THERMO ELECTRON CORP
10-K, 1997-03-20
MEASURING & CONTROLLING DEVICES, NEC
Previous: PACIFIC TELECOM INC, 10-K, 1997-03-20
Next: THOMAS & BETTS CORP, DEF 14A, 1997-03-20




                       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 December 28, 1996

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

                          Commission file number 1-8002

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

   Delaware                                                         04-2209186
   (State or other jurisdiction of                            (I.R.S. Employer
   incorporation or organization)                          Identification No.)

   81 Wyman Street, P.O. Box 9046
   Waltham, Massachusetts                                           02254-9046
   (Address of principal executive offices)                         (Zip Code)

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

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

                                                         Name of each exchange
   Title of each class                                     on which registered
   -------------------                                     -------------------
   Common Stock, $1.00 par value                       New York Stock Exchange
   Preferred Stock Purchase Rights

           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 January 24, 1997, was approximately $5,267,295,000.

   As of January 24, 1997, the Registrant had 149,925,557 shares of Common
   Stock outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE
   Portions of the Registrant's Annual Report to Shareholders for the year
   ended December 28, 1996, 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 June 3, 1997, are incorporated by
   reference into Part III.
PAGE
<PAGE>
                                     PART I


    Item 1.  Business

    (a)  General Development of Business

         Thermo Electron Corporation and its subsidiaries (the Company or the
    Registrant) develop, manufacture, and market environmental monitoring and
    analysis instruments; biomedical products including heart-assist devices,
    respiratory-care equipment, and mammography systems; paper-recycling and
    papermaking equipment; alternative-energy systems; industrial process
    equipment; and other specialized products. The Company also provides a
    range of services for the personal care, environmental, laboratory
    analysis, and metals-processing industries, and conducts advanced-
    technology research and development. The Company performs its business
    through divisions and wholly owned subsidiaries, as well as
    majority-owned subsidiaries that are partially owned by the public or by
    private investors.

         A key element in the Company's growth has been its ability to
    commercialize innovative products and services emanating from research
    and development activities conducted at the Company's various
    subsidiaries and divisions. The Company's strategy has been to identify
    business opportunities arising from social, economic, and regulatory
    issues, and to seek a leading market share through the application of
    proprietary technology. As part of this strategy, the Company continues
    to focus on the acquisition of complementary businesses that can be
    integrated into its existing core businesses to leverage access to new
    markets.

         The Company believes that maintaining an entrepreneurial atmosphere
    is essential to its continued growth and development. To preserve this
    atmosphere, the Company has adopted a strategy of spinning out certain of
    its businesses into separate subsidiaries and having these subsidiaries
    sell a minority interest to outside investors. The Company believes that
    this strategy provides additional motivation and incentives for the
    management of the subsidiaries through the establishment of subsidiary-
    level stock option incentive programs, as well as capital to support the
    subsidiaries' growth. The Company's wholly and majority-owned
    subsidiaries are provided with centralized corporate development,
    administrative, financial, and other services that would not be available
    to many independent companies of similar size. As of March 19, 1997, the
    Company had 22 subsidiaries that have sold minority equity interests, 19
    of which are publicly traded and three of which are privately held.

         The Company is a Delaware corporation and was incorporated in 1956.
    The Company completed its initial public offering in 1967 and was listed
    on the New York Stock Exchange in 1980.

    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

                                        2PAGE
<PAGE>
    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 caption "Forward-looking
    Statements" in the Registrant's 1996 Annual Report to Shareholders
    incorporated herein by reference.

    (b)  Financial Information About Industry Segments

         The Company's products and services are divided into six segments:
    Instruments, Alternative-energy Systems, Process Equipment, Biomedical
    Products, Environmental Services, and Advanced Technologies. Products or
    services within a particular segment are provided by more than one
    subsidiary, and certain subsidiaries' products or services are included
    in more than one segment. The principal products and services offered by
    the Company in the six industry segments are described below. Financial
    information concerning the Company's industry segments is summarized in
    Note 14 to Consolidated Financial Statements in the Registrant's 1996*
    Annual Report to Shareholders and is incorporated herein by reference.

    (c)  Description of Business

         (i) Principal Products and Services

    Instruments

         The Company, through its Thermo Instrument Systems Inc. subsidiary,
    is a worldwide leader in the development, manufacture, and marketing of
    instruments used to identify and analyze air pollution, radioactivity,
    complex chemical compounds, toxic metals, and other elements in a broad
    range of liquids, solids, and gases. Thermo Instrument also provides
    instruments that control, monitor, image, inspect, and measure various
    industrial processes and life sciences phenomena.

         Thermo Instrument historically has expanded both through the
    acquisition of companies and product lines and through the internal
    development of new products and technologies. During the past several
    years, Thermo Instrument has completed a number of complementary
    acquisitions that have provided additional technologies, specialized
    manufacturing or product development expertise, and broader capabilities
    in marketing and distribution.

         In March 1996, Thermo Instrument completed the acquisition of a
    substantial portion of the businesses comprising the Scientific
    Instruments Division of Fisons plc, (Fisons) a wholly owned subsidiary of
    Rhone-Poulenc Rorer Inc., for approximately 123.5 million British pounds
    sterling in cash (approximately $188.9 million) and the assumption of
    approximately 30.8 million British pounds sterling of indebtedness


    * References to 1996, 1995, and 1994 herein are for the fiscal years
      ended December 28, 1996, December 30, 1995, and December 31, 1994,
      respectively.
                                        3PAGE
<PAGE>
    (approximately $47.2 million). The purchase price is subject to a
    post-closing adjustment based on the net assets of the acquired
    businesses. The businesses acquired from Fisons substantially added to
    Thermo Instrument's research, development, manufacture, and sale of
    analytical instruments to industrial and research laboratories worldwide.
    Following the acquisition, certain of the Fisons businesses have been
    sold by Thermo Instrument to its public subsidiaries with complementary
    technologies and markets.

         On March 12, 1997, Thermo Instrument declared unconditional in all
    respects its cash tender offer for all outstanding shares of Life
    Sciences International PLC (Life Sciences) for 135 pence per share
    (approximately $2.16 per share). As of that date, Thermo Instrument had
    received acceptances representing approximately 91% of the Life Sciences
    shares outstanding and Thermo Instrument owned an additional 3% of the
    outstanding Life Sciences shares. There are approximately 175 million
    Life Sciences shares outstanding. Thermo Instrument has established March
    26, 1997, as the date for payment for all shares as to which acceptance
    has been received. In addition, Thermo Instrument expects to repay
    approximately $72 million of Life Sciences's debt, net of acquired cash
    expected to be used. Life Sciences, a London Stock Exchange-listed
    company, manufactures laboratory science equipment, appliances,
    instruments, consumables, and reagents for the research, clinical, and
    industrial markets.

         Thermo Instrument adopted the Company's spinout strategy in an
    effort to more clearly focus its many analytical technologies on specific
    niche markets. To date, Thermo Instrument has completed initial public
    offerings of ThermoSpectra Corporation, ThermoQuest Corporation, Thermo
    Optek Corporation, and Thermo BioAnalysis Corporation, and a private
    equity offering of Metrika Systems Corporation.

         ThermoSpectra develops, manufactures, and markets precision imaging,
    inspection, and measurement instrumentation based on high-speed data
    acquisition and digital-processing technologies to provide industrial and
    research customers with integrated systems that address their specific
    needs.

         ThermoQuest is a leading manufacturer of commercial mass
    spectrometers that identify and measure the components of a sample for
    organic or inorganic compounds in the pharmaceutical, environmental,
    chemical, and food and beverage industries, and in forensic sciences.
    ThermoQuest also produces high performance liquid chromatographs, gas
    chromatographs, and related equipment used principally in the research
    and development and production monitoring of pharmaceuticals and
    chemicals, and for environmental monitoring.

         Thermo Optek is a worldwide leader in the development, manufacture,
    and marketing of analytical instruments that use a range of optical
    spectroscopy and energy-based techniques. Thermo Optek's instruments are
    used in the quantitative and qualitative chemical analysis of elements
    and molecular compounds in a variety of solids, liquids, and gases.

         Thermo BioAnalysis develops, manufactures, and markets instruments
    and information management systems used in biochemical research and

                                        4PAGE
<PAGE>
    production, as well as clinical diagnostics. Thermo BioAnalysis focuses
    on three principal product areas: life sciences instrumentation,
    information management systems, and health physics instrumentation.

         Metrika Systems manufactures process optimization systems that
    provide on-line, real-time analysis of the elemental composition of bulk
    raw materials in basic materials production processes, including coal,
    cement, and minerals. In addition, Metrika Systems manufactures
    industrial gauging and process control instruments and systems used
    principally by manufacturers of web-type materials, such as sheet metal,
    rubber, and plastic foils, to measure and control parameters such as
    thickness and coating weight of such materials.

         Thermo Instrument also has a number of wholly owned businesses that
    manufacture monitoring instruments for three principal markets: the
    detection and measurement of nuclear radiation; the monitoring of air
    pollutants including toxic and combustible gases; and process monitoring
    instruments and control systems for the oil, gas, and petrochemical
    industries.

    Alternative-energy Systems

         The Company's Alternative-energy Systems segment includes the
    operation of independent (non-utility) power plants. This segment also
    includes the manufacture, sale, and servicing of industrial refrigeration
    systems; natural gas and marine engines; packaged cooling and
    cogeneration systems; and steam turbines and compressors.

         Through its Thermo Ecotek Corporation subsidiary, the Company
    designs, develops, owns, and operates independent (non-utility) electric
    power generation facilities that use environmentally responsible fuels
    including agricultural and wood wastes, referred to as "biomass." Thermo
    Ecotek currently operates seven biomass facilities. Its facilities are
    developed and operated through joint ventures or limited partnerships in
    which it has a majority interest, or through wholly owned subsidiaries.

         Thermo Ecotek intends to pursue development of power-generation
    projects both in the U.S. and overseas. In 1996, Thermo Ecotek formed a
    joint venture in Italy to develop, own, and operate biomass-fueled
    electric power facilities, and in January 1997, announced an agreement to
    jointly develop a 30-megawatt power project in the Czech Republic.

         Thermo Ecotek is expanding beyond biomass power generation into
    other products and processes that protect the environment. In August
    1995, Thermo Ecotek, through two wholly owned subsidiaries, entered into
    a Limited Partnership Agreement with KFx Wyoming, Inc., a subsidiary of
    KFx Inc. (in which Thermo Ecotek has a 17.8% interest), to develop,
    construct, and operate a coal-beneficiation plant in Gillette, Wyoming.
    The plant is expected to begin commercial operation later in 1997 and
    will employ patented "clean coal" technology to remove excess moisture
    and increase energy from subbituminous coal extracted from Wyoming's
    Powder River Basin.

