under
applicable law, but if any provision of this Agreement is held to be invalid,
illegal or unenforceable in any respect under applicable law or rule in any
jurisdiction, such invalidity, illegality or unenforceability shall not affect
any other provision or any other jurisdiction, but this Agreement shall be
reformed, construed and enforced in such jurisdiction as if such invalid,
illegal or unenforceable provision had never been contained herein.

                                       30
<PAGE>

         IN WITNESS WHEREOF, the Members have executed this Agreement as of the
date first set forth above.

                                                MANAGING MEMBER:

                                                AAVID THERMALLOY, LLC

                                                By: /s/
                                                    ----------------------------
                                                Name:
                                                Title:

                                                THE COMPANY:

                                                AAVID THERMALLOY OF TEXAS, LLC

                                                By: /s/
                                                    ----------------------------
                                                Name:
                                                Title:

                                                                         42266.1


                                       31
<PAGE>

                                   SCHEDULE A

<TABLE>
<CAPTION>

                                                                       Capital                               Common
Members                         Notice Address                         Contribution                          Units
- -------                         --------------                         ------------                          -----
<S>                             <C>                                    <C>                                   <C>
Aavid Thermalloy, LLC           One Eagle Square                       (initial contribution of stock of     1,000
                                Concord, NH 03301                      Aavid Thermal Technologies
                                                                       Of Texas, Inc., from Aavid
                                                                       Thermal Products, Inc.

</TABLE>

<PAGE>

                                                                    Exhibit 3.15

                            CERTIFICATE OF FORMATION

                                       OF

                            AAVID THERMALLOY SW, LLC

                                    ARTICLE I

         The name of the limited liability company is AAVID THERMALLOY SW, LLC
(the "Company").

                                   ARTICLE II

         The address of the registered office of the Company in the State of
Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware 19805.
The name of its initial registered agent at such address is Corporation Service
Company. Either the registered office or the registered agent may be changed in
the manner provided by law.

                                   ARTICLE III

         The name and address of the authorized person is Cheryl York, Bartlit
Beck Herman Palenchar & Scott, 511 Sixteenth Street, Suite 700, Denver, Colorado
80202.

         IN WITNESS WHEREOF, the undersigned authorized person executed this
Certificate of Formation this 24th day of January, 2000.

                                                   /s/ CHERYL YORK
                                           -----------------------------
                                                     Cheryl York
                                                  Authorized Person

<PAGE>

                                                                    Exhibit 3.16

                            AAVID THERMALLOY SW, LLC

                      A DELAWARE LIMITED LIABILITY COMPANY

                       LIMITED LIABILITY COMPANY AGREEMENT

                          DATED AS OF FEBRUARY 2, 2000


<PAGE>



                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                                       Page
<S>            <C>                                                                                     <C>
ARTICLE I -    DEFINITIONS.............................................................................1
    1.1        DEFINITIONS.............................................................................1
    1.2        CONSTRUCTION............................................................................4
    1.3        INCLUDING...............................................................................4

ARTICLE II -   ORGANIZATION............................................................................4
    2.1        FORMATION...............................................................................4
    2.2        NAME....................................................................................5
    2.3        REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER OFFICES....................5
    2.4        PURPOSES................................................................................5
    2.5        POWERS OF THE COMPANY...................................................................5
    2.6        FOREIGN QUALIFICATION...................................................................7
    2.8        NO STATE-LAW PARTNERSHIP................................................................7

ARTICLE III -  MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS.................................8
    3.1        MEMBERS.................................................................................8
    3.2        NO LIABILITY OF MEMBERS.................................................................9
    3.3        INITIAL CAPITAL CONTRIBUTIONS...........................................................9
    3.4        ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS....................................9
    3.5        CERTIFICATION OF UNITS.................................................................10

ARTICLE IV -   CAPITAL ACCOUNTS.......................................................................11
    4.1        ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS....................................11
    4.2        COMPUTATION OF AMOUNTS.................................................................11
    4.3        NEGATIVE CAPITAL ACCOUNTS..............................................................12
    4.4        COMPANY CAPITAL........................................................................12

ARTICLE V -    DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES.......................................12
    5.2        DISTRIBUTIONS..........................................................................12
    5.3        ALLOCATION OF PROFITS AND LOSSES.......................................................12
    5.4        REGULATORY AND SPECIAL ALLOCATIONS.....................................................13
    5.5        TAX DISTRIBUTIONS......................................................................14
    5.6        TAX ALLOCATIONS: CODE SECTION 704(C)...................................................15

ARTICLE VI -   MANAGEMENT.............................................................................17
    6.1        THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES................................17
    6.2        OFFICERS...............................................................................18

</TABLE>

                                       i

<PAGE>

<TABLE>

<S>            <C>                                                                                    <C>
ARTICLE VII -  EXCULPATION AND INDEMNIFICATION........................................................19
    7.1        PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS.............................19
    7.2        COMPETING ACTIVITIES...................................................................20
    7.3        TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS.......................................20
    7.4        Indemnification........................................................................21
    7.5        Power to Indemnify in Actions, Suits or Proceedings
               Other Than Those by or in the Right of the Company.....................................21
    7.6        Power to Indemnify in Actions, Suits or Proceedings by
               or in the Right of the Company.........................................................21
    7.7        Authorization of Indemnification.......................................................22
    7.8        Good Faith Defined.....................................................................22
    7.9        Indemnification by a Court.............................................................22
    7.10       Advancement or Reimbursement of Expenses...............................................23
    7.11       Nonexclusivity and Survival of Indemnification.........................................23
    7.12       Insurance..............................................................................23
    7.13       SAVINGS CLAUSE.........................................................................23

ARTICLE VIII - TAXES..................................................................................24
    8.1        TAX RETURNS............................................................................24
    8.2        TAX MATTERS PARTNER....................................................................24

ARTICLE IX -   BOOKS, REPORTS AND COMPANY FUNDS.......................................................24
    9.1        MAINTENANCE OF BOOKS...................................................................24
    9.2        MEMBER TAX INFORMATION.................................................................24

ARTICLE X -    TRANSFERS AND OTHER EVENTS.............................................................25
    10.1       ASSIGNMENT BY MEMBERS..................................................................25
    10.2       VOID ASSIGNMENT........................................................................25
    10.3       SUBSTITUTED MEMBER.....................................................................25
    10.4       EFFECT OF ASSIGNMENT...................................................................26
    10.5       LEGEND.................................................................................26
    10.6       TRANSFER FEES AND EXPENSES.............................................................26
    10.7       OTHER LIMITATIONS......................................................................26
    10.8       EFFECTIVE DATE.........................................................................26
    10.9       EFFECT OF INCAPACITY...................................................................26

ARTICLE XI -   DISSOLUTION, LIQUIDATION AND TERMINATION...............................................27
    11.1       DISSOLUTION............................................................................27
    11.2       LIQUIDATION AND TERMINATION............................................................27
    11.3       CANCELLATION OF CERTIFICATE............................................................28

ARTICLE XII -  GENERAL/MISCELLANEOUS PROVISIONS.......................................................28
    12.1       OFFSET.................................................................................28
    12.2       NOTICES................................................................................28
    12.3       ENTIRE AGREEMENT.......................................................................28

</TABLE>

                                       ii

<PAGE>

<TABLE>

    <S>        <C>                                                                                    <C>
    12.4       EFFECT OF WAIVER OR CONSENT............................................................28
    12.5       AMENDMENT OR MODIFICATION..............................................................29
    12.6       BINDING EFFECT.........................................................................29
    12.7       GOVERNING LAW..........................................................................29
    12.8       FURTHER ASSURANCES.....................................................................29
    12.9       WAIVER OF CERTAIN RIGHTS...............................................................29
    12.10      NOTICE TO MEMBERS OF PROVISIONS........................................................30
    12.11      COUNTERPARTS...........................................................................30
    12.12      CONSENT TO JURISDICTION................................................................30
    12.13      HEADINGS...............................................................................30
    12.14      REMEDIES...............................................................................30
    12.15      SEVERABILITY...........................................................................30

</TABLE>

                                      iii

<PAGE>



                       LIMITED LIABILITY COMPANY AGREEMENT

                                       of

                            AAVID THERMALLOY SW, LLC
                      A Delaware Limited Liability Company

         THIS LIMITED LIABILITY COMPANY AGREEMENT (the "Agreement") of Aavid
Thermalloy SW, LLC (the "Company") is entered into as of the 2nd day of
February, 2000 by and among Aavid Thermalloy, LLC, a Delaware limited liability
company (the "Member") and the Company.

         WHEREAS, pursuant to the Certificate of Formation (the "Certificate"),
the Company was formed and pursuant to a contribution by Thermalloy, Inc., a
Nevada corporation, of certain of its assets to the Company, the Company issued
to Thermalloy, Inc. all of the Common Units (as defined below) of the Company
and Thermalloy, Inc. then contributed all of the Company's Common Units to Aavid
Thermalloy, LLC in exchange for Common Units and Preferred Units of Aavid
Thermalloy, LLC; and

         WHEREAS, the parties hereto desire to enter into this Limited Liability
Company Agreement to provide for, among other things, the respective rights,
obligations and interests of the parties hereto to each other and certain other
matters.

         NOW THEREFORE, in consideration of the mutual covenants and agreements
herein made and intending to be legally bound, the Members hereby agree as
follows:

                             ARTICLE I - DEFINITIONS

         1.1      DEFINITIONS. As used in this Agreement, the following terms
have the following meanings:

         "Act" means the Delaware Limited Liability Company Act, Title 6,
Sections18-101, et seq., and any successor statute, as amended from time to
time.

         "Additional Interests" has the meaning given that term in Section 3.4.

         "Affiliate" of, or a Person "Affiliated" with, a specified Person means
a Person that directly, or indirectly through one or more intermediaries,
controls, or is controlled by, or is under common control with, the Person
specified.

         "Agreement" means this Limited Liability Company Agreement, as executed
and as it may be amended, modified, supplemented or restated from time to time,
as the context requires.

<PAGE>

         "Book Value" means, with respect to any Company property, the Company's
adjusted basis for federal income tax purposes, adjusted from time to time to
reflect the adjustments required or permitted by Treasury Regulation Section
1.704-1(b)(2)(iv)(d)--(g); provided that the Book Value of each asset of the
Company shall be adjusted as of the date hereof pursuant to Treasury Regulation
Section 1.704-1(b)(2)(iv)(f) in a manner determined by the Managing Member such
that the aggregate Book Value of the Company's assets (net of the Company's
liabilities) as of such date is equal to the aggregate initial Capital Account
balances of the members (immediately after the Members' actual or deemed Capital
Contributions pursuant to Section 3.3).

         "Capital Account" has the meaning given that term in Section 4.1.

         "Capital Contribution" means the aggregate contributions made by a
Member to the Company pursuant to Article III as of the date in question, as
shown opposite such Member's name on Schedule A, as the same may be amended from
time to time.

         "Certificate" has the meaning given that term in the Preamble.

         "Certificated Interests" has the meaning given that term in Section
10.5.

         "Common Unit" means a Unit representing a fractional part of the
Membership Interests of the Members and having the rights and obligations
specified with respect to Common Units in this Agreement.

         "Code" means the Internal Revenue Code of 1986 and any successor
statute, as amended from time to time.

         "Company" means Aavid Thermalloy SW, LLC, from and after its formation
as a Delaware limited liability company pursuant to the Certificate.

         "Company Minimum Gain" has the meaning set forth for "Partnership
minimum gain" in Treasury Regulation Section 1.704-2(d).

         "Economic Interest" means a Member's or Economic Owner's share of the
Company's net profits, net losses and distributions pursuant to this Agreement
and the Act, but shall not include any right to participate in the management or
affairs of the Company, including the right to vote on, consent to or otherwise
participate in any decision of the Members, or any right to receive information
concerning the business and affairs of the Company, in each case to the extent
provided for herein or otherwise required by the Act.

         "Economic Owner" means any owner of an Economic Interest who is not a
Member. No owner of an Economic Interest which is not a Member shall be deemed a
"member" (as that term is used in the Act) of the Company.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended
from time to time.


                                       2
<PAGE>

         "Fiscal Period" of the Company means the Fiscal Year or any portion
thereof for which determinations are being made pursuant to this Agreement.

         "Fiscal Quarter" of the Company means each calendar quarter ending
March 31, June 30, September 30 and December 31.

         "Fiscal Year" of the Company means the calendar year.

         "Incapacity" or "Incapacitated" means (a) with respect to a natural
person, the bankruptcy, death, incompetency or insanity of such individual and
(b) with respect to any other Person, the bankruptcy, liquidation, dissolution
or termination of such Person.

         "Losses" means items of Company loss and deduction determined according
to Section 4.2.

         "Managing Member" has the meaning given to that term in Section 6.1.

         "Member" means the initial Members and each Person who is hereafter
admitted as a Member in accordance with the terms of this Agreement and the Act.
The Members shall constitute the "members" (as that term is defined in the Act)
of the Company.

         "Member Minimum Gain" has the meaning set forth for "partner
nonrecourse debt minimum gain" in Treasury Regulation Section 1.704-2(i).

         "Member Nonrecourse Deductions" has the meaning set forth for "partner
nonrecourse deductions" in Treasury Regulation Section 1.704-2(i).

         "Membership Interest" means a Member's interest in the Company,
including such Member's Economic Interest and the right, if any, to participate
in the management of the business and affairs of the Company, including the
right, if any, to vote on, consent to or otherwise participate in any decision
or action of or by the Members and the right to receive information concerning
the business and affairs of the Company, in each case to the extent expressly
provided in this Agreement or otherwise required by the Act.

         "Net Losses" means for any Fiscal Period the excess, if any, of Losses
over Profits for such period, disregarding Losses and Profits specially
allocated pursuant to Section 5.4.

         "Net Profits" means for any Fiscal Period the excess, if any, of
Profits over Losses for such period, disregarding Profits and Losses specially
allocated pursuant to Section 5.4.

         "Officer" means each Person designated as an officer of the Company
pursuant to Section 6.2 for so long as such Person remains an officer pursuant
to the provisions of Section 6.2.


                                       3
<PAGE>

         "Person" means a natural person, partnership (whether general or
limited), limited liability company, trust, estate, association, corporation,
custodian, nominee or any other individual or entity in its own or any
representative capacity.

         "Profits" means items of Company income and gain determined according
to Section 4.2.

         "Securities Act" means the Securities Act of 1933, as amended from time
to time.

         "Tax Matters Member" has the meaning given to that term in Section 8.2.

         "Taxable Year" means the Company's taxable year ending December 31 (or
part thereof, in the case of the Company's last taxable year), or such other
year as is (i) required by Section 706 of the Code or (ii) determined by the
Managing Member.

         "Transfer" has the meaning given that term in Section 10.1.

         "Unit" means a Membership Interest of a Member in the Company
representing a fractional part of the Membership Interests of all Members and
shall include the Common Units; provided that any class of Units issued shall
have designations, preferences or special rights set forth in this Agreement and
the Membership Interest represented by such class of Units shall be determined
in accordance with such designations, preferences or special rights.

         Other terms defined in this Agreement have the meanings so given them.

         1.2 CONSTRUCTION. Whenever the context requires, the gender of all
words used in this Agreement includes the masculine, feminine and neuter and the
singular number includes the plural number and vice versa. All references to
Articles and Sections refer to articles and sections of this Agreement, and all
references to Schedules are to Schedules attached hereto, each of which is made
a part hereof for all purposes.

         1.3 INCLUDING. Reference in this Agreement to "including," "includes"
and "include" shall be deemed to be followed by "without limitation."


                            ARTICLE II - ORGANIZATION

         2.1 MERGER AND RIGHTS OF MEMBERS. Pursuant to a contribution by
Thermalloy, Inc., a Nevada corporation, of certain of its assets to the Company,
the Company issued to Thermalloy, Inc all of the Common Units of the Company.
Thermalloy, Inc. then contributed all of the Common Units of the Company to
Aavid Thermalloy, LLC in exchange for Common Units and Preferred Units of Aavid
Thermalloy, LLC. This Agreement is the Limited Liability Company Agreement of
the Company.

        The rights, powers, duties, obligations and liabilities of the Members
shall be determined pursuant to the Act and this Agreement. If there is a
conflict between the provisions of this



                                       4
<PAGE>

Agreement and the Act, the provisions of this Agreement shall control, except if
the conflict is with respect to a provision which would cause the Company not to
be taxed for federal income tax purposes as a partnership or a provision of the
Act that cannot be waived by agreement among the Members, in which case the
provisions of the Act shall control. If there is a conflict between this
Agreement and the Certificate, the provisions of the Certificate shall control.

         2.2 NAME. The name of the Company is "Aavid Thermalloy SW, LLC" and all
Company business shall be conducted in that name or in such other names that
comply with applicable law as the Managing Member may select from time to time.

         2.3 REGISTERED OFFICE; REGISTERED AGENT; PRINCIPAL OFFICE; OTHER
OFFICES. The registered office of the Company required by the Act to be
maintained in the State of Delaware shall be the office of the initial
registered agent named in the Certificate or such other office (which need not
be a place of business of the Company) as the Managing Member may designate from
time to time in the manner provided by law. The registered agent of the Company
in the State of Delaware shall be the initial registered agent named in the
Certificate or such other Person or Persons as the Managing Member may designate
from time to time in the manner provided by law. The principal office of the
Company shall be at such place as the Managing Member may designate from time to
time, which need not be in the State of Delaware, and the Company shall maintain
records there. The Company may have such other offices as the Managing Member
may designate from time to time.

         2.4 PURPOSES. The nature of the business or purposes to be conducted or
promoted by the Company is to engage in any lawful act or activity for which
limited liability companies may be organized under the Act. The Company may
engage in any and all activities necessary, desirable or incidental to the
accomplishment of the foregoing. Notwithstanding anything herein to the
contrary, nothing set forth herein shall be construed as authorizing the Company
to possess any purpose or power, or to do any act or thing, forbidden by law to
a limited liability company organized under the laws of the State of Delaware.

         2.5 POWERS OF THE COMPANY.

                  (a) POWER AND AUTHORITY. Subject to the provisions of this
         Agreement, the Company shall have the power and authority to take any
         and all actions necessary, appropriate, proper, advisable, convenient
         or incidental to or for the furtherance of the purposes set forth in
         Section 2.4, including the power:

                           (i) to conduct its business, carry on its operations
                  and have and exercise the powers granted to a limited
                  liability company by the Act in any state, territory, district
                  or possession of the United States, or in any foreign country
                  that may be necessary, convenient or incidental to the
                  accomplishment of the purpose of the Company;

                           (ii) to acquire by purchase, lease, contribution of
                  property or otherwise, own, hold, operate, maintain, finance,
                  refinance, improve,


                                       5
<PAGE>

                  lease, sell, convey, mortgage, transfer, demolish or dispose
                  of any real or personal property that may be necessary,
                  convenient or incidental to the accomplishment of the purpose
                  of the Company;

                           (iii) to enter into, perform and carry out contracts
                  of any kind, including contracts with any Member or any
                  Affiliate thereof, or any agent of the Company necessary to,
                  in connection with, convenient to or incidental to the
                  accomplishment of the purpose of the Company;

                           (iv) to purchase, take, receive, subscribe for or
                  otherwise acquire, own, hold, vote, use, employ, sell,
                  mortgage, lend, pledge, or otherwise dispose of, and otherwise
                  use and deal in and with, shares or other interests in or
                  obligations of domestic or foreign corporations, associations,
                  general or limited partnerships (including the power to be
                  admitted as a partner thereof and to exercise the rights and
                  perform the duties created thereby), trusts, limited liability
                  companies (including the power to be admitted as a member or
                  appointed as a manager thereof and to exercise the rights and
                  perform the duties created thereby) or individuals or direct
                  or indirect obligations of the United States or of any
                  government, state, territory, governmental district or
                  municipality or of any instrumentality of any of them;

                           (v) to lend money for any proper purpose, to invest
                  and reinvest its funds and to take and hold real and personal
                  property for the payment of funds so loaned or invested;

                           (vi) to sue and be sued, complain and defend, and
                  participate in administrative or other proceedings, in its
                  name;

                           (vii) to appoint employees and agents of the Company
                  and define their duties and fix their compensation;

                           (viii) to indemnify any Person in accordance with the
                  Act and to obtain any and all types of insurance;

                           (ix) to cease its activities and cancel its
                  Certificate;

                           (x) to negotiate, enter into, renegotiate, extend,
                  renew, terminate, modify, amend, waive, execute, acknowledge
                  or take any other action with respect to any lease, contract
                  or security agreement in respect of any assets of the Company;

                           (xi) to borrow money and issue evidences of
                  indebtedness and guarantee indebtedness (whether of the
                  Company or any of its subsidiaries), and to secure the same by
                  a mortgage, pledge or other lien on the assets of the Company;


                                       6
<PAGE>

                           (xii) to pay, collect, compromise, litigate,
                  arbitrate or otherwise adjust or settle any and all other
                  claims or demands of or against the Company or to hold such
                  proceeds against the payment of contingent liabilities; and

                           (xiii) to make, execute, acknowledge and file any and
                  all documents or instruments necessary, convenient or
                  incidental to the accomplishment of the purpose of the
                  Company.

                  (b) MANAGING MEMBER. Subject to the provisions of this
         Agreement, (i) the Company, and the Managing Member on behalf of the
         Company, may enter into and perform any and all documents, agreements
         and instruments contemplated hereby, all without any further act, vote
         or approval of any Member and (ii) the Managing Member may authorize
         any Person (including any Member or Officer) to enter into and perform
         any document on behalf of the Company.

                   (c) MERGER. Subject to the provisions of this Agreement and
         the Merger Agreement, the Company may, with approval of the Managing
         Member and without the need for any further act, vote or approval of
         any Member, merge with, or consolidate into, another limited liability
         company (organized under the laws of Delaware or any other state), a
         corporation (organized under the laws of Delaware or any other state)
         or other business entity (as defined in Section 18-209(a) of the Act),
         regardless of whether the Company is the survivor of such merger or
         consolidation.

         2.6 FOREIGN QUALIFICATION. The Managing Member shall cause the Company
to comply with all requirements necessary to qualify the Company as a foreign
limited liability company in any jurisdiction in which the Company owns property
or transacts business to the extent, in the reasonable judgment of the Managing
Member, such qualification or registration is necessary or advisable for the
protection of the limited liability of the Members or to permit the Company
lawfully to own property or transact business. The Managing Member may and, at
the request of the Managing Member or any officer, each Member shall, execute,
acknowledge, swear to and deliver any or all certificates and other instruments
conforming with this Agreement that are necessary or appropriate to qualify,
continue or terminate the Company as a foreign limited liability company in all
such jurisdictions in which the Company may conduct business.

         2.8 NO STATE-LAW PARTNERSHIP. The Members intend that the Company shall
not be a partnership (including, without limitation, a limited partnership) or
joint venture, and that no Member, Economic Owner or Officer shall be a partner
or joint venturer of any other Member, Economic Owner or Officer, for any
purposes other than federal and, if applicable, state tax purposes, and this
Agreement shall not be construed to the contrary. The Members intend that the
Company shall be treated as a partnership for federal and, if applicable, state
income tax purposes, and each Member and the Company shall file all tax


                                       7
<PAGE>

returns and shall otherwise take all tax and financial reporting positions in a
manner consistent with such treatment.

      ARTICLE III - MEMBERSHIP; CAPITAL CONTRIBUTIONS; ADDITIONAL INTERESTS

         3.1 MEMBERS.

                  (a) NAMES, ETC. Subject to the following sentence, the name,
         residence, business or mailing address, Capital Contribution and the
         Units of the Members shall be set forth on Schedule A, as such Schedule
         shall be amended from time to time in accordance with the terms of this
         Agreement. Any reference in this Agreement to Schedule A shall be
         deemed to be a reference to Schedule A as amended and in effect from
         time to time. Each Person listed on Schedule A, upon (i) his or its
         execution of this Agreement or counterpart thereof and (ii) receipt (or
         deemed receipt) of such Person's Capital Contribution as set forth on
         Schedule A, is hereby admitted to the Company as a Member of the
         Company.

                  (b) CAPITAL CONTRIBUTIONS; LOANS BY MEMBERS. No Member, as
         such, shall be required to lend any funds to the Company or to make any
         additional contribution of capital to the Company, except as otherwise
         required by applicable law or by this Agreement. Any Member may, with
         the approval of the Managing Member, make loans to the Company, and any
         loan by a Member to the Company shall not be considered to be a Capital
         Contribution. Each Member shall be required to make additional Capital
         Contributions only at such times and in such amounts as may be approved
         by the Members unanimously. The obligations of Members to make
         additional Capital Contributions and their liability to the Company and
         other Members with respect thereto shall not confer any rights on any
         third parties. Unless otherwise determined by the Members unanimously,
         all additional Capital Contributions shall be made in proportion to the
         number of Common Units held by each of the Members.

                  (c) REPRESENTATIONS AND WARRANTIES OF MEMBERS. Each Member
         hereby represents and warrants to and acknowledges with the Company
         that: (i) such Member is acquiring interests in the Company for
         investment only and not with a view to, or for resale in connection
         with, any distribution to the public or public offering thereof; (ii)
         the interests in the Company have not been registered under the
         securities laws of any jurisdiction and cannot be disposed of unless
         they are subsequently registered and/or qualified under applicable
         securities laws and the provisions of this Agreement have been complied
         with; (iii) the execution, delivery and performance of this Agreement
         have been duly authorized by such Member and do not require such Member
         to obtain any consent or approval that has not been obtained and do not
         contravene or result in a default under any provision of any law or
         regulation applicable to such Member or other governing documents or
         any agreement or instrument to which such Member is a party or by which
         such Member is bound and (iv) this


                                       8
<PAGE>

         Agreement is valid, binding and enforceable against such Member in
         accordance with its terms.

         3.2 NO LIABILITY OF MEMBERS.

                  (a) NO LIABILITY. Except as otherwise required by applicable
         law and as expressly set forth in this Agreement, no Member shall have
         any personal liability whatever in such Member's capacity as a Member,
         whether to the Company, to any of the other Members, to the creditors
         of the Company or to any other third party, for the debts, liabilities,
         commitments or any other obligations of the Company or for any losses
         of the Company. Each Member shall be liable only to make such Member's
         Capital Contribution to the Company and the other payments provided
         expressly herein.

                  (b) RETURN OF DISTRIBUTIONS. In accordance with the Act and
         the laws of the State of Delaware, a member of a limited liability
         company may, under certain circumstances, be required to return amounts
         previously distributed to such Member. It is the intent of the Members
         that no distribution to any Member pursuant to Article V hereof shall
         be deemed a return of money or other property paid or distributed in
         violation of the Act. A Member receiving the payment of any such money
         or distribution of any such property shall not be required to return to
         any Person any such money or property. However, if any court of
         competent jurisdiction holds that, notwithstanding the provisions of
         this Agreement, any Member is obligated to make any such payment, such
         obligation shall be the obligation of such Member and not of any other
         Member.

         3.3 INITIAL CAPITAL CONTRIBUTIONS. Each Member has made a Capital
Contribution to the Company in cash, property, assets or evidence of
indebtedness in the amount set forth opposite such Member's name on Schedule A
hereto. Upon receipt of the Capital Contribution set forth opposite such
Member's name on Schedule A, each Member shall be deemed to own the number of
Common Units set forth opposite such Member's name on Schedule A.

         3.4 ISSUANCE OF ADDITIONAL INTERESTS; ADDITIONAL MEMBERS.

                  (a) ADDITIONAL INTERESTS. Subject to Section 10.7, the
         Managing Member shall have the right to cause the Company to issue or
         sell to any Person (including Members and Affiliates of Members) any of
         the following (which for purposes of this Agreement shall be
         "Additional Interests"): (i) additional Membership Interests or other
         interests in the Company (including new classes or series thereof
         having different rights); (ii) obligations, evidences of indebtedness
         or other securities or interests convertible into or exchangeable for
         Membership Interests or other interests in the Company; and (iii)
         warrants, options or other rights to purchase or otherwise acquire
         Membership Interests or other interests in the Company. The Managing
         Member shall determine the terms and conditions governing the issuance
         of such Additional Interests,


                                       9
<PAGE>

         including the number and designation of such Additional Interests, the
         preference (with respect to distributions, in liquidation or otherwise)
         over any other Membership Interests and any required contributions in
         connection therewith.

                  (b) ADDITIONAL MEMBERS AND INTERESTS. In order for a Person to
         be admitted as a Member of the Company with respect to an Additional
         Interest:

                           (i) such Person shall have delivered to the Company a
                  written undertaking to be bound by the terms and conditions of
                  this Agreement and shall have delivered such documents and
                  instruments as the Managing Member determines to be necessary
                  or appropriate in connection with the issuance of such
                  Additional Interest to such Person or to effect such Person's
                  admission as a Member; and (ii) the Managing Member or the
                  Secretary of the Company shall amend Schedule A without the
                  further vote, act or consent of any other Person to reflect
                  such new Person as a Member. Upon the amendment of Schedule A,
                  such Person shall be deemed to have been admitted as a Member
                  and shall be listed as such on the books and records of the
                  Company and thereupon shall be issued his or its Membership
                  Interest, including any Economic Interest that corresponds to
                  and is part of such Membership Interest. If an Additional
                  Interest is issued to an existing Member, the Managing Member
                  or the Secretary of the Company shall amend Schedule A without
                  the further vote, act or consent of any other Person to
                  reflect the issuance of such Additional Interest and, upon the
                  amendment of such Schedule A, such Member shall be issued his
                  or its Additional Interest, including any Economic Interest
                  that corresponds to and is part of such Additional Interest.

         3.5 CERTIFICATION OF UNITS. The Company shall issue certificates to the
Members representing the Membership Interest held by each Member (the
"Certificated Interests"). The Members agree that the Certificated Interests
shall be deemed to be securities as defined in the Uniform Commercial Code, and
any pledge of or grant of a security interest in any Certificated Interests
shall be subject to the provisions of the Uniform Commercial Code.


                                       10
<PAGE>

                          ARTICLE IV - CAPITAL ACCOUNTS

4.1 ESTABLISHMENT AND DETERMINATION OF CAPITAL ACCOUNTS. A capital account
("Capital Account") shall be established for each Member and Economic Owner on
the books of the Company initially reflecting an amount equal to such Member's
or Economic Owner's initial Capital Contribution pursuant to Section 3.3. Each
Member's and Economic Owner's Capital Account shall be (a) increased by any
additional Capital Contributions made by such Member or Economic Owner pursuant
to the terms of this Agreement and such Member's or Economic Owner's share of
items of income and gain allocated to such Member or Economic Owner pursuant to
Article V, (b) decreased by such Member's or Economic Owner's share of items of
loss, deduction and expense allocated to such Member or Economic Owner pursuant
to Article V and any distributions to such Member or Economic Owner of cash or
the fair market value of any other property (net of liabilities assumed by such
Member or Economic Owner and liabilities to which such property is subject)
distributed to such Member or Economic Owner and (c) adjusted as otherwise
required by the Code and the regulations thereunder, including but not limited
to, the rules of Treasury Regulation Section 1.704-1(b)(2)(iv). Any references
in this Agreement to the Capital Account of a Member or an Economic Owner shall
be deemed to refer to such Capital Account as the same may be increased or
decreased from time to time as set forth above.

         4.2 COMPUTATION OF AMOUNTS. For purposes of computing the amount of any
item of Company income, gain, loss or deduction to be allocated pursuant to
Article IV and to be reflected in the Capital Accounts, the determination,
recognition and classification of any such item shall be the same as its
determination, recognition and classification for federal income tax purposes
(including any method of depreciation, cost recovery or amortization used for
this purpose), provided that:

                  (a) The computation of all items of income, gain, loss and
         deduction shall include tax-exempt income and those items described in
         Treasury Regulation Section 1.704-1(b)(2)(iv)(i), without regard to the
         fact that such items are not includable in gross income or are not
         deductible for federal income tax purposes.

                  (b) If the Book Value of any Company property is adjusted
         pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(e) or (f),
         the amount of such adjustment shall be taken into account as gain or
         loss from the disposition of such property.

                  (c) Items of income, gain, loss or deduction attributable to
         the disposition of Company property having a Book Value that differs
         from its adjusted basis for tax purposes shall be computed by reference
         to the Book Value of such property.

                  (d) Items of depreciation, amortization and other cost
         recovery deductions with respect to Company property having a Book
         Value that differs


                                       11
<PAGE>

         from its adjusted basis for tax purposes shall be computed by reference
         to the property's Book Value in accordance with Treasury Regulation
         Section 1.704-1(b)(2)(iv)(g).

