RANDERS GROUP INC
10-K, 1998-06-15
ENGINEERING SERVICES
Previous: ZILA INC, 10-Q, 1998-06-15
Next: BROOKSTONE INC, 10-Q, 1998-06-15



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

                                    FORM 10-K

(mark one)
[ X ]  Annual Report Pursuant to Section 13 or 15(d) of the Securities
       Exchange Act of 1934 for the fiscal year ended April 4, 1998

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

                         Commission file number 0-18095

                         THE RANDERS GROUP INCORPORATED
             (Exact name of Registrant as specified in its charter)

Delaware                                                        38-2788025
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                         Identification No.)

570 Seminole Road
Norton Shores, Michigan                                              49444
(Address of principal executive offices)                        (Zip Code)
      Registrant's telephone number, including area code: (781) 622-1000

         Securities registered pursuant to Section 12(b) of the Act:

       Title of each class        Name of each exchange on which registered
  Common Stock, $.0001 par value             American Stock Exchange
                                           Emerging Company Marketplace

       Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to the filing requirements for
at least the past 90 days. Yes [ X ] 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 into Part III of this Form 10-K or any
amendment to this Form 10-K. [ ]

The aggregate market value of the voting stock held by nonaffiliates of the
Registrant as of May 29, 1998, was approximately $3,158,000.

As of May 29, 1998, the Registrant had 14,115,682 actual shares and 127,146,733
pro forma shares of Common Stock outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's Annual Report to Shareholders for the year ended
April 4, 1998, are incorporated by reference into Parts I and II.

Portions of the Registrant's definitive Proxy Statement for the Annual Meeting
of Shareholders to be held on September 15, 1998, are incorporated by reference
into Part III.

<PAGE>


                                     PART I


Item 1. Business

(a)  General Development of Business

     The Randers Group Incorporated (Randers) provides comprehensive engineering
and outsourcing services in such areas as water and wastewater treatment,
highway and bridge projects, process engineering, construction management, and
operational services.

     In May 1997, Thermo TerraTech Inc. purchased a controlling interest in
Randers. Subsequently, Thermo TerraTech entered into a definitive agreement to
transfer The Killam Group Inc. to Randers in exchange for additional shares of
Randers' common stock. As a result of these transactions, The Killam Group is
deemed to be the "accounting acquiror," and historical results for Randers have
been restated to solely reflect the financial information of The Killam Group
for periods prior to May 12, 1997, and to reflect the combined results of The
Killam Group and Randers (collectively, the Company or the Registrant) from May
12, 1997, the date on which Thermo TerraTech became the majority owner of
Randers. See Note 2 of Notes to Consolidated Financial Statements.

     The Company's Killam Associates, Inc. subsidiary provides environmental
consulting and engineering services and specializes in wastewater treatment and
water resources management. The Company's BACKillam subsidiary provides both
private- and public-sector clients with a range of consulting services that
address transportation planning and design. The Company's Randers subsidiary
provides design engineering, project management, and construction services for
industrial clients in the manufacturing, pharmaceutical, and chemical-processing
industries. In November 1996, Thermo TerraTech acquired Carlan Consulting Group,
Inc. a provider of transportation and environmental consulting and professional
engineering and architectural services, and subsequently transferred it to the
Company.

     The Company was originally organized as a partnership in January 1974, and
was incorporated in January 1976. Following the completion of the transactions
described above, Thermo TerraTech will own 120,551,051 shares of the common
stock of the Company, representing 95% of such stock outstanding. A publicly
traded subsidiary of Thermo Electron Corporation, Thermo TerraTech provides
industrial outsourcing services and manufacturing support encompassing a broad
range of specializations, including infrastructure engineering, design and
construction, environmental compliance, laboratory-testing and metal treating.

     As of April 4, 1998, Thermo Electron owned 1,255,000 shares of the
Company's common stock, representing 1.0% of the Company's stock outstanding
following the completion of the transactions described above. Thermo Electron is
a world leader in environmental-monitoring and analysis instruments, papermaking
and recycling equipment, biomedical products such as heart-assist devices and
mammography systems, biomass electric power generation, and other specialized
products and technologies. Thermo Electron also provides a range of services
related to environmental quality and personal care.


                                       2
<PAGE>

                           Forward-looking Statements

     Forward-looking statements, within the meaning of Section 21E of the
Securities Exchange Act of 1934, are made throughout this Annual Report on Form
10-K. For this purpose, any statements contained herein that are not statements
of historical fact may be deemed to be forward-looking statements. Without
limiting the foregoing, the words "believes," "anticipates," "plans," "expects,"
"seeks," "estimates," and similar expressions are intended to identify
forward-looking statements. There are a number of important factors that could
cause the results of the Company to differ materially from those indicated by
such forward-looking statements, including those detailed under the heading
"Forward-looking Statements" in the Registrant's Fiscal 1998 Annual Report to
Shareholders, which statements are incorporated herein by reference.

(b)  Financial Information About Industry Segments

     The Company conducts business in one segment: environmental services. The
Company provides comprehensive engineering and outsourcing services in such
areas as water and wastewater treatment, highway and bridge projects, process
engineering, construction management, inspection, and operational services.

(c)  Description of Business

     (i) Principal Services and Products

     The Company provides comprehensive environmental consulting and
professional engineering services to private- and public-sector clients. These
services include the design and resident observation of water supply and
wastewater treatment facilities; investigations of different methods to clean up
hazardous-waste sites; assistance in obtaining government permits;
transportation-related and similar types of infrastructure engineering, survey,
and land-use planning; and support services including mechanical, electrical,
and structural engineering. In addition, the Company provides natural resource
management services including environmental-impact studies.

     Through its Killam Associates subsidiary, the Company specializes in the
design, planning, and construction observation of municipal and privately owned
water-treatment plants, waste treatment plants, and hazardous-wastewater
facilities. The Company provides full-service contract operations to plant
owners in the public and private sectors. These services facilitate regulatory
compliance; optimize day-to-day plant operations; reduce costs; provide
competent, experienced personnel; and promote good community relations.

     Through its BACKillam subsidiary, the Company provides a broad range of
bridge and highway engineering services. Projects include bridge inspection,
rating and rehabilitation; new bridge design; highway corridor planning studies
for new route alignment of major state highways; design of the reconstruction
and widening of existing major roads; and construction inspection on both
highway and bridge projects.

                                       3
<PAGE>

     Results from May 1997, include the results of Randers, a provider of design
engineering, project management, and construction services for industrial
clients in the manufacturing, pharmaceutical, and chemical-processing
industries, principally in Michigan, Ohio, Illinois, Massachusetts, and West
Virginia.

     Through its Carlan subsidiary, the Company provides transportation and
environmental consulting and professional engineering and architectural
services.

     A substantial portion of the Company's sales are made to existing customers
on a repeat basis. The Company's services are often performed as multi-year
studies. In addition to federal, state, and local governments, customers include
public utilities, waste management companies, oil refineries, mining companies,
chemical manufacturers, architectural and engineering firms, and a variety of
service companies involved with real estate transactions.

     (ii) New Products

     The Company has made no commitments to new products that would require the
investment of a material amount of the Company's assets.

     (iii) Raw Materials

     Since the Company's business is service oriented, it does not involve the
processing of raw materials and is not dependent on fluctuations in the supply
or price of raw materials. To date, the Company has not experienced any
difficulty in obtaining any of the materials or components used in its
operations and does not foresee any such difficulty in the future. The Company
has multiple sources for all of its significant raw material needs.

     (iv) Patents, Licenses and Trademarks

     The Company does not own or license any patents, trademarks, licenses,
franchises or concessions which are material to the Company's business. The
Company believes that its business depends primarily upon the technical and
marketing expertise of its personnel.

     (v) Seasonal Influences

     A majority of the Company's businesses experience seasonal fluctuations.
Site investigation work and certain environmental testing services may decline
in winter months as a result of severe weather conditions.

     (vi) Working Capital Requirements

     In general, there are no special inventory requirements or credit terms
extended to customers that would have a material adverse effect on the Company's
working capital.


                                       4
<PAGE>

    (vii) Dependency on a Single Customer

     No single customer accounted for more than 10% of the Company's total
revenues in any of the past three years.

     (viii) Backlog

     The Company's backlog of firm orders was $53,669,000 and $49,397,000 as of
April 4, 1998, and March 29, 1997, respectively. Included in the Company's
backlog at fiscal year-end 1998 and 1997 is the incomplete portion of contracts
that are accounted for using the percentage-of-completion method. Certain of
these contracts are subject to cancellation by the customer upon payment of a
cancellation charge. Of the fiscal 1998 backlog amount, substantially all orders
are expected to be filled within fiscal 1999.

     (ix) Government Contracts

     Not applicable.

     (x) Competition

     The Company's businesses are engaged in highly competitive markets in all
of its service areas. These markets tend to be regional. In its geographic
service area, competition consists of small, one- to three-person firms offering
a limited scope of services, as well as much larger firms that may be regional,
national, or international in the scope of services they offer. The principal
competitive factors for the Company are: reputation; experience; price; breadth
and quality of services offered; and technical, managerial, and business
proficiency.

     (xi) Environmental Protection Regulations

     The Company believes that compliance by the Company with federal, state,
and local environmental protection regulations will not have a material adverse
effect on its capital expenditures, earnings, or competitive position.

     (xii) Number of Employees

     As of April 4, 1998, the Company employed 711 people. None of the Company's
employees is represented by a union. The Company believes that relations with
its employees are good.

(d)  Financial Information About Exports by Domestic Operations and About
     Foreign Operations

     The Company's does not engage in export operations and has no foreign
operations.


                                       5
<PAGE>

(e)  Executive Officers of the Registrant

                                  Present Title (Fiscal Year First Became
     Name                    Age   Executive Officer)
     -------------------------------------------------------------------------
     Emil C. Herkert         60   President and Chief Executive Officer
                                    (1997)
     Nicholas M. DeNichilo   46   Vice President (1997)
     Thomas R. Eurich        52   Vice President (1976)
     John N. Hatsopoulos     63   Chief Financial Officer and Senior Vice
                                    President (1997)
     Paul F. Kelleher        55   Chief Accounting Officer (1997)

     Each executive officer serves until his successor is chosen or appointed
by the Board of Directors and qualified or until earlier resignation, death,
or removal. Mr. Herkert was appointed Chief Executive Officer of the Company
in May 1997 and President in November 1997. Prior thereto, Mr. Herkert had
served as President of Killam Associates since 1977. Mr. Herkert has also
served as a Vice President of Thermo TerraTech since 1996. Mr. DeNichilo was
appointed Vice President in 1997. Prior to that time he served as a Vice
President of Killam Associates since 1985. Mr. Eurich served as President of
Randers from 1976 until the date of its agreement to acquire The Killam
Group in 1997, at which time Mr. Eurich was appointed Vice President of the
Company. Messrs. Hatsopoulos and Kelleher have held comparable positions for
at least five years with Thermo TerraTech and Thermo Electron. Messrs.
Hatsopoulos and Kelleher are full-time employees of Thermo Electron, but
devote such time to the affairs of the Company as the Company's needs
reasonably require.

Item 2. Properties

     The location and general character of the Company's principal properties as
of April 4, 1998, are as follows:

     The Company owns approximately 86,000 square feet of office and engineering
space, principally in New Jersey and Michigan, of which 16,000 square feet is
used as rental property. As of April 4, 1998, the Company had an aggregate $2.1
million under two mortgage loans that are secured by 53,000 square feet of
property in Michigan and New Jersey with a total net book value of $3.1 million.
In addition, the Company leases approximately 120,000 square feet of office and
engineering space pursuant to leases expiring in fiscal 1999 through 2004,
principally in Pennsylvania, New Jersey, and Florida.

     The Company believes that these facilities are in good condition and are
adequate for its present operations and that other suitable space is readily
available if any of such leases are not extended.

Item 3. Legal Proceedings

     Not applicable.

Item 4. Submission of Matters to a Vote of the Security Holders

     Not applicable.


                                       6
<PAGE>

                                     PART II


Item 5. Market for Registrant's Common Equity and Related Stockholder
        Matters

     Information concerning the market and market price for the Registrant's
common stock, $.0001 par value, and dividend policy is included under the
sections labeled "Common Stock Market Information" and "Dividend Policy" in the
Registrant's 1998 Annual Report to Shareholders and is incorporated herein by
reference.

Item 6. Selected Financial Data

     The information required under this item is included under the sections
"Selected Financial Information" and "Dividend Policy" in the Registrant's 1998
Annual Report to Shareholders and is incorporated herein by reference.

Item 7. Management's Discussion and Analysis of Financial Condition
         and Results of Operations

     The information required under this item is included under the heading
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" in the Registrant's 1998 Annual Report to Shareholders and is
incorporated herein by reference.

Item 8. Financial Statements and Supplementary Data

     The Registrant's Consolidated Financial Statements as of April 4, 1998, and
Supplementary Data are included in the Registrant's 1998 Annual Report to
Shareholders and are incorporated herein by reference.

Item 9. Changes in and Disagreements with Accountants on Accounting and
        Financial Disclosure

     Not applicable.


                                       7
<PAGE>

                                    PART III


Item 10. Directors and Executive Officers of the Registrant

     The information concerning directors required under this item is
incorporated herein by reference from the material contained under the caption
"Election of Directors" in the Registrant's definitive proxy statement to be
filed with the Securities and Exchange Commission pursuant to Regulation 14A,
not later than 120 days after the close of the fiscal year. The information
concerning delinquent filers pursuant to Item 405 of Regulation S-K is
incorporated herein by reference from the material contained under the heading
"Section 16(a) Beneficial Ownership Reporting Compliance" under the caption
"Stock Ownership" in the Registrant's definitive proxy statement to be filed
with the Securities and Exchange Commission pursuant to Regulation 14A, not
later than 120 days after the close of the fiscal year.

Item 11. Executive Compensation

     The information required under this item is incorporated herein by
reference from the material contained under the caption "Executive Compensation"
in the Registrant's definitive proxy statement to be filed with the Securities
and Exchange Commission pursuant to Regulation 14A, not later than 120 days
after the close of the fiscal year.

Item 12. Security Ownership of Certain Beneficial Owners and Management

     The information required under this item is incorporated herein by
reference from the material contained under the caption "Stock Ownership" in the
Registrant's definitive proxy statement to be filed with the Securities and
Exchange Commission pursuant to Regulation 14A, not later than 120 days after
the close of the fiscal year.

Item 13. Certain Relationships and Related Transactions

     The information required under this item is incorporated herein by
reference from the material contained under the caption "Relationship with
Affiliates" in the Registrant's definitive proxy statement to be filed with the
Securities and Exchange Commission pursuant to Regulation 14A, not later than
120 days after the close of the fiscal year.


                                       8
<PAGE>
                                    PART IV


Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

   (a,d)  Financial Statements and Schedules

          (1) The consolidated financial statements set forth in the list below
              are filed as part of this Report.

          (2) The consolidated financial statement schedule set forth in the
              list below is filed as part of this Report.

          (3) Exhibits filed herewith or incorporated herein by reference are
              set forth in Item 14(c) below.

          List of Financial Statements and Schedules Referenced in this Item
          14

          Information incorporated by reference from Exhibit 13 filed herewith:

              Consolidated Statement of Income
              Consolidated Balance Sheet
              Consolidated Statement of Cash Flows
              Consolidated Statement of Shareholders' Investment
              Notes to Consolidated Financial Statements
              Report of Independent Public Accountants

          Certain Financial Statement Schedule filed herewith:

              Schedule II: Valuation and Qualifying Accounts

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

     (b)  Reports on Form 8-K

          None.

     (c)  Exhibits

          See Exhibit Index on the page immediately preceding exhibits.


                                       9
<PAGE>
                                   SIGNATURES


     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed by
the undersigned, thereunto duly authorized.

Date: June 12, 1998                  THE RANDERS GROUP INC.



                                     By:  Emil C. Herkert
                                          ------------------
                                          Emil C. Herkert
                                          President and Chief Executive
                                           Officer

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities indicated, as of June 12, 1998.

Signature                            Title


By:  Emil C. Herkert                 President, Chief Executive Officer,
     ---------------------            and Director
     Emil C. Herkert                 


By:  John N. Hatsopoulos             Chief Financial Officer, and Senior
     ---------------------            Vice President
     John N. Hatsopoulos              

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


By:  John P. Appleton                Chairman of the Board and Director
     ---------------------
     John P. Appleton


By:  Thomas R. Eurich                Director
     ---------------------
     Thomas R. Eurich


By   Susan F. Tierney                Director
     ---------------------
     Susan F. Tierney


By   Polyvios C. Vintiadis           Director
     ---------------------
     Polyvios C. Vintiadis


                                       10
<PAGE>

                   Report of Independent Public Accountants


To the Shareholders and Board of Directors of The Randers Group Incorporated:

     We have audited, in accordance with generally accepted auditing standards,
the consolidated financial statements included in The Randers Group's Annual
Report to Shareholders incorporated by reference in this Form 10-K, and have
issued our report thereon dated May 12, 1998. Our audits were made for the
purpose of forming an opinion on those statements taken as a whole. The schedule
listed in Item 14 on page 9 is the responsibility of the Company's management
and is presented for purposes of complying with the Securities and Exchange
Commission's rules and is not part of the basic consolidated financial
statements. This schedule has been subjected to the auditing procedures applied
in the audits of the basic consolidated financial statements and, in our
opinion, fairly states in all material respects the consolidated financial data
required to be set forth therein in relation to the basic consolidated financial
statements taken as a whole.