         In May 1996, Thermo Ecotek acquired the assets, subject to certain
    liabilities, of the biopesticides division of W.R. Grace & Co. (renamed

                                        5PAGE
<PAGE>
    Thermo Trilogy), which develops, manufactures, and markets
    environmentally friendly products for agricultural pest control. In
    January 1997, Thermo Trilogy acquired the assets of biosys, inc., a
    producer of pheromone, neem/azadiractin, nematodes, and virus-based
    biopesticide products, as well as disease-resistant sugar cane.

         The Company, through its Thermo Power Corporation subsidiary,
    manufactures, markets, and services industrial refrigeration equipment,
    natural gas engines for vehicular and stationary applications, marine
    engines, fork-lift engines, and commercial cooling and cogeneration
    units.

         Through its industrial refrigeration business, Thermo Power supplies
    standard and custom-designed industrial refrigeration systems used
    primarily by the food-processing, petrochemical, and pharmaceutical
    industries. Thermo Power's refrigeration packages can be designed for use
    with any common refrigerant, but approximately 80% of the units produced
    operate on ammonia, a cost-effective and environmentally safe substance
    compared with conventional refrigerants based on chlorofluorocarbons.
    Thermo Power is also a supplier of both remanufactured and new commercial
    cooling equipment for sale or rent.

         Thermo Power's engine segment develops, manufactures, markets, and
    services gasoline engines for recreational boats; propane and gasoline
    engines for lift trucks; and natural gas engines for fleet vehicles and
    stationary industrial applications, including cogeneration units, cooling
    and refrigeration systems, and compressor drives. Many of Thermo Power's
    products are powered by its low-emission TecoDrive(R) engines, which run
    solely on compressed natural gas (CNG). Through its privately held
    ThermoLyte Corporation subsidiary, Thermo Power is developing and
    commercializing a family of lighting products.

         The Company's Alternative-energy Systems segment also includes a
    U.K.-based manufacturer of steam turbines and compressors.

    Process Equipment

         The Company designs, manufactures, and sells advanced, custom-
    engineered processing machinery; paper-recycling and papermaking
    equipment; and thermal-processing and electroplating systems.

         Through its Thermo Fibertek Inc. subsidiary, the Company designs and
    manufactures processing machinery, accessories, and water-management
    systems for the paper and paper-recycling industries. Thermo Fibertek's
    custom-engineered systems remove debris, impurities, and ink from
    wastepaper, and process it into a fiber mix used to produce recycled
    paper. Thermo Fibertek's principal products include custom-engineered
    systems and equipment for the preparation of wastepaper for conversion
    into recycled paper, accessory equipment and related consumables
    important to the efficient operation of papermaking machines, and
    water-management systems essential for draining, purifying, and recycling
    process water.

         A wholly owned subsidiary of the Company entered into a $145 million
    contract in December 1994 for engineering, procurement, and construction

                                        6PAGE
<PAGE>
    services for an office wastepaper de-inking facility located in
    Menominee, Michigan. Thermo Fibertek supplied more than $16 million of
    equipment and services under the contract over a two-year period.
    Construction of the project was completed in 1996, with startup testing
    currently under way.

         In September 1996, Thermo Fibergen Inc. became a majority-owned
    public subsidiary of Thermo Fibertek. Thermo Fibergen's principal
    business consists of conducting research and development to commercialize
    equipment and systems for recovering materials from papermaking sludge
    generated by plants that produce virgin and recycled pulp and paper.
    Thermo Fibergen's GranTek Inc. subsidiary uses a patented process to
    convert papermaking sludge into granules that are used as carriers for
    agricultural chemicals.

         In February 1997, Thermo Fibertek entered into a letter of intent to
    acquire the assets, subject to certain liabilities, of the
    stock-preparation business of The Black Clawson Company (Black Clawson)
    for approximately $110 million in cash. Black Clawson is a leading
    supplier of recycling equipment used in processing fiber for the
    manufacture of "brown paper," such as that used for corrugated boxes. The
    transaction is subject to various conditions of closing.

         Through a wholly owned subsidiary, the Company also manufactures
    electroplating systems and related waste-treatment equipment and
    accessories, as well as aqueous systems for cleaning metal parts without
    using ozone-damaging solvents.

    Biomedical Products

         The Company's Biomedical Products segment comprises a number of
    diverse medical products businesses, both wholly and publicly owned. Its
    wholly owned Thermo Biomedical group made two acquisitions in 1996:
    SensorMedics Corporation, a leading provider of systems for pulmonary
    function diagnosis and a producer of respiratory gas analyzers,
    physiological testing equipment, and automated sleep analysis systems;
    and Medical Data Electronics, a manufacturer of patient-monitoring
    systems.

         Also part of the Company's Thermo Biomedical group is International
    Technidyne Corporation, a leading manufacturer of hemostasis management
    products, including blood coagulation-monitoring instruments, and a
    producer of skin-incision devices that can draw minute but medically
    significant blood samples through precisely controlled incisions.

         Nicolet Biomedical Inc., wholly owned subsidiary of the Company, is
    a leading manufacturer of biomedical instruments for assessing muscle,
    nerve, sleep, hearing, and brain blood-flow disorders, various neurologic
    disorders, and for related work in clinical neurophysiology. These
    instruments are used in hospitals, clinics, universities, private-
    practice medical offices, and medical research facilities.

         Another wholly owned subsidiary of the Company, Bird Medical
    Technologies, Inc. develops, manufactures, and sells respiratory care
    equipment and accessories and infection-control products to hospitals,

                                        7PAGE
<PAGE>
    subacute care facilities, outpatient surgical centers, doctors, dentists,
    the military, as well as other manufactures.

         Thermo Cardiosystems Inc., a public subsidiary of Thermedics Inc.,
    has developed an implantable left ventricular-assist system (LVAS) called
    HeartMate(TM) that, when implanted alongside the natural heart, is
    designed to take over the pumping function of the left ventricle for
    patients whose hearts are too damaged or diseased to beat adequately on
    their own. Thermo Cardiosystems has two versions of the LVAS: a pneumatic
    (or air driven) system that can be controlled by either a bedside console
    or portable unit, and an electric system that features an internal
    electric motor powered by an external battery-pack worn by the patient.

         In April 1994, Thermo Cardiosystems received the European Conformity
    Mark (CE Mark) for commercial sale of the air-driven LVAS in all European
    Community countries. In October 1994, the U.S. Food and Drug
    Administration (FDA) granted approval for commercial sale of the
    air-driven LVAS in the United States. The electric version of the LVAS,
    which received the CE Mark in August 1995, is currently being used in
    clinical trials in the U.S. for patients awaiting heart transplants and
    may not be sold commercially in this country until it has received FDA
    approval. In December 1995, the FDA approved the protocol for conducting
    clinical trials using Thermo Cardiosystems' electric LVAS as an
    alternative to medical therapy. In December 1996, the Company began
    actively working with the FDA on the premarket approval application for
    commercial approval of the electric LVAS used as a bridge to transplant.
    In Europe, the device is used both as a bridge to transplant and as an
    alternative to heart transplants.

         In December 1996, Thermo Cardiosystems acquired the business of
    Nimbus Medical, Inc., a research and development organization involved
    for more than 20 years in ventricular-assist device and total
    artificial-heart technology, including high-speed rotary blood pumps,
    which are relatively small and could potentially provide cardiac support
    in small adults and children.

         Trex Medical Corporation, a public subsidiary of ThermoTrex
    Corporation, designs, manufactures, and markets a range of medical
    imaging systems. It is the world's leading manufacturer of mammography
    equipment and minimally invasive stereotactic breast-biopsy systems. Trex
    Medical also manufactures general-purpose and specialty radiographic
    systems. In 1996, Trex Medical significantly expanded its product lines
    through the acquisition of two businesses. XRE Corporation, acquired in
    May, designs, manufactures, and markets specialized X-ray systems used in
    the diagnosis and treatment of coronary artery disease and other vascular
    conditions. Continental X-Ray Corporation, acquired in September,
    produces a broad line of general-purpose and specialty X-ray systems,
    including radiographic/fluoroscopic systems used in hospitals to diagnose
    gastrointestinal disorders, and electrophysiology products that aid
    doctors in diagnosing cardiac arrhythmia.

         Trex Medical has developed a full-view digital imaging system that
    is currently in clinical trials, and plans to submit a 510(k) application
    to the FDA in 1997 to gain clearance to market this system commercially.
    The advantage of digital imaging is that the radiologist can manipulate

                                        8PAGE
<PAGE>
    and enhance the image quality to scrutinize subtle differences that may
    go undetected on film-based X-rays. After introducing the digital imaging
    system for mammography applications, the most technically challenging
    imaging modality, Trex Medical plans to develop its flat-panel digital
    technology for use in other of its products.

         ThermoLase Corporation, a public subsidiary of ThermoTrex, operates
    a national network of Spa Thira salons that offer its patented
    SoftLight(TM) hair-removal system, for which it received FDA clearance in
    April 1995. The SoftLight system uses a low-energy, dermatology laser in
    combination with a lotion to remove hair. ThermoLase currently has 10
    spas open in the U.S., with two additional spas in development.
    ThermoLase also plans to submit a 510(k) application in 1997 for its
    laser-based skin-rejuvenation system, based on data from its clinical
    trials.

         In January 1996, ThermoLase formed a joint venture to market the
    SoftLight process in Japan for both hair removal and skin-rejuvenation,
    if and when available. In November, ThermoLase entered into a license
    agreement with a medical supply and service company in Saudi Arabia, to
    market its hair-removal process in that country. A joint venture was also
    established with a leading provider of premium hair- and skin-care
    services in France in November 1996.

         To complement its Spa Thira salons, ThermoLase has commenced a
    program to license the SoftLight hair-removal process to qualified
    service providers for use in their practices.

         ThermoLase also manufactures and markets skin-care, bath, and body
    products sold through department stores, salons, and spas, including the
    lotion that is an integral part of the SoftLight hair-removal system.

    Environmental Services

         Through its Thermo TerraTech Inc. subsidiary, the Company provides
    environmental and infrastructure planning and design services, with
    specialization in the areas of municipal and industrial water quality
    management, bridge and highway construction and reconstruction, and
    natural resource management. Thermo TerraTech also offers comprehensive
    environmental testing and analysis through a national network of
    laboratories serving the environmental, food, and pharmaceutical
    industries.

         Thermo Remediation Inc., a public subsidiary of Thermo TerraTech,
    provides services for the recycling of industrial fuel waste, and offers
    nuclear remediation and health physics services at radioactively
    contaminated sites. Thermo Remediation also operates centers that
    thermally treat soil to remove and destroy petroleum contamination from
    industrial sites and from former manufactured-gas plants, refineries, and
    other sources. Thermo Remediation also offers other remedial solutions,
    depending on the location, type, and extent of contamination, including
    bioremediation and the application of risk-based corrective actions.

         A majority-owned subsidiary of Thermo TerraTech, Thermo EuroTech
    N.V., provides wastewater treatment services and specializes in

                                        9PAGE
<PAGE>
    converting "off-spec" and contaminated petroleum fluids into usable oil
    products.