                  (e) To the extent an adjustment to the adjusted tax basis of
         any Company asset pursuant to Code Sections 732(d), 734(b) or 743(b) is
         required, pursuant to Treasury Regulation Section 1.704-1(b)(2)(iv)(m),
         to be taken into account in determining Capital Accounts, the amount of
         such adjustment to the Capital Accounts shall be treated as an item of
         gain (if the adjustment increases the basis of the asset) or loss (if
         the adjustment decreases such basis).

         4.3 NEGATIVE CAPITAL ACCOUNTS. No Member or Economic Owner shall be
required to pay to the Company or any other Member or Economic Owner any deficit
or negative balance which may exist from time to time in such Member's or
Economic Owner's Capital Account.

         4.4 COMPANY CAPITAL. No Member or Economic Owner shall be paid interest
on any Capital Contribution to the Company or on such Member's or Economic
Owner's Capital Account, and no Member or Economic Owner shall have any right
(a) to demand the return of such Member's or Economic Owner's Capital
Contribution or any other distribution from the Company (whether upon
resignation, withdrawal or otherwise), except upon dissolution of the Company
pursuant to Article XI hereof or (b) to cause a partition of the Company's
assets.

          ARTICLE V - DISTRIBUTIONS; ALLOCATIONS OF PROFITS AND LOSSES

         5.1 GENERALLY. Subject to the provisions of Section 18-607 of the Act
and Section 5.5, the Managing Member shall have sole discretion regarding the
amounts and timing of distributions to Members and Economic Owner, in each case
subject to the retention and establishment of reserves of, or payment to third
parties of, such funds as it deems necessary with respect to the reasonable
business needs of the Company which shall include the payment or the making of
provision for the payment when due of the Company's obligations, including the
payment of any management or administrative fees and expenses or any other
obligations.

         5.2 DISTRIBUTIONS. Subject to Section 5.5, distributions to be made on
any date shall be made to the holders of Common Units in proportion to their
ownership of Common Units.

         5.3 ALLOCATION OF PROFITS AND LOSSES.

                  (a) NET PROFITS. For each Fiscal Period of the Company, after
         adjusting each Member's Capital Account for all Capital Contributions
         and distributions during such Fiscal Period and all special allocations
         pursuant to Section 5.4 with respect to such Fiscal Period, all Net
         Profits shall be allocated


                                       12
<PAGE>

         to the Capital Account of each Member and Economic Owner, pro rata, in
         proportion to the number of Common Units held.

                           (b) NET LOSSES. For each Fiscal Period of the
         Company, after adjusting each Member's Capital Account for all Capital
         Contributions and distributions during such Fiscal Period and all
         special allocations pursuant to Section 5.4 with respect to such Fiscal
         Period, all Net Losses shall be allocated to the Capital Account of
         each Member and Economic Owner, pro rata in accordance with the number
         of Common Units held.

         5.4 REGULATORY AND SPECIAL ALLOCATIONS. Notwithstanding the provisions
of Section 5.3:

                  (a) COMPANY MINIMUM GAIN. If there is a net decrease in
         Company Minimum Gain during any Taxable Year, each Member and Economic
         Owner shall be specially allocated Profits for such Taxable Year (and,
         if necessary, subsequent Taxable Years) in an amount equal to such
         Member's and Economic Owner's share of the net decrease in Company
         Minimum Gain, determined in accordance with Treasury Regulation Section
         1.704-2(g). The items to be so allocated shall be determined in
         accordance with Treasury Regulation Sections 1.704-2(f)(6) and
         1.704-2(j)(2). This paragraph is intended to comply with the minimum
         gain chargeback requirement in Treasury Regulation Section 1.704-2(f)
         and shall be interpreted consistently therewith.

                  (b) NONRECOURSE DEDUCTIONS. Member Nonrecourse Deductions
         shall be allocated in the manner required by Treasury Regulation
         Section 1.704-2(i). Except as otherwise provided in Treasury Regulation
         Section 1.704-2(i)(4), if there is a net decrease in Member Minimum
         Gain during any Taxable Year, each Member and Economic Owner that has a
         share of such Member Minimum Gain shall be specially allocated Profits
         for such Taxable Year (and, if necessary, subsequent Taxable Years) in
         an amount equal to that Member's and Economic Owner's share of the net
         decrease in Member Minimum Gain. Items to be allocated pursuant to this
         paragraph shall be determined in accordance with Treasury Regulation
         Sections 1.704-2(i)(4) and 1.704-2(j)(2). This paragraph is intended to
         comply with the minimum gain chargeback requirements in Treasury
         Regulation Section 1.704-2(i)(4) and shall be interpreted consistently
         therewith.

                  (c) QUALIFIED INCOME OFFSET. If any Member or Economic Owner
         unexpectedly receives any adjustments, allocations or distributions
         described in Treasury Regulation Section 1.704-1(b)(2)(ii)(d)(4), (5)
         or (6), Profits shall be specially allocated to such Member or Economic
         Owner in an amount and manner sufficient to eliminate the adjusted
         capital account deficit (determined according to Treasury Regulation
         Section 1.704-1(b)(2)(ii)(d)) created by such adjustments, allocations
         or distributions as quickly as possible. This paragraph is intended to
         comply with the qualified income offset requirement in Treasury



                                       13
<PAGE>

         Regulation Section 1.704-1(b)(2)(ii)(d) and shall be interpreted
         consistently therewith.

                  (d) REGULATORY ALLOCATIONS. The allocations set forth in
         paragraphs (a), (b) and (c) above (the "Regulatory Allocations") are
         intended to comply with certain requirements of the Treasury
         Regulations under Code Section 704. Notwithstanding any other
         provisions of this Article V (other than the Regulatory Allocations),
         the Regulatory Allocations shall be taken into account in allocating
         Profits and Losses among Members and Economic Owners so that, to the
         extent possible, the net amount of such allocations of Profits and
         Losses and other items and the Regulatory Allocations (including
         Regulatory Allocations that, although not yet made, are expected to be
         made in the future) to each Member and Economic Owner shall be equal to
         the net amount that would have been allocated to such Member or
         Economic Owner if the Regulatory Allocations had not occurred.

         5.5 TAX DISTRIBUTIONS.

         (a) QUARTERLY DISTRIBUTIONS. Notwithstanding Sections 5.1 and 5.2
above, so long as the Managing Member has not determined in good faith that such
distribution would be prohibited or create a default or event of default under
the Act or any financing agreement to which the Company or its Members is
subject, then (i) at least ten business days before each date prescribed by the
Code for calendar year corporations to pay quarterly installments of estimated
tax, the Company shall distribute to the Members and Economic Owners an amount
of cash equal to the excess of (x) the Quarterly Estimated Tax Amount for the
quarter of the Taxable Year with respect to which such distribution is being
made over (y) the amount of Distributions (if any) previously made pursuant to
Section 5.2 during such quarter; (ii) if the aggregate amount of such quarterly
distributions with respect to any Taxable Year is less than the Company's Tax
Amount for such Taxable Year, the Company shall distribute an amount of cash
equal to the balance of such Tax Amount ("Shortfall Distributions"); and (iii)
the Company shall use its best efforts to make such Shortfall Distributions at,
on or before the date prescribed by the Code (without extensions) for calendar
year corporations to file federal income tax returns. Distributions pursuant to
this Section 5.5 shall be made among the Members and Economic Owners in the same
proportion that the Company's taxable income for the Taxable Year is allocated
among the Members and Economic Owners, as determined by the Managing Member.
Distributions pursuant to this Section 5.5 shall be treated as advance
distributions (and shall be offset against future distributions to such Member
or Economic Owner) pursuant to Section 5.2(a), (b) or (c), as appropriate. If
the aggregate amount of such distributions under this Section 5.5 with respect
to any Taxable Year exceeds a Member's or Economic Owner's share of the
Company's Tax Amount for such Taxable Year, the Company's obligations to make
future distributions to such Member or Economic Owner pursuant to this Section
5.5 shall be reduced by the amount of such excess until such excess has been
fully deducted from such distributions.


                                       14
<PAGE>

                  (b) TAX AMOUNT. The Company's "Tax Amount" for a Taxable Year
         shall be the federal, state, and local income taxes which would be
         payable by the Company if the Company were taxed for such Taxable Year
         at the highest marginal federal, state and local corporate income tax
         rate applicable to any Member on the Company's taxable income for the
         Taxable Year (computed as if the Company had elected to carry forward
         all loss and credit carryovers, taking into account the character of
         any loss and credit carry forward as a capital or ordinary loss). The
         amounts in respect of tax withholding on payments to or from the
         Company for which Members or Economic Owners (or owners directly or
         indirectly of such Members or Economic Owners) are credited under
         applicable tax law shall be credited against payments of the Tax Amount
         to such Members or Economic Owners. The Company's Tax Amount shall be
         determined initially by the Managing Member on the basis of figures set
         forth on IRS Form 1065 filed by the Company and the similar state or
         local forms filed by the Company but shall be subject to subsequent
         adjustment pursuant to audit, litigation, settlement, amended return,
         or the like.

                  (c) ESTIMATED TAX AMOUNT. The Company's "Estimated Tax Amount"
         for a Taxable Year (or Fiscal Period) shall be the Company's Tax Amount
         for such Taxable Year (or Fiscal Period) as estimated from time to time
         by the Managing Member. In making such estimate, the Managing Member
         shall take into account amounts shown on IRS Form 1065 filed by the
         Company and similar state or local forms filed by the Company for the
         preceding taxable year and other adjustments as in the reasonable
         business judgment of the Managing Member are necessary or appropriate
         to reflect the estimated operations of the Company for the Taxable Year
         (or Fiscal Period). The Company's "Quarterly Estimated Tax Amount" for
         any quarter of a Taxable Year shall be the excess of (x) the product of
         (I) 1/4 in the case of the first quarter of the Taxable Year, 1/2 in
         the case of the second quarter of the Taxable Year, 3/4 in the case of
         the third quarter of the Taxable Year and 1 in the case of the fourth
         quarter of the Taxable Year and (II) the Company's Estimated Tax Amount
         for such Taxable Year over (y) all prior distributions of Quarterly
         Estimated Tax Amounts for such Taxable Year.

         5.6 TAX ALLOCATIONS: CODE SECTION 704(C).

                  (a) ALLOCATIONS. The income, gains, losses, deductions and
         expenses of the Company shall be allocated, for federal, state and
         local income tax purposes, among the Members and Economic Owners in
         accordance with the allocation of such income, gains, losses,
         deductions and expenses among the Members and Economic Owners for
         computing their Capital Accounts, except that if any such allocation is
         not permitted by the Code or other applicable law, the Company's
         subsequent income, gains, losses, deductions and expenses shall be
         allocated among the Members and Economic Owners for tax purposes to the
         extent permitted by the Code and other applicable law, so as to reflect
         as nearly as possible the allocation set forth herein in computing
         their Capital Accounts.


                                       15
<PAGE>

                  (b) CONTRIBUTED PROPERTY. In accordance with Code Section
         704(c) and the Treasury Regulations thereunder, income, gain, loss,
         deduction and expense with respect to any property contributed to the
         capital of the Company shall, solely for tax purposes, be allocated
         among the Members and Economic Owners so as to take account of any
         variation between the adjusted basis of such property to the Company
         for federal income tax purposes and its fair market value at the time
         of contribution under the curative allocation method described in
         Treas. Reg. Section 1.704-3(c).

                  (c) ADJUSTED BOOK VALUE. If the Book Value of any Company
         asset is adjusted pursuant to Treasury Regulation Section
         1.704-1(b)(2)(iv)(f) as provided in the definition of Book Value,
         subsequent allocations of items of taxable income, gain, loss,
         deduction and expense with respect to such asset shall take account of
         any variation between the adjusted basis of such asset for federal
         income tax purposes and its Book Value in the same manner as under Code
         Section 704(c).

                  (d) TAX CREDITS. Allocations of tax credit, tax credit
         recapture, and any items related thereto shall be allocated to the
         Members and Economic Owners according to their interests in such items
         as determined by the Managing Member taking into account the principles
         of Treasury Regulation Section 1.704-1(b)(4)(ii).

                  (e) TAX ELECTIONS. Any elections or other decisions relating
         to such allocations shall be made by the Managing Member in any manner
         that reasonably reflects the purpose and intent of this Agreement.
         Allocations pursuant to this Section 5.6 are solely for purposes of
         federal, state and local taxes and shall not affect, or in any way be
         taken into account in computing, any Member's or Economic Owner's
         Capital Account or share of profits, losses, other items or
         distributions pursuant to any provisions of this Agreement.

                  [(f) EXCESS NONRECOURSE LIABILITIES. For purposes of
         determining the Members and Economic Owners' shares of excess
         nonrecourse liabilities under Treasury Regulation Section 1.752-3, the
         Members' and Economic Owners' percentage interests in Company profits
         shall, if any Preferred Units are outstanding, be equal to their
         percentage interests in Net Profits allocable pursuant to Section
         5.3(a)(iii).]


                                       16
<PAGE>

                             ARTICLE VI - MANAGEMENT

         6.1 THE MANAGING MEMBER; DELEGATION OF AUTHORITY AND DUTIES.

                  (a) MEMBERS AND MANAGING MEMBER. Except as otherwise required
         by the Act, the business and affairs of the Company shall be managed by
         or under the direction of a "manager" (as that term is defined in the
         Act) who shall be a Member (the "Managing Member"). The Managing Member
         initially shall be Aavid Thermalloy, LLC. The Managing Member shall be
         selected by the holders of a majority of the Common Units. Except as
         otherwise expressly provided for in this Agreement, the Members hereby
         consent to the exercise by the Managing Member of all such powers and
         rights conferred on them by the Act with respect to the management and
         control of the Company. Notwithstanding the foregoing and except as
         explicitly set forth in this Agreement, if a vote, consent or approval
         of the Members is required by the Act or other applicable law with
         respect to any act to be taken by the Company or matter considered by
         the Managing Member, the Members agree that they shall be deemed to
         have consented to or approved such act or voted on such matter in
         accordance with the determination of the Managing Member on such act or
         matter. No Member, in his or its capacity as a Member, shall have any
         power to act for, sign for or do any act that would bind the Company.
         The Managing Member shall devote such time and effort to the affairs of
         the Company as he or it may deem appropriate for the oversight of the
         management and affairs of the Company.

                  (b) DELEGATION BY MANAGING MEMBER. The Managing Member shall
         have the power and authority to delegate to one or more other Persons
         the Managing Member's rights and powers to manage and control the
         business and affairs of the Company, including to delegate to agents
         and employees of a Member or the Company (including Officers), and to
         delegate by a written agreement with, or otherwise to, other Persons.
         The Managing Member may authorize any Person (including, without
         limitation, any Member or Officer) to enter into and perform under any
         document on behalf of the Company.

                  (c) RESIGNATION. The Managing Member may resign by delivering
         his or its written resignation to the Company. Such resignation shall
         be effective fourteen (14) business days following receipt of such
         resignation by the Company unless some later time is specified in such
         resignation.

                  (d) REMOVAL. The Members with the power to select the Managing
         Member may remove any Managing Member at any time.

                  (e) VACANCY. If a vacancy in the position of Managing Member
         should for any reason occur, a replacement Managing Member shall be
         appointed by the Members with the power to select the Managing Member.


                                       17
<PAGE>

                  (f) COMPENSATION. The Managing Member shall not be entitled to
         compensation from the Company in connection with its activities as
         Managing Member; provided that the foregoing shall not prevent the
         Managing Member from receiving reimbursement for out-of-pocket expenses
         incurred by the Managing Member on behalf of the Company, receiving
         distributions as a Member pursuant to this Agreement or otherwise
         receiving compensation from the Company for actions unrelated to its
         activities as Managing Member.

                  (g) COMMITTEES. The Managing Member may, from time to time,
         designate one or more committees. Any such committee, to the extent
         provided in the enabling resolution and until dissolved by the Managing
         Member, shall have and may exercise any or all of the authority of the
         Managing Member. At every meeting of any such committee, the presence
         of a majority of all the representatives thereof shall constitute a
         quorum, and the affirmative vote of a majority of the representatives
         present shall be necessary for the adoption of any resolution. The
         Managing Member may dissolve any committee at any time.

         6.2 OFFICERS.

                  (a) DESIGNATION AND APPOINTMENT. The Managing Member may, from
         time to time, employ and retain Persons as may be necessary or
         appropriate for the conduct of the Company's business, including
         employees, agents and other Persons (any of whom may be a Member) who
         may be designated as Officers of the Company, with titles including but
         not limited to "chief executive officer," "chairman," "president," vice
         president," "treasurer," "secretary," "general manager," "director" and
         "chief financial officer," as and to the extent authorized by the
         Managing Member. Any number of offices may be held by the same person.
         In its discretion, the Managing Member may choose not to fill any
         office for any period as it may deem advisable. Officers need not be
         residents of the State of Delaware or Members. Any Officers so
         designated shall have such authority and perform such duties as the
         Managing Member may, from time to time, delegate to them. The Managing
         Member may assign titles to particular Officers. Each Officer shall
         hold office until his successor shall be duly designated and shall
         qualify or until his death or until he shall resign or shall have been
         removed in the manner hereinafter provided. The salaries or other
         compensation, if any, of the Officers of the Company shall be fixed
         from time to time by the Managing Member.

                  (b) RESIGNATION/REMOVAL. Any Officer may resign as such at any
         time. Such resignation shall be made in writing and shall take effect
         at the time specified therein, or if no time is specified, at the time
         of its receipt by the Company. The acceptance of a resignation shall
         not be necessary to make it effective, unless expressly so provided in
         the resignation. Any Officer may be removed as such, either with or
         without cause at any time by the Managing


                                       18
<PAGE>

         Member. Designation of an Officer shall not of itself create any
         contractual or employment rights.

                  (c) DUTIES OF OFFICERS GENERALLY. The Officers, in the
         performance of their duties as such, shall owe to the Company duties of
         loyalty and due care of the type owed by the officers of a corporation
         to such corporation and its stockholders under the laws of the State of
         Delaware.

                  (d) CHIEF EXECUTIVE OFFICER. Subject to the powers of the
         Managing Member, the Chief Executive Officer of the Company shall be in
         general and active charge of the entire business and affairs of the
         Company, and shall be its Chief Executive Officer and chief policy
         making Officer.

                  (e) CHIEF FINANCIAL OFFICER. The chief financial officer, if
         any, shall keep and maintain, or cause to be kept and maintained,
         adequate and correct books and records of accounts of the properties
         and business transactions of the Company, including accounts of its
         assets, liabilities, receipts, disbursements, gains, losses, capital
         and Units. The chief financial officer shall have the custody of the
         funds and securities of the Company, and shall keep full and accurate
         accounts of receipts and disbursements in books belonging to the
         Company, and shall deposit all moneys and other valuable effects in the
         name and to the credit of the Company in such depositories as may be
         designated by the Managing Member. The chief financial officer shall
         have such other powers and perform such other duties as may from time
         to time be prescribed by the chief executive officer or the Managing
         Member.

                  ARTICLE VII - EXCULPATION AND INDEMNIFICATION

         7.1 PERFORMANCE OF DUTIES; NO LIABILITY OF MEMBER AND OFFICERS. No
Member (including the Managing Member) shall have any duty to the Company or any
Member of the Company except as expressly set forth herein or in other written
agreements. No Member (including the Managing Member) or Officer of the Company
shall be liable to the Company or to any Member for any loss or damage sustained
by the Company or to any Member, unless the loss or damage shall have been the
result of gross negligence, fraud or intentional misconduct by the Member
(including the Managing Member) or Officer in question or breach of such
Person's duties pursuant to this Agreement. In performing such Person's duties,
each such Person shall be entitled to rely in good faith on the provisions of
this Agreement and on information, opinions, reports or statements (including
financial statements and information, opinions, reports or statements as to the
value or amount of the assets, liabilities, profits or losses of the Company or
any facts pertinent to the existence and amount of assets from which
distributions to Members might properly be paid) of the following other Persons
or groups: one or more Officers or employees of the Company; any attorney,
independent accountant, appraiser or other expert or professional employed or
engaged by or on behalf of the Company, the Managing Member or any committee of
the Managing Member; or any other Person who has been selected with reasonable
care by or on


                                       19
<PAGE>

behalf of the Company, the Managing Member or any committee of the Managing
Member in each case as to matters which such relying Person reasonably believes
to be within such other Person's competence. The preceding sentence shall in no
way limit any Person's right to rely on information to the extent provided in
Section 18-406 of the Act. No Member (including the Managing Member) or Officer
of the Company shall be personally liable under any judgment of a court, or in
any other manner, for any debt, obligation or liability of the Company, whether
that liability or obligation arises in contract, tort or otherwise, solely by
reason of being a Member or Officer of the Company or any combination of the
foregoing.

         7.2 COMPETING ACTIVITIES. Except as may otherwise be agreed in writing
and subject to the duties and obligations of the Managing Member and Officers to
the Company:

                  (a) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them, may engage or invest in, own and/or manage, independently or
         with others, any business activity of any type or description,
         including without limitation those that might be in direct or indirect
         competition with the Company;

                  (b) neither the Company nor any other Member shall have any
         right in or to any of such other ventures or activities or to the
         income or proceeds derived therefrom;

                  (c) neither the Members nor the officers, directors, security
         holders, partners, members, managers, agents, employees or Affiliates
         of any of them shall be obligated to present any investment opportunity
         or prospective economic advantage to the Company, even if the
         opportunity is of the character that, if presented to the Company,
         could be taken advantage of by the Company; and

                  (d) the Members and the officers, directors, security holders,
         partners, members, managers, agents, employees and Affiliates of each
         of them shall have the right to hold any investment opportunity or
         prospective economic advantage for their own account or to recommend
         such opportunity to Persons other than the Company.

         7.3 TRANSACTIONS BETWEEN THE COMPANY AND THE MEMBERS. Notwithstanding
that it may constitute a conflict of interest, the Members or their Affiliates
may engage in any transaction (including, without limitation, the purchase,
sale, lease or exchange of any property or the rendering of any service or the
establishment of any salary, other compensation or other terms of employment)
with the Company so long as such transaction is approved by the Managing Member,
or if such transaction is with the Managing Member or one of its Affiliates, the
written consent of all the disinterested Members. No Member shall be deemed by
reason of Section 6.1 to have approved any such transaction.


                                       20
<PAGE>

         7.4 INDEMNIFICATION. Each person who at any time shall be, or shall
have been, a Member, officer, employee or agent of the Company, or any person
who, while a Member, officer, employee or agent of the Company, is or was
serving at the request of the Company as a director, member, manager, officer,
partner, venturer, proprietor, trustee, employee, agent or similar functionary
of another Person, shall be entitled to indemnification as and to the fullest
extent permitted by the provisions of Delaware Law or any successor statutory
provisions, as from time to time amended. The foregoing right of indemnification
shall not be deemed exclusive of any other rights to which one to be indemnified
may be entitled as a matter of law or under this Agreement, any other agreement,
by vote of the Members or otherwise, both as to any action in an official
capacity and as to action in another capacity while holding such office. Any
repeal of this Section 7.4 shall be prospective only, and shall not adversely
affect any right of indemnification existing at the time of such repeal or
modification or thereafter arising as a result of acts or omissions prior to the
time of such repeal or modification.

         7.5 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS OTHER THAN
THOSE BY OR IN THE RIGHT OF THE COMPANY. Without limiting the provisions of
Section 7.4, subject the Section 7.7, the Company shall indemnify, to the full
extent not prohibited by law, any person who was or is a party or is threatened
to be made a party (including a witness) to any threatened, pending or completed
action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the Company) by reason
of the fact that he is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity, against expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement
actually and reasonably incurred by him in connection with such action, suit or
proceeding if he acted in good faith and in a manner he reasonably believed to
be in or not opposed to the best interests of the Company, and, with respect to
any criminal action or proceeding, had no reasonable cause to believe his
conduct was unlawful. The termination of any action, suit or proceeding by
judgment, order, settlement, conviction, or upon a plea of nolo contendere or
its equivalent, shall not, of itself, create a presumption that the person did
not act in good faith and in a manner which he reasonably believed to be in or
not opposed to the best interests of the Company, and, with respect to any
criminal action or proceeding, had reasonable cause to believe that his conduct
was unlawful.

         7.6 POWER TO INDEMNIFY IN ACTIONS, SUITS OR PROCEEDINGS BY OR IN THE
RIGHT OF THE COMPANY. Without limiting the provisions of Section 7.4, subject to
Section 7.7, the Company shall, to the full extent not prohibited by law,
indemnify any person who was or is a party or is threatened to be made a party
(including a witness) to any threatened, pending or completed action, suit or
proceeding by or in the right of the Company to procure a judgment in its favor
by reason of the fact that he is or was a Member, officer, employee or agent of
the Company, or is or was serving at the request of the Company as a director,
member, manager, officer, employee or agent of another entity against expenses
(including attorneys' fees)


                                       21
<PAGE>

actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Company; except that no indemnification shall be made in respect of any claim,
issue or matter as to which such person shall have been adjudged to be liable to
the Company unless and only to the extent that the court in which such action or
suit was brought shall determine upon application that, despite the adjudication
of liability but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses which the court
shall deem proper.

         7.7 AUTHORIZATION OF INDEMNIFICATION. Any indemnification under this
Article VII (unless ordered by a court) shall be made by the Company as
permitted by Delaware Law or as authorized in the specific case upon a
determination that indemnification is proper in the circumstances because it is
permitted under Delaware Law or the applicable standards of conduct set forth in
Section 7.5 or Section 7.6, as the case may be, have been met. Such
determination shall be made, in the case of any Member or officer, employee or
agent, (i) by a vote of the disinterested Members or (ii) if a majority of
Members are not disinterested, by independent legal counsel in a written
opinion. To the extent, however, that the Member, officer, employee or agent of
the Company has been successful on the merits or otherwise in defense of any
action, suit or proceeding described above, or in the defense of any claim,
issue or matter therein, he shall be indemnified against expenses (including
attorneys' fees) actually and reasonably incurred by him in connection
therewith, without the necessity of authorization in the specific case.

         7.8 GOOD FAITH DEFINED. For purposes of any determination under this
Article VII, a person shall be deemed to have acted in good faith and in a
manner he reasonably believed to be in or not opposed to the best interests of
the Company, or, with respect to any criminal action or proceeding, to have had
no reasonable cause to believe his conduct was unlawful, if his action is based
upon the records of the Company and upon such information, opinions, reports or
statements presented to the Company by any of the other Members, officers,
employees or committees of the Company or by any other person as to matters the
person seeking indemnification reasonably believes are within such other
person's professional or expert competence and who has been selected with
reasonable care by or on behalf of the Company, including information, opinions,
reports or statements as to the value and amount of assets, liabilities, profits
or losses of the Company or any other facts pertinent to the existence and
amount of assets from which distributions to the Members might properly be paid.
The provisions of this Section 7.8 shall not be deemed to be exclusive or to
limit in any way the circumstances in which a person may be deemed to have met
the applicable standards of conduct set forth in the provisions of Delaware Law,
or in Section 7.5 or Section 7.6, as the case may be.

         7.9 INDEMNIFICATION BY A COURT. Notwithstanding any contrary
determination in the specific case under Section 8.4, and notwithstanding the
absence of any determination thereunder, any Member, officer, employee or agent
may apply to


                                       22
<PAGE>

any court of competent jurisdiction for indemnification to the extent otherwise
permissible under Delaware Law or this Article VII. The basis of such
indemnification by a court shall be a determination by such court that
indemnification of the Member, officer, employee or agent is proper in the
circumstances because it is permitted under the provisions of the Delaware Law,
or the Member, officer, employee or agent has met the applicable standards of
conduct set forth in Section 7.5 or Section 7.6, as the case may be. Notice of
any application for indemnification pursuant to this Section 7.9 shall be given
to the Company promptly upon the filing of such application.

         7.10 ADVANCEMENT OR REIMBURSEMENT OF EXPENSES. The Company shall pay in
advance or reimburse expenses actually or reasonably incurred or anticipated by
such Member or officer in connection with his appearance as a witness or other
participation in a proceeding whether or not such Member or officer is a named
defendant or a respondent in the proceeding. To obtain indemnification or an
expense advance, the person requesting indemnification shall submit to the
Company a written request with such information as is reasonably available to
him. If the expense advance is to be paid prior to final disposition of the
proceeding, there shall be included a written statement of such person's good
faith belief that he has met the necessary standard of conduct under the
Delaware Law and an undertaking to repay any amount paid if it is ultimately
determined that those conduct requirements were not met.

         7.11 NONEXCLUSIVITY AND SURVIVAL OF INDEMNIFICATION. The
indemnification and advancement of expenses provided by, or granted pursuant to,
the other subsections of this Article VII shall not be deemed exclusive of any
other rights to which one seeking indemnification and advancement of expenses
may be entitled under this Agreement, any other agreement, by vote of Members or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, it being the policy of the Company
that indemnification of any person specified in this Article VII shall be made
to the fullest extent permitted by law. The provisions of this Article VII shall
not be deemed to preclude the indemnification of any person who is not specified
in this Article VII but whom the Company has the power or obligation to
indemnify under the provisions of the Delaware Act or otherwise.

         7.12 INSURANCE. The Company may purchase and maintain insurance on
behalf of any person who is or was a Member, officer, employee or agent of the
Company, or is or was serving at the request of the Company as a member,
manager, director, officer, employee or agent of an entity against any liability
asserted against him and incurred by him in any such capacity or arising out of
his status as such, whether or not the Company would have the power or the
obligation to indemnify him against such liability under the provisions of this
Article VII.

         7.13 SAVINGS CLAUSE. If this Article VII or any portion hereof shall be
invalidated on any ground by any court of competent jurisdiction, then the
Company shall nevertheless indemnify and hold harmless each Person indemnified
pursuant to this Article VII as to costs, charges and expenses (including
reasonable attorneys' fees), judgments, fines and


                                       23
<PAGE>

amounts paid in settlement with respect to any such proceeding, appeal, inquiry
or investigation to the full extent permitted by any applicable portion of this
Article VII that shall not have been invalidated and to the fullest extent
permitted by applicable law.

                              ARTICLE VIII - TAXES

         8.1 TAX RETURNS. The Company shall cause to be prepared and filed all
necessary federal, state and local income tax returns for the Company, and shall
make any elections the Managing Member may deem appropriate and in the best
interests of the Members. Each Member shall furnish to the Company all pertinent
information in its possession relating to Company operations that is necessary
to enable the Company's income tax returns to be prepared and filed.

         8.2 TAX MATTERS PARTNER. The Managing Member shall be the "tax matters
partner" of the Company pursuant to section 6231(a)(7) of the Code (the "Tax
Matters Member"). The Tax Matters Member shall take such action as may be
necessary to cause each other Member to become a "notice partner" within the
meaning of section 6223 of the Code. The Tax Matters Member is authorized to
represent the Company before the Internal Revenue Service and any other
governmental agency with jurisdiction, and to sign such consents and to enter
into settlements and other agreements with such agencies as the Managing Member
deems necessary or advisable.

                  ARTICLE IX - BOOKS, REPORTS AND COMPANY FUNDS

         9.1 MAINTENANCE OF BOOKS. The Company shall keep books and records of
accounts in accordance with U.S. generally accepted accounting principles and
shall keep minutes of the proceedings of its Members and each committee. The
Fiscal Year shall be the accounting year of the Company for financial reporting
purposes.

         9.2 MEMBER TAX INFORMATION. Within ninety (90) days after the end of
each Taxable Year, the Managing Member or Officers will cause to be delivered to
each Person who was a Member or Economic Owner at any time during such Taxable
Year a Form K-1 and such other information, if any, with respect to the Company
as may be necessary for the preparation of such Member's or Economic Owner's
federal, state and local income tax returns, including a statement showing such
Member's or Economic Owner's share of income, gain or loss, expense and credits
for such Taxable Year for federal income tax purposes. Any deficiency for taxes
imposed on any Member or Economic Owner (including penalties, additions to tax
or interest imposed with respect to such taxes) shall be paid by such Member or
Economic Owner, and if paid by the Company, shall be recoverable from such
Member or Economic Owner pursuant to Section 12.10; provided, however, that this
sentence shall not be construed to prevent the operation of Sections 5.5 or 5.2.


                                       24
<PAGE>

                     ARTICLE X - TRANSFERS AND OTHER EVENTS

         10.1 ASSIGNMENT BY MEMBERS. Each Member may sell, assign, transfer,
exchange, mortgage, pledge, grant a security interest in, or otherwise dispose
of or encumber (including by operation of law) all or any part of such Member's
Membership Interest (including any Units or other Economic Interest) (each such
event, a "Transfer"), provided that no such Transfer will be effective unless
and until the transferee shall have executed and delivered to the Company an
agreement in form and substance satisfactory to the Managing Member to be bound
by the provisions of this Agreement applicable to the Membership Interest
Transferred, and no such assignment shall relieve the assignor of its
obligations hereunder unless such assignee is admitted as a substitute Member
pursuant to Section 10.3.