                                          Arthur Andersen LLP



Boston, Massachusetts
May 12, 1998


                                       11
<PAGE>

SCHEDULE II

                         THE RANDERS GROUP INCORPORATED


                        VALUATION AND QUALIFYING ACCOUNTS

                                 (In thousands)


               Balance
                    at   Provision             Accounts            Balance
             Beginning  Charged to   Accounts   Written             at End
               of Year     Expense  Recovered       off  Other(a)  of Year
- --------------------------------------------------------------------------------
Allowance for
  Doubtful
  Accounts

Year Ended
  Apr. 4, 1998    $706        $293      $   4     $(352)     $109     $760

Year Ended
  Mar. 29, 1997   $576        $149      $  30     $ (84)     $ 35     $706

Year Ended
  Mar. 30, 1996   $765        $208      $  52     $(440)     $ (9)    $576

(a)  Includes allowances of businesses transferred from parent company as
     described in Note 2 to Consolidated Financial Statements in the
     Registrant's Fiscal 1998 Annual Report to Shareholders.


                                       12
<PAGE>

                                  EXHIBIT INDEX


Exhibit
Number        Description of Exhibit
- --------------------------------------------------------------------------------
   2.1        Stock Purchase Agreement between the Thermo Electron Corporation
              and the Registrant dated March 13, 1991 (filed as an Exhibit to
              Schedule 13D filed by Thermo Electron Corporation on March 22,
              1991, and incorporated herein by reference).

   2.2        Option granted by Richard A. McEnhill to the Registrant dated
              March 8, 1991 (filed as an Exhibit to Amendment No. 1 to Schedule
              13D filed by Thermo Electron Corporation on January 27, 1994, and
              incorporated herein by reference).

   2.3        Option Assignment Agreement between the Registrant and Thermo
              Power Corporation dated as of January 19, 1994 (filed as an
              Exhibit to Amendment No. 1 to Schedule 13D filed by Thermo
              Electron Corporation on January 27, 1994, and incorporated herein
              by reference).

   2.4        Stock Purchase and Sale Agreement dated May 12, 1997, by and
              between Thermo TerraTech Inc. and Thomas R. Eurich, Michael J.
              Krivitzky, Thomas J. McEnhill, and Bruce M. Bourdon (filed as
              Exhibit (iv) to Amendment No. 3 to Schedule 13D filed by Thermo
              Electron Corporation and Thermo TerraTech Inc. on May 13, 1997,
              and incorporated herein by reference).

   2.5        Amendment No. 1 dated September 19, 1997, to Stock Purchase and
              Sale Agreement dated May 12, 1997, by and between Thermo
              TerraTech Inc. and Thomas R. Eurich, Michael J. Krivitzky,
              Thomas J. McEnhill, and Bruce M. Bourdon.

   2.6        Letter of Intent dated May 12, 1997, by and between Thermo
              TerraTech Inc. and the Registrant (filed as Exhibit (v) to
              Amendment No. 3 to Schedule 13D filed by Thermo Electron
              Corporation and Thermo TerraTech Inc. on May 13, 1997, and
              incorporated herein by reference).

   2.7        Stock Purchase Agreement entered on September 19, 1997, by and
              between Thermo TerraTech Inc. and the Registrant (filed as Exhibit
              (vii) to Amendment No. 4 to Schedule 13D filed by Thermo Electron
              Corporation and Thermo TerraTech Inc. on October 1, 1997, and
              incorporated herein by reference).

   2.8        Amendment No. 1 dated as of April 4, 1998, to Stock Purchase
              Agreement entered on September 19, 1997, by and between Thermo
              TerraTech Inc. and the Registrant.

   2.9        Agreement by and among Thermo TerraTech Inc., the Registrant,
              Thomas R. Eurich, Michael J. Krivitzky, Thomas J. McEnhill, Bruce
              M. Bourdon, and David A. Wiegerink (filed as Exhibit 10 to the
              Registrant's Current Report on Form 8-K dated September 19, 1997,
              and filed with the Commission on October 3, 1997, and incorporated
              herein by reference).

                                       13
<PAGE>
Exhibit
Number        Description of Exhibit
- --------------------------------------------------------------------------------
   3.1        Certificate of Incorporation (filed as Exhibit 3(a) to the
              Registrant's Registration Statement on Form 10 and incorporated
              herein by reference).

   3.2        Certificate of Amendment to Certificate of Incorporation, dated
              November 2, 1987 (filed as Exhibit 3(b) to the Registrant's
              Registration Statement on Form 10 and incorporated herein by
              reference).

   3.3        Amended and Restated By-Laws (filed as Exhibit 3(a) to the
              Registrant's Registration Statement on Form 10 and incorporated
              herein by reference).

   3.4        Amendment to Amended and Restated By-Laws, effective October 28,
              1997.

  10.1        Development Agreement dated December 1, 1988, between First
              Venture Associates Limited Partnership and Redeco Incorporated
              (filed as Exhibit 10(a) to the Registrant's Registration Statement
              on Form 10 and incorporated herein by reference).

  10.2        Addendum to Development Agreement between First Venture Associates
              Limited Partnership and Redeco Incorporated (filed as Exhibit
              10(b) to the Registrant's Annual Report on Form 10-KSB for the
              year ended December 31, 1993, and incorporated herein by
              reference).

  10.3        The Randers Group Incorporated 1988 Stock Option Plan (filed as
              Exhibit 10(m) to the Registrant's Registration Statement on Form
              10 and incorporated herein by reference).

  10.4        Indemnification Agreement, dated November 2, 1987, between The
              Registrant and Thomas R. Eurich (filed as Exhibit 10(n) to the
              Registrant's Registration Statement on Form 10 and incorporated
              herein by reference).

  10.5        The Randers Group Incorporated Flexible Compensation Plan (filed
              as Exhibit 10(a) to the Registrant's Annual Report on Form 10-K
              for the year ended December 31, 1991, and incorporated herein by
              reference).

  10.6        Thermo Electron Corporate Charter as amended and restated
              effective January 3, 1993 (filed as Exhibit 10.1 to Thermo
              Electron Corporation's Annual Report on Form 10-K for the fiscal
              year ended January 2, 1993 [File No. 1-8002] and incorporated
              herein by reference).

                                       14
<PAGE>

Exhibit
Number        Description of Exhibit
- --------------------------------------------------------------------------------
  10.7        Corporate Services Agreement dated November 19, 1997, between
              Thermo Electron Corporation and the Registrant (filed as Exhibit
              10.4 to the Registrant's Quarterly Report on Form 10-Q for the
              quarter ended January 3, 1998, and incorporated herein by
              reference).

  10.8        Tax Allocation Agreement dated as of November 19, 1997, between
              the Registrant and Thermo TerraTech Inc. (filed as Exhibit 10.3 to
              the Registrant's Quarterly Report on Form 10-Q for the quarter
              ended January 3, 1998, and incorporated herein by reference).

  10.9        Master Repurchase Agreement dated as of November 19, 1997, between
              the Registrant and Thermo Electron Corporation (filed as Exhibit
              10.6 to the Registrant's Quarterly Report on Form 10-Q for the
              quarter ended January 3, 1998, and incorporated herein by
              reference).

  10.10       Master Guarantee Reimbursement and Loan Agreement dated as of
              February 26, 1998, between the Registrant and Thermo TerraTech
              Inc.

  10.11       Master Guarantee Reimbursement and Loan Agreement dated as of
              February 26, 1998, between the Registrant and Thermo Electron
              Corporation.

  10.12       Equity Incentive Plan (filed as Exhibit 10.7 to the Registrant's
              Quarterly Report on Form 10-Q for the quarter ended January 3,
              1998, and incorporated herein by reference).

  10.13       Deferred Compensation Plan for Directors (filed as Exhibit 10.8
              to the Registrant's Quarterly Report on Form 10-Q for the
              quarter ended January 3, 1998, and incorporated herein by
              reference).

  10.14       Form of Indemnification Agreement for Directors and Officers Form
              of Indemnification Agreement with Directors and Officers (filed as
              Exhibit 10.9 to the Registrant's Quarterly Report on Form 10-Q for
              the quarter ended January 3, 1998, and incorporated herein by
              reference).

  10.15       Stock Holding Assistance Plan and Form of Loan thereunder.

                                       15
<PAGE>

Exhibit
Number        Description of Exhibit
- --------------------------------------------------------------------------------
  13          Annual Report to Shareholders for the year ended April 4, 1998
              (only those portions incorporated herein by reference).

  21          Subsidiaries of the Registrant.

  27.1        Financial Data Schedule for the fiscal year ended April 4, 1998.

  27.2        Financial Data Schedule for the fiscal year ended March 30, 1996.

  27.3        Financial Data Schedule for the quarter ended June 29, 1996.

  27.4        Financial Data Schedule for the quarter ended September 28, 1996.

  27.5        Financial Data Schedule for the quarter ended December 28, 1996.

  27.6        Financial Data Schedule for the fiscal year ended March 29, 1997.

  27.7        Financial Data Schedule for the quarter ended June 28, 1997.

  27.8        Financial Data Schedule for the quarter ended September 27, 1997.

  27.9        Financial Data Schedule for the quarter ended January 3, 1998.

                                       16


                                                                     Exhibit 2.5
                               AMENDMENT NO. 1 TO
                 STOCK PURCHASE AND SALE AGREEMENT


      WHEREAS, Thermo TerraTech Inc., a Delaware corporation ("TTT"), and Thomas
R. Eurich, Michael J. Krivitzky, Thomas J. McEnhill and Bruce M. Bourdon (each
such person, individually, a "Seller" and all such persons collectively, the
"Sellers"), are parties to that certain Stock Purchase and Sale Agreement made
and entered into on May 12, 1997, pursuant to which TTT acquired a majority of
the issued and outstanding shares of the capital stock of The Randers Group
Incorporated ("RGI") from the Sellers (the "Agreement");

      WHEREAS, pursuant to a Stock Purchase Agreement of even date herewith (the
"Killam Agreement"), TTT has agreed to transfer to RGI all of the issued and
outstanding capital stock of The Killam Group Inc. ("Killam") in consideration
of the issuance by RGI of additional shares of its common stock to TTT;

      WHEREAS, in connection with execution and delivery of the Killam
Agreement, RGI, TTT, the Sellers and one other party have entered into a certain
agreement of even date herewith, providing for certain Severance Payments (as
such term is defined therein) to the Sellers and such other party under certain
circumstances; and

      WHEREAS, the parties wish to amend certain provisions of the Agreement to
better reflect their intentions in consideration of the execution and delivery
of the Killam Agreement and the Related Agreement;

      NOW, THEREFORE, in consideration of the premises and the mutual covenants,
agreements and provisions herein contained, the parties hereto, intending to be
legally bound, agree as follows:

      1. Section 5.4(a) of the Agreement is hereby amended and restated in its
entirety as follows:

           "(a) Each Seller agrees that, while he is employed by the Company,
      and for a period of two years after (i) the termination of the Seller's
      employment by the Company with Cause (as defined in the first sentence of
      Section 5.4(d) below), or (ii) the termination of the Seller's employment
      without Cause (as defined in the second sentence of Section 5.4(d) below),
      the Seller will not, directly or indirectly:

                (i) engage in any business that provides any services or
      products competitive with those offered by the Company as of the date of
      such resignation or termination in any jurisdiction within the United
      States of America in which the Company then offer such services or
      products, or

                (ii) without the prior written consent of the Company, (i)
      solicit any person employed by the Company (or any of its affiliates) to
      terminate his employment with the Company (or any of such affiliates) or
      to become an employee of the Seller or any person or entity with which the
      Seller may be affiliated, or (ii) hire any such employee except employees
      involuntarily terminated by the Company (or any of its affiliates)."

      2. Section 5.4(d) of the Agreement is hereby amended and restated in its
entirety as follows:

           "(d) For purposes of this Agreement only, "Cause" for termination of
      the Seller's employment by the Company shall be deemed to exist upon (i) a
      good faith finding by the Company of the failure of the Seller to perform
      his assigned duties for the Company, a material violation of any policy
      established by the Company (or its affiliates) and made known to the
      Seller, gross insubordination, dishonesty, gross negligence or gross
      misconduct, or (ii) the conviction of the Seller of, or the entry of a
      pleading of guilty or nolo contendere by the Seller to, any crime
      involving moral turpitude or any felony. "Cause" for termination of the
      Seller's employment by the Seller shall be deemed to exist upon (i) the
      Company's assignment to the Seller of duties fundamentally incompatible
      with the duties of the Seller as of the date of this Agreement (although
      the Seller's actual title or officer and/or director status may be changed
      or eliminated and that alone will not be considered "Cause") or (ii) a
      reduction in the Seller's current base salary prior to September 1, 1998."

      3. Section 5.4 of the Agreement is hereby further amended by adding the
following subsection (h) immediately after subsection (g) thereof:

           "(h) Notwithstanding any provision of this Section 5.4 to the
      contrary, in no event shall any Seller engage in any of the activities
      prohibited by clauses (i) or (ii) of Subsection 5.4(a) hereof during any
      period in, or with respect to, which such Seller is receiving or has
      received a Severance Payment (as such term is defined in that certain
      agreement of even date herewith providing, among other things, for such
      Severance Payments under certain circumstances to the Sellers and to one
      other party)."

      4. Except as set forth herein, the Agreement shall remain in full force
and effect in accordance with its terms.

      5. This Amendment may be executed in two or more counterparts, each of
which shall be deemed an original but all of which together shall constitute one
and the same instrument.


              [REMAINDER OF PAGE INTENTIONALLY BLANK]

<PAGE>


      IN WITNESS WHEREOF, the Parties hereto have executed this Agreement as of
the 19th day of September, 1997.


THERMO TERRATECH INC.


By: /s/ John P. Appleton
      John P. Appleton
      President and CEO



/s/ Thomas R. Eurich
/s/ Michael J. Krivitzky
     Thomas R. Eurich
Michael J. Krivitzky


/s/ Thomas J. McEnhill
/s/ Bruce M. Bourdon
     Thomas J. McEnhill
Bruce M. Bourdon

                                 
                                                                     Exhibit 2.8
            AMENDMENT NO. 1 TO STOCK PURCHASE AGREEMENT



      WHEREAS, THERMO TERRATECH INC., a Delaware corporation (the "Seller"), and
THE RANDERS GROUP  INCORPORATED,  a Delaware  corporation  (the  "Buyer"),  have
entered  into  that  certain  Stock  Purchase  Agreement  (the  "Agreement")  on
September  19, 1997  providing  for the sale of the capital  stock of The Killam
Group Inc. ("Killam") by the Seller to the Buyer;

      WHEREAS,  the Agreement  contemplated  that in consideration of such sale,
the Buyer would issue to the Seller  103,569,600  fully paid and  non-assessable
shares of the Buyer's  common  stock,  subject to a  post-closing  adjustment as
described in Section 2.2 of the Agreement;

      WHEREAS, as of April 4, 1998 (the end of the Buyer's and the Seller's most
recently completed fiscal year), the post-closing adjustment mechanism set forth
in  Section  2.2 of the  Agreement  would  have  resulted  in  the  issuance  of
113,031,051 shares of the Buyer's common stock to the Seller in consideration of
the sale of Killam to the Buyer;

      WHEREAS,  the Buyer and the Seller wish to stabilize  the number of shares
of the Buyer's common stock to be issued in  consideration of the sale of Killam
to the Buyer as of April 4, 1998;

      WHEREAS,  the Buyer's Board of Directors has  recommended,  subject to the
approval of the Buyer's  shareholders,  that Buyer effect a one-for-five reverse
split of its common stock (the "Reverse Stock Split"); and

      WHEREAS, the Buyer and the Seller wish to give effect to the Reverse Stock
Split prior to the  issuance of the shares of Buyer's  common stock to Seller as
contemplated by the Agreement;

      NOW, THEREFORE, in consideration of the premises and the mutual covenants,
agreements and provisions herein contained,  the parties hereto, intending to be
legally bound, agree as follows:

      1. Section 1 of the Agreement is hereby amended by deleting the definition
of "Base Purchase Price" and by adding the following  definition in alphabetical
order within such Section:

      "'Purchase Price' has the meaning set forth in ss.2.2 below."

      2. Section 1 of the  Agreement is hereby  further  amended by deleting the
definition of "Closing Balance Sheet."

      3.  Section 1 of the  Agreement  is hereby  further  amended by adding the
following definition in alphabetical order within such Section:

      "'Reverse Stock Split' has the meaning set forth in ss.7.2(i)
      below."

      4.  Section 2.2 of the  Agreement  is hereby  amended and  restated in its
entirety as follows:

      "2.2 Purchase Consideration.  The Buyer shall deliver to the Seller at the
      Closing  22,606,210  fully paid and  non-assessable  shares  (after giving
      effect to the Reverse  Stock Split) of RGI Stock (the  "Purchase  Price").
      The parties  acknowledge  and agree that the number of shares of RGI Stock
      to be delivered at the Closing in payment of the Purchase Price represents
      the  audited  book value of Killam  Group as of April 4, 1998,  divided by
      $3.125 (or $0.625  multiplied by 5, to take into account the Reverse Stock
      Split) per share of RGI Stock so issued."

