AAF MCQUAY INC
10-K405, 1996-09-17
AIR-COND & WARM AIR HEATG EQUIP & COMM & INDL REFRIG EQUIP
Previous: ASHTON TECHNOLOGY GROUP INC, SC 13D/A, 1996-09-17
Next: PRAGMA INVESTMENT TRUST, 497J, 1996-09-17



<PAGE>


                                UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION 
                           WASHINGTON, D.C. 20549

                                  FORM 10-K

                      FOR ANNUAL AND TRANSITION REPORTS 
                    PURSUANT TO SECTIONS 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934



(Mark One)
  x   Annual Report Pursuant to section 13 or 15(d) of the Securities Exchange
 ---  Act of 1934 (Fee Required)
      For the fiscal year ended June 29, 1996

 ---  Transition Report Pursuant to Section 13 or 15(d) of the Securities 
      Exchange Act of 1934 (No Fee Required)

For the Transition period from         to
Commission file number

                               AAF-MCQUAY INC.
                               ---------------
          (Exact name of the Registrant as specified in its charter


                  Delaware                                 41-0404230
      -------------------------------                  -------------------
      (State or other Jurisdiction of                   (I.R.S. Employer
       Incorporation or Organization)                  Identification No.)

        Legg Mason Tower, Suite 2800
          111 South Calvert Street
                Baltimore, MD                                 21202
      -------------------------------                  -------------------
  (Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code       (410) 528-2755
                                                       -------------------

          Securities registered pursuant to section 12(b) of the Act

                                                  Name of Each Exchange
           Title of Each Class                     on which Registered
           -------------------                    ---------------------
                                       None

          Securities registered pursuant to Section 12(g) of the Act

                                       None

   Indicated by check whether the registrant: (1) has filed all reports 
required to be filed by section 13 or 15(d) of the Securities Exchange Act 
of 1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.    x   Yes      No
                                                 ---       ---

     Indicate by check mark if disclosure of delinquent filers pursuant to 
Item 405 of Regulation S-K is not contained herein, and will not be 
contained, to the best of the registrant's knowledge, in definitive proxy 
or information statements incorporated by reference in Part III of this 
Form 10-K or any amendment to this Form 10-K.   x
                                               ---

The aggregate market value of the voting stock held by non-affiliates 
of the registrant at June 29, 1996 was  $ -0-.

The number of shares outstanding of the registrant's only class of 
common stock as of  June 29, 1996  (latest practicable date) was 2,497.



<PAGE>

                                    INDEX

                       AAF-MCQUAY INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>


                                                                           PAGE
                                                                           ----
<S>       <C>                                                             <C>
PART I
Item 1    Business                                                            3
Item 2    Properties                                                         11
Item 3    Legal Proceedings                                                  13
Item 4    Submission of Matters to a Vote of Securities Holders             N/A

PART II
Item 5    Market for Registrant's Common Stock and Related Stockholder 
          Matters                                                           N/A
Item 6    Selected Financial Data                                            16
Item 7    Management's Discussion and Analysis of Financial Condition 
          and Results of Operations                                          21
Item 8    Financial Statements and Supplemental Data                         32
Item 9    Changes in and Disagreements with Accountants on Accounting 
          and Financial Disclosure                                           N/A

PART III
Item 10   Directors and Officers of the Registrant                           61
Item 11   Executive Compensation                                             64
Item 12   Security Ownership of Certain Beneficial Owners and Management     68
Item 13   Certain Relationships and Related Transactions                     69

PART IV
Item 14   Exhibits, Financial Statement Schedules and Reports on Form 8-K    71

</TABLE>

                                      2


<PAGE>

                                   PART I

ITEM 1.  BUSINESS

GENERAL

     In 1994, O.Y.L. Industries Berhad ("OYL"), a member of the Hong Leong 
Group Malaysia ("Hong Leong"), one of Malaysia's leading manufacturers and 
exporters of commercial and industrial air conditioners, refrigerators, 
freezers and electrical components, purchased all the outstanding stock of 
the Company (then named SnyderGeneral Corporation) for approximately $420 
million, including the assumption of debt (the "OYL Acquisition").  As part 
of the funding, OYL made a cash investment of $170 million, applied both to 
purchase the prior owner's interest and to restructure the Company's debt.  
The Company was then renamed AAF-McQuay Inc.  OYL is a subsidiary of Hume 
Industries Malaysia Berhad ("Hume").  Hume, like OYL, is a publicly traded 
Malaysian company controlled by Hong Leong.  Mr. Quek Leng Chan is Hong 
Leong's controlling shareholder.

     The Company is a leading worldwide manufacturer and marketer of 
commercial air conditioning and air filtration products and systems 
primarily for commercial, institutional and industrial customers. The 
Company believes that it is the leading global manufacturer of air 
filtration products for nonvehicular applications and is a major participant 
in the global commercial HVAC market.  In addition, in December 1995, the 
Company entered the industrial refrigeration business through the 
acquisition of J&E Hall, the United Kingdom's leading integrated provider of 
industrial refrigeration and freezing equipment. The Company maintains 
production facilities in nine countries and its products are sold in over 80 
countries. The Company believes that its geographic and product 
diversification makes it less susceptible to an economic downturn in any 
particular market or region.

     The Company believes its affiliation with Hong Leong, which has a 
significant Asian presence, substantially improves the Company's financial 
and operating flexibility and access to Asian markets.  The Company also 
intends to accelerate expansion into other new markets outside Asia, such as 
Latin America, where demand for the Company's products is increasing and the 
markets remain fragmented.  In addition, the Company is committed to 
expanding its product lines through research and development and pursuing 
strategic technology joint ventures and acquisitions. Consistent with this, 
the Company acquired industrial refrigeration business of J&E Hall. The 
acquisition of J&E Hall expands the Company's product offerings and also 
accelerates its development of the single screw compressors that both the 
Company and J&E Hall have been developing for several years.  The Company 
believes that single screw chillers, rather than the twin screw chillers 
produced by a number of its competitors in the commercial HVAC and industrial
refrigeration markets, provide certain competitive advantages, including 
improvements in efficiency and cost, lower service requirements and noise 
reduction. As customers are made aware of the advantages of the single screw 
chiller technology, and as a result of the Company's expanded product line, 
the Company expects to gain market share.

     The Company's Commercial Air Conditioning Group engages in the 
manufacture, sale, service and distribution of HVAC equipment. Products 
include chillers, applied air handling systems, terminal air conditioning 
systems, fans, service and parts. The Company's commercial air conditioning 
equipment is sold primarily under the McQuay -Registered Trademark- and 
BarryBlower -Registered Trademark- brand names and has been installed in many 
prominent facilities around the world, including the Queen Elizabeth II, the 
Chrysler Technical Center in Detroit, the Jakarta Stock Exchange in Indonesia, 
the Nestle^ Headquarters in Switzerland and the Georgia Dome in Atlanta.

     The Company's Filtration Products Group engages in the manufacture, 
sale and distribution of air filtration products and systems, including air 
filtration equipment, air pollution control products and systems, machinery 
filtration and acoustic systems and replacement filters. The Company's 
products, including replacement filters, are sold globally under the 
AmericanAirFilter -TM- and AAF-Registered Trademark- brand names

                                      3


<PAGE>

and under private label. The Company's filtration products are sold 
worldwide to commercial, institutional and industrial customers as well as 
to retailers for residential use. The Filtration Products Group's largest 
customers include Shinwa Corporation, Wal-Mart Stores, Inc., Ace Hardware 
Corp., Asea Brown Boveri ("ABB"), European Gas Turbines, Westinghouse 
Electric Corp. and Solar Gas Turbines.

     In December 1995, the Company established its Industrial Refrigeration 
Group following the J&E Hall acquisition.  J&E Hall is the leading 
integrated supplier of industrial refrigeration and freezing products and 
systems in the United Kingdom as well as being among the three largest 
suppliers of industrial contact plate ("fast") freezers in the world. 
Industrial refrigeration products and systems are sold under the "J&E Hall" 
brand name and freezers are sold under the "Jackstone" brand name.  In 
connection with its refrigeration business, J&E Hall also manufactures a 
line of single screw compressors which are sold under the "HallScrew" brand 
name.  In addition to establishing an important presence in the global 
industrial refrigeration industry, the acquisition of J&E Hall provides the 
Company with access to J&E Hall's single screw compressor technology which 
will expand the single screw chiller product line offered by the Company's 
Commercial Air Conditioning Group.

COMMERCIAL AIR CONDITIONING GROUP 

     The Company, through the Commercial Air Conditioning Group, is a 
worldwide leader in the design, manufacture, sale and service of HVAC 
equipment principally for the commercial, industrial and institutional 
markets. In the United States, the Company believes that its share of the 
commercial air conditioning market which it serves is approximately 10%. The 
Company's products are sold primarily under the widely recognized 
McQuay -Registered Trademark- and BarryBlower -Registered Trademark- brand 
names and services are marketed under the McQuayService -TM- name. The 
Company's broad range of standard and custom products and services fulfill 
the HVAC requirements of most building types and sizes and offer multiple 
solutions to a variety of HVAC needs. The Company markets its commercial 
HVAC equipment principally to building contractors, architects, consulting 
engineers, building developers and building owners.

     The Company's Commercial Air Conditioning Group's products are divided 
into five groups: (i) chiller products, (ii) applied air handling systems, 
(iii) terminal air conditioning systems, (iv) fans and (v) service and 
parts. 

     CHILLER PRODUCTS. The Company's chiller products include centrifugal, 
screw, absorption and reciprocating chillers, condensing units and air 
cooled condensers, all of which frequently contain sophisticated control 
systems. These products are normally engineered and assembled to meet 
specific design criteria for a wide range of commercial, institutional and 
industrial applications. Typical applications are large square footage 
buildings which require integrated HVAC systems ranging in capacity from 10 
to over 2,300 tons (the cooling capacity of air conditioning units is 
measured in tons; one ton being equivalent to 12,000 BTUs and generally 
adequate to air condition approximately 500 square feet of space).  The 
Company is also the only HVAC manufacturer to offer a broad line of dual 
compressor centrifugal chillers which offer improved energy efficiency 
because of their unique part-load capability. The dual compressor 
centrifugal chiller provides the Company with additional competitive 
advantages by virtue of its small footprint, built-in redundancy, and its 
utilization of HFC-134a (non CFC) refrigerant. In 1995, the Company began 
manufacturing gas absorption chillers which offer an alternative to building 
owners faced with CFC phaseout since these chillers operate with water vapor 
as the refrigerant.

     APPLIED AIR HANDLING SYSTEMS. Applied air handling systems include 
indoor and roof mounted air handling units, packaged rooftop systems, 
self-contained systems and coils with capacities up to 135 tons that are 
generally mounted on the roof of a building, in ceilings and/or duct work, 
or installed on each floor of a multi-story building. These units generally 
combine heating and cooling capabilities in a single or self-contained 
configuration. The Company has recently developed a new line of advanced 
technology air handlers which combine European and North American designs to 
meet the market's growing demand for quiet, reliable, high quality air 
handlers in response to demand for improved indoor air quality. 

                                      4

<PAGE>

     TERMINAL AIR CONDITIONING SYSTEMS. Terminal air conditioning systems 
consist of HVAC units that provide heating and cooling for a defined space 
on a "localized" basis. They include fan-coil units, water source heat 
pumps, packaged terminal air conditioners and heat pumps, unit ventilators 
and mini-split systems. Capacities of individual units are less than 20 tons 
and typically include electronic controls. Typical applications include 
facilities where air conditioning is required on a "room-by-room" basis such 
as hotels/motels, condominiums, schools and office buildings. Within the 
United States, the Company believes that it is a leading manufacturer of 
water source heat pumps and unit ventilators. The large installed base is 
expected to provide significant replacement and service opportunities. The 
Company recently introduced a new line of console water source heat pumps 
which are more efficient and feature sophisticated electronic controls. 

     FANS. The Company manufactures and sells a wide range of commercial and 
industrial fans which are used in HVAC and industrial applications. The fans 
are sold under the BarryBlower-Registered Trademark- brand name. 

     SERVICE AND PARTS. Under the trade name McQuayService-TM-, the Company 
services both its own and its competitors' products and systems and provides 
start-up assistance, warranty support, full aftermarket service, replacement 
parts and chiller retrofit services. The Company's service operations are 
conducted primarily in North America through 20 field offices and employ 
approximately 310 personnel.  In addition to providing a non-cyclical source 
of revenues, the Company's service and parts business provides access to the 
growing replacement and retrofit markets. 

     COMMERCIAL AIR CONDITIONING GROUP STRATEGIC PARTNERSHIPS 

     The Company, through its Commercial Air Conditioning Group, has entered 
into selective strategic partnerships throughout the world to maximize its 
market penetration through enhancement of its manufacturing and distribution 
capabilities and further diversification of its product lines. The Company 
has formed partnerships with local companies in India, Japan, Mexico, Puerto 
Rico and Spain and has entered into a partnership to sell its products 
throughout Latin America. In addition, the Company markets its products 
throughout Asia, including China, through manufacturing and sales joint 
ventures established by OYL. 

FILTRATION PRODUCTS GROUP

     Within its Filtration Products Group, the Company has two principal 
businesses: replacement filters and environmental products. Replacement 
filters are sold to commercial and industrial building owners, contractors, 
retailers for residential applications, hospitals and computer chip 
manufacturers for clean room applications, locomotive and air conditioning 
original equipment manufacturers and railroad companies. The Company has, 
since the 1920's, marketed its replacement filters under the 
AmericanAirFilter TM brand name. The environmental products business has two 
major product areas: Air Pollution Control Products and Systems ("APC") and 
Machinery Filtration and Acoustical Systems ("MFAS") products. Environmental 
products are sold throughout the world for a wide variety of commercial, 
institutional and industrial applications. Two of the Company's facilities 
used to produce its air filtration products have earned ISO 9001 
certification, and one facility has earned ISO 9002 certification. 

     REPLACEMENT FILTER PRODUCTS

     The Company believes that it is the world's largest manufacturer of 
commercial, industrial and residential air filters, which are used to remove 
airborne contaminants from intake and conditioned air, for a wide variety of 
products.  The Company estimates its global and North American served market 
share in nonvehicular applications to be approximately 15% and 25%, 
respectively.  The Company's filters, including replacement filters, are sold 
globally under the AmericanAirFilter-TM- and AAF-Registered Trademark- brand 
names 

                                      5


<PAGE>

and under private label. The filters are designed to be used in all 
types of air filtration systems regardless of the original manufacturer. 

     The Filtration Products Group's replacement filter products consist of 
a broad product line including: (i) standard filters and equipment for use 
in a wide range of commercial, institutional, industrial and residential 
settings; (ii) custom-designed 99.9999%+ high-efficiency filters and 
equipment for "clean rooms" required by certain industries such as 
semiconductor manufacturers and health care and (iii) specialty intake air 
filtration systems for locomotives and other niche applications. 

     ENVIRONMENTAL PRODUCTS 

     AIR POLLUTION CONTROL PRODUCTS AND SYSTEMS. The Company's APC equipment 
is designed to improve atmospheric quality by removing airborne pollutants 
such as dust, mist and fumes from air exhaust streams. APC systems are sold 
primarily in Europe, Latin America and Asia and include design and 
construction services. The Company markets APC equipment to a broad range of 
industrial customers including the food, pharmaceutical, chemical, steel, 
cement, power generation, waste incineration, chemical and pulp and paper 
industries, as well as special market niches such as woodworking companies, 
welding shops and restaurants. The Company's APC equipment includes wet and 
dry scrubbers, cartridge and fabric filter collectors, electrostatic 
precipitators and dust and mist collection products. These products collect 
contaminants, recover materials from the manufacturing process and solve 
in-plant air quality problems. APC systems offered by the Company are 
integrated systems engineered to combine air pollution control equipment
with peripheral equipment, ductwork and instrumentation to produce an 
integrated emission control process.

     MACHINERY FILTRATION AND ACOUSTICAL SYSTEMS ("MFAS"). Filtration 
products and systems are designed to remove particulate contamination from 
air supplies to machines to reduce the performance inhibiting effects of 
corrosion, erosion and fouling. Acoustical systems are designed to protect 
the environment in which the machines are installed from excessive noise 
pollution generated by the machines and their ancillary processes. 

     Machinery filtration systems can include weather protection, mechanical 
separators, high efficiency barrier filters enhanced by lower efficiency 
pre-filtration and self-cleaning reverse pulse filters, and they can also 
incorporate air tempering equipment including anti-ice systems and 
evaporative coolers. Acoustical equipment includes air intake ducts and 
silencers, high temperature exhaust ducts and silencers, ventilation fan 
silencers and machinery enclosures, all designed individually or as 
integrated systems with ancillary access, supports, controls and 
instrumentation systems. The Company designs and supplies MFAS products and 
systems to major machinery manufacturers for the oil, gas, electrical and 
chemical/petro-chemical industries in the global market. Continued research 
and development of products and systems allows the Company to provide a 
complete range of products and a single source, total package capability for 
its customers. 

     FILTRATION PRODUCTS GROUP STRATEGIC ALLIANCES 

     The Company, through its Filtration Products Group, has entered into 
selective strategic partnerships and alliances throughout the world to 
maximize its market penetration through enhancement of its manufacturing and 
distribution capabilities and further diversification of its product lines. 
The Company has formed partnerships with local companies in Japan, Korea, 
Saudi Arabia and Sweden to manufacture and distribute its products. In 
addition, the Company has entered into technology sharing agreements for the 
development of synthetic pinch frame filters, antimicrobial filters and high 
efficiency synthetic media. 

                                      6


<PAGE>

INDUSTRIAL REFRIGERATION GROUP 

     In December 1995, the Company acquired the assets of J&E Hall for 
approximately $35 million. Following this acquisition, the Company 
established the Industrial Refrigeration Group. The Industrial Refrigeration 
Group manufactures, sells and services industrial refrigeration and freezing 
equipment under several well known J&E Hall brand names, the principal ones 
being J&E Hall, Thermotank, Jackstone and Parafreeze. The principal customers 
for industrial refrigeration products are concentrated in the food and meat 
processing, dairy, brewing and beverage (soft and alcoholic), chemical, 
petrochemical, pharmaceutical, naval and merchant marine industries. The 
principal customers for industrial freezers are in the food industry 
generally and particularly the seafood industry.

     The Company will continue to manufacture industrial refrigeration and 
freezer products through J&E Hall's five existing U.K. production facilities. 
See "--Properties." 

SALES AND DISTRIBUTION 

     GENERAL. The Company has a diverse base of customers. No customer of the 
Commercial Air Conditioning Group, the Filtration Products Group or J&E Hall  
accounted for more than 10% of the Company's net sales of these products over 
the past three fiscal years.

     COMMERCIAL AIR CONDITIONING GROUP. The Company distributes its 
commercial HVAC equipment and systems in the United States and Canada through 
a network of approximately 180 independent manufacturers' representatives who 
sell on a commission basis. Replacement parts for HVAC equipment are sold 
through a network of 80 independent parts distributors and two Company-owned 
stores. Service products and contracts are sold through the Company's own 
sales force working from offices located throughout the United States and 
Canada. The Company distributes its commercial HVAC products and parts 
internationally through a combination of direct sales personnel, independent 
distributors and joint venture partners selling in over 80 countries 
throughout the world.  Backlog for the Commercial Air Conditioning Group at 
June 30, 1996 and July 1, 1995 was $121 million and $115 million, 
respectively. 

     FILTRATION PRODUCTS GROUP. The Company deploys separate sales forces and 
distribution channels to market its replacement filter and environmental 
products. The Company employs the industry's largest replacement filter 
direct sales force, with over 200 factory sales people worldwide to market 
replacement filters. The majority of the Company's residential replacement 
filters are sold in the United States through national retail stores, such as 
Wal-Mart, Inc., Ace Hardware and True Value/Cotter Hardware. Environmental 
products are sold through factory direct sales people, independent 
distributors, agents and joint venture partners. Backlog for the Filtration 
Products Group at June 30, 1996 and July 1, 1995 was $68 million and $62 
million, respectively. 

     INDUSTRIAL REFRIGERATION GROUP. The Company distributes its industrial 
refrigeration and freezer products through a number of sales offices located 
throughout the United Kingdom. In addition, the Company has an extensive 
field service organization with 13 branch offices and employs approximately 
110 field service technicians in the United Kingdom.  Backlog for the 
Industrial Refrigeration Group at June 30, 1996 was $12 million. 

MANUFACTURING 

     COMMERCIAL AIR CONDITIONING GROUP. The Company's commercial HVAC 
products are manufactured in 12 factories in the United States, France, 
Italy, the United Kingdom, China, Malaysia, and Indonesia. 

     FILTRATION PRODUCTS GROUP. In the Company's filter manufacturing 
business, fiberglass filtermedia is manufactured at three facilities located 
in the United States, Singapore and The Netherlands and then shipped to 
filter assembly facilities throughout Europe and North America from which 
finished products are then shipped to customers. Air filtration equipment 
and systems are manufactured at facilities located 

                                      7

<PAGE>

in geographically dispersed locations throughout the world. See 
"--Properties." Replacement filters are produced in 16 geographically 
dispersed manufacturing facilities and environmental products are 
manufactured in seven geographically dispersed manufacturing facilities.

     INDUSTRIAL REFRIGERATION GROUP. The Company has five manufacturing 
facilities in the United Kingdom. Its major facility is located in Dartford 
(Southeast England) where it manufactures compressors, refrigeration 
packages and contact plate freezers. 

PURCHASING 

     The principal component parts and materials purchased by the Company 
for use in its equipment and systems are reciprocating compressors, electric 
motors, filter media, copper tubes, glass pellets and castings, all of which 
are readily available through multiple sources. No single supplier has 
accounted for more than 10% of the annual purchases by the Company of raw 
materials or component parts in any of the past three fiscal years. The 
Company believes it has contracts and commitments or readily available 
sources of supply sufficient to meet its anticipated raw material or key 
component requirements. The Company maintains alternate sources for key 
components where dependence upon a single supplier could have an adverse 
impact upon production. 

     The Company negotiates corporate-wide agreements with many of its major 
suppliers of purchased material. These agreements, which are typically from 
one to three years in length, are intended to increase the responsiveness of 
suppliers to the Company's needs and to provide the Company with assured 
sources of supplies at competitive prices and terms. 

COMPETITION 

     GENERAL. The commercial HVAC and air filtration business segments are 
highly competitive. In the commercial HVAC industry, the principal methods of 
competition are lead time, product performance, feature availability, energy 
efficiency, price and service. In the air filtration business, participants 
generally compete on the basis of service, price, quality, reliability, 
efficiency and conditions of sale. Certain portions of these markets are also 
very fragmented, both geographically and by product line. The Company 
believes its competitive position is strengthened in those international 
markets in which it has both a manufacturing and a marketing presence and 
that it has a competitive advantage through its affiliation with Hong Leong 
and OYL in gaining access to certain markets where barriers exist for 
non-local companies. 

     COMMERCIAL AIR CONDITIONING GROUP. International markets for commercial 
HVAC products are competitive and fragmented along geographic and product 
lines. On a global basis, the Company's primary competitors across the full 
range of its HVAC product offerings are Carrier Corporation (a subsidiary of 
United Technologies Corporation), The Trane Company (a division of American 
Standard, Inc.) and York International Corporation.  Outside North America, 
the Company also competes with numerous European and Japanese companies. 

     FILTRATION PRODUCTS GROUP. Competition in the air filtration products 
and systems, air pollution control equipment and systems and MFAS businesses 
is very fragmented.  Globally, the Company competes with many companies along 
each product line.  The Company believes that price, quality and breadth of 
product offerings are among the leading competitive factors in selling air 
filtration products and systems. 

     INDUSTRIAL REFRIGERATION GROUP. Competition in the global industrial 
refrigeration and freezer business is fragmented. The Company believes that 
price, quality and a wide range of products are significant competitive 
factors in selling industrial refrigeration and freezer products. 

                                      8


<PAGE>

RESEARCH AND DEVELOPMENT

     The Company's research and development programs are involved in 
creating new products, enhancing and redesigning existing equipment and 
systems to reduce manufacturing costs and increasing product efficiency. The 
Company spent approximately $8.2 million, $4.3 million, and $5.5 million 
during the 12 months ended June 30, 1996 the  six months ended July 1, 1995 
and the period May 2, 1994 to December 31, 1994, respectively for research 
and development.

     A significant focus of the Company's research and development efforts 
since 1988 has been to develop its single screw compressors chiller 
equipment. The Company introduced its first single screw chiller product in 
1994 and it continues to develop additional single screw chiller products 
that are planned to be introduced in 1997. The Company expects to accelerate 
the development of other single screw chiller products through its 
acquisition of J&E Hall which has been marketing single screw products since 
1978. Additional recent product initiatives include: (i) self-cleaning 
filters for gas turbines, (ii) self-cleaning filters for dust control, (iii) 
permanent electro-static residential furnace filters and (iv) antimicrobial 
treated replacement filters that inhibit microbial indoor air contamination. 

     The Company has developed and is now producing the next generation of 
air handlers which will be highly energy and sound efficient products 
available in either a galvanized steel or a space age polymer structural 
form. The Company expects these air handlers to meet the growing market for 
quiet, high quality air handlers. 

PATENTS AND TRADEMARKS

     The Company holds numerous patents related to the design and use of its 
equipment and systems that are considered important to the overall conduct 
of its business. The Company's policy is to maintain patent protection for 
as many of its new products as possible. The Company believes that certain 
of its patents are important to distinguish the Company's equipment and 
systems from those of its competitors; however, the Company does not 
consider any particular patent, or any groups of related patents, essential 
to its operations. The Company believes that its rights in its patents are 
adequately protected. 

     The Company owns several registered trademarks and operates under 
certain trade names that are important in the marketing of its products, 
including AmericanAirFilter-TM-, AAF-Registered Trademark-, 
McQuay-Registered Trademark-, BarryBlower-Registered Trademark-, 
HermanNelson-Registered Trademark-, Thermotank, Jackstone and Parafreeze. 
The Company believes that its rights to use tradenames and trademarks are 
adequately protected. 

EMPLOYEES 

     As of June 30, 1996 the Company employed approximately 6,200 full time 
employees worldwide, with approximately 3,900 persons employed in the United 
States and 2,300 employed internationally. The Company has a total of 19 
labor union bargaining agreements, covering approximately 2,900 employees in 
the United States and Canada, of which eight agreements, covering 1,500 
employees, will expire in fiscal year 1997. The Company currently believes 
that it will be able to obtain new labor agreements without interruption of 
work when these agreements expire. The Company considers its relations with 
its employees to be good. 

ENVIRONMENTAL REGULATIONS

     Environmental laws that affect or could affect the Company's domestic 
operations include, among others, the Clean Air Act, the Clean Water Act, 
the Resource Conservation and Recovery Act, the Occupational Safety and 
Health Act, the National Environmental Policy Act, the Toxic Substances 
Control Act, any regulations promulgated under these acts and various other 
federal, state and local laws and 

                                      9 



<PAGE>

regulations governing environmental matters. The Company's foreign 
operations are also subject to various environmental statutes and 
regulations. 

     Some of the refrigerants used in HVAC equipment manufactured by the 
Company are regulated under international agreements and domestic and 
foreign laws and regulations governing stratospheric ozone depleting 
chemicals. 

     In 1987, the United States became a signatory to the Montreal Protocol. 
The Montreal Protocol has been amended several times since 1987, including 
in 1990 (the "London Amendments"), in 1992 (the "Copenhagen Amendments"), 
and in 1995. Over 100 countries are signatories to the Montreal Protocol and 
the London Amendments. More than 40 countries (including the United States) 
have also agreed to abide by the Montreal Protocol as amended by the 
Copenhagen Amendments. 

     Under the Montreal Protocol, as amended, consumption (defined as 
production plus imports minus exports) of CFCs by participating 
industrialized companies is banned, with limited exceptions, as of January 
1, 1996.  Additionally, the Montreal Protocol places a cap on the 
consumption of HCFCs beginning on January 1, 1996 and mandates a gradual 
phaseout culminating in 2020, for participating industrialized countries, 
with a ten-year service tail exemption allowing industrialized countries to 
supply old equipment with HCFCs during this period. In addition, certain 
countries, not including the United States, declared during December 1995 
that they would take all appropriate measures to limit the use of HCFCs as 
soon as possible. 

     The federal Clean Air Act Amendments of 1990 establish minimum 
statutory timetables for the phaseout of consumption of ozone-depleting 
chemicals in the United States, and authorize the EPA to establish 
regulatory timetables which meet and exceed those set forth in the Montreal 
Protocol, as amended.  Pursuant to that authority, the EPA has adopted 
regulations mandating, among other things and with limited exceptions, (a) a 
total ban on the consumption of CFCs by January 1, 1996 (b) a prohibition on 
the consumption of HCFC-142b and HCFC-22 (a refrigerant used in some 
equipment manufactured by the Company) for new equipment beginning on 
January 1, 2010, (c) a ban on consumption of HCFC-142b and HCFC-22 for use 
in old equipment beginning on January 1, 2020, and (d) a phaseout of other 
HCFCs commencing in 2015. 

     The manner in which the other signatories to the Montreal Protocol 
implement its requirements and regulate ozone-depleting refrigerants could 
differ from the approach and timetables adopted in the United States. 

     With respect to the ban on consumption of CFCs (which began January 1, 
1996), the Company has redesigned its large cooling capacity central station 
system HVAC equipment to utilize hydrofluorocarbon-134a ("HFC-134a"), a 
non-chlorinated refrigerant that is believed to be harmless to the ozone 
layer and is not scheduled for elimination pursuant to the Montreal 
Protocol. 

     Substantially all major manufacturers of HVAC products, including the 
Company, produce HVAC equipment for smaller cooling capacity applications 
that utilize HCFC-22.  The Company (and its competitors) must develop 
substitute refrigerants for use in HVAC products that currently use HCFC-22 
prior to the phaseout of HCFC-22.  Presently, the EPA has identified several 
refrigerants that it considers acceptable HCFC-22 substitutes for certain 
uses applicable to some of the Company's products.  The Company is utilizing 
one such substitute in some of its equipment sold in Europe and is 
evaluating redesigned equipment capable of utilizing other acceptable 
substitutes. 

                                      10

<PAGE>

ITEM 2.  PROPERTIES

     A description of the Company's principal facilities with their 
approximate square feet of building space is summarized below. Unless 
otherwise specified below, the facilities are devoted to manufacturing: 

<TABLE>
<CAPTION>

LOCATION                SQUARE FEET     LEASED/OWNED     PRINCIPAL FUNCTION
- --------                -----------     ------------     ------------------
<S>                     <C>             <C>              <C>

                          COMMERCIAL AIR CONDITIONING GROUP

Plymouth, Minnesota       166,000           Owned        Headquarters for the Commercial Air Conditioning Group; 
                                                         research and development facility

Staunton, Virginia        665,000           Owned        Chiller products

Faribault, Minnesota      244,000           Owned        Applied air handling system products

Auburn, New York          417,000           Owned        Terminal air conditioning system products

Scottsboro, Alabama       270,000           Owned        Applied air handling system products

Fridley, Minnesota        116,000           Owned        Fan products

Cecchina, Italy           246,000           Owned        Chiller products

Pons, France              150,000           Owned        Applied air handling systems and terminal air 
                                                         conditioning system products

Dayton, Ohio              100,000           Leased       Parts distribution

                          FILTRATION PRODUCTS GROUP

Louisville, Kentucky      157,000           Owned        Headquarters for global filtration products sales; 
                                                         research and development facility

Louisville, Kentucky      167,000           Owned        Environmental products

Atlanta, Georgia          113,000           Leased       Replacement filters

Columbia, Missouri        60,000            Owned        Air filtration products

Hutchins, Texas           369,000           Owned        Replacement filters

Elizabethtown, 
  Pennsylvania            110,000           Leased       Replacement filters

Fayetteville, Arkansas    175,000           Owned        Replacement filters

Los Angeles, California    70,000           Leased       Replacement filters

Lebanon, Indiana          153,000           Leased       Replacement filters

Boucherville, Quebec       62,000           Owned        Replacement filters

Brampton, Ontario          55,000           Leased       Distribution warehouse
</TABLE>

                                      11


<PAGE>
<TABLE>
<CAPTION>

LOCATION                SQUARE FEET     LEASED/OWNED     PRINCIPAL FUNCTION
- --------                -----------     ------------     ------------------
<S>                     <C>             <C>              <C>
Cramlington, England      160,000           Owned        Applied air handling systems and environmental products

Linton, England            20,000           Owned        Replacement filters

Amsterdam, 
  The Netherlands          16,000           Leased       Administrative Office

Emmen, The Netherlands    150,000           Leased       Replacement filters

Gasny, France             109,000           Owned        Environmental products

Ecoparc, France            48,000           Leased       Replacement filters

Vitoria, Spain             40,000           Owned        Environmental products

Singapore                  41,300           Owned        Replacement filters

                          INDUSTRIAL REFRIGERATION GROUP

Dartford, England         103,000           Owned        Headquarters for manufacturing of compressors, industrial 
                                                         refrigeration packages and contact plate freezers

Thetford, England          30,000           Leased       Production of air-blast, automatic plate and cryogenic freezers

Derby, England             71,000           Leased       Spares distribution and compressor remanufacturing facility

Birkenhead, England         3,800           Owned        Compressor remanufacturing facility

Orpington, England         11,000           Leased       Insulated cabinets and doors

</TABLE>



     The Company's corporate headquarters is located in Baltimore, Maryland 
and occupies approximately 4,200 square feet of leased space. The Company 
also leases numerous facilities worldwide for use as sales and service 
offices, regional warehouses and distribution centers.