         10.2 VOID ASSIGNMENT. Any Transfer by any Member in contravention of
this Agreement shall be void and ineffectual and shall not bind or be recognized
by the Company or any other party. In the event of any Transfer in contravention
of this Agreement, the purported transferee shall have no right to any profits,
losses or distributions of the Company or any other rights of a Member.

         10.3     SUBSTITUTED MEMBER.

                  (a) CONDITIONS. An assignee of any Units or other interests in
         the Company (or any portion thereof), in accordance with the provisions
         of this Article X, shall become a substituted Member entitled to all
         the rights of a Member with respect to such assigned interest if and
         only if (i) the assignor gives the assignee such right, (ii) the
         Managing Member has granted its prior written consent to such
         assignment and substitution, which consent may be withheld in the sole
         discretion of the Managing Member; (iii) the Managing Member has taken
         such action, if any, as may be necessary or required to maintain the
         status of the Company as a partnership for federal income tax purposes;
         and (iv) the assignee has agreed in writing to be bound by the
         provisions of this Agreement.

                  (b) RECORD HOLDER. The Company shall be entitled to treat the
         record owner of any Units or other interest in the Company as the
         absolute owner thereof and shall incur no liability for distributions
         of cash or other property made in good faith to such owner until such
         time as a written assignment of such Units or other interest in the
         Company, which assignment is consented to by the Managing Member (which
         consent may be withheld in the Managing Member's sole discretion), is
         permitted pursuant to the terms and conditions of Section 10.1 and this
         Section 10.3, has been received and accepted by the Managing Member and
         has been recorded on the books of the Company.

                  (c) SCHEDULE A. Upon the admission of a substituted Member,
         Schedule A attached hereto shall be amended to reflect the name,
         address and Units and other interests in the Company of such
         substituted Member and to eliminate the


                                       25
<PAGE>

         name and address of and other information relating to the assigning
         Member with regard to the assigned Units and other interests in the
         Company.

         10.4 EFFECT OF ASSIGNMENT. Following an assignment of an interest that
is permitted under this Article X, the transferee of such interest shall be
treated as having made all of the Capital Contributions in respect of, and
received all of the distributions received in respect of, such interest, shall
succeed to the Capital Account associated with such interest and shall receive
allocations and distributions under Articles V and XI in respect of such
interest as if such transferee were a Member.

         10.5 LEGEND. The Certificated Interests will bear the following legend:

         "THE INTEREST REPRESENTED BY THIS CERTIFICATE WAS ORIGINALLY ISSUED AS
         OF February 2, 2000, HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT
         OF 1933, AS AMENDED (THE "ACT"), AND MAY NOT BE SOLD OR TRANSFERRED IN
         THE ABSENCE OF AN EFFECTIVE REGISTRATION STATEMENT UNDER THE ACT OR AN
         EXEMPTION FROM REGISTRATION THEREUNDER. THE TRANSFER OF THE INTEREST
         REPRESENTED BY THIS CERTIFICATE IS SUBJECT TO THE CONDITIONS SPECIFIED
         IN A LIMITED LIABILITY COMPANY AGREEMENT, AS AMENDED, GOVERNING THE
         ISSUER (THE "COMPANY"), BY AND AMONG CERTAIN INVESTORS. A COPY OF SUCH
         CONDITIONS SHALL BE FURNISHED BY THE COMPANY TO THE HOLDER HEREOF UPON
         WRITTEN REQUEST AND WITHOUT CHARGE."

         10.6 TRANSFER FEES AND EXPENSES. The transferor and transferee of any
Membership Interest shall be jointly and severally obligated to reimburse the
Company for all reasonable expenses (including attorneys' fees and expenses) of
any Transfer or proposed Transfer of such interest, whether or not consummated.

         10.7 OTHER LIMITATIONS. In order to permit the Company to qualify for
the benefit of a "safe harbor" under Code Section 7704, notwithstanding anything
to the contrary in this Agreement, no Transfer shall be permitted or recognized
(within the meaning of Treasury Regulation Section 1.7704-1(d)) by the Company
or the Members if and to the extent that such Transfer would cause the Company
to have more than 100 partners (within the meaning of Treasury Regulation
Section 1.7704-1(h), including the look-through rule in Treasury Regulation
Section 1.7704-1(h)(3)).

         10.8 EFFECTIVE DATE. Any Transfer and any related admission of a Person
as a Member in compliance with this Article X shall be deemed effective on such
date that the transferee or successor in interest complies with the requirements
of this Agreement.

         10.9 EFFECT OF INCAPACITY. Except as otherwise provided herein, the
Incapacity of a Member shall not dissolve or terminate the Company. In the event
of such Incapacity, the executor, administrator, guardian, trustee or other
personal representative of the


                                       26
<PAGE>

Incapacitated Member shall be deemed to be the assignee of such Member's
Economic Interest and may, subject to the terms and conditions set forth in
Section 10.3, become a substituted Member.

              ARTICLE XI - DISSOLUTION, LIQUIDATION AND TERMINATION

         11.1 DISSOLUTION. The Company shall be dissolved and its affairs shall
be wound up on the unanimous vote of the Members or as otherwise provided under
the Delaware Act.

         11.2 LIQUIDATION AND TERMINATION. On dissolution of the Company, the
Managing Member or such other or additional Member or Members as designated by
the Managing Member shall act as liquidator(s). The liquidator(s) shall proceed
diligently to wind up the affairs of the Company and make final distributions as
provided herein and in the Act. The costs of liquidation shall be borne as a
Company expense. Until final distribution, the liquidator(s) shall continue to
operate the Company properties with all of the power and authority of Managing
Member and Members, subject to the power of the Managing Member to remove and
replace such liquidator(s). The steps to be accomplished by the liquidator(s)
are as follows:

                  (a) As promptly as possible after dissolution and again after
         final liquidation, the liquidator(s) shall cause a proper accounting to
         be made by a recognized firm of certified public accountants of the
         Company's assets, liabilities and operations through the last day of
         the calendar month in which the dissolution occurs or the final
         liquidation is completed, as applicable.

                  (b) The liquidator(s) shall pay, satisfy or discharge from
         Company funds all of the debts, liabilities and obligations of the
         Company (including, without limitation, all expenses incurred in
         liquidation) or otherwise make adequate provision for payment and
         discharge thereof (including, without limitation, the establishment of
         a cash fund for contingent liabilities in such amount and for such term
         as the liquidator may reasonably determine).

                  (c) After satisfying (whether by payment or reasonable
         provision for payment) the debts and liabilities of the Company to the
         extent required by law, including without limitation debts and
         liabilities to Members who are creditors of the Company to the extent
         permitted by law, the remaining assets shall be distributed to the
         Members in accordance with their positive Capital Account balances.

         Such liquidating distributions shall be made by the end of the
Company's taxable year in which the Company is liquidated, or, if later, within
ninety (90) days after the date of such liquidation. The liquidator(s) shall
cause only cash, evidences of indebtedness and other securities to be
distributed in any liquidation. The distribution of cash and/or property to a
Member in accordance with the provisions of this Section


                                       27
<PAGE>

11.2 constitutes a complete return to the Member of its Capital Contributions
and a complete distribution to the Member of its interest in the Company and all
the Company's property. To the extent that a Member returns funds to the
Company, it has no claim against any other Member for those funds.

         11.3 CANCELLATION OF CERTIFICATE. On completion of the distribution of
Company assets as provided herein, the Company is terminated, and shall file a
certificate of cancellation with the Secretary of State of the State of
Delaware, cancel any other filings made pursuant to Section 2.1 and take such
other actions as may be necessary to terminate the Company.

                 ARTICLE XII - GENERAL/MISCELLANEOUS PROVISIONS

         12.1 OFFSET. Whenever the Company is to pay any sum to any Member, any
amounts that Member owes to the Company may be deducted from that sum before
payment; provided that the full amount that would otherwise be distributed shall
be debited from the Member's Capital Account pursuant to Section 4.1.

         12.2 NOTICES. Except as expressly set forth to the contrary in this
Agreement, all notices, requests or consents provided for or permitted to be
given under this Agreement must be in writing and must be given either by
depositing that writing in the United States mail, addressed to the recipient,
postage paid, and registered or certified with return receipt requested or by
delivering that writing to the recipient in person, by courier, or by facsimile
transmission; and a notice, request, or consent given under this Agreement is
effective on receipt by the Person who receives it. All notices, requests and
consents to be sent to a Member must be sent to or made at the address (or
facsimile number) given for that Member on Schedule A, or such other address (or
facsimile number) as that Member may specify by notice to the other Members. Any
notice, request or consent to the Company or the Managing Member must be given
to the Managing Member or, if appointed, the Secretary of the Company at the
Company's chief executive offices. Whenever any notice is required to be given
by law or this Agreement, a written waiver thereof, signed by the Person
entitled to notice, whether before or after the time stated therein, shall be
deemed equivalent to the giving of such notice.

         12.3 ENTIRE AGREEMENT. This Agreement and other written agreements
among the Members of even date herewith constitute the entire agreement among
the Members relating to the Company and supersedes all prior contracts or
agreements with respect to the Company, whether oral or written.

         12.4 EFFECT OF WAIVER OR CONSENT. A waiver or consent, express or
implied, to or of any breach or default by any Person in the performance by that
Person of its obligations hereunder or with respect to the Company is not a
consent or waiver to or of any other breach or default in the performance by
that Person of the same or any other obligations of that Person hereunder or
with respect to the Company. Failure on the part of a Person to complain of any
act of any Person or to declare any Person in default hereunder or with respect
to the Company, irrespective of how long that failure continues, does not
constitute a waiver by


                                       28
<PAGE>

that Person of its rights with respect to that default until the applicable
statute-of-limitations period has run.

         12.5 AMENDMENT OR MODIFICATION. This Agreement and any provision hereof
may be amended or modified from time to time only by a written instrument
adopted by the Managing Member and may be amended only with the written consent
of the Managing Member; provided, however, that (a) except as otherwise
expressly provided herein, an amendment or modification (other than amendments
or modifications adding new classes of interests or issuing Additional
Interests) (x) reducing disproportionately a Member's Units or other interest in
profits or losses or in distributions, (y) increasing a Member's Capital
Contribution or (z) increasing any other obligation of a Member to the Company
in respect of any Membership Interest in a manner which is disproportionately
adverse to such Member relative to such obligations of other Members in respect
of Membership Interests of the same class or type, shall in each case be
effective only with that Member's consent or (b) an amendment or modification
reducing the required interest for any consent or vote in this Agreement shall
be effective only with the consent or vote of Members having the interest
theretofore required. Notwithstanding the preceding sentence, (i) the Managing
Member may amend and modify the provisions of this Agreement (including Article
V) and Schedule A hereto to the extent necessary to reflect the issuance of
interests (including new classes of interests) in the Company, and admission or
substitution of any Member, permitted under this Agreement and (ii)
notwithstanding anything to the contrary in this Agreement, this Agreement may
be amended or modified to the extent necessary to effectuate the issuance of
Additional Interests pursuant to Section 3.4 at the direction of the Managing
Member.

         12.6 BINDING EFFECT. Subject to the restrictions on Transfers set forth
in this Agreement, this Agreement is binding on and shall inure to the benefit
of the Members and their respective heirs, legal representatives, successors and
permitted assigns.

         12.7 GOVERNING LAW. THIS AGREEMENT IS GOVERNED BY AND SHALL BE
CONSTRUED IN ACCORDANCE WITH THE LAW OF THE STATE OF DELAWARE EXCLUDING ANY
CONFLICT-OF-LAWS RULE OR PRINCIPLE THAT MIGHT REFER THE GOVERNANCE OR THE
CONSTRUCTION OF THIS AGREEMENT TO THE LAW OF ANOTHER JURISDICTION. In the event
of a direct conflict between the provisions of this Agreement and any provision
of the Certificate or any mandatory provision of the Act, the applicable
provision of the Certificate or the Act shall control.

         12.8 FURTHER ASSURANCES. In connection with this Agreement and the
transactions contemplated hereby, each Member shall execute and deliver any
additional documents and instruments and perform any additional acts that may be
necessary or appropriate to effectuate and perform the provisions of this
Agreement and those transactions.

         12.9 WAIVER OF CERTAIN RIGHTS. Each Member irrevocably waives any right
it may have to demand any distributions or withdrawal of property from the
Company or to maintain any action for dissolution (except pursuant to Section
18-802 of the Act) of the Company or for partition of the property of the
Company.


                                       29
<PAGE>

         12.10 NOTICE TO MEMBERS OF PROVISIONS. By executing this Agreement,
each Member acknowledges that it has actual notice of (a) all of the provisions
hereof (including, without limitation, the restrictions on the transfer set
forth in Article X) and (b) all of the provisions of the Certificate.

         12.11 COUNTERPARTS. This Agreement may be executed in multiple
counterparts with the same effect as if all signing parties had signed the same
document. All counterparts shall be construed together and constitute the same
instrument.

         12.12 CONSENT TO JURISDICTION. Each Member irrevocably submits to the
non-exclusive jurisdiction of the United States District Court for the District
of Delaware and the state courts of the State of Delaware, for the purposes of
any suit, action or other proceeding arising out of this Agreement or any
transaction contemplated hereby. Each Member further agrees that service of any
process, summons, notice or document by U.S. certified or registered mail to
such Member's respective address set forth above shall be effective service of
process in any action, suit or proceeding in Illinois with respect to any
matters to which it has submitted to jurisdiction as set forth above in the
immediately preceding sentence. Each Member irrevocably and unconditionally
waives any objection to the laying of venue of any action, suit or proceeding
arising out of this Agreement or the transactions contemplated hereby in the
United States District Court for the District of Delaware or the state courts of
the State of Delaware, and hereby irrevocably and unconditionally waives and
agrees not to plead or claim in any such court that any such action, suit or
proceeding brought in such court has been brought in an inconvenient forum.

         12.13 HEADINGS. The headings used in this Agreement are for the purpose
of reference only and will not otherwise affect the meaning or interpretation of
any provision of this Agreement.

         12.14 REMEDIES. The Company and the Members shall be entitled to
enforce their rights under this Agreement specifically, to recover damages by
reason of any breach of any provision of this Agreement (including costs of
enforcement) and to exercise any and all other rights existing in their favor.
The parties hereto agree and acknowledge that money damages may not be an
adequate remedy for any breach of the provisions of this Agreement and that the
Company or any Member may in its or his sole discretion apply to any court of
law or equity of competent jurisdiction for specific performance or injunctive
relief (without posting a bond or other security) in order to enforce or prevent
any violation or threatened violation of the provisions of this Agreement.

         12.15 SEVERABILITY. Whenever possible, each provision of this Agreement
shall be interpreted in such manner as to be effective and valid under
applicable law, but if any provision of this Agreement is held to be invalid,
illegal or unenforceable in any respect under applicable law or rule in any
jurisdiction, such invalidity, illegality or unenforceability shall not affect
any other provision or any other jurisdiction, but this Agreement shall be
reformed, construed and enforced in such jurisdiction as if such invalid,
illegal or unenforceable provision had never been contained herein.

                                       30
<PAGE>

         IN WITNESS WHEREOF, the Members have executed this Agreement as of the
date first set forth above.

                                                MANAGING MEMBER:

                                                AAVID THERMALLOY, LLC

                                                By: /s/
                                                    ----------------------------
                                                Name:
                                                Title:

                                                THE COMPANY:

                                                AAVID THERMALLOY SW, LLC

                                                By: /s/
                                                    ----------------------------
                                                Name:
                                                Title:

                                                                         42260.1

                                       31
<PAGE>

                                   SCHEDULE A

<TABLE>
<CAPTION>

                                                                       Capital                             Common
Members                         Notice Address                         Contribution                        Units
- -------                         --------------                         ------------                        -----
<S>                             <C>                                    <C>                                 <C>
Aavid Thermalloy, LLC           One Eagle Square
                                Concord, NH 03301

</TABLE>

<PAGE>

                                                                   Exhibit 3.17


                          CERTIFICATE OF INCORPORATION

                                       OF

                              FLUENT HOLDINGS, INC.

         I, the undersigned, for the purposes of incorporating and organizing a
corporation under the General Corporation Law of the State of Delaware (the
"Corporation") do hereby execute this Certificate of Incorporation and do hereby
certify as follows:

                                   ARTICLE 1.

                                      NAME

         The name of the Corporation is Fluent Holdings, Inc.

                                   ARTICLE 2.

                           REGISTERED OFFICE AND AGENT

         The address of the registered office of the Corporation in the State of
Delaware is 1013 Centre Road, Wilmington, County of New Castle, Delaware 19805.
The name of its initial registered agent at such address is Corporation Service
Company. Either the registered office or the registered agent may be changed in
the manner provided by law.

                                   ARTICLE 3.

                               PURPOSES AND POWERS

         The purposes for which the Corporation is organized are to engage in
any lawful act or activity for which corporations may be organized under the
Delaware General Corporation Law and to possess and employ all powers and
privileges now or hereafter granted or available under the laws of the State of
Delaware to such corporations.

                                   ARTICLE 4.

                                 CAPITALIZATION

         4.1 AUTHORIZED SHARES. The total number of shares that the Corporation
shall have authority to issue is 500,000 shares, comprised of (i) 300,000 shares
of common stock, each with a par value of $.01 (the "Common Stock"), and (ii)
200,000 shares of preferred stock, each with a par value of $.01, of which
160,000 shares shall be Series A Preferred Stock, and the remaining 40,000
shares shall be undesignated Preferred Stock, subject to subsequent designation
by the Board of Directors pursuant to Section 4.3 (collectively, the "Preferred
Stock").

<PAGE>

         4.2 DESIGNATED PREFERRED STOCK. The Series A Preferred Stock shall have
the powers, preferences and rights, with the qualifications, limitations and
restrictions thereof, set forth in this Section 4.2.

         4.2.1 DIVIDENDS.

                  (a) GENERAL OBLIGATION. When and as declared by the
         Corporation's board of directors and to the extent permitted under the
         General Corporation Law of Delaware, the Corporation shall pay
         preferential dividends to the holders of the Preferred Stock as
         provided in this Section 4.2.1(a). Except as otherwise provided herein,
         dividends on each share of the Series A Preferred Stock (a "Share")
         shall accrue on a daily basis at the rate of 12% per annum on the sum
         of the Liquidation Value thereof plus all accumulated and unpaid
         dividends thereon, from and including the date of issuance of such
         Share to and including the date on which the Liquidation Value of such
         Share (plus all accrued and unpaid dividends thereon) is paid. Such
         dividends shall accrue whether or not they have been declared and
         whether or not there are profits, surplus or other funds of the
         Corporation legally available for the payment of dividends. The date on
         which the Corporation initially issues any Share shall be deemed to be
         its "date of issuance" regardless of the number of times transfer of
         such Share is made on the stock records maintained by or for the
         Corporation and regardless of the number of certificates which may be
         issued to evidence such Share.

                  (b) DIVIDEND REFERENCE DATES. To the extent not paid on March
         31, June 30, September 30 and December 31 of each year, beginning March
         31, 2000 (the "Dividend Reference Dates"), all dividends which have
         accrued on each Share outstanding during the three-month period (or
         other period in the case of the initial Dividend Reference Date) ending
         upon each such Dividend Reference Date shall be accumulated and shall
         remain accumulated dividends with respect to such Share until paid. No
         dividends shall be paid to the holders of any Junior Securities unless
         all accrued and unpaid dividends on the Series A Preferred Stock have
         been paid.

                  (c) DISTRIBUTION OF PARTIAL DIVIDEND PAYMENTS. Except as
         otherwise provided herein, if at any time the Corporation pays less
         than the total amount of dividends then accrued with respect to the
         Series A Preferred Stock, such payment shall be distributed ratably
         among the holders based upon the aggregate accrued but unpaid dividends
         on the Shares held by each such holder.

                  (d) PAYMENT OF STOCK DIVIDENDS. In the sole discretion of the
         Corporation, any dividends accruing on Shares of Series A Preferred
         Stock may be paid, in lieu of cash dividends, by the issuance of
         additional Shares of Series A Preferred Stock (including fractional
         Shares) having an aggregate Liquidation Value at the time of such
         payment equal to the amount of the dividend to be paid; provided that
         if the Corporation pays less than the total amount of dividends then
         accrued on the Series A Preferred Stock in the form of additional
         Shares, such payment in Shares shall be made pro rata to the holders of

                                       2

<PAGE>

         Series A Preferred Stock based upon the aggregate accrued but unpaid
         dividends on the Shares of Series A Preferred Stock held by each such
         holder.

         4.2.2 VOTING RIGHTS.

                  (a) Each outstanding share of Series A Preferred Stock shall
         have one hundred (100) votes on all matters submitted to a vote of the
         stockholders. In the event the Corporation shall at any time declare or
         pay any dividend on Common Stock payable in shares of Common Stock, or
         effect a subdivision or combination or consolidation of the outstanding
         Common Stock (by reclassification or otherwise than by payment of a
         dividend in shares of Common Stock) into a greater or lesser number of
         shares of Common Stock, then in each such case the number of votes per
         share to which holders of shares of Series A Preferred Stock were
         entitled immediately prior to such event shall be adjusted by
         multiplying such number of votes by a fraction the numerator of which
         is the number of shares of Common Stock outstanding immediately after
         such event and the denominator of which is the number of shares of
         Common Stock that were outstanding immediately prior to such event.
         Except as otherwise provided in this Certificate of Incorporation or by
         law, the holders of shares of Series A Preferred Stock and the holders
         of Common Stock shall vote together as one class on all matters
         submitted to a vote of stockholders of the Corporation.

                  (b) The consent of the holders of a majority of the Series A
         Preferred Stock, voting together as a separate class, shall be required
         to approve (a) any Public Offering of any shares of the Corporation, or
         (b) any Change in Control.

         4.2.3 LIQUIDATION PREFERENCE.

                  (a) SERIES A PREFERRED STOCK. Upon any liquidation,
         dissolution or winding up of the Corporation, each holder of Series A
         Preferred Stock shall be entitled to be paid, before any distribution
         or payment is made upon any Junior Securities, an amount in cash equal
         to the aggregate Liquidation Value (plus all accrued and unpaid
         dividends) of all shares of Series A Preferred Stock held by such
         holder. If upon any such liquidation, dissolution or winding up of the
         Corporation, the Corporation's assets to be distributed among the
         holders of the Series A Preferred Stock are insufficient to permit
         payment to such holders of the aggregate amount which they are entitled
         to be paid, then the entire assets to be distributed shall be
         distributed ratably among such holders based upon the aggregate
         Liquidation Value (plus all accrued and unpaid dividends) of the Series
         A Preferred Stock held by each such holder. For purposes of this
         Section 4.2.3, except as otherwise determined by the holders of a
         majority of the Series A Preferred Stock, the consolidation or merger
         of the Corporation with or into another entity or entities and a sale
         or transfer of all or substantially all of the assets of the
         Corporation and its Subsidiaries on a consolidated basis in any
         transaction or series of transactions (other than sales in the ordinary
         course of business) shall be deemed to be a liquidation, dissolution

                                       3

<PAGE>

         and winding up of the Corporation, and the holders of the Series A
         Preferred Stock shall be entitled to receive payment of the amounts
         payable with respect to the Series A Preferred Stock upon a
         liquidation, dissolution or winding up in cancellation of their Series
         A Preferred Stock upon the consummation of any such transaction. If the
         assets available for distribution to the stockholders include both cash
         and other assets, the holders of Series A Preferred Stock shall be
         entitled to receive all of the cash, up to the total amount of the
         Liquidation Value, before any non-cash assets are distributed to them.

                  (b) OTHER SERIES AND CLASSES. After payment in full of the
         liquidation preference of the shares of the Series A Preferred Stock
         under Section 4.2.3(a), any remaining assets of the Corporation
         available for distribution to the stockholders shall be distributed to
         the holders of the Common Stock in proportion to the number of shares
         of Common Stock that each then holds.

         4.2.4 REDEMPTION OF SERIES A PREFERRED STOCK. The Series A Preferred
Stock is redeemable by the Corporation as provided in this Section 4.2.4.

                  (a) MANDATORY REDEMPTION. At any time after January 31, 2021,
         the holders of a majority of the Series A Preferred Stock may request
         redemption of all or any portion of their Shares by delivering a
         written notice of such request to the Corporation at least six months
         prior to the redemption date. Within ten days after receipt of such
         request, the Corporation shall give written notice of such request to
         all other holders of Series A Preferred Stock, and such other holders
         may request redemption of their Shares by delivering written notice to
         the Corporation within 30 days after receipt of the Corporation's
         notice. The Corporation shall be required to redeem all Shares with
         respect to which such redemption requests have been made at a price per
         Share equal to the Liquidation Value of such Share (plus all unpaid
         dividends on such Share) within six months after receipt of the initial
         redemption request.

                  (b) REDEMPTION PAYMENT. For each Share which is to be
         redeemed, the Corporation shall be obligated on the redemption date to
         pay to the holder of such Share (upon surrender by such holder at the
         Corporation's principal office of the certificate representing such
         Share) an amount equal to the Liquidation Value of such Share (plus all
         unpaid dividends on such Share). If the funds of the Corporation
         legally available for payment of the redemption amounts on any payment
         date are insufficient to make the total payments required to be made,
         those funds which are legally available shall be used to redeem the
         maximum number of Shares possible, ratably among the holders of the
         Shares to be redeemed based upon the aggregate Liquidation Value of
         such Shares (plus all unpaid dividends and any applicable premium on
         such Share). At any time thereafter when additional funds of the
         Corporation are legally available for the redemption of Shares, such
         funds shall immediately be used to redeem the balance of the Shares
         which the Corporation has become obligated to redeem but which it has
         not redeemed. For purposes of this Certificate of Incorporation, the
         redemption date of any Share shall be the date upon which the
         redemption payment has been paid in full.

                  (c) PARTIAL REDEMPTION. In case fewer than the total number of
         Shares represented by any certificate are redeemed, a new certificate
         representing the number



                                       4
<PAGE>

         of unredeemed Shares shall be issued to the holder of such Shares
         without cost to such holder within three business days after surrender
         of the certificate representing the redeemed Shares.

                  (d) DIVIDENDS AFTER REDEMPTION DATE. No Share to be redeemed
         is entitled to any dividends accruing after the redemption date. On
         such date all rights of the holder of such Share shall cease, and such
         Share shall not be deemed to be outstanding.

                  (e) REDEEMED OR OTHERWISE ACQUIRED SHARES. Any Shares which
         are redeemed or otherwise acquired by the Corporation shall be canceled
         and shall not be reissued, sold or transferred.

                  (f) OTHER REDEMPTIONS OR ACQUISITIONS. Neither the Corporation
         nor any Subsidiary shall redeem or otherwise acquire any Series A
         Preferred Stock, except as expressly authorized in this Article or
         pursuant to a purchase offer made pro rata to all holders of Series A
         Preferred Stock on the basis of the number of shares of Series A
         Preferred Stock owned by each such holder.

                  (g) PRIORITY OF PREFERRED STOCK. So long as any Series A
         Preferred Stock remains outstanding, neither the Corporation nor any
         Subsidiary shall redeem, purchase or otherwise acquire directly or
         indirectly any Junior Securities (other than acquisitions by the
         Corporation pursuant to agreements which permit the Corporation to
         repurchase Junior Securities from former employees or consultants (i)
         upon termination of services to the Corporation or (ii) in exercise of
         the Corporation's right of first refusal upon a proposed transfer), nor
         shall the Corporation directly or indirectly pay or declare any
         dividend or make any distribution upon any Junior Securities unless a
         dividend or distribution is made (i) on the Series A Preferred Stock in
         accordance with the provisions of Section 4.2.1 and (ii) in compliance
         with the provisions of this Certificate of Incorporation.

         4.2.5 DEFINITIONS.

         "CHANGE IN CONTROL" means (a) any sale or issuance or series of sales
and/or issuances of Series A Preferred Stock or Common Stock by the Corporation
or any holders thereof which results in any Person or group of affiliated
Persons (other than the owners of the Corporation's Series A Preferred Stock and
Common Stock as of January 31, 2000) owning more than 50% of the Series A
Preferred Stock or 50% of the Common Stock outstanding at the time of such sale
or issuance or series of sales and/or issuances, (b) a sale or transfer of more
than 50% of the assets of the Corporation and its Subsidiaries on a consolidated
basis (measured by either book value in accordance with generally accepted
accounting principles consistently applied or fair market value determined in
the reasonable good faith judgment of the Corporation's board of directors) in
any transaction or series of transactions (other than sales in the ordinary
course of business) and (c) any merger or consolidation to which the Corporation
is a party, except for a merger in which the Corporation is the surviving
corporation and, after giving effect to such merger, the holders of the
Corporation's outstanding capital stock possessing a majority of the voting
power (under ordinary circumstances) to elect a majority of the Corporation's
board of directors immediately prior to the



                                       5
<PAGE>

merger shall own the Corporation's outstanding capital stock possessing the
voting power (under ordinary circumstances) to elect a majority of the
Corporation's board of directors.

         "JUNIOR SECURITIES" means any of the Corporation's equity securities
other than Series A Preferred Stock.

         "LIQUIDATION VALUE" of any share of Series A Preferred Stock as of any
particular date shall be equal to $1,000 per share plus any accrued and unpaid
dividends.

         "PERSON" means an individual, a partnership, a corporation, a limited
liability company, an association, a joint stock company, a trust, a joint
venture, an unincorporated organization and a governmental entity or any
department, agency or political subdivision thereof.

         "PUBLIC OFFERING" means any offering by the Corporation of its equity
securities to the public pursuant to an effective registration statement under
the Securities Act of 1933, as then in effect, or any comparable statement under
any similar federal statute then in force; provided that a Public Offering shall
not include an offering made in connection with an employee benefit plan.

         "SUBSIDIARY" means, with respect to any Person, any corporation,
partnership, association or other business entity of which (i) if a corporation,
a majority of the total voting power of shares of stock entitled (without regard
to the occurrence of any contingency) to vote in the election of directors,
managers or trustees of such corporation is at the time owned or controlled,
directly or indirectly, by that Person or one or more of the other Subsidiaries
of that Person or a combination of such Person and Subsidiaries, or (ii) if a
partnership, limited liability company, association or other business entity, a
majority of the partnership, membership or other similar ownership interest of
such entity is at the time owned or controlled, directly or indirectly, by any
Person or one or more Subsidiaries of that person or a combination of such
Person and Subsidiaries. For purposes of this Article, a Person or Persons shall
be deemed to have a majority ownership interest in a partnership, limited
liability company, association or other business entity if such Person or
Persons shall be allocated a majority of partnership, limited liability company,
association or other business entity gains or losses or shall be or control the
manager or managing general partner or such partnership, limited liability
company, association or other business entity.

         4.3 UNDESIGNATED PREFERRED STOCK. The powers, preferences, and rights,
and the qualifications, limitations and restrictions thereof, of the
undesignated shares of Preferred Stock authorized in Section 4.1 shall be
established as provided in this Section 4.3. The Board of Directors is
authorized, subject to limitations prescribed by law, to provide for the
issuance of the shares of undesignated Preferred Stock in series, and by filing
a certificate pursuant to the applicable law of the State of Delaware, to
establish from time to time the number of shares to be included in each such
series, and to fix the designation, powers, preferences and rights of the shares
of each such series and the qualifications, limitations or restrictions thereof.
The authority of the Board with respect to each series shall include, but not be
limited to, determination of the following:

         (a) The number of shares constituting that series and the distinctive
designation of that series;


                                       6
<PAGE>

         (b) The dividend rate on the shares of that series, whether dividends
shall be cumulative, and, if so, from which date or dates, and the relative
rights of priority, if any, of payments of dividends on shares of that series;

         (c) Whether that series shall have voting rights, in addition to the
voting rights provided by law, and, if so, the terms of such voting rights;

         (d) Whether that series shall have conversion privileges, and, if so,
the terms and conditions of such conversion, including provision for adjustment
of the conversion rate in such events as the Board of Directors shall determine;

         (e) Whether or not the shares of that series shall be redeemable, and,
if so, the terms and conditions of such redemption, including the date or dates
upon or after which they shall be redeemable, and the amount per share payable
in case of redemption, which amount may vary under different conditions and at
different redemption dates;

         (f) Whether that series shall have a sinking fund for the redemption or
purchase of shares of that series, and, if so, the terms and amount of such
sinking fund; and

         (g) The rights of the shares of that series in the event of voluntary
or involuntary liquidation, dissolution or winding up of the Corporation, and
the relative rights of priority, if any, of payment of shares of that series.

         4.4 COMMON STOCK.

                  4.4.1 DIVIDENDS.

                        (a) Subject to the preferential rights of the holders of
Series A Preferred Stock and the provisions of Section 4.4.1(b) below, the
holders of the Common Stock shall be entitled to share in the payment of
dividends when, as and if declared by the Board of Directors out of funds
legally available therefor to the extent provided in Section 4.2.1.