      5. Section 7.2 of the  Agreement is amended by inserting the following new
clause (i) therein and by renumbering all subsequent clauses accordingly:

                "(i) the Seller shall have effected a reverse stock split of one
      share of RGI Stock for every  five  shares  outstanding  of such RGI Stock
      (the "Reverse  Stock  Split") in accordance  with the laws of the State of
      Delaware;"

      6.  Section 8.4 of the  Agreement  is hereby  amended and  restated in its
entirety as follows:

      "8.4 Indemnification Ceiling Amount.  In no event will the
      total amount payable by either Seller or Buyer pursuant to
      ss.8.2 or ss.8.3 exceed an amount equal to the Purchase Price
      for the Killam Shares."

      7. Except as set forth herein,  the  Agreement  shall remain in full force
and effect in accordance with its terms.

      8. This Amendment may be executed in counterparts,  each of which shall be
deemed an original but all of which together  shall  constitute one and the same
instrument.

      IN WITNESS WHEREOF,  the Parties hereto have executed this Agreement as of
the 4th day of April, 1998.


THE RANDERS GROUP INCORPORATED THERMO TERRATECH INC.


By:   /s/ Thomas R. Eurich                By:  /s/ John P. Appleton
      Thomas R. Eurich                         John P. Appleton
      Vice President                           President and CEO

                                                                     Exhibit 3.4
                         THE RANDERS GROUP INCORPORATED


                                October 28, 1997

      The  undersigned,  being  all  of  the  Directors  of  The  Randers  Group
Incorporated,  a  Delaware  corporation  (the  "Corporation"),   hereby  consent
pursuant  to Section  141(f) of the  Delaware  General  Corporation  Law, to the
adoption of the following resolution, effective as of the date set forth above:

RESOLVED:       That Section 1 of Article III of the Amended and
                Restated Bylaws of the Corporation be, and it
                hereby is, amended by deleting such section in its
                entirety and replacing it with the following:

                "Section 1. Number of Directors. Except as otherwise provided by
                law, the  certificate of  incorporation  or these  by-laws,  the
                property and business of the corporation  shall be managed by or
                under the  direction  of a board of not less than three nor more
                than thirteen directors. Within the limits specified, the number
                of directors  shall be  determined by resolution of the Board of
                Directors  or  by  the   stockholders  at  the  annual  meeting.
                Directors  need  not be  stockholders.  The  directors  shall be
                elected by ballot at the annual meeting of the  stockholders and
                each  director  shall be  elected to serve  until his  successor
                shall  be  elected  and  shall  qualify  or  until  his  earlier
                resignation or removal; provided that in the event of failure to
                hold such meeting or to hold such election at such meeting, such
                election may be held at any special meeting of the  stockholders
                called for that purpose.  If the office of any director  becomes
                vacant  by  reason  of  death,  resignation,   disqualification,
                removal,   failure  to  elect,   or  otherwise,   the  remaining
                directors,  although  less than a quorum,  by a majority vote of
                such remaining directors may elect a successor or successors who
                shall hold office for the unexpired  term or until their earlier
                resignation   or   removal.    Vacancies   and   newly   created
                directorships  resulting  from any  increase  in the  authorized
                number of directors may be filled by a majority of the directors
                then  in  office,  although  less  than a  quorum,  or by a sole
                remaining  director,  and the  directors  so chosen  shall  hold
                office until the next annual election and until their successors
                are elected and qualified or until their earlier  resignation or
                removal."



/s/ Thomas R. Eurich                                   /s/ Michael J. Krivitzky
     Thomas R. Eurich                                      Michael J. Krivitzky


/s/ Thomas J. McEnhill                                 /s/ Bruce M. Bourdon
     Thomas J. McEnhill                                    Bruce M. Bourdon

                                                                   Exhibit 10.10
        1MASTER GUARANTEE REIMBURSEMENT AND LOAN AGREEMENT


      This  AGREEMENT is entered into as of the 26th day of February,  1998,  by
and among Thermo  TerraTech  Inc. (the  "Parent") and those of its  subsidiaries
that  join in this  Agreement  by  executing  the  signature  page  hereto  (the
"Majority Owned Subsidiaries").

                                   WITNESSETH:

      WHEREAS,   the  majority  owned   subsidiaries   and  their   wholly-owned
subsidiaries  wish  to  enter  into  various  financial  transactions,  such  as
convertible or  nonconvertible  debt,  loans,  and equity  offerings,  and other
contractual  arrangements with third parties (the "Underlying  Obligations") and
may  provide  credit  support  to,  on behalf of or for the  benefit  of,  other
subsidiaries of the Parent ("Credit Support Obligations");

      WHEREAS,  the Majority Owned  Subsidiaries and the Parent acknowledge that
the Majority  Owned  Subsidiaries  and their  wholly-owned  subsidiaries  may be
unable to enter into many kinds of Underlying Obligations without a guarantee of
their performance  thereunder from the Parent (a "Parent  Guarantee") or without
obtaining Credit Support Obligations from other Majority Owned Subsidiaries;

      WHEREAS,   the  Majority  Owned   Subsidiaries   and  their   wholly-owned
subsidiaries may borrow funds from the Parent,  and the Parent may loan funds or
provide  credit  to the  Majority  Owned  Subsidiaries  and  their  wholly-owned
subsidiaries, on a short-term and unsecured basis; and

      WHEREAS,  the Parent is willing to  consider  continuing  to issue  Parent
Guarantees and providing credit, and the Majority Owned Subsidiaries are willing
to consider  continuing  to provide  Credit  Support  Obligations  and to borrow
funds, on the terms and conditions set forth below;

      NOW,  THEREFORE,  in  consideration  of the  foregoing  and other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged by each party hereto, the parties agree as follows:

1.    If the Parent provides a Parent Guarantee of an Underlying
      Obligation, and the beneficiary(ies) of the Parent Guarantee
      enforce the Parent Guarantee, or the Parent performs under
      the Parent Guarantee for any other reason, then the Majority
      Owned Subsidiary that is obligated, either directly or
      indirectly through a wholly-owned subsidiary, under such
      Underlying Obligation shall indemnify and save harmless the
      Parent from any liability, cost, expense or damage
      (including reasonable attorneys' fees) suffered by the
      Parent as a result of the Parent Guarantee.  If a Majority
      Owned Subsidiary or a wholly-owned subsidiary thereof
      provides a Credit Support Obligation for any subsidiary of
      the Parent, other than a subsidiary of such Majority Owned
      Subsidiary, and the beneficiary(ies) of the Credit Support
      Obligation enforce the Credit Support Obligation, or the
      Majority Owned Subsidiary or its wholly-owned subsidiary
      performs under the Credit Support Obligation for any other
      reason, then the Parent shall indemnify and save harmless
      the Majority Owned Subsidiary or its wholly-owned
      subsidiary, as applicable, from any liability, cost, expense
      or damage (including reasonable attorneys' fees) suffered by
      the Majority Owned Subsidiary or its wholly-owned
      subsidiary, as applicable, as a result of the Credit Support
      Obligation.  Without limiting the foregoing, Credit Support
      Obligations include the deposit of funds by a Majority Owned
      Subsidiary or a wholly-owned subsidiary thereof in a credit
      arrangement with a banking facility whereby such funds are
      available to the banking facility as collateral for
      overdraft obligations of other Majority Owned Subsidiaries
      or their subsidiaries also participating in the credit
      arrangement with such banking facility.

2.    For purposes of this Agreement, the term "guarantee" shall
      include not only a formal guarantee of an obligation, but
      also any other arrangement where the Parent is liable for
      the obligations of a Majority Owned Subsidiary or its
      wholly-owned subsidiaries.  Such other arrangements include
      (a) representations, warranties and/or covenants or other
      obligations joined in by the Parent, whether on a joint or
      joint and several basis, for the benefit of the Majority
      Owned Subsidiary or its wholly-owned subsidiaries and (b)
      responsibility of the Parent by operation of law for the
      acts and omissions of the Majority Owned Subsidiary or its
      wholly-owned subsidiaries, including controlling person
      liability under securities and other laws.

3.    Promptly after the Parent receives notice that a beneficiary
      of a Parent Guarantee is seeking to enforce such Parent
      Guarantee, the Parent shall notify the Majority Owned
      Subsidiary(s) obligated, either directly or indirectly
      through a wholly-owned subsidiary, under the relevant
      Underlying Obligation.  Such Majority Owned Subsidiary(s) or
      wholly-owned subsidiary thereof, as applicable, shall have
      the right, at its own expense, to contest the claim of such
      beneficiary.  If a Majority Owned Subsidiary or wholly-owned
      subsidiary thereof, as applicable, is contesting the claim
      of such beneficiary, the Parent will not perform under the
      relevant Parent Guarantee unless and until, in the Parent's
      reasonable judgment, the Parent is obligated under the terms
      of such Parent Guarantee to perform.  Subject to the
      foregoing, any dispute between a Majority Owned Subsidiary
      or wholly-owned subsidiary thereof, as applicable, and a
      beneficiary of a Parent Guarantee shall not affect such
      Majority Owned Subsidiary's obligation to promptly indemnify
      the Parent hereunder.  Promptly after a Majority Owned
      Subsidiary or wholly-owned subsidiary thereof, as
      applicable, receives notice that a beneficiary of a Credit
      Support Obligation is seeking to enforce such Credit Support
      Obligation, the Majority Owned Subsidiary shall notify the
      Parent.  The Parent shall have the right, at its own
      expense, to contest the claim of such beneficiary.  If the
      Parent or the subsidiary of the Parent on whose behalf the
      Credit Support Obligation is given is contesting the claim
      of such beneficiary, the Majority Owned Subsidiary or
      wholly-owned subsidiary thereof, as applicable, will not
      perform under the relevant Credit Support Obligation unless
      and until, in the Majority Owned Subsidiary's reasonable
      judgment, the Majority Owned Subsidiary or wholly-owned
      subsidiary thereof, as applicable, is obligated under the
      terms of such Credit Support Obligation to perform.  Subject
      to the foregoing, any dispute between the Parent or the
      subsidiary of the Parent on whose behalf the Credit Support
      Obligation was given, on the one hand, and a beneficiary of
      a Credit Support Obligation, on the other, shall not affect
      the Parent's obligation to promptly indemnify the Majority
      Owned Subsidiary or its wholly-owned subsidiary, as
      applicable, hereunder.

4.    Upon the request of a Majority Owned Subsidiary, the Parent
      may make loans and advances to the Majority Owned Subsidiary
      or its wholly-owned subsidiaries on a short-term, revolving
      credit basis, from time to time in such amounts as mutually
      determined by the Parent and the Majority Owned Subsidiary.
      The aggregate principal amount of such loans and advances
      shall be reflected on the books and records of the Majority
      Owned Subsidiary (or wholly-owned subsidiary, as applicable)
      and the Parent.  All such loans and advances shall be on an
      unsecured basis unless specifically provided otherwise in
      loan documents executed at that time.  The Majority Owned
      Subsidiary or its wholly-owned subsidiaries, as applicable,
      shall pay interest on the aggregate unpaid principal amount
      of such loans from time to time outstanding at a rate
      ("Interest Rate") equal to the rate of the Commercial Paper
      Composite Rate for 90-day maturities as reported by Merrill
      Lynch Capital Markets, as an average of the last five
      business days of such Majority Owned Subsidiary's latest
      fiscal quarter then ended, plus twenty-five (25) basis
      points.  The Interest Rate shall be adjusted on the first
      business day of each fiscal quarter of such Majority Owned
      Subsidiary pursuant to the Interest Rate formula contained
      in the preceding sentence and shall be in effect for the
      entirety of such fiscal quarter.  Interest shall be computed
      on a 360-day basis.  The aggregate principal amount
      outstanding and accrued interest thereon shall be payable on
      demand.  The principal and accrued interest may be paid by
      the Majority Owned Subsidiaries or their wholly-owned
      subsidiaries, as applicable, at any time or from time to
      time, in whole or in part, without premium or penalty.  All
      payments shall be applied first to accrued interest and then
      to principal.  Principal and interest shall be payable in
      lawful money of the United States of America, in immediately
      available funds, at the principal office of the Parent or at
      such other place as the Parent may designate from time to
      time in writing to the Majority Owned Subsidiary.  The
      unpaid principal amount of any such borrowings, and accrued
      interest thereon, shall become immediately due and payable,
      without demand, upon the failure of the Majority Owned
      Subsidiary or its wholly-owned subsidiary, as applicable, to
      pay its debts as they become due, the insolvency of the
      Majority Owned Subsidiary or its wholly-owned subsidiary, as
      applicable, the filing by or against the Majority Owned
      Subsidiary or its wholly-owned subsidiary, as applicable, of
      any petition under the U.S. Bankruptcy Code (or the filing
      of any similar petition under the insolvency law of any
      jurisdiction), or the making by the Majority Owned
      Subsidiary or its wholly-owned subsidiary, as applicable, of
      an assignment or trust mortgage for the benefit of creditors
      or the appointment of a receiver, custodian or similar agent
      with respect to, or the taking by any such person of
      possession of, any property of the Majority Owned Subsidiary
      or its wholly-owned subsidiary, as applicable.  In case any
      payments of principal and interest shall not be paid when
      due, the Majority Owned Subsidiary or its wholly-owned
      subsidiary, as applicable, further promises to pay all cost
      of collection, including reasonable attorneys' fees.

5.    All payments  required to be made by a Majority  Owned  Subsidiary  or its
      wholly-owned  subsidiaries,  as applicable,  shall be made within two days
      after receipt of notice from the Parent.  All payments required to be made
      by the Parent  shall be made within two days after  receipt of notice from
      the Majority Owned Subsidiary.

6.    This Agreement  shall be governed by and construed in accordance  with the
      laws of the Commonwealth of Massachusetts applicable to contracts made and
      performed therein.

      IN WITNESS WHEREOF,  the parties have caused this Agreement to be executed
by their duly authorized officers as of the date first above written.


      THERMO TERRATECH INC.


                               By:  /s/ John P. Appleton
                                    John P. Appleton
                               Title:     President


                               THE RANDERS GROUP INCORPORATED


                               By:  /s/ Emil C. Herkert
                                    Emil C. Herkert
                               Title:     President

                                                                   Exhibit 10.11
         MASTER GUARANTEE REIMBURSEMENT AND LOAN AGREEMENT


      This AGREEMENT is entered into as of the 26th day of February, 1998 by and
among Thermo Electron  Corporation  (the "Parent") and those of its subsidiaries
that  join in this  Agreement  by  executing  the  signature  page  hereto  (the
"Majority Owned Subsidiaries").

                                   WITNESSETH:

      WHEREAS,   the  majority  owned   subsidiaries   and  their   wholly-owned
subsidiaries  wish  to  enter  into  various  financial  transactions,  such  as
convertible or  nonconvertible  debt,  loans,  and equity  offerings,  and other
contractual  arrangements with third parties (the "Underlying  Obligations") and
may  provide  credit  support  to,  on behalf of or for the  benefit  of,  other
subsidiaries of the Parent ("Credit Support Obligations");

      WHEREAS,  the Majority Owned  Subsidiaries and the Parent acknowledge that
the Majority  Owned  Subsidiaries  and their  wholly-owned  subsidiaries  may be
unable to enter into many kinds of Underlying Obligations without a guarantee of
their performance  thereunder from the Parent (a "Parent  Guarantee") or without
obtaining Credit Support Obligations from other Majority Owned Subsidiaries;

      WHEREAS,   the  Majority  Owned   Subsidiaries   and  their   wholly-owned
subsidiaries may borrow funds from the Parent,  and the Parent may loan funds or
provide  credit  to the  Majority  Owned  Subsidiaries  and  their  wholly-owned
subsidiaries, on a short-term and unsecured basis;

      WHEREAS, certain Majority Owned Subsidiaries ("Second Tier
Majority Owned Subsidiaries ") may themselves be majority owned
subsidiaries of other Majority Owned Subsidiaries ("First Tier
Majority Owned Subsidiaries");

      WHEREAS, for various reasons,  Parent Guarantees of a Second Tier Majority
Owned Subsidiary's  Underlying Obligations may be demanded and given without the
respective First Tier Majority Owned Subsidiary also issuing a guarantee of such
Underlying
Obligation;

      WHEREAS,  the Parent may itself make a loan or provide  other  credit to a
Second Tier Majority Owned  Subsidiary or its  wholly-owned  subsidiaries  under
circumstances where the applicable First Tier Majority Owned Subsidiary does not
provide such credit; and

      WHEREAS,  the Parent is willing to  consider  continuing  to issue  Parent
Guarantees and providing credit, and the Majority Owned Subsidiaries are willing
to consider  continuing  to provide  Credit  Support  Obligations  and to borrow
funds, on the terms and conditions set forth below;

      NOW,  THEREFORE,  in  consideration  of the  foregoing  and other good and
valuable  consideration,  the  receipt  and  sufficiency  of  which  are  hereby
acknowledged by each party hereto, the parties agree as follows:


1.     If the Parent provides a Parent Guarantee of an Underlying
      Obligation, and the beneficiary(ies) of the Parent Guarantee
      enforce the Parent Guarantee, or the Parent performs under
      the Parent Guarantee for any other reason, then the Majority
      Owned Subsidiary that is obligated, either directly or
      indirectly through a wholly-owned subsidiary, under such
      Underlying Obligation shall indemnify and save harmless the
      Parent from any liability, cost, expense or damage
      (including reasonable attorneys' fees) suffered by the
      Parent as a result of the Parent Guarantee.  If the
      Underlying Obligation is issued by a Second Tier Majority
      Owned Subsidiary or a wholly-owned subsidiary thereof, and
      such Second Tier Majority Owned Subsidiary is unable to
      fully indemnify the Parent (because of the poor financial
      condition of such Second Tier Majority Owned Subsidiary, or
      for any other reason), then the First Tier Majority Owned
      Subsidiary that owns the majority of the stock of such
      Second Tier Majority Owned Subsidiary shall indemnify and
      save harmless the Parent from any remaining liability, cost,
      expense or damage (including reasonable attorneys' fees)
      suffered by the Parent as a result of the Parent Guarantee.
      If a Majority Owned Subsidiary or a wholly-owned subsidiary
      thereof provides a Credit Support Obligation for any
      subsidiary of the Parent, other than a subsidiary of such
      Majority Owned Subsidiary, and the beneficiary(ies) of the
      Credit Support Obligation enforce the Credit Support
      Obligation, or the Majority Owned Subsidiary or its
      wholly-owned subsidiary  performs under the Credit Support
      Obligation for any other reason, then the Parent shall
      indemnify and save harmless the Majority Owned Subsidiary or
      its wholly-owned subsidiary, as applicable, from any
      liability, cost, expense or damage (including reasonable
      attorneys' fees) suffered by the Majority Owned Subsidiary
      or its wholly-owned subsidiary, as applicable, as a result
      of the Credit Support Obligation.  Without limiting the
      foregoing, Credit Support Obligations include the deposit of
      funds by a Majority Owned Subsidiary or a wholly-owned
      subsidiary thereof in a credit arrangement with a banking
      facility whereby such funds are available to the banking
      facility as collateral for overdraft obligations of other
      Majority Owned Subsidiaries or their subsidiaries also
      participating in the credit arrangement with such banking
      facility.