         In addition, metallurgical heat-treating services are provided for
    customers in the automotive, aerospace, defense, and other industries.
    The Company also provides metallurgical fabrication services, principally
    on high-temperature materials, for customers in the aerospace, medical,
    electronics, and nuclear industries.

    Advanced Technologies

         ThermoTrex conducts sponsored research and development and is
    attempting to commercialize new products based on advanced technologies
    developed in its laboratories. Sponsored research and development,
    conducted principally for the U.S. government, includes basic and applied
    research in communication, avionics, X-ray detection, signal processing,
    advanced-materials technology, and lasers.

         ThermoTrex is currently developing a number of technologies that it
    believes have future commercial potential. These include a laser
    communication system called lasercom, intended to help alleviate capacity
    constraints on existing communication systems; a passive microwave camera
    intended to "see" through clouds and fog to enhance safety in aerial
    navigation; and direct digital imaging systems for medical equipment to
    improve image quality for more accurate clinical diagnoses.

         Through a public subsidiary of Thermedics, Thermo Sentron Inc., the
    Company designs and manufactures high-speed precision-weighing and
    inspection equipment for packaging lines and industrial production.
    Thermo Sentron serves two principal markets, packaged goods and bulk
    materials, both of which use its products to meet quality and
    productivity objectives. Customers for Thermo Sentron's checkweighers are
    in the food-processing, pharmaceutical, mail-order, and other
    packaged-goods businesses. Thermo Sentron also sells metal detectors with
    a patented self-test feature, used to inspect packaged products for metal
    contamination, to food-processing and pharmaceutical companies. Its
    bulk-materials product line includes conveyor-belt scales, solid
    level-measurement and conveyor-monitoring systems, and sampling systems,
    all sold to customers in the mining and material-processing industries,
    as well as to electric utilities, chemical, and other manufacturing
    companies.

         Thermedics manufactures electrode-based chemical-measurement
    products used in the agriculture, biomedical research, food processing,
    pharmaceutical, sewage treatment, and many other industries. In
    laboratories, manufacturing plants, and in the field, Thermedics'
    products permit these industries to determine the presence and amount of
    relevant chemicals. Thermedics also manufactures on-line process monitors
    used by power plants and semiconductor manufacturers to detect
    contaminants in high-purity water.

         Thermedics Detection Inc., a public subsidiary of Thermedics,
    manufactures quality-assurance and explosives-detection products. Much of
    its technology involves rapid contents analysis. Thermedics Detection
    provides high-speed X-ray imaging systems that monitor liquid fill-level

                                       10PAGE
<PAGE>
    and other container characteristics for the beverage and other industries
    that assure the quality of refillable plastic containers that are
    principally used outside the United States. Moisture Systems Corporation
    and Rutter & Co., B.V., acquired by Thermedics Detection in January 1996,
    design, manufacture, and sell instruments that use near-infrared
    spectroscopy to measure moisture and other product components, including
    fat, protein, solvents, and other substances in numerous consumer and
    industrial products. Thermedics Detection also recently introduced an
    ultra-high-speed gas chromatograph that permits manufacturers to conduct
    laboratory-quality analysis for near on-line process-control
    applications.

         Thermedics Detection incorporates trace-detection technologies in
    products that screen baggage, people, and electronic equipment for the
    presence of a range of explosives. Its explosives detectors are in place
    at airports and border crossings and in forensics investigations, such as
    the attempt to identify the cause of the crash of TWA Flight 800.
    Thermedics Detection also has developed a lower-cost product designed for
    use in conjunction with its trace explosives detectors, and an automated
    system that can detect traces of explosives on people.

         Thermo Voltek Corp., a public subsidiary of Thermedics, designs,
    manufactures, and markets electromagnetic compatibility (EMC) testing
    instruments that simulate pulsed electromagnetic interference, radio
    frequency interference, and changes in AC voltage, to allow manufacturers
    of electronic systems and integrated circuits to test for resistance to
    those conditions. Thermo Voltek also manufactures high-voltage
    power-conversion systems and programmable power amplifiers, provides EMC
    consulting and systems-integration services, and distributes EMC-related
    products.

         The Company's wholly owned Coleman Research Corporation subsidiary
    provides systems integration, systems engineering, and analytical
    services to government and commercial customers in fields of information
    technology, software engineering, energy, the environment, launch
    systems, advanced radar and imaging, and health systems.

    Publicly and Privately Held Subsidiaries
         In 1983, the Company adopted a strategy of having certain
    subsidiaries sell a minority interest in a public or private offering to
    outside investors. An important goal of this strategy is to provide the
    entrepreneurial atmosphere and focused performance incentives of a
    separate business. As of March 19, 1997, the Company had 22 subsidiaries
    that have sold minority equity interests, 19 of which are publicly traded
    and three of which are privately held.

    Thermedics Inc. develops, manufactures, and markets product quality
    assurance systems, precision weighing and inspection equipment,
    explosives-detection devices, microweighing and electrochemistry
    instruments, as well as biomaterials and other biomedical products.
    Thermedics' products are included in the Biomedical Products and Advanced
    Technologies segments.

                                       11PAGE
<PAGE>
         Thermo Cardiosystems Inc., a majority-owned subsidiary of
         Thermedics, develops, manufactures, and markets implantable left
         ventricular-assist systems and develops artificial hearts. Thermo
         Cardiosystems' products are included in the Biomedical Products
         segment.

         Thermo Voltek Corp., a majority-owned subsidiary of Thermedics,
         designs, manufactures, and markets electromagnetic compatibility
         (EMC) testing instruments, high-voltage power-conversion systems,
         and programmable power amplifiers; provides EMC consulting and
         systems-integration services; and distributes EMC-related products.
         Thermo Voltek's products and services are included in the Advanced
         Technologies segment.

         Thermo Sentron Inc., a majority-owned subsidiary of Thermedics,
         develops, manufactures, and markets high-speed precision-weighing
         and inspection equipment for producers of bulk materials and for
         packaging lines in the food-processing, pharmaceutical, mail-order,
         and other diverse industries. Thermo Sentron's products are included
         in the Advanced Technologies segment.

         Thermedics Detection Inc., a majority-owned subsidiary of
         Thermedics, develops, manufactures, and markets high-speed detection
         and measurement products used for product quality assurance,
         explosives detection, and laboratory analysis. Thermedics
         Detection's products are included in the Advanced Technologies
         segment.

    Thermo Instrument Systems Inc. develops, manufactures, and markets
    analytical instruments used to identify complex chemical compounds, toxic
    metals, and other elements in a broad range of liquids and solids, as
    well instruments used to monitor radioactivity and air pollution, and to
    control, image, inspect, and measure various industrial processes and
    life sciences phenomena. Thermo Instrument's products represent the
    Company's Instruments segment.

         ThermoSpectra Corporation, a majority-owned subsidiary of Thermo
         Instrument, develops, manufactures, and markets precision imaging,
         inspection, and measurement instrumentation based on high-speed data
         acquisition and digital-processing technologies.

         ThermoQuest Corporation, a majority-owned subsidiary of Thermo
         Instrument, develops, manufactures, and sells mass spectrometers,
         liquid chromatographs, and gas chromatographs for the
         pharmaceutical, environmental, and industrial markets.

         Thermo Optek Corporation, a majority-owned subsidiary of Thermo
         Instrument, develops, manufactures, and markets optical and
         energy-based analytical instruments used in the quantitative and
         qualitative chemical analysis of elements and molecular compounds in
         solids, liquids, and gases. In addition, through its wholly owned
         Thermo Vision Corporation subsidiary, Thermo Optek addresses the
         photonics marketplace for optical components, imaging systems,
         analytical instruments, and lasers.

                                       12PAGE
<PAGE>
         Thermo BioAnalysis Corporation, a majority-owned subsidiary of
         Thermo Instrument, develops, manufactures, and markets instruments
         and information management systems used in biochemical research and
         production, as well as clinical diagnostics and health physics.

         Metrika Systems Corporation, a majority-owned, privately held
         subsidiary of Thermo Instrument, develops, manufactures, and markets
         systems to optimize on-line industrial processes, such as the
         production of raw materials and web-type materials, by employing
         proprietary, ultra-high speed measurement and analysis technologies.

    Thermo TerraTech Inc. provides environmental services and infrastructure
    planning and design encompassing a range of specializations within
    consulting and design, soil and water remediation, and laboratory
    testing. Thermo TerraTech also provides metal-treating services. Thermo
    TerraTech's products and services are included in the Environmental
    Services and Process Equipment segments.

         Thermo Remediation Inc., a majority-owned subsidiary of Thermo
         TerraTech, provides environmental services including industrial
         remediation, nuclear remediation, hazardous waste remedial cleanup,
         soil remediation, and waste fluids recycling. Thermo Remediation's
         services are included in the Environmental Services segment.

         Thermo EuroTech N.V., a majority-owned, privately held subsidiary of
         Thermo TerraTech, provides environmental services in The
         Netherlands, including recycling waste oils and refinery and
         drilling wastes. Thermo EuroTech's services are included in the
         Environmental Services segment.

    Thermo Power Corporation manufactures, markets, and services industrial
    refrigeration equipment, natural gas engines for vehicular and stationary
    applications, natural gas-fueled cooling and cogeneration systems,
    lift-truck engines, and marine engines. Thermo Power also conducts
    sponsored research and development on advanced systems for clean
    combustion and high-efficiency gas-fueled devices. Thermo Power's
    products are included in the Alternative-energy Systems segment.

         ThermoLyte Corporation, a majority-owned, privately held subsidiary
         of Thermo Power, is developing a line of propane-powered lighting
         products.

    ThermoTrex Corporation manufactures and markets medical imaging
    equipment, has developed a laser-based system for the removal of unwanted
    hair, and develops advanced technologies that are being developed for
    potential incorporation into commercial products for the medical imaging,
    personal-care, avionics, and communications industries. ThermoTrex's
    products are included in the Company's Biomedical Products and Advanced
    Technologies segments.

         ThermoLase Corporation, a majority-owned subsidiary of ThermoTrex,
         offers laser-based hair-removal services and manufactures skin-care
         and other personal-care products sold through department stores,
         salons, and spas. ThermoLase's products and services are included in
         the Biomedical Products segment.

                                       13PAGE
<PAGE>
         Trex Medical Corporation, a majority-owned subsidiary of ThermoTrex,
         designs, manufactures, and markets mammography equipment and
         minimally invasive stereotactic breast-biopsy systems used for the
         detection of breast cancer, as well as general-purpose X-ray systems
         and interventional X-ray imaging equipment. Trex Medical's products
         are included in the Biomedical Products segment.

    Thermo Fibertek Inc. develops, manufactures, and markets a range of
    equipment and accessory products for the domestic and international paper
    and paper-recycling industry, including de-inking and stock-preparation
    equipment and water-management systems. Thermo Fibertek's products are
    included in the Process Equipment segment.