                                       7
<PAGE>

                        (b) Notwithstanding Section 4.4.1(a) above, no dividends
or other distributions may be made to the holders of Common Stock for holding
such Common Stock, until the ATT Repayment Date (as defined below). Prior to the
ATT Repayment Date, the Corporation shall be obligated to loan any cash to Aavid
Thermal Technologies, Inc., a Delaware corporation ("ATT") if ATT requests such
loans and the Board of Directors of the Corporation reasonably determines such
cash is not necessary for the Corporation's operations and liabilities. Such
loans shall bear interest at ATT's Blended Cost of Funds (as defined below), may
be prepaid at any time, and shall not be due and payable before the ATT
Repayment Date. For purposes of this Section 4.4.1(b), the "ATT Repayment Date"
shall be the first date following the redemption of all shares of the Series A
Preferred Stock on which ATT has (i) repaid all term bank debt incurred pursuant
to its revolving credit and loan facility with Canadian Imperial Bank of
Commerce, as agent, and any refinancing of such facility, (ii) repaid its Senior
Subordinated Notes due 2007; and (iii) caused Aavid Thermal Products, LLC, a
Delaware limited liability company to redeem all of its outstanding Preferred
Units. For purposes of this Section 4.4.1(b), "ATT's Blended Cost of Funds"
shall mean ATT's blended cost of its senior bank debt, senior subordinated notes
and equity referred to in the preceding sentence, as adjusted from time to time
to take into account interest and dividend rates payable and amounts
outstanding.

         4.4.2 VOTING. Each outstanding share of Common Stock shall have one
vote on all matters submitted to a vote of the stockholders. The Common Stock
shall vote as a single class with the Series A Preferred Stock, except as
otherwise required by law or expressly provided herein.

         4.4.3 LIQUIDATION. Holders of Common Stock shall have the right to
participate in the assets of the Corporation upon the liquidation, dissolution
or winding up of the Corporation to the extent provided in Section 4.2.3.

                                   ARTICLE 5.

                                    DIRECTORS

         The number of directors of the Corporation shall be fixed from time to
time in the manner provided in the bylaws and may be increased or decreased from
time to time in the manner provided in the bylaws. Election of directors need
not be by written ballot except and to the extent provided in the bylaws of the
Corporation.

                                   ARTICLE 6.

                                     BYLAWS

         In furtherance and not in limitation of the powers conferred by statue,
the Board of Directors of the Corporation is expressly authorized to make, alter
or repeal the bylaws of the corporation, but such authorization shall not divest
the stockholders of the power, nor limit their power, to make, alter or repeal
bylaws.


                                       8
<PAGE>

                                   ARTICLE 7.

                       LIMITATIONS OF DIRECTORS' LIABILITY

         No director of the Corporation shall be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a director, except as to liability (i) for any breach of the director's
duty of loyalty to the Corporation or its stockholders, (ii) for acts or
omissions not in good faith or which involve intentional misconduct or a knowing
violation of law, (iii) for violations of Section 174 of the Delaware General
Corporation Law or (iv) for any transaction from which the director derived any
improper personal benefit. If the Delaware General Corporation Law hereafter is
amended to eliminate or limit further the liability of a director, then, in
addition to the elimination and limitation of liability provided by the
preceding sentence, the liability of each director shall be eliminated or
limited to the fullest extent provided or permitted by the amended Delaware
General Corporation Law. Any repeal or modification of this Article 7 shall not
adversely affect any right or protection of a director under this Article 7 as
in effect immediately prior to such repeal or modification with respect to any
liability that would have accrued, but for this Article 7, prior to such repeal
or modification.

                                   ARTICLE 8.

                                 INDEMNIFICATION

         The Corporation shall indemnify its directors and officers to the
fullest extent authorized or permitted by law, as now or hereafter in effect,
and such right to indemnification shall continue as to a person who has ceased
to be a director or officer of the Corporation and shall inure to the benefit of
his or her heirs, executors and personal and legal representatives; provided,
however, that except for proceedings to enforce rights to indemnification, the
Corporation shall not be obligated to indemnify any director or officer (or his
or her heirs, executors or personal or legal representatives ) in connection
with a proceeding (or part thereof) initiated by such person unless such
proceeding (or part thereof) was authorized or consented to by the Board of
Directors. The right to indemnification conferred by this Article 8 shall
include the right to be paid by the Corporation the expenses incurred in
defending or otherwise participating in any proceeding in advance of its final
disposition.

         The Corporation may, to the extent authorized from time to time by the
Board of Directors, provide rights to indemnification and to the advancement of
expenses to employees and agents of the Corporation similar to those conferred
in this Article to the directors and officers of the Corporation.

         The rights to indemnification and to the advance of expenses conferred
in this Article shall not be exclusive of any other right which any person may
have or hereafter acquire under this Certificate of Incorporation, the By-laws
of the Corporation, any statute, agreement, vote of stockholders or
disinterested directors or otherwise.

         Any repeal or modification of this Article by the stockholders of the
Corporation shall not adversely affect any rights to indemnification and to the
advancement of expenses of a


                                       9
<PAGE>

director or officer of the Corporation existing at the time of such repeal or
modification with respect to any acts or omissions occurring prior to such
repeal or modification.

                                   ARTICLE 9.

                          RESERVATION OF POWER TO AMEND

         The Corporation reserves the right at any time and from time to time to
amend, alter, change or repeal any provision contained in this Certificate of
Incorporation, as from time to time amended, in the manner now or hereafter
prescribed by law; and all rights, preferences and privileges of whatsoever
nature conferred upon stockholders, directors or any other persons whomsoever by
and pursuant to this Certificate of Incorporation in its present form or as
hereafter amended are granted subject to the right reserved in this Article 9.

                                   ARTICLE 10.

                    TRANSACTIONS WITH DIRECTORS AND OFFICERS

         The Corporation shall have authority, to the fullest extent now or
hereafter permitted by the Delaware General Corporation Law, or by any other
applicable law, to enter into any contract or transaction with one or more of
its directors or officers, or with any corporation, partnership, joint venture,
trust, association or other entity in which one or more of its directors or
officers are directors or officers or have a financial interest, notwithstanding
such relationships and notwithstanding the fact that the director or officer is
present at or participates in the meeting of the board of directors or committee
thereof which authorizes the contract or transaction.

                                   ARTICLE 11.

                            COMPROMISE WITH CREDITORS

         Whenever a compromise or arrangement is proposed between the
Corporation and its creditors or any class of them and/or between the
Corporation and its stockholders or any class of them, any court of equitable
jurisdiction with the State of Delaware may, on the application in a summary way
of the Corporation or of any creditor or stockholder thereof or on the
application of any receiver or receivers appointed for the Corporation under the
provisions of Section 291 of the General Corporation Law of the State of
Delaware or on the application of trustees in dissolution or of any receiver or
receivers appointed for the Corporation under the provisions of Section 279 of
the General Corporation Law of the State of Delaware order a meeting of the
creditors or class of creditors, and/or of the stockholders or class of
stockholders of the Corporation, as the case may be, to be summoned in such
manner as the said court directs. If a majority in number representing
three-fourths in value of the creditors or class of creditors, and/or of the
stockholders or class of stockholders of the Corporation, as the case may be,
agree to any compromise or arrangement and to any reorganization of the
Corporation as a consequence of such compromise or arrangement, the said
compromise or arrangement and said reorganization shall, if sanctioned by the
court to which the said application has been made, be binding on all creditors
or class of creditors, and/or on all the


                                       10
<PAGE>

stockholders or class of stockholders, of the Corporation, as the case may be,
and also on the Corporation.

                                   ARTICLE 12.

                                SOLE INCORPORATOR

         The name and mailing address of the sole incorporator is as follows:
Cheryl York, 511 16th Street, Suite 700, Denver, CO 80202.

         The undersigned Incorporator hereby acknowledges that the foregoing
certificate of incorporation is her act and deed on this 27th of January, 2000.

                                        By: /s/ CHERYL YORK
                                            ------------------------------------
                                              Incorporator

41897

<PAGE>

                                                                    Exhibit 3.18

                                     BY-LAWS

                                       OF

                             FLUENT HOLDINGS, INC.,

                             A DELAWARE CORPORATION

                                    ARTICLE I

                                     OFFICES

         SECTION 1. REGISTERED OFFICE. The registered office of the corporation
in the State of Delaware shall be located at 1013 Centre Road, Wilmington,
County of New Castle. The name of the corporation's registered agent at such
address shall be Corporation Service Company. The registered office and/or
registered agent of the corporation may be changed from time to time by action
of the board of directors.

         SECTION 2. OTHER OFFICES. The corporation may also have offices at such
other places, both within and without the State of Delaware, as the board of
directors may from time to time determine or the business of the corporation may
require.

                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         SECTION 1. PLACE AND TIME OF MEETINGS. An annual meeting of the
stockholders for the purpose of electing directors and conducting such other
proper business as may come before the meeting. The date, time and place of the
annual meeting shall be determined by the chairman of the board or the president
of the corporation; provided, that if neither the chairman of the board nor the
president acts, the board of directors shall determine the date, time and place
of such meeting.

         SECTION 2. SPECIAL MEETINGS. Special meetings of stockholders may be
called for any purpose and may be held at such time and place, within or without
the State of Delaware, as shall be stated in a notice of meeting or in a duly
executed waiver of notice thereof. Such meetings may be called at any time by
the board of directors, the chairman of the board or the president.

         SECTION 3. PLACE OF MEETINGS. The board of directors may designate any
place, either within or without the State of Delaware, as the place of meeting
for any annual meeting or for any special meeting called by the board of
directors. If no designation is made, or if a special meeting be otherwise
called, the place of meeting shall be the principal executive office of the
corporation.

<PAGE>

         SECTION 4. NOTICE. Whenever stockholders are required or permitted to
take action at a meeting, written or printed notice stating the place, date,
time, and, in the case of special meetings, the purpose or purposes, of such
meeting, shall be given to each stockholder entitled to vote at such meeting not
less than 10 nor more than 60 days before the date of the meeting. All such
notices shall be delivered, either personally or by mail, by or at the direction
of the board of directors, the chairman of the board, the president or the
secretary, and if mailed, such notice shall be deemed to be delivered when
deposited in the United States mail, postage prepaid, addressed to the
stockholder at his, her or its address as the same appears on the records of the
corporation. Attendance of a person at a meeting shall constitute a waiver of
notice of such meeting, except when the person attends for the express purpose
of objecting at the beginning of the meeting to the transaction of any business
because the meeting is not lawfully called or convened.

         SECTION 5. STOCKHOLDERS LIST. The officer having charge of the stock
ledger of the corporation shall make, at least 10 days before every meeting of
the stockholders, a complete list of the stockholders entitled to vote at such
meeting arranged in alphabetical order, showing the address of each stockholder
and the number of shares registered in the name of each stockholder. Such list
shall be open to the examination of any stockholder, for any purpose germane to
the meeting, during ordinary business hours, for a period of at least 10 days
prior to the meeting, either at a place within the city where the meeting is to
be held, which place shall be specified in the notice of the meeting or, if not
so specified, at the place where the meeting is to be held. The list shall also
be produced and kept at the time and place of the meeting during the whole time
thereof, and may be inspected by any stockholder who is present.

         SECTION 6. QUORUM. At any meeting of stockholders, the holders of a
majority of the shares of capital stock entitled to vote at such meeting,
present in person or represented by proxy, shall constitute a quorum, except as
otherwise provided by statute or by the certificate of incorporation. If a
quorum is not present, the holders of a majority of the shares present in person
or represented by proxy at the meeting, and entitled to vote at the meeting, may
adjourn the meeting to another time and/or place. When a specified item of
business requires a vote by a class or series (if the corporation shall then
have outstanding shares of more than one class or series) voting as a class, the
holders of a majority of the shares of such class or series shall constitute a
quorum (as to such class or series) for the transaction of such item of
business.

         SECTION 7. ADJOURNED MEETINGS. When a meeting is adjourned to another
time and place, notice need not be given of the adjourned meeting if the time
and place thereof are announced at the meeting at which the adjournment is
taken. At the adjourned meeting the corporation may transact any business which
might have been transacted at the original meeting. If the adjournment is for
more than thirty days, or if after the adjournment a new record date is fixed
for the adjourned meeting, a notice of the adjourned meeting shall be given to
each stockholder of record entitled to vote at the meeting.

<PAGE>

         SECTION 8. VOTE REQUIRED. When a quorum is present, the affirmative
vote of the majority of shares present in person or represented by proxy at the
meeting and entitled to vote on the subject matter shall be the act of the
stockholders, unless the question is one upon which by express provisions of an
applicable law or of the certificate of incorporation a different vote is
required, in which case such express provision shall govern and control the
decision of such question. Where a separate vote by class is required, the
affirmative vote of the majority of shares of such class present in person or
represented by proxy at the meeting shall be the act of such class.

         SECTION 9. VOTING RIGHTS. Except as otherwise provided by the General
Corporation Law of the State of Delaware or by the certificate of incorporation
of the corporation or any amendments thereto and subject to Section 3 of Article
VI of these by-laws, every stockholder shall at every meeting of the
stockholders be entitled to one vote in person or by proxy for each share of
common stock held by such stockholder.

         SECTION 10. PROXIES. Each stockholder entitled to vote at a meeting of
stockholders or to express consent or dissent to corporate action in writing
without a meeting may authorize another person or persons to act for him or her
by proxy, but no such proxy shall be voted or acted upon after three years from
its date, unless the proxy provides for a longer period.

         SECTION 11. ACTION BY WRITTEN CONSENT. Unless otherwise provided in the
certificate of incorporation, any action required to be taken at any annual or
special meeting of stockholders of the corporation, or any action which may be
taken at any annual or special meeting of such stockholders, may be taken
without a meeting, without prior notice and without a vote, if a consent or
consents in writing, setting forth the action so taken and bearing the dates of
signature of the stockholders who signed the consent or consents, shall be
signed by the holders of outstanding stock having not less than the minimum
number of votes that would be necessary to authorize or take such action at a
meeting at which all shares entitled to vote thereon were present and voted and
shall be delivered to the corporation by delivery to its registered office in
the state of Delaware, or the corporation's principal place of business, or an
officer or agent of the corporation having custody of the book or books in which
proceedings of meetings of the stockholders are recorded. Delivery made to the
corporation's registered office shall be by hand or by certified or registered
mail, return receipt requested. All consents properly delivered in accordance
with this section shall be deemed to be recorded when so delivered. No written
consent shall be effective to take the corporate action referred to therein
unless, within sixty days of the earliest dated consent delivered to the
corporation as required by this section, written consents signed by the holders
of a sufficient number of shares to take such corporate action are so recorded.
Prompt notice of the taking of the corporate action without a meeting by less
than unanimous written consent shall be given to those stockholders who have not
consented in writing. Any action taken pursuant to such written consent or
consents of the stockholders shall have the same force and effect as if taken by
the stockholders at a meeting thereof.

<PAGE>

                                   ARTICLE III

                                    DIRECTORS

         SECTION 1. GENERAL POWERS. The business and affairs of the corporation
shall be managed by or under the direction of the board of directors.

         SECTION 2. NUMBER, ELECTION AND TERM OF OFFICE. The number of directors
which shall constitute the initial board of directors shall be one (1). The
directors shall be elected by a plurality of the votes of the shares present in
person or represented by proxy at the meeting and entitled to vote in the
election of directors. The directors shall be elected in this manner at the
annual meeting of the stockholders, except as provided in Section 4 of this
Article III. Each director elected shall hold office until a successor is duly
elected and qualified or until his or her earlier death, resignation or removal
as hereinafter provided.

         SECTION 3. REMOVAL AND RESIGNATION. Any director or the entire board of
directors may be removed at any time, with or without cause, by the holders of a
majority of the shares then entitled to vote at an election of directors.
Whenever the holders of any class or series are entitled to elect one or more
directors by the provisions of the corporation's certificate of incorporation,
the provisions of this section shall apply, in respect to the removal without
cause of a director or directors so elected, to the vote of the holders of the
outstanding shares of that class or series and not to the vote of the
outstanding shares as a whole.

         SECTION 4. VACANCIES. Vacancies and newly created directorships
resulting from any increase in the authorized number of directors may be filled
by a majority of the directors then in office, though less than a quorum, or by
a sole remaining director; provided, that (a) in the event the holders of a
majority of the shares then entitled to vote to remove a director (as provided
in Section 3 of Article III of these by-laws), as a part of such removal such
majority shall also be entitled to elect a replacement therefor, and (b) if any
such vacancy has not been filled by the remaining directors within seven days of
the date such vacancy was created, the holders of a majority of the shares then
entitled to vote may fill such vacancy. Each director so chosen shall hold
office until a successor is duly elected and qualified or until his or her
earlier death, resignation or removal as herein provided. Whenever holders of
any class or classes of stock or series thereof are entitled to elect one or
more directors by the provisions of the certificate of incorporation, vacancies
and newly created directorships of such class or classes or series may be filled
by a majority of the directors elected by such class or classes or series
thereof then in office, or by a sole remaining director so elected.

         SECTION 5. ANNUAL MEETINGS. The annual meeting of each newly elected
board of directors shall be held without other notice than this by-law
immediately after, and at the same place as, the annual meeting of stockholders.

<PAGE>

         SECTION 6. OTHER MEETINGS AND NOTICE. Regular meetings, other than the
annual meeting, of the board of directors may be held without notice at such
time and at such place as shall from time to time be determined by resolution of
the board. Special meetings of the board of directors may be called by or at the
request of the chairman of the board or the president on at least 24 hours
notice to each director, either personally, by telephone, by e-mail, by mail, by
facsimile or by telegraph.

         SECTION 7. QUORUM, REQUIRED VOTE AND ADJOURNMENT. A majority of the
total number of directors shall constitute a quorum for the transaction of
business. The vote of a majority of directors present at a meeting at which a
quorum is present shall be the act of the board of directors. If a quorum shall
not be present at any meeting of the board of directors, the directors present
thereat may adjourn the meeting from time to time, without notice other than
announcement at the meeting, until a quorum shall be present.

         SECTION 8. COMMITTEES. The board of directors may, by resolution passed
by a majority of the whole board, designate one or more committees, each
committee to consist of one or more of the directors of the corporation or other
persons, which to the extent provided in such resolution or these by-laws shall
have and may exercise the powers of the board of directors in the management and
affairs of the corporation except as otherwise limited by law. The board of
directors may designate one or more directors as alternate members of any
committee, who may replace any absent or disqualified member at any meeting of
the committee. Such committee or committees shall have such name or names as may
be determined from time to time by resolution adopted by the board of directors.
Each committee shall keep regular minutes of its meetings and report the same to
the board of directors when required.

         SECTION 9. COMMITTEE RULES. Each committee of the board of directors
may fix its own rules of procedure and shall hold its meetings as provided by
such rules, except as may otherwise be provided by a resolution of the board of
directors designating such committee. Unless otherwise provided in such a
resolution, the presence of at least a majority of the members of the committee
shall be necessary to constitute a quorum. In the event that a member and that
member's alternate, if alternates are designated by the board of directors as
provided in Section 8 of this Article III, of such committee is or are absent or
disqualified, the member or members thereof present at any meeting and not
disqualified from voting, whether or not such member or members constitute a
quorum, may unanimously appoint another member of the board of directors to act
at the meeting in place of any such absent or disqualified member.

         SECTION 10. COMMUNICATIONS EQUIPMENT. Members of the board of directors
or any committee thereof may participate in and act at any meeting of such board
or committee through the use of a conference telephone or other communications
equipment by means of which all persons participating in the meeting can hear
each other, and participation in the meeting pursuant to this section shall
constitute presence in person at the meeting.

<PAGE>

         SECTION 11. WAIVER OF NOTICE AND PRESUMPTION OF ASSENT. Any member of
the board of directors or any committee thereof who is present at a meeting
shall be conclusively presumed to have waived notice of such meeting except when
such member attends for the express purpose of objecting at the beginning of the
meeting to the transaction of any business because the meeting is not lawfully
called or convened. Such member shall be conclusively presumed to have assented
to any action taken unless his or her dissent shall be entered in the minutes of
the meeting or unless his or her written dissent to such action shall be filed
with the person acting as the secretary of the meeting before the adjournment
thereof or shall be forwarded by registered mail to the secretary of the
corporation immediately after the adjournment of the meeting. Such right to
dissent shall not apply to any member who voted in favor of such action.

         SECTION 12. ACTION BY WRITTEN CONSENT. Unless otherwise restricted by
the certificate of incorporation, any action required or permitted to be taken
at any meeting of the board of directors, or of any committee thereof, may be
taken without a meeting if all members of the board or committee, as the case
may be, consent thereto in writing, and the writing or writings are filed with
the minutes of proceedings of the board or committee.

                                   ARTICLE IV

                                    OFFICERS

         SECTION 1. NUMBER. The officers of the corporation shall be elected by
the board of directors and shall consist of a president and secretary, and such
other officers and assistant officers as may be deemed necessary or desirable by
the board of directors. Any number of offices may be held by the same person. In
its discretion, the board of directors may choose not to fill any office for any
period as it may deem advisable.

         SECTION 2. ELECTION AND TERM OF OFFICE. The officers of the corporation
shall be elected annually by the board of directors at its first meeting held
after each annual meeting of stockholders or as soon thereafter as conveniently
may be. Vacancies may be filled or new offices created and filled at any meeting
of the board of directors. Each officer shall hold office until a successor is
duly elected and qualified or until his or her earlier death, resignation or
removal as hereinafter provided.

         SECTION 3. REMOVAL. Any officer or agent elected by the board of
directors may be removed by the board of directors or the chairman of the board
whenever in its or his judgment the best interests of the corporation would be
served thereby, but such removal shall be without prejudice to the contract
rights, if any, of the person so removed.

         SECTION 4. VACANCIES. Any vacancy occurring in any office because of
death, resignation, removal, disqualification or otherwise, may be filled by the
board of directors for the unexpired portion of the term by the board of
directors then in office.

<PAGE>

         SECTION 5. COMPENSATION. Compensation of all officers shall be fixed by
the board of directors, and no officer shall be prevented from receiving such
compensation by virtue of his or her also being a director of the corporation.

         SECTION 6. CHAIRMAN OF THE BOARD. The Chairman of the Board shall
preside at all meetings of the board of directors and stockholders, may exercise
all of the powers of the chief executive officer or president and shall have
such other powers and perform such other duties as may be prescribed by the
board of directors or provided in these by-laws. Whenever the chief executive
officer or president is unable to serve, by reason of sickness, absence or
otherwise, the chairman of the board shall perform all the duties and
responsibilities thereof.

         SECTION 7. THE PRESIDENT. The president shall be the chief executive
officer of the corporation and shall have such powers and perform such duties as
may be prescribed by the chairman of the board, the board of directors, or these
by-laws.

         SECTION 8. VICE PRESIDENTS. The vice president, or if there shall be
more than one, the vice presidents in the order determined by the board of
directors, shall, in the absence or disability of the president, act with all of
the powers and be subject to all the restrictions of the president. The vice
presidents shall also perform such other duties and have such other powers as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe.

         SECTION 9. THE SECRETARY AND ASSISTANT SECRETARIES. The secretary shall
attend all meetings of the board of directors, all meetings of the committees
thereof and all meetings of the stockholders and record all the proceedings of
the meetings in a book or books to be kept for that purpose. Under the
president's supervision, the secretary shall give, or cause to be given, all
notices required to be given by these by-laws or by law; shall have such powers
and perform such duties as the board of directors, the chairman of the board,
the president or these by-laws may, from time to time, prescribe; and shall have
custody of the corporate seal of the corporation. The secretary, or an assistant
secretary, shall have authority to affix the corporate seal to any instrument
requiring it and when so affixed, it may be attested by his or her signature or
by the signature of such assistant secretary. The board of directors may give
general authority to any other officer to affix the seal of the corporation and
to attest the affixing by his or her signature. The assistant secretary, or if
there be more than one, the assistant secretaries in the order determined by the
board of directors, shall, in the absence or disability of the secretary,
perform the duties and exercise the powers of the secretary and shall perform
such other duties and have such other powers as the board of directors, the
chairman of the board, the president, or secretary may, from time to time,
prescribe.

         SECTION 10. THE TREASURER AND ASSISTANT TREASURER. The treasurer shall
have the custody of the corporate funds and securities; shall keep full and
accurate accounts of receipts and disbursements in books belonging to the
corporation; shall deposit all monies and other valuable effects in the name and
to the credit of the corporation as may be ordered by the board of directors;
shall cause the funds of the corporation to be disbursed

<PAGE>

when such disbursements have been duly authorized, taking proper vouchers for
such disbursements; and shall render to the president and the board of
directors, at its regular meeting or when the board of directors so requires, an
account of the corporation; shall have such powers and perform such duties as
the board of directors, the chairman of the board, the president or these
by-laws may, from time to time, prescribe. If required by the board of
directors, the treasurer shall give the corporation a bond (which shall be
rendered every six years) in such sums and with such surety or sureties as shall
be satisfactory to the board of directors for the faithful performance of the
duties of the office of treasurer and for the restoration to the corporation, in
case of death, resignation, retirement, or removal from office, of all books,
papers, vouchers, money, and other property of whatever kind in the possession
or under the control of the treasurer belonging to the corporation. The
assistant treasurer, or if there shall be more than one, the assistant
treasurers in the order determined by the board of directors, shall in the
absence or disability of the treasurer, perform the duties and exercise the
powers of the treasurer. The assistant treasurers shall perform such other
duties and have such other powers as the board of directors, the chairman of the
board, the president or treasurer may, from time to time, prescribe.

         SECTION 11. OTHER OFFICERS, ASSISTANT OFFICERS AND AGENTS. Officers,
assistant officers and agents, if any, other than those whose duties are
provided for in these by-laws, shall have such authority and perform such duties
as may from time to time be prescribed by resolution of the board of directors.

         SECTION 12. ABSENCE OR DISABILITY OF OFFICERS. In the case of the
absence or disability of any officer of the corporation and of any person hereby
authorized to act in such officer's place during such officer's absence or
disability, the board of directors may by resolution delegate the powers and
duties of such officer to any other officer or to any director, or to any other
person whom it may select.

<PAGE>

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

         SECTION 1. NATURE OF INDEMNITY. Each person who was or is made a party
or is threatened to be made a party to or is involved in any action, suit or
proceeding, whether civil, criminal, administrative or investigative
(hereinafter a "proceeding"), by reason of the fact that he or she, or a person
of whom he or she is the legal representative, is or was a director, officer,
employee or agent of the corporation or is or was serving at the request of the
corporation as a director, officer, employee, fiduciary, or agent of another
corporation or of a partnership, joint venture, trust or other enterprise, shall
be indemnified and held harmless by the corporation unless prohibited from doing
so by the General Corporation Law of the State of Delaware, as the same exists
or may hereafter be amended (but, in the case of any such amendment, only to the
extent that such amendment permits the corporation to provide broader
indemnification rights than said law permitted the corporation to provide prior
to such amendment) against all expense, liability and loss (including attorneys'
fees actually and reasonably incurred by such person in connection with such
proceeding) and such indemnification shall inure to the benefit of his or her
heirs, executors and administrators; provided, however, that, except as provided
in Section 2 hereof, the corporation shall indemnify any such person seeking
indemnification in connection with a proceeding initiated by such person only if
such proceeding was authorized by the board of directors of the corporation.

         SECTION 2. PROCEDURE FOR INDEMNIFICATION OF DIRECTORS AND OFFICERS. Any
indemnification of a director or officer of the corporation under Section 1 of
this Article V or advance of expenses under Section 5 of this Article V shall be
made promptly, and in any event within 30 days, upon the written request of the
director or officer. If a determination by the corporation that the director or
officer is entitled to indemnification pursuant to this Article V is required,
and the corporation fails to respond within sixty days to a written request for
indemnity, the corporation shall be deemed to have approved the request. If the
corporation denies a written request for indemnification or advancing of
expenses, in whole or in part, or if payment in full pursuant to such request is
not made within 30 days, the director or officer may petition any court of
competent jurisdiction to determine his or her right to indemnification or
advances pursuant to this Article V. Such person's costs and expenses incurred
in connection with successfully establishing his or her right to
indemnification, in whole or in part, in any such action shall also be
indemnified by the corporation. It shall be a defense to any such action (other
than an action brought to enforce a claim for expenses incurred in defending any
proceeding in advance of its final disposition where the required undertaking,
if any, has been tendered to the corporation) that the claimant has not met the
standards of conduct which make it permissible under the General Corporation Law
of the State of Delaware for the corporation to indemnify the claimant for the
amount claimed, but the burden of such defense shall be on the corporation.
Neither the failure of the corporation (including its board of directors,
independent legal counsel, or its stockholders) to have made a determination
prior to the commencement of such action that indemnification of the

<PAGE>

claimant is permissible in the circumstances because he or she has met the
applicable standard of conduct set forth in the General Corporation Law of the
State of Delaware, nor an actual determination by the corporation (including its
board of directors, independent legal counsel, or its stockholders) that the
claimant has not met such applicable standard of conduct, shall be a defense to
the action or create a presumption that the claimant has not met the applicable
standard of conduct.

         SECTION 3. ARTICLE NOT EXCLUSIVE. The rights to indemnification and the
payment of expenses incurred in defending a proceeding in advance of its final
disposition conferred in this Article V shall not be exclusive of any other
right which any person may have or hereafter acquire under any statute,
provision of the certificate of incorporation, by-law, agreement, vote of
stockholders or disinterested directors or otherwise.

         SECTION 4. INSURANCE. The corporation may purchase and maintain
insurance on its own behalf and on behalf of any person who is or was a
director, officer, employee, fiduciary, or agent of the corporation or was
serving at the request of the corporation as a director, officer, employee or
agent of another corporation, partnership, joint venture, trust or other
enterprise against any liability asserted against him or her and incurred by him
or her in any such capacity, whether or not the corporation would have the power
to indemnify such person against such liability under this Article V.

         SECTION 5. EXPENSES. Expenses incurred by any person described in
Section 1 of this Article V in defending a proceeding shall be paid by the
corporation in advance of such proceeding's final disposition upon receipt of an
undertaking by or on behalf of the director or officer to repay such amount if
it shall ultimately be determined that he or she is not entitled to be
indemnified by the corporation. Such expenses incurred by other employees and
agents shall be so paid upon such terms and conditions, if any, as the board of
directors deems appropriate.

         SECTION 6. EMPLOYEES AND AGENTS. Persons who are not covered by the
foregoing provisions of this Article V and who are or were employees or agents
of the corporation, or who are or were serving at the request of the corporation
as employees or agents of another corporation, partnership, joint venture, trust
or other enterprise, may be indemnified to the extent authorized at any time or
from time to time by the board of directors.

         SECTION 7. CONTRACT RIGHTS. The provisions of this Article V shall be
deemed to be a contract right between the corporation and each director or
officer who serves in any such capacity at any time while this Article V and the
relevant provisions of the General Corporation Law of the State of Delaware or
other applicable law are in effect, and any repeal or modification of this
Article V or any such law shall not affect any rights or obligations then
existing with respect to any state of facts or proceeding then existing. The
adoption of this Article V shall not abridge or limit any rights of any person
otherwise entitled to indemnification from the corporation pursuant to any prior
by-law provision, resolution of the directors, contract or otherwise.

<PAGE>

         SECTION 8. MERGER OR CONSOLIDATION. For purposes of this Article V,
references to "the corporation" shall include, in addition to the resulting
corporation, any constituent corporation (including any constituent of a
constituent) absorbed in a consolidation or merger which, if its separate
existence had continued, would have had power and authority to indemnify its
directors, officers, and employees or agents, so that any person who is or was a
director, officer, employee or agent of such constituent corporation, or is or
was serving at the request of such constituent corporation as a director,
officer, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise, shall stand in the same position under this Article V
with respect to the resulting or surviving corporation as he or she would have
with respect to such constituent corporation if its separate existence had
continued.