     Substantially all of the Company's property is subject to encumbrances. 
See Footnote 5 to the Consolidated Financial Statements and the Notes thereto.


                                      12

<PAGE>

ITEM 3. LEGAL PROCEEDINGS

     ENVIRONMENTAL PROCEEDINGS.

     CERCLA and other federal, state, local and foreign acts may subject the 
Company to liability for the release of pollutants into the environment.  
CERCLA imposes liability for the cleanup of releases of hazardous substances 
from a facility on four classes of persons: the current owner and operator 
of the facility, the owner and operator at the time the hazardous substances 
were disposed of at the facility, waste generators that sent their wastes to 
the facility, and transporters of waste who selected the facility as a 
disposal site.  Liability under various environmental statutes, including 
CERCLA, may be imposed jointly and severally and regardless of fault. 

     CERCLA imposes potential liability on the Company for remediating 
contamination arising from the Company's past and present operations and 
from former operations by other entities at sites later acquired and now 
owned by the Company.  Many of the Company's facilities have operated for 
many years, and substances which are or might be considered hazardous were 
generated, used, and disposed of at some locations, which will require 
remediation.  The Company has been, and in the future could be, held 
responsible for environmental liabilities resulting from former operations 
of other entities at facilities now owned by the Company.  In addition, the 
Company has agreed to indemnify parties to whom it has sold facilities for 
certain environmental liabilities arising from acts occurring before the 
dates those facilities were transferred. 

     It is possible that environmental liabilities in addition to those 
described below may arise in the future. The precise costs associated with 
such liabilities are difficult to predict at this time. 

     In 1988, the California Department of Health Services issued a Remedial 
Action Order naming the Company and others as respondents in connection with 
soil and groundwater contamination in the vicinity of a manufacturing 
facility located in Visalia, California that had been owned and operated by 
the Company's predecessor, McQuay, Inc., from 1961 to 1973.  The Company 
entered into a settlement agreement with the other respondents under which 
the Company, among other things, agreed to be solely responsible for the 
remaining cleanup of the site. As of June 30, 1996 the Company had incurred 
over $10 million in expenses including cleanup costs and attorney's fees.  
The Company currently estimates cleanup costs through fiscal year 2006 to be 
approximately $7.5 million, of which $1.2 million is expected to be incurred 
in fiscal year 1997 and $765,000 is expected to be incurred in fiscal year 
1998.  In addition, the Company settled a suit brought by the State of 
California seeking to recover the state's existing and future oversight 
costs for the cleanup at the Visalia site. The Company agreed to pay 
approximaely $375,000 of the state's existing oversight costs and to pay 
future costs estimated by the state to total $286,334 through 2005. The 
Company also has litigation pending against several of its insurers seeking 
coverage under various insurance policies with respect to the Visalia site. 
The Company has recovered approximately $11 million from a number of these 
insurance carriers. See Note 12 to the Consolidated Financial Statements.

     On April 20, 1989, the Company and the North Carolina Department of 
Environment, Health and Natural Resources ("DEHNR") entered into an 
Administrative Order of Consent (the "Order"), which related to the 
Company's former facility located in Wilmington, North Carolina.  The Order 
was concerned with the remediation of two separate accidental spills of 1, 
1, 1 trichloroethane which occurred at this facility on November 18, 1983, 
and on July 24, 1987.  The Order provided that the area of residual 
contamination at the site is a hazardous waste management unit subject to 
closure requirements under the Resource Conservation & Recovery Act.  This 
Order has been vacated and the Company is trying to negotiate a new 
agreement for cleanup with DEHNR.  Pursuant to the terms of the sales 
agreement between the Company and the current owner of the site, the Company 
is obligated to undertake remediation of the site at its sole expense.  The 
Company currently estimates that there will be additional costs of $6.6 
million through fiscal year 2006, of which $1.1 million is expected to be 
incurred in fiscal year 1997 and $2.1 million is expected to be incurred in 
fiscal year 1998. The primary insurance carrier has paid the limits of its 
policy ($200,000). The Company is now in litigation with its excess insurer. 
The

                                      13

<PAGE>

Court recently granted the carrier summary judgment on the issue of 
coverage, and the Company filed a notice of appeal. See Note 12 to the 
Consolidated Financial Statements.

     In March 1994, contamination was found in wetlands, soil and groundwater 
at the Company's Scottsboro, Alabama manufacturing facility. The Company 
purchased the facility from Halstead Industries in 1984.  The Alabama 
Department of Environmental Management has required investigation and 
cleanup. The Company made a claim for indemnification from Halstead 
Industries, which denied responsibility.  The Company has filed suit against 
Halstead Industries.  The Company currently estimates that there will be 
additional costs of $15.6 million through 2006, of which $4.5 million is 
expected to be incurred in fiscal year 1997 and $2.8 million is expected to 
be incurred in fiscal year 1998. 

     The Company has discovered contaminants in the soil and/or groundwater at 
certain of its other manufacturing facilities. Based upon preliminary 
estimates prepared by the Company's environmental consultants, the Company 
currently estimates that there will be additional costs at these sites of 
$7.2 million through 2006. 

     Based on preliminary estimates prepared by the Company's environmental 
consultants, the Company currently estimates that expenditures for 
remediation of all sites described above will be in the aggregate 
approximately $8.9 million, $6.6 million and $8.4 million in fiscal years 
1997, 1998 and 1999, respectively. 

     Along with multiple other parties, the Company has been identified as a 
potentially responsible party under CERCLA and analogous state laws at 
numerous other sites, usually as a generator of wastes which were disposed 
of at the site. While CERCLA imposes joint and several liability on 
responsible parties, liability at each site is likely to be apportioned 
among such parties.  However, the Company does not believe that its 
potential liability at these sites will have a material adverse effect on 
the Company's financial condition or results of operations.

     IRS AUDIT.

     The Internal Revenue Service (the "IRS") is currently conducting an 
examination of the Company's Federal income tax returns for its fiscal years 
ended 1987, 1988, 1989, and 1990 and has raised various issues with respect 
to certain positions taken by the Company on those returns.  The IRS has 
issued a revenue agent's report asserting a proposed tax deficiency and the 
amount of the proposed deficiency may exceed the amount the Company provided 
for the resolution of the tax examination in its financial statements.  
However, the Company intends to contest vigorously any proposed deficiency.  
Moreover, the Company believes, after having discussed with its tax counsel 
and advisors the issues raised by the IRS, that the Company has made 
adequate provision in respect of any additional tax liability that the 
Company may ultimately incur.  See Note 12 to Consolidated Financial 
Statements. 

     In March 1995, the Internal Revenue Service opened an examination of 
the Predecessor Company's tax returns for the years ending in 1991, 1992, 
1993 and 1994.  Other than issues originating in earlier years which would 
also affect these years, there have been no material adjustments proposed 
during this examination

     INDEMNIFICATION.

     Under the terms of the stock purchase agreement with OYL, prior owners 
of the Company provided certain indemnifications to the Company, including 
an indemnification for certain tax and environmental matters. The 
indemnification is available for aggregate claims (net of recoveries) over 
$5.8 million and subject to a ceiling of $18.0 million over the initial $5.8 
million deductible. Claims for indemnified losses can be made for up to five 
years after the acquisition date of May 2, 1994. 

                                      14

<PAGE>

     MISCELLANEOUS.

     The Company is involved in various other lawsuits arising out of the 
conduct of its business. The Company believes that the outcome of any such 
pending claims or proceedings will not have a material adverse effect upon 
its business or financial condition. The Company maintains various insurance 
policies regarding many of such matters, including general liability and 
property damage insurance, as well as product liability, workers' 
compensation and other policies, which it believes provide adequate coverage 
for its operations. Insurance coverage for environmental liabilities is not 
generally available at the present time, and the Company does not currently 
intend to obtain such coverage now or in the future. 

                                      15


<PAGE>

                                    PART II

ITEM 6.  SELECTED FINANCIAL DATA

     The following table sets forth selected consolidated historical and pro 
forma financial data of the Company (i) prior to the OYL Acquisition (the 
"Predecessor Company"), for the fiscal years ended December 31, 1991, 1992 
and 1993 and for the period from January 2 to May 1, 1994; (ii) after the 
OYL Acquisition (the "Successor Company") for the period from May 2 to 
December 31, 1994, the six months ended July 1, 1995, and the fiscal year 
ended June 30, 1996 and (iii) on a combined pro forma basis for the year 
ended December 31, 1994  to reflect the OYL Acquisition as if it had 
occurred on January 1, 1994.  The pro forma data may not be indicative of 
the results that actually would have occurred if the OYL Acquisition had 
been effected on January 1, 1994.  In 1995 the Company changed its fiscal 
year end from the Saturday closest to December 31 to the Saturday closest to 
June 30 to coincide with OYL's fiscal year.  For clarity of presentation in 
the consolidated financial statements, all full fiscal years are shown to 
begin on January 1 and end on December 31, or to begin on July 1 and end on 
June 30.  For the periods presented on a basis other than a full fiscal year, 
actual period end dates are used.

     The table should be read in conjunction with "Management's Discussion 
and Analysis of Financial Condition and Results of Operations" and the 
Consolidated Financial Statements and the related Notes included herein. 

                                      16

<PAGE>

SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>

                                                                                  Combined
                                              Predecessor                        Pro Forma(f)               Successor
                         ------------------------------------------------------  ------------ ------------------------------------
                                                                   Period from                Period from  Six months
                          Year Ended    Year Ended    Year Ended   January 2 to   Year Ended    May 2 to    Ended (g)   Year Ended
                         December 31,  December 31,  December 31,     May 1,     December 31, December 31,   July 1,     June 30,
                             1991         1992           1993          1994          1994         1994        1995         1996
                         ------------  ------------  ------------  ------------  ------------ ------------ -----------  ----------
                                                                (dollars in thousands)

<S>                      <C>           <C>           <C>           <C>           <C>          <C>          <C>          <C>

INCOME STATEMENT DATA:

  Net sales............  $ 835,174     $ 749,448     $ 705,496     $ 232,484     $ 717,165    $ 484,681    $ 428,510   $ 901,395
  Cost of sales........    580,014       535,144       498,640       169,357       512,831      344,120      303,699     645,149
                         ------------  ------------  ------------  ------------  ------------ ------------ ----------- ----------
  Gross profit.........    255,160       214,304       206,856        63,127       204,334      140,561      124,811     256,246
  Operating expenses...    209,148       184,471       203,344        72,777       183,003      116,320      101,535     199,550
                         ------------  ------------  ------------  ------------  ------------ ------------ ----------- ----------
  Operating income 
   (loss)..............     46,012        29,833         3,512        (9,650)       21,331       24,241       23,276      56,696
  Interest expense, net     47,477        42,314        41,785        13,723        27,819       16,192       11,671      24,957
  Other (income)
   expense, net........    (18,200)(b)    (6,020)(c)     3,112         1,458         1,196          (30)      (1,442)     (3,219)
                         ------------  ------------  ------------  ------------  ------------ ------------ ----------- ----------
  Income (loss) before 
   income taxes, 
   extraordinary item 
   and cumulative 
   effect of accounting 
   changes.............     16,735        (6,461)      (41,385)      (24,831)       (7,684)       8,079       13,047      34,958
  Income taxes(a)......     12,421         6,485         4,444           324         4,196        6,834        6,755      18,423
                         ------------  ------------  ------------  ------------  ------------ ------------ ----------- ----------
  Income (loss) before, 
   extraordinary item 
   and cumulative effect 
   of accounting changes.    4,314       (12,946)      (45,829)      (25,155)      (11,880)       1,245        6,292      16,535
  Extraordinary item.....       --            --            --            --            --           --           --      (1,635)(h)
  Cumulative effect of 
   accounting changes..         --        (4,866)(d)      (971)(e)        --            --           --           --          --
                         ------------  ------------  ------------  ------------  ------------ ------------ ----------- ----------
  Net income (loss)....  $   4,314     $ (17,812)    $ (46,800)    $ (25,155)    $ (11,880)   $   1,245    $   6,292   $  14,900
                         ------------  ------------  ------------  ------------  ------------ ------------ ----------- ----------
                         ------------  ------------  ------------  ------------  ------------ ------------ ----------- ----------

BALANCE SHEET DATA (end of period):
  Working capital......  $  83,084     $  65,110     $  58,384     $  58,008           N/A    $  30,496    $  43,558   $  92,613
  Total assets.........    516,854       466,295       427,124       435,513           N/A      679,897      731,328     806,954
  Total debt...........    304,486       302,195       290,843       299,986           N/A      260,553      270,728     302,907
  Stockholder's 
   equity (deficit)....     13,111        (9,133)      (60,749)      (73,209)          N/A      172,413      188,828     199,283
OTHER DATA:
  EBITDA(i)............   $ 87,460     $  57,179     $  21,982     $  (4,910)    $  43,314    $  39,012    $  38,269   $  85,724
  Adjusted EBITDA(1)...     65,660        57,179        57,160        (4,910)       43,314       39,012       38,269      85,724
  Adjusted EBITDA 
   margin..............        7.9%          7.6%          8.1%           --(j)        6.0%         8.0%         8.9%        9.5%
  Depreciation and
   amortization........   $ 23,248     $  21,326     $  21,582     $   6,198     $  23,179    $  14,741    $  13,551   $  25,809
  Capital expenditures.     11,380        17,730         8,745         1,821        10,275        8,454        5,697      14,765
  Net cash provided by (used in):
    Operating 
     activities.......       6,191       (5,982)        15,252       (17,056)          N/A       (5,542)      (8,488)     27,962
    Investing 
     activities.......      64,614      (17,730)        (8,745)       (1,821)          N/A       (8,454)      (5,697)    (49,668)
    Financing 
     activities.......     (50,923)      (5,067)       (10,381)       20,065           N/A        8,081       20,492      27,075
</TABLE>

                                            17

<PAGE>

                 FOOTNOTES TO TABLE OF SELECTED FINANCIAL DATA

(a)  The Predecessor Company was taxed as an "S" corporation under the 
     Internal Revenue Code. Thus the Predecessor Company's income (loss) was 
     included in the taxable income (loss) reported by its stockholders and 
     the Company incurred no U.S. Federal income tax expense (benefit) and did 
     not recognize certain state income tax expense (benefit). The Predecessor 
     Company's subsidiaries (with the exception of AAF-McQuay Holdings, Inc.) 
     were not "S" corporations and thus incurred income tax expense (benefit) 
     with respect to their taxable income (loss). The Predecessor Company 
     historically paid dividends or otherwise distributed amounts to its 
     stockholders to pay taxes owed as a result of the Predecessor Company's 
     "S" corporation status. Substantially all of the cash dividends were for 
     the payment of such taxes. Effective with the OYL Acquisition, the 
     Company terminated its "S" corporation status and thereafter computed its 
     income tax expense (benefit) with respect to the Company's consolidated 
     income (loss).

(b)  In June 1991, the Company sold substantially all of the net operating 
     assets of its residential heating and air conditioning business which 
     encompassed the Dealer Products Group ("DPG") and recorded $18.4 million 
     gain on this sale. The gain is included in other income. DPG generated 
     $74.4 million in revenue and $3.4 million in income from operations from 
     January 1, 1991 to the sale date.

(c)  Other income for the year ended December 31, 1992 primarily reflects the 
     receipt of a cash settlement, net of directly related legal expenses, 
     resulting from an agreement settling a lawsuit.

(d)  In December 1990, the FASB issued SFAS No. 106, "Employers' Accounting 
     for Postretirement Benefits Other Than Pensions."  This statement 
     requires postretirement benefits other than pensions, principally health 
     care benefits, to be recognized ratably over employee service periods. 
     The Predecessor Company's practice was to recognize postretirement 
     benefits other than pensions on a cash basis. Effective at the beginning 
     of the fiscal year ended December 31, 1992 the Predecessor Company 
     adopted this new accounting standard for both domestic and foreign plans 
     and recognized the transitional obligation of approximately $4.9 million 
     (net of tax benefits of $340,000). Postretirement benefit costs were not 
     restated for prior periods.

(e)  In February 1992, the FASB issued SFAS No. 109, "Accounting for Income 
     Taxes." This statement was adopted by the Predecessor Company for the 
     year ended December 31, 1993 thereby changing its method of accounting 
     for income taxes from the deferred method to the liability method, which 
     resulted in a cumulative effect charge of $1.0 million primarily related 
     to deferred taxes in foreign countries.

                                  18

<PAGE>

(f)  Pro forma to reflect the OYL Acquisition as if it had occurred on 
     January 1, 1994.

     The following is a reconciliation of the combined historical net loss of 
     the Predecessor Company from January 2, 1994 to May 1, 1994 and the 
     Company from May 2, 1994 to December 31, 1994 to the pro forma net loss 
     for the period ended December 31, 1994: (dollars in thousands)

    Historical combined net loss....................................  $(23,910)

    Decrease in interest expense, reflecting the adjustment of 
     the annual interest rate of the 14.25% Senior Subordinated 
     Debentures acquired to a fair market interest rate of 11.0%....     2,417

    Increase in interest expense, reflecting interest on the $11.5 
     million 6% promissory note issued to the owner of the 
     Predecessor Company............................................      (225)

    Increase in amortization expense due to an increase in the cost
     in excess of net assets acquired and other identifiable 
     intangibles....................................................    (2,607)

    Decrease in selling, general and administrative expenses 
     relating to Predecessor Company equity participation 
     compensation arrangements (described below)....................     8,848

    Decrease in depreciation expense due to change in valuation and 
     useful life of property, plant and equipment...................       635

    Decrease in income taxes to reflect the effect of computing 
    the tax provision on the pro forma combined pretax loss.........     2,962
                                                                      ---------
    Pro forma net loss.............................................   $(11,880)
                                                                      ---------
                                                                      ---------

     As more fully described in Note 10 to the Consolidated Financial 
     Statements, the Predecessor Company recorded compensation charges in 
     the period ending May 1, 1994 totaling $8.8 million ($2.2 million for 
     employment agreements, $0.7 million for stock options and $5.9 million 
     for warrants).  These charges were triggered based upon a change in 
     control or sale of the Predecessor Company; and therefore, are directly 
     attributable to the OYL Acquisition. The related agreements terminated 
     with the OYL Acquisition.

(g)  During 1995, the Company changed the reporting of its fiscal year end 
     from the Saturday closest to December 31 to the Saturday closest to 
     June 30. Through December 31, 1994 certain foreign subsidiaries reported 
     on fiscal periods which ended one month prior to the Company's or 
     Predecessor Company's period-end.  During the six month period ended 
     July 1, 1995, the closing date for the foreign subsidiaries was changed 
     to reflect the Company's current closing period.  As a result, the 
     July 1, 1995 financial statements include the financial results of these 
     foreign subsidiaries from December 1, 1994 through July 1, 1995.  The 
     estimated impact on sales and operating income for the six month period 
     ended July 1, 1995, was an increase in sales and operating income of 
     $19.1 million and $0.7 million, respectively.

(h)  During the year ended June 30, 1996 the Company completed the 
     Refinancing.  As part of the Refinancing the Company used some of the 
     proceeds from the offering to repay long-term debt.  As a result, the 
     Company recorded an extraordinary item of $1.6 million ($2.7 million net 
     of $1.1 million tax benefit) relating to unamortized debt issuance cost.

(i)  EBITDA represents income (loss) before extraordinary item, cumulative 
     effect of accounting change, interest expense, income tax expense, and 
     depreciation and amortization.  Adjusted EBITDA excludes: (i) $3.4 
     million in income from operations and $18.4 million from the gain on the 
     disposal of DPG for the year ended December 31, 1991 and (ii) $35.2 
     million related to potential environmental liabilities for the period 
     ended December 31, 1993.  The Company has included information 
     concerning EBITDA and Adjusted EBITDA as it is relevant for debt covenant 
     analysis and because it is used by certain investors as a measure of the 
     Company's ability to service its debt.  Neither EBITDA nor Adjusted 
     EBITDA should be used as an alternative to, or be construed as more 
     meaningful than, operating income or cash flow from operations as an 
     indicator of the operating 

                                   19

<PAGE>

     performance of the Company.  A reconciliation of net income (loss) for 
     each period presented is as follows:


<TABLE>
<CAPTION>
                                                             Predecessor Company
                                                             -------------------
                                                                                         Period from
                                    Year Ended       Year Ended         Year Ended      January 2 to
                                   December 31,     December 31,       December 31,        May 1,
                                       1991             1992               1993             1994
                                   ------------     ------------       ------------     -------------
                                                             (dollars in thousands)
<S>                                <C>              <C>                <C>              <C>
Net income (loss)..............      $ 4,314          $(17,812)         $(46,800)         $(25,155)
Interest.......................       47,477            42,314            41,785            13,723
Income taxes...................       12,421             6,485             4,444               324
Depreciation and amortization..       23,248            21,326            21,582             6,198
Cumulative effect of 
  accounting change............           --             4,866               971                --
Operating (income) loss 
  related to DPG...............       (3,400)               --                --                --
Gain on disposal of DPG........      (18,400)               --                --                --
Environmental charge...........           --                --            35,198                --
                                   ------------     ------------       ------------     -------------
  Adjusted EBITDA..............      $65,660           $57,179           $57,180          $ (4,910)
                                   ------------     ------------       ------------     -------------
                                   ------------     ------------       ------------     -------------
</TABLE>


<TABLE>
<CAPTION>
                                                       Successor Company
                                                       -----------------
                            Combined
                            Pro Forma             Period from          Six Months
                           Year Ended              May 2 to               Ended           Year Ended
                          December 31,            December 31,           July 1,            June 30,
                              1994                    1994                 1995               1996
                          ------------            ------------         -----------        -----------
                                                         (dollars in thousands)
<S>                       <C>                     <C>                  <C>                <C>
Net income (loss)......    $(11,880)               $ 1,245               $ 6,292            $ 14,900
Interest...............      27,819                 16,192                11,671              24,957
Income taxes...........       4,196                  6,834                 6,755              18,423
Depreciation and 
  amortization.........      23,179                 14,741                13,551              25,809
Extraordinary item,
  net of tax...........          --                     --                    --               1,635
                          ------------            ------------         -----------        -----------
    EBITDA.............     $43,314                $39,012               $38,269            $ 85,724
                          ------------            ------------         -----------        -----------
                          ------------            ------------         -----------        -----------
</TABLE>

(j)  For the period ended May 1, 1994 Adjusted EBITDA margin is not calculable 
     due to a net deficiency of earnings before taxes, depreciation and 
     amortization.

(k)  During 1995, the Company changed the reporting of its fiscal year end 
     from the Saturday closest to December 31 to the Saturday closest to June 
     30. The consolidated statement of earnings and the consolidated 
     statement of cash flows for the period from January 1, 1995 to July 1, 
     1995 are presented in the Consolidated Financial Statements.  The 
     combined pro forma results for the six months ended June 30, 1994 are: 
     net sales of $343,850, cost of sales of $247,572, operating income of 
     $2,688, interest expense of $16,736, other expense of $905, an income 
     tax benefit of $1,954 and a pro forma net loss of $12,999.  A 
     description of the pro forma adjustments to reconcile the historical 
     combined net loss to the pro forma net loss and the related amounts are 
     presented in Note (f) above.

                                         20

<PAGE>

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
        CONDITION AND RESULTS OF OPERATIONS 

BACKGROUND

     In 1994, O.Y.L. Industries Berhad ("OYL"), a publicly traded company and a 
member of the Hong Leong Group Malaysia ("Hong Leong"), one of Malaysia's 
leading manufacturers and exporters of commercial and industrial air 
conditioners, refrigerators, freezers and electrical components, purchased 
all the outstanding stock of the Company (then named SnyderGeneral 
Corporation) for approximately $420 million, including the assumption of debt 
(the "OYL Acquisition").  As part of the funding, OYL made a cash investment 
of $170 million, applied both to purchase the prior owner's interest and to 
restructure the Company's debt.  The Company was then renamed AAF-McQuay Inc.  
OYL is a subsidiary of Hume Industries Malaysia Berhad ("Hume").  Hume, like 
OYL, is a publicly traded Malaysian company controlled by Hong Leong.  Mr. 
Quek Leng Chan is Hong Leong's controlling shareholder.

     The Company is a leading worldwide manufacturer and marketer of commercial 
air conditioning and air filtration products and systems primarily for 
commercial, institutional and industrial customers.  The Company believes that 
it is the leading global manufacturer of air filtration products for 
nonvehicular applications and is a major participant in the global commercial 
HVAC market.  In addition, in December 1995, the Company entered the 
industrial refrigeration business through the acquisition of J&E Hall, the 
United Kingdom's leading integrated provider of industrial refrigeration and 
freezing equipment. The Company maintains production facilities in nine 
countries and its products are sold in over 80 countries. The Company 
believes that its geographic and product diversification makes it less 
susceptible to an economic downturn in any particular market or region.

     The Company believes its affiliation with Hong Leong, which has a 
significant Asian presence, substantially improves the Company's financial 
and operating flexibility, access to Asian markets and ability to expand its 
product lines through strategic acquisitions and increased focus on research 
and development.  The Company also intends to accelerate expansion into other 
new markets outside Asia, such as Latin America, where demand for the 
Company's products is increasing and the markets remain fragmented.  In 
addition, the Company is committed to expanding its product lines through 
research and development and pursuing strategic technology joint ventures and 
acquisitions.  Consistent with this, the Company acquired an industrial 
refrigeration business which operates as J&E Hall.  The acquisition of J&E 
Hall expands the Company's product offerings and also accelerates its 
development of the single screw compressors that both the Company and J&E 
Hall have been developing for several years.  The Company believes that 
single screw chillers, rather than the twin screw chillers produced by a 
number of its competitors in the commercial HVAC and industrial refrigeration 
markets, provide certain competitive advantages, including improvements in 
efficiency and cost, lower service requirements and noise reduction. As 
customers are made aware of the advantages of the single screw chiller 
technology, and as a result of the Company's expanded product line, the 
Company expects to gain market share.

RESULTS OF OPERATIONS 

     The periods prior to May 2, 1994 and periods after May 2, 1994 are not 
comparable because of the change in control resulting from the OYL Acquisition 
and related differences in the basis of accounting. The results of operations 
have been combined for the following periods to allow for the discussion and 
analysis of comparable periods: (i) January 2, 1994 to May 1, 1994 has been 
combined with the period from May 2, 1994 to December 31, 1994 ("Combined Pro 
Forma"); (ii) Six months ended July 1, 1995 has been combined with the 
unaudited six months ended December 31, 1995 ("Year ended December 31, 1995"); 
and (iii) the unaudited six months ended December 31, 1994 has been combined 
with the six months ended July 1, 1995 ("Comparable Period ended July 1, 
1995").  In addition, the combined results of operations for the fiscal year 
ended December 31, 1994 have been prepared on a pro forma basis to reflect 
the OYL Acquisition, as if it had occurred on January 1, 1994.  Refer to the 
notes to the "Selected Financial Data" for a discussion of these pro forma 
adjustments. The pro forma financial information set

                                       21

<PAGE>

forth herein does not purport to represent what the Company's financial 
position or results of operations would actually have been had the OYL 
Acquisition occurred on January 1, 1994 or to project the Company's financial 
position or results of operations for any future date of period.

     The Company has not provided a discussion of its transition period 
(January 1, 1995 to July 1, 1995) as compared to the comparable period in the 
prior year.  The Company believes that discussion of this period is not 
material since the six month period is included in what the Company believes 
is a more meaningful discussion comparing the operating results of the 12 
month periods ended December 31, 1995 and July 1, 1995.  The Company believes 
that the discussion and the analysis of the trends for the 12 month period 
comparisons would not be substantially different than a separate discussion of 
the six month periods and there were no significant events that have occurred 
during either 12 month period that would have significantly affected the 
results of either of the six month periods versus the corresponding 12 month 
period.  The following should be read in conjunction with the "Selected 
Financial Data" and the Consolidated Financial Statements and the Notes 
thereto.  In 1995, the Company changed its fiscal year end from the Saturday 
closest to December 31 to the Saturday closest to June 30 to coincide with 
OYL's fiscal year. For clairty of presentation in the consolidated financial 
statements, all full fiscal years are shown to begin on January 1 and end on 
December 31, or to begin on July 1 and end on June 30. For the periods 
presented on a basis other than a full fiscal year, actual period end dates 
are used.