2.     For purposes of this Agreement, the term "guarantee" shall
      include not only a formal guarantee of an obligation, but
      also any other arrangement where the Parent is liable for
      the obligations of a Majority Owned Subsidiary or its
      wholly-owned subsidiaries.  Such other arrangements include
      (a) representations, warranties and/or covenants or other
      obligations joined in by the Parent, whether on a joint or
      joint and several basis, for the benefit of the Majority
      Owned Subsidiary or its wholly-owned subsidiaries and (b)
      responsibility of the Parent by operation of law for the
      acts and omissions of the Majority Owned Subsidiary or its
      wholly-owned subsidiaries, including controlling person
      liability under securities and other laws.

3.    Promptly after the Parent receives notice that a beneficiary
      of a Parent Guarantee is seeking to enforce such Parent
      Guarantee, the Parent shall notify the Majority Owned
      Subsidiary(s) obligated, either directly or indirectly
      through a wholly-owned subsidiary, under the relevant
      Underlying Obligation.  Such Majority Owned Subsidiary(s) or
      wholly-owned subsidiary thereof, as applicable, shall have
      the right, at its own expense, to contest the claim of such
      beneficiary.  If a Majority Owned Subsidiary or wholly-owned
      subsidiary thereof, as applicable, is contesting the claim
      of such beneficiary, the Parent will not perform under the
      relevant Parent Guarantee unless and until, in the Parent's
      reasonable judgment, the Parent is obligated under the terms
      of such Parent Guarantee to perform.  Subject to the
      foregoing, any dispute between a Majority Owned Subsidiary
      or wholly-owned subsidiary thereof, as applicable, and a
      beneficiary of a Parent Guarantee shall not affect such
      Majority Owned Subsidiary's obligation to promptly indemnify
      the Parent hereunder.  Promptly after a Majority Owned
      Subsidiary or wholly-owned subsidiary thereof, as
      applicable, receives notice that a beneficiary of a Credit
      Support Obligation is seeking to enforce such Credit Support
      Obligation, the Majority Owned Subsidiary shall notify the
      Parent.  The Parent shall have the right, at its own
      expense, to contest the claim of such beneficiary.  If the
      Parent or the subsidiary of the Parent on whose behalf the
      Credit Support Obligation is given is contesting the claim
      of such beneficiary, the Majority Owned Subsidiary or
      wholly-owned subsidiary thereof, as applicable, will not
      perform under the relevant Credit Support Obligation unless
      and until, in the Majority Owned Subsidiary's reasonable
      judgment, the Majority Owned Subsidiary or wholly-owned
      subsidiary thereof, as applicable, is obligated under the
      terms of such Credit Support Obligation to perform.  Subject
      to the foregoing, any dispute between the Parent or the
      subsidiary of the Parent on whose behalf the Credit Support
      Obligation was given, on the one hand, and a beneficiary of
      a Credit Support Obligation, on the other, shall not affect
      the Parent's obligation to promptly indemnify the Majority
      Owned Subsidiary or its wholly-owned subsidiary, as
      applicable, hereunder.

4.    Upon the request of a Majority Owned Subsidiary, the Parent
      may make loans and advances to the Majority Owned Subsidiary
      or its wholly-owned subsidiaries on a short-term, revolving
      credit basis, from time to time in such amounts as mutually
      determined by the Parent and the Majority Owned Subsidiary.
      The aggregate principal amount of such loans and advances
      shall be reflected on the books and records of the Majority
      Owned Subsidiary (or wholly-owned subsidiary, as applicable)
      and the Parent.  All such loans and advances shall be on an
      unsecured basis unless specifically provided otherwise in
      loan documents executed at that time.  The Majority Owned
      Subsidiary or its wholly-owned subsidiaries, as applicable,
      shall pay interest on the aggregate unpaid principal amount
      of such loans from time to time outstanding at a rate
      ("Interest Rate") equal to the rate of the Commercial Paper
      Composite Rate for 90-day maturities as reported by Merrill
      Lynch Capital Markets, as an average of the last five
      business days of such Majority Owned Subsidiary's latest
      fiscal quarter then ended, plus twenty-five (25) basis
      points.  The Interest Rate shall be adjusted on the first
      business day of each fiscal quarter of such Majority Owned
      Subsidiary pursuant to the Interest Rate formula contained
      in the preceding sentence and shall be in effect for the
      entirety of such fiscal quarter.  Interest shall be computed
      on a 360-day basis.  The aggregate principal amount
      outstanding and accrued interest thereon shall be payable on
      demand.  The principal and accrued interest may be paid by
      the Majority Owned Subsidiaries or their wholly-owned
      subsidiaries, as applicable, at any time or from time to
      time, in whole or in part, without premium or penalty.  All
      payments shall be applied first to accrued interest and then
      to principal.  Principal and interest shall be payable in
      lawful money of the United States of America, in immediately
      available funds, at the principal office of the Parent or at
      such other place as the Parent may designate from time to
      time in writing to the Majority Owned Subsidiary.  The
      unpaid principal amount of any such borrowings, and accrued
      interest thereon, shall become immediately due and payable,
      without demand, upon the failure of the Majority Owned
      Subsidiary or its wholly-owned subsidiary, as applicable, to
      pay its debts as they become due, the insolvency of the
      Majority Owned Subsidiary or its wholly-owned subsidiary, as
      applicable, the filing by or against the Majority Owned
      Subsidiary or its wholly-owned subsidiary, as applicable, of
      any petition under the U.S. Bankruptcy Code (or the filing
      of any similar petition under the insolvency law of any
      jurisdiction), or the making by the Majority Owned
      Subsidiary or its wholly-owned subsidiary, as applicable, of
      an assignment or trust mortgage for the benefit of creditors
      or the appointment of a receiver, custodian or similar agent
      with respect to, or the taking by any such person of
      possession of, any property of the Majority Owned Subsidiary
      or its wholly-owned subsidiary, as applicable.  In case any
      payments of principal and interest shall not be paid when
      due, the Majority Owned Subsidiary or its wholly-owned
      subsidiary, as applicable, further promises to pay all cost
      of collection, including reasonable attorneys' fees.

5.    If the Parent makes a loan or provides other credit ("Credit
      Extension") to a Second Tier Majority Owned Subsidiary, the
      First Tier Majority Owned Subsidiary that owns the majority
      of the stock of such Second Tier Majority Owned Subsidiary
      hereby guarantees the Second Tier Majority Owned
      Subsidiary's obligations to the Parent thereunder.  Such
      guaranty shall be enforced only after the Parent, in its
      reasonable judgment, determines that the Second Tier
      Majority Owned Subsidiary is unable to fully perform its
      obligations under the Credit Extension.  If the Parent
      provides Credit Extension to a wholly-owned subsidiary of a
      Second Tier Majority Owned Subsidiary, the Second Tier
      Majority Owned Subsidiary hereby guarantees it wholly-owned
      subsidiary's obligations to the Parent thereunder and the
      First Tier Majority Owned Subsidiary that owns the majority
      of the stock of such Second Tier Majority Owned Subsidiary
      hereby guarantees the Second Tier Majority Owned
      Subsidiary's obligations to the Parent hereunder.  Such
      guaranty by the First Tier Majority Owned Subsidiary shall
      be enforced only after the Parent, in its reasonable
      judgment, determines that the Second Tier Majority Owned
      Subsidiary is unable to fully perform its guaranty
      obligation hereunder.

6.    All payments  required to be made by a Majority  Owned  Subsidiary  or its
      wholly-owned  subsidiaries,  as applicable,  shall be made within two days
      after receipt of notice from the Parent.  All payments required to be made
      by the Parent  shall be made within two days after  receipt of notice from
      the Majority Owned Subsidiary.

7.    This Agreement  shall be governed by and construed in accordance  with the
      laws of the Commonwealth of Massachusetts applicable to contracts made and
      performed therein.







      IN WITNESS WHEREOF,  the parties have caused this Agreement to be executed
by their duly authorized officers as of the date first above written.


      THERMO ELECTRON CORPORATION


                               By:  /s/ Melissa F. Riordan
                                    Melissa F. Riordan
                               Title:     Treasurer


                               THE RANDERS GROUP INCORPORATED


                               By:  /s/ Emil C. Herkert
                                    Emil C. Herkert
                               Title:     President

                                                                   Exhibit 10.15
                         THE RANDERS GROUP INCORPORATED

              RESTATED STOCK HOLDING ASSISTANCE PLAN


SECTION 1.   Purpose.

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

SECTION 2. Definitions.

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

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

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

      Company:   The Randers Group Incorporated, a Delaware
corporation.

      Stock Holding Policy:   The Stock Holding Policy of the
Company, as adopted by the Committee and as in effect from time
to time.

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

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

      Plan:   The Randers Group Incorporated Stock Holding
Assistance Plan, as amended from time to time.

SECTION 3. Administration.

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

SECTION 4. Loans and Loan Limits.

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

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

SECTION 5. Federal Income Tax Treatment of Loans.

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

SECTION 6. Maturity of Loans.

      Each Loan to a Key Employee  hereunder  shall be due and payable on demand
by the Company.  If no such demand is made,  then each Loan shall mature and the
principal  thereof shall become due and payable on the fifth  anniversary of the
date of the Loan,  provided  that the  Committee  may, in its sole and  absolute
discretion,  authorize  such  other  maturity  and  repayment  schedule  as  the
Committee may determine. Each Loan shall also become immediately due and payable
in full,  without demand,  upon the occurrence of any of the events set forth in
the Note; provided that the Committee may, in its sole and absolute  discretion,
authorize an  extension of the time for  repayment of a Loan upon such terms and
conditions as the Committee may determine.

SECTION 7. Amendment and Termination of the Plan.

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

SECTION 8. Miscellaneous Provisions.

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

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

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

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

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

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

SECTION 9. Effective Date.

      The Plan and the Stock Holding Policy shall become effective upon approval
and adoption by the Committee.


DOC # 1087
RGI STOCK HOLDING ASSISTANCE PLAN 5/98



<PAGE>


                         EXHIBIT A TO STOCK HOLDING ASSISTANCE PLAN


                         THE RANDERS GROUP INCORPORATED

                                 Promissory Note



$---------
Dated:____________


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

      Unless the Company  has already  made a demand for payment in full of this
Note,  the Employee  agrees to repay to the Company from the  Employee's  annual
cash  incentive  compensation  (referred to as bonus),  beginning with the first
such bonus  payment to occur after the date of this Note and on each of the next
four bonus payment dates  occurring  prior to the Maturity Date,  such amount as
may be designated by the Company.  Any amount  remaining unpaid under this Note,
if no  demand  has been made by the  Company,  shall be due and  payable  on the
Maturity Date.

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

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

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

           (b)  the death or disability of the Employee;

           (c) the  failure  of the  Employee  to pay his or her  debts  as they
      become due, the  insolvency of the Employee,  the filing by or against the
      Employee of any petition under the United States  Bankruptcy  Code (or the
      filing  of  any  similar   petition   under  the  insolvency  law  of  any
      jurisdiction),  or the making by the  Employee of an  assignment  or trust
      mortgage for the benefit of creditors  or the  appointment  of a receiver,
      custodian  or  similar  agent with  respect  to, or the taking by any such
      person of possession of, any property of the Employee; or

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

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

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

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


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

                               Employee Name: _________________


- ------------------------
Witness


                                                                      Exhibit 13




















                         THE RANDERS GROUP INCORPORATED

                        Consolidated Financial Statements

                                   Fiscal 1998
<PAGE>


    The Randers Group Incorporated                  1998 Financial Statements

                        Consolidated Statement of Income

                                                        Year Ended
                                              ------------------------------
                                              April 4, March 29,   March 30,
    (In thousands except per share amounts)       1998      1997        1996
    ------------------------------------------------------------------------

    Revenues                                  $ 71,583  $ 64,374    $ 58,515
                                              --------  --------    --------

    Costs and Operating Expenses:
      Cost of revenues                          52,838    48,048      45,012
      Selling, general, and administrative
        expenses (Note 7)                       12,788     9,555       8,131
                                              --------  --------    --------

                                                65,626    57,603      53,143
                                              --------  --------    --------

    Operating Income                             5,957     6,771       5,372

    Interest Income                                195       110         173
    Interest Expense                              (196)     (184)       (257)
    Loss on Sale of Assets (Note 9)                  -         -        (569)
                                              --------  --------    --------

    Income Before Provision for Income Taxes     5,956     6,697       4,719
    Provision for Income Taxes (Note 4)          2,803     3,117       2,340
                                              --------  --------    --------

    Net Income                                $  3,153  $  3,580    $  2,379
                                              ========  ========    ========

    Basic and Diluted Earnings per Share
      (Note 10)                               $    .03  $    .03    $    .02
                                              ========  ========    ========

    Weighted Average Shares (Note 10):
      Basic                                    125,557   113,031     113,031
                                              ========  ========    ========
      Diluted                                  126,009   113,031     113,031
                                              ========  ========    ========



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







                                        2
<PAGE>


    The Randers Group Incorporated                  1998 Financial Statements

                           Consolidated Balance Sheet

                                                       April 4,   March 29,
    (In thousands except share amounts)                    1998        1997
    -----------------------------------------------------------------------
    Assets
    Current Assets:
      Cash and cash equivalents (includes $8,713 under
        repurchase agreement with related party
        in 1998)                                        $ 9,763     $ 1,737
      Accounts receivable, less allowances of $760
        and $706                                         14,304      11,613
      Unbilled contract costs and fees                    9,333       8,113
      Prepaid income taxes (Note 4)                       1,359       1,431
      Prepaid expenses                                      373         478
                                                        -------     -------

                                                         35,132      23,372
                                                        -------     -------

    Property, Plant, and Equipment, at Cost, Net         11,664       9,035
                                                        -------     -------
    Other Assets (Note 3)                                 1,177       1,373
                                                        -------     -------

    Cost in Excess of Net Assets of Acquired
      Companies (Note 2)                                 45,220      41,654
                                                        -------     -------
                                                        $93,193     $75,434
                                                        =======     =======

    Liabilities and Shareholders' Investment
    Current Liabilities:
      Notes payable and current maturities of
        long-term obligations (Note 5)                  $   187     $   648
      Accounts payable                                    3,809       2,023
      Accrued payroll and employee benefits               3,254       3,124
      Accrued income taxes                                1,016          78
      Other accrued expenses                                725       1,425
      Due to parent company                                 319          36
                                                        -------     -------

                                                          9,310       7,334
                                                        -------     -------
    Deferred Income Taxes (Note 4)                          888       1,096
                                                        -------     -------

    Other Deferred Items                                  1,049       1,013
                                                        -------     -------
    Long-term Obligations (Note 5)                        1,948       1,260
                                                        -------     -------

    Commitments and Contingencies (Note 6)

    Shareholders' Investment (Notes 2, 3, and 8):
      Common stock, $.0001 par value, 30,000,000 shares
        authorized; 127,146,733 pro forma shares issued
        and outstanding                                      13           -
      Capital in excess of par value                     79,321           -
      Retained earnings                                     664           -
      Parent company investment                               -      64,731
                                                        -------     -------
                                                         79,998      64,731
                                                        -------     -------

                                                        $93,193     $75,434
                                                        =======     =======
    The accompanying notes are an integral part of these consolidated financial
    statements.