                                   ARTICLE VI

                              CERTIFICATES OF STOCK

         SECTION 1. FORM. Every holder of stock in the corporation shall be
entitled to have a certificate, signed by, or in the name of the corporation by
the chairman of the board, president, president or a vice president and the
secretary or an assistant secretary of the corporation, certifying the number of
shares owned by such holder in the corporation. If such a certificate is
countersigned (1) by a transfer agent or an assistant transfer agent other than
the corporation or its employee or (2) by a registrar, other than the
corporation or its employee, the signature of any such chairman of the board,
president, president, vice president, secretary, or assistant secretary may be
facsimiles. In case any officer or officers who have signed, or whose facsimile
signature or signatures have been used on, any such certificate or certificates
shall cease to be such officer or officers of the corporation whether because of
death, resignation or otherwise before such certificate or certificates have
been delivered by the corporation, such certificate or certificates may
nevertheless be issued and delivered as though the person or persons who signed
such certificate or certificates or whose facsimile signature or signatures have
been used thereon had not ceased to be such officer or officers of the
corporation. All certificates for shares shall be consecutively numbered or
otherwise identified. The name of the person to whom the shares represented
thereby are issued, with the number of shares and date of issue, shall be
entered on the books of the corporation. Shares of stock of the corporation
shall only be transferred on the books of the corporation by the holder of
record thereof or by such holder's attorney duly authorized in writing, upon
surrender to the corporation of the certificate or certificates for such shares
endorsed by the appropriate person or persons, with such evidence of the
authenticity of such endorsement, transfer, authorization, and other matters as
the corporation may reasonably require, and accompanied by all necessary stock
transfer stamps. In that event, it shall be the duty of the corporation to issue
a new certificate to the person entitled thereto, cancel the old certificate or
certificates, and record the transaction on its books. The board of directors
may appoint a bank or trust company organized under the laws of the United
States or any state thereof to act as its transfer agent or registrar, or both
in connection with the transfer of any class or series of securities of the
corporation.

<PAGE>

         SECTION 2. LOST CERTIFICATES. The board of directors may direct a new
certificate or certificates to be issued in place of any certificate or
certificates previously issued by the corporation alleged to have been lost,
stolen, or destroyed, upon the making of an affidavit of that fact by the person
claiming the certificate of stock to be lost, stolen, or destroyed. When
authorizing such issue of a new certificate or certificates, the board of
directors may, in its discretion and as a condition precedent to the issuance
thereof, require the owner of such lost, stolen, or destroyed certificate or
certificates, or his or her legal representative, to give the corporation a bond
sufficient to indemnify the corporation against any claim that may be made
against the corporation on account of the loss, theft or destruction of any such
certificate or the issuance of such new certificate.

         SECTION 3. FIXING A RECORD DATE FOR STOCKHOLDER MEETINGS. In order that
the corporation may determine the stockholders entitled to notice of or to vote
at any meeting of stockholders or any adjournment thereof, the board of
directors may fix a record date, which record date shall not precede the date
upon which the resolution fixing the record date is adopted by the board of
directors, and which record date shall not be more than sixty nor less than ten
days before the date of such meeting. If no record date is fixed by the board of
directors, the record date for determining stockholders entitled to notice of or
to vote at a meeting of stockholders shall be the close of business on the next
day preceding the day on which notice is given, or if notice is waived, at the
close of business on the day next preceding the day on which the meeting is
held. A determination of stockholders of record entitled to notice of or to vote
at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the board of directors may fix a new record date for the
adjourned meeting.

         SECTION 4. FIXING A RECORD DATE FOR ACTION BY WRITTEN CONSENT. In order
that the corporation may determine the stockholders entitled to consent to
corporate action in writing without a meeting, the board of directors may fix a
record date, which record date shall not precede the date upon which the
resolution fixing the record date is adopted by the board of directors, and
which date shall not be more than ten days after the date upon which the
resolution fixing the record date is adopted by the board of directors. If no
record date has been fixed by the board of directors, the record date for
determining stockholders entitled to consent to corporate action in writing
without a meeting, when no prior action by the board of directors is required by
statute, shall be the first date on which a signed written consent setting forth
the action taken or proposed to be taken is delivered to the corporation by
delivery to its registered office in the State of Delaware, its principal place
of business, or an officer or agent of the corporation having custody of the
book in which proceedings of meetings of stockholders are recorded. Delivery
made to the corporation's registered office shall be by hand or by certified or
registered mail, return receipt requested. If no record date has been fixed by
the board of directors and prior action by the board of directors is required by
statute, the record date for determining stockholders entitled to consent to
corporate action in writing without a meeting shall be at the close of business
on the day on which the board of directors adopts the resolution taking such
prior action.

<PAGE>

         SECTION 5. FIXING A RECORD DATE FOR OTHER PURPOSES. In order that the
corporation may determine the stockholders entitled to receive payment of any
dividend or other distribution or allotment or any rights or the stockholders
entitled to exercise any rights in respect of any change, conversion or exchange
of stock, or for the purposes of any other lawful action, the board of directors
may fix a record date, which record date shall not precede the date upon which
the resolution fixing the record date is adopted, and which record date shall be
not more than sixty days prior to such action. If no record date is fixed, the
record date for determining stockholders for any such purpose shall be at the
close of business on the day on which the board of directors adopts the
resolution relating thereto.

         SECTION 6. REGISTERED STOCKHOLDERS. Prior to the surrender to the
corporation of the certificate or certificates for a share or shares of stock
with a request to record the transfer of such share or shares, the corporation
may treat the registered owner as the person entitled to receive dividends, to
vote, to receive notifications, and otherwise to exercise all the rights and
powers of an owner. The corporation shall not be bound to recognize any
equitable or other claim to or interest in such share or shares on the part of
any other person, whether or not it shall have express or other notice thereof.

         SECTION 7. SUBSCRIPTIONS FOR STOCK. Unless otherwise provided for in
the subscription agreement, subscriptions for shares shall be paid in full at
such time, or in such installments and at such times, as shall be determined by
the board of directors. Any call made by the board of directors for payment on
subscriptions shall be uniform as to all shares of the same class or as to all
shares of the same series. In case of default in the payment of any installment
or call when such payment is due, the corporation may proceed to collect the
amount due in the same manner as any debt due the corporation.

                                   ARTICLE VII

                               GENERAL PROVISIONS

         SECTION 1. DIVIDENDS. Dividends upon the capital stock of the
corporation, subject to the provisions of the certificate of incorporation, if
any, may be declared by the board of directors at any regular or special
meeting, pursuant to law. Dividends may be paid in cash, in property, or in
shares of the capital stock, subject to the provisions of the certificate of
incorporation. Before payment of any dividend, there may be set aside out of any
funds of the corporation available for dividends such sum or sums as the
directors from time to time, in their absolute discretion, think proper as a
reserve or reserves to meet contingencies, or for equalizing dividends, or for
repairing or maintaining any property of the corporation, or any other purpose
and the directors may modify or abolish any such reserve in the manner in which
it was created.

         SECTION 2. CHECKS, DRAFTS OR ORDERS. All checks, drafts, or other
orders for the payment of money by or to the corporation and all notes and other
evidences of indebtedness issued in the name of the corporation shall be signed
by such officer or

<PAGE>

officers, agent or agents of the corporation, and in such manner, as shall be
determined by resolution of the board of directors or a duly authorized
committee thereof.

         SECTION 3. CONTRACTS. The board of directors may authorize any officer
or officers, or any agent or agents, of the corporation to enter into any
contract or to execute and deliver any instrument in the name of and on behalf
of the corporation, and such authority may be general or confined to specific
instances.

         SECTION 4. LOANS. The corporation may lend money to, or guarantee any
obligation of, or otherwise assist any officer or other employee of the
corporation or of its subsidiary, including any officer or employee who is a
director of the corporation or its subsidiary, whenever, in the judgment of the
directors, such loan, guaranty or assistance may reasonably be expected to
benefit the corporation. The loan, guaranty or other assistance may be with or
without interest, and may be unsecured, or secured in such manner as the board
of directors shall approve, including, without limitation, a pledge of shares of
stock of the corporation. Nothing in this section contained shall be deemed to
deny, limit or restrict the powers of guaranty or warranty of the corporation at
common law or under any statute.

         SECTION 5. FISCAL YEAR. The fiscal year of the corporation shall be
fixed by resolution of the board of directors.

         SECTION 6. CORPORATE SEAL. The board of directors shall provide a
corporate seal that shall be in the form of a circle and shall have inscribed
thereon the name of the corporation and the words "Corporate Seal, Delaware".
The seal may be used by causing it or a facsimile thereof to be impressed or
affixed or reproduced or otherwise.

         SECTION 7. VOTING SECURITIES OWNED BY CORPORATION. Voting securities in
any other corporation held by the corporation shall be voted by the chairman of
the board or the president, unless the board of directors specifically confers
authority to vote with respect thereto, which authority may be general or
confined to specific instances, upon some other person or officer. Any person
authorized to vote securities shall have the power to appoint proxies, with
general power of substitution.

         SECTION 8. INSPECTION OF BOOKS AND RECORDS. Any stockholder of record,
in person or by attorney or other agent, shall, upon written demand under oath
stating the purpose thereof, have the right during the usual hours for business
to inspect for any proper purpose the corporation's stock ledger, a list of its
stockholders, and its other books and records, and to make copies or extracts
therefrom. A proper purpose shall mean any purpose reasonably related to such
person's interest as a stockholder. In every instance where an attorney or other
agent shall be the person who seeks the right to inspection, the demand under
oath shall be accompanied by a power of attorney or such other writing which
authorizes the attorney or other agent to so act on behalf of the stockholder.
The demand under oath shall be directed to the corporation at its registered
office in the State of Delaware or at its principal place of business.

<PAGE>

         SECTION 9. SECTION HEADINGS. Section headings in these by-laws are for
convenience of reference only and shall not be given any substantive effect in
limiting or otherwise construing any provision herein.

         SECTION 10. INCONSISTENT PROVISIONS. In the event that any provision of
these by-laws is or becomes inconsistent with any provision of the certificate
of incorporation, the General Corporation Law of the State of Delaware or any
other applicable law, the provision of these by-laws shall not be given any
effect to the extent of such inconsistency but shall otherwise be given full
force and effect.

                                  ARTICLE VIII

                                   AMENDMENTS

         These by-laws may be amended, altered, or repealed and new by-laws
adopted at any meeting of the board of directors by a majority vote. The fact
that the power to adopt, amend, alter, or repeal the by-laws has been conferred
upon the board of directors shall not divest the stockholders of the same
powers.

42405.1

<PAGE>
                                   Aavid Thermal Technologies, Inc.
                                             Exhibit 12.1


<TABLE>
<CAPTION>

                                                                                                      NINE MONTHS ENDED
                                                    FISCAL YEAR ENDED DECEMBER 31,               --------------------------
                                             ---------------------------------------------       September 26,    October 2,
                                             1994        1995      1996     1997     1998            1998           1999
                                            ------     -------    ------   ------   ------       -------------    ----------
<S>                                         <C>        <C>        <C>      <C>      <C>          <C>              <C>
Net income                                  2,835        (715)       (30)  8,493    8,121            5,177          9,487
Extraordinary item                              -           -        171       -        -                -              -
Provision for income taxes                  1,677         831      2,002   4,824    4,385            2,832          5,241
                                            ------     ------     ------  -------  -------       ---------      ---------
      "Earnings"                            4,512         116      2,143  13,317   12,506            8,009         14,728
                                            ------     ------     ------  -------  -------       ---------      ---------
                                            ------     ------     ------  -------  -------       ---------      ---------
Fixed Charges:

      Interest expense including
      amortization of debt expense
      and discount                          1,567       2,611      1,591   2,178    1,611            1,272            899

      "Fixed Charges"                       1,567       2,611      1,591   2,178    1,611            1,272            899
                                            ------     ------     ------  -------  -------       ---------      ---------
                                            ------     ------     ------  -------  -------       ---------      ---------
Earnings available for fixed charges        6,079       2,727      3,734  15,495   14,117            9,281         15,627

Ratio of earnings to fixed charges            3.9         1.0        2.3     7.1      8.8              7.3           17.4

</TABLE>

<TABLE>
<CAPTION>

                                                 PRO FORMA                   PRO FORMA                  PRO FORMA
                                                 YEAR ENDED              NINE MONTHS ENDED           NINE MONTHS ENDED
                                             DECEMBER 31, 1998          SEPTEMBER 26, 1998           OCTOBER 2, 1999
<S>                                          <C>                        <C>                          <C>

Net income                                        (23,302)                    (18,698)                    (18,409)
Provision for income taxes                            226                         219                       2,569

      "Earnings"                                  (23,076)                     18,479                     (15,840)

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

Fixed Charges:

      Interest expense including amortization
      of debt expense and discount                26,113                       19,585                      19,646

      "Fixed Charges"                             26,113                       19,585                      19,646
                                                  -------                      ------                      ------
                                                  -------                      ------                      ------

Earnings available for fixed charges               3,037                        1,106                       3,806

Fixed charges exceed earnings by:                 23,076                       18,479                      15,840

</TABLE>


<PAGE>
                                                                    EXHIBIT 23.1

                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

    As independent public accountants, we hereby consent to the use in this
Registration Statement on Form S-4 of our report, dated February 1, 1999 (except
with respect to the matter discussed in Note P, as to which the date is
February 2, 2000), covering the audited financial statements of Aavid Thermal
Technologies, Inc. as of December 31, 1998 and 1997 and for the three years then
ended, and to all references to our Firm included in or made a part of this
Registration Statement.

Arthur Andersen LLP

Boston, Massachusetts
March 20, 2000

<PAGE>
                                                                    EXHIBIT 23.2

                        CONSENT OF INDEPENDENT AUDITORS

    We consent to the reference to our firm under the caption "Experts" and to
the use of our report dated October 18, 1999, with respect to the financial
statements of Thermalloy Group included in the Registration Statement
(Form S-4) and related Prospectus of Aavid Thermal Technologies, Inc. for the
registration of $150,000,000 of its 12 3/4% Senior Subordinated Notes due 2007.

                                             Ernst & Young

London, England
March 20, 2000

<PAGE>

- --------------------------------------------------------------------------------
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                              --------------------
                                    FORM T-1

      STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939 OF A
      CORPORATION DESIGNATED TO ACT AS TRUSTEE

      CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
      SECTION 305(b)(2)

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

                              BANKERS TRUST COMPANY
               (Exact name of trustee as specified in its charter)

NEW YORK                                        13-4941247
(Jurisdiction of Incorporation or               (I.R.S. Employer
organization if not a U.S. national bank)       Identification no.)

FOUR ALBANY STREET
NEW YORK, NEW YORK                              10006
(Address of principal                           (Zip Code)
executive offices)

                         Bankers Trust Company
                         Legal Department
                         130 Liberty Street, 31st Floor
                         New York, New York 10006
                         (212) 250-2201
            (Name, address and telephone number of agent for service)
             -------------------------------------------------------

                        AAVID THERMAL TECHNOLOGIES, INC.
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                  <C>                               <C>
Delaware                                          3679                     02-0466826
(State or Other Jurisdiction         (Primary Standard Industrial      (I.R.S. Employer
of Incorporation or Organization)    Classification Code Number        Identification Number)
</TABLE>

                          AAVID THERMAL PRODUCTS, INC.
             (Exact name of Registrant as specified in its charter)

            Delaware                                        91-2028288
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

                                THERMALLOY, INC.
             (Exact name of Registrant as specified in its charter)

            Delaware                                        91-2028285
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

<PAGE>

                         THERMALLOY INVESTMENT CO., INC.
             (Exact name of Registrant as specified in its charter)

            Delaware                                        91-2028280
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

                             AAVID THERMALLOY , LLC
             (Exact name of Registrant as specified in its charter)

            Delaware                                        91-2028289
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

                        APPLIED THERMAL TECHNOLOGIES, LLC
             (Exact name of Registrant as specified in its charter)

            Delaware
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

                         AAVID THERMALLOY OF TEXAS, LLC
             (Exact name of Registrant as specified in its charter)

            Delaware                                        91-2028292
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

                            AAVID THERMALLOY SW, LLC
             (Exact name of Registrant as specified in its charter)

            Delaware                                        91-2028297
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

                              FLUENT HOLDINGS, INC.
             (Exact name of Registrant as specified in its charter)

            Delaware                                        91-2028283
      (State or Other Jurisdiction of                   (I.R.S. Employer
      Incorporation or Organization)                    Identification Number)

               --------------------------------------------------
                           One Eagle Square, Suite 509
                          Concord, New Hampshire 03301
          (Address, including zip code, and telephone number, including
             area code of Registrant's principal executive offices)

                   12 3/4% Senior Subordinated Notes due 2007
                       (Title of the indenture securities)

<PAGE>

Item 1. General Information.

      Furnish the following information as to the trustee.

      (a)   Name and address of each examining or supervising authority to which
            it is subject.

      Name                                            Address
      ----                                            -------

      Federal Reserve Bank (2nd District)             New York, NY
      Federal Deposit Insurance Corporation           Washington, D.C.
      New York State Banking Department               Albany, NY

      (b)   Whether it is authorized to exercise corporate trust powers.
            Yes.

Item 2. Affiliations with Obligor.

      If the obligor is an affiliate of the Trustee, describe each such
      affiliation.

      None.

Item 3.-15. Not Applicable

Item 16. List of Exhibits.

      Exhibit 1 - Restated Organization Certificate of Bankers Trust Company
                  dated August 6, 1998, Certificate of Amendment of the
                  Organization Certificate of Bankers Trust Company dated
                  September 25, 1998, and Certificate of Amendment of the
                  Organization Certificate of Bankers Trust Company dated
                  December 16, 1998, and Certificate of Amendment of the
                  Organization Certificate of Bankers Trust Company dated July
                  30th, 1999, copies attached.

      Exhibit 2 - Certificate of Authority to commence business - Incorporated
                  herein by reference to Exhibit 2 filed with Form T-1
                  Statement, Registration No. 33-21047.

      Exhibit 3 - Authorization of the Trustee to exercise corporate trust
                  powers - Incorporated herein by reference to Exhibit 2 filed
                  with Form T-1 Statement, Registration No. 33-21047.

      Exhibit 4 - Existing By-Laws of Bankers Trust Company, as amended on June
                  22, 1999. Copy attached.


                                       -2-
<PAGE>

      Exhibit 5 - Not applicable.

      Exhibit 6 - Consent of Bankers Trust Company required by Section 321(b) of
                  the Act. - Incorporated herein by reference to Exhibit 4 filed
                  with Form T-1 Statement, Registration No. 22-18864.

      Exhibit 7 - The latest report of condition of Bankers Trust Company dated
                  as of December 31, 1999. Copy attached.

      Exhibit 8 - Not Applicable.

      Exhibit 9 - Not Applicable.


                                       -3-
<PAGE>

                                    SIGNATURE

      Pursuant to the requirements of the Trust Indenture Act of 1939, as
amended, the trustee, Bankers Trust Company, a corporation organized and
existing under the laws of the State of New York, has duly caused this statement
of eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in The City of New York, and State of New York, on this 20th day
of March, 2000.

                                    BANKERS TRUST COMPANY


                                        /s/ Susan Johnson
                                        ----------------------------
                                    By:     Susan Johnson
                                            Assistant Vice President


                                       -4-
<PAGE>

                                    RESTATED
                                  ORGANIZATION
                                   CERTIFICATE
                                       OF
                              BANKERS TRUST COMPANY

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

                               Under Section 8007
                               Of the Banking Law

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

                              Bankers Trust Company
                               130 Liberty Street
                              New York, N.Y. 10006

         Counterpart Filed in the Office of the Superintendent of Banks,
                       State of New York, August 31, 1998

<PAGE>

                        RESTATED ORGANIZATION CERTIFICATE
                                       OF
                                  BANKERS TRUST
                      Under Section 8007 of the Banking Law

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

      We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director and an Assistant Secretary and a Vice President and an Assistant
Secretary of BANKERS TRUST COMPANY, do hereby certify:

      1. The name of the corporation is Bankers Trust Company.

      2. The organization certificate of the corporation was filed by the
Superintendent of Banks of the State of New York on the March 5, 1903.

      3. The text of the organization certificate, as amended heretofore, is
hereby restated without further amendment or change to read as herein set forth
in full, to wit:

                          "Certificate of Organization
                                       of
                              Bankers Trust Company

      Know All Men By These Presents That we, the undersigned, James A. Blair,
James G. Cannon, E. C. Converse, Henry P. Davison, Granville W. Garth, A. Barton
Hepburn, Will Logan, Gates W. McGarrah, George W. Perkins, William H. Porter,
John F. Thompson, Albert H. Wiggin, Samuel Woolverton and Edward F. C. Young,
all being persons of full age and citizens of the United States, and a majority
of us being residents of the State of New York, desiring to form a corporation
to be known as a Trust Company, do hereby associate ourselves together for that
purpose under and pursuant to the laws of the State of New York, and for such
purpose we do hereby, under our respective hands and seals, execute and duly
acknowledge this Organization Certificate in duplicate, and hereby specifically
state as follows, to wit:

      I. The name by which the said corporation shall be known is Bankers Trust
Company.

      II. The place where its business is to be transacted is the City of New
York, in the State of New York.

      III. Capital Stock: The amount of capital stock which the corporation is
hereafter to have is Three Billion One Million, Six Hundred Sixty-Six Thousand,
Six Hundred Seventy Dollars ($3,001,666,670), divided into Two Hundred Million,
One Hundred Sixty-Six Thousand, Six Hundred Sixty-Seven (200,166,667) shares
with a par value of $10 each designated as Common Stock and 1,000 shares with a
par value of One Million Dollars ($1,000,000) each designated as Series
Preferred Stock.

      (a) Common Stock

      1. Dividends: Subject to all of the rights of the Series Preferred Stock,
dividends may be declared and paid or set apart for payment upon the Common
Stock out of any assets or funds of the corporation legally available for the
payment of dividends.

<PAGE>

      2. Voting Rights: Except as otherwise expressly provided with respect to
the Series Preferred Stock or with respect to any series of the Series Preferred
Stock, the Common Stock shall have the exclusive right to vote for the election
of directors and for all other purposes, each holder of the Common Stock being
entitled to one vote for each share thereof held.

      3. Liquidation: Upon any liquidation, dissolution or winding up of the
corporation, whether voluntary or involuntary, and after the holders of the
Series Preferred Stock of each series shall have been paid in full the amounts
to which they respectively shall be entitled, or a sum sufficient for the
payment in full set aside, the remaining net assets of the corporation shall be
distributed pro rata to the holders of the Common Stock in accordance with their
respective rights and interests, to the exclusion of the holders of the Series
Preferred Stock.

4. Preemptive Rights: No holder of Common Stock of the corporation shall be
entitled, as such, as a matter of right, to subscribe for or purchase any part
of any new or additional issue of stock of any class or series whatsoever, any
rights or options to purchase stock of any class or series whatsoever, or any
securities convertible into, exchangeable for or carrying rights or options to
purchase stock of any class or series whatsoever, whether now or hereafter
authorized, and whether issued for cash or other consideration, or by way of
dividend or other distribution.

      (b) Series Preferred Stock

      1. Board Authority: The Series Preferred Stock may be issued from time to
time by the Board of Directors as herein provided in one or more series. The
designations, relative rights, preferences and limitations of the Series
Preferred Stock, and particularly of the shares of each series thereof, may, to
the extent permitted by law, be similar to or may differ from those of any other
series. The Board of Directors of the corporation is hereby expressly granted
authority, subject to the provisions of this Article III, to issue from time to
time Series Preferred Stock in one or more series and to fix from time to time
before issuance thereof, by filing a certificate pursuant to the Banking Law,
the number of shares in each such series of such class and all designations,
relative rights (including the right, to the extent permitted by law, to convert
into shares of any class or into shares of any series of any class), preferences
and limitations of the shares in each such series, including, buy without
limiting the generality of the foregoing, the following:

            (i) The number of shares to constitute such series (which number may
      at any time, or from time to time, be increased or decreased by the Board
      of Directors, notwithstanding that shares of the series may be outstanding
      at the time of such increase or decrease, unless the Board of Directors
      shall have otherwise provided in creating such series) and the distinctive
      designation thereof;

            (ii) The dividend rate on the shares of such series, whether or not
      dividends on the shares of such series shall be cumulative, and the date
      or dates, if any, from which dividends thereon shall be cumulative;

            (iii) Whether or not the share of such series shall be redeemable,
      and, if redeemable, the date or dates upon or after which they shall be
      redeemable, the amount or amounts per share (which shall be, in the case
      of each share, not less than its preference upon involuntary liquidation,
      plus an amount equal to all dividends thereon accrued and unpaid, whether
      or not earned or declared) payable thereon in the case of the redemption
      thereof, which amount may vary at different redemption dates or otherwise
      as permitted by law;

(iv) The right, if any, of holders of shares of such series to convert the same
into, or exchange the same for, Common Stock or other stock as permitted by law,
and the terms and conditions of such conversion or exchange, as well as
provisions for adjustment of the conversion rate in such events as the Board of
Directors shall determine;

            (v) The amount per share payable on the shares of such series upon
      the voluntary and involuntary liquidation, dissolution or winding up of
      the corporation;

            (vi) Whether the holders of shares of such series shall have voting
      power, full or limited, in addition to the voting powers provided by law
      and, in case additional voting powers are accorded, to fix the extent
      thereof; and

<PAGE>

            (vii) Generally to fix the other rights and privileges and any
      qualifications, limitations or restrictions of such rights and privileges
      of such series, provided, however, that no such rights, privileges,
      qualifications, limitations or restrictions shall be in conflict with the
      organization certificate of the corporation or with the resolution or
      resolutions adopted by the Board of Directors providing for the issue of
      any series of which there are shares outstanding.

      All shares of Series Preferred Stock of the same series shall be identical
in all respects, except that shares of any one series issued at different times
may differ as to dates, if any, from which dividends thereon may accumulate. All
shares of Series Preferred Stock of all series shall be of equal rank and shall
be identical in all respects except that to the extent not otherwise limited in
this Article III any series may differ from any other series with respect to any
one or more of the designations, relative rights, preferences and limitations
described or referred to in subparagraphs (I) to (vii) inclusive above.

      2. Dividends: Dividends on the outstanding Series Preferred Stock of each
series shall be declared and paid or set apart for payment before any dividends
shall be declared and paid or set apart for payment on the Common Stock with
respect to the same quarterly dividend period. Dividends on any shares of Series
Preferred Stock shall be cumulative only if and to the extent set forth in a
certificate filed pursuant to law. After dividends on all shares of Series
Preferred Stock (including cumulative dividends if and to the extend any such
shares shall be entitled thereto) shall have been declared and paid or set apart
for payment with respect to any quarterly dividend period, then and not
otherwise so long as any shares of Series Preferred Stock shall remain
outstanding, dividends may be declared and paid or set apart for payment with
respect to the same quarterly dividend period on the Common Stock out the assets
or funds of the corporation legally available therefor.

      All Shares of Series Preferred Stock of all series shall be of equal rank,
preference and priority as to dividends irrespective of whether or not the rates
of dividends to which the same shall be entitled shall be the same and when the
stated dividends are not paid in full, the shares of all series of the Series
Preferred Stock shall share ratably in the payment thereof in accordance with
the sums which would by payable on such shares if all dividends were paid in
full, provided, however, that nay two or more series of the Series Preferred
Stock may differ from each other as to the existence and extent of the right to
cumulative dividends, as aforesaid.

      3. Voting Rights: Except as otherwise specifically provided in the
certificate filed pursuant to law with respect to any series of the Series
Preferred Stock, or as otherwise provided by law, the Series Preferred Stock
shall not have any right to vote for the election of directors or for any other
purpose and the Common Stock shall have the exclusive right to vote for the
election of directors and for all other purposes.

      4. Liquidation: In the event of any liquidation, dissolution or winding up
of the corporation, whether voluntary or involuntary, each series of Series
Preferred Stock shall have preference and priority over the Common Stock for
payment of the amount to which each outstanding series of Series Preferred Stock
shall be entitled in accordance with the provisions thereof and each holder of
Series Preferred Stock shall be entitled to be paid in full such amount, or have
a sum sufficient for the payment in full set aside, before any payments shall be
made to the holders of the Common Stock. If, upon liquidation, dissolution or
winding up of the corporation, the assets of the corporation or proceeds
thereof, distributable among the holders of the shares of all series of the
Series Preferred Stock shall be insufficient to pay in full the preferential
amount aforesaid, then such assets, or the proceeds thereof, shall be
distributed among such holders ratably in accordance with the respective amounts
which would be payable if all amounts payable thereon were paid in full. After
the payment to the holders of Series Preferred Stock of all such amounts to
which they are entitled, as above provided, the remaining assets and funds of
the corporation shall be divided and paid to the holders of the Common Stock.


<PAGE>


5. Redemption: In the event that the Series Preferred Stock of any series shall
be made redeemable as provided in clause (iii) of paragraph 1 of section (b) of
this Article III, the corporation, at the option of the Board of Directors, may
redeem at any time or times, and from time to time, all or any part of any one
or more series of Series Preferred Stock outstanding by paying for each share
the then applicable redemption price fixed by the Board of Directors as provided
herein, plus an amount equal to accrued and unpaid dividends to the date fixed
for redemption, upon such notice and terms as may be specifically provided in
the certificate filed pursuant to law with respect to the series.

      6. Preemptive Rights: No holder of Series Preferred Stock of the
corporation shall be entitled, as such, as a matter or right, to subscribe for
or purchase any part of any new or additional issue of stock of any class or
series whatsoever, any rights or options to purchase stock of any class or
series whatsoever, or any securities convertible into, exchangeable for or
carrying rights or options to purchase stock of any class or series whatsoever,
whether now or hereafter authorized, and whether issued for cash or other
consideration, or by way of dividend.

      (c) Provisions relating to Floating Rate Non-Cumulative Preferred Stock,
Series A. (Liquidation value $1,000,000 per share.)

      1. Designation: The distinctive designation of the series established
hereby shall be "Floating Rate Non-Cumulative Preferred Stock, Series A"
(hereinafter called "Series A Preferred Stock").

      2. Number: The number of shares of Series A Preferred Stock shall
initially be 250 shares. Shares of Series A Preferred Stock redeemed, purchased
or otherwise acquired by the corporation shall be cancelled and shall revert to
authorized but unissued Series Preferred Stock undesignated as to series.

      3. Dividends:

      (a) Dividend Payments Dates. Holders of the Series A Preferred Stock shall
be entitled to receive non-cumulative cash dividends when, as and if declared by
the Board of Directors of the corporation, out of funds legally available
therefor, from the date of original issuance of such shares (the "Issue Date")
and such dividends will be payable on March 28, June 28, September 28 and
December 28 of each year (:Dividend Payment Date") commencing September 28,
1990, at a rate per annum as determined in paragraph 3(b) below. The period
beginning on the Issue Date and ending on the day preceding the firs Dividend
Payment Date and each successive period beginning on a Dividend Payment Date and
ending on the date preceding the next succeeding Dividend Payment Date is herein
called a "Dividend Period". If any Dividend payment Date shall be, in The City
of New York, a Sunday or a legal holiday or a day on which banking institutions
are authorized by law to close, then payment will be postponed to the next
succeeding business day with the same force and effect as if made on the
Dividend Payment Date, and no interest shall accrue for such Dividend Period
after such Dividend Payment Date.

      (b) Dividend Rate. The dividend rare from time to time payable in respect
of Series A Preferred Stock (the "Dividend Rate") shall be determined on the
basis of the following provisions:

      (i) On the Dividend Determination Date, LIBOR will be determined on the
basis of the offered rates for deposits in U.S. dollars having a maturity of
three months commencing on the second London Business Day immediately following
such Dividend Determination Date, as such rates appear on the Reuters Screen
LIBO Page as of 11:00 A.M. London time, on such Dividend Determination Date. If
at least two such offered rates appear on the Reuters Screen LIBO Page, LIBOR in
respect of such Dividend Determination Dates will be the arithmetic mean
(rounded to the nearest one-hundredth of a percent, with five one-thousandths of
a percent rounded upwards) of such offered rates. If fewer than those offered
rates appear, LIBOR in respect of such Dividend Determination Date will be
determined as described in paragraph (ii) below.

(ii) On any Dividend Determination Date on which fewer than those offered rates
for the applicable maturity appear on the Reuters Screen LIBO Page as specified
in paragraph (I) above, LIBOR will be determined on the basis of the rates at
which deposits in U.S. dollars having a maturity of three months commending on
the second London Business Day immediately following such Dividend Determination
Date and in a principal amount of not less than $1,000,000 that is
representative of a single transaction in such market at such time are offered
by three major banks in the London interbank market selected by the corporation
at approximately 11:00 A.M., London time, on such Dividend Determination Date to
prime banks in the London market. The corporation will request the principal
London office of each of such banks to provide a quotation of its rate. If at
least two such quotations are provided, LIBOR in respect of such Dividend
Determination Date will be the arithmetic mean (rounded to the nearest
one-hundredth of a percent, with five one-thousandths of a percent rounded
upwards) of such quotations. If fewer than two quotations are provided, LIBOR in
respect of such Dividend Determination Date will be the arithmetic mean (rounded
to the nearest one-hundredth of a percent, with five one-thousandths of a
percent rounded upwards) of the rates quoted by three major banks in New York
City selected by the corporation at approximately 11:00 A.M., New York City
time, on such Dividend Determination Date for loans in U.S. dollars to leading
European banks having a maturity of three months commencing on the second London
Business Day immediately following such Dividend Determination Date and in a
principal amount of not less than $1,000,000 that is representative of a single
transaction in such market at such time; provided, however,

<PAGE>

that if the banks selected as aforesaid by the corporation are not quoting as
aforementioned in this sentence, then, with respect to such Dividend Period,
LIBOR for the preceding Dividend Period will be continued as LIBOR for such
Dividend Period.