     The following table sets forth the major components of the Predecessor 
Company's consolidated results of operations for the year ended December 31, 
1993 the Combined Pro Forma consolidated results of operations of the 
Predecessor Company combined with the Successor Company's results of 
operations for the year ended December 31, 1994; the Successor Company's 
consolidated results of operations for the years ended December 31, 1995, 
July 1, 1995 and June 30, 1996 (dollars in thousands):

<TABLE>
<CAPTION>
                                                     PREDECESSOR       COMBINED        SUCCESSOR
                                                       COMPANY         PRO FORMA        COMPANY        SUCCESSOR COMPANY
                                                     ------------------------------------------      ----------------------
                                                               YEAR ENDED DECEMBER 31,                 YEAR ENDED JUNE 30,
                                                     ------------------------------------------      ----------------------
                                                        1993             1994            1995          1995        1996
                                                     ----------        --------        --------      ---------   ----------
<S>                                                  <C>               <C>             <C>           <C>         <C>
Net sales.........................................    $705,496         $717,165        $862,633       $801,825    $901,395
Cost of sales.....................................     498,640          512,831         616,582        568,957     645,149
                                                     ----------        --------        --------      ---------   ----------
Gross profit......................................     206,856          204,334         246,051        232,868     256,246
  Gross margin....................................        29.3%            28.5%           28.5%          29.0%       28.4%

SG&A expenses.....................................    $195,045         $169,895        $184,192       $177,125    $186,072
Amortization expense..............................       8,299           13,108          14,151         13,823      13,478
                                                     ----------        --------        --------      ---------   ----------
Operating income..................................       3,512           21,331          47,708         41,920      56,696
  Operating margin................................         0.5%             3.0%            5.5%           5.2%        6.3%

Interest expense, net.............................     $41,785          $27,819         $23,520        $22,753     $24,957
Other (income) expense, net.......................       3,112            1,196          (3,369)        (1,152)     (3,219)
                                                     ----------        --------        --------      ---------   ----------
Income (loss) before taxes, extraordinary item 
 and cumulative effect of accounting change.......     (41,385)          (7,684)         27,557         20,319      34,958
Income taxes......................................       4,444            4,196          14,844         12,906      18,423
                                                     ----------        --------        --------      ---------   ----------
Income (loss) before extraordinary item and 
 cumulative effect of accounting change...........     (45,829)         (11,880)         12,713          7,413      16,535
Extraordinary item, net of tax....................          --               --              --             --      (1,635)
Cumulative effect of accounting change............        (971)              --              --             --          --
                                                     ----------        --------        --------      ---------   ----------
Net income (loss).................................    $(46,800)        $(11,880)        $12,713         $7,413     $14,900
                                                     ----------        --------        --------      ---------   ----------
</TABLE>

BUSINESS SEGMENTS

     The following table summarizes the Company's consolidated results of 
operations by business segment and geographic region.  The United States 
portion of sales and operating income (loss) is derived from sales in the 
United States and export sales from the United States. The international 
portion of sales 

                                      22

<PAGE>

and operating income (loss) is generated by sales in the 
rest of the world, primarily in Europe. (dollars in thousands)


<TABLE>
<CAPTION>
                                                     Predecessor       Combined        Successor
                                                       Company         Pro Forma        Company        Successor Company
                                                     ------------------------------------------      ----------------------
                                                               Year Ended December 31,                 Year Ended June 30,
                                                     ------------------------------------------      ----------------------
                                                        1993             1994            1995          1995        1996
                                                     ----------        --------        --------      ---------   ----------
<S>                                                  <C>               <C>             <C>           <C>         <C>
SEGMENT DATA
NET SALES
Commercial Air Conditioning......................      $403,077        $417,667        $511,907       $465,232    $526,164
Filtration Products..............................       303,897         301,024         347,328        338,207     341,707
Eliminations/Industrial Refrigeration............        (1,478)         (1,526)          3,398         (1,614)     33,524
                                                       --------        --------        --------      ---------   ----------
  Total..........................................      $705,496        $717,165        $862,633       $801,825    $901,395
                                                       --------        --------        --------      ---------   ----------
                                                       --------        --------        --------      ---------   ----------
OPERATING INCOME (LOSS)
Commercial Air Conditioning......................      $(13,008)       $  3,204        $ 22,286       $ 14,857    $ 29,929
Filtration Products..............................        17,955          18,127          25,425         27,110      28,664
Corporate/Industrial Refrigeration...............        (1,435)             --              (3)           (47)     (1,897)
                                                       --------        --------        --------      ---------   ----------
  Total..........................................      $  3,512        $ 21,331        $ 47,708       $ 41,920    $ 56,696
                                                       --------        --------        --------      ---------   ----------
                                                       --------        --------        --------      ---------   ----------

OPERATING INCOME (LOSS) EXCLUDING AMORTIZATION, 
 AND THE 1993 ENVIRONMENTAL CHARGE
Commercial Air Conditioning......................      $ 22,595        $ 10,767        $ 29,798      $ 22,272     $ 36,501
Filtration Products..............................        25,849          23,672          32,045        33,494       34,875
Corporate/Industrial Refrigeration...............        (1,435)             --              16           (23)      (1,202)
                                                       --------        --------        --------      ---------   ----------
  Total..........................................      $ 47,009        $ 34,439        $ 61,859      $ 55,743     $ 70,174
                                                       --------        --------        --------      ---------   ----------
                                                       --------        --------        --------      ---------   ----------
GEOGRAPHIC DATA
NET SALES
U.S..............................................      $428,906        $466,534        $533,640       $517,535    $559,505
International....................................       276,590         250,631         328,993        284,290     341,890
                                                       --------        --------        --------      ---------   ----------
  Total..........................................      $705,496        $717,165        $862,633       $801,825    $901,395
                                                       --------        --------        --------      ---------   ----------
                                                       --------        --------        --------      ---------   ----------

OPERATING INCOME (LOSS)
U.S.............................................       $ (3,000)       $ 28,217        $ 38,180       $ 38,730    $ 45,142
International...................................         16,246           6,222          23,679         17,560      27,414
Corporate and amortization......................         (9,734)        (13,108)        (14,151)       (14,370)    (15,860)
                                                       --------        --------        --------      ---------   ----------
  Total.........................................       $  3,512        $ 21,331        $ 47,708       $ 41,920    $ 56,696
                                                       --------        --------        --------      ---------   ----------
                                                       --------        --------        --------      ---------   ----------
</TABLE>


1996 COMPARED TO COMPARABLE PERIOD 1995

CONSOLIDATED

     NET SALES. Consolidated net sales, including the acquisition of J&E Hall, 
were $901.4 million for the fiscal year ended June 30, 1996 an increase of 
$99.6 million, or 12.4%, from $801.8 million in the Comparable Period ended 
July 1, 1995.  International sales increased $57.6 million and domestic sales 
increased by $42.0 million.

     OPERATING INCOME. Consolidated operating income was $56.7 million or 6.3% 
of net sales for the fiscal year ended June 30, 1996 an increase of $14.8 
million from $41.9 million or 5.2% of net sales for the Comparable Period 
ended July 1, 1995.

     During the Comparable Period ended July 1, 1995, the closing date for 
certain foreign subsidiaries was changed to reflect the Company's current 
period.  Prior to this,  certain foreign subsidiaries reported on fiscal 
periods which ended one month prior (the "Lag Month") to the Company's period 
end.  As a result, the financial statements, for the Comparable Period ended 
July 1, 1995, include the Lag Month, or a 13th month, of these foreign 
subsidiaries.  Management will discuss the financial results excluding the Lag 
Month in order to improve comparability.  The following table summarizes the 
Company's net sales, and operating income, excluding amortization, adjusted 
for the Lag Month, by business segment.


                                      23


<PAGE>
                                   Year Ended      Year Ended
                                    July 1,          June 30,
                                      1995             1996
                                   ----------      -----------
                                     (dollars in thousands)
NET SALES
Commercial Air Conditioning.....     $457,958         $526,164
Filtration Products.............      326,380          341,707
Industrial Refrigeration........           --           40,763
Lag Month.......................       19,101               --
Eliminations....................       (1,614)          (7,239)
                                   ----------      -----------
Total...........................     $801,825         $901,395
                                   ----------      -----------
                                   ----------      -----------

OPERATING INCOME EXCLUDING AMORTIZATION
Commercial Air Conditioning.....      $22,518          $36,501
Filtration Products.............       32,608           34,875
Industrial Refrigeration........           --              687
Lag Month.......................          640               --
Other...........................          (23)          (1,889)
                                   ----------      -----------
Total...........................      $55,743          $70,174
                                   ----------      -----------
                                   ----------      -----------

COMMERCIAL AIR CONDITIONING GROUP

     NET SALES. Net sales were $526.2 million in fiscal year 1996, an increase 
of $68.2 million, or 14.9%, from $458.0 million for the Comparable Period 
ended July 1, 1995.  North American sales, for the 1996 fiscal year, 
increased 9.6% over Comparable Period ended July 1, 1995.  This increase 
was primarily the result of increased Chiller Product sales due to the 
acceptance of new products utilizing the single screw technology plus 
increased exports to Asia and Latin America.  The growth in exports is the 
result of strategic alliances and marketing strategies aimed at gaining 
market share in these areas.  International sales, for the fiscal year ended 
June 30, 1996 increased 35.5% over the Comparable Period ended July 1, 1995; 
substantially due to increases in Italy, the United Kingdom, and France.  
These increases were the result of several factors including the completion 
of a large one-time contract in the United Kingdom, the introduction of a new 
product in Italy and an increase in exports sales from operations in France.

    OPERATING INCOME EXCLUDING AMORTIZATION. Operating income excluding 
amortization was $36.5 million in fiscal year 1996, an increase of $14.0 
million from $22.5 million for the Comparable Period ended July 1, 1995.  
Operating income excluding amortization as a percent of sales increased from 
4.9% to 6.9%.  Gross margins decreased to 25.7% from 26.2% as a percentage of 
sales for the fiscal year and Comparable Period ended June 30, 1996 and 
July 1, 1995, respectively.  The decline in margin is primarily due to U.S. 
operations which declined as a result of competitive price pressures 
and production start-up cost for a new product.  The decline in domestic 
gross margin was slightly offset by increased margin rates for international 
operations.  Selling, General & Administrative expense ("SG&A") excluding 
amortization as a percentage of sales decreased 2.5 percentage points in 
fiscal year 1996 from the Comparable Period ended July 1, 1995.  This 
decrease was due to cost containment actions, the realization of cost saving 
strategies implemented by the Company during the prior year and increased 
volume levels.

FILTRATION PRODUCTS GROUP 

     NET SALES. Net sales were $341.7 million in fiscal 1996, an increase of 
$15.3 million, or 4.7%, from $326.4 million for the Comparable Period ended 
July 1, 1995.  Sales from U.S. operations, for the fiscal year ended June 30, 
1996 increased 7.0% over the Comparable Period ended July 1, 1995.  This 
increase was primarily the result of increased market share for Machinery 
Filtration & Acoustic Systems ("MFAS") and overall market growth in Air 
Filtration Product markets for commercial and retail use.  International 
sales, for the 1996 fiscal year, increased 2.1% from the 1995 Comparable 
Period.  International sales gains from market share increases for MFAS were 
partially offset by  declines in Air Filtration and 


                                       24
<PAGE>


Environmental products sales in Europe and Mexico.  The effect of foreign 
currency exchange rates, deteriorated net sales by approximately $1.2 million, 
almost exclusively from the devaluation of the Mexican Peso.

     OPERATING INCOME EXCLUDING AMORTIZATION. Operating income excluding 
amortization was $34.9 million in fiscal year 1996, an increase of $2.3 
million from $32.6 million for the Comparable Period ended July 1, 1995.  
Operating income excluding amortization as a percent of sales increased from 
10.0% to 10.2%. Gross margins increased to 33.3% from 33.1% as a percentage 
of sales for the fiscal year and Comparable Period ended June 30, 1996 and 
July 1, 1995, respectively.  Margin rates for domestic operations decreased 
1.0 percentage point due to increased competition across most product lines 
which was partially offset by production efficiencies.  International margin 
rates increased approximately 1.5 percentage point primarily the result of 
increased MFAS sales across Europe.  SG&A excluding amortization remained 
relatively flat as a percentage of sales for the fiscal year 1996 as 
compared to the Comparable Period ended July 1, 1995.

FINANCIAL REVIEW 

     Interest expense was $25.0 million for the fiscal year ended June 30, 
1996 versus $22.8 million for the Comparable Period ended July 1, 1995.  The 
increase was primarily attributable to an increase in borrowing to fund the 
acquisition of J&E Hall.   Amortization expense was $13.5 million for the 
fiscal year ended June 30,1996 versus $13.8 million for the Comparable 
Period ended July 1, 1995.  Effective April 1, 1996 the Company changed its 
estimated useful life of goodwill from 25 to 40 years.  The effect of this 
change in estimate on amortization expense recognized for the 1996 fiscal 
year was a decrease of approximately $.8 million.  Other income of $3.2 
million for the year ended June 30, 1996 and $1.2 million for the Comparable 
Period ended July 1, 1995 consists primarily of foreign currency transaction 
gains, gains from an insurance settlement and sale of a product line, and 
income from equity affiliates.

     Income tax expense was $18.4 million and the effective tax rate was 
52.7% for the fiscal year ended June 30, 1996 compared to income tax expense 
of $12.9 million and an effective tax rate of 63.5% for the Comparable 
Period ended July 1, 1995.  The effective income tax rate was substantially 
higher than the U.S. federal statutory rate primarily due to nondeductible 
goodwill amortization and foreign tax credits not utilized.  The reduction 
in the effective rate was primarily attributable to diminished impact of 
nondeductible goodwill amortization.

1995 COMPARED TO PRO FORMA 1994

                                                Combined          Successor
                                                Pro Forma          Company
                                               Year Ended        Year Ended
                                              December 31,       December 31,
                                                  1994              1995
                                              ------------       ------------
                                                    (dollars in thousands)
NET SALES
Commercial Air Conditioning................     $417,667           $511,907
Filtration Products........................      301,024            347,328
Eliminations/Industrial Refrigeration......       (1,526)             3,398
                                              ------------       ------------
  Total....................................     $717,165           $862,633
                                              ------------       ------------
                                              ------------       ------------
OPERATING INCOME EXCLUDING AMORTIZATION
Commercial Air Conditioning................      $10,767            $29,798
Filtration Products........................       23,672             32,045
Other/Industrial Refrigeration.............           --                 16
                                              ------------       ------------
  Total....................................      $34,439            $61,859
                                              ------------       ------------
                                              ------------       ------------

                                       25

<PAGE>

CONSOLIDATED

     Through December 31, 1994 certain foreign subsidiaries reported on 
fiscal periods which ended one month prior to the Company's or the 
Predecessor Company's period-end.  During the year ended December 31, 1995, 
the closing date for the foreign subsidiaries was changed to reflect the 
Company's current closing period.  As a result, the year ended December 31, 
1995 includes the financial results of these foreign subsidiaries from 
December 1, 1994 through December 31, 1995.  The estimated impact on net sales 
and operating income was increases in the 1995 period of $11.8 million and 
$0.9 million, respectively, for Filtration Products and $7.3 million and 
$(0.2) million for Commercial Air Conditioning, respectively.

     NET SALES. Consolidated net sales were $862.6 million for the year ended 
December 31, 1995, an increase of $145.5 million, or 20.3%, from $717.2 
million in the comparable pro forma 1994 period. Commercial Air Conditioning 
net sales increased 22.6% to $511.9 million and Filtration Products sales 
increased 15.4% to $347.3 million.

     OPERATING INCOME. Consolidated operating income was $47.7 million or 5.5% 
of net sales in the year ended December 31, 1995, an increase of $26.4 million 
from $21.3 million or 3.0% of net sales in the comparable pro forma 1994 
period.

COMMERCIAL AIR CONDITIONING GROUP

     NET SALES. Net sales were $511.9 million in 1995, an increase of $94.2 
million, or 22.6%, from $417.7 million in 1994.  In North America, sales 
increased 9.1% due to market growth of approximately 5% in new U.S. 
nonresidential construction and an increase in demand of 23.4% for chillers 
resulting from increased replacement and retrofit activity. International 
revenues increased 73.2%, primarily due to the continued recovery of the 
European economy and an approximate 8.0% appreciation of the French Franc 
during the 1995 period.  In addition, a portion of the increase in net sales 
was attributable to the extra month of operations of certain foreign 
subsidiaries included in the 1995 period as discussed above.  Revenue 
increased in Italy by 103.8%, in the United Kingdom by 95.1%, and in France by 
41.9%.

     OPERATING INCOME EXCLUDING AMORTIZATION. Operating income excluding 
amortization was $29.8 million in 1995, an increase of $19.0 million from 
$10.8 million in 1994.  Operating income excluding amortization as a percent 
of sales increased from 2.6% to 5.8%.  Gross margins held constant at 25.7%. 
During 1994 and 1995, the Company implemented cost saving programs which 
resulted in estimated savings of $6.0 million in 1995.  These estimated cost 
savings are primarily reflected in the gross margin, with a small component 
impacting SG&A expenses.  The favorable impact on margins due to cost 
savings was offset by lower price levels and approximately $2.0 million in 
increased copper material prices.  SG&A as a percent of sales decreased from 
23.1% in 1994 to 19.9% in 1995 primarily due to higher sales levels and 
a reduction of $0.7 million in bad debt expense.

FILTRATION PRODUCTS GROUP

    NET SALES. Net sales were $347.3 million for the year ended December 31, 
1995, an increase of $46.3 million, or 15.4%, from $301.0 million in the 
comparable pro forma 1994 period.  The Company's international operations 
contributed the majority of the improvement with a sales increase of $26.8 
million, or 18.0%, to $175.6 million.  A portion of this increase was 
attributable to the extra month of operations of certain foreign subsidiaries 
included in the 1995 period as discussed above.  In addition, some of 
this increase is attributable to the recovery of certain European economies 
and the weakening of the U.S. dollar largely due to the appreciation of the 
French Franc and the Dutch Gilder during the 1995 period.  This impact of 
fluctuations of exchange rates versus the U.S. dollar increased international 
net sales by approximately $4.5 million in 1995 on a comparable basis with the 
pro forma 1994 period.  The Company's Latin America net sales decreased by 
$3.1 million due almost entirely to the devaluation of the Mexican peso during 
the 1995 period.

                                       26


<PAGE>

     U.S. operations also contributed to the increase in sales with period 
over period growth of $19.5 million, or 12.8%, from $152.2 million in 
the pro forma 1994 period to $171.7 million in the 1995 period. U.S. sales 
grew largely due to overall market growth for filtration products consumed by 
commercial and industrial markets, products for retail sale, equipment used 
by turbine manufacturers and a $2.9 million increase in export sales to Asian 
industrial customers.

     OPERATING INCOME EXCLUDING AMORTIZATION. Operating income, excluding 
amortization, was $32.0 million for the year ended December 31, 1995, an 
increase of $8.4 million, or 35.4%, from $23.7 million in the comparable pro 
forma 1994 period. Operating income excluding amortization as a percent of 
sales increased from 7.9% to 9.2%, partially the result of gross margin 
improvements resulting from cost reduction programs implemented worldwide. 
Gross margins increased from 32.2% to 32.8% year over year, largely the result 
of headcount reductions in France and the United Kingdom as well as cost 
reductions for a number of air filter products manufactured in the United 
States. Restructuring actions in Europe taken in the last half of 1994 
included workforce reductions in staff and manufacturing positions. Management 
believes that the 1994 restructuring actions and product cost reductions 
realized gross savings in 1995 product and SG&A costs of approximately 
$7.0 million. The Company initiated other cost reduction programs in 1995 
including a program to eliminate 46 sales offices as the Company moved towards 
a centralized customer service function at its headquarters and a "home 
office" concept for its sales force, commencement of relocation of the Zion, 
Illinois production facility and certain product reengineering that is 
expected to aid in reducing costs in future years. Total 1995 sales growth in 
Asian markets of $5.4 million, where higher gross profit margins are 
generally achievalbe, also improved Filtration Products Group gross margins.

     Further contributing to the improvement in operating income excluding 
amortization was a decline in SG&A expenses as a percentage of sales 
from 24.4% to 23.6%.  The improvement in 1995 SG&A as a percentage of 
sales was attributable to the heightened focus on cost reduction since the 
OYL Acquisition and approximately $4.0 to $5.0 million of gross savings from 
the 1994 French and United Kingdom restructuring actions.

FINANCIAL REVIEW

     Interest expense was $23.5 million for the year ended December 31, 1995 
versus $27.8 million for the pro forma 1994 period. The decrease was primarily 
attributable to higher debt levels in the first half of 1994 and the 
incremental effect of refinancing fixed rate debt with variable rate debt 
with a lower effective interest rate in July 1994. Amortization expense was 
$14.2 million for the year ended December 31, 1995 versus $13.1 million 
for the pro forma 1994 year. Other income of $3.4 million for the year ended 
December 31, 1995 and other expense of $1.2 million for the pro forma 1994 
period consists primarily of foreign currency transaction gains of 
$2.3 million in 1995 versus foreign currency losses of $0.7 million in 
the pro forma 1994 period.  The foreign currency gains in 1995 primarily 
relate to currency transaction gains in Mexico.  In addition, the Company 
recorded a gain of approximately $0.7 million in 1995 from the sale of 
certain product rights discontinued in a foreign location.

     Income tax expense was $14.8 million and the effective tax rate was 
53.9% for the year ended December 31, 1995 compared to income tax expense of 
$4.2 million, despite a pretax loss, for the pro forma 1994 period.  The 
effective income tax rate was substantially higher than the U.S. federal 
statutory rate primarily due to nondeductible goodwill amortization, foreign 
tax rate differentials and foreign losses not benefited and U.S. taxes on 
foreign unrepatriated earnings.


                                             27


<PAGE>

PRO FORMA 1994 COMPARED TO 1993
                                               Predecessor        Combined
                                                 Company          Pro Forma
                                           -----------------  -----------------
                                              Year Ended        Year Ended
                                           December 31, 1993  December 31, 1994
                                           -----------------  -----------------
                                                  (dollars in thousands)
NET SALES
Commercial Air Conditioning..........        $403,077        $417,667
Filtration Products..................         303,897         301,024
Eliminations.........................          (1,478)         (1,526)
                                           -------------    -----------
  Total..............................        $705,496        $717,165
                                           -------------    -----------
                                           -------------    -----------

OPERATING INCOME EXCLUDING AMORTIZATION 
  AND THE 1993 ENVIRONMENTAL CHARGE
Commercial Air Conditioning..........         $22,595         $10,767
Filtration Products..................          25,849          23,672
Corporate............................          (1,435)             --
                                           -------------    -----------
  Total..............................         $47,009         $34,439
                                           -------------    -----------
                                           -------------    -----------

CONSOLIDATED

     NET SALES. Consolidated net sales were $717.2 million in pro forma 1994, 
an increase of $11.7 million, or 1.7%, from $705.5 million in fiscal 1993. 
Commercial Air Conditioning sales increased 3.6% to $417.7 million and 
Filtration Products sales decreased 0.9% to $301.0 million.

     OPERATING INCOME. Consolidated operating income was $21.3 million in pro 
forma 1994, an increase of $17.8 million from $3.5 million in fiscal 1993.  
Operating income as a percent of sales was 3.0% of net sales in pro forma 1994 
as compared to 0.5% of net sales in fiscal 1993.  In 1993, the Predecessor 
Company recorded a special environmental charge of $35.2 million related to 
a change in its estimate of potential insurance claim recoveries and the 
estimated cost to remediate certain of its Commercial Air Conditioning sites. 
See Note 12 to the Consolidated Financial Statements.  Excluding amortization 
and the 1993 environmental charge, operating income was $34.4 million or 4.8% 
of net sales for the pro forma year ended December 31, 1994 as compared to 
$47.0 million or 6.7% of net sales in 1993.

COMMERCIAL AIR CONDITIONING GROUP

     NET SALES. Net sales were $417.7 million in pro forma 1994, an increase 
of $14.6 million, or 3.6%, from $403.1 million in fiscal 1993. U.S. net sales 
increased 5.4% primarily as a result of continued improvement in the U.S. new 
construction market of approximately 10% and increases in chiller products of 
37.6% driven mainly by increased demand to replace or retrofit existing 
equipment as part of the phaseout of CFC-based refrigerants.  International 
sales were down 5.5% in total; sales were down 24.0% in France due to 
continued economic weakness, partially offset by gains of 25.7% in the 
United Kingdom and 13.5% in Italy.

     OPERATING INCOME EXCLUDING AMORTIZATION AND THE 1993 ENVIRONMENTAL 
CHARGE. Operating income excluding amortization and the 1993 environmental 
charge was $10.8 million in pro forma 1994, a decrease of $11.8 million, or 
52.3%, from $22.6 million in fiscal 1993.  Operating income excluding 
amortization as a percent of sales decreased from 5.6% to 2.6%.  Gross margin 
decreased from 26.7% in 1993 to 25.6% in pro forma 1994 as total product costs 
increased at a faster rate than the Company's ability to push through price 
increases to the market.  SG&A expenses as a percent of sales increased from 
21.1% in 1993 to 23.1% in pro forma 1994, due to increased European bad debt 
expense of $0.8 million, increased warranty expense of $1.4 million partially 
due to new product introductions, an increase in marketing support of $1.8 
million and increased information systems costs of $0.7 million.  In addition,

                                      28

<PAGE>

research and development expenditures increased $1.8 million as a result of 
management's continued focus on expanding the Company's technology base.

FILTRATION PRODUCTS GROUP

    NET SALES. Net sales were $301.0 million in pro forma 1994, a decrease of 
$2.9 million, or 0.9%, from $303.9 million in fiscal 1993.  Filtration 
Products sales in the United States increased 23.3%, driven by a significant 
increase in replacement filter products sales.  This increase was offset by a 
30.2% decline in sales of Environmental Products due to decreased sales of 
machinery filtration and acoustical systems as demand from turbine 
manufacturers declined during 1994.

     The 6.5% decline in international sales was due to lower sales of 
large-scale air pollution control projects in Europe, attributable to a 
continuation of the decline in the European market for these long lead 
time products in 1993.  This decrease was partially offset by an increase 
in sales of air filtration products in Europe and Latin America.

     OPERATING INCOME EXCLUDING AMORTIZATION. Operating income excluding 
amortization was $23.7 million in pro forma 1994, a decrease of $2.2 million, 
or 8.4%, from $25.8 million in fiscal 1993. Operating income excluding 
amortization as a percent of sales decreased from 8.5% to 7.9%.  Gross 
margins decreased from 32.6% in 1993 to 32.3% in the pro forma 1994 
period.  SG&A expenses as a percentage of net sales increased from 24.1% 
in 1993 to 24.4% in the pro forma 1994 period due to reduced sales and 
stable SG&A spending during the first half of the year.  Following the OYL 
Acquisition, management implemented a restructuring plan, to reduce product 
and SG&A expenses.  The restructuring resulted in headcount reductions in 
the last half of 1994, largely in the Company's French and United Kingdom 
operations.  Management estimates that the restructuring actions taken in 
Europe resulted in estimated cost savings of $7.0 million primarily in 
1995.

FINANCIAL REVIEW

     Interest expense was $27.8 million for the pro forma year ended 
December 31, 1994 versus $41.8 million for fiscal year 1993.  The decrease 
was primarily attributable to the Company refinancing the Predecessor 
Company's 14.25% Senior Subordinated Debentures at a substantially lower 
interest rate. Amortization expense increased to $13.1 million for the pro 
forma year ended December 31, 1994 from $8.3 million for fiscal year 1993 
due to higher intangible balances and differing amortization lives.  Other 
expense of $1.2 million for the pro forma year ended December 31, 1994 and 
$3.1 million for the year ended December 31, 1993 consists primarily of 
foreign currency transaction losses in certain European currencies of 
$0.7 million and $2.6 million, respectively.

     Income tax expense was $4.2 million for the pro forma year ended 
December 31, 1994 despite a loss before taxes. This unusual relationship 
occurred primarily as a result of nondeductible goodwill amortization, 
foreign tax rate differentials and foreign losses not benefited and U.S. 
taxes on foreign unrepatriated earnings.  For the year ended 
December 31, 1993 income tax expense was $4.4 million despite a loss before 
taxes; such income tax expense relates solely to foreign earnings because 
the Predecessor Company had selected "S" corporation status, and Federal, 
and certain state taxable income (loss) did not accrue to the Predecessor 
Company.

  LIQUIDITY AND CAPITAL RESOURCES

     Net cash provided by operating activities was $28.0 million for the year 
ended June 30,1996.  Net cash used by investing activities consisted of 
capital expenditures of $14.8 million and cash used to acquire J&E Hall of 
$34.9 million.  Net cash provided by financing activities was $27.1 million 
primarily comprised of $136.0 million in proceeds from the issuance of new 
long-term debt, $5.1 million in payments of debt issuance cost and the 
repayment of $0.9 million and $102.9 million in short and long

                                      29

<PAGE>

term debt respectively.  The financing activity during fiscal year 1996 was 
primarily the result of the Refinancing  (See Note 7 to the Consolidated 
Financial Statements).

    The Refinancing consisted of $125 million of 8 7/8% Senior Notes - Due 
2003, an $80 million trade receivables securitization facility and an Amended 
Credit Facility of $110.0 million.  The Refinancing increased the Company's 
availability of short-term credit facilities, deferred debt amortization 
requirements and extended the average life of indebtedness.  Management does 
not expect a material change in interest expense as result of the Refinancing.

     The Company has secured certain letter of credit facilities totaling $25 
million that are supported by letters of credit from OYL, which were fully 
utilized at June 30, 1996 and July 1, 1995.  The commitments made under these 
facilities expire in March 1997, but may be extended annually for successive 
one year periods with the consent of OYL and the banks providing the 
facilities.

     As payment for the acquisition of J&E Hall, now a wholly-owned 
subsidiary of the Company, J&E Hall borrowed $19.8 million of revolving 
debt supported by a letter of credit from OYL and the balance of the purchase 
price was funded by the Company drawing down $15.1 million under its Existing 
Credit Facility.

     Planned capital expenditures are approximately $20 million per year for 
the years ending June 30, 1997 and 1998.

     The ongoing costs of compliance with existing environmental laws and 
regulations and the estimated costs to clean up and monitor existing 
contaminated sites is not expected to have a material adverse effect on the 
Company's capital expenditures or financial position. See "Legal Proceedings" 
and Note 12 to the Consolidated Financial Statements.

     The Predecessor Company's U.S. federal income tax returns for the taxable 
years ending in 1987, 1988, 1989 and 1990 have been examined by the Internal 
Revenue Service.  Adjustments to the taxable income for each of these years 
have been proposed. Portions of the resulting tax liabilities would be imposed 
directly on the Company or its subsidiaries, and the Company is obligated 
under the stock purchase agreement between OYL and the former owners of 
the Predecessor Company to make payments to the former owners of the 
Predecessor Company to compensate them for the remainder of the tax 
liabilities which would be imposed on them under Subchapter S of the Internal 
Revenue Code. That agreement also entitles the Company to payments from the 
former shareholders of the Predecessor Company of certain tax refunds or 
benefits which the former owners may realize.  The Internal Revenue Service 
has also opened an examination of the Predecessor Company's tax returns for 
the years ending in 1991, 1992, 1993 and 1994. Other than issues originating 
in earlier years which would also affect these years, there have been no 
issues raised in this examination.

     As more fully described in the Notes to the Consolidated Financial 
Statements, the stock purchase agreement between OYL and the former owners of 
the Predecessor Company contains certain indemnifications related to specified 
contingencies related to environmental, income tax and litigation matters, 
including those described above. See "Certain Relationships and Related 
Transactions." Indemnified losses (net of recoveries) exceeding $5.8 million 
up to a maximum of $18.0 million are the obligation of the former owners. 
Amounts expended in excess of $5.8 million will first offset the $11.5 million 
promissory note owed to the former owners while additional amounts expended 
will be reimbursed by the former owners up to $6.5 million.

     The Company has manufacturing facilities and sells products in various 
countries around the world. As a result, the Company is exposed to movements 
in exchange rates of various currencies against the U.S. dollar. Management's 
response to currency movements vary (e.g. changes in pricing actions, changes 
in cost structures and changes in hedging strategy). Currently, the Company 
enters into short-term forward exchange contracts to hedge its exposure to 
currency fluctuations affecting certain foreign currency 

                                              30

<PAGE>

denominated trade payables and certain intercompany debt of its foreign 
subsidiaries.  The Company will continue to report, from time to time, 
fluctuations in both earnings and equity due to foreign exchange movements 
since it is not cost-effective to establish a hedging strategy that 
eliminates all risks.

     In August 1996, the Company canceled the Securitization Program (see note 
7) and increased the Revolving Credit portion of  the Bank Agreement from $35 
million to $100 million. (the "August 1996 Amendment")   Trade accounts 
receivable previously encumbered under the Securitization Program were 
consequently re-pledged under the Bank Agreement via the August 1996 
Amendment. In addition, the interest rate premiums under the Bank Agreement 
were reduced to LIBOR + 1.375% or prime + 0.375%.  The overall net impact on 
the Company's average interest  rate did not change significantly.  Additional 
borrowing capacity increased from a combined $50 million under the Revolver 
and Securitization at June 30, 1996 to approximately $63 million of borrowing  
availability under the Revolver after the August 1996 Amendment.

     Management believes, based upon current levels of operations and 
forecasted earnings, that cash flow from operations, together with borrowings 
under the Amended Credit Facility and the Receivables Facility, will be 
adequate to make payments of principal and interest on debt, to permit 
anticipated capital expenditures and to fund working capital requirements 
and other cash needs. Nevertheless, the Company will remain leveraged to a 
significant extent and its debt service obligations will continue to be 
substantial. If the Company's sources of funds were to fail to satisfy the 
Company's requirements, the Company may need to refinance its existing debt 
or obtain additional financing.  There is no assurance that any such new 
financing alternatives would be available, and, in any case, such new 
financing (if available) would be expected to be more costly and burdensome 
than the debt agreements currently in place.

  SEASONALITY

The demand for certain replacement filter products, particularly residential 
filters, is seasonal in nature.  Normally, sales of residential filters are 
relatively low in the winter and early spring with an increase in sales during 
the late spring, summer and fall months.  Replacement air filter sales in the 
commercial and industrial markets are also higher during the spring and summer 
months, although these sales are driven primarily by maintenance cycles.  
Sales of some air filtration equipment are seasonal to the extent that 
construction activity increases during the warmer months.

     Sales of commercial air conditioning equipment are generally not 
seasonal.  However, the Company's air conditioning service business 
is seasonal in nature due to off-season maintenance cycles and service needs 
during the summer months.  Demand for unitary air conditioning equipment in 
the small unit commercial new construction markets varies according to the 
season, with increased demand generally from March to October.  Demand in 
the small unit commercial replacement markets is impacted by seasonal 
temperature fluctuations.  Sales of unit ventilators for educational 
facilities tend to increase in the second and third calendar quarters of any 
given year in part due to the start of a new school year as well as the 
availability of bond or other funds budgeted for capital expenditures.

  NEW ACCOUNTING STANDARDS

     In 1995, the FASB issued SFAS No. 121 "Accounting for the Impairment of 
Long-Lived Assets and for Long-Lived Assets to be Disposed Of" and FASB No. 
123 "Accounting for Stock-Based Compensation." The Company does not expect 
the adoption of these standards to have a material effect on the Consolidated 
Financial Statements.