                                        3
<PAGE>


   The Randers Group Incorporated                   1998 Financial Statements

                      Consolidated Statement of Cash Flows

                                                      Year Ended
                                           --------------------------------
                                           April 4,    March 29,  March 30,
   (In thousands)                              1998         1997       1996
   ------------------------------------------------------------------------

   Operating Activities:
     Net income                             $ 3,153      $ 3,580    $ 2,379
     Adjustments to reconcile net income
       to net cash provided by operating
       activities:
         Depreciation and amortization        2,675        2,137      2,010
         Loss on sale of assets (Note 9)          -            -        569
         Provision for losses on
           accounts receivable                  293          149        208
         Other noncash items                   (200)        (193)      (155)
         Increase (decrease) in deferred
           income taxes                        (208)        (109)        52
         Changes in current accounts,
           excluding the effects of
           transfers of businesses from
           parent company:
             Accounts receivable               (874)         590     (1,125)
             Unbilled contract costs and
               fees                          (1,338)        (764)    (1,110)
             Other current assets               369          523        296
             Accounts payable                 1,246         (896)       774
             Other current liabilities         (636)      (1,487)     1,797
                                            -------      -------    -------

   Net cash provided by operating
       activities                             4,480        3,530      5,695
                                            -------      -------    -------

   Investing Activities:
     Purchases of property, plant, and
       equipment                             (1,531)      (1,003)    (1,303)
     Proceeds from sale of property,
       plant, and equipment                      18          106        134
     Other                                      (27)           -          -
                                            -------      -------    -------

   Net cash used in investing activities    $(1,540)     $  (897)   $(1,169)
                                            -------      -------    -------








                                        4
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                Consolidated Statement of Cash Flows (continued)

                                                       Year Ended
                                             ------------------------------
                                             April 4, March 29,   March 30,
    (In thousands)                               1998      1997        1996
    -----------------------------------------------------------------------

    Financing Activities:
      Repayment of note payable               $  (170)  $  (671)    $  (628)
     Net transfer (to) from parent company      3,424    (1,304)     (3,932)
     Cash acquired from transfer of
        businesses from parent company          1,442       285           -
     Repayment (issuance) of note receivable      390         -        (390)
                                              -------   -------     -------

    Net cash provided by (used in)
        financing activities                    5,086    (1,690)     (4,950)
                                              -------   -------     -------

    Increase (Decrease) in Cash and Cash
      Equivalents                               8,026       943        (424)
    Cash and Cash Equivalents at Beginning
      of Year                                   1,737       794       1,218
                                              -------   -------     -------

    Cash and Cash Equivalents at End of
      Year                                    $ 9,763   $ 1,737     $   794
                                              =======   =======     =======

    Cash Paid For:
      Interest                                $   224   $   205     $   259
     Income taxes                             $   642   $     -     $     -

    Noncash Activities:
      Transfer of acquired businesses from
        parent company (Note 2)               $ 4,700   $ 3,460     $     -


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



















                                        5
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

               Consolidated Statement of Shareholders' Investment

                                                       Year Ended
                                            --------------------------------
                                           April 4,    March 29,   March 30,
    (In thousands)                             1998        1997         1996
    ------------------------------------------------------------------------

    Common Stock, $.0001 Par Value
     Balance at beginning of period        $      -    $      -     $      -
      Pro forma shares issuable to parent
        company (Note 2)                         12           -
      Transfer of Randers from parent
        company (Note 2)                          1           -            -
                                           --------    --------     --------

     Balance at end of period                    13           -            -
                                           --------    --------     --------

    Capital in Excess of Par Value
     Balance at beginning of period               -           -            -
      Pro forma shares issuable to parent
        company (Note 2)                     70,632           -            -
      Transfer of Randers from parent
        company (Note 2)                      8,597           -            -
      Tax benefit related to employees'
        and directors' stock plans               92           -            -
                                           --------    --------     --------

     Balance at end of period                79,321           -            -
                                           --------    --------     --------

    Retained Earnings
     Balance at beginning of period               -           -            -
     Net income after May 12, 1997            2,752           -            -
      Additional pro forma shares issuable
        to parent company (Note 2)           (2,088)          -            -
                                           --------    --------     --------

     Balance at end of period                   664           -            -
                                           --------    --------     --------

    Parent Company Investment
      Balance at beginning of period         64,731      58,725       60,278
      Net income prior to May 12, 1997          401       3,580        2,379
      Transfer of Carlan from parent
        company (Note 2)                          -       3,730            -
      Net transfer (to) from parent company   3,424      (1,304)      (3,932)
      Pro forma shares issuable to parent
        company (Note 2)                    (68,556)          -            -
                                           --------    --------     --------

     Balance at end of period                     -      64,731       58,725
                                           --------    --------     --------

    Total Shareholders' Investment         $ 79,998    $ 64,731     $ 58,725
                                           ========    ========     ========


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




                                        6
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    1.  Nature of Operations and Summary of Significant Accounting Policies

    Nature of Operations
        The Randers Group Incorporated (the Company) provides comprehensive
    engineering and outsourcing services in such areas as water and wastewater
    treatment, highway and bridge projects, process engineering, construction
    management, and inspection and operational services.

    Relationship with Thermo TerraTech Inc. and Principles of Consolidation
        As of April 4, 1998, Thermo TerraTech Inc. owned 120,551,051 pro
    forma shares of the Company's common stock, representing 95% of such pro
    forma shares outstanding. Thermo TerraTech is an 82%-owned subsidiary of
    Thermo Electron Corporation. As of April 4, 1998, Thermo Electron owned
    1,255,000 shares of the Company's common stock, representing 1% of such pro
    forma shares outstanding. (Note 2)
        The accompanying financial statements include the accounts of the
    Company and its subsidiaries. All material intercompany accounts and
    transactions have been eliminated.

    Fiscal Year
        The Company has adopted a fiscal year ending the Saturday nearest March
    31. References to fiscal 1998, 1997, and 1996 are for the fiscal years ended
    April 4, 1998, March 29, 1997, and March 30, 1996, respectively. Fiscal year
    1998 included 53 weeks; fiscal 1997 and 1996 each included 52 weeks.

    Revenue Recognition
        Substantially all revenues are earned under contracts. Revenues and
    profits on contracts are recognized using the percentage-of-completion
    method. The percentage of completion is determined by relating the actual
    costs incurred to date to management's estimate of total costs to be
    incurred on each contract. If a loss is indicated on any contract in
    process, a provision is made currently for the entire loss. Revenues earned
    on contracts in process in excess of billings are classified as unbilled
    contract costs and fees in the accompanying balance sheet. There are no
    significant amounts included in the accompanying balance sheet that are not
    expected to be recovered from existing contracts at current contract values,
    or that are not expected to be collected within one year, including amounts
    that are billed but not paid under retainage provisions.

    Stock-based Compensation Plans
        The Company applies Accounting Principles Board Opinion (APB) No. 25,
    "Accounting for Stock Issued to Employees," and related interpretations in
    accounting for its stock-based compensation plans (Note 3). Accordingly, no
    accounting recognition is given to stock options granted at fair market
    value until they are exercised. Upon exercise, net proceeds, including tax
    benefits realized, are credited to equity.





                                        7
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    1.  Nature of Operations and Summary of Significant Accounting Policies
        (continued)

    Income Taxes
        The Company and Thermo TerraTech have a tax allocation agreement under
    which the Company will be included in Thermo TerraTech's consolidated
    federal and certain state income tax returns upon Thermo TerraTech's
    ownership of the Company exceeding 80% as a result of the transactions
    contemplated in Note 2. The agreement provides that in years in which the
    Company has taxable income, it will pay to Thermo TerraTech amounts
    comparable to the taxes the Company would have paid had it filed separate
    tax returns. If Thermo TerraTech's equity ownership of the Company were to
    subsequently drop below 80%, the Company would be required to file its own
    income tax returns.
        In accordance with Statement of Financial Accounting Standards (SFAS)
    No. 109, "Accounting for Income Taxes," the Company recognizes deferred
    income taxes based on the expected future tax consequences of differences
    between the financial statement basis and the tax basis of assets and
    liabilities, calculated using enacted tax rates in effect for the year in
    which the differences are expected to be reflected in the tax return.

    Earnings per Share
        During the quarter ended January 3, 1998, the Company adopted SFAS No.
    128, "Earnings per Share" (Note 10). As a result, all previously reported
    earnings per share have been restated. Basic earnings per share have been
    computed by dividing net income by the weighted average number of pro forma
    shares outstanding during the year (Note 2). Diluted earnings per share have
    been computed assuming the exercise of stock options, as well as their
    related income tax effects. Shares issuable in connection with the
    transactions contemplated in Note 2 have been shown as outstanding for all
    periods presented for purposes of computing earnings per share.

    Cash and Cash Equivalents
        At April 4, 1998, $8,713,000 of the Company's cash equivalents were
    invested in a repurchase agreement with Thermo Electron. Under this
    agreement, the Company in effect lends excess cash to Thermo Electron, which
    Thermo Electron collateralizes with investments principally consisting of
    corporate notes, commercial paper, U.S. government-agency securities, money
    market funds, and other marketable securities, in the amount of at least
    103% of such obligation. The Company's funds subject to the repurchase
    agreement are readily convertible into cash by the Company and have an
    original maturity of three months or less. The Company's repurchase
    agreement earns a rate based on the 90-day Commercial Paper Composite Rate
    plus 25 basis points, set at the beginning of each quarter. At fiscal
    year-end 1998, the Company's cash equivalents also included investments in
    commercial paper which have an original maturity of three months or less.
    Cash equivalents are carried at cost, which approximates market value.




                                        8
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    1.  Nature of Operations and Summary of Significant Accounting Policies
        (continued)

    Property, Plant, and Equipment
        The costs of additions and improvements are capitalized, while
    maintenance and repairs are charged to expense as incurred. The Company
    provides for depreciation and amortization using the straight-line method
    over the estimated useful lives of the property as follows: buildings and
    improvements, 30 to 40 years; machinery and equipment, 3 to 10 years; and
    leasehold improvements, the shorter of the term of the lease or the life of
    the asset. Property, plant, and equipment consists of the following:

    (In thousands)                                           1998      1997
    -----------------------------------------------------------------------

    Land                                                  $ 1,044   $   674
    Buildings                                               7,157     5,334
    Machinery, Equipment, and Leasehold Improvements        7,515     5,855
                                                          -------   -------
                                                           15,716    11,863
    Less: Accumulated Depreciation and Amortization         4,052     2,828
                                                          -------   -------
                                                          $11,664   $ 9,035
                                                          =======   =======

    Costin Excess of Net Assets of Acquired Companies The excess of cost over
        the fair value of net assets of acquired
    businesses is amortized using the straight-line method over 40 years.
    Accumulated amortization was $6,574,000 and $5,405,000 at fiscal year-end
    1998 and 1997, respectively. The Company assesses the future useful life of
    this asset whenever events or changes in circumstances indicate that the
    current useful life has diminished. The Company considers the future
    undiscounted cash flows of the acquired businesses in assessing the
    recoverability of this asset. If impairment has occurred, any excess of
    carrying value over fair value is recorded as a loss.

    Fair Value of Financial Instruments
        The Company's financial instruments consist primarily of cash and cash
    equivalents, accounts receivable, notes payable, accounts payable, and
    long-term obligations. Their respective carrying amounts in the accompanying
    balance sheet, excluding long-term obligations, approximated fair value due
    to their short-term nature. The fair value of the Company's long-term
    obligations at fiscal year-end 1998 and 1997 approximated carrying value
    based on borrowing rates available to the Company at the respective year
    ends.

    Use of Estimates
        The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect the reported amounts of assets and liabilities,
    disclosure of contingent assets and liabilities at the date of the financial
    statements, and the reported amounts of revenues and expenses during the
    reporting period. Actual results could differ from those estimates.

                                        9
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    2.  Acquisitions and Basis of Accounting

        On May 12, 1997, Thermo TerraTech purchased a controlling interest in
    Randers. Thermo TerraTech purchased 7,100,000 shares of Randers common stock
    from certain members of Randers' management, and 420,000 shares from Thermo
    Power Corporation, an affiliate of Thermo TerraTech, at a price of $0.625
    per share, for an aggregate cost of $4,700,000. Following these transactions
    and currently, Thermo TerraTech owns 53.3% of Randers' actual outstanding
    common stock. In addition, Thermo Electron owns 8.9% of Randers' actual
    outstanding common stock.
        Subsequently, in September 1997, Thermo TerraTech and Randers entered
    into a definitive agreement to transfer Thermo TerraTech's wholly owned
    engineering and consulting businesses (known as The Killam Group) to
    Randers, in exchange for newly issued shares of Randers' common stock.
    Effective April 4, 1998, the agreement was amended to provide that the price
    for these businesses would be equal to $70,644,407, the book value of the
    transferred businesses as of April 4, 1998. The number of new shares of
    Randers' common stock to be issued to Thermo TerraTech would equal such book
    value on April 4, 1998, divided by $0.625, or 113,031,051 shares. The shares
    to be issued to Thermo TerraTech include 3,341,800 shares related to the
    increase in value resulting from the earnings of The Killam Group from May
    12, 1997, through April 4, 1998, which totaled approximately $2,088,000.
    Upon such issuance, Thermo TerraTech and Thermo Electron would own
    approximately 94.8% and 1.0% of Randers' outstanding common stock,
    respectively. The transfer is subject to approval of the transaction by
    Randers' shareholders and continued listing of Randers' common stock on the
    American Stock Exchange following the transaction. However, because Thermo
    TerraTech currently owns 53.3% of Randers' actual outstanding common stock,
    approval by Randers' shareholders is assured. For purposes of computing
    weighted average shares, the 113,031,051 shares of Randers' common stock to
    be issued in connection with the acquisition of The Killam Group are
    considered to be outstanding for all periods presented, and the 14,115,682
    shares of Randers' common stock that were outstanding as of May 12, 1997,
    the date on which Thermo TerraTech acquired a majority interest in Randers,
    are considered outstanding as of that date.
        This transaction has been accounted for in accordance with Staff
    Accounting Bulletin Topic 2-A2, pursuant to which The Killam Group has been
    treated as the "accounting acquiror" because Thermo TerraTech owns the
    larger portion of the voting rights of Randers as a result of the above
    mentioned transactions. Accordingly, the historical financial information of
    Randers has been restated to solely reflect the financial information of The
    Killam Group for periods prior to May 12, 1997, the date on which Thermo
    TerraTech acquired a majority interest in Randers. Results from May 12,
    1997, reflect the combined results of The Killam Group and Randers.
    Consequently, references to the Company prior to May 12, 1997, refer solely
    to The Killam Group.






                                       10
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    2.  Acquisitions and Basis of Accounting (continued)

        Based on unaudited data, the following table presents selected financial
    information for The Killam Group and Randers on a pro forma basis, assuming
    the companies had been combined since the beginning of fiscal 1997.

    (In thousands except per share amounts)                1998        1997
    -----------------------------------------------------------------------

    Revenues                                            $72,720     $76,775
    Net Income                                            3,150       4,213
    Earnings per Share:
      Basic                                                 .03         .03
      Diluted                                               .02         .03

        The pro forma results are not necessarily indicative of future
    operations or the actual results that would have occurred had the businesses
    been combined from the beginning of fiscal 1997.
        In November 1996, Thermo TerraTech acquired Carlan Consulting Group,
    Inc., a provider of transportation and environmental consulting and
    professional engineering and architectural services for $3,460,000.
    Immediately subsequent to Thermo TerraTech's acquisition of Carlan, Thermo
    TerraTech contributed this business to the Company. Pro forma results have
    not been presented as the results of Carlan were not material to the
    Company's results of operations.
        These transactions have been accounted for using the purchase method of
    accounting, and their results of operations have been included in the
    accompanying financial statements from the respective dates of acquisition
    by Thermo TerraTech. The aggregate cost of Randers and Carlan exceeded the
    estimated fair value of the acquired net assets by $7,760,000, which is
    being amortized over 40 years. Allocation of the purchase price was based on
    estimates of the fair value of the net assets acquired and, for the Randers
    transaction, is subject to adjustment, although the Company has no
    information which indicates that the final allocation of purchase price will
    be different than the preliminary estimate.