      (ii) The Dividend Rate for any Dividend Period shall be equal to the lower
of 18% of 50 basis points above LIBOR for such Dividend Period as LIBOR is
determined by sections (I) or (ii) above.

As used above, the term "Dividend Determination Date" shall mean, with resect to
any Dividend Period, the second London Business Day prior to the commencement of
such Dividend Period; and the term "London Business Day" shall mean any day that
is not a Saturday or Sunday and that, in New York City, is not a day on which
banking institutions generally are authorized or required by law or executive
order to close and that is a day on which dealings in deposits in U.S. dollars
are transacted in the London interbank market.

      4. Voting Rights: The holders of the Series A Preferred Stock shall have
the voting power and rights set forth in this paragraph 4 and shall have no
other voting power or rights except as otherwise may from time to time be
required by law.

      So long as any shares of Series A Preferred Stock remain outstanding, the
corporation shall not, without the affirmative vote or consent of the holders of
at least a majority of the votes of the Series Preferred Stock entitled to vote
outstanding at the time, given in person or by proxy, either in writing or by
resolution adopted at a meeting at which the holders of Series A Preferred Stock
(alone or together with the holders of one or more other series of Series
Preferred Stock at the time outstanding and entitled to vote) vote separately as
a class, alter the provisions of the Series Preferred Stock so as to materially
adversely affect its rights; provided, however, that in the event any such
materially adverse alteration affects the rights of only the Series A Preferred
Stock, then the alteration may be effected with the vote or consent of at least
a majority of the votes of the Series A Preferred Stock; provided, further, that
an increase in the amount of the authorized Series Preferred Stock and/or the
creation and/or issuance of other series of Series Preferred Stock in accordance
with the organization certificate shall not be, nor be deemed to be, materially
adverse alterations. In connection with the exercise of the voting rights
contained in the preceding sentence, holders of all series of Series Preferred
Stock which are granted such voting rights (of which the Series A Preferred
Stock is the initial series) shall vote as a class (except as specifically
provided otherwise) and each holder of Series A Preferred Stock shall have one
vote for each share of stock held and each other series shall have such number
of votes, if any, for each share of stock held as may be granted to them.

      The foregoing voting provisions will not apply if, in connection with the
matters specified, provision is made for the redemption or retirement of all
outstanding Series A Preferred Stock.

      5. Liquidation: Subject to the provisions of section (b) of this Article
III, upon any liquidation, dissolution or winding up of the corporation, whether
voluntary or involuntary, the holders of the Series A Preferred Stock shall have
preference and priority over the Common Stock for payment out of the assets of
the corporation or proceeds thereof, whether from capital or surplus, of
$1,000,000 per share (the "liquidation value") together with the amount of all
dividends accrued and unpaid thereon, and after such payment the holders of
Series A Preferred Stock shall be entitled to no other payments.

      6. Redemption: Subject to the provisions of section (b) of this Article
III, Series A Preferred Stock may be redeemed, at the option of the corporation
in whole or part, at any time or from time to time at a redemption price of
$1,000,000 per share, in each case plus accrued and unpaid dividends to the date
of redemption.


<PAGE>

      At the option of the corporation, shares of Series A Preferred Stock
redeemed or otherwise acquired may be restored to the status of authorized but
unissued shares of Series Preferred Stock.

      In the case of any redemption, the corporation shall give notice of
such redemption to the holders of the Series A Preferred Stock to be redeemed
in the following manner: a notice specifying the shares to be redeemed and
the time and place or redemption (and, if less than the total outstanding
shares are to be redeemed, specifying the certificate numbers and number of
shares to be redeemed) shall be mailed by first class mail, addressed to the
holders of record of the Series A Preferred Stock to be redeemed at their
respective addressees as the same shall appear upon the books of the
corporation, not more than sixty (60) days and not less than thirty (30) days
previous to the date fixed for redemption. In the event such notice is not
given to any shareholder such failure to give notice shall not affect the
notice given to other shareholders. If less than the whole amount of
outstanding Series A Preferred Stock is to be redeemed, the shares to be
redeemed shall be selected by lot or pro rata in any manner determined by
resolution of the Board of Directors to b fair and proper. From and after the
date fixed in any such notice as the date of redemption (unless default shall
be made by the corporation in providing moneys at the time and place of
redemption for the payment of the redemption price) all dividends upon the
Series A Preferred Stock so called for redemption shall cease to accrue, and
all rights of the holders of said Series A Preferred Stock as stockholders in
the corporation, except the right to receive the redemption price (without
interest) upon surrender of the certificate representing the Series A
Preferred Stock so called for redemption, duly endorsed for transfer, if
required, shall cease and terminate. The corporation's obligation to provide
moneys in accordance with the preceding sentence shall be deemed fulfilled
if, on or before the redemption date, the corporation shall deposit with a
bank or trust company (which may e an affiliate of the corporation) having an
office in the Borough of Manhattan, City of New York, having a capital and
surplus of at least $5,000,000 funds necessary for such redemption, in trust
with irrevocable instructions that such funds be applied to the redemption of
the shares of Series A Preferred Stock so called for redemption. Any interest
accrued on such funds shall be paid to the corporation from time to time. Any
funds so deposited and unclaimed at the end of two (2) years from such
redemption date shall be released or repaid to the corporation, after which
the holders of such shares of Series A Preferred Stock so called for
redemption shall look only to the corporation for payment of the redemption
price.

      IV. The name, residence and post office address of each member of the
corporation are as follows:

       Name             Residence                     Post Office Address

James A. Blair          9 West 50th Street,           33 Wall Street,
                          Manhattan, New York City      Manhattan, New York City

James G. Cannon         72 East 54th Street,          14 Nassau Street,
                          Manhattan New York City       Manhattan, New York City

E. C. Converse          3 East 78th Street,           139 Broadway,
                          Manhattan, New York City      Manhattan, New York City

Henry P. Davison        Englewood,                    2 Wall Street,
                          New Jersey                    Manhattan, New York City

Granville W. Garth      160 West 57th Street,         33 Wall Street
                          Manhattan, New York City      Manhattan, New York City

A. Barton Hepburn       205 West 57th Street          83 Cedar Street
                          Manhattan, New York City      Manhattan, New York City

William Logan           Montclair,                    13 Nassau Street
                          New Jersey                    Manhattan, New York City

George W. Perkins       Riverdale,                    23 Wall Street,
                          New York                      Manhattan, New York City

William H. Porter       56 East 67th Street           270 Broadway,
                          Manhattan, New York City      Manhattan, New York City

John F. Thompson        Newark,                       143 Liberty Street,
                          New Jersey                    Manhattan, New York City

Albert H. Wiggin        42 West 49th Street,          214 Broadway,
                          Manhattan, New York City      Manhattan, New York City

<PAGE>

Samuel Woolverton       Mount Vernon,                 34 Wall Street,
                          New York                      Manhattan, New York City

Edward F.C. Young       85 Glenwood Avenue,           1 Exchange Place,
                          Jersey City, New Jersey       Jersey City, New Jersey

      V. The existence of the corporation shall be perpetual.

      VI. The subscribers, the members of the said corporation, do, and each for
himself does, hereby declare that he will accept the responsibilities and
faithfully discharge the duties of a director therein, if elected to act as
such, when authorized accordance with the provisions of the Banking Law of the
State of New York.

      VII. The number of directors of the corporation shall not be less that 10
nor more than 25."

      4. The foregoing restatement of the organization certificate was
authorized by the Board of Directors of the corporation at a meeting held on
July 21, 1998.

      IN WITNESS WHEREOF, we have made and subscribed this certificate this 6th
day of August, 1998.

                                      /s/ James T. Byrne, Jr.
                                    -------------------------------
                                          James T. Byrne, Jr.
                                    Managing Director and Secretary


                                      /s/ Lea Lahtinen
                                    -------------------------------
                                          Lea Lahtinen
                                    Vice President and Assistant Secretary


                                      /s/ Lea Lahtinen
                                    -------------------------------
                                          Lea Lahtinen

<PAGE>

State of New York       )
                        )  ss:
County of New York      )

      Lea Lahtinen, being duly sworn, deposes and says that she is a Vice
President and an Assistant Secretary of Bankers Trust Company, the corporation
described in the foregoing certificate; that she has read the foregoing
certificate and knows the contents thereof, and that the statements herein
contained are true.

                                            /s/ Lea Lahtinen
                                        -------------------------------
                                                Lea Lahtinen

Sworn to before me this 6th day of August, 1998.

      /s/ Sandra L. West
- -------------------------------
          Notary Public

           SANDRA L. WEST
       Notary Public State of
              New York
           No. 31-4942101
    Qualified in New York County
Commission Expires September 19, 1998

<PAGE>

                               State of New York,

                               Banking Department

      I, MANUEL KURSKY, Deputy Superintendent of Banks of the State of New York,
DO HEREBY APPROVE the annexed Certificate entitled "RESTATED ORGANIZATION
CERTIFICATE OF BANKERS TRUST COMPANY Under Section 8007 of the Banking Law,"
dated August 6, 1998, providing for the restatement of the Organization
Certificate and all amendments into a single certificate.

Witness, my hand and official seal of the Banking Department at the City of New
York,

                  this 31st day of August in the Year of our Lord one thousand
                  nine hundred and ninety-eight.


                                              /s/ Manuel Kursky
                                          ------------------------------
                                          Deputy Superintendent of Banks

<PAGE>

                            CERTIFICATE OF AMENDMENT

                                     OF THE

                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

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

      We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director and Secretary and a Vice President and an Assistant Secretary of
Bankers Trust Company, do hereby certify:

      1. The name of the corporation is Bankers Trust Company.

      2. The organization certificate of said corporation was filed by the
Superintendent of Banks on the 5th of March, 1903.

      3. The organization certificate as heretofore amended is hereby amended to
increase the aggregate number of shares which the corporation shall have
authority to issue and to increase the amount of its authorized capital stock in
conformity therewith.

      4. Article III of the organization certificate with reference to the
authorized capital stock, the number of shares into which the capital stock
shall be divided, the par value of the shares and the capital stock outstanding,
which reads as follows:

      "III. The amount of capital stock which the corporation is hereafter to
      have is Three Billion, One Million, Six Hundred Sixty-Six Thousand, Six
      Hundred Seventy Dollars ($3,001,666,670), divided into Two Hundred
      Million, One Hundred Sixty-Six Thousand, Six Hundred Sixty-Seven
      (200,166,667) shares with a par value of $10 each designated as Common
      Stock and 1000 shares with a par value of One Million Dollars ($1,000,000)
      each designated as Series Preferred Stock."

is hereby amended to read as follows:

      "III. The amount of capital stock which the corporation is hereafter to
      have is Three Billion, Five Hundred One Million, Six Hundred Sixty-Six
      Thousand, Six Hundred Seventy Dollars ($3,501,666,670), divided into Two
      Hundred Million, One Hundred Sixty-Six Thousand, Six Hundred Sixty-Seven
      (200,166,667) shares with a par value of $10 each designated as Common
      Stock and 1500 shares with a par value of One Million Dollars ($1,000,000)
      each designated as Series Preferred Stock."

<PAGE>

      5. The foregoing amendment of the organization certificate was authorized
by unanimous written consent signed by the holder of all outstanding shares
entitled to vote thereon.

      IN WITNESS WHEREOF, we have made and subscribed this certificate this 25th
day of September, 1998


                                      /s/ James T. Byrne, Jr.
                                    -------------------------------
                                          James T. Byrne, Jr.
                                    Managing Director and Secretary


                                      /s/ Lea Lahtinen
                                    -------------------------------
                                          Lea Lahtinen
                                    Vice President and Assistant Secretary

State of New York       )
                        )  ss:
County of New York      )

      Lea Lahtinen, being fully sworn, deposes and says that she is a Vice
President and an Assistant Secretary of Bankers Trust Company, the corporation
described in the foregoing certificate; that she has read the foregoing
certificate and knows the contents thereof, and that the statements herein
contained are true.

                                            /s/ Lea Lahtinen
                                       ------------------------------
                                                Lea Lahtinen

Sworn to before me this 25th day
of September, 1998

      /s/ Sandra L. West
- -------------------------------
          Notary Public

           SANDRA L. WEST
       Notary Public State of
              New York
           No. 31-4942101
    Qualified in New York County
Commission Expires September 19, 2000

<PAGE>

                               State of New York,
                               Banking Department

      I, MANUEL KURSKY, Deputy Superintendent of Banks of the State of New York,
DO HEREBY APPROVE the annexed Certificate entitled "CERTIFICATE OF AMENDMENT OF
THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section 8005 of the
Banking Law," dated September 16, 1998, providing for an increase in authorized
capital stock from $3,001,666,670 consisting of 200,166,667 shares with a par
value of $10 each designated as Common Stock and 1,000 shares with a par value
of $1,000,000 each designated as Series Preferred Stock to $3,501,666,670
consisting of 200,166,667 shares with a par value of $10 each designated as
Common Stock and 1,500 shares with a par value of $1,000,000 each designated as
Series Preferred Stock.

Witness, my hand and official seal of the Banking Department at the City of New
York,

                  this 25th day of September in the Year of our Lord one
                  thousand nine hundred and ninety-eight.


                                              /s/ Manuel Kursky
                                          ------------------------------
                                          Deputy Superintendent of Banks

<PAGE>

                            CERTIFICATE OF AMENDMENT

                                     OF THE

                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

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

      We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director and Secretary and a Vice President and an Assistant Secretary of
Bankers Trust Company, do hereby certify:

      1. The name of the corporation is Bankers Trust Company.

      2. The organization certificate of said corporation was filed by the
Superintendent of Banks on the 5th of March, 1903.

      3. The organization certificate as heretofore amended is hereby amended to
increase the aggregate number of shares which the corporation shall have
authority to issue and to increase the amount of its authorized capital stock in
conformity therewith.

      4. Article III of the organization certificate with reference to the
authorized capital stock, the number of shares into which the capital stock
shall be divided, the par value of the shares and the capital stock outstanding,
which reads as follows:

      "III. The amount of capital stock which the corporation is hereafter to
      have is Three Billion, Five Hundred One Million, Six Hundred Sixty-Six
      Thousand, Six Hundred Seventy Dollars ($3,501,666,670), divided into Two
      Hundred Million, One Hundred Sixty-Six Thousand, Six Hundred Sixty-Seven
      (200,166,667) shares with a par value of $10 each designated as Common
      Stock and 1500 shares with a par value of One Million Dollars ($1,000,000)
      each designated as Series Preferred Stock."

is hereby amended to read as follows:

      "III. The amount of capital stock which the corporation is hereafter to
      have is Three Billion, Six Hundred Twenty-Seven Million, Three Hundred
      Eight Thousand, Six Hundred Seventy Dollars ($3,627,308,670), divided into
      Two Hundred Twelve Million, Seven Hundred Thirty Thousand, Eight Hundred
      Sixty- Seven (212,730,867) shares with a par value of $10 each designated
      as Common Stock and 1500 shares with a par value of One Million Dollars
      ($1,000,000) each designated as Series Preferred Stock."

<PAGE>

      5. The foregoing amendment of the organization certificate was authorized
by unanimous written consent signed by the holder of all outstanding shares
entitled to vote thereon.

      IN WITNESS WHEREOF, we have made and subscribed this certificate this 16th
day of December, 1998


                                      /s/ James T. Byrne, Jr.
                                    -------------------------------
                                          James T. Byrne, Jr.
                                    Managing Director and Secretary


                                      /s/ Lea Lahtinen
                                    -------------------------------
                                          Lea Lahtinen
                                    Vice President and Assistant Secretary

State of New York       )
                        )  ss:
County of New York      )

      Lea Lahtinen, being fully sworn, deposes and says that she is a Vice
President and an Assistant Secretary of Bankers Trust Company, the corporation
described in the foregoing certificate; that she has read the foregoing
certificate and knows the contents thereof, and that the statements herein
contained are true.

                                            /s/ Lea Lahtinen
                                        -----------------------------
                                                Lea Lahtinen

Sworn to before me this 16th day
of December, 1998

      /s/ Sandra L. West
- -------------------------------
          Notary Public

           SANDRA L. WEST
       Notary Public State of
              New York
           No. 31-4942101
    Qualified in New York County
Commission Expires September 19, 2000

<PAGE>

                               State of New York,

                               Banking Department

      I, P. VINCENT CONLON, Deputy Superintendent of Banks of the State of New
York, DO HEREBY APPROVE the annexed Certificate entitled "CERTIFICATE OF
AMENDMENT OF THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section
8005 of the Banking Law," dated December 16, 1998, providing for an increase in
authorized capital stock from $3,501,666,670 consisting of 200,166,667 shares
with a par value of $10 each designated as Common Stock and 1,500 shares with a
par value of $1,000,000 each designated as Series Preferred Stock to
$3,627,308,670 consisting of 212,730,867 shares with a par value of $10 each
designated as Common Stock and 1,500 shares with a par value of $1,000,000 each
designated as Series Preferred Stock.

Witness, my hand and official seal of the Banking Department at the City of New
York,

                  this 18th day of December in the Year of our Lord one thousand
                  nine hundred and ninety-eight.

                                      /s/ P. Vincent Conlon
                                    ------------------------------
                                    Deputy Superintendent of Banks


<PAGE>

                            CERTIFICATE OF AMENDMENT

                                     OF THE


                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

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

      We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director and Secretary and a Vice President and an Assistant Secretary of
Bankers Trust Company, do hereby certify:

      1. The name of the corporation is Bankers Trust Company.

      2. The organization certificate of said corporation was filed by the
Superintendent of Banks on the 5th of March, 1903.

      3. The organization certificate as heretofore amended is hereby amended to
reduce the minimum number of directors required from 10 to 7, and to reduce in
the maximum number of directors from 25 to 15.

      4. Article VII of the organization certificate with reference to number of
directors, which reads as follows:

      "VII. The number of directors of the corporation shall be not less than 10
      nor more than 25"

is hereby amended to read as follows:

      "VII. The number of directors of the corporation shall be not less than 7
      nor more than 15"

      5. The foregoing amendment of the organization certificate was authorized
by unanimous written consent signed by the holder of all outstanding shares
entitled to vote thereon.

      IN WITNESS WHEREOF, we have made and subscribed this certificate this 30th
day of July 1999


                                      /s/ James T. Byrne, Jr.
                                    -------------------------------
                                          James T. Byrne, Jr.
                                    Managing Director and Secretary


                                      /s/ Lea Lahtinen
                                    -------------------------------
                                          Lea Lahtinen
                                    Vice President and Assistant Secretary


<PAGE>

State of New York       )
                        )  ss:
County of New York      )

      Lea Lahtinen, being fully sworn, deposes and says that she is a Vice
President and an Assistant Secretary of Bankers Trust Company, the corporation
described in the foregoing certificate; that she has read the foregoing
certificate and knows the contents thereof, and that the statements herein
contained are true.


                                            /s/ Lea Lahtinen
                                        -----------------------------

                                                Lea Lahtinen

Sworn to before me this 30th day
of July, 1999

      /s/ Sandra L. West
- -------------------------------
          Notary Public

           SANDRA L. WEST
       Notary Public State of
              New York
           No. 31-4942101
    Qualified in New York County
Commission Expires September 19, 2000


<PAGE>

                               State of New York,

                               Banking Department


      I, P. VINCENT CONLON, Deputy Superintendent of Banks of the State of New
York, DO HEREBY APPROVE the annexed Certificate entitled "CERTIFICATE OF
AMENDMENT OF THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section
8005 of the Banking Law," dated September 3, 1999, providing for a reduction in
the minimum number of directors required from ten to seven, and a reduction in
the maximum number of directors from twenty-five to fifteen.

Witness, my hand and official seal of the Banking Department at the City of New
York,

                  this 3rd day of September in the Year of our Lord one thousand
                  nine hundred and ninety-nine.

                                      /s/ P. Vincent Conlon
                                    ------------------------------
                                    Deputy Superintendent of Banks

<PAGE>

                                     BY-LAWS


                                  JUNE 22, 1999

                              Bankers Trust Company
                                    New York

<PAGE>

                                     BY-LAWS
                                       of
                              Bankers Trust Company

                                    ARTICLE I

                            MEETINGS OF STOCKHOLDERS

SECTION 1. The annual meeting of the stockholders of this Company shall be held
at the office of the Company in the Borough of Manhattan, City of New York, on
the third Tuesday in January of each year, for the election of directors and
such other business as may properly come before said meeting.

SECTION 2. Special meetings of stockholders other than those regulated by
statute may be called at any time by a majority of the directors. It shall be
the duty of the Chairman of the Board, the Chief Executive Officer or the
President to call such meetings whenever requested in writing to do so by
stockholders owning a majority of the capital stock.

SECTION 3. At all meetings of stockholders, there shall be present, either in
person or by proxy, stockholders owning a majority of the capital stock of the
Company, in order to constitute a quorum, except at special elections of
directors, as provided by law, but less than a quorum shall have power to
adjourn any meeting.

SECTION 4. The Chairman of the Board or, in his absence, the Chief Executive
Officer or, in his absence, the President or, in their absence, the senior
officer present, shall preside at meetings of the stockholders and shall direct
the proceedings and the order of business. The Secretary shall act as secretary
of such meetings and record the proceedings.

                                   ARTICLE II

                                    DIRECTORS

SECTION 1. The affairs of the Company shall be managed and its corporate powers
exercised by a Board of Directors consisting of such number of directors, but
not less than seven nor more than fifteen, as may from time to time be fixed by
resolution adopted by a majority of the directors then in office, or by the
stockholders. In the event of any increase in the number of directors,
additional directors may be elected within the limitations so fixed, either by
the stockholders or within the limitations imposed by law, by a majority of
directors then in office. One-third of the number of directors, as fixed from
time to time, shall constitute a quorum. Any one or more members of the Board of
Directors or any Committee thereof may participate in a meeting of the Board of
Directors or Committee thereof by means of a conference telephone or similar
communications equipment which allows all persons participating in the meeting
to hear each other at the same time. Participation by such means shall
constitute presence in person at such a meeting.

<PAGE>

All directors hereafter elected shall hold office until the next annual meeting
of the stockholders and until their successors are elected and have qualified.

No Officer-Director who shall have attained age 65, or earlier relinquishes his
responsibilities and title, shall be eligible to serve as a director.

SECTION 2. Vacancies not exceeding one-third of the whole number of the Board of
Directors may be filled by the affirmative vote of a majority of the directors
then in office, and the directors so elected shall hold office for the balance
of the unexpired term.

SECTION 3. The Chairman of the Board shall preside at meetings of the Board of
Directors. In his absence, the Chief Executive Officer or, in his absence, such
other director as the Board of Directors from time to time may designate shall
preside at such meetings.

SECTION 4. The Board of Directors may adopt such Rules and Regulations for the
conduct of its meetings and the management of the affairs of the Company as it
may deem proper, not inconsistent with the laws of the State of New York, or
these By-Laws, and all officers and employees shall strictly adhere to, and be
bound by, such Rules and Regulations.

SECTION 5. Regular meetings of the Board of Directors shall be held from time to
time provided, however, that there shall be at least ten regular monthly
meetings during a calendar year. Special meetings of the Board of Directors may
be called upon at least two day's notice whenever it may be deemed proper by the
Chairman of the Board or, the Chief Executive Officer or, in their absence, by
such other director as the Board of Directors may have designated pursuant to
Section 3 of this Article, and shall be called upon like notice whenever any
three of the directors so request in writing.

SECTION 6. The compensation of directors as such or as members of committees
shall be fixed from time to time by resolution of the Board of Directors.

                                   ARTICLE III

                                   COMMITTEES

SECTION 1. There shall be an Executive Committee of the Board consisting of not
less than five directors who shall be appointed annually by the Board of
Directors. The Chairman of the Board shall preside at meetings of the Executive
Committee. In his absence, the Chief Executive Officer or, in his absence, such
other member of the Committee as the Committee from time to time may designate
shall preside at such meetings.

The Executive Committee shall possess and exercise to the extent permitted by
law all of the powers of the Board of Directors, except when the latter is in
session, and shall keep minutes of its proceedings, which shall be presented to
the Board of Directors at its next subsequent meeting. All acts done and powers
and authority conferred by the Executive Committee from time to time shall be
and be deemed to be, and may be certified as being, the act and under the
authority of the Board of Directors.

<PAGE>

A majority of the Committee shall constitute a quorum, but the Committee may act
only by the concurrent vote of not less than one-third of its members, at least
one of whom must be a director other than an officer. Any one or more directors,
even though not members of the Executive Committee, may attend any meeting of
the Committee, and the member or members of the Committee present, even though
less than a quorum, may designate any one or more of such directors as a
substitute or substitutes for any absent member or members of the Committee, and
each such substitute or substitutes shall be counted for quorum, voting, and all
other purposes as a member or members of the Committee.

SECTION 2. There shall be an Audit Committee appointed annually by resolution
adopted by a majority of the entire Board of Directors which shall consist of
such number of directors, who are not also officers of the Company, as may from
time to time be fixed by resolution adopted by the Board of Directors. The
Chairman shall be designated by the Board of Directors, who shall also from time
to time fix a quorum for meetings of the Committee. Such Committee shall conduct
the annual directors' examinations of the Company as required by the New York
State Banking Law; shall review the reports of all examinations made of the
Company by public authorities and report thereon to the Board of Directors; and
shall report to the Board of Directors such other matters as it deems advisable
with respect to the Company, its various departments and the conduct of its
operations.

In the performance of its duties, the Audit Committee may employ or retain, from
time to time, expert assistants, independent of the officers or personnel of the
Company, to make studies of the Company's assets and liabilities as the
Committee may request and to make an examination of the accounting and auditing
methods of the Company and its system of internal protective controls to the
extent considered necessary or advisable in order to determine that the
operations of the Company, including its fiduciary departments, are being
audited by the General Auditor in such a manner as to provide prudent and
adequate protection. The Committee also may direct the General Auditor to make
such investigation as it deems necessary or advisable with respect to the
Company, its various departments and the conduct of its operations. The
Committee shall hold regular quarterly meetings and during the intervals thereof
shall meet at other times on call of the Chairman.

SECTION 3. The Board of Directors shall have the power to appoint any other
Committees as may seem necessary, and from time to time to suspend or continue
the powers and duties of such Committees. Each Committee appointed pursuant to
this Article shall serve at the pleasure of the Board of Directors.

<PAGE>

                                   ARTICLE IV

                                    OFFICERS

SECTION 1. The Board of Directors shall elect from among their number a Chairman
of the Board and a Chief Executive Officer; and shall also elect a President,
and may also elect a Senior Vice Chairman, one or more Vice Chairmen, one or
more Executive Vice Presidents, one or more Senior Managing Directors, one or
more Managing Directors, one or more Senior Vice Presidents, one or more
Principals, one or more Vice Presidents, one or more General Managers, a
Secretary, a Controller, a Treasurer, a General Counsel, one or more Associate
General Counsels, a General Auditor, a General Credit Auditor, and one or more
Deputy Auditors, who need not be directors. The officers of the corporation may
also include such other officers or assistant officers as shall from time to
time be elected or appointed by the Board. The Chairman of the Board or the
Chief Executive Officer or, in their absence, the President, the Senior Vice
Chairman or any Vice Chairman, may from time to time appoint assistant officers.
All officers elected or appointed by the Board of Directors shall hold their
respective offices during the pleasure of the Board of Directors, and all
assistant officers shall hold office at the pleasure of the Board or the
Chairman of the Board or the Chief Executive Officer or, in their absence, the
President, the Senior Vice Chairman or any Vice Chairman. The Board of Directors
may require any and all officers and employees to give security for the faithful
performance of their duties.

SECTION 2. The Board of Directors shall designate the Chief Executive Officer of
the Company who may also hold the additional title of Chairman of the Board,
President, Senior Vice Chairman or Vice Chairman and such person shall have,
subject to the supervision and direction of the Board of Directors or the
Executive Committee, all of the powers vested in such Chief Executive Officer by
law or by these By-Laws, or which usually attach or pertain to such office. The
other officers shall have, subject to the supervision and direction of the Board
of Directors or the Executive Committee or the Chairman of the Board or, the
Chief Executive Officer, the powers vested by law or by these By-Laws in them as
holders of their respective offices and, in addition, shall perform such other
duties as shall be assigned to them by the Board of Directors or the Executive
Committee or the Chairman of the Board or the Chief Executive Officer.

The General Auditor shall be responsible, through the Audit Committee, to the
Board of Directors for the determination of the program of the internal audit
function and the evaluation of the adequacy of the system of internal controls.
Subject to the Board of Directors, the General Auditor shall have and may
exercise all the powers and shall perform all the duties usual to such office
and shall have such other powers as may be prescribed or assigned to him from
time to time by the Board of Directors or vested in him by law or by these
By-Laws. He shall perform such other duties and shall make such investigations,
examinations and reports as may be prescribed or required by the Audit
Committee. The General Auditor shall have unrestricted access to all records and
premises of the Company and shall delegate such authority to his subordinates.
He shall have the duty to report to the Audit Committee on all matters
concerning the internal audit program and the adequacy of the system of internal
controls of the Company which he deems advisable or which the Audit Committee
may request. Additionally, the General Auditor shall have the duty of reporting
independently of all officers of the Company to the Audit Committee at least
quarterly on any matters concerning the internal audit program and the adequacy
of the system of internal controls of the Company that should be brought to the
attention of the directors except those matters responsibility for which has
been

<PAGE>

vested in the General Credit Auditor. Should the General Auditor deem any matter
to be of special immediate importance, he shall report thereon forthwith to the
Audit Committee. The General Auditor shall report to the Chief Financial Officer
only for administrative purposes.

The General Credit Auditor shall be responsible to the Chief Executive Officer
and, through the Audit Committee, to the Board of Directors for the systems of
internal credit audit, shall perform such other duties as the Chief Executive
Officer may prescribe, and shall make such examinations and reports as may be
required by the Audit Committee. The General Credit Auditor shall have
unrestricted access to all records and may delegate such authority to
subordinates.

SECTION 3. The compensation of all officers shall be fixed under such plan or
plans of position evaluation and salary administration as shall be approved from
time to time by resolution of the Board of Directors.

SECTION 4. The Board of Directors, the Executive Committee, the Chairman of the
Board, the Chief Executive Officer or any person authorized for this purpose by
the Chief Executive Officer, shall appoint or engage all other employees and
agents and fix their compensation. The employment of all such employees and
agents shall continue during the pleasure of the Board of Directors or the
Executive Committee or the Chairman of the Board or the Chief Executive Officer
or any such authorized person; and the Board of Directors, the Executive
Committee, the Chairman of the Board, the Chief Executive Officer or any such
authorized person may discharge any such employees and agents at will.

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

SECTION 1. The Company shall, to the fullest extent permitted by Section 7018 of
the New York Banking Law, indemnify any person who is or was made, or threatened
to be made, a party to an action or proceeding, whether civil or criminal,
whether involving any actual or alleged breach of duty, neglect or error, any
accountability, or any actual or alleged misstatement, misleading statement or
other act or omission and whether brought or threatened in any court or
administrative or legislative body or agency, including an action by or in the
right of the Company to procure a judgment in its favor and an action by or in
the right of any other corporation of any type or kind, domestic or foreign, or
any partnership, joint venture, trust, employee benefit plan or other
enterprise, which any director or officer of the Company is servicing or served
in any capacity at the request of the Company by reason of the fact that he, his
testator or intestate, is or was a director or officer of the Company, or is
serving or served such other corporation, partnership, joint venture, trust,
employee benefit plan or other enterprise in any capacity, against judgments,
fines, amounts paid in settlement, and costs, charges and expenses, including
attorneys' fees, or any appeal therein; provided, however, that no
indemnification shall be provided to any such person if a judgment or other
final adjudication adverse to the director or officer establishes that (i) his
acts were committed in bad faith or were the result of active and deliberate
dishonesty and, in either case, were material to the cause of action so
adjudicated, or (ii) he personally gained in fact a financial profit or other
advantage to which he was not legally entitled.

<PAGE>

SECTION 2. The Company may indemnify any other person to whom the Company is
permitted to provide indemnification or the advancement of expenses by
applicable law, whether pursuant to rights granted pursuant to, or provided by,
the New York Banking Law or other rights created by (i) a resolution of
stockholders, (ii) a resolution of directors, or (iii) an agreement providing
for such indemnification, it being expressly intended that these By-Laws
authorize the creation of other rights in any such manner.