                                     31


<PAGE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                     INDEX TO FINANCIAL STATEMENTS 


Financial Statements                                              Page in this
                                                                     Report

Report of the Independent Auditors.......................               33

Consolidated Balance Sheets-
at June 30, 1996 and July 1, 1995........................               34

Consolidated Statements of Operations-
Year ended June 30, 1996, the period from 
January 1, 1995 to July 1, 1995, the period 
from May 2, 1994 to December 31, 1994, 
the period January 2, 1994 to May 1, 1994 and 
the year ended December 31, 1993........................                35

Consolidated Statements of Cash Flows-
Year ended June 30, 1996, the period from 
January 1, 1995 to July 1, 1995, the period 
from May 2, 1994 to December 31, 1994, the 
period January 2, 1994 to May 1, 1994 and 
the year ended December 31, 1993.......................                 36

Consolidated Statements of Stockholder's Equity 
(Deficit)-Year ended June 30, 1996, the period from 
January 1, 1995 to July 1, 1995, the period 
from May 2, 1994 to December 31, 1994, the 
period January 2, 1994 to May 1, 1994 and the 
year ended December 31, 1993...........................                 37

Schedule II - Report of the Independent Auditors;
Valuation and Qualifying Accounts and 
Reserves-Year ended June 30, 1996 the period from 
January 1, 1995 to July 1, 1995, the 
period from May 2, 1994 to December 31, 1994, 
the period January 2, 1994 to May 1, 1994 
and the year ended December 31, 1993...................                 59

                                       32

<PAGE>

                     REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholder
AAF-McQuay Inc.

We have audited the accompanying consolidated balance sheets of AAF-McQuay 
Inc. and subsidiaries as of June 30, 1996 and July 1, 1995 and the related 
consolidated statements of operations, cash flows and stockholder's equity 
for the year ended June 30, 1996 the period from January 1, 1995 to July 1, 
1995 and the period from May 2, 1994 to December 31, 1994 and the 
accompanying consolidated statements of operations, cash flows and 
stockholder's equity of SnyderGeneral Corporation and subsidiaries (the 
"Predecessor Company") for the period from January 2, 1994 to May 1, 1994 
and for the year ended December 31, 1993.  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 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.

As discussed in Note 1 to the consolidated financial statements, effective 
May 2, 1994 all of the outstanding stock of the Predecessor Company was 
acquired in a business combination accounted for as a purchase.  As a result 
of the acquisition, the consolidated financial information for the periods 
after the acquisition is presented on a different cost basis than that for 
the period before the acquisition and, therefore, is not comparable.

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the consolidated financial position of AAF-McQuay 
Inc. and subsidiaries at June 30, 1996 and July 1, 1995 and the consolidated 
results of their operations and their cash flows for the year ended June 30, 
1996 the period from January 1, 1995 to July 1, 1995 and the period from May 
2, 1994 to December 31, 1994 and the consolidated results of operations and 
cash flows of SnyderGeneral Corporation and subsidiaries for the period from 
January 2, 1994 to May 1, 1994 and for the year ended December 31, 1993 in 
conformity with generally accepted accounting principles.

As discussed in Notes 9 and 12 to the consolidated financial statements, the 
Predecessor Company changed its method of accounting for income taxes and 
environmental liabilities in 1993.

Ernst & Young LLP
- ------------------------------
Baltimore, Maryland
August 9, 1996

                                      33
<PAGE>


                AAF-McQUAY INC. AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS
           (dollars in thousands, except per share data)


<TABLE>
<CAPTION>
                                                 June 30,            July 1,
                                                   1996                1995
                                                   ----                ----
<S>                                            <C>                   <C>
                    ASSETS

Current assets:
  Cash and cash equivalents . . . . . . . . .   $ 20,824             $ 16,242
  Accounts receivable . . . . . . . . . . . .    225,337              179,982
  Inventories . . . . . . . . . . . . . . . .    115,273              110,000
  Other current assets. . . . . . . . . . . .      5,055                7,638
                                                --------             --------
    Total current assets. . . . . . . . . . .    366,489              313,862

Property, plant and equipment, net. . . . . .    149,235              145,504
Cost in excess of net assets acquired and 
 other identifiable intangibles, net. . . . .    271,840              262,634
Other assets and deferred charges . . . . . .     19,390                9,328
                                                --------             --------
    Total assets. . . . . . . . . . . . . . .   $806,954             $731,328
                                                --------             --------
                                                --------             --------

            LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities:
  Short-term borrowings . . . . . . . . . . .   $ 65,538             $ 66,453
  Current maturities of long-term debt. . . .      9,879               26,062
  Accounts payable, trade . . . . . . . . . .    108,792               93,036
  Accrued warranty. . . . . . . . . . . . . .     14,256               12,473
  Accrued employee compensation . . . . . . .     33,807               34,888
  Other accrued liabilities . . . . . . . . .     41,604               37,392
                                                --------             --------
    Total current liabilities . . . . . . . .    273,876              270,304

Long-term debt. . . . . . . . . . . . . . . .    227,490              178,213
Deferred income taxes . . . . . . . . . . . .     51,589               43,900
Other liabilities . . . . . . . . . . . . . .     54,716               50,083
                                                --------             --------
    Total liabilities . . . . . . . . . . . .    607,671              542,500

Stockholder's equity:
  Preferred stock ($1 par value; 1,000 shares 
   authorized, none issued) . . . . . . . . .         --                   --
  Common stock ($100 par value; 8,000 shares 
   authorized, 2,497 shares issued and 
   outstanding) . . . . . . . . . . . . . . .        250                  250
  Additional paid-in capital. . . . . . . . .    179,915              179,915
  Retained earnings . . . . . . . . . . . . .     22,437                7,537
  Foreign currency translation adjustment . .     (3,319)               1,126
                                                --------             --------
    Total Stockholder's Equity. . . . . . . .    199,283              188,828
                                                --------             --------

Total Liabilities and Stockholder's Equity. .   $806,954             $731,328
                                                --------             --------
                                                --------             --------
</TABLE>

                 See Notes to Consolidated Financial Statements 


                                      34
<PAGE>

                   AAF-McQUAY INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF OPERATIONS
                        (dollars in thousands)

<TABLE>
<CAPTION>
                                                           Successor                              Predecessor 
                                            -------------------------------------------     -----------------------------
                                                            January 1,       May 2,         January 2,
                                            Year Ended      1995 to         1994 to          1994 to         Year Ended
                                             June 30,       July 1,        December 31,       May 1,        December 31,
                                               1996          1995             1994             1994             1993
                                               ----          ----             ----             ----             ----

<S>                                         <C>            <C>             <C>              <C>             <C>
Net sales . . . . . . . . . . . . . . . .    $901,395      $428,510         $484,681          $232,484         $705,496
Cost of sales . . . . . . . . . . . . . .     645,149       303,699          344,120           169,357          498,640
                                             --------      --------         --------          --------         --------
Gross profit. . . . . . . . . . . . . . .     256,246       124,811          140,561            63,127          206,856

Operating expenses:
  Selling, general and administrative . .     186,072        94,238          107,717            62,234          195,045
  Amortization of intangible assets . . .      13,478         7,297            8,603             1,695            8,299
  Equity participation compensation . . .          --            --               --             8,848               --
                                             --------      --------         --------          --------         --------
                                              199,550       101,535          116,320            72,777          203,344
                                             --------      --------         --------          --------         --------
Income (loss) from operations . . . . . .      56,696        23,276           24,241            (9,650)           3,512

Interest expense, net . . . . . . . . . .      24,957        11,671           16,192            13,723           41,785
Other (income) expense, net . . . . . . .      (3,219)       (1,442)             (30)            1,458            3,112
                                             --------      --------         --------          --------         --------
Income (loss) before income taxes, 
 extraordinary item and cumulative effect 
 of accounting change . . . . . . . . . .      34,958        13,047            8,079           (24,831)         (41,385)
Income taxes. . . . . . . . . . . . . . .      18,423         6,755            6,834               324            4,444
                                             --------      --------         --------          --------         --------
Income (loss) before extraordinary 
 item and cumulative effect of 
 accounting change. . . . . . . . . . . .      16,535         6,292            1,245           (25,155)         (45,829)
Extraordinary item, net of tax. . . . . .      (1,635)           --               --                --               --
Cumulative effect of accounting change. .          --            --               --                --             (971)
                                             --------      --------         --------          --------         --------
Net income (loss) . . . . . . . . . . . .     $14,900      $  6,292         $  1,245          $(25,155)        $(46,800)
                                             --------      --------         --------          --------         --------
                                             --------      --------         --------          --------         --------
</TABLE>

                          See Notes to Consolidated Financial Statements 


                                                        35
<PAGE>

                                    AAF-McQUAY INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           (dollars in thousands)

<TABLE>
<CAPTION>


                                                             Successor                              Predecessor 
                                              -------------------------------------------     -----------------------------
                                                              January 1,       May 2,         January 2,
                                              Year Ended      1995 to         1994 to          1994 to         Year Ended
                                               June 30,       July 1,        December 31,       May 1,        December 31,
                                                 1996          1995             1994             1994             1993
                                                 ----          ----             ----             ----             ----
<S>                                          <C>            <C>             <C>               <C>             <C>
Cash flows from operating activities
  Net income (loss). . . . . . . . . . . .   $  14,900      $  6,292        $   1,245          $(25,155)         $(46,800)
  Adjustments to reconcile to cash 
   from operating activities: 
  Extraordinary item . . . . . . . . . . .       2,681            --               --                --                --
  Cumulative effect of accounting change .          --            --               --                --               971
  Depreciation and amortization. . . . . .      25,809        13,551           14,741             6,198            21,582
  Foreign currency transaction (gains) 
   losses. . . . . . . . . . . . . . . . .      (1,444)         (948)             617              (561)            1,422
  Deferred income taxes. . . . . . . . . .       7,642         1,916            4,118                94               750
  Changes in operating assets and 
   liabilities:
    Accounts receivable. . . . . . . . . .     (25,670)      (30,268)          (6,722)           (3,125)            6,457
    Inventories. . . . . . . . . . . . . .         249       (15,735)          (2,349)           (6,911)            3,535
    Other assets/liabilities, net. . . . .       5,834        (1,693)          (4,531)            9,700            21,427
    Accounts payable and other accrued 
     liabilities . . . . . . . . . . . . .      (2,039)       18,397          (12,661)            2,704             5,908
                                             ---------     ---------        ---------         ---------         ---------

Net cash provided by (used in) operating 
 activities. . . . . . . . . . . . . . . .      27,962        (8,488)          (5,542)          (17,056)           15,252
                                             ---------     ---------        ---------         ---------         ---------

Cash flows from investing activities:
  Capital expenditures, net. . . . . . . .     (14,765)       (5,697)          (8,454)           (1,821)           (8,745)
  Purchase of J&E Hall . . . . . . . . . .     (34,903)           --               --                --                --
                                             ---------     ---------        ---------         ---------         ---------
Net cash used in investing activities. . .     (49,668)       (5,697)          (8,454)           (1,821)           (8,745)

Cash flows from financing activities:
  Net borrowing (repayment) under short-term
   arrangements  . . . . . . . . . . . . .        (915)       14,929            8,947            10,703                89
  Payments on long-term debt . . . . . . .    (102,894)       (7,947)        (262,627)           (1,666)          (11,240)
  Proceeds from issuance of long-term debt     135,988         3,345          190,000                --               649
  Payment of debt issuance cost. . . . . .      (5,104)           --           (6,784)               --                --
  Proceeds from contribution of capital. .          --        10,165           78,545            11,028               121
                                             ---------     ---------        ---------         ---------         ---------

Net cash provided by (used in) 
 financing activities. . . . . . . . . . .      27,075        20,492            8,081            20,065           (10,381)
Effect of exchange rate changes on cash. .        (787)       (1,318)           3,272              (124)             (262)
                                             ---------     ---------        ---------         ---------         ---------
Net increase (decrease) in cash and cash 
 equivalents . . . . . . . . . . . . . . .       4,582         4,989           (2,643)            1,064            (4,136)
Cash and cash equivalents at beginning 
 of period . . . . . . . . . . . . . . . .      16,242        11,253           13,896            12,832            16,968
                                             ---------     ---------        ---------         ---------         ---------
Cash and cash equivalents at end 
 of period . . . . . . . . . . . . . . . .   $  20,824     $  16,242        $  11,253         $  13,896         $  12,832
                                             ---------     ---------        ---------         ---------         ---------
                                             ---------     ---------        ---------         ---------         ---------
</TABLE>

                      See Notes to Consolidated Financial Statements 


                                      36
<PAGE>


                     AAF-McQUAY INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
                          (dollars in thousands)

<TABLE>
<CAPTION>
                                                                                       FOREIGN
                                                     ADDITIONAL                        CURRENCY
                                         COMMON       PAID-IN          RETAINED       TRANSLATION
                                          STOCK       CAPITAL          EARNINGS        ADJUSTMENT       TOTAL
                                          -----       -------          --------        ----------       -----
<S>                                       <C>         <C>              <C>             <C>              <C>
SUCCESSOR

Balance on May 2, 1994 after 
 acquisition. . . . . . . . . . . . . .    $250       $ 91,205         $      --           $    --      $ 91,455
Contribution of capital from 
 Parent Company . . . . . . . . . . . .      --         78,545                --                --        78,545
Net income. . . . . . . . . . . . . . .      --             --             1,245                --         1,245
Currency translation adjustment . . . .      --             --                --             1,168         1,168
                                          -----       --------         ---------           -------       --------
Balance December 31, 1994 . . . . . . .     250        169,750             1,245             1,168       172,413
Contribution of capital from Parent 
 Company. . . . . . . . . . . . . . . .      --         10,165                --                --        10,165
Net income. . . . . . . . . . . . . . .      --             --             6,292                --         6,292
Currency translation adjustment . . . .      --             --                --               (42)          (42)
                                          -----       --------         ---------           -------       --------
Balance July 1, 1995. . . . . . . . . .     250        179,915             7,537             1,126       188,828
Net income. . . . . . . . . . . . . . .      --             --            14,900                --        14,900
Currency translation adjustment . . . .      --             --                --            (4,445)       (4,445)
                                          -----       --------         ---------           -------       --------
Balance June 30, 1996 . . . . . . . . .    $250       $179,915           $22,437           $(3,319)     $199,283
                                          -----       --------         ---------           -------       --------
                                          -----       --------         ---------           -------       --------

</TABLE>


<TABLE>
<CAPTION>
                                                                                       MINIMUM        FOREIGN
                                                     ADDITIONAL       RETAINED         PENSION        CURRENCY
                                        COMMON         PAID-IN        EARNINGS        LIABILITY      TRANSLATION
                                         STOCK         CAPITAL        (DEFICIT)       ADJUSTMENT     ADJUSTMENT        TOTAL
                                         -----         -------        ---------       ----------     ----------        -----
<S>                                     <C>          <C>              <C>             <C>            <C>             <C>
PREDECESSOR

Balance December 31, 1992 . . . . . .    $300          $ 4,423        $(11,743)         $(1,204)    $  (909)         $ (9,133)
Net loss. . . . . . . . . . . . . . .      --               --         (46,800)              --          --           (46,800)
Dividends and reserve for 
 distributions. . . . . . . . . . . .      --               --          (1,500)              --          --            (1,500)
Contribution of capital . . . . . . .      --              121              --               --          --               121
Adjustment to recognize additional 
 minimum pension liability. . . . . .      --               --              --             (307)         --              (307)
Currency translation adjustment . . .      --               --              --               --      (3,130)           (3,130)
                                        -----         --------        --------          -------     -------          --------
Balance December 31, 1993 . . . . . .     300            4,544         (60,043)          (1,511)     (4,039)          (60,749)
Net loss. . . . . . . . . . . . . . .      --               --         (25,155)              --          --           (25,155)
Contribution of capital . . . . . . .      --           11,028              --               --          --            11,028
Currency translation adjustment . . .      --               --              --               --       1,667             1,667
                                        -----         --------        --------          -------     -------          --------
Balance May 1, 1994 . . . . . . . . .    $300          $15,572        $(85,198)         $(1,511)    $(2,372)         $(73,209)
                                        -----         --------        --------          -------     -------          --------
                                        -----         --------        --------          -------     -------          --------
</TABLE>

                      See Notes to Consolidated Financial Statements


                                              37
<PAGE>

                            AAF-McQUAY INC. AND SUBSIDIARIES

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  ORGANIZATION

     The accompanying financial statements include the accounts of AAF-McQuay 
Inc. (the Company or "Successor"), a wholly owned subsidiary of AAF-McQuay 
Group, Inc., and its wholly-owned subsidiaries. AAF-McQuay Group, Inc. is a 
wholly-owned subsidiary of O.Y.L. Industries Berhad ("OYL").  In December 
1995, AAF-McQuay Group, Inc. contributed all of its ownership interest in 
AAF-McQuay Holdings, Inc. to the Company.  AAF-McQuay Holdings, Inc. holds 
minority investments in certain companies. Since this transaction represents 
a combination of entities under common control, it has been treated in a 
manner similar to a pooling of interests. Accordingly, the accompanying 
financial statements reflect the consolidated financial results of these 
entities from the beginning of the periods presented.

     On May 2, 1994 OYL and affiliates purchased all of the outstanding stock 
of SnyderGeneral Corporation and SnyderGeneral Holding Company, collectively 
the "Predecessor Company". Subsequent to this acquisition, the names of 
these entities were changed to AAF-McQuay Inc. and AAF-McQuay Holdings, 
Inc., respectively.  The aggregate purchase price was approximately $108 
million and consisted of $88.5 million in cash to the former owners of the 
Predecessor Company, payment of seller transaction costs of $5 million, 
other related transaction costs of approximately $3.0 million, and an $11.5 
million promissory note (see Note 7) issued to the former owners of the 
Predecessor Company.

     As a result of the acquisition, the consolidated financial information 
for the periods after the acquisition is presented on a different cost basis 
than that for the period before the acquisition and therefore, is not 
comparable.

     The acquisition by OYL was accounted for under the purchase method of 
accounting and the accompanying financial statements reflect OYL's cost 
basis in the Predecessor Company.  Under this method, OYL's purchase price 
was allocated to assets acquired and liabilities assumed based on their fair 
value at the date of acquisition.  A summary of the fair value of assets 
acquired and liabilities assumed as of May 2, 1994 are as follows (dollars 
in thousands).

<TABLE>
<S>                                                         <C>
Cash and cash equivalents . . . . . . . . . . . . . . . . . $ 13,896
Accounts receivable . . . . . . . . . . . . . . . . . . . .  141,190
Inventories . . . . . . . . . . . . . . . . . . . . . . . .   90,366
Property, plant & equipment . . . . . . . . . . . . . . . .  143,819
Intangible assets . . . . . . . . . . . . . . . . . . . . .  278,534
Other assets. . . . . . . . . . . . . . . . . . . . . . . .    8,055
                                                            --------
Total Assets. . . . . . . . . . . . . . . . . . . . . . . . $675,860
                                                            --------
                                                            --------

Short-term borrowings . . . . . . . . . . . . . . . . . . .  $42,728
Accounts payable, trade . . . . . . . . . . . . . . . . . .   67,312
Senior subordinated debentures. . . . . . . . . . . . . . .  237,015
Other long-term debt. . . . . . . . . . . . . . . . . . . .   44,483
Other liabilities . . . . . . . . . . . . . . . . . . . . .  192,867
                                                            --------
Total liabilities . . . . . . . . . . . . . . . . . . . . .  584,405
Stockholders' Equity. . . . . . . . . . . . . . . . . . . .   91,455
                                                            --------
Total Liabilities and Stockholders' 
 Equity . . . . . . . . . . . . . . . . . . . . . . . . . . $675,860
                                                            --------
                                                            --------
</TABLE>

     The Predecessor Company had operated with four business groups with 
several functions administered on a centralized basis.  In order to more 
clearly focus on the need to increase the Company's global presence and to 
leverage the extensive U.S. manufacturing and technology base, and in 
conjunction with the acquisition, new management of the Company took actions 
to reorganize the Company to a global 

                                      38
<PAGE>


product segment format.  Further, to elevate accountability within the 
operating business segments, administrative functions formerly centralized 
were restructured and relocated to certain division locations. Also steps 
were taken by new management of the Company to reduce excess capacity that 
existed at the acquisition date. As a result of these restructuring actions, 
the Company recognized an $17.2 million liability at the acquisition date 
consisting primarily of employee termination costs of $12.8 million and 
employee relocation costs of $2.7 million.  As of June 30, 1996 all amounts 
have been paid and charged against the related liability.

     The Company is a worldwide manufacturer and marketer of commercial air 
conditioning and air filtration products and systems primarily for 
commercial, institutional and industrial customers.  In addition, in 
December 1995, the Company entered the industrial refrigeration business 
through the acquisition of J&E Hall, a United Kingdom's integrated provider 
of industrial refrigeration and freezing equipment.  The Company maintains 
production facilities in nine countries and its products are sold in over 80 
countries.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   BASIS OF PRESENTATION

     The consolidated financial statements include the accounts of the Company 
and all of its wholly-owned subsidiaries.  All intercompany transactions and 
balances have been eliminated.  The accompanying financial statements 
reflect the financial results of the Company for the fiscal year ended June 
30, 1996 and the periods from  January 1, 1995 to July 1, 1995 and from May 
2, 1994 to December 31, 1994 and of the Predecessor Company from January 2, 
1994 to May 1, 1994 and for the fiscal year ended December 31, 1993.  In 
1995, the Company changed its fiscal year ended from the Saturday closest to 
December 31 to the Saturday closest to June 30 to coincide with OYL's fiscal 
year.  For clarity of presentation in the consolidated financial statements, 
all full fiscal years are shown to begin on January 1 and end on December 
31, or to begin on July 1 and end on June 30.  For the periods presented on 
a basis other than a full fiscal year, actual period end dates are used.

     Through December 31, 1994 certain foreign subsidiaries reported on fiscal 
periods which ended one month prior to the Company's or Predecessor 
Company's period-end. During the six month period ending July 1, 1995 the 
closing date for the foreign subsidiaries was changed to reflect the 
Company's current closing period.  As a result, the July 1, 1995 financial 
statements include the financial results of these foreign subsidiaries from 
December 1, 1994 through July 1, 1995.  The impact on sales and income from 
operations for the period ended July 1, 1995 was increases in sales and 
income from operations of approximately $19.1 million and $0.7 million, 
respectively.

     The preparation of financial statements in accordance with Generally 
Accepted Accounting Principles require management to make estimates and 
assumptions that affect the amounts reported in the financial statements and 
accompanying notes.  Actual results could differ from those estimates.

   CASH AND CASH EQUIVALENTS

     The Company invests cash in excess of operating requirements in 
short-term time deposits, money market instruments, or commercial paper.  
These investments have original maturities of less than three months and are 
considered cash equivalents for financial reporting purposes.

   INVENTORIES 

     Inventories are valued at the lower of cost or market at June 30, 1996 
and July 1, 1995. Cost is determined by the last-in, first-out (LIFO) method 
for U.S. inventories, (63% and 69%, respectively), and the first-in, 
first-out (FIFO) method for the Company's foreign subsidiaries (37% and 31%, 
respectively).


                                      39
<PAGE>


   PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are depreciated using the straight-line 
method over their estimated useful lives as follows:

<TABLE>
<CAPTION>
                                              SUCCESSOR        PREDECESSOR
                                              ---------        -----------
<S>                                        <C>                <C>
Buildings . . . . . . . . . . . . . . . .  20 to 40 years     20 to 45 years
Machinery and Equipment . . . . . . . . .   3 to 12 years      2 to 14 years
</TABLE>

     Maintenance and repairs are charged to operations when incurred, while 
expenditures which have the effect of extending the useful life of an asset 
are capitalized.

   INTANGIBLE ASSETS

     The excess of cost over fair values of net assets acquired are being 
amortized on a straight-line basis over forty years. Other identifiable 
intangibles acquired include trademarks and tradenames; technical drawings 
and technology; and assembled work force, which are being amortized on a 
straight-line basis over forty, fifteen and ten years, respectively.  
Effective April 1, 1996 the Company changed its estimate for the useful life 
of goodwill, tradenames and trademarks, relating to the OYL Acquisition, 
from 25 to 40 years to better reflect the estimated periods over which 
economic benefits will be realized.

     The excess of cost over fair values of net assets acquired of the 
Predecessor Company were amortized on a straight-line basis, principally 
over forty years. Other identifiable intangibles of the Predecessor Company, 
which include the cost of technical drawings, patents, developed software, 
trademarks and assembled work force, were amortized over lives ranging from 
two to ten years, except for trademarks, which were amortized over forty 
years. 

     On a periodic basis, the Company evaluates the carrying value of its 
intangible assets to determine if the facts and circumstances suggest that 
intangible assets may be impaired. If this review indicates that intangible 
assets may not be recoverable, as determined based on the undiscounted cash 
flow of the entity acquired over the remaining amortization period, the 
Company's carrying value of intangible assets is reduced by the estimated 
shortfall of cash flows.

   DERIVATIVE FINANCIAL INSTRUMENTS

     Derivative financial instruments are used by the Company principally in 
the management of its interest rate and foreign currency exposures.  The 
Company does not enter into speculative derivative transactions.

     The differential between interest rate cap premiums due and amounts 
receivable under interest rate cap agreements are recognized as yield 
adjustments to interest expense over the term of the related debt.

    Gains and losses on foreign exchange forward contracts are recognized in 
income and offset the foreign exchange gains and losses on the underlying 
foreign currency transactions.

   FOREIGN CURRENCIES

     Assets and liabilities of the Company's subsidiaries outside the U.S. are 
translated into U.S. dollars at the exchange rates in effect at the end of 
the period.  Revenue and expense accounts are translated at a weighted 
average of exchange rates in effect during the period.  Translation 
adjustments that arise from translating a foreign subsidiary's financial 
statements from local currency (the functional currency) to U.S. dollars are 
reflected as a separate component of stockholder's equity.


                                      40
<PAGE>


     Transaction gains and losses that arise from exchange rate changes on 
transactions denominated in a currency other than the local currency are 
included currently in the results of operations.  The Company recognized net 
foreign currency transaction (gains) losses of ($1,444,000), ($948,000), 
$617,000, $115,000 and $2,610,000 for the fiscal years and periods ended 
June 30, 1996, July 1, 1995, December 31, 1994 May 1, 1994 and December 31, 
1993, respectively.

   REVENUE RECOGNITION

     Revenues and costs are generally recognized as products are shipped or 
services are rendered. Revenues and costs associated with long-term 
contracts are recognized on the percentage-of-completion method. Provisions 
are recorded for losses on contracts whenever it is estimated that costs 
will exceed contract value.  Unbilled revenue recognized on long-term 
contracts is included in accounts receivable in the accompanying 
Consolidated Balance Sheets.

   PRODUCT WARRANTIES

     Product warranties are provided as charges to current expense for 
estimated normal warranty costs and, if applicable, for specific performance 
issues known to exist on products sold.  The expenses estimated to be 
incurred are provided at the time of sale, based primarily upon estimates 
derived from experience.  Warranty costs on some purchased parts and 
components are partially reimbursed to the Company by supplying vendors.  
Estimated obligations beyond one year are classified as other long-term 
liabilities.  Revenue from the sale of extended warranty and related service 
contracts is deferred and amortized over the respective contract life on a 
straight-line basis.

   RESEARCH AND DEVELOPMENT COSTS

     Research and development costs were approximately $8.2 million, $4.3 
million, $5.5 million, $3.5 million  and $7.0 million for the fiscal years 
and periods ended June 30, 1996, July 1, 1995, December 31, 1994, May 1, 
1994 and December 31, 1993, respectively, and are included in selling, 
general and administrative expenses in the accompanying Consolidated 
Statements of Operations.

   INCOME TAXES

     The Company uses the liability method for financial accounting and 
reporting of income taxes. Under the liability method, deferred tax assets 
and liabilities are determined based on the difference between financial 
statement carrying amounts and the tax bases of assets and liabilities.  
These differences are measured at the enacted tax rates that will be in 
effect when these differences reverse.

     The Predecessor Company, with the consent of its shareholders, elected 
"S" corporation status under the U.S. Internal Revenue Code effective March 
29, 1987. U.S. federal and certain state income taxes (benefits) relating to 
earnings and losses of the Predecessor Company after that date accrued to 
the Predecessor Company's shareholders and, therefore, are not included in 
the accompanying statements of operations.  The Predecessor Company declared 
cash dividends and accrued distributions to provide for related 
shareholders' income tax payments.

     At the beginning of the fiscal year ended December 31, 1993 the 
Predecessor Company adopted Statement of Financial Accounting Standards 
(SFAS) No. 109, "Accounting for Income Taxes."  Adoption of SFAS No. 109, 
applied without restating prior years financial statements, resulted in a 
cumulative effect charge of approximately $1.0 million. See Note 9 for 
further discussion.

   NEW ACCOUNTING STANDARDS

     In 1995, the FASB issued SFAS No. 121 "Accounting for the Impairment of 
Long-Lived Assets and for Long-Lived Assets to be Disposed of" and SFAS No. 
123 "Accounting for Stock-Based 


                                      41




<PAGE>

Compensation".  The Company does not expect the adoption of these standards 
to have a material effect on the Consolidated Financial Statements.

3.  ACCOUNTS RECEIVABLE

     Accounts receivable consist of the following (dollars in thousands):

<TABLE>
<CAPTION>
                                                            SUCCESSOR
                                                            ---------
                                                      JUNE 30,        JULY 1,
                                                        1996            1995
                                                      --------        --------
<S>                                                   <C>             <C>
Accounts receivable, trade . . . . . . . . . . . . .  $224,921        $180,355
Accounts receivable, other . . . . . . . . . . . . .     6,728           4,222
                                                      --------        --------
                                                       231,649         184,577
Less allowance for doubtful receivables. . . . . . .     6,312           4,595
                                                      --------        --------
                                                      $225,337        $179,982
                                                      --------        --------
                                                      --------        --------
</TABLE>

     The Company manufactures and sells heating, ventilating, air conditioning 
and air filtration products to companies in various industries with the most 
significant sales concentration being in the construction industry.  The 
Company performs periodic evaluations of its customers' financial condition 
and generally does not require collateral.  For domestic equipment sales, it 
is the Company's practice to attach liens in the event of non-payment, when 
such recourse is available.  Trade receivables generally are due within 
30-90 days.

4.  INVENTORIES

     Inventories consist of the following (dollars in thousands):

<TABLE>
<CAPTION>
                                                     SUCCESSOR
                                                     ---------
                                              JUNE 30,      JULY 1,
                                                1996          1995
                                              --------      -------
<S>                                          <C>            <C>
FIFO cost:
Raw materials . . . . . . . . . . . . . . .  $ 46,870       $ 44,858
Work-in-process . . . . . . . . . . . . . .    23,365         22,175
Finished goods. . . . . . . . . . . . . . .    42,067         40,729
                                             --------       --------
                                              112,302        107,762
LIFO adjustment . . . . . . . . . . . . . .     2,971          2,238
                                             --------       --------
                                             $115,273       $110,000
                                             --------       --------
                                             --------       --------
</TABLE>

5.  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment consists of the following (dollars in 
thousands):

<TABLE>
<CAPTION>
                                                         SUCCESSOR
                                                         ---------
                                                    JUNE 30,      JULY 1,
                                                      1996          1995
                                                    --------      -------
<S>                                                 <C>           <C>
Land. . . . . . . . . . . . . . . . . . . . . . .   $11,495        $10,362
Buildings . . . . . . . . . . . . . . . . . . . .    62,455         62,281
Machinery and equipment . . . . . . . . . . . . .    98,710         85,253
                                                   --------       --------
                                                    172,660        157,896
Less accumulated depreciation and amortization. .    23,425         12,392
                                                   --------       --------
                                                   $149,235       $145,504
                                                   --------       --------
                                                   --------       --------
</TABLE>

     At June 30, 1996 substantially all property, plant and equipment are 
encumbered by various debt obligations of the Company.


                                      42
<PAGE>


6.  INTANGIBLE ASSETS

     Intangible assets consist of the following (dollars in thousands):

<TABLE>
<CAPTION>
                                                     SUCCESSOR
                                                     ---------
                                                JUNE 30,      JULY 1,
                                                  1996          1995
                                                --------      -------
<S>                                             <C>           <C>
Cost in excess of net assets acquired. . . . .  $154,964      $144,956
Other intangibles:
  Technology . . . . . . . . . . . . . . . . .    12,676            --
  Trademarks . . . . . . . . . . . . . . . . .    61,161        61,161
  Drawings . . . . . . . . . . . . . . . . . .    54,000        54,000
  Workforce. . . . . . . . . . . . . . . . . .    18,417        18,417
                                                --------      --------
  Total other intangibles. . . . . . . . . . .   146,254       133,578
  Less accumulated amortization. . . . . . . .    29,378        15,900
                                                --------      --------

                                                $271,840      $262,634
                                                --------      --------
                                                --------      --------
</TABLE>

7.  DEBT

     On May 2, 1994 the Company assumed the Predecessor Company's outstanding 
borrowings totaling $312.7 million.  The borrowings assumed included $42.7 
million of short-term borrowings and $270.0 million of term debt including 
$237.0 million of 14.25% senior subordinated debentures, $14.1 million of 
senior term loans, and $18.9 million of mortgage notes, obligations under 
industrial revenue bond issues and other borrowings.  Additionally, on May 
2, 1994 the Company's acquired bank debt was retired in full with a portion 
of the proceeds from a capital infusion from OYL.