    3.  Employee Benefit Plans

    Stock-based Compensation Plans

    Stock Option Plans
    ------------------
        In November 1997, the Company adopted a stock-based compensation plan
    for its key employees, directors and others, which permits the grant of
    stock and stock-based awards as determined by the human resources committee
    of the Company's Board of Directors (the Board Committee), including
    restricted stock, stock options, stock bonus shares or performance-based
    shares. The option recipients and the terms of options granted under this
    plan are determined by the Board Committee. Generally, options granted to
    date are exercisable immediately, but are subject to certain transfer
    restrictions and the right of the Company to repurchase shares issued upon
    exercise of the options at the exercise price, upon certain events. The
    restrictions and repurchase rights generally lapse

                                       11
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    3.  Employee Benefit Plans (continued)

    ratably over a five- to ten-year period, depending on the term of the
    option, which generally ranges from seven to twelve years. Nonqualified
    stock options may be granted at any price determined by the Board Committee,
    although incentive stock options must be granted at not less than the fair
    market value of the Company's stock on the date of grant. To date, all
    options have been granted at fair market value.
        In connection with the transfer of Randers in fiscal 1998, the Company
    assumed certain outstanding options granted under Randers' incentive stock
    option plan. The Randers' options become exercisable over the vesting
    period. Options vest 50% in the first year after the date of grant and 25%
    in each of the second and third years after the date of grant. These options
    expire 10 years from the date of grant.
        In addition to the Company's stock-based compensation plans, certain
    officers and key employees may also participate in the stock-based
    compensation plans of Thermo Electron and Thermo TerraTech.
        A summary of the Company's stock option information is as follows:

                                                                 1998
                                                           -----------------
                                                                    Weighted
                                                           Number    Average
                                                               of   Exercise
    (Shares in thousands)                                  Shares      Price
    ------------------------------------------------------------------------

    Options Outstanding, Beginning of Year                      -     $   -

      Granted                                               6,860       .65
      Forfeited                                              (120)      .65
      Randers' options outstanding at time of transfer        694       .72
                                                            -----      ----

    Options Outstanding, End of Year                        7,434     $ .66
                                                            =====     =====

    Options Exercisable                                     7,283     $ .65
                                                            =====     =====
    Options Available for Grant                             3,260
                                                            =====

        As of April 4, 1998, the options outstanding were exercisable at prices
    ranging from $0.63 to $0.88 and had a weighted average remaining contractual
    life of 6.5 years. The information for options outstanding as of April 4,
    1998, does not differ materially for options exercisable.










                                       12
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    3.  Employee Benefit Plans (continued)

    Employee Stock Purchase Program
        Substantially all of the Company's full-time employees are eligible to
    participate in an employee stock purchase program sponsored by Thermo
    TerraTech and Thermo Electron. Under this program, shares of Thermo
    TerraTech's and Thermo Electron's common stock can be purchased at the end
    of a 12-month period at 95% of the fair market value at the beginning of the
    period, and the shares purchased are subject to a six-month resale
    restriction. Shares are purchased through payroll deductions of up to 10% of
    each participating employee's gross wages.

    Pro Forma Stock-based Compensation Plans Expense
        In October 1995, the Financial Accounting Standards Board issued SFAS
    No. 123, "Accounting for Stock-Based Compensation," which sets forth a
    fair-value based method of recognizing stock-based compensation expense. As
    permitted by SFAS No. 123, the Company has elected to continue to apply APB
    25 in accounting for its stock-based compensation plans. Had compensation
    cost for awards in fiscal 1998 under the Company's stock-based compensation
    plans been determined based on the fair value at the grant dates consistent
    with the method set forth under SFAS No. 123, the effect on the Company's
    net income and earnings per share would have been as follows:

    (In thousands except per share amounts)                           1998
    ----------------------------------------------------------------------

    Net Income:
      As reported                                                   $3,153
      Pro forma                                                      2,786
    Basic and Diluted Earnings per Share:
      As reported                                                      .03
      Pro forma                                                        .02

        Pro forma compensation expense for options granted is reflected over the
    vesting period; therefore future pro forma compensation expense may be
    greater as additional options are granted.
        The weighted average fair value per share of options granted was $0.65
    in fiscal 1998. The fair value of each option grant is estimated on the
    grant date using the Black-Scholes option-pricing model with the following
    weighted-average assumptions:

                                                                     1998
    ----------------------------------------------------------------------

    Volatility                                                        27%
    Risk-free Interest Rate                                          5.7%
    Expected Life of Options                                    5.0 years

        The Black-Scholes option-pricing model was developed for use in
    estimating the fair value of traded options which have no vesting
    restrictions and are fully transferable. In addition, option-pricing models
    require the input of highly subjective assumptions. Because the Company's
    employee stock options have characteristics significantly

                                       13
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    3.  Employee Benefit Plans (continued)

    different from those of traded options, and because changes in the
    subjective input assumptions can materially affect the fair value estimate,
    in management's opinion, the existing models do not necessarily provide a
    reliable single measure of the fair value of its employee stock options.

    401(k) Savings Plans
        The majority of the Company's full-time employees are eligible to
    participate in 401(k) savings plans. Contributions to the 401(k) savings
    plans are made by both the employee and the Company. Company contributions
    are based upon the level of employee contributions. For these plans, the
    Company contributed and charged to expense $1,272,000, $1,130,000, and
    $1,100,000 in fiscal 1998, 1997, and 1996, respectively.

    Pension Plan
        One of the Company's divisions has a noncontributory defined benefit
    retirement plan for salaried employees. This plan has been frozen and all
    participants who had not been credited with the maximum years of service
    continue to receive such credit up to the allowable maximum based on
    continued service. Benefits under the plan are based on years of service and
    employees' compensation during the last years of employment. Funds are
    contributed to a trustee as necessary to provide for current service and for
    any unfunded projected benefit obligation over a reasonable period.
        Net periodic pension income includes the following components:

    (In thousands)                               1998       1997       1996
    ------------------------------------------------------------------------

    Interest Cost on Projected Benefit
      Obligation                               $ (711)    $ (677)    $ (613)
    Return on Plan Assets                         928        964      1,689
    Amortization of Unrecognized Obligation         -        (97)      (955)
                                               ------     ------     ------

                                               $  217     $  190     $  121
                                               ======     ======     ======













                                       14
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    3.  Employee Benefit Plans (continued)

        The funded status of the Company's defined benefit pension plan is as
    follows:

    (In thousands)                                          1998        1997
    ------------------------------------------------------------------------

    Actuarial Present Value of Benefit Obligations:
      Vested benefits                                   $ 10,025    $  9,543
      Nonvested benefits                                       3          20
                                                        --------    --------

    Projected Benefit Obligation                          10,028       9,563
    Plan Assets at Fair Value                            (12,756)    (10,456)
                                                        --------    --------
    Plan Assets Greater Than Projected Benefit
      Obligation                                          (2,728)       (893)
    Unrecognized Net Gain                                  1,639          21
                                                        --------    --------

      Prepaid pension costs                             $ (1,089)   $   (872)
                                                        ========    ========

        Actuarial assumptions used to determine the net periodic pension costs
    are:

                                                 1998       1997        1996
    ------------------------------------------------------------------------

    Discount Rate                                7.5%       7.5%          8%
    Rate of Increase in Salary Levels              0%         0%          5%
    Expected Long-term Rate of Return on Assets    9%         9%          9%

    Other Postretirement Benefits
        In addition to providing pension benefits, one of the Company's
    divisions provided other postretirement benefits for employees who met
    certain age and length-of-service requirements. Under SFAS No. 106,
    "Employers' Accounting for Postretirement Benefits Other Than Pensions," the
    expected cost of these postretirement benefits must be charged to expense
    during the years that the employees render service. This postretirement
    benefit plan has been frozen and the Company recorded the accumulated
    postretirement obligation calculated as of that date.








                                       15
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    3.  Employee Benefit Plans (continued)

        Net postretirement healthcare cost includes the following components:

    (In thousands)                              1998        1997      1996
    -----------------------------------------------------------------------

    Interest Cost on Accumulated
      Postretirement Benefit Obligation       $   66      $   91    $   69
    Amortization of Transition Obligation
      Over 20 Years                              (16)        (11)      (29)
                                              ------      ------    ------


      Net postretirement health care cost     $   50      $   80    $   40
                                              ======      ======    ======

        For measurement purposes, the following table illustrates the annual
    rate of increase in the per capita cost of covered healthcare claims:

                                                              Annual Rate
                                                          -----------------
                                                          Pre-65    Post-65
                                                          ------    -------

    1998                                                      8%         6%
    1997                                                      8%         6%
    1996                                                      9%         7%

        The pre-65 rate decreases gradually to 6% for 2000 and remains at that
    level thereafter. The healthcare cost trend rate assumption has a
    significant effect on the amounts reported. To illustrate, increasing the
    assumed healthcare cost trend rates by one percentage point in each year
    would increase the accumulated postretirement benefit obligation as of April
    4, 1998, by $71,000 and the aggregate of the service and interest cost
    components of net postretirement health care cost for the year then ended by
    $5,000. The discount rates used in determining the accumulated
    postretirement benefit obligations were 7.5% and 8% in fiscal 1998 and 1997,
    respectively.
        The following table reconciles the plan's funded status to the accrued
    postretirement healthcare cost liability as reflected on the balance sheet:

    (In thousands)                              1998        1997
    ------------------------------------------------------------

    Accumulated Postretirement Benefit
      Obligation:
        Retirees                              $  495      $  350
        Other fully eligible participants        191         575
                                              ------      ------

                                                 686         925
    Unrecognized Net Gain                        324          70
                                              ------      ------

      Accrued postretirement healthcare
        cost liability                        $1,010      $  995
                                              ======      ======


                                       16
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    4.  Income Taxes

        The components of the provision for income taxes are as follows:

    (In thousands)                                 1998      1997      1996
    ------------------------------------------------------------------------

    Currently Payable:
      Federal                                    $2,398    $2,306    $1,360
      State                                         617       654       386
                                                 ------    ------    ------

                                                  3,015     2,960     1,746
                                                 ------    ------    ------
    Net Deferred:
      Federal                                      (180)      121       460
      State                                         (32)       36       134
                                                 ------    ------    ------

                                                   (212)      157       594
                                                 ------    ------    ------

                                                 $2,803    $3,117    $2,340
                                                 ======    ======    ======

        The Company receives a tax deduction upon exercise of nonqualified stock
    options by employees for the difference between the exercise price and the
    market price of the Company's stock on the date of exercise. The provision
    for income taxes that is currently payable does not reflect $92,000 of such
    benefits the Company allocated to capital in excess of par value in fiscal
    1998.
        Provision for income taxes in the accompanying statement of income
    differs from the provision calculated by applying the statutory federal
    income tax rate of 34% to income before provision for income taxes due to
    the following:

    (In thousands)                                 1998      1997      1996
    ------------------------------------------------------------------------

    Provision for Income Taxes at Statutory
      Rate                                       $2,025    $2,277    $1,604
    Increases/(Decreases) Resulting From:
      State income taxes, net of federal tax        386       455       343
      Amortization of cost in excess of net
        assets of acquired companies                412       363       366
      Other, net                                    (20)       22        27
                                                 ------    ------    ------

                                                 $2,803    $3,117    $2,340
                                                 ======    ======    ======










                                       17
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    4.  Income Taxes (continued)

        Prepaid income taxes and deferred income taxes in the accompanying
    balance sheet consist of the following:

    (In thousands)                                           1998      1997
    -----------------------------------------------------------------------

    Prepaid Income Taxes:
      Reserves and other accruals                          $  706    $  924
      Accrued compensation                                    759       507
      Other                                                  (106)        -
                                                           ------    ------

                                                           $1,359    $1,431
                                                           ======    ======
    Deferred Income Taxes:
      Depreciation                                         $1,078    $1,096
      Intangible assets                                       (82)        -
      State net operating loss carryforward                  (108)        -
                                                           ------    ------
                                                           $  888    $1,096
                                                           ======    ======

    5.  Short- and Long-term Obligations

    Short-term Obligations
        The Company had a $500,000 installment note payable outstanding at
    fiscal year-end 1997, which bore interest at 6.7% and was repaid in
    September 1997.

    Long-term Obligations
        Long-term obligations of the Company are as follows:

    (In thousands)                                           1998      1997
    -----------------------------------------------------------------------

    6.75% Mortgage loan, payable in monthly
      installments of $9, with final payment in 2008       $1,173    $1,293
    Mortgage loan, payable in monthly installments
      of $12, with final payment in 2003(a)                   949         -
    Other                                                      13       115
                                                           ------    ------
                                                            2,135     1,408
    Less: Current maturities of long-term obligations         187       148
                                                           ------    ------

                                                           $1,948    $1,260
                                                           ======    ======
    (a) Bears interest at Prime Rate, which was 8.5% at April 4, 1998.

        The annual requirements for long-term obligations as of April 4, 1998,
    are $187,000 in fiscal 1999; $181,000 in fiscal 2000; $188,000 in fiscal
    2001; $195,000 in fiscal 2002; $760,000 in fiscal 2003; and $624,000 in
    fiscal 2004 and thereafter. Total requirements of long-term obligations are
    $2,135,000.


                                       18
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    6.  Commitments and Contingencies

    Operating Leases
        The Company leases portions of its office and operating facilities under
    various operating lease arrangements. The accompanying statement of income
    includes expenses from operating leases of $2,498,000, $2,068,000, and
    $1,593,000 in fiscal 1998, 1997, and 1996, respectively. Future minimum
    payments due under noncancelable operating leases at April 4, 1998, are
    $2,142,000 in fiscal 1999; $1,677,000 in fiscal 2000; $1,180,000 in fiscal
    2001, $851,000 in fiscal 2002; $570,000 in fiscal 2003; and $16,000 in
    fiscal 2004 and thereafter. Total future minimum lease payments are
    $6,436,000.

    Contingencies
        The Company is contingently liable with respect to lawsuits and other
    matters that arose in the ordinary course of business. In the opinion of
    management, these contingencies will not have a material adverse effect upon
    the financial position of the Company or its results of operations.

    7.  Related-party Transactions

    Corporate Services Agreement
        The Company and Thermo Electron have a corporate services agreement
    under which Thermo Electron's corporate staff provides certain
    administrative services, including certain legal advice and services, risk
    management, certain employee benefit administration, tax advice and
    preparation of tax returns, centralized cash management, and certain
    financial and other services, for which the Company pays Thermo Electron
    annually an amount equal to 0.8% of the Company's revenues in calendar 1998.
    In calendar 1997 and 1996 the Company paid an amount equal to 1.0% of the
    Company's revenues. Prior to January 1, 1996, the Company paid an annual fee
    equal to 1.20% of the Company's revenues. The annual fee is reviewed and
    adjusted annually by mutual agreement of the parties. For these services,
    the Company was charged $679,000, $644,000, and $589,000 in fiscal 1998,
    1997, and 1996, respectively. Management believes that the service fee
    charged by Thermo Electron is reasonable and that such fees are
    representative of the expenses the Company would have incurred on a
    stand-alone basis. The corporate services agreement is renewed annually but
    can be terminated upon 30 days' prior notice by the Company or upon the
    Company's withdrawal from the Thermo Electron Corporate Charter (the Thermo
    Electron Corporate Charter defines the relationship among Thermo Electron
    and its majority-owned subsidiaries). For additional items such as employee
    benefit plans, insurance coverage and other identifiable costs, Thermo
    Electron charges the Company based upon costs attributable to the Company.

    Repurchase Agreement
        The Company invests cash in a repurchase agreement with Thermo Electron
    as discussed in Note 1.




                                       19
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    8.  Common Stock

        In January 1998, the Company's Board of Directors voted to effect a
    one-for-five reverse stock split. The proposal is subject to approval by the
    Company's shareholders. A special shareholders' meeting is expected to be
    held at which a vote will occur. Pro forma common shares outstanding as of
    April 4, 1998, on a restated basis to reflect the reverse stock split, would
    have been 25,429,347 shares. The following table presents other selected
    financial data on a restated basis to reflect the reverse stock split.

    (In thousands except
     per share amounts)                         1998       1997        1996
    -----------------------------------------------------------------------

    Basic and Diluted Earnings
      per Share                             $    .13    $   .16     $   .11
    Weighted Average Shares:
      Basic                                   25,111     22,606      22,606
      Diluted                                 25,202     22,606      22,606

        At April 4, 1998, the Company had reserved 10,818,500 unissued shares of
    its common stock for possible issuance under stock-based compensation plans.

    9.  Loss on Sale of Assets

        In fiscal 1996, the Company sold to a management group the assets of a
    small civil engineering design office in Williston, Vermont, that was no
    longer included in the geographic expansion plans of the Company. An
    intangible asset of $569,000 associated with this office was not recovered
    in the sale price and, accordingly, was written off. This noncash expense is
    nondeductible for tax purposes. Sales and earnings of this office were not
    material to the Company.





                                       20
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    10. Earnings per Share

        Basic and diluted earnings per share were calculated as follows:

    (In thousands except
    per share amounts)                           1998       1997        1996
    ------------------------------------------------------------------------

    Basic
    Net Income                               $  3,153   $  3,580    $  2,379
                                             --------   --------    --------

    Shares Issuable in Connection
      With the Acquisition of
      The Killam Group (Note 2)               113,031    113,031     113,031

    Randers' Weighted Average
      Shares Outstanding From
      May 12, 1997, Date of
      Acquisition by Thermo
      TerraTech (Note 2)                       12,526          -           -
                                             --------   --------    --------

    Pro Forma Weighted Average Shares         125,557    113,031     113,031
                                             --------   --------    --------

    Basic Earnings per Share                 $    .03   $    .03    $    .02
                                             ========   ========    ========

    Diluted
    Net Income                               $  3,153   $  3,580    $  2,379
                                             --------   --------    --------

    Pro Forma Weighted Average Shares         125,557    113,031     113,031
    Effect of Stock Options                       452          -           -
                                             --------   --------    --------

    Pro Forma Weighted Average Shares,
      as Adjusted                             126,009    113,031     113,031
                                             --------   --------    --------

    Diluted Earnings per Share               $    .03   $    .03    $    .02
                                             ========   ========    ========

        The computation of diluted earnings per share excludes the effect of
    assuming the exercise of certain outstanding stock options because the
    effect would be antidilutive. As of April 4, 1998, there were 212,000 shares
    of such options outstanding, with an exercise price of $.88 per share.