SECTION 3. The Company shall, from time to time, reimburse or advance to any
person referred to in Section 1 the funds necessary for payment of expenses,
including attorneys' fees, incurred in connection with any action or proceeding
referred to in Section 1, upon receipt of a written undertaking by or on behalf
of such person to repay such amount(s) if a judgment or other final adjudication
adverse to the director or officer establishes that (i) his acts were committed
in bad faith or were the result of active and deliberate dishonesty and, in
either case, were material to the cause of action so adjudicated, or (ii) he
personally gained in fact a financial profit or other advantage to which he was
not legally entitled.

SECTION 4. Any director or officer of the Company serving (i) another
corporation, of which a majority of the shares entitled to vote in the election
of its directors is held by the Company, or (ii) any employee benefit plan of
the Company or any corporation referred to in clause (i) in any capacity shall
be deemed to be doing so at the request of the Company. In all other cases, the
provisions of this Article V will apply (i) only if the person serving another
corporation or any partnership, joint venture, trust, employee benefit plan or
other enterprise so served at the specific request of the Company, evidenced by
a written communication signed by the Chairman of the Board, the Chief Executive
Officer or the President, and (ii) only if and to the extent that, after making
such efforts as the Chairman of the Board, the Chief Executive Officer or the
President shall deem adequate in the circumstances, such person shall be unable
to obtain indemnification from such other enterprise or its insurer.

SECTION 5. Any person entitled to be indemnified or to the reimbursement or
advancement of expenses as a matter of right pursuant to this Article V may
elect to have the right to indemnification (or advancement of expenses)
interpreted on the basis of the applicable law in effect at the time of
occurrence of the event or events giving rise to the action or proceeding, to
the extent permitted by law, or on the basis of the applicable law in effect at
the time indemnification is sought.

SECTION 6. The right to be indemnified or to the reimbursement or advancement of
expense pursuant to this Article V (i) is a contract right pursuant to which the
person entitled thereto may bring suit as if the provisions hereof were set
forth in a separate written contract between the Company and the director or
officer, (ii) is intended to be retroactive and shall be available with respect
to events occurring prior to the adoption hereof, and (iii) shall continue to
exist after the rescission or restrictive modification hereof with respect to
events occurring prior thereto.

SECTION 7. If a request to be indemnified or for the reimbursement or
advancement of expenses pursuant hereto is not paid in full by the Company
within thirty days after a written claim has been received by the Company, the
claimant may at any time thereafter bring suit against the Company to recover
the unpaid amount of the claim and, if successful in whole or in part, the
claimant shall be entitled also to be paid the expenses of prosecuting such
claim. Neither the failure of the Company (including its Board of Directors,
independent legal counsel, or its stockholders) to have made a determination

<PAGE>

prior to the commencement of such action that indemnification of or
reimbursement or advancement of expenses to the claimant is proper in the
circumstance, nor an actual determination by the Company (including its Board of
Directors, independent legal counsel, or its stockholders) that the claimant is
not entitled to indemnification or to the reimbursement or advancement of
expenses, shall be a defense to the action or create a presumption that the
claimant is not so entitled.

SECTION 8. A person who has been successful, on the merits or otherwise, in the
defense of a civil or criminal action or proceeding of the character described
in Section 1 shall be entitled to indemnification only as provided in Sections 1
and 3, notwithstanding any provision of the New York Banking Law to the
contrary.

                                   ARTICLE VI

                                      SEAL

SECTION 1. The Board of Directors shall provide a seal for the Company, the
counterpart dies of which shall be in the charge of the Secretary of the Company
and such officers as the Chairman of the Board, the Chief Executive Officer or
the Secretary may from time to time direct in writing, to be affixed to
certificates of stock and other documents in accordance with the directions of
the Board of Directors or the Executive Committee.

SECTION 2. The Board of Directors may provide, in proper cases on a specified
occasion and for a specified transaction or transactions, for the use of a
printed or engraved facsimile seal of the Company.

                                   ARTICLE VII

                                  CAPITAL STOCK

SECTION 1. Registration of transfer of shares shall only be made upon the books
of the Company by the registered holder in person, or by power of attorney, duly
executed, witnessed and filed with the Secretary or other proper officer of the
Company, on the surrender of the certificate or certificates of such shares
properly assigned for transfer.

                                  ARTICLE VIII

                                  CONSTRUCTION

SECTION 1. The masculine gender, when appearing in these By-Laws, shall be
deemed to include the feminine gender.

<PAGE>

                                   ARTICLE IX

                                   AMENDMENTS

SECTION 1. These By-Laws may be altered, amended or added to by the Board of
Directors at any meeting, or by the stockholders at any annual or special
meeting, provided notice thereof has been given.


I, Susan Johnson, Assistant Vice President of Bankers Trust Company, New York,
New York, hereby certify that the foregoing is a complete, true and correct copy
of the By-Laws of Bankers Trust Company, and that the same are in full force and
effect at this date.
                                      /s/ Susan Johnson
                                    ------------------------
                                          Susan Johnson
                                    Assistant Vice President

DATED:  March  20, 2000

<PAGE>

<TABLE>
<S>                    <C>                      <C>                      <C>                 <C>
Legal Title of Bank:   Bankers Trust Company    Call Date:  09/30/99     State#:  36-4840    FFIEC 031
Address:               130 Liberty Street       Vendor ID:  D            Cert#:   00623      Page RC-1
City, State ZIP:       New York, NY  10006      Transit#:   21001003
</TABLE>

                                                                              11

Consolidated Report of Condition for Insured Commercial
and State-Chartered Savings Banks for December, 31 1999

All schedules are to be reported in thousands of dollars. Unless otherwise
indicated, reported the amount outstanding as of the last business day of the
quarter.

Schedule RC--Balance Sheet

<TABLE>
<CAPTION>
                                                                                                              ----------------------
                                                                                                              C400
                                                                                                   ---------------------------------
                                                                   Dollar Amounts in Thousands     RCFD
====================================================================================================================================
<S>                                                                                <C>             <C>        <C>         <C>
ASSETS
 1.  Cash and balances due from depository institutions (from Schedule RC-A):
     a. Noninterest-bearing balances and currency and coin (1) ................................    0081       3,205,000   1.a.
     b. Interest-bearing balances (2) .........................................................    0071       1,850,000   1.b.
 2.  Securities:
     a. Held-to-maturity securities (from Schedule RC-B, column A) ............................    1754               0   2.a.
     b. Available-for-sale securities (from Schedule RC-B, column D)...........................    1773       3,129,000   2.b.
 3.  Federal funds sold and securities purchased under agreements to resell....................    135        9,239,000   3.
 4.  Loans and lease financing receivables:
     a. Loans and leases, net of unearned income (from Schedule RC-C)   RCFD 2122  17,491,000                             4.a.
     b. LESS:   Allowance for loan and lease losses.....................RCFD 3123     477,000                             4.b.
     c. LESS:   Allocated transfer risk reserve ........................RCFD 3128           0                             4.c.
     d. Loans and leases, net of unearned income,
        allowance, and reserve (item 4.a minus 4.b and 4.c) ...................................    2125      17,014,000   4.d.
 5.  Trading Assets (from schedule RC-D)  .....................................................    3545      12,551,000   5.
 6.  Premises and fixed assets (including capitalized leases) .................................    2145         625,000   6.
 7.  Other real estate owned (from Schedule RC-M) .............................................    2150          85,000   7.
 8.  Investments in unconsolidated subsidiaries and associated companies (from Schedule RC-M)      2130         564,000   8.
 9.  Customers' liability to this bank on acceptances outstanding .............................    2155         262,000   9.
10.  Intangible assets (from Schedule RC-M) ...................................................    2143          82,000   10.
11.  Other assets (from Schedule RC-F) ........................................................    2160       2,550,000   11.
12.  Total assets (sum of items 1 through 11) .................................................    2170      51,156,000   12.
</TABLE>

- -----------------
(1)   Includes cash items in process of collection and unposted debits.
(2)   Includes time certificates of deposit not held for trading.

<PAGE>

<TABLE>
<S>                    <C>                      <C>                      <C>                 <C>
Legal Title of Bank:   Bankers Trust Company    Call Date:  06/30/99     State#:  36-4840    FFIEC 031
Address:               130 Liberty Street       Vendor ID:  D            Cert#:   00623      Page RC-2
City, State ZIP:       New York, NY  10006      Transit#:   21001003
</TABLE>

                                                                              12

Schedule RC--Continued
<TABLE>
<CAPTION>
                                                              Dollar Amounts in Thousands
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                             <C>         <C>          <C>
LIABILITIES
13.  Deposits:
     a. In domestic offices (sum of totals of columns A and C from Schedule RC-E, part I) ..... RCON 2200   13,534,000   13.a.
          (1) Noninterest-bearing(1) .......................................................... RCON 6631    2,815,000   13.a.(1)
          (2) Interest-bearing ................................................................ RCON 6636   10,719,000   13.a.(2)
     b. In foreign offices, Edge and Agreement subsidiaries, and IBFs (from Schedule RC-E
        part II) .............................................................................. RCFN 2200   12,755,000   13.b.
          (1) Noninterest-bearing ............................................................. RCFN 6631    2,404,000   13.b.(1)
          (2) Interest-bearing ................................................................ RCFN 6636   10,351,000   13.b.(2)
14.  Federal funds purchased and securities sold under agreements to repurchase ............... RCFD 2800    5,483,000   14.
15.  a. Demand notes issued to the U.S. Treasury .............................................. RCON 2840      500,000   15.a.
     b. Trading liabilities (from Schedule RC-D)............................................... RCFD 3548    2,950,000   15.b.
16.  Other borrowed money (includes mortgage indebtedness and obligations under
     capitalized leases):
     a. With a remaining maturity of one year or less ......................................... RCFD 2332    2,341,000   16.a.
     b. With a remaining maturity of more than one year  through three years................... A547         1,798,000   16.b.
     c. With a remaining maturity of more than three years..................................... A548           128,000   16.c
17.  Not Applicable.                                                                                                     17.
18.  Bank's liability on acceptances executed and outstanding ................................. RCFD 2920      262,000   18.
19.  Subordinated notes and debentures (2)..................................................... RCFD 3200      328,000   19.
20.  Other liabilities (from Schedule RC-G) ................................................... RCFD 2930    4,888,000   20.
21.  Total liabilities (sum of items 13 through 20) ........................................... RCFD 2948   44,967,000   21.
22.  Not Applicable
                                                                                                                         22.
EQUITY CAPITAL
23.  Perpetual preferred stock and related surplus ............................................ RCFD 3838    1,500,000   23.
24.  Common stock ............................................................................. RCFD 3230    2,127,000   24.
25.  Surplus (exclude all surplus related to preferred stock) ................................. RCFD 3839      542,000   25.
26.  a. Undivided profits and capital reserves ................................................ RCFD 3632    2,055,000   26.a.
     b. Net unrealized holding gains (losses) on available-for-sale securities ................ RCFD 8434       (2,000)  26.b.
     c. Accumulated net gains (losses) on cash flow hedges .................................... RCFD 4336            0   26c.
27.  Cumulative foreign currency translation adjustments ...................................... RCFD 3284      (33,000)  27.
28.  Total equity capital (sum of items 23 through 27) ........................................ RCFD 3210    6,189,000   28.
29.  Total liabilities and equity capital (sum of items 21 and 28)............................. RCFD 3300   51,156,000   29
</TABLE>

Memorandum
To be reported only with the March Report of Condition.

<TABLE>
<S>                                                                                             <C>    <C>      <C>         <C>
1.    Indicate in the box at the right the number of the statement below that                                   Number
      best describes the most comprehensive level of auditing work performed for                -------------------------
      the bank by independent external auditors as of any date during 1997....................  RCFD   6724     N/A         M
                                                                                                -------------------------
</TABLE>


<PAGE>

<TABLE>
<S>                                                                   <C>
1 = Independent audit of the bank conducted in accordance             4 = Directors' examination of the bank performed by other
    with generally accepted auditing standards by a certified             external auditors (may be required by state chartering
    public accounting firm which submits a report on the bank             authority)
2 = Independent audit of the bank's parent holding company            5 = Review of the bank's financial statements by external
    conducted in accordance with generally accepted auditing              auditors
    standards by a certified public accounting firm which             6 = Compilation of the bank's financial statements by external
    submits a report on the consolidated holding company                  auditors
    (but not on the bank separately)                                  7 = Other audit procedures (excluding tax preparation work)
3 = Directors' examination of the bank conducted in                   8 = No external audit work
    accordance with generally accepted auditing standards
    by a certified public accounting firm (may be required by
    state chartering authority)
</TABLE>

- ------------
(1)   Including total demand deposits and noninterest-bearing time and savings
      deposits.
(2)   Includes limited-life preferred stock and related surplus.


<PAGE>
                                                                    EXHIBIT 99.1

                               LETTER OF TRANSMITTAL
                                WITH RESPECT TO
                        AAVID THERMAL TECHNOLOGIES, INC.
                             OFFER TO EXCHANGE ITS
                   12 3/4% SENIOR SUBORDINATED NOTES DUE 2007
              WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT
                       FOR ANY AND ALL OF ITS OUTSTANDING
                   12 3/4% SENIOR SUBORDINATED NOTES DUE 2007
                   THAT WERE ISSUED AND SOLD IN A TRANSACTION
                       EXEMPT FROM REGISTRATION UNDER THE
                       SECURITIES ACT OF 1933, AS AMENDED
              PURSUANT TO THE PROSPECTUS DATED             , 2000

THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON
                , 2000, UNLESS THE OFFER IS EXTENDED. TENDERS MAY BE WITHDRAWN
PRIOR TO 5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE.

                 THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:
                             BANKERS TRUST COMPANY

<TABLE>
<CAPTION>
        BY MAIL:             BY OVERNIGHT MAIL OR COURIER:                BY HAND:
<S>                        <C>                                <C>
 BT Services Tennessee,       BT Services Tennessee, Inc.           Bankers Trust Company
          Inc.             Corporate Trust & Agency Services  Corporate Trust & Agency Services
   Reorganization Unit            Reorganization Unit            ATTN: Reorganization Dept.
     P.O. Box 292737            648 Grassmere Park Road           Receipt & Delivery Window
Nashville, TN 37229-2737          Nashville, TN 37211           123 Washington Street, 1(st)
   Fax: (615) 835-3701           CONFIRM BY TELEPHONE:                      Floor
                                    (615) 835-3572                   New York, NY 10006
                                                                 INFORMATION: (800) 735-7777
</TABLE>

    DELIVERY OF THIS LETTER OF TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET FORTH
ABOVE OR TRANSMISSION OF THIS LETTER OF TRANSMITTAL VIA FACSIMILE TO A NUMBER
OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.

    THE INSTRUCTIONS CONTAINED HEREIN SHOULD BE READ CAREFULLY BEFORE THIS
LETTER OF TRANSMITTAL IS COMPLETED.

    Capitalized terms used but not defined herein shall have the same meaning
given them in the Prospectus (as defined below).

    This Letter of Transmittal is to be completed either if (a) certificates are
to be forwarded herewith or (b) tenders are to be made pursuant to the
procedures for tender by book-entry transfer set forth under "The Exchange
Offer--Procedures for Tendering Outstanding Notes" in the Prospectus and an
Agent's Message (as defined below) is not delivered. Certificates, or book-entry
confirmation of a book-entry transfer of such Outstanding Notes (as defined
below) into the Exchange Agent's account at The Depository Trust Company
("DTC"), as well as this Letter of Transmittal (or facsimile thereof), properly
completed and duly executed, with any required signature guarantees, and any
other documents required by this Letter of Transmittal, must be received by the
Exchange Agent at its address set forth herein on or prior to the Expiration
Date (as defined in the Prospectus). Tenders by book-entry transfer also may be
made by delivering an Agent's Message in lieu of this Letter of Transmittal. The
term "book-entry confirmation" means a confirmation of a book-entry transfer of
Outstanding Notes into the Exchange Agent's account at DTC. The term "Agent's
Message" means a message, transmitted by DTC to and
<PAGE>
received by the Exchange Agent and forming a part of a book-entry confirmation,
which states that DTC has received an express acknowledgment from the tendering
participant, which acknowledgment states that such participant has received and
agrees to be bound by this Letter of Transmittal and that Aavid Thermal
Technologies, Inc., a Delaware corporation (the "Company") may enforce this
Letter of Transmittal against such participant.

    Holders (as defined below) of Outstanding Notes whose certificates (the
"Certificates") for such Outstanding Notes are not immediately available or who
cannot deliver their Certificates and all other required documents to the
Exchange Agent on or prior to the Expiration Date or who cannot complete the
procedures for book-entry transfer on a timely basis, must tender their
Outstanding Notes according to the guaranteed delivery procedures set forth in
"The Exchange Offer--Guaranteed Delivery Procedures" in the Prospectus.

       DELIVERY OF DOCUMENTS TO THE BOOK-ENTRY TRANSFER FACILITY DOES NOT
                   CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

                                       2
<PAGE>
                    NOTE: SIGNATURES MUST BE PROVIDED BELOW
              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

ALL TENDERING HOLDERS COMPLETE THIS BOX:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
                                    DESCRIPTION OF OUTSTANDING NOTES
- ---------------------------------------------------------------------------------------------------------
 IF BLANK, PLEASE PRINT NAME AND ADDRESS                         OUTSTANDING NOTES
         OF REGISTERED HOLDER(S)                       (ATTACH ADDITIONAL LIST IF NECESSARY)
- ---------------------------------------------------------------------------------------------------------
                                                                     AGGREGATE         PRINCIPAL AMOUNT
                                                                 PRINCIPAL AMOUNT       OF OUTSTANDING
                                               CERTIFICATE        OF OUTSTANDING        NOTES TENDERED
                                               NUMBER(S)*              NOTES         (IF LESS THAN ALL)**
<S>                                        <C>                  <C>                  <C>
- ---------------------------------------------------------------------------------------------------------

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

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

                                                  ------------------------------------------------
                                    Total
- ---------------------------------------------------------------------------------------------------------
</TABLE>

 *  Need not be completed by book-entry Holders.

**  Outstanding Notes may be tendered in whole or in part in multiples of
    $1,000. All Outstanding Notes held shall be deemed tendered unless a lesser
    number is specified in this column. See Instruction 4.

                                       3
<PAGE>
           (BOXES BELOW TO BE CHECKED BY ELIGIBLE INSTITUTIONS ONLY)

/ / CHECK HERE IF TENDERED OUTSTANDING NOTES ARE BEING DELIVERED BY BOOK-ENTRY
    TRANSFER MADE TO THE ACCOUNT MAINTAINED BY THE EXCHANGE AGENT WITH DTC AND
    COMPLETE THE FOLLOWING:

    Name of Tendering Institution ______________________________________________

    DTC Account Number ________________________ Transaction Code Number ________

/ / CHECK HERE AND ENCLOSE A PHOTOCOPY OF THE NOTICE OF GUARANTEED DELIVERY IF
    TENDERED OUTSTANDING NOTES ARE BEING DELIVERED PURSUANT TO A NOTICE OF
    GUARANTEED DELIVERY PREVIOUSLY SENT TO THE EXCHANGE AGENT AND COMPLETE THE
    FOLLOWING (SEE INSTRUCTION 1):

    Name(s) of Registered Holder(s) ____________________________________________

    Window Ticket Number (if any) ______________________________________________

    Date of Execution of Notice of Guaranteed Delivery _________________________

    Name of Institution which Guaranteed Delivery ______________________________

    If Guaranteed Delivery is to be made by Book-Entry Transfer:

    Name of Tendering Institution ______________________________________________

    DTC Account Number ________________________ Transaction Code Number ________

/ / CHECK HERE IF TENDERED BY BOOK-ENTRY TRANSFER AND NON-EXCHANGED OUTSTANDING
    NOTES ARE TO BE RETURNED BY CREDITING THE DTC ACCOUNT NUMBER SET FORTH
    ABOVE.

/ / CHECK HERE IF YOU ARE A BROKER-DEALER AND WISH TO RECEIVE 10 ADDITIONAL
    COPIES OF THE PROSPECTUS AND 10 COPIES OF ANY AMENDMENTS OR SUPPLEMENTS
    THERETO.

    Name: ______________________________________________________________________

    Address: ___________________________________________________________________

                                       4
<PAGE>
Ladies and Gentlemen:

    The undersigned hereby tenders to Aavid Thermal Technologies, Inc., a
Delaware corporation (the "Company"), the above-described principal amount of
the Company's 12 3/4% Senior Subordinated Notes due 2007 (the "Outstanding
Notes") in exchange for an equivalent amount of the Company's 12 3/4% Senior
Subordinated Notes due 2007 (the "Exchange Notes"), which have been registered
under the Securities Act of 1933, as amended (the "Securities Act"), upon the
terms and subject to the conditions set forth in the Prospectus dated
           , 2000 (as the same may be amended or supplemented from time to time,
the "Prospectus"), receipt of which is hereby acknowledged, and in this Letter
of Transmittal (which, together with the Prospectus, constitute the "Exchange
Offer").

    Subject to and effective upon the acceptance for exchange of all or any
portion of the Outstanding Notes tendered herewith in accordance with the terms
and conditions of the Exchange Offer (including, if the Exchange Offer is
extended or amended, the terms and conditions of any such extension or
amendment), the undersigned hereby sells, assigns and transfers to or upon the
order of the Company all right, title and interest in and to such Outstanding
Notes as is being tendered herewith. The undersigned hereby irrevocably
constitutes and appoints the Exchange Agent as its agent and attorney-in-fact
(with full knowledge that the Exchange Agent is also acting as agent of the
Company in connection with the Exchange Offer) with respect to the tendered
Outstanding Notes, with full power of substitution (such power of attorney being
deemed to be an irrevocable power coupled with an interest) subject only to the
right of withdrawal described in the Prospectus, to (i) deliver Certificates for
Outstanding Notes to the Company together with all accompanying evidences of
transfer and authenticity to, or upon the order of, the Company, upon receipt by
the Exchange Agent, as the undersigned's agent, of the Exchange Notes to be
issued in exchange for such Outstanding Notes, (ii) present Certificates for
such Outstanding Notes for transfer, and to transfer the Outstanding Notes on
the books of the Company, and (iii) receive for the account of the Company all
benefits and otherwise exercise all rights of beneficial ownership of such
Outstanding Notes, all in accordance with the terms and conditions of the
Exchange Offer.

    The undersigned hereby represents and warrants that the undersigned has full
power and authority to tender, exchange, sell, assign and transfer the
Outstanding Notes tendered hereby and that, when the same is accepted for
exchange, the Company will acquire good, marketable and unencumbered title
thereto, free and clear of all liens, restrictions, charges and encumbrances,
and that the Outstanding Notes tendered hereby are not subject to any adverse
claims or proxies. The undersigned will, upon request, execute and deliver any
additional documents deemed by the Company or the Exchange Agent to be necessary
or desirable to complete the exchange, assignment and transfer of the
Outstanding Notes tendered hereby, and the undersigned will comply with its
obligations under the Registration Rights Agreement. The undersigned has read
and agrees to all of the terms of the Exchange Offer.

    The name(s) and address(es) of the registered Holder(s) of the Outstanding
Notes tendered hereby should be printed above, if they are not already set forth
above, as they appear on the Certificates representing such Outstanding Notes.
The Certificate number(s) and the Outstanding Notes that the undersigned wishes
to tender should be indicated in the appropriate boxes above.

    If any tendered Outstanding Notes are not exchanged pursuant to the Exchange
Offer for any reason, or if Certificates are submitted for more Outstanding
Notes than are tendered or accepted for exchange, Certificates for such
nonexchanged or nontendered Outstanding Notes will be returned (or, in the case
of Outstanding Notes tendered by book-entry transfer, such Outstanding Notes
will be credited to an account maintained at DTC), without expense to the
tendering Holder, promptly following the expiration or termination of the
Exchange Offer.

    The undersigned understands that tenders of Outstanding Notes pursuant to
any one of the procedures described in "The Exchange Offer--Procedures for
Tendering Outstanding Notes" in the Prospectus and in the instructions attached
hereto will, upon the Company's acceptance for exchange of such tendered
Outstanding Notes, constitute a binding agreement between the undersigned and
the Company upon the

                                       5
<PAGE>
terms and subject to the conditions of the Exchange Offer. The undersigned
recognizes that, under certain circumstances set forth in the Prospectus, the
Company may not be required to accept for exchange any of the Outstanding Notes
tendered hereby.

    Unless otherwise indicated herein under "Special Issuance Instructions"
below, the undersigned hereby directs that the Exchange Notes be issued in the
name(s) of the undersigned or, in the case of a book-entry transfer of
Outstanding Notes, that such Exchange Notes be credited to the account indicated
above maintained at DTC. If applicable, substitute Certificates representing
Outstanding Notes not exchanged or not accepted for exchange will be issued to
the undersigned or, in the case of a book-entry transfer of Outstanding Notes,
will be credited to the account indicated above maintained at DTC. Similarly,
unless otherwise indicated under "Special Delivery Instructions," please deliver
Exchange Notes to the undersigned at the address shown below the undersigned's
signature.

    By tendering Outstanding Notes and executing this Letter of Transmittal or
effecting delivery of an Agent's Message in lieu thereof, the undersigned hereby
represents and agrees that (i) the undersigned is not an "affiliate" of the
Company, (ii) any Exchange Notes to be received by the undersigned are being
acquired in the ordinary course of its business, (iii) the undersigned has no
arrangement or understanding with any person to participate in a distribution
(within the meaning of the Securities Act) of Exchange Notes to be received in
the Exchange Offer, and (iv) if the undersigned is not a broker-dealer, the
undersigned is not engaged in, and does not intend to engage in, a distribution
(within the meaning of the Securities Act) of such Exchange Notes. The Company
may require the undersigned, as a condition to the undersigned's eligibility to
participate in the Exchange Offer, to furnish to the Company (or an agent
thereof) in writing information as to the number of "beneficial owners" within
the meaning of Rule 13d-3 under the Exchange Act on behalf of whom the
undersigned holds the Outstanding Notes to be exchanged in the Exchange Offer.
If the undersigned is a broker-dealer that will receive Exchange Notes for its
own account in exchange for Outstanding Notes, it represents that the
Outstanding Notes to be exchanged for Exchange Notes were acquired by it as a
result of market-making activities or other trading activities and acknowledges
that it will deliver a Prospectus in connection with any resale of such Exchange
Notes; however, by so acknowledging and by delivering a Prospectus, the
undersigned will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.

    The Company has agreed that, subject to the provisions of the Registration
Rights Agreement, the Prospectus, as it may be amended or supplemented from time
to time, may be used by a Participating Broker-Dealer (as defined below) in
connection with resales of Exchange Notes received in exchange for Outstanding
Notes, where such Outstanding Notes were acquired by such Participating
Broker-Dealer for its own account as a result of market-making activities or
other trading activities, for a period ending 180 days after the consummation of
the Exchange Offer (the "Effective Date") (subject to extension under certain
limited circumstances described in the Registration Rights Agreement) or, if
earlier, when all such Exchange Notes has been disposed of by such Participating
Broker-Dealer. In that regard, each broker-dealer who acquired Outstanding Notes
for its own account as a result of market-making or other trading activities (a
"Participating Broker-Dealer"), by tendering such Outstanding Notes and
executing this Letter of Transmittal or effecting delivery of an Agent's Message
in lieu thereof, agrees that, upon receipt of notice from the Company of the
occurrence of any event or the discovery of any fact which makes any statement
contained or incorporated by reference in the Prospectus untrue in any material
respect or which causes the Prospectus to omit to state a material fact
necessary in order to make the statements contained or incorporated by reference
therein, in light of the circumstances under which they were made, not
misleading or of the occurrence of certain other events specified in the
Registration Rights Agreement, such Participating Broker-Dealer will suspend the
sale of Exchange Notes pursuant to the Prospectus until the Company has amended
or supplemented the Prospectus to correct such misstatement or omission and has
furnished copies of the amended or supplemented Prospectus to the Participating
Broker-Dealer or the Company has given notice that the sale of the Exchange
Notes may be resumed, as the case may be. If the Company gives such notice to
suspend the sale of the Exchange Notes, it shall extend the 180-day

                                       6
<PAGE>
period referred to above during which Participating Broker-Dealers are entitled
to use the Prospectus in connection with the resale of Exchange Notes by the
number of days during the period from and including the date of the giving of
such notice to and including the date when Participating Broker-Dealers shall
have received copies of the supplemented or amended Prospectus necessary to
permit resales of the Exchange Notes or to and including the date on which the
Company has given notice that the sale of Exchange Notes may be resumed, as the
case may be.

    As a result, a Participating Broker-Dealer who intends to use the Prospectus
in connection with resales of Exchange Notes received in exchange for
Outstanding Notes pursuant to the Exchange Offer must notify the Company, or
cause the Company to be notified, on or prior to the Expiration Date, that it is
a Participating Broker-Dealer. Such notice may be given in the space provided
above or may be delivered to the Exchange Agent at the address set forth in the
Prospectus under "The Exchange Offer--Exchange Agent."

    The undersigned will, upon request, execute and deliver any additional
documents deemed by the Company to be necessary or desirable to complete the
sale, assignment and transfer of the Outstanding Notes tendered hereby. All
authority herein conferred or agreed to be conferred in this Letter of
Transmittal shall survive the death or incapacity of the undersigned and any
obligation of the undersigned hereunder shall be binding upon the heirs,
executors, administrators, personal representatives, trustees in bankruptcy,
legal representatives, successors and assigns of the undersigned. Except as
stated in the Prospectus, this tender is irrevocable.

    The undersigned, by completing the box entitled "Description of Outstanding
Notes" above and signing this letter, will be deemed to have tendered the
Outstanding Notes as set forth in such box.

                                       7
<PAGE>
                                   IMPORTANT
                               HOLDERS: SIGN HERE
                  (PLEASE COMPLETE SUBSTITUTE FORM W-9 HEREIN)

________________________________________________________________________________

________________________________________________________________________________
                           SIGNATURE(S) OF HOLDERS(S)

Date: ________________________________

    (Must be signed by the registered holder(s) exactly as name(s) appear(s) on
Certificate(s) for the Outstanding Notes hereby tendered or on a security
position listing or by person(s) authorized to become registered holder(s) by
certificates and documents transmitted herewith. If signature is by trustee,
executor, administrator, guardian, attorney-in-fact, officer of corporation or
other person acting in a fiduciary or representative capacity, please provide
the following information and see Instruction 2 below.)

Name(s): _______________________________________________________________________

         _______________________________________________________________________

         _______________________________________________________________________
                                     (PLEASE PRINT)

Capacity (full title): _________________________________________________________

Address: _______________________________________________________________________

         _______________________________________________________________________
                                   (INCLUDE ZIP CODE)

Area Code and Telephone No.: ___________________________________________________

                        (SEE SUBSTITUTE FORM W-9 HEREIN)

                                       8
<PAGE>
                           GUARANTEE OF SIGNATURE(S)
                           (SEE INSTRUCTION 2 BELOW)

Authorized Signature: __________________________________________________________

Name: __________________________________________________________________________

      __________________________________________________________________________
                                (PLEASE TYPE OR PRINT)

Title: _________________________________________________________________________

Name of Firm: __________________________________________________________________

Address: _______________________________________________________________________

         _______________________________________________________________________
                                   (INCLUDE ZIP CODE)

Area Code and Telephone No.: ___________________________________________________

Date: ________________________________

                                       9
<PAGE>
                         SPECIAL ISSUANCE INSTRUCTIONS
                        (SIGNATURE GUARANTEE REQUIRED--
                               SEE INSTRUCTION 2)

    TO BE COMPLETED ONLY if Exchange Notes or Outstanding Notes not tendered are
to be issued in the name of someone other than the registered Holder of the
Outstanding Notes whose name(s) appear(s) above.

    / / Outstanding Notes not tendered to:

    / / Exchange Notes to:

Name: __________________________________________________________________________
                                    (PLEASE PRINT)

Address ________________________________________________________________________

        ________________________________________________________________________

        ________________________________________________________________________
                                  (INCLUDE ZIP CODE)

        ________________________________________________________________________
                    (TAX IDENTIFICATION OR SOCIAL SECURITY NUMBER)

                         SPECIAL DELIVERY INSTRUCTIONS
                        (SIGNATURE GUARANTEE REQUIRED--
                               SEE INSTRUCTION 2)

    TO BE COMPLETED ONLY if Exchange Notes or Outstanding Notes not tendered are
to be sent to someone other than the registered Holder of the Outstanding Notes
whose name(s) appear(s) above, or such registered Holder at an address other
than that shown above.