     In July 1994, the Company entered into a $270 million Revolving Credit, 
Letter of Credit, and Term Loan Agreement (Bank Agreement).  Proceeds from 
the Bank Agreement were used to refinance the 14.25% senior subordinated 
debentures that had been assumed in connection with the May 2, 1994 
acquisition.  In February 1996, an amendment to the Bank Agreement was 
executed in which the lenders consented to the issuance of the $125 million 
Senior Unsecured Notes and the $80 million Receivables Securitization Program 
("the Refinancing").  The February 1996 amendment significantly restated 
commitment amounts, repayment terms, interest rates, and security provisions. 
 The amended Revolving Credit portion of the Bank Agreement ("Revolver") has 
a five year term (expiring in February, 2001) and provides for maximum 
aggregate short-term borrowings of $35 million and up to $35 million for 
letters of credit.  However, the combined amount of short-term borrowings 
plus letters of credit cannot exceed $35 million.  Use of the Revolver is 
subject ot he Company's availability (as defined in the Bank Agreement) and 
is based on the Company's level of domestic inventories. At June 30, 1996 no 
borrowings were outstanding under this facility, $0.1 million in letters of 
credit were issued and outstanding and the Company had approximately $30.0 
million in additional borrowing availability. The Company is required to pay 
a commitment fee of 3/8% on the unused portion of the Revolver.

     Interest on Revolver advances is generally payable quarterly based, at 
the Company's option, on (1) the higher of the bank prime rate or a rate 
based upon the Federal Funds Rate plus a specified premium, or (2) the 
average rate at which Eurodollar deposits are offered to prime banks in the 
London interbank market (LIBOR) plus a specified premium.  The interest rate 
premiums are determined by an interest rate matrix which is based on certain 
quarterly financial ratios as described in the Bank Agreement.  As of June 
30, 1996 the Company's interest rate premiums were LIBOR + 1.50% or prime + 
0.50% based on the applicable financial ratios.  The interest rate premiums 
are subject to a 0.375% increase or may decrease by as much as 0.50%, 
depending on the applicable quarterly financial ratios.  At June 30, 1996 
the Company's borrowing rate under the Bank Agreement, was approximately 
7.00%.  The average effective interest rate under the Bank Agreement for the 
fiscal year ended June 30, 1996 was approximately 7.78%.

     In February 1996, the Company entered into a five-year agreement to sell, 
on a revolving basis, an undivided percentage ownership interest in a 
designated pool of trade accounts receivable ("Securitization 


                                      43
<PAGE>


Program"). The Securitization Program provides for up to $80 million in short 
term borrowings.  Availability is based on the amount of U.S. dollar trade 
receivables determined to be eligible for the program.  At June 30, 1996 the 
Company had $36.0 million of outstanding borrowings under the Securitization 
Program arrangement and approximately $20 million in additional borrowing 
availability.  Both the accounts receivable and related short term debt 
continue to be included in the Company's consolidated balance sheet. 
Financing costs, which currently accrue at an average rate of approximately 
6.0%, are included in interest expense.

     At June 30, 1996 certain of the Company's foreign subsidiaries had 
available lines of credit with foreign banks of approximately $50 million 
which may be drawn as needed at an average interest rate of approximately 
8%.  Outstanding borrowings against international lines of credit amounted 
to approximately $29.5 million and $12.0 million at June 30, 1996 and July 
1, 1995, respectively.  In addition, certain of the Company's foreign 
subsidiaries have non-borrowing bank facilities (letters of credit, 
guarantees, performance bonds, etc.) totaling $25 million as of June 30, 
1996 and July 1, 1995 of which approximately $18 million was used at June 
30, 1996 and $17 million used at July 1, 1995.

     The Company's foreign subsidiaries have agreements in place whereby they 
can sell trade receivables on a revolving basis, with limited recourse.  The 
subsidiaries pay fees equal to approximately an annual interest rate of 9% 
on such receivables outstanding.  The fees are included in interest expense. 
 Provisions for losses on receivables sold which become uncollectible are 
included in the Company's allowance for doubtful receivables.  Receivables 
sold which remained uncollected were $0.1 million and $6.6 million at June 
30, 1996 and July 1, 1995, respectively.

     The Company also has available letter of credit facilities totaling $25 
million which are supported by a letter of credit from OYL and were fully 
utilized at June 30, 1996 and July 1, 1995.  The commitments made under 
these facilities expire in March of 1997, but may be extended annually for 
successive one year periods with the consent of the banks providing the 
facilities.

      The weighted average effective interest rate on short-term borrowings was 
6.1% at June 30, 1996 and 7.7% at July 1, 1995.

Long-term debt consists of the following (in thousands):

<TABLE>
<CAPTION>
                                              JUNE 30,      JULY 1,
                                                1996          1995
                                                ----          ----
<S>                                           <C>           <C>
Senior Term Loans                             $ 73,000      $174,600

Promissory Note due May 2, 1999, 
 bearing interest at 6%, and secured 
 by a letter of credit                          11,500        11,500

Senior Unsecured Notes due February 15, 
 2003, bearing interest at 8.875%              125,000            --

Other issues                                    27,869        18,175
                                              --------      --------
                                               237,369       204,275
Less: Current maturities                        (9,879)      (26,062)
                                              --------      --------
                                              $227,490      $178,213
                                              --------      --------
                                              --------      --------
</TABLE>

     In February 1996, the Company issued the 8.875% Senior Unsecured Notes 
("Senior Notes") with the proceeds being used to reduce indebtedness under 
the Bank Agreement.  The Senior Notes were issued under an indenture 
agreement which, among other things, contains restrictive covenants relating 
to


                                      44
<PAGE>


dividend distributions, additional debt, sale of assets, transactions 
with affiliates, guarantees and investments by the Company and its 
subsidiaries.  The Senior Notes are not redeemable prior to maturity 
(February 15, 2003) and are not subject to any sinking fund requirement.

     The term loan portion of the Bank Agreement consists of Senior Term Loans 
that are a direct obligation of the Company.  These term loans are secured 
by substantially all the domestic assets (except U.S. trade receivables) of 
the Company and its domestic subsidiaries and a portion of the capital stock 
of certain foreign subsidiaries.  The Senior Term Loans are payable in 
quarterly installments of varying amounts through March 2001. Interest is 
generally payable quarterly based on the same interest rate structure as the 
Revolver.

     The Bank Agreement contains covenants that, among other things, impose 
limitations on incurrence of indebtedness, capital expenditures, 
transactions with affiliates, mergers and the disposition of assets, 
investments by the Company, and transactions involving the capital of the 
Company, including payment of any dividends.  In addition, the Bank 
Agreement contains financial covenants (as amended in February of 1996) 
relating to net worth, leverage ratio, interest coverage, and fixed charge 
coverage.  At June 30, 1996 and July 1, 1995 the Company was in compliance 
with the financial covenants.

     The Bank Agreement also contains provisions requiring accelerated 
payments.  The generation of cash resulting from, among other things, the 
sale of any material asset, collection of any special receipt (as defined) 
or any excess cash flow (as defined) require certain accelerated payments.  
No accelerated payments were required during the fiscal year and period 
ended June 30, 1996 or July 1, 1995.

     The $11.5 million, 6% Promissory Note was issued in connection with the 
May 2, 1994 acquisition and is payable to a bank, as paying agent for the 
benefit of certain former stockholders of the Predecessor Company.  The 
Promissory Note is subject to offsets and increases (but not in excess of 
the original current amount) associated with indemnifications and any 
proceeds of recovery (as defined).

     Included in other issues of long term debt are various term loans 
incurred by certain foreign subsidiaries, as well as obligations under 
Industrial Revenue Bonds and mortgage notes.  The foreign term loans are 
secured by certain assets of the issuing foreign subsidiary and contain 
various repayment terms ranging from 5 to 15 years.  The outstanding balance 
of these foreign term loans was $13.3 million and $4.4 million at June 30, 
1996 and July 1, 1995, respectively.

     On January 26, 1995 the Company secured a loan of $10 million from OYL.  
Effective March 31, 1995 OYL transferred all of OYL's interest in the loan 
to AAF-McQuay Group, Inc.  Effective March 31, 1995 the note was converted 
into equity in the form of additional paid-in capital.

     The Company paid cash interest of $21.7 million $10.9 million, $29.4 
million, $1.6 million, and $39.1 million for the fiscal years and periods 
ended June 30, 1996, July 1, 1995, December 31, 1994, May 1, 1994 and 
December 31,1993, respectively.

   Maturities of long-term debt during each of the next five fiscal years 
subsequent to June 30, 1996 are as follows (dollars in millions): 1997, 
$9.9; 1998, $11.3; 1999, $30.0; 2000, $24.5; 2001, $23.2.

8.  FINANCIAL INSTRUMENTS

     The Company operates internationally and borrows at floating interest 
rates, giving rise to exposure to market risks from changes in foreign 
exchange rates and interest rates.  The Company utilizes derivatives to 
reduce those risks. The notional amounts of derivatives noted below do not 
represent amounts exchanged by the parties and, thus, are not a measure of 
the exposure of the Company through its use of derivatives.  The Company 
does not hold or issue derivative financial instruments for trading 
purposes.


                                      45
<PAGE>


     INTEREST RATE RISK MANAGEMENT: The Company may, at times, seek to limit 
the impacts of rising interest rates on its variable rate debt through the 
use of interest rate derivative instruments.  The Company entered into a 
series of three-year, interest rate cap agreements ("Caps") in 1994 to hedge 
100% of its variable interest rate Senior Term Loans against floating 
interest rates.  The notional amount ($174.6 million at July 1, 1995) of the 
Caps was scheduled to reduce at the same rate and time as quarterly 
amortization payments are made on the Senior Term Loans.  Under the terms of 
the Caps, the Company received a cash payment if the 90-day LIBOR interest 
rate was above a certain stated cap level at various quarterly measurement 
dates.  For the periods ended July 1, 1995 and December 31, 1994 the Company 
recorded a net benefit of $1.2 million and $121,000, respectively, under the 
Caps as a reduction to interest expense. In December 1995, the interest rate 
cap agreements were terminated.  The deferred loss on the early termination 
of these agreements was not material. The Company entered into a new 
amortizing interest rate swap agreement with an initial notional amount of 
$100 million. Under this agreement the Company pays an interest rate equal to 
LIBOR when LIBOR is greater than 4.75% or less than 6.6%; otherwisw, the 
Company pays an interest rate of 6.6%. This swap agreement was terminated in 
June 1996. The gain on early termination of the swap agreement was not 
material.

     FOREIGN CURRENCY MANAGEMENT: The Company enters into short-term foreign 
exchange contracts to hedge its exposure to currency fluctuations affecting 
certain foreign currency denominated trade payables and certain intercompany 
debt of its foreign subsidiaries.  The notional amount of foreign exchange 
forward contracts outstanding at June 30, 1996 and July 1, 1995 was 
approximately $34.7 million and $36.2 million, respectively.  The U.S. 
dollar equivalent notional amount of these foreign exchange forward 
contracts by applicable foreign currency at June 30, 1996 and July 1, 1995 
was as follows: Canadian dollars, $10.7 million and $15.7 million; British 
pounds $0.1 million and $5.8 million; Singapore dollars $5.9 million and 
$5.2 million; Japanese yen $0.1 million and $2.2 million; Dutch guilders 
$0.1 million and $2.9 million; Italian lira $2.6 million and $1.6 million; 
and French francs $15.2 million and $2.8 million.

     The Company is exposed to credit-related losses in the event of 
non-performance by counterparties to derivative financial instruments.  The 
Company monitors the credit worthiness of the counterparties and presently 
does not anticipate nonperformance by the counterparties.  The credit 
exposure of derivative financial instruments is represented by the fair 
value of contracts with a positive fair value.

     FASB Statement No. 107, Disclosures about Fair Values of Financial 
Instruments, defines the fair value of a financial instrument as the amount 
at which the instrument could be exchanged in a current transaction between 
willing parties.  The carrying values reported in the balance sheets for 
cash and cash equivalents, accounts receivables and short-term borrowings 
approximate their respective values.  The fair value of the Company's Senior 
Unsecured Notes is estimated using a quoted market price at June 30, 1996.  
The carrying amount of  all other long-term debt approximates fair value.  
The aggregate fair value of the Company's long-term debt at June 30, 1996 is 
$233.6 million compared to the carrying value of $237.4 million.  The 
carrying amount of the Company's long-term debt at July 1, 1995 of $204.3 
million approximates fair value.   The fair value of the Company's foreign 
exchange forward contracts are based on current settlement values and fees 
currently charged to enter into similar agreements, taking into account the 
remaining terms of the agreements and the courterparties' credit standing. At 
June 30, 1996 and July 1, 1995 the net carrying amount of these contracts 
approximates their fair value.

9.  INCOME TAXES

     Deferred income taxes reflect the net tax effects of temporary 
differences between the carrying amounts of assets and liabilities for 
financial reporting purposes and the amounts used for income tax purposes.  
Significant components of the Company's deferred tax assets and liabilities 
at June 30, 1996 and July 1, 1995 are as follows (dollars in thousands):


                                      46
<PAGE>


<TABLE>
<CAPTION>
                                                      SUCCESSOR
                                                      ---------
                                                JUNE 30,      JULY 1,
                                                  1996          1995
                                                --------      -------
<S>                                             <C>           <C>
Deferred tax assets:
Net operating loss carryforwards . . . . . . .  $ 11,987      $ 21,162
Tax over book fixed assets basis . . . . . . .       811           829
Accrual for pension and retirement benefits. .     5,343         5,821
Accrual for other expenses . . . . . . . . . .    21,199        24,865
Tax credit carryforwards . . . . . . . . . . .     4,760           687
Other. . . . . . . . . . . . . . . . . . . . .     2,823         3,397
                                                ---------     ---------
Total deferred tax assets. . . . . . . . . . .    46,923        56,761
Valuation allowance. . . . . . . . . . . . . .   (21,089)      (22,742)
                                                ---------     ---------

Net deferred tax assets. . . . . . . . . . . .    25,834        34,019
Deferred tax liabilities:
Unrepatriated earnings of foreign 
 subsidiaries. . . . . . . . . . . . . . . . .     2,519         2,337
Book over tax fixed assets basis . . . . . . .    24,574        26,911
Book over tax intangible asset basis . . . . .    37,046        38,806
Book over tax inventory basis. . . . . . . . .     7,583         5,811
Other. . . . . . . . . . . . . . . . . . . . .     5,701         4,054
                                                ---------     ---------

Total deferred tax liabilities . . . . . . . .    77,423        77,919
                                                ---------     ---------

Net deferred tax liabilities . . . . . . . . .   $51,589       $43,900
                                                ---------     ---------
                                                ---------     ---------
</TABLE>

     Deferred tax assets for net operating loss carryforwards and other items 
at June 30, 1996 and July 1, 1995 includes approximately $16 million and 
$21 million, respectively, related to periods prior to the acquisition by OYL 
which have been offset by a valuation allowance.  If realized, the benefit of 
these deferred tax assets will be applied to reduce goodwill related to the 
acquisition.

     Significant components of the provision for income taxes for the fiscal 
years and periods ended June 30, 1996, July 1, 1995, December 31, 1994, May 
1, 1994, and December 31, 1993 are as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                 SUCCESSOR                         PREDECESSOR
                                     -----------------------------------    ------------------------
                                     JUNE 30,    JULY 1,    DECEMBER 31,    MAY 1,     DECEMBER 31,
                                      1996         1995         1994         1994          1993
                                      ----         ----         ----         ----          ----
<S>                                  <C>          <C>       <C>             <C>        <C>
Federal taxes-Current . . . . . . .  $ 3,650      $1,061        $   --       $   --      $   --
Federal taxes-Deferred. . . . . . .    6,199       1,553         3,256           --          --
State taxes . . . . . . . . . . . .    1,024         240           609           --          --
Foreign taxes-Current . . . . . . .    6,107       3,538         2,107          230       3,694
Foreign taxes-Deferred. . . . . . .    1,443         363           862           94         750
                                     -------      ------        ------       ------      ------
Total . . . . . . . . . . . . . . .  $18,423      $6,755        $6,834         $324      $4,444
                                     -------      ------        ------       ------      ------
                                     -------      ------        ------       ------      ------
</TABLE>

     During the fiscal years and periods ended June 30, 1996, July 1, 1995, 
December 31, 1994, May 1, 1994 and December 31, 1993 the Company paid income 
taxes of approximately $ 8.7 million, $3.2 million, $4.1 million, 
$1.9 million, and $5.0 million, respectively.  A reconciliation between the 
Company's reported tax provision and the tax provision computed based on the 
U.S. statutory rate is as follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                          SUCCESSOR                            PREDECESSOR
                                              -----------------------------------     ------------------------
                                              JUNE 30,    JULY 1,     DECEMBER 31,     MAY 1,      DECEMBER 31,
                                               1996         1995          1994          1994           1993
                                               ----         ----          ----          ----           ----
<S>                                          <C>          <C>         <C>             <C>          <C>
Statutory U.S. Federal income tax 
 provision (benefit) . . . . . . . . . . . .  $12,237     $4,567         $2,828       $(8,691)      $(9,615)
Nondeductible goodwill amortization. . . . .    1,871      1,153          1,312            --            --
Foreign tax credits not utilized . . . . . .    2,375      1,155            940            94           750
State taxes, net of federal benefit. . . . .    1,024        156            396            --            --
Effect of "S" Corporation status . . . . . .       --         --             --         8,691        10,451


                                      47
<PAGE>

Other. . . . . . . . . . . . . . . . . . . .      916       (276)         1,358           230         2,858
                                              -------     ------         ------       -------       -------
Reported tax provision . . . . . . . . . . .  $18,423     $6,755         $6,834       $   324       $ 4,444
                                              -------     ------         ------       -------       -------
                                              -------     ------         ------       -------       -------
</TABLE>

     At June 30, 1996 the Company has net operating loss and tax credit 
carryforwards of approximately $37 million and $4.4 million, respectively, in 
the United States and various foreign countries. Approximately $13.0 million 
of the net operating loss carryforwards and $4.4 of the tax credit 
carryforwards expire in fiscal years 1997 through 2011.  The remaining net 
operating loss carryforwards can be carried forward indefinitely.

     In February 1992, the Financial Accounting Standards Board issued 
Statement of Financial Accounting Standards (SFAS) No. 109, "Accounting for 
Income Taxes." SFAS No. 109 was adopted by the Predecessor Company at the 
beginning of the fiscal year ended December 31, 1993 thereby changing its 
method of accounting for income taxes from the deferred method to the 
liability method as required by SFAS No. 109. Adoption of SFAS No. 109, 
applied without restating prior years' financial statements resulted in a 
cumulative effect charge of $1.0 million primarily related to deferred taxes 
in foreign countries.  For the fiscal year ended December 31, 1993 the 
application of SFAS No. 109 did not affect pre-tax income from continuing 
operations.

10.  EMPLOYEE BENEFIT PLANS

     The Company has defined benefit pension plans in effect for substantially 
all of its domestic hourly employees and certain of its foreign employees. 
Benefits are computed using formulas which are generally based on age and 
years of service.  Plan assets consist primarily of common stock, insurance 
contracts and government obligations.  The Company's method of funding 
pension costs is to contribute amounts to the plans sufficient to meet 
minimum funding requirements, plus such amounts as the Company may determine 
to be appropriate from time to time.

     Pension expense for the Company's domestic defined benefit pension plans 
for the fiscal years and periods ended June 30, 1996, July 1, 1995,
December 31, 1994, May 1, 1994 and December 31, 1993 includes the following 
components (dollars in thousands):

<TABLE>
<CAPTION>
                                                         SUCCESSOR                     PREDECESSOR
                                            ------------------------------------   ----------------------
                                            JUNE 30,     JULY 1,    DECEMBER 31,   MAY 1,    DECEMBER 31,
                                              1996        1995         1994         1994        1993
                                              ----        ----         ----         ----        ----
<S>                                         <C>         <C>         <C>            <C>       <C>
Service cost . . . . . . . . . . . . . . .  $   301     $   127       $   199      $  90       $   269
Interest cost on the projected benefit 
 obligation. . . . . . . . . . . . . . . .    1,916         987         1,244        629         1,886
Return on plan assets. . . . . . . . . . .   (4,144)     (2,418)         (153)      (205)       (2,367)
Net amortization and deferral. . . . . . .    2,431       1,624        (1,023)      (330)          696
                                            -------     -------       -------      -----       -------
Total pension expense. . . . . . . . . . .  $   504     $   320       $   267      $ 184       $   484
                                            -------     -------       -------      -----       -------
                                            -------     -------       -------      -----       -------
</TABLE>

     Pension expense for the Company's foreign pension plans for the fiscal 
years and periods ended June 30, 1996, July 1, 1995, December 31, 1994, 
May 1, 1994 and December 31, 1993 includes the following components (dollars 
in thousands):

<TABLE>
<CAPTION>
                                                          SUCCESSOR                           PREDECESSOR
                                              ------------------------------------     ------------------------
                                              JUNE 30,    JULY 1,     DECEMBER 31,     MAY 1,      DECEMBER 31,
                                               1996         1995          1994          1994           1993
                                               ----         ----          ----          ----           ----
<S>                                          <C>          <C>         <C>              <C>         <C>
Service cost. . . . . . . . . . . . . . . .  $   950      $   538         $ 386        $ 253         $   759
Interest cost on the projected benefit 
 obligation . . . . . . . . . . . . . . . .    1,656          949           897          553           1,660
Return on plan assets . . . . . . . . . . .   (1,820)      (1,051)         (959)        (621)         (1,733)
Amortization of (gain) loss . . . . . . . .      (18)          --            --           --              20
                                             -------      -------         -----        -----         -------
Total pension expense . . . . . . . . . . .  $   768         $436         $ 324        $ 185         $   706
                                             -------      -------         -----        -----         -------
                                             -------      -------         -----        -----         -------
</TABLE>


                                      48
<PAGE>


     The funded status of the domestic defined benefit plans as of 
June 30, 1996 and July 1, 1995 is presented below (dollars in thousands):

<TABLE>
<CAPTION>
                                                JUNE 30, 1996                JULY 1, 1995
                                        ---------------------------   ---------------------------
                                          ASSETS        ACCUMULATED      ASSETS       ACCUMULATED
                                          EXCEED           BENEFITS      EXCEED        BENEFITS
                                        ACCUMULATED         EXCEED     ACCUMULATED      EXCEED
                                          BENEFITS          ASSETS      BENEFITS        ASSETS
                                          --------          ------      --------        ------
<S>                                     <C>             <C>            <C>            <C>
Vested benefits. . . . . . . . . . . .    $ 9,855          $15,124       $8,634          $16,908
Nonvested benefits . . . . . . . . . .        110              721           11              110
                                          -------          -------        ------         -------
Accumulated benefit obligation and
 projected benefit obligation. . . . .      9,965           15,845         8,645          17,018
Fair value of plan assets. . . . . . .     11,428           10,972         8,849          11,107
                                          -------          -------        ------         -------
Plan assets (in excess) less than 
 projected benefit obligation. . . . .     (1,463)           4,873          (204)          5,911

Unrecognized net gain. . . . . . . . .      1,934            1,676           621             943
                                          -------          -------        ------         -------
Pension liability included in balance 
 sheet . . . . . . . . . . . . . . . .       $471           $6,549          $417          $6,854
                                          -------          -------        ------         -------
                                          -------          -------        ------         -------
</TABLE>

     The funded status of the Company's foreign defined benefit plans, 
including termination indemnities, as of June 30, 1996 and July 1, 1995 is 
presented below (dollars in thousands):

<TABLE>
<CAPTION>
                                                JUNE 30, 1996                JULY 1, 1995
                                        ---------------------------   ---------------------------
                                          ASSETS        ACCUMULATED      ASSETS       ACCUMULATED
                                          EXCEED           BENEFITS      EXCEED        BENEFITS
                                        ACCUMULATED         EXCEED     ACCUMULATED      EXCEED
                                          BENEFITS          ASSETS      BENEFITS        ASSETS
                                          --------          ------      --------        ------
<S>                                     <C>             <C>             <C>           <C>

Vested benefits. . . . . . . . . . . .   $33,667          $  985       $15,488          $  886
Nonvested benefits . . . . . . . . . .       333              --           398              --
                                         -------          ------       -------          ------
Accumulated benefit obligation . . . .    34,000             985        15,886             886
Additional benefits related to future 
 compensation levels . . . . . . . . .     9,750             356         4,465             319
                                         -------          ------       -------          ------
Projected benefit obligation . . . . .    43,750           1,341        20,351           1,205
Fair value of plan assets. . . . . . .    48,928              --        22,617              --
                                         -------          ------       -------          ------
Plan assets (in excess) less than 
 projected benefit obligation. . . . .    (5,178)          1,341        (2,266)          1,205
Unrecognized net gain. . . . . . . . .     1,762             110         2,195             174
                                         -------          ------       -------          ------
Pension (asset) liability included 
 in balance sheet. . . . . . . . . . .   $(3,416)         $1,451          $(71)         $1,379
                                         -------          ------       -------          ------
                                         -------          ------       -------          ------
</TABLE>

     The weighted average discount rate used to measure the projected 
obligation for the domestic plans was 7.75% as of both June 30, 1996 and 
July 1, 1995.  The computations above for domestic plans assumes an expected 
long-term rate of return on assets of 9% for each period presented.

     The foreign plans included in the preceding tables used weighted average 
discount rates ranging from 7.0% to 8.5% at June 30, 1996 and July 1, 1995.  
The assumed rate of increase in future compensation levels ranged from 4.0% 
to 5.0% at June 30, 1996 and July 1, 1995.  The expected long-term rate of 
return on assets was 7.0% to 8.5% for the fiscal year and period ended
June 30, 1996, July 1, 1995 and December 31, 1994 and 6.5% to 9.0% for the 
periods ended May 1, 1994 and December 31, 1993.

     The Company has a defined contribution plan that primarily covers 
domestic salaried employees. Company contributions to the plan are based on 
employee compensation.  The Company expensed $1,411,000, $646,000, 
$1,190,000, $306,000, and $1,437,000 under this plan during the fiscal years 
and 

                                      49
<PAGE>

periods ended June 30, 1996, July 1, 1995, December 31, 1994, May 1, 1994 and 
December 31, 1993, respectively.

     The Company also sponsors a 401(k) defined contribution plan that 
primarily covers domestic salaried employees.  Participants may contribute a 
percentage of their compensation to the plan.  Contributions are matched by 
the Company with certain limitations. During the fiscal years and periods 
ended June 30, 1996, July 1, 1995, December 31, 1994, May 1, 1994 and 
December 31, 1993 the Company expensed $1,094,000, $616,000, $988,000, 
$420,000, and $1,104,000, respectively, related to this plan.

     The Company sponsors domestic defined benefit health care plans for 
certain salaried and nonsalaried employees whereby certain health care and 
life insurance benefits are provided on retirement.  The benefits are 
provided only for a frozen group of active employees and retirees. For these 
plans, medical trend rates assume escalation of 10.5 percent decreasing 
gradually for five years to the ultimate medical trend rate of 5.5 percent.  
The aggregate increase in the accumulated postretirement benefit obligation 
and the service cost plus interest for the domestic plan as of and for the 
fiscal year ended June 30, 1996 assuming a one percentage point increase in 
the medical trend rate in each year is $415,000 and $65,000, respectively.  
The weighted average discount rate used in determining the June 30, 1996 and 
July 1, 1995 accumulated postretirement benefit obligation was  7.75%.  The 
domestic plans are unfunded.

     The Company also sponsors a foreign defined benefit health care plan for 
certain salaried and nonsalaried employees whereby certain health care and 
life insurance benefits are provided on retirement. For this plan, medical 
trend rates assume escalation of 7 percent decreasing ratably to the 
ultimate medical trend rate of 4.5 percent in the year 2010.  The 
accumulated postretirement benefit obligation and service cost plus interest 
would not increase significantly assuming a one percent increase in the 
medical trend rate as of and for the fiscal year ended June 30, 1996.  The 
weighted average discount rate used in determining the accumulated 
postretirement benefit obligation was 7.5% at June 30, 1996 and July 1, 
1995.  The foreign plan is also unfunded.

     Postretirement benefit expense for the Company's domestic defined benefit 
health care plans for the fiscal years and periods June 30, 1996, July 1, 
1995, December 31, 1994, May 1, 1994 and December 31, 1993 includes the 
following components (dollars in thousands):

<TABLE>
<CAPTION>
                                                 SUCCESSOR                       PREDECESSOR
                                     ----------------------------------    ----------------------
                                      JUNE 30,   JULY 1,   DECEMBER 31,    MAY 1,    DECEMBER 31,
                                        1996       1995        1994         1994         1993
                                        ----       ----        ----         ----         ----
<S>                                   <C>        <C>       <C>             <C>       <C>
Service cost . . . . . . . . . . . .   $218        $86         $133        $ 55         $166
Interest cost on the accumulated 
 postretirement benefit obligation .    410        195          277         123          369
Net amortization and deferral. . . .    (11)       (24)          --          --           --
                                       ----        ---         ----        ----         ----
Postretirement benefit expense . . .   $617       $257         $410        $178         $535
                                       ----        ---         ----        ----         ----
                                       ----        ---         ----        ----         ----
</TABLE>

     Postretirement benefit expense for the Company's foreign defined benefit 
healthcare plans for the fiscal years and periods ended June 30, 1996, July 1, 
1995, December 31, 1994, May 1, 1994, and December 31, 1993 includes the 
following components (dollars in thousands):

<TABLE>
<CAPTION>
                                                    SUCCESSOR                         PREDECESSOR
                                      -------------------------------------    ------------------------
                                      JUNE 30,     JULY 1,     DECEMBER 31,    MAY 1,      DECEMBER 31,
                                        1996         1995          1994         1994           1993
                                        ----         ----          ----         ----           ----
<S>                                   <C>          <C>         <C>             <C>         <C>
Service cost for the current 
 period. . . . . . . . . . . . . . .    $ --         $--           $ 37          $10          $30
Interest cost on the accumulated 
 postretirement benefit obligation .      57          35             74           27           81
Net amortization and deferral. . . .     (20)        (14)            --           --           --
                                        ----         ---           ----          ---          ---
Postretirement benefit expense . . .     $37         $21           $111          $37         $111
                                        ----         ---           ----          ---          ---
                                        ----         ---           ----          ---          ---
</TABLE>

                                     50
<PAGE>

     The funded status of both domestic and foreign defined benefit health 
care plans at June 30, 1996 and July 1, 1995 is as follows (dollars in 
thousands):

<TABLE>
<CAPTION>
                                          JUNE 30, 1996            JULY 1, 1995
                                      --------------------     --------------------
                                      DOMESTIC     FOREIGN     DOMESTIC     FOREIGN
                                        PLANS        PLAN        PLANS        PLAN
                                        -----        ----        -----        ----
<S>                                   <C>          <C>         <C>          <C>
Accumulated postretirement 
 benefit obligation:
Retirees . . . . . . . . . . . . . .    $3,104    $  828         $2,661      $  803
Fully eligible active plan 
 participants. . . . . . . . . . . .       751        --            580          --
Active plan participants . . . . . .     2,021        --          2,205          --
Unrecognized gain. . . . . . . . . .       308       462            565         487
                                        ------    ------         ------      ------
Accrued postretirement benefit 
 obligation. . . . . . . . . . . . .    $6,184    $1,290         $6,011      $1,290
                                        ------    ------         ------      ------
                                        ------    ------         ------      ------
</TABLE>

     The Company has an employment agreement with an executive officer which 
provides the executive the option to purchase a specified percentage of the 
Company's common stock.  Exercise of this option is contingent upon certain 
performance measures being achieved and other conditions specified in the 
agreement.

     The Predecessor Company had employment agreements with certain of its 
executives that became effective in 1991.  These agreements provided the 
executives with specified benefits in the event of specified circumstances 
including a change in control (as defined).  The benefits provided by these 
agreements were generally based on the fair value of the Predecessor Company's 
stock. Approximately $600,000 was expensed during the period ended 
December 31, 1993 relating to these agreements.  The May 2, 1994 purchase of 
the Predecessor Company by OYL was a change in control as defined by the 
agreements.  The Predecessor Company expensed $2.2 million relating to these 
agreements during the period ended May 1, 1994.