         Thermo Fibergen Inc., a majority-owned subsidiary of Thermo
         Fibertek, is developing and commercializing equipment and systems to
         recover materials from pulp reside, or sludge, generated by paper
         and pulp mills. Thermo Fibergen also produces granules from
         papermaking sludge that are sold as carriers for agricultural
         chemicals.

    Thermo Ecotek Corporation develops and operates independent (non-utility)
    power plants that use clean combustion technology and alternative-energy
    sources, such as agricultural waste. The Company is also involved in
    engineered clean-coal production, as well as the development and
    production of botanical-based biopesticides for the agricultural
    industry. Thermo Ecotek's operations are included in the Alternative-
    energy Systems segment.

         (ii) New Products

         The Company's business includes the development and introduction of
    new products and may include entry into new business segments. The
    Company has made no commitments to new products that require the
    investment of a material amount of the Company's assets, nor does it have
    any definitive plans to enter new business segments that would require
    such an investment (see Section (xi) "Research and Development").

         (iii) Raw Materials

         Certain raw materials used in the manufacturer of Thermo
    Cardiosystem's LVAS are available from only one or two suppliers. Thermo
    Cardiosystems is making efforts to minimize the risks associated with
    sole sources and ensure long-term availability, including qualifying
    alternative materials or developing alternative sources for materials and
    components supplied by a single source. Although the Company believes
    that it has adequate supplies of materials and components to meet demand
    for the LVAS for the foreseeable future, no assurance can be given that
    the Company will not experience shortages of certain materials or
    components in the future that could cause delays in the Thermo
    Cardiosystems' LVAS development program or adversely affect Thermo
    Cardiosystems' ability to manufacture and ship LVAS to meet demand.

         Except as described above, in the opinion of management, the Company
    has a readily available supply of raw materials for all of its

                                       14PAGE
<PAGE>
    significant products from various sources and does not anticipate any
    difficulties in obtaining the raw materials essential to its business.

         (iv) Patents, Licenses, and Trademarks

         The Company considers patents to be important in the present
    operation of its business; however, the Company does not consider any
    patent, or related group of patents, to be of such importance that its
    expiration or termination would materially affect the Company's business
    taken as a whole. The Company seeks patent protection for inventions and
    developments made by its personnel and incorporated into its products or
    otherwise falling within its fields of interest. Patent rights resulting
    from work sponsored by outside parties do not always accrue exclusively
    to the Company and may be limited by agreements or contracts.

         The Company protects some of its technology as trade secrets and,
    where appropriate, uses trademarks or registers its products. It also
    enters into license agreements with others to grant and/or receive rights
    to patents and know-how.

         (v) Seasonal Influences

         Thermo Ecotek earns a disproportionately high share of its income in
    the months of May through October due to the rate structures under the
    power sales agreements relating to its California plants, which provide
    strong incentives to operate during this period of high demand.
    Conversely, Thermo Ecotek historically has operated at a marginal profit
    during the first quarter due to the rate structure under these
    agreements.

         While Thermo TerraTech conducts significant operations year-round,
    the majority of its businesses experience seasonal fluctuations due to
    adverse weather during winter months. Such seasonal influences may have a
    material effect on its revenues. A number of Thermo TerraTech's
    operations were affected by adverse weather during the first quarter of
    1996.

         There are no other material seasonal influences on the Company's
    sales of products and services.

         (vi) Working Capital Requirements

         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.

         (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. The Advanced Technologies
    segment derived approximately 16%, 27%, and 13% of its revenues in 1996,
    1995, and 1994, respectively, from contracts with various agencies of the
    U.S. government and approximately 23% of its revenues in 1994 from one
    customer for a process-detection instrument. In connection with the
    development of power plants, Thermo Ecotek typically enters into

                                       15PAGE
<PAGE>
    long-term power supply contracts with a single customer for the sale of
    power generated by each plant. The Alternative-energy Systems segment
    derived 16% of its revenues in 1996, 1995, and 1994, from Pacific Gas &
    Electric and 16%, 15%, and 19% of its revenues in 1996, 1995, and 1994,
    respectively, from Southern California Edison.

         (viii) Backlog

         The Company's backlog of firm orders at year-end 1996 and 1995 was
    as follows:

    (In thousands)                                           1996        1995
    -------------------------------------------------------------------------
    Instruments                                          $266,600    $188,700
    Alternative-energy Systems                            118,500     112,900
    Process Equipment                                      52,300     114,800
    Biomedical Products                                   107,700      87,800
    Environmental Services                                118,200      76,500
    Advanced Technologies                                 148,600     117,200
                                                         --------    --------
                                                         $811,900    $697,900
                                                         ========    ========

         The Process Equipment segment backlog in 1995 includes $54 million
    for the design and construction of an office wastepaper de-inking
    facility completed in 1996.

         Backlog includes the uncompleted portion of research and development
    contracts and the uncompleted portion of certain equipment contracts that
    are accounted for using the percentage-of-completion method. The Company
    believes approximately 95% of the 1996 backlog will be filled during
    1997.

         (ix) Government Contracts

         Approximately 5% of the Company's total revenues in 1996 were
    derived from contracts or subcontracts with the federal government, which
    are subject to renegotiation of profits or termination. The Company does
    not have any knowledge of threatened or pending renegotiation or
    termination of any material contract or subcontract.

         (x) Competition

         The Company is engaged in many highly competitive industries. The
    nature of the competition in each of the Company's markets is described
    below:

    Instruments

         The Company is among the principal manufacturers of analytical
    instrumentation. Within the markets for the Company's analytical
    instrument products, the Company competes with several large corporations
    with broad product offerings, such as Hewlett-Packard Co., Perkin-Elmer
    Corp., Varian Associates, Inc., and Hitachi, Ltd., and numerous smaller
    companies that address only particular segments of the industry or

                                       16PAGE
<PAGE>
    specific geographic areas. The Company's instruments business generally
    competes on the basis of technical advances that result in new products
    and improved price/performance ratios, reputation among customers as a
    quality leader for products and services, and active research and
    application-development programs. To a lesser extent, the Company
    competes on the basis of price.

    Alternative-energy Systems

         The worldwide independent power market consists of numerous
    companies, ranging from small startups to multinational industrial
    companies. In addition, a number of regulated utilities have created
    subsidiaries that compete as non-utility generators. Non-utility
    generators often specialize in market "niches," such as a specific
    technology or fuel (for example, gas-fired cogeneration,
    refuse-to-energy, hydropower, geothermal, wind, solar, wood, or coal) or
    a specific region of the country where they believe they have a market
    advantage. However, many non-utility generators, including the Company,
    seek to develop projects on a best-available-fuel basis. The Company
    competes primarily on the basis of project experience, technical
    expertise, capital resources, and power pricing.

         The Company's sale of industrial refrigeration systems is subject to
    intense competition. The industrial refrigeration market is mature,
    highly fragmented, and extremely dependent on close customer contacts.
    Major industrial refrigeration companies, of which the Company is one,
    account for approximately one-half of worldwide sales, with the balance
    generated by many smaller companies. The Company competes principally on
    the basis of its advanced control systems and overall quality,
    reliability, service, and price. The Company believes it is a leader in
    remanufactured refrigeration equipment. The Company competes in this
    market based on price, delivery time, and customized equipment.

         The Company's sale of packaged cogeneration systems is subject to
    intense competition, both direct and indirect. Direct competitors consist
    of companies that sell cogeneration products resembling those sold by the
    Company as well as electric utilities' pricing programs. Indirect
    competitors include manufacturers of conventional heating and cooling
    systems.

         Competition in the market for natural gas engines for vehicles is
    intense. Current and potential competitors include major automotive and
    natural gas companies and other companies that have substantially greater
    financial resources than those of the Company.

         The Company has experienced intense competition in the marine engine
    business in recent years as some of its former customers have been
    acquired by competitors following the vertical integration of the boating
    industry. Competition is primarily on the basis of quality, reliability,
    and service.

    Process Equipment

         The Company faces significant competition in the markets for paper-
    recycling and water handling equipment and papermachine accessories, and

                                       17PAGE
<PAGE>
    competes in these markets primarily on the basis of quality, service,
    technical expertise, and product innovation. The Company is a leading
    supplier of de-inking systems for paper recycling and accessory equipment
    for papermaking machines, and competes in these markets primarily on the
    basis of service, technical expertise, and performance.

         The market for thermal-processing systems is subject to intense
    competition worldwide. The Company is aware of at least eight companies
    that market a number of products comparable to the Company's, but
    competition for particular projects is typically limited to fewer
    companies. The Company competes on the basis of several factors,
    including technical performance, product quality and reliability, timely
    delivery, and price.

    Biomedical Products

         Competition in the markets for most of the Company's biomedical
    products, including those manufactured by Thermo Cardiosystems,
    ThermoTrex, International Technidyne, Nicolet Biomedical, Bird Medical
    Technologies, SensorMedics, and Medical Data Electronics, is based to a
    large extent upon technical performance.

         The Company is aware of one other company that has submitted a PMA
    application with the FDA for an implantable LVAS that would compete with
    Thermo Cardiosystems' LVAS. The Company is unaware whether this PMA
    application has been accepted for filing by the FDA. Also, the Company is
    aware of one other company that has received approval by the FDA Advisory
    Panel on Circulatory System Devices and subsequent commercial approval
    for its cardiac-assist device. This is an external device that is
    positioned on the outside of the patient's chest and is intended for
    short-term use in the hospital environment. The Company is also aware
    that a total artificial heart is currently undergoing clinical trials.
    The requirement of obtaining FDA approval for commercial sale of an LVAS
    is a significant barrier to entry into the U.S. market for these devices.
    There can be no assurance, however, that FDA regulations will not change
    in the future, reducing the time and testing required for others to
    obtain FDA approval. In addition, other research groups and companies are
    developing cardiac-assist systems using alternative technologies or
    concepts, one or more of which might prove functionally equivalent to or
    more suitable than the Company's systems. Among products that have been
    approved for commercial sale, the Company competes primarily on the basis
    of performance, service capability, reimbursement status, and price.

         The Company is one of a number of competitors in the markets for
    mammography and general radiographic systems and is one of two
    competitors in the market for stereotactic breast-biopsy systems. The
    Company competes in these markets primarily on the basis of product
    features, product performance, and reputation, as well as price and
    service. The markets in which the Company competes with these products
    are characterized by rapid technological change. The Company believes
    that in order for it to be competitive in these markets it will be
    important for it to continue to be technologically innovative.

         The Company's SoftLight laser hair-removal system competes with
    other laser-based systems, electrolysis, and other hair-removal products.

                                       18PAGE
<PAGE>
    In March 1997, Laser Industries Ltd., Mehl/Biophile International Corp.,
    and Palomar Medical Technologies Inc. each announced that it had received
    clearance from the FDA to market its laser-based system for the removal
    of unwanted facial and body hair. The laser-based hair-removal market is
    characterized by rapid technological change and the Company believes that
    it must continue to be technologically innovative in order to compete in
    this market. In addition, the SoftLight system will compete with
    electrolysis providers, many of whom are small practitioners with
    well-established networks of client relationships. Finally, the SoftLight
    system competes with razors, hot wax, and other hair-removal products.