                                       21
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                   Notes to Consolidated Financial Statements

    11. Unaudited Quarterly Information

    (In thousands except per share amounts)

    1998                          First(a)   Second       Third      Fourth
    -----------------------------------------------------------------------

    Revenues                    $16,844     $18,231     $18,269     $18,239
    Gross Profit                  4,492       4,745       5,024       4,484
    Net Income                      841         984         906         422
    Basic and Diluted Earnings
      per Share                     .01         .01         .01           -

    1997                          First      Second       Third(b)   Fourth
    -----------------------------------------------------------------------

    Revenues                    $17,722     $15,893     $15,346     $15,413
    Gross Profit                  4,283       4,256       3,999       3,788
    Net Income                    1,029       1,048         792         711
    Basic and Diluted Earnings
      per Share                     .01         .01         .01         .01

    (a) Reflects the May 1997 acquisition of Randers by Thermo TerraTech (Note
        2), subsequently transferred to the Company.
    (b) Reflects the November 1996 acquisition of Carlan by Thermo TerraTech
        (Note 2), subsequently transferred to the Company.

















                                       22
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                    Report of Independent Public Accountants

    To the Shareholders and Board of Directors of The Randers Group
    Incorporated:

        We have audited the accompanying consolidated balance sheet of The
    Randers Group Incorporated (a Delaware Corporation and a 53%-owned
    subsidiary of Thermo TerraTech Inc.) as of April 4, 1998, and March 29,
    1997, and the related consolidated statements of income, cash flows and
    shareholders' investment for each of the three years in the period ended
    April 4, 1998. These consolidated financial statements are the
    responsibility of the Company's management. Our responsibility is to express
    an opinion on these consolidated 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.
        In our opinion, the consolidated financial statements referred to above
    present fairly, in all material respects, the financial position of The
    Randers Group Incorporated as of April 4, 1998, and March 29, 1997, and the
    results of their operations and their cash flows for each of the three years
    in the period ended April 4, 1998, in conformity with generally accepted
    accounting principles.



                                              Arthur Andersen LLP



    Boston, Massachusetts
    May 12, 1998
















                                       23
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

        Forward-looking statements, within the meaning of Section 21E of the
    Securities Exchange Act of 1934, are made throughout this Management's
    Discussion and Analysis of Financial Condition and Results of Operations.
    For this purpose, any statements contained herein that are not statements of
    historical fact may be deemed to be forward-looking statements. Without
    limiting the foregoing, the words "believes," "anticipates," "plans,"
    "expects," "seeks," "estimates," and similar expressions are intended to
    identify forward-looking statements. There are a number of important factors
    that could cause the results of the Company to differ materially from those
    indicated by such forward-looking statements, including those detailed
    immediately after this Management's Discussion on Analysis of Financial
    Condition and Results of Operation under the heading "Forward-looking
    Statements."

    Overview
        The Randers Group Incorporated (the Company) provides comprehensive
    engineering and outsourcing services in such areas as water and wastewater
    treatment, highway and bridge projects, process engineering, construction
    management, and inspection and operational services.
        In May 1997, Thermo TerraTech purchased a controlling interest in
    Randers (Note 2), a provider of design, engineering, project management, and
    construction services for industrial clients in the manufacturing,
    pharmaceutical, and chemical-processing industries. Subsequently, Thermo
    TerraTech entered into a definitive agreement to transfer The Killam Group
    to Randers in exchange for additional shares of Randers' common stock. As a
    result of these transactions (as more fully described in Note 2), The Killam
    Group is deemed to be the "accounting acquiror" and historical results for
    Randers have been restated to solely reflect the financial information of
    The Killam Group for periods prior to May 12, 1997, and to reflect the
    combined results of The Killam Group and Randers (collectively, the Company)
    from May 12, 1997, the date on which Thermo TerraTech became the
    majority-owner of Randers. The Company's Killam Associates, Inc. subsidiary
    provides environmental consulting and engineering services and specializes
    in wastewater treatment and water resources management. The Company's
    BACKillam subsidiary provides both private- and public-sector clients with a
    range of consulting services that address transportation planning and
    design. In November 1996, Thermo TerraTech acquired Carlan Consulting Group,
    Inc., a provider of transportation and environmental consulting and
    professional engineering and architectural services, and subsequently
    transferred it to the Company.

    Results of Operations

    Fiscal 1998 Compared With Fiscal 1997
        Revenues increased 11% to $71,583,000 in fiscal 1998 from $64,374,000 in
    fiscal 1997, primarily due to the inclusion of $15,030,000 of revenues from
    Carlan and Randers (Note 2), acquired in November 1996 and May 1997,
    respectively, offset in part by a decrease in revenues due to the completion
    of two major contracts in fiscal 1997 at Killam Associates and BACKillam.

                                       24
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

    Fiscal 1998 Compared With Fiscal 1997 (continued)
        The gross profit margin increased to 26% in fiscal 1998 from 25% in
    fiscal 1997, primarily due to a change in sales mix to higher-margin
    contracts at Killam Associates, and the inclusion of higher margin revenues
    from Randers.
        Selling, general, and administrative expenses as a percentage of
    revenues increased to 18% in fiscal 1998 from 15% in fiscal 1997, primarily
    due to the inclusion of Randers in May 1997, which has higher expenses as a
    percentage of revenues and, to a lesser extent, increased marketing costs at
    Killam Associates.
        Interest income increased to $195,000 in fiscal 1998 from $110,000 in
    fiscal 1997, primarily due to interest earned on larger cash balances.
    Interest expense remained relatively unchanged in fiscal 1998 and 1997.
        The effective tax rates were 47% in fiscal 1998 and 1997. The effective
    tax rates exceeded the statutory federal income tax rate primarily due to
    nondeductible amortization of cost in excess of net assets of acquired
    companies and the impact of state income taxes.
        The Company is currently assessing the potential impact of the year 2000
    on the processing of date-sensitive information by the Company's
    computerized information systems as well as products purchased by the
    Company. The Company believes that its internal information systems are
    either year 2000 compliant or will be so prior to the year 2000 without
    incurring material costs. There can be no assurance, however, that the
    Company will not experience unexpected costs and delays in achieving year
    2000 compliance for its internal information systems, which could result in
    a material adverse effect on the Company's future results of operations.
        The Company is presently assessing whether its key suppliers are
    adequately addressing the year 2000 issue and the effect this might have on
    the Company. The Company has not completed its analysis and is unable to
    conclude at this time that the year 2000 problem as it relates to products
    purchased from key suppliers is not reasonably likely to have a material
    adverse effect on the Company's future results of operations.

    Fiscal 1997 Compared With Fiscal 1996
        Revenues increased 10% to $64,374,000 in fiscal 1997 from $58,515,000 in
    fiscal 1996. This increase was due to the inclusion of $2,608,000 of
    revenues from Carlan, acquired in November 1996, an increase in subcontract
    revenues and, to a lesser extent, revenues from a large contract, which
    began in December 1995 and ended in December 1996.
        The gross profit margin increased to 25% in fiscal 1997 from 23% in
    fiscal 1996, primarily due to a change in sales mix to higher-margin
    contracts in fiscal 1997.
        Selling, general, and administrative expenses as a percentage of
    revenues increased to 15% in fiscal 1997 from 14% in fiscal 1996 due
    primarily to increased marketing efforts.
        Interest income decreased to $110,000 in fiscal 1997 from $173,000 in
    fiscal 1996, primarily due to the timing of cash transfers to parent
    company, offset in part by interest income received in fiscal 1997 from a
    long-term note receivable. Interest expense decreased to $184,000 in fiscal
    1997 from $257,000 in fiscal 1996, primarily due to lower average
    outstanding debt during fiscal 1997.
                                       25
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations

    Fiscal 1997 Compared With Fiscal 1996 (continued) 
During fiscal 1996, the
        Company sold the assets of an engineering
    office and wrote off an intangible asset of $569,000 in connection with the
    sale (Note 9).
        The effective tax rates were 47% and 50% in fiscal 1997 and 1996,
    respectively. The effective tax rates exceeded the statutory federal income
    tax rate primarily due to the impact of state income taxes and nondeductible
    amortization of cost in excess of net assets of acquired companies. The tax
    rate decreased in fiscal 1997 as a result of the smaller relative effect of
    nondeductible amortization of cost in excess of net assets of acquired
    companies due to higher pre-tax income in fiscal 1997.

    Liquidity and Capital Resources

        Consolidated working capital was $25,822,000 at April 4, 1998, compared
    with $16,038,000 at March 29, 1997. Included in working capital were cash
    and cash equivalents of $9,763,000 at April 4, 1998, compared with
    $1,737,000 at March 29, 1997. During fiscal 1998, $4,480,000 of cash was
    provided by operating activities. The Company funded increases of $1,338,000
    and $874,000 in unbilled contract costs and fees and accounts receivable,
    respectively. The increase in unbilled contract costs and fees is primarily
    due to costs incurred under a $6,200,000 design contract for which work
    began during the fourth quarter. The increase in accounts receivable is
    primarily related to the timing of cash collections at Killam Associates.
        The Company's investing activities in fiscal 1998 primarily consisted of
    capital additions. The Company expended $1,531,000 for purchases of
    property, plant, and equipment in fiscal 1998. The Company expects to expend
    approximately $1,600,000 on purchases of property, plant, and equipment in
    fiscal 1999.
        In fiscal 1998, the Company's financing activities provided cash of
    $5,086,000, primarily due to transfers from parent company through September
    1997.
        The Company expects to have positive cash flow from its existing
    operations. Although the Company does not presently intend to actively seek
    to acquire additional businesses in the near future, it may acquire one or
    more complimentary businesses if they are presented to the Company on terms
    the Company believes to be attractive. Such acquisitions may require
    significant amounts of cash. The Company expects that it will finance any
    such acquisitions through a combination of internal funds, additional debt
    or equity financing from the capital markets, or short-term borrowings from
    Thermo TerraTech Inc. or Thermo Electron Corporation, although it has no
    agreement with these companies to ensure that funds will be available on
    acceptable terms, or at all. The Company believes that its existing
    resources are sufficient to meet the capital requirements of its existing
    businesses for the foreseeable future.





                                       26
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                           Forward-looking Statements

        In connection with the "safe harbor" provisions of the Private
    Securities Litigation Reform Act of 1995, the Company wishes to caution
    readers that the following important factors, among others, in some cases
    have affected, and in the future could affect, the Company's actual results
    and could cause its actual results in fiscal 1999 and beyond to differ
    materially from those expressed in any forward-looking statements made by,
    or on behalf of, the Company.

        Dependence on Sales to Government Entities. A significant portion of the
    Company's revenues is derived from municipalities, state governments, and
    government utility authorities. Any decreases in purchases by these
    entities, including, without limitation, decreases resulting from shifts in
    priorities or overall budgeting limitations, could have a material adverse
    effect on the Company's business, financial condition, and results of
    operations. In addition, most of the Company's contracts require the Company
    to perform specific services for a fixed fee. Contracts with governmental
    entities often permit the purchaser to cancel the agreement at any time. A
    significant overrun in the Company's expenses or cancellation of a
    significant contract could also result in a material adverse effect on the
    Company's business, financial condition, and results of operations. The
    Company's contracts with governmental entities are also subject to other
    risks, including contract suspensions; protests by disappointed bidders of
    contract awards, which can result in the re-opening of the bidding process;
    and changes in government policies or regulations.

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

        Dependence on Environmental Regulation. Federal, state, and local
    environmental laws govern most of the markets in which the Company conducts
    business, as well as many of the Company's operations. The markets for many
    of the Company's services, including water supply design and inspection
    services, wastewater treatment facility design and inspection services,
    solid and hazardous waste management services, environmental testing
    services, natural resource management, and air pollution testing and
    management services, were directly or indirectly created by, and are
    dependent on, the existence and enforcement of those laws. There can be no
    assurance that these laws and regulations will not change in the future,
    requiring new technologies or stricter standards with which the Company must
    comply. In addition, there can be no assurance that these laws and
    regulations will not be made more lenient

                                       27
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements

                           Forward-looking Statements

    in the future, thereby reducing the size of the markets addressed by the
    Company. Any such change in such federal, state, and local environmental
    laws and regulations may have a material adverse effect on the Company's
    business.

        Potential Environmental and Regulatory Liability. The Company's
    operations are subject to comprehensive laws and regulations related to the
    protection of the environment. Among other things, these laws and
    regulations impose requirements to control air, soil, and water pollution,
    and regulate health, safety, zoning, land use, and the handling and
    transportation of hazardous and nonhazardous materials. Such laws and
    regulations also impose liability for remediation and cleanup of
    environmental contamination, both on-site and off-site, resulting from past
    and present operations. These requirements may also be imposed as conditions
    of operating permits or licenses that are subject to renewal, modification,
    or revocation. Existing laws and regulations, and new laws and regulations,
    may require the Company to modify, supplement, replace, or curtail its
    operating methods, facilities, or equipment at costs which may be
    substantial without any corresponding increase in revenue. The Company's
    water, wastewater, and hazardous waste-treatment management services
    operations may expose the Company to liabilities to clients and third
    parties. In addition, the Company is also potentially subject to monetary
    fines, penalties, remediation, cleanup or stop orders, injunctions, or
    orders to cease or suspend certain of its practices. The outcome of any
    proceedings and associated costs and expenses could have a material adverse
    impact on the Company's business. In addition, the Company is subject to
    numerous laws and regulations related to the protection of human health and
    safety. Such laws and regulations may pose liability on the Company for
    exposure of its employees to radiation or other hazardous contamination.
        The Company endeavors to operate its business to minimize its exposure
    to environmental and other regulatory liabilities. Although no claims giving
    rise to such liabilities have been asserted by the Company's customers or
    employees to date, there can be no assurance that such claims cannot or will
    not be asserted against the Company.
        Potential Professional Liability. The Company's business exposes it to
    potential liability for the negligent performance of its services and, as
    such, the Company may face substantial liability to clients and third
    parties for damages resulting from faulty designs or other professional
    services. The Company currently maintains professional errors and omissions
    insurance, but there can be no assurance that this insurance will provide
    sufficient coverage in the event of a claim, that the Company will be able
    to maintain such coverage on acceptable terms, if at all, or that a
    professional liability claim would not result in a material adverse effect
    on the Company's business, financial condition, and results of operations.

        Seasonal Influences. A majority of the Company's businesses experience
    seasonal fluctuations. Site investigation work and certain environmental
    testing services may decline in winter months as a result of severe weather
    conditions.


                                       28
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                           Forward-looking Statements

        Risks Associates with Acquisition Strategy. The Company's strategy has
    included the acquisition of businesses that complement or augment the
    Company's existing services. The Company does not presently intend to
    actively seek to make additional acquisitions in the near future, and
    expects instead to concentrate its resources on strengthening its core
    businesses. The Company may, however, acquire one or more additional
    businesses if they are presented to the Company on terms the Company
    believes to be attractive. Promising acquisitions are difficult to identify
    and complete for a number of reasons, including competition among
    prospective buyers and the need for regulatory approvals. Any acquisitions
    completed by the Company may be made at substantial premiums over the fair
    value of the net assets of the acquired companies. There can be no assurance
    that the Company will be able to complete future acquisitions or that the
    Company will be able to successfully integrate any acquired businesses. In
    order to finance such acquisitions, it may be necessary for the Company to
    raise additional funds through public or private financings. Any equity or
    debt financing, if available at all, may be on terms that are not favorable
    to the Company and, in the case of equity financing, may result in dilution
    to the Company's shareholders.

        Potential Impact of Year 2000 on Processing of Date-sensitive
    Information. The Company is currently assessing the potential impact of the
    year 2000 on the processing of date-sensitive information by the Company's
    computerized information systems as well as products purchased by the
    Company. The Company believes that its internal information systems are
    either year 2000 compliant or will be so prior to the year 2000 without
    incurring material costs. There can be no assurance, however, that the
    Company will not experience unexpected costs and delays in achieving year
    2000 compliance for its internal information systems, which could result in
    a material adverse effect on the Company's future results of operations.
        The Company is presently assessing whether its key suppliers are
    adequately addressing the year 2000 issue and the effect this might have on
    the Company. The Company has not completed its analysis and is unable to
    conclude at this time that the year 2000 problem as it relates to products
    purchased from key suppliers is not reasonably likely to have a material
    adverse effect on the Company's future results of operations.
