     The Predecessor Company had an employee stock option plan for key 
management employees.  The options were exercisable only under specified 
limited conditions including the change in control of the company.  The May 
2, 1994 purchase of the Predecessor Company was a change in control as 
defined by the stock option plan and accordingly the Predecessor Company 
expensed $717,000 relating to the stock option plan.

     As of December 31, 1993 an officer of the Predecessor Company held 
warrants to purchase shares of the Predecessor Company's common stock.  The 
warrants were exercisable only under specified limited conditions (including 
completion of a public offering or sale of the company).  The May 2, 1994 
purchase of the Predecessor Company caused these warrants to become 
exercisable and accordingly the Predecessor Company expensed $5.9 million 
relating to the warrants during the period ended May 1, 1994.

11.  LEASES AND COMMITMENTS

     The following is a schedule of future minimum lease payments required 
under third party operating leases that have initial or remaining 
noncancelable lease terms in excess of one year (dollars in thousands):

         Year
         ----
         1997 . . . . . . . . . . . . . . . . . . . $8,452
         1998 . . . . . . . . . . . . . . . . . . .  4,986
         1999 . . . . . . . . . . . . . . . . . . .  2,799
         2000 . . . . . . . . . . . . . . . . . . .  1,343
         2001 . . . . . . . . . . . . . . . . . . .    824
         Thereafter . . . . . . . . . . . . . . . .      9

    Rental expense associated with third party operating leases was 
approximately $11.6 million, $5.6 million, $7.8 million, $2.8 million, and 
$11.0 million for the fiscal years and periods ended June 30, 1996, 

                                  51
<PAGE>


July 1, 1995, December 31, 1994, May 1, 1994 and December 31, 1993, 
respectively.  It is expected that, in the normal course of business, leases 
that expire will be renewed or replaced by leases on other property and 
equipment.

     The Company has a contract whereby certain of its data processing 
operations are managed by a third party.  Monthly charges during the fiscal 
years and periods ended June 30, 1996, July 1, 1995, December 31, 1994, May 1,
1994 and December 31, 1993 averaged approximately $832,000, $684,000, 
$758,000, $685,000, and $520,000, respectively under this contract.  This 
contract extends through December 31, 2000 but includes certain early 
termination options.

12.  CONTINGENCIES

   INDEMNIFICATION AGREEMENT

     The purchase agreement between OYL and the former owners of the 
Predecessor Company contains certain indemnifications relating to specified 
contingencies that existed as of the acquisition date. Specifically, the 
former owners of the Predecessor Company have an indemnification obligation 
for losses relating to certain environmental, tax, and litigation matters.

     Under terms of the purchase agreement, the Company is responsible for the 
first $5.8 million of indemnified losses.  Indemnified losses (net of 
recoveries) exceeding $5.8 million must be indemnified by the former owners 
of the Predecessor Company up to a maximum of $18 million. If the ultimate 
amount expended by the Company for contingencies subject to indemnification 
exceeds $23.8 million, the excess will be borne by the Company.  If the 
aggregate amount expended is less than $23.8 million, the Company will first 
offset amounts exceeding $5.8 million against the $11.5 million promissory 
note discussed in Note 7. Indemnified losses in excess of $17.3 million 
would then be indemnified by the former owners of the Predecessor Company up 
to $6.5 million. Claims for indemnified losses can be made for up to five 
years after the acquisition date of May 2, 1994.  The Company believes that 
the ultimate liability for indemnified losses will exceed $23.8 million and 
has recognized this noncurrent liability in the accompanying Consolidated 
Balance Sheets.

   ENVIRONMENTAL MATTERS

    The Company is subject to potential liability under the Comprehensive 
Environmental Response, Compensation, and Liability Act of 1980, as amended 
(CERCLA), and other federal, state and local statutes and regulations 
governing the discharge of pollutants into the environment and the handling 
and disposal of hazardous substances and waste. These statutes and 
regulations, amongst other things, impose potential liability on the Company 
for remediating contamination arising from the Company's past and present 
operations and from former operations of other entities at sites later 
acquired and now owned by the Company.  Many of the Company's facilities 
have operated for many years, and substances which are or might be 
considered hazardous were generated, used, and disposed of at some 
locations, both on- and off-site. Therefore, it is possible that 
environmental liabilities in addition to those described below may arise in 
the future.  The Company records liabilities if, in management's judgment, 
environmental assesments or remedial efforts are probable and the costs can 
be reasonably estimated. These accrued liabilities are not discounted. Such 
estimates are adusted if ne essary based on the completion of a formal study 
or the Company's commitment to a formal plan of action. The Company believes 
that all environmental liabilities discussed below are subject to the 
indemnification agreement with the former owners of the Predecessor Company 
described above.

     In 1988, a lawsuit was filed in federal court against the Predecessor 
Company concerning the alleged release of trichloroethylene at a former 
Visalia, California manufacturing facility (Visalia).  In November 1990, the 
Predecessor Company entered into a settlement agreement with all known 
potentially responsible parties at Visalia whereby the Predecessor Company 
agreed to be solely responsible for the costs of the remaining cleanup. As 
of June 30, 1996 the Company and Predecessor Company had incurred over $10 


                                      52
<PAGE>


million for cleanup costs and legal fees related to the Visalia site, and, 
although the exact amount of the costs of this remediation is not 
ascertainable, the Company estimates future probable costs to be 
approximately $7.5 million on a nondiscounted basis through the year 2006 
based upon cost projections provided by the Company's environmental 
consultants.

     The Company had filed suit against several insurers seeking coverage with 
respect to the Visalia site.  The Company and Predecessor Company have 
already settled with other insurers from which $11 million has been 
recovered. No amounts have been recorded in the accompanying Consolidated 
Balance Sheet relating to these potential recoveries.

     The Predecessor Company was named as a potentially responsible party 
arising from accidental trichloroethane spills at a facility in Wilmington, 
North Carolina.  The Company estimates the probable expenses for future 
cleanup to be approximately $6.6 million on a nondiscounted basis through 
the year 2006 based upon cost projections provided by the Company's 
environmental consultants.  The Predecessor Company has already recovered 
from its primary insurance carrier the limit of its policy related to this 
matter.  The Company's excess insurance carrier failed to respond to the 
Company's claim for coverage. As a result, the Company filed suit against 
this carrier for recovery of the cleanup and remediation costs at the 
Wilmington site.  The carrier was later granted permission by the Court to 
file a Motion for Summary Judgment. In November 1995, the Court granted the 
carrier's Motion as to liability but denied the Motion concerning the 
Company's bad faith and insurance code claims.  Although these claims were 
set for trail, the Company asked the Court to make its coverage decision 
final and to abate the remaining claims so that the Company could appeal the 
Court's ruling on coverage. The court granted this request and the Company is 
in the process of appealing the Court's ruling. No amounts have been recorded 
in the accompanying consolidated Balance Sheets relating to these potential 
recoveries.

     In July 1993, the Emerging Issues Task Force (EITF) reached a consensus 
on EITF Issue No. 93-5, "Accounting for Environmental Liabilities.'' EITF 
93-5 requires that an environmental liability be evaluated independently 
from any potential claim for recovery (a two-event approach) and that the 
loss arising from the recognition of an environmental liability should be 
reduced only when a claim for recovery is probable of realization.  This was 
in contrast to the Predecessor Company's past practice of recording a claim 
for recovery when realization was reasonably possible.  During the fiscal 
year ended December 31, 1993 the Predecessor Company adopted EITF 93-5 and 
recognized a $13.9 million expense related to potential insurance claim 
recoveries relating to the Visalia and Wilmington sites. The Company 
recognized the expense as a change in accounting principle inseparable from 
a change in accounting estimate.  The $13.9 million expense is included in 
selling, general and administrative expense in the accompanying Consolidated 
Statement of Operations.

     The Predecessor Company discovered contaminants in the soil and/or 
groundwater at its manufacturing facilities in Faribault, Minnesota, 
Scottsboro, Alabama and Staunton, Virginia.  The level of contamination 
exceeds mandated levels and will require remediation. During the fiscal year 
ended December 31, 1993 the Predecessor Company recorded a provision of 
approximately $21.3 million relating to these sites. Based upon estimates 
prepared by environmental consultants, at June 30, 1996 the Company 
estimates that related probable remediation costs will be approximately $21 
million.  The Company is currently assessing its insurance coverage and 
potential recovery of such costs from third parties. No amounts have been 
recorded in the accompanying Consolidated Balance Sheets relating to these 
potential recoveries.

     INCOME TAX

     The Predecessor Company's U.S. federal income tax returns for the taxable 
years ending in 1987, 1988, 1989 and 1990 have been examined by the Internal 
Revenue Service. Adjustments to the taxable income for each of these years 
have been proposed.  Portions of the resulting tax liabilities would be 
imposed directly on the Company or its subsidiaries, and the Company is 
obligated under the purchase agreement to make payments to the former owners 
of the Predecessor Company to compensate for the remainder of the tax 
liabilities which would be imposed on them under Subchapter S of the 
Internal Revenue Code.  That


                                   53
<PAGE>


agreement also entitles the Company to payments from the former shareholders 
of certain tax refunds or benefits which the former owners may realize.  
Payments by the Company under this agreement are indemnified losses under the 
purchase agreement (as discussed above), and receipts by the Company from the 
former owners, as well as certain other future tax benefits which the Company 
may realize on its own tax returns must be subtracted from losses which are 
subject to indemnification.

     In March 1995, the Internal Revenue Service opened an examination of the 
Predecessor Company's tax returns for the years ending in 1991, 1992, 1993 
and 1994.  Other than issues originating in earlier years which would also 
affect these years, there have been no material adjustments proposed during 
this examination.

   LITIGATION

     The Company is involved in various lawsuits in the ordinary course of 
business.  These lawsuits primarily involve claims for damages arising out 
of the use of the Company's products.  The Company is also involved in 
litigation and administrative proceedings involving employment matters and 
commercial disputes.  Some of these lawsuits include claims for punitive as 
well as compensatory damages.  The Company is insured for product liability 
claims for amounts in excess of established deductibles and accrues for the 
estimated liability on a case-by-case basis up to the limits of the 
deductibles.  All other claims and lawsuits are also handled on a 
case-by-case basis.

     The Company does not believe that the potential liability from the 
ultimate outcome of environmental, income tax and litigation matters will 
have a material adverse effect on it.

13.  EXTRAORDINARY ITEM

     During fiscal year June 30, 1996 the Company completed the Refinancing.  
See Note 7.   As part of the Refinancing the Company used some of the 
proceeds from the offering to repay long-term debt.   As a result, the 
Company recorded an extraordinary item of $1.6 million ($2.7 million net of 
$1.1 million tax benefit) relating to an accelerated charge-off of 
unamortized debt issuance cost.

14.  SEGMENT INFORMATION

The Company serves the air quality control industry with three industry 
segments: Commercial Air Conditioning ("Commercial") the manufacture, sale 
and distribution of heating, ventilating and air conditioning products, 
Filtration Products ("Filtration"), the manufacture and sale of air 
filtration products and systems and Industrial Refrigeration 
("Refrigeration") the manufacture sale and service of industrial 
refrigeration and freezing equipment.   The Refrigeration segment was 
entered into in December 1995 with the acquisition of J&E Hall.  See note 15 
for further discussion.  Information relating to operations in each industry 
segment and information by geographic area is as follows as of and for the 
fiscal years and periods ended June 30, 1996, July 1, 1995, December 31, 
1994, May 1, 1994 and December 31, 1993:


                                    54
<PAGE>
<TABLE>
<CAPTION>
CLASSIFIED BY INDUSTRY:                               SUCCESSOR                                   PREDECESSOR 
- -----------------------                     ----------------------------------------        ----------------------------
                                                           JANUARY 1,      MAY 2,           JANUARY 2,
                                            YEAR ENDED      1995 TO       1994 TO             1994 TO       YEAR ENDED
                                              JUNE 30,      JULY 1,     DECEMBER 31,           MAY 1,       DECEMBER 31,
                                                1996          1995          1994                1994            1993
                                            ----------     ----------   ------------        ----------      -----------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                       <C>            <C>          <C>                 <C>             <C>
Net Sales:
  Commercial..........................      $526,164        $253,874       $283,966           $133,782         $403,077
  Filtration..........................       341,707         175,520        201,705             99,290          303,897
  Refrigeration.......................        40,763              --             --                 --               --
  Eliminations........................        (7,239)           (884)          (990)              (588)          (1,478)
                                            --------        --------       --------           --------         --------
    Total.............................      $901,395        $428,510       $484,681           $232,484         $705,496
                                            --------        --------       --------           --------         --------
                                            --------        --------       --------           --------         --------

Operating Income (Loss):
  Commercial..........................      $ 29,929        $ 11,308       $  8,192           $ (1,860)        $(13,008)
  Filtration..........................        28,664          11,968         16,049              1,058           17,955
  Refrigeration.......................           485              --             --                 --               --
  Corporate...........................        (2,382)             --             --             (8,848)          (1,435)
                                            --------        --------       --------           --------         --------
    Total.............................      $ 56,696        $ 23,276       $ 24,241           $ (9,650)        $  3,512
                                            --------        --------       --------           --------         --------
                                            --------        --------       --------           --------         --------

Total Assets:
  Commercial..........................      $410,355        $393,954       $344,138           $172,990         $184,803
  Filtration..........................       320,125         324,120        324,892            227,410          225,723
  Refrigeration.......................        46,633              --             --                 --               --
  Corporate...........................        29,841          13,254         10,867             22,999           16,598
                                            --------        --------       --------           --------         --------
    Total.............................      $806,954        $731,328       $679,897           $423,399         $427,124
                                            --------        --------       --------           --------         --------
                                            --------        --------       --------           --------         --------
Depreciation/Amortization:
  Commercial..........................      $ 13,337        $  7,326       $  8,243           $  2,144         $  6,700
  Filtration..........................        11,355           6,193          6,453              3,904           14,812
  Refrigeration.......................           551              --             --                 --               --
  Corporate...........................           566              32             45                159               --
                                            --------        --------       --------           --------         --------
    Total.............................      $ 25,809        $ 13,551       $ 14,741           $  6,198         $ 21,582
                                            --------        --------       --------           --------         --------
                                            --------        --------       --------           --------         --------

Capital Expenditures:
  Commercial..........................      $  8,192        $  3,229       $  5,147           $   877          $  5,033
  Filtration..........................         5,782           2,468          3,115               944             3,651
  Refrigeration.......................           791              --             --                --                --
  Corporate...........................            --              --            192                --                61
                                            --------        --------       --------           --------         --------
    Total.............................      $ 14,765        $  5,697       $  8,454           $ 1,821          $  8,745
                                            --------        --------       --------           --------         --------
                                            --------        --------       --------           --------         --------
</TABLE>


                                      55
<PAGE>

<TABLE>
<CAPTION>
CLASSIFIED GEOGRAPHICALLY:                              SUCCESSOR                                   PREDECESSOR 
- --------------------------                ----------------------------------------        ----------------------------
                                                         JANUARY 1,      MAY 2,           JANUARY 2,
                                          YEAR ENDED      1995 TO       1994 TO             1994 TO       YEAR ENDED
                                            JUNE 30,      JULY 1,     DECEMBER 31,           MAY 1,       DECEMBER 31,
                                              1996          1995          1994                1994            1993
                                              ----          ----          ----                ----            ----
                                                                  (DOLLARS IN THOUSANDS)
<S>                                       <C>            <C>          <C>                 <C>             <C>
Net Sales:
  U.S.................................      $559,505        $261,159     $329,866            $136,668        $428,906
  Europe..............................       297,976         134,712      113,412              69,904         196,112
  Other...............................        43,914          32,639       41,403              25,912          80,478
                                            --------        --------     --------            --------        --------
      Total...........................      $901,395        $428,510     $484,681            $232,484        $705,496
                                            --------        --------     --------            --------        --------
                                            --------        --------     --------            --------        --------

Operating Income (loss):
  U.S.................................      $ 45,142        $ 18,785     $ 24,169            $  3,346        $ (3,000)
  Europe .............................        22,627           7,616        6,798              (4,572)          8,341
  Other...............................         4,787           4,172        1,877               2,119           7,905
  Corporate...........................       (15,860)         (7,297)      (8,603)            (10,543)         (9,734)
                                            --------        --------     --------            --------        --------
      Total...........................      $ 56,696        $ 23,276     $ 24,241            $ (9,650)       $  3,512
                                            --------        --------     --------            --------        --------
                                            --------        --------     --------            --------        --------

Total Assets:
  U.S.................................      $537,501        $542,198     $545,524            $258,122        $249,653
  Europe..............................       210,471         160,712      117,469             121,071         116,844
  Other...............................        29,141          15,164        6,037              21,208          44,029
  Corporate-U.S.......................        29,841          13,254       10,867              22,998          16,598
                                            --------        --------     --------            --------        --------
      Total...........................      $806,954        $731,328     $679,897            $423,399        $427,124
                                            --------        --------     --------            --------        --------
                                            --------        --------     --------            --------        --------

Depreciation/Amortization:
  U.S.................................      $ 21,214        $ 11,546     $ 12,899            $  4,762        $ 17,774
  Europe..............................         3,652           1,817        1,547               1,186           3,089
  Other...............................           377             156          250                 250             719
  Corporate-U.S.......................           566              32           45                  --              --
                                            --------        --------     --------            --------        --------
      Total...........................      $ 25,809        $ 13,551     $ 14,741            $  6,198        $ 21,582
                                            --------        --------     --------            --------        --------
                                            --------        --------     --------            --------        --------

Capital Expenditures:
  U.S.................................      $ 11,109        $  4,427     $  6,939            $  1,088       $   6,082
  Europe..............................         2,912           1,020          912                 710           2,334
  Other...............................           744             250          411                  23             268
  Corporate-U.S.......................            --              --          192                  --              61
                                            --------        --------     --------            --------        --------
      Total...........................      $ 14,765        $  5,697     $  8,454            $  1,821        $  8,745
                                            --------        --------     --------            --------        --------
                                            --------        --------     --------            --------        --------
</TABLE>

     For the fiscal year ended December 31, 1993 the commercial segment 
includes a charge of approximately $35.2 million relating to environmental 
contaminants at several manufacturing facilities.

     Transfers between geographic areas are not significant. Identifiable 
assets are those assets identified with the operation of each business 
segment or geographic area.

15.  ACQUISITION OF J&E HALL LTD.

     On December 4, 1995 the Company, through one of its wholly-owned 
subsidiaries, acquired the UK and Ireland refrigeration and freezing 
operations of APV plc for consideration of approximately $35 million.  The 
acquired business operates as J&E Hall Ltd. and is an integrated supplier of 
industrial refrigeration and freezing products, systems and services.

16.  RELATED PARTY TRANSACTIONS

     The Company has entered into trademark license and royalty agreements 
with O.Y.L. Manufacturing Company SDN BHD ("OMC") (the "OMC Agreement"), 
Shenzhen O.Y.L. Electrical Co. Ltd. 


                                    56
<PAGE>


("Shenzhen") (the "Shenzhen Agreement") and P.T. O.Y.L. Sentra Manufacturing 
("PT OYL").  Pursuant to such Agreements, the Company has granted OMC, 
Shenzhen and PT OYL, respectively, nonexclusive, nontransferable rights and 
licenses to use the trademark "McQuay" in connection with the sale and 
marketing of certain products exclusively through Shenzhen's, OMC's and PT 
OYL's respective international distribution networks.  In exchange for such 
grants, OMC, Shenzhen and PT OYL have each agreed to pay the Company earned 
royalty payments ranging from 2% to 5% of the accumulated net sales of such 
products. Since July 1995, the Company has been paid or is owed $228,000 
pursuant to the OMC Agreement, $39,000 pursuant to the Shenzhen Agreement and 
$3,000 pursuant to the PT OYL agreement. Each of OMC, Shenzhen and PT OYL are 
subsidiaries of OMC, Shenzhen and PT OYL are subsidiaries of OYL.

     In August 1995, the Company entered into an agreement with McQuay-Wuhan 
Air Conditioning & Refrigeration Company Ltd. ("McQuay-Wuhan"), a joint 
venture of Wuhan-New World Refrigeration Industrial Company Limited and 
McQuay Asia (Hong Kong) Ltd., an OYL subsidiary, to license certain 
technology and trademarks for use in the Peoples Republic of China in 
exchange for a royalty of 2%-3% of net sales.  Pursuant to such agreement, 
royalties from the first two years of the contract will be accumulated and 
paid after the third year of the contract.  Such accumulated royalty 
payments will be made quarterly and the amount of such payments will be 
dependent upon McQuay-Wuhan's financial condition.

     Hong Leong and its subsidiary companies, including OYL and the Company, 
have a policy of buying from related companies whenever feasible.  During 
fiscal year ended June 30, 1996 pursuant to this policy, the Company and 
various of its subsidiaries sold an aggregate of approximately $14 million 
of the Company's products to various OYL entities in the ordinary course of 
business.  These sales were made at what the Company considers to be normal 
distributor pricing levels.  The Company does not expect a change in this 
policy and plans to continue to buy from and sell to OYL and Hong Leong 
related entities in the future in the ordinary course of business on terms 
that are, in the aggregate, no less favorable to the Company than those that 
could be obtained in a transaction on an arm's length basis.

     The Predecessor Company leased certain office space and equipment from 
the Predecessor Company's principal shareholder. Rental expense associated 
with such leases was approximately $73,000 and $144,000 for the period and 
year ended May 1, 1994 and December 31, 1993, respectively.

     The Predecessor Company funded certain "split-dollar" life insurance 
premiums for the principal shareholder of the Predecessor Company and his 
spouse.  The policies were owned by certain irrevocable insurance trusts and 
annual premiums were approximately $280,000. Pursuant to a certain 
Split-Dollar Agreement, the Predecessor Company would be reimbursed for the 
premiums previously funded in the event of the death of the principal 
shareholder or his spouse or in the event of termination of the related life 
insurance policies.  The principal shareholder and his spouse agreed to 
reimburse the Predecessor Company in the event the cash surrender values of 
the policies were not adequate upon cancellation of the policies.  As of 
December 31, 1993 the Company had paid premiums of approximately $1.2 
million related to these insurance policies.

     The shareholders of the Predecessor Company owned 100% of SnyderTech 
Corporation (STC) which, in turn, owns 72.5% of EnergyLine Systems, Inc. 
(EnergyLine).  EnergyLine manufactures and markets digital, communicating 
controls and affiliated software products to original equipment 
manufacturers. Sales of controller products by EnergyLine to the Predecessor 
Company were approximately $1.0 million and $2.9 million for the period 
ended May 1, 1994 and December 31, 1993, respectively.  EnergyLine sales to 
the Predecessor Company comprised 50% or more of EnergyLine's net sales in 
the period and year ended May 1, 1994 and December 31, 1993.  The 
Predecessor Company's management believes that products were sold by 
EnergyLine to the Predecessor Company at competitive market prices.

     The Predecessor Company periodically made loans to STC, bearing market 
rates of interest and evidenced by unsecured promissory notes, to support 
EnergyLine's operations. Advances outstanding to STC from the Predecessor 
Company (including accrued interest) were approximately $2.8 million at 


                                   57
<PAGE>


December 31, 1993. The advances bore interest at prime plus 1 1/2%.  Interest 
income recognized on the advances to STC by the Company were $72,000 and 
$147,000 for the period and year ended May 1, 1994 and December 31, 1993, 
respectively.  The principal shareholder of the Predecessor Company and his 
spouse personally guaranteed amounts owed the Predecessor Company from STC.

     The Predecessor Company made a loan of $750,000, bearing a fixed interest 
rate of 10% per annum and evidenced by an unsecured promissory note, to a 
director and officer of the Predecessor Company.  The Predecessor Company 
director and officer and his spouse have personally guaranteed the amounts 
owed the Company.

     A law firm in which a Predecessor Company director and officer is a 
partner provided legal services for fees of approximately $0.5 million and 
$2.8 million during the period and year ended May 1, 1994 and December 31, 
1993, respectively.

     Pursuant to the terms of the Stock Purchase Agreement (Agreement) between 
OYL and the shareholders of the Predecessor Company, OYL did not acquire or 
assume certain assets and liabilities (the "Excluded Assets") of the 
Predecessor Company.  These assets included the "split-dollar" life 
insurance policies, unsecured promissory notes to STC, and the $750,000 loan 
to a director and officer of the Predecessor Company previously discussed, 
as well as certain other assets, primarily three idle manufacturing 
facilities.  The Predecessor Company distributed the excluded assets with a 
carrying value of $11.6 million to the shareholder in conjunction with the 
sale.  The Company no longer has a lease agreement for certain office space 
with the principal owner of the Predecessor Company.  On May 2, 1994 the 
Company entered into a five year supply agreement with EnergyLine.


                                      58


<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

Boards of Directors and Stockholder
AAF-McQuay Inc.

We have audited the consolidated balance sheets of AAF-McQuay Inc. and 
subsidiaries as of June 30, 1996 and July 1, 1995 and the related 
consolidated statements of operations, cash flows and stockholder's equity for 
the year ended June 30, 1996 and the period from January 1, 1995 to July 1 
1995, and the period from May 2, 1994 to December 31, 1994 and the 
consolidated statements of operations, cash flows and stockholder's equity of 
SnyderGeneral Corporation and subsidiaries (the "Predecessor" Company) for 
the period from January 2, 1994 to May 1, 1994 and for the year ended 
December 31, 1993 and have issued our report theron dated August 9, 1996 
included elsewhere in this Annual Report on Form 10-K. Our audit also 
included the financial statement schedule listed in Item 14(a) of this Annual 
Report on Form 10-K. This schedule is the responsibility of the Company's 
management. Our responsibility is to express an opinion based on our audit.

In our opinion, the financial statement schedule refered to above, when 
considered in relation to the basic financial statements taken as a whole 
presents fairly in all material respects the information set forth therein.

Ernst & Young LLP
- ------------------------------

Baltimore, Maryland
August 9, 1996

                                      59





<PAGE>

         SCHEDULE II.    VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                AAF-MCQUAY INC.
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
        COL. A                          COL. B             COL. C               COL. D       COL. E
                                                          ADDITIONS
                                                          ---------
                                       BALANCE AT    CHARGED TO  CHARGED TO                 BALANCE AT
                                      BEGINNING OF   COSTS AND     OTHER                      END OF
              DESCRIPTION                PERIOD       EXPENSES    ACCOUNTS     DEDUCTIONS     PERIOD
<S>                                   <C>            <C>         <C>           <C>          <C>
SUCCESSOR COMPANY

YEAR ENDED JUNE 30, 1996
Allowance for doubtful receivables..... $ 4,595         $ 1,285   $  733(c)      $  301(a)     $ 6,312
Accrued warranty expense...............  19,739          11,205    1,072(c)       9,838(b)      22,178

PERIOD ENDED JULY 1, 1995
Allowance for doubtful receivables.....   5,630           1,223      --           2,258(a)       4,595
Accrued warranty expense...............  19,043           4,717      --           4,021(b)      19,739

PERIOD ENDED DECEMBER 31, 1994
Allowance for doubtful receivables.....   5,677           1,134      --           1,181(a)       5,630
Accrued warranty expense...............  17,744           5,916      --           4,617(b)      19,043

PREDECESSOR COMPANY

PERIOD ENDED MAY 1, 1994
Allowance for doubtful receivables......  6,288           2,377      --           2,988(a)       5,677
Accrued warranty expense................ 17,497           3,075      --           2,828(b)      17,744

YEAR ENDED DECEMBER 31, 1993
Allowance for doubtful receivables......  5,909           2,563      --           2,184(a)       6,288
Accrued warranty expense................ 16,874           7,900      --           7,277(b)      17,497
</TABLE>

- ----------------------
(a)   Uncollectible accounts written off net of recoveries.
(b)   Warranty claims honored during the year.
(c)   Amounts added during the year due to acquisition of J&E Hall.


                                      60
<PAGE>


                                   PART III

ITEM 10.  DIRECTORS AND OFFICERS OF THE REGISTRANT


INTRODUCTION

<TABLE>
<CAPTION>
NAME                             AGE                          POSITION
- ----                             ---                          --------
<S>                              <C>   <C>
Joseph B. Hunter................ 59    President and Chief Executive Officer and Director

Gerald L. Boehrs................ 55    Executive Vice President and Chief Operating Officer of
                                       Commercial Air Conditioning Group and Director

Thomas K. Barber................ 54    Managing Director of Industrial Refrigeration Group

Michael J. Christopher.......... 52    Chief Financial Officer and Executive Vice President and Chief
                                       Operating Officer of Filtration Products Group and Director

Joseph R. Weaver, Jr............ 49    Secretary and General Counsel

Barton L. Bailey................ 52    Vice President, Human Resources

Andrew R. Morrison.............. 44    Treasurer

John M. Sichter................. 52    Controller

Dennis R. Marcott............... 44    President of Environmental Products Division, Filtration
                                       Products Group

Robert E. Brymer................ 38    President of Air Filtration Division, Filtration Products Group

Ho Nyuk Choy.................... 41    Director

Tan Sri Quek Leng Chan.......... 53    Director

Liu Wan Min..................... 51    Director

Roger Tan Kim Hock.............. 48    Director
</TABLE>


                                      61
<PAGE>

    JOSEPH B. HUNTER has served as Chief Executive Officer of the Company 
since May 1994. Prior to joining the Company, Mr. Hunter served for 21 years 
in various executive capacities for York International Corporation and for 
his last 13 years with York as President of its International Business Group 
until March 1994. 

    GERALD L. BOEHRS has served as Executive Vice President of the Company 
since May 1994, Chief Operating Officer of the Commercial Air Conditioning 
Group since May 1996 and Chief Operating Officer of the Filtration Products 
Group from May 1994 to May 1996.  From 1992 to 1994, Mr. Boehrs served as 
Executive Vice President and General Manager of the Filtration Products 
Group. From 1989 to 1992, he served as Vice President, Technical Support. 
From 1987 until 1989, Mr. Boehrs headed the Company's residential HVAC 
business. 

    THOMAS K. BARBER has served as Managing Director of the Industrial 
Refrigeration Group since December 1995.  From 1993 to 1995, Mr. Barber 
served as Managing Director of the J&E Hall division of APV plc. From 1986 to 
1993, Mr. Barber served as Managing Director of a sub-division of APV plc. 

    MICHAEL J. CHRISTOPHER has served as Chief Financial Officer of the 
Company since March 1995 and Executive Vice President of the Company and 
Chief Operating Officer of the Filtration Products Group since June 1996. 
Mr. Christopher served as Vice President, Planning of the Company from June 
1994 to June 1996.  From 1984 to 1994, Mr. Christopher served in various 
financial and operating positions at York International Corporation, most 
recently in the International Group and prior to that as Vice President, 
Finance of its Applied Systems Group. 

    JOSEPH R. WEAVER, JR., has served as Secretary and General Counsel of the 
Company since May 1994. From 1990 to 1994, Mr. Weaver served as Assistant 
General Counsel of the Company.  From 1983 to 1990, Mr. Weaver was engaged in 
the private practice of law with the law firm of Caolo & Bell. 

    BARTON L. BAILEY has served as Vice President, Human Resources of the 
Company since 1994.  From 1987 to 1994, Mr. Bailey served as Vice President, 
Administration of the Company. Mr. Bailey has served in various executive 
capacities with the Company since 1983. 

    ANDREW R. MORRISON has served as Treasurer of the Company since December 
1995. From 1992 until 1995, Mr. Morrison served as Assistant Treasurer of PHH 
Corporation, a provider of vehicle management, relocation, real estate and 
mortgage banking services. From 1989 to 1992, Mr. Morrison served as Director 
of Corporate Finance of British Petroleum plc. 

    JOHN M. SICHTER has served as Controller of the Company since April 1995. 
From 1990 to 1995, Mr. Sichter served as Assistant Controller of the Company. 
Mr. Sichter has served in various executive capacities with the Company since 
1986. 

    DENNIS R. MARCOTT has served as President of Environmental Products 
Division of the Filtration Products Group since June 1996.  From November 
1994 May 1996, Mr. Marcott served as Vice President of the Filtration 
Products Group and General Manager of the Air Pollution Control division.  
From 1990 to 1994, Mr. Marcott served in various executive capacities at 
York International and Donlee Tech.  Prior to 1990 Mr. Marcott was employed 
with Westinghouse for 15 years.