    Environmental Services

         The Company competes in the market for soil-remediation services
    based on its ability to offer customers superior protection from
    environmental liabilities. However, with relaxed regulatory standards in
    many states, the Company faces intense competition in local markets from
    landfills, other treatment technologies, and from companies competing
    with similar technologies, limiting the volume of soil to be treated and
    the prices that can be charged by the Company. Pricing is therefore a
    major competitive factor for the Company.

         The Company's metallurgical services business competes in specialty
    machining services. Competition is based principally on services
    provided, turnaround time, and price.

         Hundreds of independent analytical testing laboratories and
    consulting firms compete for environmental services business nationwide.
    Many of these firms use equipment and processes similar to those of the
    Company. Competition is based not only on price, but also on reputation
    for accuracy, quality, and the ability to respond rapidly to customer
    requirements. In addition, many industrial companies have their own
    in-house analytical testing capabilities. The Company believes that its
    competitive strength lies in certain niche markets within which the
    Company is recognized for its expertise.

    Advanced Technologies

         In its contract research and development business, the Company not
    only competes with other companies and institutions that perform similar
    services, but must also rely on the ability of government agencies and
    other clients to obtain allocations of research and development monies to
    fund contracts with the Company. The Company competes for research and
    development programs principally on the basis of technical innovations.
    As government funding becomes more scarce, particularly for defense
    projects, the competition for such funding will become more intense. In
    addition, as the Company's programs move from the development stage to
    commercialization, competition is expected to intensify.

         Thermedics' electrode-based chemical-measurement products compete
    with several international companies. In the markets for these products,
    Thermedics competes on the basis of performance, service, technology, and
    price.

                                       19PAGE
<PAGE>
         Thermo Sentron competes with several international and regional
    companies in the market for its products. Thermo Sentron's competitors in
    the packaged goods market differ from those in the bulk materials market.
    The principal competitive factors in both markets are customer service
    and support, quality, reliability, and price.

         Thermedics Detection's product quality assurance systems compete
    with chemical-detection systems manufactured by several companies and
    with other technologies and processes for product quality assurance.
    Competition in the markets for all of the Company's detection products is
    based primarily on performance, service, and price.

         There are a number of competitors in the market for instruments that
    detect explosives, including makers of other chemical-detection
    instruments as well as enhanced X-ray detectors. The Company expects that
    the Federal Aviation Administration (FAA) will purchase trace detection
    systems as part of the initial deployment of explosives-detection systems
    in the United States. The Company believes that companies, if any, whose
    devices are ultimately required by the FAA will have a substantial
    competitive advantage in the United States.

         Thermo Voltek is a leading supplier of pulsed electromagnetic
    interference testing equipment. The Company competes in this market
    primarily on the basis of performance, technical expertise, reputation,
    and price. In the market for power amplifiers, Thermo Voltek competes
    with several companies worldwide primarily on the basis of technical
    expertise, reputation, and price.

         (xi) Research and Development

         During 1996, 1995, and 1994, the Company expended $299,271,000,
    $269,329,000, and $229,200,000, respectively, on research and
    development. Of these amounts, $144,823,000, $167,120,000, and
    $149,645,000, respectively, were sponsored by customers and $154,448,000,
    $102,209,000, and $79,555,000, respectively, were Company-sponsored.

         (xii) Environmental Protection Regulations

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

         (xiii) Number of Employees

         At December 28, 1996, the Company employed approximately 17,760
    persons.

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

         Financial information about exports by domestic operations and about
    foreign operations is summarized in Note 14 to Consolidated Financial
    Statements in the Registrant's 1996 Annual Report to Shareholders and is
    incorporated herein by reference.

                                       20PAGE
<PAGE>
    (e)  Executive Officers of the Registrant

                                     Present Title (Year First
    Name                       Age   Became Executive Officer)
    ------------------------   ---   --------------------------------------
    George N. Hatsopoulos(1)    70   Chairman of the Board, Chief Executive
                                       Officer, and Director (1956)
    John N. Hatsopoulos(1)      62   President and Chief Financial Officer
                                       (1968)
    Peter G. Pantazelos         66   Executive Vice President (1968)
    Arvin H. Smith              67   Executive Vice President (1983)
    William A. Rainville        55   Senior Vice President (1993)
    John W. Wood Jr.            53   Senior Vice President (1995)
    Paul F. Kelleher            54   Vice President, Finance and
                                       Administration (1982)

    (1) George N. Hatsopoulos and John N. Hatsopoulos are brothers.

         Each executive officer serves until his successor is chosen or
    appointed and qualified or until earlier resignation, death, or removal.
    All executive officers, except Messrs. John Hatsopoulos, Rainville, and
    Wood, have held comparable positions with the Company for at least the
    last five years. Mr. John Hatsopoulos has been President of the Company
    since January 1997 and Chief Financial Officer of the Company since 1988.
    Mr. Rainville has been a Senior Vice President of the Company since 1993
    and was a Vice President of the Company from 1986 to 1993. Mr. Wood has
    been President and Chief Executive Officer of Thermedics Inc. since 1984
    and was a Vice President of the Company from 1994 to 1995, prior to
    becoming a Senior Vice President of the Company in 1995.


    Item 2.  Properties

         The location and general character of the Company's principal
    properties by industry segment as of December 28, 1996, are as follows:

    Instruments

         The Company owns approximately 1,973,000 square feet of office,
    engineering, laboratory, and production space, principally in California,
    Colorado, Florida, New Mexico, Texas, Wisconsin, England, and Germany,
    and leases approximately 2,281,000 square feet of office, engineering,
    laboratory, and production space principally in California, Connecticut,
    Massachusetts, Ohio, Texas, Wisconsin, and England, under leases expiring
    from 1997 to 2017.

    Alternative-energy Systems

         The Company owns approximately 371,000 square feet of office,
    engineering, and production space, principally in Pennsylvania, England,
    and Massachusetts, and leases approximately 392,000 square feet of
    office, engineering, laboratory, and production space principally in
    Illinois, Michigan, and England, under leases expiring from 1997 to 2006.

                                       21PAGE
<PAGE>
         The Company operates four independent power plants in California,
    Maine, and New Hampshire, under leases expiring from 2000 to 2010. The
    Company owns three independent power plants in New Hampshire and
    California and a coal-beneficiation plant in Wyoming.

    Process Equipment

         The Company owns approximately 1,105,000 square feet of office,
    laboratory, and production space, principally in France, Connecticut,
    Massachusetts, and New York, and leases approximately 325,000 square feet
    of office, engineering, and production space principally in Wisconsin and
    Michigan, under leases expiring from 1997 to 2004.

    Biomedical Products

         The Company owns approximately 412,000 square feet of office and
    production space in Illinois, California, Connecticut, and New Jersey,
    and leases approximately 1,068,000 square feet of office, engineering,
    laboratory, and production space in Texas, Massachusetts, California, New
    York, Connecticut, and Illinois, under leases expiring from 1997 to 2012.

    Environmental Services

         The Company owns approximately 840,000 square feet of office,
    laboratory, and production space, principally in California, The
    Netherlands, Pennsylvania, and Minnesota, and leases approximately
    550,000 square feet of office, engineering, laboratory, and production
    space principally in California, Pennsylvania, Massachusetts, New
    Hampshire, and New York, under leases expiring from 1997 to 2008.

         The Company owns approximately 96 acres of land from which it
    provides soil-remediation services principally in Maryland, South
    Carolina, and California, and leases approximately 29 acres of land from
    which it provides soil-remediation and fluid-recycling services in
    principally New York, Arizona, Washington, and Virginia, under leases
    expiring from 1997 to 2006.

    Advanced Technologies and Corporate Headquarters

         The Company owns approximately 153,000 square feet of office space
    principally in Massachusetts and New York, and leases approximately
    1,108,000 square feet of office, engineering, and laboratory space
    principally in Florida, Massachusetts, California, and Minnesota, under
    leases expiring from 1997 to 2013.

         The Company believes that its facilities are in good condition and
    are suitable and adequate to meet its current needs, and that suitable
    replacements are available on commercially reasonable terms for any
    leases that expire in 1997 in the event that the Company is unable to
    renew such leases on reasonable terms.

                                       22PAGE
<PAGE>
    Item 3.  Legal Proceedings

         Not applicable.


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

         Not applicable.


                                     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, $1.00 par value, and related matters, is
    included under the sections labeled "Common Stock Market Information" and
    "Dividend Policy" in the Registrant's 1996 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 "Ten Year Financial Summary" and "Dividend Policy" in the
    Registrant's 1996 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 1996 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 December
    28, 1996, are included in the Registrant's 1996 Annual Report to
    Shareholders and are incorporated herein by reference.


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

         Not Applicable.

                                       23PAGE
<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.




                                       24PAGE
<PAGE>
                                     PART IV

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

    (a), (d)  Financial Statements and Schedules

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

              Financial Schedule included 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.


                                       25PAGE
<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 on its behalf by the undersigned, thereunto duly
    authorized.

    Date: March 19, 1997

                                         THERMO ELECTRON CORPORATION


                                         By: George N. Hatsopoulos
                                             ---------------------
                                             George N. Hatsopoulos
                                             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 March 19, 1997.

    Signature                          Title
    ---------                          -----

    By:George N. Hatsopoulos          Chief Executive Officer, Chairman
       ----------------------
       George N. Hatsopoulos            of the Board, and Director

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

    By:Paul F. Kelleher               Vice President, Finance and Adminis-
       ----------------------
       Paul F. Kelleher                 tration (Chief Accounting officer)

    By:John M. Albertine              Director
       ----------------------
       John M. Albertine

    By:Peter O. Crisp                 Director
       ----------------------
       Peter O. Crisp

    By:Elias P. Gyftopoulos           Director
       ----------------------
       Elias P. Gyftopoulos

    By:Frank Jungers                  Director
       ----------------------
       Frank Jungers

    By:Robert A. McCabe               Director
       ----------------------
       Robert A. McCabe

    By:Frank E. Morris                Director
       ----------------------
       Frank E. Morris

    By:Donald E. Noble                Director
       ----------------------
       Donald E. Noble

    By:Hutham S. Olayan               Director
       ----------------------
       Hutham S. Olayan

    By:Roger D. Wellington            Director
       ----------------------
       Roger D. Wellington

                                       26PAGE
<PAGE>
                    Report of Independent Public Accountants
                    ----------------------------------------


    To the Shareholders and Board of Directors of
    Thermo Electron Corporation:

         We have audited in accordance with generally accepted auditing
    standards, the consolidated financial statements included in Thermo
    Electron Corporation's Annual Report to Shareholders incorporated by
    reference in this Form 10-K, and have issued our report thereon dated
    February 12, 1997 (except with respect to the matter discussed in Note 16
    as to which the date is March 12, 1997). 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 25 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 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
    February 12, 1997













                                       27PAGE
<PAGE>
 SCHEDULE II

                           THERMO ELECTRON CORPORATION

                        Valuation and Qualifying Accounts
                                 (In thousands)

                    Balance   Provision
                         at     Charged             Accounts           Balance
                  Beginning          to    Accounts  Written            at End
 Description        of Year     Expense   Recovered      Off  Other(a) of Year
- ------------------------------------------------------------------------------
 Year Ended
   December 28, 1996

 Allowance for
  Doubtful
  Accounts          $29,318     $ 6,002      $ 760   $(8,994) $ 7,235  $34,321

 Year Ended
   December 30, 1995

 Allowance for
   Doubtful
   Accounts         $21,664     $ 5,534      $   5   $(6,422) $ 8,537  $29,318

 Year Ended
   December 31, 1994

 Allowance for
   Doubtful
   Accounts         $14,174     $ 4,225      $ 268   $(4,649) $ 7,646  $21,664

 (a) Allowances of businesses acquired during the year as described in Note 3
     to Consolidated Financial Statements in the Registrant's 1996 Annual
     Report to Shareholders and the effect of foreign currency translation.