                                       29
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements

                         Selected Financial Information

    (In thousands except
    per share amounts)       1998(a)   1997(b)     1996    1995(c)     1994
    -----------------------------------------------------------------------

    Statement of Income Data:
    Revenues                $71,583   $64,374   $58,515   $27,735   $21,009
    Gross Profit             18,745    16,326    13,503     5,640     3,258
    Net Income                3,153     3,580     2,379       693        (7)
    Basic and Diluted
      Earnings per Share        .03       .03       .02       .01         -


    Balance Sheet Data:
    Working Capital         $25,822   $16,038   $13,084   $14,348   $ 4,253
    Total Assets             93,193    75,434    71,893    71,886    18,069
    Long-term
      Obligations             1,948     1,260     1,883     2,551         2
    Shareholders'
      Investment             79,998    64,731    58,725    60,278    15,200

    (a) Reflects the May 1997 acquisition of Randers by Thermo TerraTech (Note
        2), subsequently transferred to the Company.
    (b) Reflects the November 1996 acquisition of Carlan Consulting Group by
        Thermo TerraTech (Note 2), subsequently transferred to the Company.
    (c) Reflects the February 1995 acquisition of Killam Associates by Thermo
        TerraTech, subsequently transferred to the Company.



















                                       30
<PAGE>
    The Randers Group Incorporated                  1998 Financial Statements


    Common Stock Market Information
        The Company's common stock is traded on the American Stock Exchange's
    Emerging Company Marketplace under the symbol RGI.EC. The following table
    sets forth the high and low sales prices for the periods noted of the
    Company's common stock as reported in the consolidated transaction reporting
    system:

                                     1998                        1997
                              ------------------          ------------------
    Quarter                     High         Low            High         Low
    ------------------------------------------------------------------------

    First                    $1 1/8       $ 1/2           $15/16       $9/16
    Second                    1            13/16            5/8         3/8
    Third                     1             1/2             1/2         3/8
    Fourth                    7/8           5/8             7/8         5/16

        As of May 29, 1998, the Company had 200 holders of record of its common
    stock. This does not include holdings in street or nominee names. The
    closing market price on the American Stock Exchange for the Company's common
    stock on May 29, 1998, was $11/16 per share.

    Shareholder Services
        Shareholders of The Randers Group Incorporated who desire information
    about the Company are invited to contact John N. Hatsopoulos, Chief
    Financial Officer, The Randers Group Incorporated, 81 Wyman Street, P.O. Box
    9046, Waltham, Massachusetts 02254-9046, (781) 622-1111. A mailing list is
    maintained to enable shareholders whose stock is held in street name, and
    other interested individuals, to receive quarterly reports, annual reports,
    and press releases as quickly as possible. Distribution of printed quarterly
    reports is limited to the second quarter report only. All material is
    available through the Internet from Thermo Electron's home page on the World
    Wide Web (http://www.thermo.com/subsid/rgi1.html).

    Stock Transfer Agent
        First Union National Bank of North Carolina is the stock transfer agent
    and maintains shareholder activity records. The agent will respond to
    questions on issuance of stock certificates, change of ownership, lost stock
    certificates, and change of address. For these and similar matters, please
    direct inquiries to:

        First Union National Bank of North Carolina
        Shareholder Services Group
        230 South Tryon Street, 11th Floor
        Charlotte, NC 28288-1153
        (704) 590-7518

    Dividend Policy
        The Company has never paid cash dividends and does not expect to pay
    cash dividends in the foreseeable future as its policy has been to use
    earnings to finance expansion and growth. Payment of dividends will rest
    within the discretion of the Company's Board of Directors and will depend
    upon, among other factors, the Company's earnings, capital requirements, and
    financial condition.

                                       31
<PAGE>

    The Randers Group Incorporated                  1998 Financial Statements


    Form 10-K Report
        A copy of the Annual Report on Form 10-K for the fiscal year ended April
    4, 1998, as filed with the Securities and Exchange Commission, may be
    obtained at no charge by writing to John N. Hatsopoulos, Chief Financial
    Officer, The Randers Group Incorporated, 81 Wyman Street, P.O.
    Box 9046, Waltham, Massachusetts 02254-9046.

    Annual Meeting
        The annual meeting of shareholders will be held on Tuesday, September
    15, 1998, at 2:30 p.m. at Thermo Electron Corporation, 81 Wyman Street,
    Waltham, Massachusetts.































                                       32
<PAGE>

                                                                      Exhibit 21
                            THE RANDERS GROUP INCORPORATED

                            Subsidiaries of the Registrant
    As of May 29,  1998,  The Randers  Group  Incorporated  owned the  following
 companies:
                                                       STATE OR
                                                       JURISDICTION   PERCENT
                         NAME                          OF             OF
                                                       INCORPORATION  OWNERSHIP
- ------------------------------------------------------------------------------
      The Randers Group Incorporated                   Delaware       53.3
      (additionally, 1.03% of the shares are owned
       directly by Thermo Electron Corporation)
         Clark-Trombley Consulting Engineers, Inc.     Michigan       100
         Randers Engineering, Inc.                     Michigan       100
         Randers Engineering of Massachusetts, Inc.    Michigan       100
         Randers Group Property Corporation            Michigan       100
         Redeco Incorporated                           Michigan       100
         Viridian Technology Incorporated              Michigan       100
         The Killam Group, Inc.                        Delaware       100
           CarlanKillam Consulting Group, Inc.         Florida        100
              CarlanKillam Consulting Group of         Alabama        100
               Alabama, Inc.
           Thermo Consulting & Design Inc.             Delaware       100
              Engineering Technology and Knowledge     Delaware       100
               Corporation
                 Elson T. Killam Associates, Inc.      New Jersey     100
                   BACKillam Inc.                      New York       100
                      N.H. Bettigole Co., Inc.         Delaware       100
                      N.H. Bettigole P.A.              New Jersey     100
                      N.H. Bettigole P.C.              New York       100
                   CarlanKillam Construction           Florida        100
                    Services, Inc.
                   Duncan, Lagnese and Associates,     Pennsylvania   100
                    Incorporated
                   E3-Killam, Inc.                     New York       100
                   Killam Associates, Inc.             Ohio           100
                   Killam Management and Operational   New Jersey     100
                    Services, Inc.
              Fellows, Read & Associates, Inc.         New Jersey     100
              Killam Associates, New England Inc.      Delaware       100
                 George A. Schock & Associates, Inc.   New Jersey     100
                 Jennison Engineering, Inc.            Vermont        100

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP INCORPORATED  ANNUAL REPORT ON FORM 10-K FOR THE PERIOD ENDED APRIL 4,1998
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           YEAR
<FISCAL-YEAR-END>                APR-04-1998
<PERIOD-END>                     APR-04-1998
<CASH>                                  9,763
<SECURITIES>                                0
<RECEIVABLES>                          15,064
<ALLOWANCES>                              760
<INVENTORY>                                 0
<CURRENT-ASSETS>                       93,193
<PP&E>                                 15,716
<DEPRECIATION>                          4,052
<TOTAL-ASSETS>                         93,193
<CURRENT-LIABILITIES>                   9,310
<BONDS>                                 1,948
                       0
                                 0
<COMMON>                                   13
<OTHER-SE>                             79,985
<TOTAL-LIABILITY-AND-EQUITY>           93,193
<SALES>                                     0
<TOTAL-REVENUES>                       71,583
<CGS>                                       0
<TOTAL-COSTS>                          52,838
<OTHER-EXPENSES>                       12,788
<LOSS-PROVISION>                          293
<INTEREST-EXPENSE>                        196
<INCOME-PRETAX>                         5,956
<INCOME-TAX>                            2,803
<INCOME-CONTINUING>                     3,153
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            3,153
<EPS-PRIMARY>                            0.03
<EPS-DILUTED>                            0.03
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP  INCORPORATED  ANNUAL  REPORT ON FORM 10-K FOR THE PERIOD  ENDED MARCH 30,
1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           YEAR
<FISCAL-YEAR-END>                MAR-30-1996
<PERIOD-END>                     MAR-30-1996
<CASH>                                    794
<SECURITIES>                                0
<RECEIVABLES>                          12,607
<ALLOWANCES>                              576
<INVENTORY>                                 0
<CURRENT-ASSETS>                       22,144
<PP&E>                                 10,696
<DEPRECIATION>                          1,915
<TOTAL-ASSETS>                         71,893
<CURRENT-LIABILITIES>                   9,060
<BONDS>                                 1,883
                       0
                                 0
<COMMON>                                   12
<OTHER-SE>                             58,713
<TOTAL-LIABILITY-AND-EQUITY>           71,893
<SALES>                                     0
<TOTAL-REVENUES>                       58,515
<CGS>                                       0
<TOTAL-COSTS>                          45,012
<OTHER-EXPENSES>                            0
<LOSS-PROVISION>                          208
<INTEREST-EXPENSE>                        257
<INCOME-PRETAX>                         4,719
<INCOME-TAX>                            2,340
<INCOME-CONTINUING>                     2,379
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            2,379
<EPS-PRIMARY>                            0.02
<EPS-DILUTED>                            0.02
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP  INCORPORATED  QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED JUNE 29,
1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           3-MOS
<FISCAL-YEAR-END>                MAR-29-1997
<PERIOD-END>                     JUN-29-1996
<CASH>                                  1,628
<SECURITIES>                                0
<RECEIVABLES>                          11,456
<ALLOWANCES>                              428
<INVENTORY>                                 0
<CURRENT-ASSETS>                       24,313
<PP&E>                                 10,868
<DEPRECIATION>                          2,097
<TOTAL-ASSETS>                         73,770
<CURRENT-LIABILITIES>                   9,464
<BONDS>                                 1,855
                       0
                                 0
<COMMON>                                   12
<OTHER-SE>                             60,217
<TOTAL-LIABILITY-AND-EQUITY>           73,770
<SALES>                                     0
<TOTAL-REVENUES>                       17,722
<CGS>                                       0
<TOTAL-COSTS>                          13,439
<OTHER-EXPENSES>                        2,342
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                         42
<INCOME-PRETAX>                         1,925
<INCOME-TAX>                              896
<INCOME-CONTINUING>                     1,029
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            1,029
<EPS-PRIMARY>                            0.01
<EPS-DILUTED>                            0.01
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP INCORPORATED  QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED SEPTEMBER
28,  1996 AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH  FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           6-MOS
<FISCAL-YEAR-END>                MAR-29-1997
<PERIOD-END>                     SEP-26-1996
<CASH>                                  1,256
<SECURITIES>                                0
<RECEIVABLES>                          12,249
<ALLOWANCES>                              512
<INVENTORY>                                 0
<CURRENT-ASSETS>                       24,166
<PP&E>                                 10,910
<DEPRECIATION>                          2,168
<TOTAL-ASSETS>                         73,277
<CURRENT-LIABILITIES>                   7,425
<BONDS>                                 1,298
                       0
                                 0
<COMMON>                                   12
<OTHER-SE>                             62,317
<TOTAL-LIABILITY-AND-EQUITY>           73,277
<SALES>                                     0
<TOTAL-REVENUES>                       33,615
<CGS>                                       0
<TOTAL-COSTS>                          25,076
<OTHER-EXPENSES>                        4,647
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                         90
<INCOME-PRETAX>                         3,865
<INCOME-TAX>                            1,788
<INCOME-CONTINUING>                     2,077
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            2,077
<EPS-PRIMARY>                            0.02
<EPS-DILUTED>                            0.02
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP  INCORPORATED  QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED DECEMBER
28,  1996 AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH  FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           9-MOS
<FISCAL-YEAR-END>                MAR-29-1997
<PERIOD-END>                     DEC-26-1996
<CASH>                                  3,246
<SECURITIES>                                0
<RECEIVABLES>                          12,427
<ALLOWANCES>                              521
<INVENTORY>                                 0
<CURRENT-ASSETS>                       25,502
<PP&E>                                 11,560
<DEPRECIATION>                          2,406
<TOTAL-ASSETS>                         77,819
<CURRENT-LIABILITIES>                   7,433
<BONDS>                                 1,287
                       0
                                 0
<COMMON>                                   12
<OTHER-SE>                             66,866
<TOTAL-LIABILITY-AND-EQUITY>           77,819
<SALES>                                     0
<TOTAL-REVENUES>                       48,961
<CGS>                                       0
<TOTAL-COSTS>                          36,423
<OTHER-EXPENSES>                        7,121
<LOSS-PROVISION>                           50
<INTEREST-EXPENSE>                        139
<INCOME-PRETAX>                         5,367
<INCOME-TAX>                            2,498
<INCOME-CONTINUING>                     2,869
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            2,869
<EPS-PRIMARY>                            0.03
<EPS-DILUTED>                            0.03
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP  INCORPORATED  ANNUAL  REPORT ON FORM 10-K FOR THE PERIOD  ENDED MARCH 29,
1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           YEAR
<FISCAL-YEAR-END>                MAR-29-1997
<PERIOD-END>                     MAR-29-1997
<CASH>                                  1,737
<SECURITIES>                                0
<RECEIVABLES>                          12,319
<ALLOWANCES>                              706
<INVENTORY>                                 0
<CURRENT-ASSETS>                       23,372
<PP&E>                                 11,863
<DEPRECIATION>                          2,828
<TOTAL-ASSETS>                         75,434
<CURRENT-LIABILITIES>                   7,334
<BONDS>                                 1,260
                       0
                                 0
<COMMON>                                   12
<OTHER-SE>                             64,719
<TOTAL-LIABILITY-AND-EQUITY>           75,434
<SALES>                                     0
<TOTAL-REVENUES>                       64,374
<CGS>                                       0
<TOTAL-COSTS>                          64,374
<OTHER-EXPENSES>                        9,555
<LOSS-PROVISION>                          149
<INTEREST-EXPENSE>                        184
<INCOME-PRETAX>                         6,697
<INCOME-TAX>                            3,117
<INCOME-CONTINUING>                     3,580
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            3,580
<EPS-PRIMARY>                            0.03
<EPS-DILUTED>                            0.03
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP  INCORPORATED  QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED JUNE 28,
1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           3-MOS
<FISCAL-YEAR-END>                APR-04-1998
<PERIOD-END>                     JUN-28-1997
<CASH>                                    807
<SECURITIES>                                0
<RECEIVABLES>                          11,456
<ALLOWANCES>                              428
<INVENTORY>                                 0
<CURRENT-ASSETS>                       25,186
<PP&E>                                 12,205
<DEPRECIATION>                          3,103
<TOTAL-ASSETS>                         76,744
<CURRENT-LIABILITIES>                   7,444
<BONDS>                                 1,232
                       0
                                 0
<COMMON>                                   13
<OTHER-SE>                             65,950
<TOTAL-LIABILITY-AND-EQUITY>           76,744
<SALES>                                     0
<TOTAL-REVENUES>                       16,844
<CGS>                                       0
<TOTAL-COSTS>                          12,352
<OTHER-EXPENSES>                        2,921
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                          9
<INCOME-PRETAX>                         1,568
<INCOME-TAX>                              727
<INCOME-CONTINUING>                       841
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                              841
<EPS-PRIMARY>                            0.01
<EPS-DILUTED>                            0.01
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP INCORPORATED  QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED SEPTEMBER
27,  1997 AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH  FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           6-MOS
<FISCAL-YEAR-END>                APR-04-1998
<PERIOD-END>                     SEP-27-1997
<CASH>                                  2,463
<SECURITIES>                                0
<RECEIVABLES>                          15,628
<ALLOWANCES>                              531
<INVENTORY>                                 0
<CURRENT-ASSETS>                       32,288
<PP&E>                                 15,095
<DEPRECIATION>                          3,380
<TOTAL-ASSETS>                         90,645
<CURRENT-LIABILITIES>                   9,022
<BONDS>                                 2,042
                       0
                                 0
<COMMON>                                   13
<OTHER-SE>                             77,562
<TOTAL-LIABILITY-AND-EQUITY>           90,645
<SALES>                                     0
<TOTAL-REVENUES>                       35,075
<CGS>                                       0
<TOTAL-COSTS>                          25,838
<OTHER-EXPENSES>                            0
<LOSS-PROVISION>                           81
<INTEREST-EXPENSE>                        116
<INCOME-PRETAX>                         3,272
<INCOME-TAX>                            1,447
<INCOME-CONTINUING>                     1,825
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            1,825
<EPS-PRIMARY>                            0.02
<EPS-DILUTED>                               0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>      5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE RANDERS
GROUP INCORPORATED QUARTERLY REPORT ON FORM 10-Q FOR THE PERIOD ENDED JANUARY 3,
1998 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>   1,000
       
<S>                     <C>
<PERIOD-TYPE>           9-MOS
<FISCAL-YEAR-END>                APR-04-1998
<PERIOD-END>                     JAN-03-1998
<CASH>                                  4,682
<SECURITIES>                                0
<RECEIVABLES>                          16,994
<ALLOWANCES>                              551
<INVENTORY>                                 0
<CURRENT-ASSETS>                       34,005
<PP&E>                                 15,511
<DEPRECIATION>                          3,756
<TOTAL-ASSETS>                         92,174
<CURRENT-LIABILITIES>                   9,731
<BONDS>                                 1,973
                       0
                                 0
<COMMON>                                   13
<OTHER-SE>                             78,466
<TOTAL-LIABILITY-AND-EQUITY>           92,174
<SALES>                                     0
<TOTAL-REVENUES>                       53,344
<CGS>                                       0
<TOTAL-COSTS>                          39,083
<OTHER-EXPENSES>                            0
<LOSS-PROVISION>                          157
<INTEREST-EXPENSE>                        160
<INCOME-PRETAX>                         4,907
<INCOME-TAX>                            2,176
<INCOME-CONTINUING>                     2,731
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                            2,731
<EPS-PRIMARY>                            0.02
<EPS-DILUTED>                            0.02
        

</TABLE>


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