    ROBERT E. BRYMER has served as President of Air Filtration Division of the 
Filtration Products Group since June 1996.  Mr. Brymer served as Vice 
President of the Filtration Products Group, General Manager of the Air 
Filtration division and various other executive capacities with the Company 
since May 1993. Prior to 1993, Mr. Brymer served as the Vice President of  
Marketing and Sales for Wedge Innovations for three years and Director of 
Marketing and various other positions for Skill Tools for seven years.   

    LIU WAN MIN has served as Deputy Chairman of OYL since 1993. From 1974 to 
1993, Mr. Liu served as Group Managing Director of OYL. 


                                      62
<PAGE>

    HO NYUK CHOY has served as Group Managing Director of OYL since 1993. From 
1989 to 1993, Mr. Ho served in various management positions with OYL. Mr. Ho 
is a director of McQuay Asia (Hong Kong) Limited and Hume. 

    TAN SRI QUEK LENG CHAN has served as Executive Chairman of Hume since 
1990. He has served as Group Chief Executive Officer of Hong Leong since 
1968. Mr. Quek currently serves as Executive Chairman of Hong Leong Credit 
Berhad, Hong Leong Bank Berhad, Hong Leong Industries Berhad, Malaysian 
Pacific Industries Bhd, and Hong Leong Properties Berhad, and as Chairman of 
Nanyang Press (Malaya) Berhad. Mr. Quek is a Director of OYL, Southern Steel 
Berhad and Tasek Cement BHD. 

    ROGER TAN KIM HOCK has served as President and Chief Executive Officer of 
Hume since 1993. From 1988 to 1993, he served as Chief Executive Officer of 
HLG Securities Sdn Bhd. Mr. Tan serves as a Director of Hume. 

    Each of the Directors of the Company has been a Director since May 2, 
1994, except for Michael J. Christopher who was elected June 20, 1995.  All 
Directors hold office until the next annual meeting of shareholders of the 
Company and until their successors have been elected and qualified. The 
Company does not currently pay the Directors any fees for serving on the 
Board of Directors, although the Company may consider a change in this policy 
in the future.  Executive officers of the Company are elected by and serve at 
the discretion of the Board of Directors. There are no family relationships 
among the Directors or executive officers of the Company. 


                                      63
<PAGE>

ITEM 11.  EXECUTIVE COMPENSATION 

    SUMMARY COMPENSATION TABLE 

    The following table sets forth information concerning compensation paid 
by the Company to the Chief Executive Officer and each of the next five most 
highly compensated executive officers of the Company, for services rendered 
in all capacities to the Company and its subsidiaries during the year ended 
June 30, 1996, the six month period ended July 1, 1995 and the year ended 
December 31, 1994.

<TABLE>
<CAPTION>
                                                                                                LONG TERM
                                                      ANNUAL COMPENSATION                      COMPENSATION
                                                      -------------------                      ------------
                                                                                                LONG TERM
                                                                                                INCENTIVE
                                                                           OTHER ANNUAL           PLAN           ALL OTHER
NAME                                YEAR      SALARY $    BONUS $      COMPENSATION $(a)         PAYOUTS $      COMPENSATION $
- ----                                ----      --------    -------      -----------------       ------------     --------------
<S>                                 <C>       <C>         <C>          <C>                     <C>              <C>
Joseph B. Hunter(b)................ 1996      365,095     400,625                    --                 --         12,219(c)
    President and Chief Executive   1995      180,000     130,027                    --                 --            531(c)
    Officer                         1994      255,000     176,693                    --                 --                --

Charles J. Tambornino(d)........... 1996      250,462      74,262              17,250(e)         375,607(f)       294,829(g)
    Former Executive Vice President 1995      125,000     113,506                    --          384,473(f)         3,750(c)
                                    1994      233,862     172,969                    --          347,139(f)         7,500(c)

Gerald L. Boehrs................... 1996      177,323      87,975                    --          136,557(f)         7,026(c)
    Executive Vice President        1995       86,769      59,813                    --          139,808(f)         3,188(c)
                                    1994      156,215     108,277                    --          126,232(f)         6,375(c)

Michael J. Christopher(b).......... 1996      175,077     102,272                    --                 --        10,267(c)
    Executive Vice President and    1995       81,077      59,375                    --                 --               --
    Chief Financial Officer         1994       77,964      60,896                    --                 --               --

Barton L. Bailey................... 1996      158,543      91,085              25,834(i)         170,729(f)        6,594(c)
    Vice President, Human           1995       77,106      44,513              64,951(j)         174,760(f)        3,188(c)
    Resources                       1994      136,017      80,963(h)           61,043(k)         157,790(f)        6,375(c)

Dennis R. Marcott (b) ............. 1996      129,308      60,000                     --                --         1,530(c)
    President of Environmental      1995       62,500      35,714                     --                --         3,188(c)
    Products Division               1994       13,462      14,286             112,077(l)                --         6,375(c)
</TABLE>

(a)   Unless otherwise indicated, the aggregate dollar cost to the Company of
      perquisites and other personal benefits received by the executives did not
      exceed the lesser of $50,000 or 10% of the total amounts reported in the
      Salary and Bonus columns. 

(b)   Messrs. Hunter, Christopher and Marcott were hired by the Company in 
      May 1994, June 1994 and November 1994, respectively.  

(c)   Represents contributions by the Company to the Company's 401(k) plan. 

(d)   Mr.  Tambornino left the Company in May 1996.

(e)   Represents compensation for consulting services provided to the 
      Company, subsequent to Mr. Tambornino's separation from the Company.

(f)   Represents payouts from the Company's Equity Participation Plan.

(g)   Represents $256,000 in compensation for severance pay, $15,000 in
      reimbursement for outplacement


                                      64
<PAGE>

      services and $14,000 representing the fair market value of a company 
      automobile transfered to Mr.  Tambornino.  Amount also includes a cash 
      payment to Mr. Tambornino representing the amount that  the Company 
      would have contributed to the Company's 401(k) plan on Mr. Tambornino's 
      behalf if Mr. Tambornino had been employed by the Company until the end 
      of the fiscal year.

(h)   Includes relocation bonus of $18,225. 

(i)   Represents compensation for additional taxes payable on his 1996 Equity 
      Participation Plan payout resulting from Mr. Bailey's relocation to 
      Maryland from Texas. 

(j)   Includes perquisites, other personal benefits, reimbursement for taxes and
      reimbursement for moving expenses.  Mr. Bailey was reimbursed $8,222 
      for income taxes payable on amounts disbursed by the Company on Mr. 
      Bailey's behalf in connection with his relocation and $25,475 for 
      additional taxes payable on his 1995 Equity Participation Plan payout 
      resulting from his relocation to Maryland from Texas.  The 
      reimbursement for moving expenses totaled $28,462. 

(k)   Includes perquisites, other personal benefits, reimbursement for taxes 
      and reimbursement for moving expenses.  Mr. Bailey   was reimbursed 
      $24,131 for taxes payable on amounts disbursed by the Company on Mr. 
      Bailey's behalf in connection with his relocation.  The reimbursement 
      for moving expenses totaled $30,667. 

(l)   Includes reimbursement for taxes and reimbursement for moving expenses. 
      Mr. Marcott was reimbursed $29,910 for income taxes payable on amounts 
      disbursed by the Company on Mr. Marcott's behalf in connection with his 
      relocation.  The reimbursement for moving expenses totaled $82,167. 

   EMPLOYMENT AGREEMENT 

      As of the OYL Acquisition date, AAF-McQuay Group Inc., the Company's 
parent, entered into an employment agreement with Mr. Hunter.  Pursuant to 
this agreement, Mr. Hunter serves as President and Chief Executive Officer of 
the Company at a current base salary of $399,120 per year and a bonus of not 
less than $140,000 per year. Mr. Hunter's employment agreement expires May 2, 
1999. 

      In addition, AAF-McQuay Group Inc. entered into an option agreement with 
Mr. Hunter as of the OYL Acquisition date pursuant to which Mr. Hunter was 
granted options to purchase such number of shares of Common Stock of the 
AAF-McQuay Group Inc. which represent 5% of the total outstanding shares of 
the Common Stock after such exercise.  The employment agreement and the 
option agreement are expected to be replaced upon the effectiveness of the 
Company's Stock Option Plan discussed below. 

   EMPLOYEE BENEFIT PLANS

      EQUITY PARTICIPATION PLAN. Effective January 1, 1991 the Company 
established an Executive Employment and Compensation Plan (the "Equity 
Participation Plan") and entered into Executive Employment and Compensation 
Agreements with certain executive officers of the Company including Messrs. 
Tambornino, Boehrs and Bailey (each of such executive officers is referred to 
herein as a "NEPI Holder").  Under the Equity Participation Plan the Company 
agreed to provide each such officer a contingent net equity participation 
interest (a "NEPI Interest") in the Company under certain circumstances as 
follows: Mr. Tambornino - 1.1%, Mr. Boehrs - 0.4% and Mr. Bailey - 0.5%. 

      Pursuant to the Equity Participation Plan, as modified effective May 2, 
1994 and in connection with the OYL Acquisition, 10% of each NEPI Holder's 
NEPI Interest is designated a Reserve Amount and 90% of each NEPI Holder's 
NEPI Interest has been paid or is payable by the Company to the NEPI Holder 
pursuant to the following formula: one-third on May 2, 1994; one-third on
May 2, 1995; and one-third on


                                      65
<PAGE>

May 2, 1996.  On April 29, 1994 the Company established and funded an 
irrevocable trust for the purpose of making such NEPI Interest payments to 
NEPI Holders in due course.  On May 2, 1996 the final distributions were made 
from the trust. 

      Under the terms of the Equity Participation Plan, as modified, each NEPI 
Holder's Reserve Amount is subject, pro rata and severally not jointly, to 
claims for certain indemnifications in connection with the OYL Acquisition.  
See "Certain Transactions". 

      RETIREMENT PLAN. Effective April 3, 1982, the Company adopted the 
Predecessor Company Retirement Plan (the "Retirement Plan"), which was 
amended as of January 1, 1991 and further amended as of May 1, 1991 and 
December 31, 1991.  The Retirement Plan has been maintained for the benefit 
of certain salaried and hourly employees of the Company. Effective January 1, 
1989, benefits for most salaried participants in the Retirement Plan were 
frozen as of December 31, 1988. 

      Normal retirement age under the Retirement Plan is age 65. A 
participant's annual rate of pension commencing after retirement is 
determined based on a number of factors, including that participant's 
earnings, years of service and contributions. 

      The annual benefit amount, commencing at normal retirement age and 
payable as a single life annuity, under the Retirement Plan for Messrs. 
Boehrs, Bailey and  is approximately $1,777, and $2,514, respectively. 

      SENIOR EXECUTIVE SEVERANCE PLAN. Effective April 26, 1994 the Company 
established a Senior Executive Severance Plan (the "Severance Plan") and, 
pursuant thereto, entered into senior executive severance agreements with 
certain executive officers of the Company including Messrs. Tambornino, 
Boehrs, and Bailey.  Pursuant to the Severance Plan and the applicable 
agreements, upon involuntary termination without good cause of such executive 
officer, the executive officer will be entitled to receive his base salary as 
then in effect for a maximum period of 12 months and cash in respect of 
certain retirement benefits.  Pursuant to such agreements, involuntary 
termination "without good cause" is defined to include (i) any termination 
that does not result from material dishonesty, significant fraud, willful 
negligence or gross and material malfeasance detrimental to the Company or 
(ii) any requirement that the executive be based or perform services at a new 
location, a material change in the position, duties, authority or
responsibilities of the executive or any decrease in the executive's 
compensation.

      SEVERANCE AGREEMENT.  Effective June 21, 1996, the Company entered into a 
Separation of Employment Agreement, General Release, Consulting Agreement and 
Non-Competition Agreement (the "Severance Agreement") with Charles J. 
Tambornino, a former Director and Executive Vice President of the Company.  
Pursuant to the Severance Agreement: (1) the Company is obligated to (i) pay 
Mr. Tambornino $256,000 as severance pay, in 12 monthly installments and 
maintain certain of his employee benefits until May 15, 1997, (ii) pay Mr. 
Tambornino $15,000 as reimbursement for the use of outplacement services, 
(iii) transfer to Mr. Tambornino the title to his company automobile, and 
(iv) pay Mr. Tambornino a pro rata portion of any bonus to which he would be 
entitled if he had remained employed by the Company through June 30, 1996; 
and (2) Mr. Tambornino is obligated not to compete with the Company and to 
maintain the confidentiality of certain confidential information of the 
Company until December 31, 1999.   Further, Mr. Tambornino and the Company 
have entered into a consulting arrangement pursuant to which Mr. Tambornino 
has agreed to perform 20 hours per week of consulting services for the 
Company until December 31, 1999 for which the Company will pay Mr. Tambornino 
$138,000 per year plus $150 per hour for each hour Mr. Tambornino works in 
excess of 20 hours per week.  The consulting arrangement is terminable by the 
Company or Mr. Tambornino on 30 days notice.  If the Company terminates the 
consulting arrangement without cause prior to December 31, 1999, the Company 
is obligated to pay Mr. Tambornino $100,000 per year until December 31, 1999. 
If Mr. Tambornino terminates the consulting arrangement prior to
December 31, 1999 or dies or becomes disabled prior to January 1, 2000 and prior
to any termination of the consulting arrangement by the Company, the Company is 
obligated to pay Mr. Tambornino $50,000 per year until December 31, 1999.


                                      66
<PAGE>

      SALARY CONTINUATION PLAN. Effective January 1, 1990, the Company 
established an Executive Salary Continuation Plan (the "Salary Continuation 
Plan") for certain executive officers and key employees of the Company which 
provides for compensation in the event of retirement or death. 

      In the event a participant retires after he attains the age of 65 the 
Company is required to pay to the participant a specified amount ($50,000 per 
year in the case of each of Messrs. Tambornino, Boehrs and Bailey) until the 
earlier of (i) the date of death of the participant or (ii) the first day of 
the month following the ninth anniversary of the date of retirement of the 
participant. The Salary Continuation Plan further provides for adjustments in 
the event of early retirement. In the event the participant becomes totally 
disabled or is terminated involuntarily without good cause, the participant 
will remain eligible for the benefits. In the event of the death of a 
participant while actively employed by the Company, the Company will make 
such payments to the designated beneficiary of the participant. 

   STOCK OPTION PLAN 

      The Company expects to adopt a Stock Option Plan which will provide for 
the grant of non-qualified stock options to purchase the Company's parent 
AAF-McQuay Group Inc. Common Stock to certain members of management and key 
employees.  The Stock Option Plan must be approved by the Kuala Lumpur Stock 
Exchange and OYL's public shareholders and will become effective upon such 
approvals. 

   COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION 

      Mr. Hunter is the only officer or employee of the Company who 
participated in deliberations of the Company's Board of Directors concerning 
executive officer compensation during the last fiscal year. 


                                      67
<PAGE>

ITEM  12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT 

                                  PRINCIPAL STOCKHOLDERS

    The following table sets forth information as of June 30, 1996 with 
respect to the beneficial ownership of shares of the Company's Common Stock 
by each person known to the Company to own 5% or more of its Common Stock 
(determined in accordance with the applicable rules of the Commission), and 
by the Company's directors and current executive officers and such directors 
and executive officers as a group. 

                   COMMON STOCK, PAR VALUE $100.00 PER SHARE

<TABLE>
<CAPTION>
NAME                                                          NUMBER OF SHARES          PERCENT OUTSTANDING
- ----                                                          ----------------          -------------------
<S>                                                           <C>                       <C>
AAF-McQuay Group Inc.(a).....................................       2,947                      100
  Legg Mason Tower, Suite 2800
  111 South Calvert Street
  Baltimore, Maryland 21202

All current directors and executive officers as a group
  (13 persons)(a).............................................          0                        0
</TABLE>

(a)   AAF-McQuay Group Inc. is a wholly-owned subsidiary of OYL (Jalan 
      Pengapit 15/19, 40000 Shah Alam, Selangor Darul Ehsan, Malaysia). OYL 
      is publicly traded on the Kuala Lumpur Stock Exchange. Approximately 
      62.5% of the outstanding stock of OYL is owned by Hume, a company also 
      publicly traded on the Kuala Lumpur Stock Exchange. Approximately 43.2% 
      of the outstanding stock of Hume is owned by Hong Leong (Hong Leong 
      Group, Level 10, Wisma Hong Leong, 18 Janlan Perak, 50450 Kuala Lumpur, 
      Malaysia). Tan Sri Quek Leng Chan is a director of the Company, a 
      director and the Chairman of AAF-McQuay Group Inc., the Executive 
      Chairman of Hume and a controlling shareholder of Hong Leong. 

SECURITY OWNERSHIP OF MANAGEMENT IN PARENTS OF THE COMPANY 

    The following tables set forth information as of June 30, 1996 OYL and 
Hume pertaining to the beneficial ownership of shares of the respective 
company's equity securities by the Company's directors and current executive 
officers and such directors and executive officers as a group. 


               OYL ORDINARY SHARES, PAR VALUE RM 1.00 PER SHARE

<TABLE>
<CAPTION>
NAME                                                                       NUMBER OF SHARES      PERCENT OUTSTANDING
- ----                                                                       ----------------      -------------------
<S>                                                                        <C>                   <C>
Tan Sri Quek Leng Chan...................................................     76,863,181(a)                 62.5

Liu Wan Min..............................................................      7,502,000                     6.1

Ho Nyuk Choy.............................................................         40,000                     * 

Joseph B. Hunter.........................................................         25,000                     * 

Michael J. Christopher...................................................          1,000                     * 
All current directors and executive officers as a group 
  (13 persons)......................................................... ..    84,430,181                    68.6 
</TABLE>

             HUME ORDINARY STOCK UNITS, PAR VALUE RM 1.00 PER UNIT

<TABLE>
<CAPTION>
NAME                                                                       NUMBER OF SHARES      PERCENT OUTSTANDING
- ----                                                                       ----------------      -------------------
<S>                                                                        <C>                   <C>
Tan Sri Quek Leng Chan...................................................     107,134,455(b)             43.2
All current directors and executive officers as a group
   (13 persons).........................................................      107,134,455                43.2
</TABLE>

*     Less than one percent (1%).
(a)   Includes 76,862,681 shares held by Hume, a company publicly traded on 
      the Kuala Lumpur Stock Exchange. Approximately 43.2% of the outstanding 
      stock of Hume is owned by Hong Leong (Hong Leong Group, Level 8, Wisma 
      Hong Leong, 18 Janlan Perak, 50450 Kuala Lumpur, Malaysia).  Tan Sri 
      Quek Leng Chan is the Executive Chairman of Hume and a controlling 
      shareholder of Hong Leong.
(b)   Includes 107,084,455 shares held by Hong Leong. 


                                      68
<PAGE>

ITEM 13.  CERTAIN  RELATIONSHIP AND RELATED TRANSACTIONS

    In January 1995, OYL loaned $10 million to the Company in exchange for 
which the Company issued a promissory note in the principal amount of $10 
million in favor of OYL. In March 1995, the promissory note was transferred 
to the Company as an additional capital contribution. 

    In connection with the acquisition of J & E Hall, which is now a 
wholly-owned subsidiary of the Company, OYL issued a standby letter of credit 
dated November 24, 1995 in the amount of L22.5 million.  Such standby letter 
of credit supports the J & E Hall L22.0 million revolving credit facility.  
No fees were paid to OYL in connection with such letter of credit. 

    In March 1995, the Company obtained letter of credit facilities totaling 
$25 million that are supported by letters of credit from OYL (including the 
$11.5 million letter of credit described below), which were fully utilized at 
July 1, 1995.  The commitments made under these new facilities expire in 
March 1996, but may be extended annually for successive one year periods with 
the consent of OYL and the banks providing the facilities.  No fees were paid 
to OYL in connection with the letter of credit facilities. 

    In March 1995, the Company transferred its Singapore HVAC business to 
McQuay Air Conditioning (Singapore) Pte. Ltd., a subsidiary of OYL.  Assets 
including motor vehicles, office equipment, furniture and fixtures, 
inventory, deposits and prepayments were transferred with the business.  The 
business was transferred for a consideration of approximately $323,000 which 
was equal to its net book value. 

    In connection with the OYL Acquisition, the Company issued an $11.5 
million promissory note to Mr. Snyder, Mr. Caolo and the following holders of 
contingent net equity participation interests in the Company: Mr. Bailey, Mr. 
Boehrs, James F. Brum, Dick W. Driggs, Norbert O. Grohmann, Bruce E. Hebert 
and Mr. Tambornino (each a "NEPI Holder") all of whom were officers of the 
Company prior to the OYL Acquisition.  Payment of the promissory note is 
secured by an $11.5 million irrevocable standby letter of credit.  The 
promissory note bears interest semi-annually at a rate of up to six percent 
and matures on May 2, 1999.  The principal amount of the promissory note is 
subject to offset for claims for indemnification on certain matters.  Any 
such offset would be allocated 88.6% to Mr. Snyder, 7.6% to Mr. Caolo and the 
balance among the NEPI Holders.  The principal amount of the promissory note 
becomes subject to offset claims only to the extent that indemnification 
claims, less recoveries from third parties ("Net Indemnification Claims"), 
exceed $5.8 million (the "Deductible Amount") in the aggregate.  To the 
extent that Net Indemnification Claims exceed the Deductible Amount and the 
principal amount of the promissory note, such claims are required to be paid 
by Mr. Snyder up to an additional $6.5 million in the aggregate.

    The Company has entered into trademark license and royalty agreements with 
O.Y.L. Manufacturing Company SDN BHD ("OMC") (the "OMC Agreement"), Shenzhen 
O.Y.L. Electrical Co. Ltd. ("Shenzhen") (the "Shenzhen Agreement") and P.T. 
O.Y.L. Sentra Manufacturing ("PT OYL").  Pursuant to such Agreements, the 
Company has granted OMC, Shenzhen and PT OYL, respectively, nonexclusive, 
nontransferable rights and licenses to use the trademark "McQuay" in 
connection with the sale and marketing of certain products exclusively 
through Shenzhen's, OMC's and PT OYL's respective international distribution 
networks.  In exchange for such grants, OMC, Shenzhen and PT OYL have each 
agreed to pay the Company earned royalty payments ranging from 2% to 5% of 
the accumulated net sales of such products. Since July 1995, the Company has 
been paid or is owed $228,000 pursuant to the OMC Agreement, $39,000 pursuant 
to the Shenzhen Agreement and $3,000 pursuant to the PT OYL agreement. Each 
of OMC, Shenzhen and PT OYL are subsidiaries of OYL.

    In August 1995, the Company entered into an agreement with McQuay-Wuhan 
Air Conditioning & Refrigeration Company Ltd. ("McQuay-Wuhan"), a joint 
venture of Wuhan-New World Refrigeration Industrial Company Limited and 
McQuay Asia (Hong Kong) Ltd., an OYL subsidiary, to license certain 
technology and trademarks for use in the Peoples Republic of China in 
exchange for a royalty of 2%-3% of net sales.  Pursuant to such agreement, 
royalties from the first two years of the contract will be accumulated and 
paid after the third year of the contract.  Such accumulated royalty payments 
will be made quarterly and the amount of such payments will be dependent upon 
McQuay-Wuhan's financial condition. 


                                      69
<PAGE>

    Hong Leong and its subsidiary companies, including OYL and the Company, 
have a policy of buying from related companies whenever feasible.  During 
fiscal year ended June 30, 1996 pursuant to this policy, the Company and 
various of its subsidiaries sold an aggregate of approximately $14 million of 
the Company's products to various OYL entities in the ordinary course of 
business.  These sales were made at what the Company considers to be normal 
distributor pricing levels.  The Company does not expect a change in this 
policy and plans to continue to buy from and sell to OYL and Hong Leong 
related entities in the future in the ordinary course of business on terms 
that are, in the aggregate, no less favorable to the Company than those that 
could be obtained in a transaction on an arm's length basis.


                                      70
<PAGE>


                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a)  FINANCIAL STATEMENTS

               1.   Financial Statements
                         Report of the Independent Auditors

                         Consolidated Balance Sheets-
                         at June 30, 1996 and July 1, 1995

                         Consolidated Statements of Operations-
                         Year ended June 30, 1996 the period from January 1,
                         1995 to July 1, 1995, the period from May 2, 1994 to
                         December 31, 1994, the period from January 2, 1994 to
                         May 1, 1994 and the year ended December 31, 1993

                         Consolidated Statements of Cash Flows-
                         Year ended June 30, 1996 the period from January 1,
                         1995 to July 1, 1995, the period from May 2, 1994 to
                         December 31, 1994, the period from January 2, 1994 to
                         May 1, 1994 and the year ended December 31, 1993

                         Consolidated Statements of Stockholder's Equity
                         (Deficit)-
                         Year ended June 30, 1996 the period from January 1,
                         1995 to July 1, 1995, the period from May 2, 1994 to
                         December 31, 1994, the period from January 2, 1994 to
                         May 1, 1994 and the year ended December 31, 1993


               2.  Financial Statement Schedules

               II.  Valuation and Qualifying Accounts and Reserves

                       All other schedules are omitted because they are not
                       applicable or the required information is shown in the
                       consolidated financial statements or notes thereto.

     (b)  EXHIBITS


          3.1          Articles of Incorporation(1)
          3.2          By-Laws(1)
          4.1          Indenture dated as of February 14, 1996 with IBJ Schroder
                       Bank and Trust Company(2)
          4.2          Form of Note (included in Exhibit 4.1)
          10.1         Employment Agreement dated May 2, 1994 with Joseph B.
                       Hunter(1)
          10.2         Stock Opinion Agreement dated May 2, 1994 with Joseph B.
                       Hunter(1)
          10.3         Executive Employment and Compensation Agreement dated
                       January 1, 1991 with Barton L. Bailey(1)
          10.4         NEPI Modification Agreement dated May 2, 1994 with Barton
                       L. Bailey(1)
          10.5         NEPI Relinquishment and Release Agreement dated May 2,
                       1994 with Barton L. Bailey(1)
          10.6         NEPI Indemnification Modification Agreement dated May 2,
                       1994 with Barton L. Bailey(1)
          10.7         Senior Executive Severance Agreement dated April 26, 1994
                       with Barton L. Bailey(1)
          10.8         Executive Salary Continuation Agreement Dated July
                       25,1990 with Barton L. Bailey(1)
          10.9         Executive Employment and Compensation Agreement dated
                       January 1, 1991 with Gerald L. Boehrs(1)


                                       71
<PAGE>


          10.10        NEPI Modification Agreement dated May 2,1994 with
                       Gerald I. Boehrs(1)
          10.11        NEPI Relinquishment and Release Agreement dated May 2,
                       1994 with Gerald L. Boehrs(1)
          10.12        NEPI Indemnification Modification Agreement dated May 2,
                       1994 with Gerald L. Boehrs(1)
          10.13        Senior Executive Severance Agreement dated April 26, 1994
                       with Gerald L. Boehrs(1)
          10.14        Executive Salary Continuation Agreement dated July 25,
                       1990 with Gerald L. Boehrs(1)
          10.15        Executive Employment and Compensation Agreement dated
                       January 1, 1991 with Charles J. Tambornino(1)
          10.16        NEPI Modification Agreement dated May 2, 1994 with
                       Charles J. Tambornino(1)
          10.17        NEPI Relinquishment and Release Agreement dated May 2,
                       1994 with Charles J. Tambornino(1)
          10.18        NEPI Indemnification Modification Agreement dated May 2,
                       1994 with Charles J. Tambornino(1)
          10.19        Executive Salary Continuation Agreement dated
                       July 25,1990 with Charles J. Tambornino(1)
          10.20        NEPI Irrevocable Trust Agreement(1)
          10.21        Paying Agent Agreement dated May 2, 1994 with OYL,
                       Richard W. Snyder and certain other parties specified
                       therein(1)
          10.22        $11,500,000 Note dated May 2, 1994 to Bank One, Texas,
                       N.A.(1)
          10.23        $13,500,000 Reimbursement Agreement dated March 22, 1995
                       with the Bank of Nova Scotia(1)
          10.24        L22,000,000 Line of Credit Agreement dated November 30,
                       1995 with Bank of America(1)
          10.25        $11,500,000 Amended Line of Credit Agreement dated
                       April 5, 1995 with Citibank N.A.(1)
          10.26        SnyderGeneral Stock Purchase Agreement dated March 31,
                       1994 with OYL, Richard W. Snyder and certain other
                       parties listed therein(1)
          10.27        SnyderGeneral Tax Indemnification Agreement dated
                       May 2,1994 with Richard W. Snyder and certain other
                       parties listed therein(1)
          10.28        Final Form of J&E Hall Stock Purchase Agreement dated
                                           , 1995 with APV plc(1)
          10.29        Trademark License and Royalty Agreement dated
                       December 27, 1995 with P.T. O.Y.L. Sentra
                       Manufacturing(1)
          10.30        Trademark License and Royalty Agreement dated
                       December 27, 1995 with Shenzhan O.Y.L. Electrical Company
                       Ltd.(1)
          10.31        Trademark License and Royalty Agreement dated
                       December 27, 1995 with O.Y.L. Manufacturing Company SDN
                       BHD(1)
          10.32        Technology Licensing Agreement dated August 8, 1995 with
                       McQuay-Wuhan Air Conditioning & Refrigeration Company
                       Ltd.(1)
          10.33        Asset Transfer Agreement dated May 29, 1995 by and among
                       AAF Asia Pte., Ltd. and McQuay Air Conditioning
                       (Singapore) Pte. Ltd.(1)
          10.34        Supply and Procurement Agreement dated May 2, 1994 with
                       EnergyLine Systems, Inc.(1)
          10.35        Credit Agreement dated July 21, 1995 with the Bank of
                       Nova Scotia, Bank Bumiputra Malaysia Berhad, New York
                       Branch and certain financial institutions listed
                       therein(1)
          10.36        First Amendment to Credit Agreement dated April 14, 1995
                       with the Bank of Nova Scotia, Bank Bumiputra Malaysia
                       Berhad, New York Branch and certain financial
                       institutions listed therein(1)
          10.37        Second Amendment to Credit Agreement dated November 28,
                       1995 with the Bank of Nova Scotia, Bank Bumiputra
                       Malaysia Berhad, New York Branch and certain financial
                       institutions listed therein(1)
          10.38        Third Amendment to Credit Agreement dated February 7,
                       1996 with The Bank of Nova Scotia, Bank Bumiputra
                       Malaysia Berhad, New York Branch and certain


                                       72
<PAGE>

                       financial institutions listed therein(2)

          10.39        Receivables Purchase Agreement dated February 14, 1996
                       with AAF-McQuay Funding Corporation(2)
          10.40        $80,000,000 Trade Receivables Purchase and Sale Agreement
                       dated as of February 14, 1996 with AAF-McQuay Funding
                       Corporation, Citibank, N.A., Citicorp North America, Inc.
                       and certain other parties listed therein(2)
          10.41        $80,000,000 Trade Receivables Purchase and Sale Agreement
                       dated as of February 14, 1996 with AAF-McQuay Funding
                       Corporation, Citibank, N.A., Citicorp North America, Inc.
                       and Corporate Receivables Corporation(2)
          10.42        Separation of Employment Agreement, General Release,
                       Consulting Agreement and Non-Competition Agreement dated
                       as of  June 21, 1996 with Charles J. Tambornino(3)
            21         Subsidiaries(1)
            24         Power of Attorney(3)
            27         Financial Data Schedule(3)


- --------------------------------
(1) Incorporated by reference to Pre-Effective Amendment Number 1 to the
Company's Registration Statement (File No. 33-80701) on Form S-1 as filed with
the Securities and Exchange Commission (the "Commission") on January 26, 1996.

(2) Incorporated by reference to the Company's Current Report on Form 8-K as
filed with the Commission on April 26, 1996.

(3)  Filed herewith.

     (c)  REPORTS ON FORM 8-K.

                       The Company filed a Current Report on Form 8-K on April
                       24, 1996 in order to file executed copies of Exhibits
                       10.38, 10.39, 10.40 and 10.41 as listed above.


                                       73
<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized, in the City of Baltimore, State of
Maryland, on September 16, 1996.

                                        AAF-MCQUAY INC.



                                        By: /s/ Joseph B. Hunter              .
                                            -----------------------------------
                                            Joseph B. Hunter
                                            President and Chief Executive
                                            Officer


     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates indicated.