                                       28PAGE
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

    Exhibit
    Number       Description of Exhibit
    -------------------------------------------------------------------------
       2.1        Amended and Restated Asset and Stock Purchase Agreement
                  dated March 29, 1996, among the Registrant, Thermo
                  Instrument, and Fisons plc (filed as Exhibit 2.1 to the
                  Registrant's Quarterly Report on Form 10-Q for the quarter
                  ended March 30, 1996 [File No. 1-8002] and incorporated
                  herein by reference). Pursuant to Item 601(b)(2) of
                  Regulation S-K, schedules to this Agreement have been
                  omitted. The Registrant hereby undertakes to furnish
                  supplementally a copy of such schedules to the Commission
                  upon request.

       3.1        Restated Certificate of Incorporation of the Registrant, as
                  amended (filed as Exhibit 3(i) to the Registrant's
                  Quarterly Report on Form 10-Q for the quarter ended June
                  29, 1996 [File No. 1-8002] and incorporated herein by
                  reference).

       3.2        By-laws of the Registrant, as amended.

       4.1        Fiscal Agency Agreement dated as of April 15, 1994, between
                  the Registrant and Chemical Bank, pertaining to the
                  Registrant's 5% Senior Convertible Debentures due 2001
                  (filed as Exhibit 4.1 to the Registrant's Quarterly Report
                  on Form 10-Q for the quarter ended April 2, 1994 [File No.
                  1-8002] and incorporated herein by reference).

                  Fiscal Agency Agreement dated as of January 3, 1996,
                  between the Registrant and Chemical Bank pertaining to the
                  Registrant's 4 1/4% Subordinated Convertible Debentures due
                  2003 (filed as Exhibit 4.1 to the Registrant's Annual
                  Report on Form 10-K for the fiscal year ended December 30,
                  1995 [File No. 1-8002] and incorporated herein by
                  reference).

                  The Registrant agrees, pursuant to Item 601(b)(4)(iii)(A)
                  of Regulation S-K, to furnish to the Commission upon
                  request, a copy of each instrument with respect to other
                  long-term debt of the Registrant or its consolidated
                  subsidiaries.

       4.2        Rights Agreement dated as of January 19, 1996, between the
                  Registrant and The First National Bank of Boston, which
                  includes as Exhibit A the Form of Certificate of
                  Designations, as Exhibit B the Form of Rights Certificate,
                  and as Exhibit C the Summary of Rights to Purchase
                  Preferred Stock (filed as Exhibit 1 to the Registrant's
                  Registration Statement on Form 8-A, declared effective by
                  the Commission on January 31, 1996 [File No. 1-8002] and
                  incorporated herein by reference).

                                       29PAGE
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

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

      10.2        Form of Severance Benefit Agreement with officers (filed as
                  Exhibit 10.15 to the Registrant's Annual Report on Form
                  10-K for the fiscal year ended December 29, 1990 [File No.
                  1-8002] and incorporated herein by reference).

      10.3        Form of Indemnification Agreement with directors and
                  officers (filed as Exhibit 10.16 to the Registrant's Annual
                  Report on Form 10-K for the fiscal year ended December 29,
                  1990 [File No. 1-8002] and incorporated herein by
                  reference).

      10.4        Loan and Reimbursement Agreement dated as of December 1,
                  1991, among North County Resource Recovery Associates;
                  Union Bank of Switzerland; National Westminster Bank PLC
                  and Banque Paribas, New York Branch, as lead managers;
                  Credit Local de France as co-lead manager; and Union Bank
                  of Switzerland as issuing bank and as agent (filed as
                  Exhibit 10.39 to the Registrant's Annual Report on
                  Form 10-K for the fiscal year ended January 2, 1993
                  [File No. 1-8002] and incorporated herein by reference).

      10.5        Amended and Restated Reimbursement Agreement dated as of
                  December 31, 1993, among Chemical Trust Company of
                  California as Owner Trustee; Delano Energy Company Inc.;
                  ABN AMRO Bank N.V., Boston Branch, for itself and as Agent;
                  The First National Bank of Boston, as Co-agent; Barclays
                  Bank PLC, as Co-agent; Societe Generale, as Co-agent; and
                  BayBank, as Lead Manager (filed as Exhibit 10.5 to the
                  Registrant's Annual Report on Form 10-K for the fiscal year
                  ended January 1, 1994 [File No. 1-8002] and incorporated
                  herein by reference).

      10.6        Amended and Restated Participation Agreement dated as of
                  December 31, 1991, among Delano Energy Company Inc.; Thermo
                  Ecotek Corporation (formerly Thermo Energy Systems
                  Corporation); Chemical Trust Company of California, as
                  Owner Trustee; ABN AMRO Bank N.V., Boston Branch, as
                  Co-agent; Bank of Montreal, as Co-agent; Barclays Bank PLC,
                  as Co-agent; Society Generale, as Co-agent; BayBank, as
                  Lead Manager; and ABN AMRO Bank N.V., Cayman Island Branch,
                  and joined in by the Registrant (filed as Exhibit 10.6 to
                  the Registrant's Annual Report on Form 10-K for the fiscal
                  year ended January 1, 1994 [File No. 1-8002] and
                  incorporated herein by reference).

                                       30PAGE
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

    Exhibit
    Number        Description of Exhibit
    --------------------------------------------------------------------------
      10.7        Turnkey Engineering, Procurement, Construction, and Initial
                  Operation Agreement for a de-inking pulp facility dated as
                  of November 1, 1994, between the Registrant, as contractor,
                  and Great Lakes Pulp Partners I, L.P., as owner (filed as
                  Exhibit 10.7 to the Registrant's Annual Report on Form 10-K
                  for the fiscal year ended December 31, 1994 [File No.
                  1-8002] and incorporated herein by reference). Pursuant to
                  Item 601(b)(2) of Regulation S-K, schedules to this
                  Agreement have been omitted. The Company hereby undertakes
                  to furnish supplementally a copy of such schedules to the
                  Commission upon request.

      10.8        Stock Holdings Assistance Plan and Form of Promissory Note.

    10.9 - 10.20  Reserved.

      10.21       Deferred Compensation for Directors of the Registrant
                  (filed as Exhibit 10.5 to the Registrant's Annual Report on
                  Form 10-K for the fiscal year ended January 3, 1987 [File
                  No. 1-8002] and incorporated herein by reference). (Maximum
                  number of shares issuable is 679,218 shares, after
                  adjustment to reflect share increases approved in 1986 and
                  1992 and 3-for-2 stock splits effected in October 1986,
                  October 1993, May 1995, and June 1996.)

      10.22       Amended and Restated Directors' Stock Option Plan of the
                  Registrant (filed as Exhibit 10.25 to the Registrant's
                  Annual Report on Form 10-K for the fiscal year ended
                  December 31, 1994 [File No. 1-8002] and incorporated herein
                  by reference).

      10.23       Incentive Stock Option Plan of the Registrant (filed as
                  Exhibit 4(d) to the Registrant's Registration Statement on
                  Form S-8 [Reg. No. 33-8993] and incorporated herein by
                  reference). (Maximum number of shares issuable in the
                  aggregate under this plan and the Registrant's Nonqualified
                  Stock Option Plan is 13,552,734 shares, after adjustment to
                  reflect share increases approved in 1984 and 1986, share
                  decrease approved in 1989, and 3-for-2 stock splits
                  effected in October 1986, October 1993, May 1995, and June
                  1996.)




                                       31PAGE
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

    Exhibit
    Number        Description of Exhibit
    --------------------------------------------------------------------------
      10.24       Nonqualified Stock Option Plan of the Registrant (filed as
                  Exhibit 4(e) to the Registrant's Registration Statement on
                  Form S-8 [Reg. No. 33-8993] and incorporated herein by
                  reference). (Plan amended in 1984 to extend expiration date
                  to December 14, 1994; maximum number of shares issuable in
                  the aggregate under this plan and the Registrant's
                  Incentive Stock Option Plan is 13,552,734 shares, after
                  adjustment to reflect share increases approved in 1984 and
                  1986, share decrease approved in 1989, and 3-for-2 stock
                  splits effected in October 1986, October 1993, May 1995,
                  and June 1996.)

      10.25       Equity Incentive Plan of the Registrant (filed as Exhibit
                  10.1 to the Registrant's Quarterly Report on Form 10-Q for
                  the quarter ended July 2, 1994 [File No. 1-8002] and
                  incorporated herein by reference). (Plan amended in 1989 to
                  restrict exercise price for SEC reporting persons to not
                  less than 50% of fair market value or par value; maximum
                  number of shares issuable is 10,575,000 shares, after
                  adjustment to reflect 3-for-2 stock splits effected in
                  October 1993, May 1995, and June 1996, and share increase
                  approved in 1994.)

      10.26       Thermo Electron Corporation - Thermedics Inc. Nonqualified
                  Stock Option Plan (filed as Exhibit 4 to a Registration
                  Statement on Form S-8 of Thermedics [Reg. No. 2-93747] and
                  incorporated herein by reference). (Maximum number of
                  shares issuable is 450,000 shares, after adjustment to
                  reflect share increase approved in 1988, 5-for-4 stock
                  split effected in January 1985, 4-for-3 stock split
                  effected in September 1985, and 3-for-2 stock splits
                  effected in October 1986 and November 1993.)

      10.27       Thermo Electron Corporation - Thermo Instrument Systems
                  Inc. (formerly Thermo Environmental Corporation)
                  Nonqualified Stock Option Plan (filed as Exhibit 4(c) to a
                  Registration Statement on Form S-8 of Thermo Instrument
                  [Reg. No. 33-8034] and incorporated herein by reference).
                  (Maximum number of shares issuable is 421,875 shares, after
                  adjustment to reflect 3-for-2 stock splits effected in July
                  1993 and April 1995, 5-for-4 stock split effected in
                  December 1995.)