    / / Outstanding Notes not tendered to:

    / / Exchange Notes to:

Name: __________________________________________________________________________
                                    (PLEASE PRINT)

Address: _______________________________________________________________________

         _______________________________________________________________________

         _______________________________________________________________________

         _______________________________________________________________________
                                   (INCLUDE ZIP CODE)

                                       10
<PAGE>
                                  INSTRUCTIONS
         FORMING PART OF THE TERMS AND CONDITIONS OF THE EXCHANGE OFFER

    1.  DELIVERY OF LETTER OF TRANSMITTAL AND CERTIFICATES; GUARANTEED DELIVERY
PROCEDURES.  This Letter of Transmittal is to be completed either if (a)
Certificates are to be forwarded herewith or (b) tenders are to be made pursuant
to the procedures for tender by book-entry transfer set forth in "The Exchange
Offer--Procedures for Tendering Outstanding Notes" in the Prospectus and an
Agent's Message is not delivered. Certificates, or timely confirmation of a
book-entry transfer of such Outstanding Notes into the Exchange Agent's account
at DTC, as well as this Letter of Transmittal (or facsimile thereof), properly
completed and duly executed, with any required signature guarantees, and any
other documents required by this Letter of Transmittal, must be received by the
Exchange Agent at its address set forth herein on or prior to the Expiration
Date. Tenders by book-entry transfer may also be made by delivering an Agent's
Message in lieu thereof. Outstanding Notes may be tendered in whole or in part
in integral multiples of $1,000.

    Holders who wish to tender their Outstanding Notes and (i) whose Outstanding
Notes are not immediately available or (ii) who cannot deliver their Outstanding
Notes, this Letter of Transmittal and all other required documents to the
Exchange Agent on or prior to the Expiration Date or (iii) who cannot complete
the procedures for delivery by book-entry transfer on a timely basis, may tender
their Outstanding Notes by properly completing and duly executing a Notice of
Guaranteed Delivery pursuant to the guaranteed delivery procedures set forth in
"The Exchange Offer--Guaranteed Delivery Procedures" in the Prospectus. Pursuant
to such procedures: (i) such tender must be made by or through an Eligible
Institution (as defined below); (ii) a properly completed and duly executed
Notice of Guaranteed Delivery, substantially in the form made available by the
Company, must be received by the Exchange Agent on or prior to the Expiration
Date; and (iii) the Certificates (or a book-entry confirmation) representing all
tendered Outstanding Notes, in proper form for transfer, together with a Letter
of Transmittal (or facsimile thereof), properly completed and duly executed,
with any required signature guarantees and any other documents required by this
Letter of Transmittal, or, in the case of a book-entry transfer, an Agent's
Message, must be received by the Exchange Agent within three New York Stock
Exchange trading days after the date of execution of such Notice of Guaranteed
Delivery, all as provided in "The Exchange Offer--Guaranteed Delivery Procedures
" in the Prospectus.

    The Notice of Guaranteed Delivery may be delivered by hand or transmitted by
facsimile or mail to the Exchange Agent, and must include a guarantee by an
Eligible Institution in the form set forth in such Notice of Guaranteed
Delivery. For Outstanding Notes to be properly tendered pursuant to the
guaranteed delivery procedure, the Exchange Agent must receive a Notice of
Guaranteed Delivery on or prior to the Expiration Date. As used herein and in
the Prospectus, "Eligible Institution" means a firm or other entity identified
in Rule 17Ad-15 under the Exchange Act as "an eligible guarantor institution,"
including (as such terms are defined therein) (i) a bank; (ii) a broker, dealer,
municipal securities broker or dealer or government securities broker or dealer;
(iii) a credit union; (iv) a national securities exchange, registered securities
association or clearing agency; or (v) a savings association that is a
participant in a Securities Transfer Association.

    THE METHOD OF DELIVERY OF CERTIFICATES, THIS LETTER OF TRANSMITTAL AND ALL
OTHER REQUIRED DOCUMENTS IS AT THE OPTION AND SOLE RISK OF THE TENDERING HOLDER,
AND THE DELIVERY WILL BE DEEMED MADE ONLY WHEN ACTUALLY RECEIVED BY THE EXCHANGE
AGENT. IF DELIVERY IS BY MAIL, THEN REGISTERED MAIL WITH RETURN RECEIPT
REQUESTED, PROPERLY INSURED, OR OVERNIGHT DELIVERY SERVICE IS RECOMMENDED. IN
ALL CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ENSURE TIMELY DELIVERY.

                                       11
<PAGE>
    The Company will not accept any alternative, conditional or contingent
tenders. Each tendering Holder, by execution of a Letter of Transmittal (or
facsimile thereof), waives any right to receive any notice of the acceptance of
such tender.

    2.  GUARANTEE OF SIGNATURES.  No signature guarantee on this Letter of
Transmittal is required if:

    (a) this Letter of Transmittal is signed by the registered Holder (which
       term, for purposes of this document, shall include any participant in DTC
       whose name appears on a security position listing as the owner of the
       Outstanding Notes (the "Holder")) of Outstanding Notes tendered herewith,
       unless such Holder(s) has completed either the section entitled "Special
       Issuance Instructions" or the section entitled "Special Delivery
       Instructions" above, or

    (b) such Outstanding Notes are tendered for the account of a firm that is an
       Eligible Institution.

    In all other cases, an Eligible Institution must guarantee the signature(s)
on this Letter of Transmittal. See Instruction 5.

    3.  INADEQUATE SPACE.  If the space provided in the box captioned
"Description of Outstanding Notes" is inadequate, the Certificate number(s)
and/or the principal amount of Outstanding Notes and any other required
information should be listed on a separate signed schedule which is attached to
this Letter of Transmittal.

    4.  PARTIAL TENDERS AND WITHDRAWAL RIGHTS.  Tenders of Outstanding Notes
will be accepted only in integral multiples of $1,000. If less than all the
Outstanding Notes evidenced by any Certificate submitted are to be tendered,
fill in the principal amount of Outstanding Notes which are to be tendered in
the box entitled "Principal Amount of Outstanding Notes Tendered." In such case,
new Certificate(s) for the remainder of the Outstanding Notes that were
evidenced by your old Certificate(s) will only be sent to the Holder of the
Outstanding Notes, promptly after the Expiration Date. All Outstanding Notes
represented by Certificates delivered to the Exchange Agent will be deemed to
have been tendered unless otherwise indicated.

    Except as otherwise provided herein, tenders of Outstanding Notes may be
withdrawn at any time on or prior to the Expiration Date. In order for a
withdrawal to be effective on or prior to that time, a written or facsimile
transmission of such notice of withdrawal must be timely received by the
Exchange Agent at one of its addresses set forth above or in the Prospectus on
or prior to the Expiration Date. Any such notice of withdrawal must specify the
name of the person who tendered the Outstanding Notes to be withdrawn, the
aggregate principal amount of Outstanding Notes to be withdrawn, and (if
Certificates for Outstanding Notes have been tendered) the name of the
registered Holder of the Outstanding Notes as set forth on the Certificate for
the Outstanding Notes, if different from that of the person who tendered such
Outstanding Notes. If Certificates for the Outstanding Notes have been delivered
or otherwise identified to the Exchange Agent, then prior to the physical
release of such Certificates for the Outstanding Notes, the tendering Holder
must submit the serial numbers shown on the particular Certificates for the
Outstanding Notes to be withdrawn and the signature on the notice of withdrawal
must be guaranteed by an Eligible Institution, except in the case of Outstanding
Notes tendered for the account of an Eligible Institution. If Outstanding Notes
have been tendered pursuant to the procedures for book-entry transfer set forth
in the Prospectus under "The Exchange Offer--Procedures for Tendering
Outstanding Notes," the notice of withdrawal must specify the name and number of
the account at DTC to be credited with the withdrawal of Outstanding Notes, in
which case a notice of withdrawal will be effective if delivered to the Exchange
Agent by written, telegraphic, telex or facsimile transmission. Withdrawals of
tenders of Outstanding Notes may not be rescinded. Outstanding Notes properly
withdrawn will not be deemed validly tendered for purposes of the Exchange
Offer, but may be retendered at any subsequent time on or prior to the
Expiration Date by following any of the procedures described in the Prospectus
under "The Exchange Offer--Procedures for Tendering Outstanding Notes."

                                       12
<PAGE>
    All questions as to the validity, form and eligibility (including time of
receipt) of such withdrawal notices will be determined by the Company, in its
sole discretion, whose determination shall be final and binding on all parties.
The Company, any affiliates or assigns of the Company, the Exchange Agent or any
other person shall not be under any duty to give any notification of any
irregularities in any notice of withdrawal or incur any liability for failure to
give any such notification. Any Outstanding Notes have been tendered but which
are withdrawn will be returned to the Holder thereof without cost to such Holder
promptly after withdrawal.

    5.  SIGNATURES ON LETTER OF TRANSMITTAL, ASSIGNMENTS AND ENDORSEMENTS. If
this Letter of Transmittal is signed by the registered Holder(s) of the
Outstanding Notes tendered hereby, the signature(s) must correspond exactly with
the name(s) as written on the face of the Certificate(s) without alteration,
enlargement or any change whatsoever.

    If any Outstanding Notes tendered hereby are owned of record by two or more
joint owners, all such owners must sign this Letter of Transmittal.

    If any tendered Outstanding Notes are registered in different name(s) on
several Certificates, it will be necessary to complete, sign and submit as many
separate Letters of Transmittal (or facsimiles thereof) as there are different
registrations of Certificates.

    If this Letter of Transmittal or any Certificates or bond powers are signed
by trustees, executors, administrators, guardians, attorneys-in-fact, officers
of corporations or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing and, unless waived by the Company, must
submit proper evidence satisfactory to the Company, in its sole discretion, of
each such person's authority to so act.

    When this Letter of Transmittal is signed by the registered owner(s) of the
Outstanding Notes listed and transmitted hereby, no endorsement(s) of
Certificate(s) or separate bond power(s) is required unless Exchange Notes are
to be issued in the name of a person other than the registered Holder(s).
Signature(s) on such Certificate(s) or bond power(s) must be guaranteed by an
Eligible Institution.

    If this Letter of Transmittal is signed by a person other than the
registered owner(s) of the Outstanding Notes listed, the Certificates must be
endorsed or accompanied by appropriate bond powers, signed exactly as the name
or names of the registered owner(s) appear(s) on the Certificates, and also must
be accompanied by such opinions of counsel, certifications and other information
as the Company or the Trustee for the Outstanding Notes may require in
accordance with the restrictions on transfer applicable to the Outstanding
Notes. Signatures on such Certificates or bond powers must be guaranteed by an
Eligible Institution.

    6.  SPECIAL ISSUANCE AND DELIVERY INSTRUCTIONS.  If Exchange Notes are to be
issued in the name of a person other than the signer of this Letter of
Transmittal, or if Exchange Notes are to be sent to someone other than the
signer of this Letter of Transmittal or to an address other than that shown
above, the appropriate boxes on this Letter of Transmittal should be completed.
Certificates for Outstanding Notes not exchanged will be returned by mail or, if
tendered by book-entry transfer, by crediting the account indicated above
maintained at DTC. See Instruction 4.

    7.  IRREGULARITIES.  The Company will determine, in its sole discretion, all
questions as to the form of documents, validity, eligibility (including time of
receipt) and acceptance for exchange of any tender of Outstanding Debt, which
determination shall be final and binding on all parties. The Company reserves
the absolute right to reject any and all tenders determined by it not to be in
proper form or the acceptance of which, or exchange for which, would, in the
view of counsel to the Company, be unlawful. The Company also reserves the
absolute right, subject to applicable law, to waive any of the conditions of the
Exchange Offer set forth in the Prospectus under "The Exchange Offer--Conditions
to the Exchange Offer" or any conditions or irregularities in any tender of
Outstanding Notes of any particular Holder

                                       13
<PAGE>
whether or not similar conditions or irregularities are waived in the case of
other Holders. The Company's interpretation of the terms and conditions of the
Exchange Offer (including this Letter of Transmittal and the instructions
hereto) will be final and binding. No tender of Outstanding Notes will be deemed
to have been validly made until all irregularities with respect to such tender
have been cured or waived. The Company, any affiliates or assigns of the
Company, the Exchange Agent, or any other person shall not be under any duty to
give notification of any irregularities in tenders or incur any liability for
failure to give such notification.

    8.  QUESTIONS, REQUESTS FOR ASSISTANCE AND ADDITIONAL COPIES.  Questions and
requests for assistance may be directed to the Exchange Agent at its address and
telephone number set forth on the front of this Letter of Transmittal.
Additional copies of the Prospectus, the Notice of Guaranteed Delivery and the
Letter of Transmittal may be obtained from the Exchange Agent or from your
broker, dealer, commercial bank, trust company or other nominee.

    9.  31% BACKUP WITHHOLDING; SUBSTITUTE FORM W-9.  Under the U.S. Federal
income tax law, a Holder whose tendered Outstanding Notes are accepted for
exchange is required to provide the Exchange Agent with such Holder's correct
taxpayer identification number ("TIN") on Substitute Form W-9 below. If the
Exchange Agent is not provided with the correct TIN, the Internal Revenue
Service (the "IRS") may subject the Holder or other payee to a $50 penalty. In
addition, payments to such Holders or other payees with respect to Outstanding
Notes exchanged pursuant to the Exchange Offer may be subject to 31% backup
withholding.

    The box in Part 2 of the Substitute Form W-9 may be checked if the tendering
Holder has not been issued a TIN and has applied for a TIN or intends to apply
for a TIN in the near future. If the box in Part 2 is checked, the Holder or
other payee must also complete the Certificate of Awaiting Taxpayer
Identification Number below in order to avoid backup withholding.
Notwithstanding that the box in Part 2 is checked and the Certificate of
Awaiting Taxpayer Identification Number is completed, the Exchange Agent will
withhold 31% of all payments made prior to the time a properly certified TIN is
provided to the Exchange Agent. The Exchange Agent will retain such amounts
withheld during the 60-day period following the date of the Substitute Form W-9.
If the Holder furnishes the Exchange Agent with its TIN within 60 days after the
date of the Substitute Form W-9, the amounts retained during the 60-day period
will be remitted to the Holder and no further amounts shall be retained or
withheld from payments made to the Holder thereafter. If, however, the Holder
has not provided the Exchange Agent with its TIN within such 60-day period,
amounts withheld will be remitted to the IRS as backup withholding. In addition,
31% of all payments made thereafter will be withheld and remitted to the IRS
until a correct TIN is provided.

    The Holder is required to give the Exchange Agent the TIN (e.g., social
security number or employer identification number) of the registered owner of
the Outstanding Notes or of the last transferee appearing on the transfers
attached to, or endorsed on, the Outstanding Notes. If the Outstanding Notes are
registered in more than one name or is not in the name of the actual owner,
consult the enclosed "Guidelines for Certification of Taxpayer Identification
Number on Substitute Form W-9" for additional guidance on which number to
report.

    Certain Holders (including, among others, corporations, financial
institutions and certain foreign persons) may not be subject to the backup
withholding and reporting requirements. Such Holders should nevertheless
complete the attached Substitute Form W-9 below, and write "exempt" on the face
thereof, to avoid possible erroneous backup withholding. A foreign person may
qualify as an exempt recipient by submitting a properly completed IRS Form W-8,
signed under penalties of perjury, attesting to that Holder's exempt status.
Please consult the enclosed "Guidelines for Certification of Taxpayer
Identification Number on Substitute Form W-9" for additional guidance on which
Holders are exempt from backup withholding.

                                       14
<PAGE>
    Backup withholding is not an additional U.S. Federal income tax. Rather, the
U.S. Federal income tax liability of a person subject to backup withholding will
be reduced by the amount of tax withheld. If withholding results in an
overpayment of taxes, a refund may be obtained.

    10.  WAIVER OF CONDITIONS.  The Company reserves the absolute right to waive
satisfaction of any or all conditions set forth in the Prospectus.

    11.  NO CONDITIONAL TENDERS.  No alternative, conditional or contingent
tenders will be accepted. All tendering Holders of Outstanding Notes, by
execution of this Letter of Transmittal, shall waive any right to receive notice
of the acceptance of Outstanding Notes for exchange.

    Neither the Company, the Exchange Agent nor any other person is obligated to
give notice of any defect or irregularity with respect to any tender of
Outstanding Notes nor shall any of them incur any liability for failure to give
any such notice.

    12.  LOST, DESTROYED OR STOLEN CERTIFICATES.  If any Certificate(s)
representing Outstanding Notes have been lost, destroyed or stolen, the Holder
should promptly notify the Exchange Agent. The Holder will then be instructed as
to the steps that must be taken in order to replace the Certificate(s). This
Letter of Transmittal and related documents cannot be processed until the
procedures for replacing lost, destroyed or stolen Certificate(s) have been
followed.

    13.  SECURITY TRANSFER TAXES.  Holders who tender their Outstanding Notes
for exchange will not be obligated to pay any transfer taxes in connection
therewith. If, however, Exchange Notes are to be delivered to, or is to be
issued in the name of, any person other than the registered Holder of the
Outstanding Notes tendered, or if a transfer tax is imposed for any reason other
than the exchange of Outstanding Notes in connection with the Exchange Offer,
then the amount of any such transfer tax (whether imposed on the registered
Holder or any other persons) will be payable by the tendering Holder. If
satisfactory evidence of payment of such taxes or exemption therefrom is not
submitted with the Letter of Transmittal, the amount of such transfer taxes will
be billed directly to such tendering Holder.

                                       15
<PAGE>
                 PAYER'S NAME: AAVID THERMAL TECHNOLOGIES, INC.

<TABLE>
<C>                                        <S>                         <C>
- --------------------------------------------------------------------------------------------------------------
              SUBSTITUTE                   PART 1--PLEASE PROVIDE           TIN: ------------------------
               FORM W-9                    YOUR TIN IN THE BOX AT             Social Security Number or
      Department of the Treasury           THE RIGHT AND CERTIFY BY        Employer Identification Number
       Internal Revenue Service            SIGNING AND DATING BELOW
                                           -------------------------------------------------------------------
                                           PART 2--TIN Applied for   / /
                                           ---------------------------------------------------------

     Payer's Request for Taxpayer          CERTIFICATION: UNDER THE PENALTIES OF PERJURY, I CERTIFY THAT:
     Identification Number ("TIN")
           and Certification               (1) the number shown on this form is my correct Taxpayer
                                           Identification Number (or I am waiting for a number to be issued to
                                           me);

                                           (2) I am not subject to backup withholding either because: (a) I
                                           have not been notified by the Internal Revenue Service (the "IRS")
                                           that I am subject to backup withholding as a result of a failure to
                                           report all interest or dividends, or (b) the IRS has notified me
                                           that I am no longer subject to backup withholding; and

                                           (3) any other information on this form is true, correct and
                                           complete.

                                            SIGNATURE -------------------------  DATE----------
- --------------------------------------------------------------------------------------------------------------
 You must cross out item (2) of the above certification if you have been notified by the IRS that you are
 subject to backup withholding because of underreporting of interest or dividends on your tax return. However,
 if after being notified by the IRS that you are subject to backup withholding, you received another notice
 from the IRS that you were no longer subject to backup withholding, do not cross out item (2).
- --------------------------------------------------------------------------------------------------------------
</TABLE>

       YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU CHECKED THE BOX
                        IN PART 2 OF SUBSTITUTE FORM W-9

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

             CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER

 I certify under penalties of perjury that a taxpayer identification number has
 not been issued to me, and either (a) I have mailed or delivered an
 application to receive a taxpayer identification number to the appropriate
 Internal Revenue Service Center or Social Security Administration Office or
 (b) I intend to mail or deliver an application in the near future. I
 understand that if I do not provide a taxpayer identification number by the
 time of the exchange, 31 percent of all reportable payments made to me
 thereafter will be held until I provide a number.

 Signature:
 --------------------------------------------------                       Date:
 ----------------
- --------------------------------------------------------------------------------

NOTE: FAILURE TO COMPLETE AND RETURN THIS FORM MAY RESULT IN BACKUP WITHHOLDING
OF 31% OF ANY PAYMENTS MADE TO YOU IN CONNECTION WITH THE EXCHANGE OFFER.

    PLEASE REVIEW THE ENCLOSED GUIDELINES FOR CERTIFICATION OF TAXPAYER
IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS.

                                       16

<PAGE>
                                                                    EXHIBIT 99.2

                           NOTICE OF GUARANTEED DELIVERY
                                WITH RESPECT TO
                        AAVID THERMAL TECHNOLOGIES, INC.
                             OFFER TO EXCHANGE ITS
                   12 3/4% SENIOR SUBORDINATED NOTES DUE 2007
              WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT
                       FOR ANY AND ALL OF ITS OUTSTANDING
                   12 3/4% SENIOR SUBORDINATED NOTES DUE 2007
                   THAT WERE ISSUED AND SOLD IN A TRANSACTION
                       EXEMPT FROM REGISTRATION UNDER THE
                       SECURITIES ACT OF 1933, AS AMENDED
              PURSUANT TO THE PROSPECTUS DATED             , 2000

    This Notice of Guaranteed Delivery, or one substantially equivalent to this
form, must be used to accept the Exchange Offer (as defined below) if
(i) certificates for the outstanding 12 3/4% Senior Subordinated Notes due 2007
(the "Outstanding Notes") of Aavid Thermal Technologies, Inc., a Delaware
corporation (the "Company"), are not immediately available, (ii) Outstanding
Notes, the Letter of Transmittal and all other required documents cannot be
delivered to Bankers Trust Company (the "Exchange Agent") on or prior to the
Expiration Date or (iii) the procedures for delivery by book-entry transfer
cannot be completed on a timely basis. This Notice of Guaranteed Delivery may be
delivered by hand, overnight courier or mail, or transmitted by facsimile
transmission, to the Exchange Agent. See "The Exchange Offer--Procedures for
Tendering Outstanding Notes" and "--Guaranteed Delivery Procedures" in the
Prospectus. In addition, in order to utilize the guaranteed delivery procedure
to tender Outstanding Notes pursuant to the Exchange Offer, a completed, signed
and dated Letter of Transmittal relating to the Outstanding Notes (or facsimile
thereof) or, in the case of a book-entry transfer, an agent's message, must also
be received by the Exchange Agent on or prior to the Expiration Date.
Capitalized terms not defined herein have the meanings assigned to them in the
Prospectus.

                 THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:
                             BANKERS TRUST COMPANY

<TABLE>
<CAPTION>
        BY MAIL:             BY OVERNIGHT MAIL OR COURIER:                BY HAND:
<S>                        <C>                                <C>
 BT Services Tennessee,       BT Services Tennessee, Inc.           Bankers Trust Company
          Inc.             Corporate Trust & Agency Services  Corporate Trust & Agency Services
   Reorganization Unit            Reorganization Unit            ATTN: Reorganization Dept.
     P.O. Box 292737            648 Grassmere Park Road           Receipt & Delivery Window
Nashville, TN 37229-2737          Nashville, TN 37211           123 Washington Street, 1(st)
   Fax: (615) 835-3701           CONFIRM BY TELEPHONE:                      Floor
                                    (615) 835-3572                   New York, NY 10006
                                                                 INFORMATION: (800) 735-7777
</TABLE>

    DELIVERY OF THIS NOTICE OF GUARANTEED DELIVERY TO AN ADDRESS OTHER THAN AS
SET FORTH ABOVE OR TRANSMISSION OF THIS NOTICE OF GUARANTEED DELIVERY VIA
FACSIMILE TO A NUMBER OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID
DELIVERY.

    THIS NOTICE OF GUARANTEED DELIVERY IS NOT TO BE USED TO GUARANTEE
SIGNATURES. IF A SIGNATURE ON A LETTER OF TRANSMITTAL IS REQUIRED TO BE
GUARANTEED BY AN "ELIGIBLE INSTITUTION" UNDER THE INSTRUCTIONS THERETO, SUCH
SIGNATURE GUARANTEE MUST APPEAR IN THE APPLICABLE SPACE PROVIDED IN THE
SIGNATURE BOX ON THE LETTER OF TRANSMITTAL.
<PAGE>
Ladies and Gentlemen:

    The undersigned hereby tenders to Aavid Thermal Technologies, Inc., a
Delaware corporation (the "Company"), upon the terms and subject to the
conditions set forth in the Prospectus dated             , 2000 (as the same may
be amended or supplemented from time to time, the "Prospectus"), and the related
Letter of Transmittal (which together constitute the "Exchange Offer"), receipt
of which is hereby acknowledged, the aggregate principal amount of Outstanding
Notes set forth below pursuant to the guaranteed delivery procedures set forth
in the Prospectus under the caption "The Exchange Offer--Guaranteed Delivery
Procedures."

Principal Amount of Outstanding Notes Tendered: *$ _____________________________

Certificate No(s) (if available): ______________________________________________

________________________________________________________________________________

Total Principal Amount Represented by Outstanding Notes Certificate(s): $ ______

If Outstanding Notes will be tendered by book-entry transfer, provide the
following information:

DTC Account Number: ____________________________________________________________

Date: __________________________________________________________________________

* Must be in integral multiples of $1,000.

                                       2
<PAGE>
    All authority herein conferred or agreed to be conferred shall survive the
death or incapacity of the undersigned and every obligation of the undersigned
hereunder shall be binding upon the heirs, personal representatives, successors
and assigns of the undersigned.

                            PLEASE SIGN AND COMPLETE

<TABLE>
<S>                                                           <C>
- -----------------------------------------------------------   -----------------------------

- -----------------------------------------------------------   -----------------------------
Signature(s) of Registered Holder(s) or Authorized Signatory               Date
</TABLE>

Area Code and Telephone Number: ________________________

    Must be signed by the holder(s) of the Outstanding Notes as their name(s)
appear(s) on certificates for Outstanding Notes or on a security position
listing, or by person(s) authorized to become registered holder(s) by
endorsement and documents transmitted with this Notice of Guaranteed Delivery.
If signature is by a trustee, executor, administrator, guardian,
attorney-in-fact, officer or other person acting in a fiduciary or
representative capacity, such person must set forth his or her full title below
and, unless waived by the Company, provide proper evidence satisfactory to the
Company of such person's authority to so act.

                      PLEASE PRINT NAME(S) AND ADDRESS(ES)

Name(s): _______________________________________________________________________

         _______________________________________________________________________

Capacity: ______________________________________________________________________

Address(es): ___________________________________________________________________

                                       3
<PAGE>
                             GUARANTEE OF DELIVERY
                    (NOT TO BE USED FOR SIGNATURE GUARANTEE)

    The undersigned, a firm or other entity identified in Rule 17Ad-15 under the
Securities Exchange Act of 1934, as amended, as an "eligible guarantor
institution," including (as such terms are defined therein): (i) a bank; (ii) a
broker, dealer, municipal securities broker, government securities broker or
government securities dealer; (iii) a credit union; (iv) a national securities
exchange, registered securities association or clearing agency; or (v) a savings
association that is a participant in a Securities Transfer Association (each of
the foregoing being referred to as an "Eligible Institution"), hereby guarantees
to deliver to the Exchange Agent, at one of its addresses set forth above,
either the Outstanding Notes tendered hereby in proper form for transfer, or
confirmation of the book-entry transfer of such Outstanding Notes to the
Exchange Agent's account at The Depository Trust Company ("DTC"), pursuant to
the procedures for book-entry transfer set forth in the Prospectus, in either
case together with one or more properly completed and duly executed Letter(s) of
Transmittal (or facsimile thereof), or in the case of a book-entry transfer, an
agent's message, and any other required documents within three New York Stock
Exchange trading days after the date of execution of this Notice of Guaranteed
Delivery.

    The undersigned acknowledges that it must deliver the Letter(s) of
Transmittal (or facsimile thereof) and the Outstanding Notes tendered hereby to
the Exchange Agent within the time period set forth above and that failure to do
so could result in a financial loss to the undersigned.

Name of Firm: __________________________________________________________________

Address: _______________________________________________________________________
        ________________________________________________________________________
        ________________________________________________________________________
                                        (ZIP CODE)

Area Code and Telephone Number: ________________________________________________

Authorized Signature: __________________________________________________________

Title: _________________________________________________________________________

                 (PLEASE TYPE OR PRINT)
Date: __________________________________________________________________________

NOTE: DO NOT SEND CERTIFICATES FOR OUTSTANDING NOTES WITH THIS FORM.
CERTIFICATES FOR OUTSTANDING NOTES SHOULD ONLY BE SENT WITH YOUR LETTER OF
TRANSMITTAL.

                                       4

<PAGE>
                                                                    EXHIBIT 99.3

                          AAVID THERMAL TECHNOLOGIES, INC.
               INSTRUCTION TO REGISTERED HOLDER AND/OR DEPOSITORY
                TRUST COMPANY PARTICIPANT FROM BENEFICIAL OWNER
                                      FOR
                             OFFER TO EXCHANGE ITS
                   12 3/4% SENIOR SUBORDINATED NOTES DUE 2007
              WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT
                       FOR ANY AND ALL OF ITS OUTSTANDING
                   12 3/4% SENIOR SUBORDINATED NOTES DUE 2007
                   THAT WERE ISSUED AND SOLD IN A TRANSACTION
                       EXEMPT FROM REGISTRATION UNDER THE
                       SECURITIES ACT OF 1933, AS AMENDED

THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON
            , 2000, UNLESS THE OFFER IS EXTENDED. TENDERS MAY BE WITHDRAWN PRIOR
TO 5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE.

To Registered Holder and/or Depository Trust Company Participant:

    The undersigned hereby acknowledges receipt of the Prospectus dated
            , 2000 (the "Prospectus") of Aavid Thermal Technologies, Inc., a
Delaware corporation (the "Company"), and the accompanying Letter of Transmittal
(the "Letter of Transmittal"), that together constitute the Company's offer (the
"Exchange Offer") to exchange its 12 3/4% Senior Subordinated Notes due 2007
(the "Exchange Notes"), which have been registered under the Securities Act of
1933, as amended (the "Securities Act"), for all of its outstanding 12 3/4%
Senior Subordinated Notes due 2007 (the "Outstanding Notes"). Capitalized terms
used but not defined herein have the meanings ascribed to them in the
Prospectus.

    This will instruct you, the registered holder and/or Depository Trust
Company Participant, as to the action to be taken by you relating to the
Exchange Offer with respect to the Outstanding Notes held by you for the account
of the undersigned.

    The aggregate face amount of the Outstanding Notes held by you for the
account of the undersigned is (FILL IN AMOUNT):

        $____________ of the 12 3/4% Senior Subordinated Notes due 2007.

    With respect to the Exchange Offer, the undersigned hereby instructs you
(CHECK APPROPRIATE BOX):

       / /  To TENDER the following Outstanding Notes held by you for the
           account of the undersigned (INSERT PRINCIPAL AMOUNT OF OUTSTANDING
           NOTES TO BE TENDERED (IF LESS THAN ALL)):

          $____________

       / /  NOT to TENDER any Outstanding Notes held by you for the account of
           the undersigned.

    If the undersigned instructs you to tender the Outstanding Notes held by you
for the account of the undersigned, it is understood that you are authorized to
make, on behalf of the undersigned (and the undersigned, by its signature below,
hereby makes to you), the representations and warranties contained in the Letter
of Transmittal that are to be made with respect to the undersigned as a
beneficial owner, including but not limited to the representations, that
(i) the undersigned is not an "affiliate" of the Company, (ii) any Exchange
Notes to be received by the undersigned are being acquired in the ordinary
course of its business, (iii) the undersigned has no arrangement or
understanding with any person to participate in a distribution (within the
meaning of the Securities Act) of Exchange Notes to be received in the Exchange
Notes, and (iv) if the undersigned is not a broker-dealer, the undersigned is
not engaged in, and does not intend to engage in, a distribution (within the
meaning of the Securities Act) of such
<PAGE>
Exchange Notes. The Company may require the undersigned, as a condition to the
undersigned's eligibility to participate in the Exchange Offer, to furnish to
the Company (or an agent thereof) in writing information as to the number of
"beneficial owners" within the meaning of Rule 13d-3 under the Exchange Act on
behalf of whom the undersigned holds the Outstanding Notes to be exchanged in
the Exchange Offer. If the undersigned is a broker-dealer that will receive
Exchange Notes for its own account in exchange for Outstanding Notes, it
represents that the Outstanding Notes to be exchanged for Exchange Notes were
acquired by it as a result of market-making activities or other trading
activities and acknowledges that it will deliver a prospectus in connection with
any resale of such Exchange Notes; however, by so acknowledging and by
delivering a prospectus, the undersigned will not be deemed to admit that it is
an "underwriter" within the meaning of the Securities Act.

                                   SIGN HERE

________________________________________________________________________________
NAME OF BENEFICIAL OWNER(S)

________________________________________________________________________________

________________________________________________________________________________
SIGNATURE

________________________________________________________________________________

________________________________________________________________________________
NAME(S) (PLEASE PRINT)

________________________________________________________________________________

________________________________________________________________________________
(ADDRESS)

________________________________________________________________________________
(TELEPHONE NUMBER)

________________________________________________________________________________
(TAXPAYER IDENTIFICATION OR SOCIAL SECURITY NUMBER)

________________________________________________________________________________
DATE

                                       2


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