/s/ Joseph B. Hunter              .          September 16, 1996
- -----------------------------------
Joseph B. Hunter
Principal Executive Officer


/s/ Michael J. Christopher        .          September 16, 1996
- -----------------------------------
Michael J. Christopher
Principal Financial and
Accounting Officer


The Board of Directors:

          Joseph B. Hunter                   Michael J. Christopher
          Liu Wan Min                        Quek Leng Chan
          Ho Nyuk Choy                       Roger Tan Kim Hock
          Gerald L. Boehrs


By: /s/ Joseph B. Hunter          .          September 16, 1996
   -------------------------------
        Joseph B. Hunter
        Attorney-in-Fact

     SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO
SECTION 15(d) OF THE SECURITIES EXCHANGE ACT 0F 1934 BY REGISTRANTS WHICH HAVE
NOT REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT.

     No annual report or proxy materials have been sent to security-holders
during the period covered by this report.


                                       74


<PAGE>


                               Exhibit Index

Number            Description
- ------            -----------

10.42             Separation of Employment Agreement, General 
                  Release, Consulting Agreement and Non-Competition
                  Agreement dated as of June 21, 1996 with Charles 
                  Tambornino..............................................

24                Power of Attorney.......................................

27                Financial Data Schedule.................................



<PAGE>


                    SEPARATION OF EMPLOYMENT AGREEMENT,
                   GENERAL RELEASE, CONSULTING AGREEMENT
                       AND NON-COMPETITION AGREEMENT


     This Separation of Employment Agreement, General Release, Consulting 
Agreement and Non-Competition Agreement (herein "Agreement") is hereby 
entered into as of this 21th day of June 1996 between AAF-McQuay Inc., its 
parents, subsidiaries, affiliates, divisions, predecessors, purchasers, 
assigns, representatives and successors (hereinafter collectively referred 
to as "the Company") and Charles J. Tambornino (hereinafter "Mr. 
Tambornino"), who are collectively referred to herein as the "Parties."

     WHEREAS, the Parties now desire and agree to forever sever their 
employment relationship and to fully and finally resolve any and all 
existing or potential issues, claims, causes of action, grievances and 
disputes that do, or could relate thereto or arise out of that relationship 
or severance thereof, without any admission of liability or finding or 
admission that any of Mr. Tambornino's rights, under any statute, claim or 
otherwise, were in any way violated.  In consideration of the mutual 
promises contained herein, and other good and valuable consideration as 
hereinafter recited, the receipt and adequacy of which is hereby 
acknowledged, the Parties, intending to be legally bound, agree as follows:

  1. SEPARATION AND SEVERANCE.

  a. The Company and Mr. Tambornino agree that Mr. Tambornino's employment 
with the Company will terminate effective May 15, 1996.  The Company agrees 
that it will pay Mr. Tambornino $256,000.00 as severance pay, in twelve 
monthly payments of $21,333.33, less all lawful deductions for FICA, 
Medicare, and Federal, State and local taxes, the adequacy of which is 
hereby acknowledged, commencing on June 15, 1996 and on the 15th day of 
each consecutive month thereafter until May 15, 1997.  This Agreement 
terminates and supersedes the terms of the "Senior Executive Severance 
Agreement" executed by Mr. Tambornino and the Company on April 26, 1994 
including, but not limited to, the provision in Paragraph 1(a)(i) of that 
Agreement requiring Mr. Tambornino to seek comparable employment 
opportunities over the twelve month period after his termination of 
employment from the Company.  The Company agrees that in the event of the 
death of Mr. Tambornino all remaining payments under this paragraph will be 
paid to his beneficiaries. The Company's obligation to pay these amounts is 
absolute and unconditional and shall not be affected by any circumstances, 
including, any set-off, counterclaim, recoupment, defense or other right 
that the Company may have against him or anyone else.


<PAGE>

  b. The Company agrees to provide Mr. Tambornino his current level of 
health care benefits, group life insurance and long term disability until 
May 31, 1997 under the terms and conditions that applied to Mr. Tambornino 
immediately prior to his separation of employment from the Company.  
Mr. Tambornino recognizes and agrees that for purposes of the continuation 
coverage requirements of group health plans under the Consolidated Omnibus 
Budget Reconciliation Act of 1985 ("COBRA"), as amended, and the group 
health provisions of any state law, a "qualifying event" and "applicable 
change in status" occurs on May 15, 1997.  The Company further agrees to 
provide Mr. Tambornino with continuation coverage under its group health 
plan at Mr. Tambornino's expense until May 1, 1998, at which time he will 
commence participation in the Company's Retiree Medical Group Benefits 
Plan.  The benefits under the Company's Retiree Medical Group Benefits Plan 
will be offered to Mr. Tambornino on the same basis as is offered to other 
retirees.

  c. On the 30th day after he signs this Agreement, the Company will pay 
Mr. Tambornino a lump sum in the amount of $15,000 to compensate him for 
the cost of outplacement, career counseling and other services incurred in 
connection with the transition necessitated by his separation from the 
Company.

  d. The Company agrees to transfer to Mr. Tambornino title (free and clear 
of any encumbrances) to the 1993 Ford Explorer currently in his possession. 
Said title will be transferred to him no later than the 10th day after he 
signs this Agreement.

  e. Mr. Tambornino will be paid a pro rata portion of any bonus under 
AAF-McQuay Inc.  FY 1996 Executive Incentive Compensation Plan, which 
otherwise would have been paid to him had he remained employed by the 
Company until June 30, 1996.  Said bonus payment will be paid to him by 
September 30, 1996.

  f. The Company further agrees to retain Mr. Tambornino as a consultant as 
specified in Paragraph 2 herein.

  g. It is expressly understood that all benefits due Mr. Tambornino under 
the terms of the Executive Salary Continuation Agreement are fully vested 
and nonforfeitable; that for the purposes of that Agreement, he will be 
treated as though he had remained in the employ of the Company through an 
Early Retirement date of January 1, 2000; and that he or his beneficiaries 
will be paid the sum of $50,000 per year commencing on January 1, 2000 and 
continuing for such periods as are provided under the terms of that 
Agreement.

  h. Mr. Tambornino agrees that portions of the above-described 
consideration and payments from the Company are over and above that to 
which he is otherwise entitled and constitutes good and valid consideration.

  2. CONSULTING RELATIONSHIP.

                                     2

<PAGE>

  a. Effective May 15, 1996, the Company shall retain and Mr. Tambornino 
shall provide the Company with consulting services (herein "Consulting 
Services" or "Consulting Relationship"), the nature of which may be 
modified in writing from time to time by the Parties, in connection with 
the Company's business which shall include, but not be limited to, 
distribution, manufacturing, engineering and service, and joint venture 
assignments, as requested and directed by the Company's Chief Executive 
officer.

  b. Mr. Tambornino agrees to devote twenty hours a week performing 
Consulting Services for the Company.

  c. This Agreement as it pertains to the provision of Consulting Services 
will remain in effect from May 15, 1996 until December 31, 1999 unless 
earlier terminated as set forth herein.

  d. In consideration of the performance of the Consulting Services, the 
Company shall pay Mr. Tambornino the sum of One Hundred Thirty Eight 
Thousand Dollars ($138,000.00) per year, payable in equal monthly 
installments in the amount of Eleven Thousand Five Hundred Dollars 
($11,500.00), payable on the 15th day of each month commencing June 15, 
1996, and continuing each month thereafter until December 15, 1999, plus a 
pro rata payment for the period between December 15, 1999 and December 31, 
1999 payable on December 31, 1999.  In the event that Mr. Tambornino is 
requested by the Company to devote more than twenty hours a week performing 
Consulting Services for the Company, and if he agrees to perform such 
additional services, he shall be paid at a rate of $150 per hour for each 
additional hour worked.

  e. The Company or Mr. Tambornino may terminate the Consulting 
Relationship with or without cause on 30 days written notice to the other.  
In the event of a termination of Consulting Relationship, whether by the 
Company or Mr. Tambornino, the obligations of the Company pursuant to 
Paragraph 1 and the obligations of Mr. Tambornino and the Company pursuant 
to Paragraphs 3 through 19 shall continue.

  Upon any termination of the Consulting Relationship, the payments 
described in Paragraph 2(d) shall cease, effective as of the effective date 
of termination.  However, in recognition of Mr. Tambornino's past 
contributions to the Company and his agreement to provide Consulting 
Services:

  (i) If the Company terminates the Consulting Relationship for cause 
prior to December 31, 1999, it shall have no further obligations to make 
any payments to Mr. Tambornino under paragraph 2 of this Agreement.  Under 
this Agreement, termination for cause shall be limited to:  (a) recurring 
gross misconduct or recurring, gross willful disregard for duty in the 
performance of the Consulting Relationship which is materially harmful to 
the Company's business, financial condition, prospects or reputation; (b) 
acts of moral turpitude, dishonesty or fraud by Mr. Tambornino which

                                     3

<PAGE>

is materially harmful to the Company's business, financial condition, 
prospects or reputation; or (c) the commission of an act or omission which 
would constitute a felony or high misdemeanor which could materially and 
adversely affect the Company's business, financial condition, prospects or 
reputation.

  (ii)  If the Company terminates the Consulting Relationship without 
cause, cause being limited to the circumstances described in Paragraph 
2(e)(i), prior to December 31, 1999, the Company shall pay Mr. Tambornino 
the sum of One Hundred Thousand Dollars ($100,000.00) per year, in monthly 
installments of $8,333.33, payable on the 15th day of each month commencing 
as of the effective date of the termination of the Consulting Relationship 
and continuing on the 15th day of each month thereafter until 
December 15, 1999, plus a pro rata payment for the period between December 
15, 1999 and December 31, 1999, payable on December 31, 1999.  If Mr. 
Tambornino dies or becomes disabled after any such termination by the 
Company but before January 1, 2000, the payments under this Paragraph 
2(e)(i) shall continue and be paid to Mr. Tambornino or his beneficiaries.  
For the purposes of this Agreement "disabled" shall mean a period in excess 
of three consecutive months during which Mr. Tambornino is unable to 
perform substantially all of his duties under this Agreement.

  (iii) If Mr. Tambornino terminates the Consulting Relationship prior to 
December 31, 1999 or dies or becomes disabled prior to January 1, 2000 and 
prior to any termination of the Consulting Relationship by the Company, the 
Company shall pay Mr. Tambornino or his beneficiaries, the sum of Fifty 
Thousand Dollars per year, in monthly installments of $4,166.66, payable on 
the 15th day of each month commencing as of the effective date of the 
termination of the Consulting Relationship or the date of such death or 
disability and continuing on the 15th day of each month thereafter until 
December 15, 1999, plus a pro rata payment for the period between December 
15, 1999 and December 31, 1999, payable on December 31, 1999.

  f. Mr. Tambornino has the right to control and direct the means, manner 
and method by which the Consulting Services are performed.  Mr. Tambornino 
shall furnish all equipment and materials used to perform the Consulting 
Services.  Mr. Tambornino shall pay all ordinary and necessary expenses 
arising from his performance of the Consulting Services.  The Company will, 
however, reimburse Mr. Tambornino for ordinary and customary business 
expenses, including travel and communication costs (e.g. phone, fax, 
computer, printer and typing) and other materials and equipment costs 
incurred by him in connection with the provision of Consulting Services.  
Mr. Tambornino will provide the Company with detailed documentation 
regarding such expenses, including receipts, itineraries, reasons for the 
expenses and such other documentation as the Company may reasonably 
require.  Except as provided in Paragraph 1b, the Company shall not provide 
insurance coverage of any kind for Mr. Tambornino.

  g. The Parties agree and acknowledge that Mr. Tambornino is an 
independent contractor.  Mr. Tambornino does not have any authority to 
enter into agreements or

                                     4

<PAGE>

contracts on behalf of the Company, and shall not represent that he possesses 
any such authority.

  h. Mr. Tambornino is not, nor shall be deemed to be for any purpose, an 
employee of the Company.  The Company shall not be responsible to Mr. 
Tambornino, or to any governmental authority, for any payroll-related taxes 
related to the performance of the Consulting Services.  It is understood 
that the Company shall not withhold from Mr. Tambornino's compensation any 
amount that would normally be withheld from an employee's pay and Mr. 
Tambornino agrees to pay all federal, state and local taxes incurred and 
chargeable to him in the rendering of the Consulting Services.  
Mr. Tambornino further agrees to file all required forms and make all tax 
payments appropriate and necessary to Mr. Tambornino's tax status as an 
independent contractor and shall not claim any other status.

  i. The Company shall have the right to evaluate the performance of 
Mr. Tambornino's Consulting Services.  The Company shall have the right to 
request status meetings, reports, teleconferences, or conferences with Mr. 
Tambornino as a part of his Consulting Services in order to review the 
status of Mr. Tambornino's performance of the Consulting Services.

  j. During the course of his provision of Consulting Services, 
Mr. Tambornino may work on and become part of the development of technical 
or other systems for the Company.  Mr. Tambornino agrees that such systems 
and information developed by him in connection with such systems shall be, 
and will remain, the sole and absolute property of the Company.

  k. Nothing in this Agreement will preclude Mr. Tambornino from engaging 
in other business activities so long as such other activities do not 
violate the terms of this Agreement.

  3. CONFIDENTIALITY AND NON-COMPETITION.

  a. As used herein "Customer" means all persons, firms or entities that 
have either sought or purchased the Company's goods or services, have 
contacted the Company for the purpose of seeking or purchasing the Company's 
goods or services, or have been contacted by the Company for the purpose of 
selling its goods and services during Employee's employment, and all persons, 
firms, or entities subject to the control of those persons, firms, or 
entities.  The Customers covered by this Agreement shall include any Customer 
of the Company at any time during Mr. Tambornino's employment.

  b. As used herein "Confidential Information" means all information which 
became known to Mr. Tambornino as a consequence of his employment by the 
Company and includes, but is not limited to, information about the Company's 
Customers, methods of operation, prospective and executed contracts, trade 
secrets, business contracts,

                                     5

<PAGE>

customer lists, and all technological, business, financial, accounting, 
statistical and personnel information regarding the Company.  The Parties 
further agree and stipulate that this Confidential Information was developed 
by the Company at considerable expense, that this information is vital to the 
Company's success and is the sole property of the Company.  Notwithstanding 
the foregoing, Confidential Information does not include information which is 
in the public domain or becomes a part of the public domain without any 
breach by Mr. Tambornino of any of his duties to the Company.

  c. Mr. Tambornino recognizes and acknowledges that during his employment 
by the Company and provision of Consulting Services to the Company, 
Mr. Tambornino had access to, worked with and became familiar with the 
Company's Confidential Information, that he established close relationships 
with the Company's Customers, and co-workers, and that the success of the 
Company's business depended in large part on Mr. Tambornino's personal 
conduct in contacting and establishing relationships with Customers and 
co-workers.

  d. Mr. Tambornino recognizes and acknowledges the value to him of the 
extensive training that the Company provided to him, the enhancement of his 
professional experience and credentials resulting from such training, and the 
instructive professional associations and supervision that he received by 
virtue of his employment with the Company.

  e. Mr. Tambornino recognizes and acknowledges that the Company is engaged 
in a highly competitive enterprise, so that any unauthorized disclosure or 
unauthorized use by Mr. Tambornino of the Confidential Information protected 
under this Agreement, whether during his Consulting Relationship with the 
Company or after its termination, would cause immediate, substantial and 
irreparable injury to the business and goodwill of the Company.

  f. Mr. Tambornino agrees that upon the termination of the Consulting 
Relationship with the Company, whether voluntary or involuntary or with or 
without cause, he will surrender to the Company every item and every document 
in his possession that is the Company's property or that contains 
Confidential Information, in whatever form.  All of these materials are the 
sole and absolute property of the Company.

  g. Mr. Tambornino agrees that until December 31, 1999, he will not, on his 
own behalf or as a partner, officer, director, employee, agent, or consultant 
of any other person or entity, directly or indirectly, disclose the Company's 
Confidential Information to any person or entity other than agents of the 
Company, and he will not use or aid others in obtaining or using any such 
Confidential Information without the express written permission of the 
President or Chief Executive Officer of the Company.

  h. Mr. Tambornino agrees that until December 31, 1999, except as provided 
below, and except as required to provide Consulting Services for the Company, 
he will not, on his own behalf or as a partner, officer, director, employee, 
agent, or consultant of any

                                     6


<PAGE>

other person or entity, directly or indirectly, engage or attempt to engage 
in the business of providing goods or services the same as or similar to the 
goods or services of the McQuay International Division of the Company, 
anywhere in the world.  The Parties agree that the McQuay International 
Division of the Company engages in the worldwide manufacture, sale, service, 
marketing and distribution of commercial and industrial air conditioning, 
heating and ventilation equipment, products, systems and processes.  The 
Parties agree that the entities which engage in the business of providing 
goods or services the same as or similar to the goods or services of the 
Company include, but are not limited to, York International, American 
Standard (Trane), United Technologies (Carrier), and Nortek, Inc. Nothing in 
this Agreement, however, will preclude Mr. Tambornino from engaging in an 
independent business within a defined territory which markets and/or 
distributes the Company's goods or services or goods or services similar to 
those of the Company so long as such business does not distribute the goods 
or services of York International, Trane, Carrier or Nortek. Further, nothing 
in this Agreement will prohibit Mr. Tambornino from owning not more than 5% 
of securities of a corporation that are listed on a national securities 
exchange or quoted on the National Association of Securities Dealers 
Automated Quotation System.

  i. Mr. Tambornino agrees that until December 31, 1999, he will not, on his 
own behalf or as a partner, officer, director, employee, agent, or consultant 
of any other person or entity, directly or indirectly, solicit or induce (or 
attempt to solicit or induce) any of the Company's Customers not to conduct 
business with the Company, or to stop conducting business with the Company, 
or to conduct business with or contract with any other person or entity.  
Nothing in this paragraph, however, will preclude Mr. Tambornino from 
soliciting the Company's Customers to conduct business with any independent 
business with which he becomes affiliated which markets and/or distributes 
the Company's goods or services or other goods or services so long as such 
business does not distribute the goods or services of York International, 
Trane, Carrier or Nortek.

 j. Mr. Tambornino agrees that until December 31, 1999, he will not, on his 
own behalf or as a partner, officer, director, employee, agent, or consultant 
of any other person or entity, directly or indirectly, solicit or induce (or 
attempt to solicit or induce) any employee of the Company to leave their 
employment with the Company or consider employment with any other person or 
entity.

 k. The Parties agree that any breach by Mr. Tambornino of any of the 
non-disclosure or non-compete provisions contained in Paragraph 3 of this 
Agreement will cause the Company immediate, material and irreparable injury 
and damage, and there is no adequate remedy at law for such breach.  
Accordingly, in the event of a breach of any of the provisions of Paragraph 3 
of this Agreement by Mr. Tambornino, in addition to any other remedies it may 
have at law or in equity, the Company shall be entitled immediately to seek 
enforcement of this Agreement in a court of competent jurisdiction by means 
of a decree of specific performance, an injunction and any other form of 
equitable relief.  If any such action is brought, the prevailing party shall 
be entitled to recover from the other the costs and attorneys' fees it 
incurs.  This provision is not a 

                                       7

<PAGE>

waiver of any other rights which the Company may have under this Agreement, 
including the right to receive money damages.

 l. Mr. Tambornino recognizes and acknowledges that his experience, skills, 
education and training are transferable and can be employed in other fields 
of endeavor, and that consequently, and in light of the consideration being 
provided to him under this Agreement, the terms of this Agreement will not 
unreasonably impair Mr. Tambornino's ability to engage in business or 
employment activities after the termination of his employment or consulting 
relationship with the Company.

 4. RELEASE.

 a. Mr. Tambornino and the Company agree that, except as provided below, in 
consideration of the payments and consideration described herein, they will, 
and hereby do, forever and irrevocably release and discharge the other (and, 
in the case of the Company, its officers, directors, employees, agents, 
affiliates, parents, subsidiaries, divisions, predecessors, purchasers, 
assigns, representatives, successors, successors in interest, and customers) 
from any and all grievances, claims, demands, debts, defenses, actions or 
causes of action, obligations, contracts, promises, damages, judgments, 
expenses, and liabilities, known or unknown, whatsoever which he now has, has 
had, or may have, whether the same be at law, in equity, or mixed, in any way 
arising from or relating to any act, occurrence, or transaction before the 
date of this Agreement, including without limitation his separation of 
employment.  This is a General Release.  Mr. Tambornino expressly 
acknowledges that this General Release includes, but is not limited to, Mr. 
Tambornino's intent to release the Company from any claim relating to this 
employment at the Company, including, but not limited to, tort and contract 
claims, arbitration claims, statutory claims, claims under any state or 
federal wage and hour law or wage collection law, and claims of age, race, 
color, sex, religion, handicap, disability, national origin, ancestry, 
citizenship, marital status, retaliation, or any other claim of employment 
discrimination under the Age Discrimination In Employment Act (29 U.S.C. 
Sections 626 ET SEQ.), Title VII of the Civil Rights Acts of 1964 and 1991 as 
amended (42 U.S.C. Sections 2000e ET SEQ.), the Employee Retirement Income 
Security Act (29 U.S.C. Sections 1001 ET SEQ.), the Consolidated Omnibus 
Budget Reconciliation Act of 1985 (29 U.S.C. Sections 1161 ET SEQ.), the 
Americans With Disabilities Act (42 U.S.C. Sections 12101 ET SEQ.), the 
Rehabilitation Act of 1973 (29 U.S.C. Sections 701 ET SEQ.), the Family and 
Medical Leave Act (29 U.S.C. Sections 2601 ET SEQ.), the Fair Labor Standards 
Act (29 U.S.C. Sections 201 ET SEQ.), the Annotated Code of Maryland, and any 
other law of any State or local government prohibiting employment 
discrimination.  Nothing contained in this paragraph, however, shall limit 
Mr. Tambornino's right to enforce his rights under the AAF-McQuay, Inc. 
Retirement Savings Plan ("401k Plan"), the Executive Salary Continuation 
Agreement, the Company's Retiree Medical Group Benefits Plan, NEPI 
Relinquishment and Release Agreement, NEPI Modification Agreement and NEPI 
Indemnification Modification Agreement or to assert any rights he may have 
against the Company in the event a claim is made against him by another 
person or entity resulting 

                                       8

<PAGE>

from acts within the scope of his employment, officership or directorship 
with the Company, including any right to contribution or indemnification.

 b. Mr. Tambornino and the Company agree not to sue each other or to join 
in any lawsuit against the Company, or any other person or entity specified 
in Paragraph 4a, concerning any matter released in Paragraph 4a.  Mr. 
Tambornino and the Company further agree and covenant not to make, file, 
assist or encourage others in making or filing any lawsuits, complaints, or 
other proceedings, including but not limited to any suits in the local or 
state courts, the United States Federal District Courts or any other court, 
against each other or any other person or entity specified in Paragraph 4a, 
concerning any matter released in Paragraph 4a.  As to any such lawsuits, 
complaints, or other proceedings which have already been made or filed by or 
on behalf of Mr. Tambornino or the Company, Mr. Tambornino and the Company 
agree to withdraw or dismiss with prejudice immediately all such lawsuits or 
proceedings.

 5. NO PREVAILING PARTY.  Mr. Tambornino and the Company agree that neither 
this Agreement nor the negotiations in pursuance thereof shall be construed 
or interpreted to render Mr. Tambornino or the Company a prevailing party for 
any reason, including but not limited to an award of attorney's fees or costs 
under any statute or otherwise.

 6. CONFIDENTIALITY.  Mr. Tambornino agrees not to disclose the monetary 
terms of this Agreement and the negotiations in pursuance thereof, except to 
his lawyers, tax, financial and business advisors, spouse, and as required by 
regulatory authorities, by law or valid legal process or as needed to enforce 
the terms of this Agreement.  Nothing herein shall prevent Mr. Tambornino 
from disclosing the non-monetary terms of the Agreement, including his 
Consulting Relationship and the terms of his non-competitive agreement with 
the Company.  Mr. Tambornino further agrees that a violation of the terms of 
this paragraph entitles the Company to obtain injunctive, monetary or other 
relief permitted by law.

 7. NON-ASSIGNMENT.  Mr. Tambornino represents that he has not heretofore 
assigned or transferred, or purported to assign or transfer, to any person or 
entity, any claim against the Company or portion thereof or interest therein.

 8. BINDING.  The Parties further agree that this Agreement shall be 
binding upon and inure to the benefit of the assigns, personal 
representatives, heirs, executors, and administrators of Mr. Tambornino and 
the assigns, personal representatives, heirs, executors, administrators, 
affiliates, successors, predecessors, subsidiaries, divisions, officers, 
purchasers, agents, representatives, directors and employees of the Company.

 9. GOVERNING LAW.  This Agreement and the rights and obligations hereunder 
shall be governed by, and construed in accordance with, the laws of the State 
of Maryland regardless of any principles of conflicts of laws or choice of 
laws of any jurisdiction.  The state courts of the State of Maryland and, if 
the jurisdictional prerequisites exist at the time, the United States 
District Court for the District of Maryland, shall have sole 

                                        9

<PAGE>

and exclusive jurisdiction to hear and determine any dispute or controversy 
arising under or concerning this Agreement.

 10. NON-WAIVER.  The failure of a party to enforce any term of this 
Agreement shall not constitute a waiver of any rights or deprive that party 
of the right to insist thereafter upon strict adherence to that or any other 
term of this Agreement, nor shall a waiver of any breach of this Agreement 
constitute a waiver of any preceding or succeeding breach.  No waiver of a 
right under any provision of this Agreement shall be binding on a party 
unless made in writing and, in the case of the Company, signed by the 
President or Chief Executive Officer of the Company.

 11. ENFORCEABILITY, SEVERABILITY.  It is the intention of the Parties 
that this Agreement shall be enforceable to the fullest extent allowed by 
law.  In the event that a court holds any provision of this Agreement to be 
unenforceable, the Parties agree that, if allowed by law, that provision 
shall be deemed amended to the degree necessary to render it enforceable 
without affecting the rest of this Agreement.  The Parties agree that the 
invalidity or unenforceability of any provision of this Agreement shall not 
affect or limit the validity and enforceability of the other provisions 
hereof.  The language of all parts of this Agreement shall in all cases be 
construed as a whole, according to its fair meaning.

 12. ALL PAYMENTS IMMEDIATELY DUE IN CERTAIN CASES.  If all or 
substantially all of the assets of the Company or of the McQuay International 
Division of the Company are sold or if there is a change in control of the 
Company, all payments due to Mr. Tambornino under this Agreement shall be 
immediately due and payable.  For the purposes of this Agreement, a "change 
in control" means a change in the beneficial ownership of more than 50% of 
the stock of the Company in any consecutive 12 month period.  The Company 
shall give written notice to Mr. Tambornino at least 10 days prior to the 
closing on any such sale or upon any change in control.

 These provisions are not a waiver of any other rights which Mr. Tambornino 
may have under this Agreement.

 In the event of any acceleration of payments under this Agreement, the 
full amount due and payable set out in this Agreement shall be discounted to 
present value by a factor of seven percent (7%) per year.

 13. WHOLE AGREEMENT.  Except as provided below, this Agreement 
supersedes all prior Agreements between the Parties concerning the subject 
matter hereof and constitutes the entire agreement between the Parties with 
respect to the subject matter hereof and all previous discussions, promises, 
representations, and understandings relating to the topics herein discussed 
are hereby merged into this Agreement.  This Agreement may be modified only 
by a written instrument signed by Mr. Tambornino and the President or Chief 
Executive Officer of the Company.  No person has any authority to make any 
representation or promise on behalf of any of the Parties not set 

                                        10

<PAGE>

forth herein, and this Agreement has not been executed in reliance upon any 
representation or promise except those executed herein.  The following 
Agreements are exempted from this paragraph: The Executive Salary 
Continuation Agreement, NEPI Relinquishment and Release Agreement, NEPI 
Modification Agreement, NEPI Indemnification Modification Agreement, 
AAF-McQuay, Inc. Retirement Savings Plan ("401K Plan") and the Company's 
Retiree Medical Group Benefits Plan.

 14. NO ADMISSION.  Mr. Tambornino and the Company agree that nothing in 
this Agreement is to be construed as an admission of any wrongdoing or 
liability on the part of either party under any statute or otherwise, but 
that on the contrary, any such wrongdoing or liability is expressly denied by 
the parties.

 15. VOLUNTARY AGREEMENT.  Mr. Tambornino represents that he has read 
this Agreement, that he understands all of its terms, that he had the 
opportunity to discuss the terms of this Agreement with an attorney of his 
choice, that in executing this Agreement he does not rely and has not relied 
upon any representation or statements made by any of the Company's agents, 
representatives, or attorneys with regard to the subject matter, basis, or 
effect of the Agreement, and that he enters into this Agreement voluntarily, 
of his own free will and with knowledge of its meaning and effect.

 16. CONSIDERATION.  Mr. Tambornino understands that he has twenty-two 
days from the date of his receipt of this Agreement, which was May 15, 1996, 
to consider his decision to sign it.  By signing this Agreement, Mr. 
Tambornino expressly acknowledges that his decision to sign this Agreement 
was of his own free will.

 17. REVOCATION.  Mr. Tambornino acknowledges that he may revoke this 
Agreement for up to and including eight (8) days after the execution of this 
Agreement, and that the Agreement shall not become effective until the 
expiration of eight (8) days from the date of the execution of the Agreement.

 18. NOTICES.

 Any notice, request, instruction or other document to be given hereunder 
to any party shall be in writing delivered personally or sent by registered 
or certified mail, as follows:

 If to Mr. Tambornino:

  Mr. Charles Tambornino
  500 Waycliffe Dr. N.
  Wayzata, MN 55391

 If to Company:

  Chief Executive Officer

                                        11

<PAGE>

  AAF-McQuay, Inc.
  Legg Mason Tower, Suite 2800
  111 South Calvert Street
  Baltimore, Maryland 21202


 19. ATTORNEY.  THE COMPANY HEREBY ADVISES MR. TAMBORNINO TO CONSULT WITH AN 
ATTORNEY PRIOR TO EXECUTING THIS AGREEMENT.

 IN WITNESS WHEREOF, the Parties have hereunto executed this Agreement, as of 
this 21th day of June 1996.

/s/ CHARLES J. TAMBORNINO        /S/ JOSEPH B. HUNTER
- -------------------------        --------------------
Charles J. Tambornino            Joseph B. Hunter
                                 President and Chief Executive
                                 Officer, AAF-McQuay, Inc.




                                        12




<PAGE>



                                                             EXHIBIT 24

                              AAF-MCQUAY INC.
                             POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS that each of the undersigned Directors of 
AAF-McQuay Inc. hereby constitutes and appoints Joseph B. Hunter and Michael 
J. Christopher and either of them, the true and lawful agents and 
attorneys-in-fact of the undersigned with full power and authority in any of 
said agents and attorneys-in-fact, to sign for the undersigned in their 
respective names as Directors of AAF-McQuay Inc., the Annual Report on Form 
10-K, and any and all further amendments to said Report, hereby ratifying and 
confirming all acts taken by any such agent and attorney-in-fact, as herein 
authorized.

Dated:

/s/ Joseph B. Hunter                          /s/ Gerald L. Boehrs
- -----------------------------                 -----------------------------
Joseph B. Hunter                              Gerald L. Boehrs

/s/ Michael J. Christopher                    /s/ Liu Wan Min
- -----------------------------                 -----------------------------
Michael J. Christopher                        Liu Wan Min


/s/ Quek Leng Chan                            /s/ Ho Nyuk Choy
- -----------------------------                 -----------------------------
Quek Leng Chan                                Ho Nyuk Choy


/s/ Roger Tan Kim Hock
- -----------------------------
Roger Tan Kim Hock


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
COMPANY'S CONSOLIDATED FINANCIAL STATEMENTS INCLUDED IN THE COMPANY'S FORM 10-K
FOR THE YEAR ENDED JUNE 29, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-29-1996
<PERIOD-END>                               JUN-29-1996
<CASH>                                           20824
<SECURITIES>                                         0
<RECEIVABLES>                                   231649
<ALLOWANCES>                                      6312
<INVENTORY>                                     115273
<CURRENT-ASSETS>                                366489
<PP&E>                                          172660
<DEPRECIATION>                                   23425
<TOTAL-ASSETS>                                  806954
<CURRENT-LIABILITIES>                           273876
<BONDS>                                         227490
                                0
                                          0
<COMMON>                                           250
<OTHER-SE>                                      199033
<TOTAL-LIABILITY-AND-EQUITY>                    806954
<SALES>                                         901395
<TOTAL-REVENUES>                                901395
<CGS>                                           645149
<TOTAL-COSTS>                                   645149
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               24957
<INCOME-PRETAX>                                  34958
<INCOME-TAX>                                     18423
<INCOME-CONTINUING>                              16535
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                   1635
<CHANGES>                                            0
<NET-INCOME>                                     14900
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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