                                       32PAGE
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

    Exhibit
    Number        Description of Exhibit
    -------------------------------------------------------------------------
      10.28       Thermo Electron Corporation - Thermo Instrument Systems
                  Inc. Nonqualified Stock Option Plan (filed as Exhibit 10.12
                  to the Registrant's Annual Report on Form 10-K for the
                  fiscal year ended January 3, 1987 [File No. 1-8002] and
                  incorporated herein by reference). (Maximum number of
                  shares issuable is 600,285 shares, after adjustment to
                  reflect share increase approved in 1988, 3-for-2 stock
                  splits effected in January 1988, July 1993 and April 1995,
                  and 5-for-4 stock split effected in December 1995.)

      10.29       Thermo Electron Corporation - Thermo TerraTech Inc.
                  (formerly Thermo Process Systems Inc.) Nonqualified Stock
                  Option Plan (filed as Exhibit 10.13 to the Registrant's
                  Annual Report on Form 10-K for the fiscal year ended
                  January 3, 1987 [File No. 1-8002] and incorporated herein
                  by reference). (Maximum number of shares issuable is
                  108,000 shares, after adjustment to reflect 6-for-5 stock
                  splits effected in July 1988 and March 1989 and 3-for-2
                  stock split effected in September 1989.)

      10.30       Thermo Electron Corporation - Thermo Power Corporation
                  (formerly Tecogen Inc.) Nonqualified Stock Option Plan
                  (filed as Exhibit 10.14 to the Registrant's Annual Report
                  on Form 10-K for the fiscal year ended January 3, 1987
                  [File No. 1-8002] and incorporated herein by reference).
                  (Amended in September 1995 to extend the plan expiration
                  date to December 31, 2005.)

      10.31       Thermo Electron Corporation - Thermo Cardiosystems Inc.
                  Nonqualified Stock Option Plan (filed as Exhibit 10.11 to
                  the Registrant's Annual Report on Form 10-K for the fiscal
                  year ended December 29, 1990 [File No. 1-8002] and
                  incorporated herein by reference). (Maximum number of
                  shares issuable is 250,000 shares, after adjustment to
                  reflect share increases approved in 1990, 1992, and 1997,
                  3-for-2 stock split effected in January 1990, 5-for-4 stock
                  split effected in May 1990, 2-for-1 stock split effected in
                  November 1993, and 3-for-2 stock split effected in May
                  1996.)

      10.32       Thermo Electron Corporation - Thermo Ecotek Corporation
                  (formerly Thermo Energy Systems Corporation) Nonqualified
                  Stock Option Plan (filed as Exhibit 10.12 to the
                  Registrant's Annual Report on Form 10-K for the fiscal year
                  ended December 29, 1990 [File No. 1-8002] and incorporated
                  herein by reference). (Maximum number of shares issuable is
                  487,500 shares, after adjustment to reflect 3-for-2 stock
                  split effected in October 1996.)


                                       33PAGE
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

    Exhibit
    Number        Description of Exhibit
    -------------------------------------------------------------------------
      10.33       Thermo Electron Corporation - ThermoTrex Corporation
                  (formerly Thermo Electron Technologies Corporation)
                  Nonqualified Stock Option Plan (filed as Exhibit 10.13 to
                  the Registrant's Annual Report on Form 10-K for the fiscal
                  year ended December 29, 1990 [File No. 1-8002] and
                  incorporated herein by reference). (Maximum number of
                  shares issuable is 225,000 shares, after adjustment to
                  reflect 3-for-2 stock split effected in October 1993 and
                  share increase approved in March 1997.)

      10.34       Thermo Electron Corporation - Thermo Fibertek Inc.
                  Nonqualified Stock Option Plan (filed as Exhibit 10.14 to
                  the Registrant's Annual Report on Form 10-K for the fiscal
                  year ended December 28, 1991 [File No. 1-8002] and
                  incorporated herein by reference). (Maximum number of
                  shares issuable is 900,000 shares, after adjustment to
                  reflect 2-for-1 stock split effected in September 1992 and
                  3-for-2 stock split effected in September 1995 and June
                  1996.)

      10.35       Thermo Electron Corporation - Thermo Voltek Corp. (formerly
                  Universal Voltronics Corp.) Nonqualified Stock Option Plan
                  (filed as Exhibit 10.17 to the Registrant's Annual Report
                  on Form 10-K for the fiscal year ended January 2, 1993
                  [File No. 1-8002] and incorporated herein by reference).
                  (Maximum number of shares issuable is 86,250 shares, after
                  adjustment to reflect 3-for-2 stock split effected in
                  November 1993, share increase approved in September 1995,
                  and 3-for-2 stock split effected in August 1996.)

      10.36       Thermo Electron Corporation - Thermo BioAnalysis
                  Corporation Nonqualified Stock Option Plan (filed as
                  Exhibit 10.31 to Thermo Power's Annual Report on Form 10-K
                  for the fiscal year ended September 30, 1995 [File No.
                  1-10573] and incorporated herein by reference). (Maximum
                  number of shares issuable is 150,000 shares, after share
                  increase approved in March 1997.)

      10.37       Thermo Electron Corporation - ThermoLyte Corporation
                  Nonqualified Stock Option Plan (filed as Exhibit 10.32 to
                  Thermo Power's Annual Report on Form 10-K for the fiscal
                  year ended September 30, 1995 [File No. 1-10573] and
                  incorporated herein by reference). (Maximum number of
                  shares issuable is 150,000 shares, after share increase
                  approved in March 1997.)

      10.38       Thermo Electron Corporation - Thermo Remediation Inc.
                  Nonqualified Stock Option Plan (filed as Exhibit 10.33 to
                  Thermo Power's Annual Report on Form 10-K for the fiscal
                  year ended September 30, 1995 [File No. 1-10573] and
                  incorporated herein by reference).

                                       34PAGE
<PAGE>
                                  EXHIBIT INDEX
                                  -------------

    Exhibit
    Number        Description of Exhibit
    -------------------------------------------------------------------------
      10.39       Thermo Electron Corporation - ThermoSpectra Corporation
                  Nonqualified Stock Option Plan (filed as Exhibit 10.34 to
                  Thermo Power's Annual Report on Form 10-K for the fiscal
                  year ended September 30, 1995 [File No. 1-10573] and
                  incorporated herein by reference).

      10.40       Thermo Electron Corporation - ThermoLase Corporation
                  Nonqualified Stock Option Plan (filed as Exhibit 10.35 to
                  Thermo Power's Annual Report on Form 10-K for the fiscal
                  year ended September 30, 1995 [File No. 1-10573] and
                  incorporated herein by reference).

      10.41       Thermo Electron Corporation - ThermoQuest Corporation
                  Nonqualified Stock Option Plan (filed as Exhibit 10.41 to
                  Thermo Cardiosystems' Annual Report on Form 10-K for the
                  fiscal year ended December 30, 1995 [File No. 1-10114] and
                  incorporated herein by reference).

      10.42       Thermo Electron Corporation - Thermo Optek Corporation
                  Nonqualified Stock Option Plan (filed as Exhibit 10.42 to
                  Thermo Cardiosystems' Annual Report on Form 10-K for the
                  fiscal year ended December 30, 1995 [File No. 1-10114] and
                  incorporated herein by reference).

      10.43       Thermo Electron Corporation - Thermo Sentron Inc.
                  Nonqualified Stock Option Plan (filed as Exhibit 10.43 to
                  Thermo Cardiosystems' Annual Report on Form 10-K for the
                  fiscal year ended December 30, 1995 [File No. 1-10114] and
                  incorporated herein by reference).

      10.44       Thermo Electron Corporation - Trex Medical Corporation
                  Nonqualified Stock Option Plan (filed as Exhibit 10.44 to
                  Thermo Cardiosystems' Annual Report on Form 10-K for the
                  fiscal year ended December 30, 1995 [File No. 1-10114] and
                  incorporated herein by reference).

      10.45       Thermo Electron Corporation - Thermo Fibergen Inc.
                  Nonqualified Stock Option Plan (filed as Exhibit 10.19 to
                  Trex Medical's Annual Report on Form 10-K for the fiscal
                  year ended September 28, 1996 [File No. 1-11827] and
                  incorporated herein by reference).

      11          Computation of earnings per share.

      13          Annual Report to Shareholders for the year ended December
                  28, 1996 (only those portions incorporated herein by
                  reference).

      21          Subsidiaries of the Registrant.

      23          Consent of Arthur Andersen LLP.

      27          Financial Data Schedule.

                                       35<PAGE>


                                                        Exhibit 3.2

                   As amended and effective as of January 17, 1997


                           THERMO ELECTRON CORPORATION

                                     BY-LAWS

                                TABLE OF CONTENTS
                                -----------------



        Title                                                     Page

        Article I - Offices  ..................................... 1

        Article II - Stockholders  ............................... 1
             Section 1.Annual Meeting  ........................... 1
             Section 2.Special Meetings  ......................... 1
             Section 3.Notice of Meetings  ....................... 1
             Section 4.Quorum  ................................... 2
             Section 5.Voting  ................................... 2
             Section 6.Presiding Officer and Secretary  .......... 2
             Section 7.Proxies  .................................. 2
             Section 8.Judges  ................................... 2
             Section 9.List of Stockholders  ..................... 3


        Article III- Directors  .................................. 3
             Section 1.Number, Election and Tenure  .............. 3
             Section 2.Vacancies  ................................ 3
             Section 3.Resignations  ............................  4
             Section 4.Meetings  ................................. 4
             Section 5.Quorum  ................................... 4
             Section 6.Compensation of Directors  ................ 4
             Section 7.Committees  ............................... 5

PAGE
<PAGE>
        Title                                                     Page

        Article IV - Officers and Agents  ........................ 5
             Section 1.General Provisions  ....................... 5
             Section 2.The President  ............................ 5
             Section 3.Vice Presidents  .......................... 6
             Section 4.Chief Financial Officer  .................. 6
             Section 5.The Treasurer   ........................... 6
             Section 6.The Secretary  ............................ 6
             Section 7.Assistant Treasurer  ...................... 7
             Section 8.Assistant Secretary  ...................... 7
             Section 9.Other Officers  ........................... 7
             Section 10.Delegation of Duties  .................... 7


        Article V - Capital Stock  ............................... 7
             Section 1.Certificates for Shares  .................. 7
             Section 2.Transfer of Shares of Stock  .............. 7
             Section 3.Lost, Stolen or Destroyed Certificates  ... 8
             Section 4.Closing of Transfer Books; Record Date  ... 8
             Section 5.Maintenance of Stock Ledger  .............. 8


        Article VI - Seal  ....................................... 9


        Article VII - Waiver  .................................... 9


        Article VIII - Checks, Notes, Drafts, etc.  .............. 9


        Article IX - Amendments  ................................. 9
PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION

                                     BY-LAWS


                               ARTICLE I - OFFICES

             The principal  office of  the Corporation  in the  State  of
        Delaware is  located at  100 West  Tenth Street  in the  City  of
        Wilmington, County of New Castle, State of Delaware, and the name
        of the resident agent in charge thereof is called The Corporation
        Trust Company.   The Corporation  may also have  offices at  such
        other places, within  or without  the State of  Delaware, as  the
        Board of Directors may from time to time determine.

                            ARTICLE II - STOCKHOLDERS

             Section 1.  Annual  Meeting.    The  annual  meeting of  the
        stockholders of the Corporation for the election of directors and
        for the transaction of such  other business as may properly  come
        before the meeting shall be held in the Corporation's offices  in
        Waltham, Massachusetts, or at such other place within or  without
        the State of Delaware, and at  such time, as may be specified  in
        the notice of meeting or waiver thereof, on the second  Wednesday
        in May in each year  or on such other  date within six months  of
        the end of the Corporation's fiscal  year as may be fixed by  the
        Board of Directors.

             Section 2.  Special  Meetings.   A  special meeting  of  the
        stockholders of the  Corporation, unless  otherwise regulated  by
        statute, may be called  by the President and  shall be called  by
        the President,  the  Secretary  or an  Assistant  Secretary  when
        directed to do so  by resolution of the  Board of Directors at  a
        duly convened meeting of the Board, or at the request in  writing
        of a majority  of the  Board of  Directors.   Such request  shall
        state the  purpose  or purposes  of  the proposed  meeting.    On
        failure of  any  officer above  specified  to call  such  special
        meeting when duly requested, the signers of such request may call
        such special meeting over their own signatures.  Special meetings
        shall be  held at  such  place within  or  without the  State  of
        Delaware as  may be  specified  in the  call thereof.    Business
        transacted at  all  special meetings  shall  be confined  to  the
        objects stated in the call.

             Section 3.  Notice of  Meetings.    Written notice  of every
        meeting of the stockholders shall  be served by the Secretary  or
        an Assistant Secretary,  either personally or  by mail upon  each
        stockholder of record entitled to vote at such meeting, at  least
        ten days before the meeting.  If mailed, the notice of a  meeting
        shall be directed to a stockholder at his last known post  office
        address.  The notice of  every meeting of the stockholders  shall
        state the purpose or purposes for which the meeting is called and
        the time when and the place where it is to be held.
PAGE
<PAGE>
                                        2


             Section 4. Quorum.   Except as otherwise  provided by law or
        by the  Certificate  of  Incorporation, at  any  meeting  of  the
        stockholders there  must be  present in  person or  by proxy  the
        holders of record of a majority of all shares of stock issued and
        outstanding  and  entitled  to  vote  upon  any  question  to  be
        considered at the meeting in order to constitute a quorum for the
        transaction of any  business, but a  lesser interest may  adjourn
        the  meeting  from  time  to  time  without  notice  other   than
        announcement at  the  meeting  until a  quorum  be  present,  and
        thereupon any business may be transacted at the adjourned meeting
        which might  have  been  transacted  at  the  meeting  originally
        called.    Except  as  otherwise  provided  by  law,  or  by  the
        Certificate of Incorporation or by  these By-Laws, the vote of  a
        majority of the shares present and entitled to vote at a  meeting
        shall decide any question brought before such meeting.

             Section 5. Voting.    At  every meeting of  the stockholders,
        except as  may  be  otherwise  provided  in  the  Certificate  of
        Incorporation or  in  these  By-Laws, every  stockholder  of  the
        Corporation entitled to  vote thereat  shall be  entitled to  one
        vote for each  share of stock  entitled to vote  standing in  his
        name on the books of the Corporation at the time of the  meeting,
        or, if  a  record  date  shall have  been  fixed  as  hereinafter
        provided, on such  record date;  but, except  where the  transfer
        books of the Corporation shall have been closed or a record  date
        shall have been fixed, no share of stock shall be voted on at any
        election for directors which shall  have been transferred on  the
        books of  the  Corporation within  20  days next  preceding  such
        election of  directors.   No  person may  be elected  a  director
        unless his name shall have first  been put before the meeting  or
        the stockholders by nomination of one of the stockholders.   Upon
        the demand  of any  stockholder entitled  to vote,  the vote  for
        directors, or the vote upon any question before a meeting,  shall
        be by  ballot,  but  otherwise  the method  of  voting  shall  be
        discretionary with the presiding officer at the meeting.

             Section 6. Presiding Officer and Secretary.  At all meetings
        of the stockholders, the President of the Corporation, or in  his
        absence a Vice President or if none be present, the appointee  of
        the meeting, shall preside.  The Secretary of the Corporation, or
        in his absence an Assistant Secretary, or if none be present  the
        appointee of the Presiding Officer  of the meeting, shall act  as
        Secretary of the meeting.

             Section 7. Proxies.  Any stockholder entitled to vote at any
        meeting of stockholders may  vote either in  person or by  proxy,
        but no proxy shall be voted  on after three years from its  date,
        unless such proxy provides for a longer period.  Every proxy must
        be executed in writing by the stockholder himself, or by his duly
        authorized attorney, and dated, but need not be sealed, witnessed
        or acknowledged.  Proxies shall be delivered to the Secretary  of
        the Corporation  before  the meeting  or  to the  Judges  at  the
        meeting.
PAGE
<PAGE>
                                        3

             Section 8. Judges.    At each meeting  of the stockholders at
        which the vote for directors or the vote upon any question before
        the meeting is  taken by ballot,  the polls shall  be opened  and
        closed by,  and the  proxies and  ballots shall  be received  and
        taken  in  charge   by,  and  all   questions  touching  on   the
        qualifications of  voters and  the validity  of proxies  and  the
        acceptance and  rejection of  the same  shall be  decided by  two
        Judges.  Such Judges may be  appointed by the Board of  Directors
        before the meeting, but  if no such  appointment shall have  been
        made, they shall be appointed by the meeting.  If for any  reason
        any Judge previously appointed shall fail to attend or refuse  or
        be unable to serve,  a Judge in his  place shall be appointed  by
        the meeting.  Any appointment of  Judges by the meeting shall  be
        by per capita vote  of the stockholders  present and entitled  to
        vote.

             Section 9. List of Stockholders.  At least ten days prior to
        every election of directors a  complete list of the  stockholders
        entitled to vote at such election, arranged in alphabetical order
        and indicating the number of voting shares held by each, shall be
        prepared  and  certified  by   the  Secretary  or  an   Assistant
        Secretary.   Such list  shall be  filed at  the place  where  the
        election is to be held and  shall, at all times during the  usual
        hours for business and during the whole time of said election, be
        opened to the examination of any stockholder.

                             ARTICLE III - DIRECTORS

             Section 1. Number,  Election and  Tenure.   Except as  may be
        otherwise specifically provided by law, the Restated  Certificate
        of Incorporation  or  by  these  By-Laws,  the  power,  business,
        property and affairs  of the Corporation  shall be exercised  and
        managed by a board of directors  which shall consist of not  less
        than eight or more than twelve directors. Within such limit,  the
        number of  directors shall  be determined  by resolution  of  the
        board of directors.  The board of directors shall be divided into
        three classes as nearly as equal  in number as possible.  If  the
        number of directors is changed, any increase or decrease shall be
        apportioned among the  classes so  as to maintain  the number  of
        directors in  each  class as  nearly  equal as  possible.    Such
        classes shall  consist of  one class  of directors  who shall  be
        elected for a three-year term  expiring at the annual meeting  of
        stockholders held in 1986; a second class of directors who  shall
        be elected for a three-year  term expiring at the annual  meeting
        of stockholders held in 1987; and a third class of directors  who
        shall be elected  for a  three-year term expiring  at the  annual
        meeting of stockholders held in 1988.  At each annual meeting  of
        stockholders beginning in  1986, the successors  of the class  of
        directors whose  term expires  at that  annual meeting  shall  be
        elected for  a three-year  term.   A director  shall hold  office
        until the annual meeting for the  year in which his term  expires
        and until his successor  shall be elected  and shall qualify,  or
        until    his    earlier    death,    resignation,     retirement,
        disqualification or removal.  Except as provided in Section 2  of
PAGE
<PAGE>
                                        4

        this Article, directors shall  be elected by  a plurality of  the
        votes cast at the  annual meeting of  stockholders.  No  director
        need be a stockholder.

             Section 2. Vacancies.  Any vacancy on the Board of Directors
        that results from an increase in  the number of directors may  be
        filled only  by a  majority of  the Board  of Directors  then  in
        office, provided that a quorum is present, and any other  vacancy
        occurring in  the Board  of Directors  may be  filled only  by  a
        majority of the  directors then in  office, even if  less than  a
        quorum, or by a sole remaining director.  Any director elected to
        fill a vacancy not  resulting from an increase  in the number  of
        directors shall be elected for the same remaining term as that of
        his predecessor in office.  Any additional director of any  class
        elected to fill a vacancy resulting from an increase in any  such
        class shall hold office for a  term that shall coincide with  the
        remaining term of that class, but  in no case will a decrease  in
        the number  of  directors  shorten  the  term  of  any  incumbent
        director.

             Section 3. Resignations.  Any director  may resign from  his
        office at any time  by delivering his  resignation in writing  to
        the Corporation, and the  acceptance of such resignation,  unless
        required by the  terms thereof,  shall not be  necessary to  make
        such resignation effective.

             Section 4. Meetings.  The Board  of Directors  may hold  its
        meetings in such place or places  within or without the State  of
        Delaware as  the  Board  from  time to  time  by  resolution  may
        determine or as shall be  specified in the respective notices  or
        waivers of notice thereof, and the directors may adopt such rules
        and regulations  for  the  conduct  of  their  meetings  and  the
        management  of  the  Corporation,  not  inconsistent  with  these
        By-Laws, as they may deem proper.  An annual meeting of the Board
        for the  election of  officers shall  be held  within three  days
        following the day on which the annual meeting of the stockholders
        for the election of directors shall have been held.  The Board of
        Directors from time  to time  by resolution  may fix  a time  and
        place (or  varying times  and places)  for the  annual and  other
        regular meetings of the Board; provided, that, unless a time  and
        place is so fixed for any  annual meeting of the Board, the  same
        shall be held  immediately following  the annual  meeting of  the
        stockholders at the same place  at which such meeting shall  have
        been held.  No notice of the annual or other regular meetings  of
        the Board  need  be  given.   Other  meetings  of  the  Board  of
        Directors shall be held  whenever called by  the President or  by
        any two of the  directors for the time  being in office; and  the
        Secretary or an  Assistant Secretary  shall give  notice of  each
        such meeting to each director by mailing the same not later  than
        the  second  day  before  the   meeting,  or  personally  or   by
        telegraphing, cabling or telephoning the same not later than  the
        day before the meeting.  No notice of a meeting need be given  if
        all directors  are  present  in  person.   Any  business  may  be
        transacted at any meeting of  the Board of Directors, whether  or
PAGE
<PAGE>
                                        5

        not specified in a notice of the meeting.  Any action required or
        permitted to be taken  at any meeting of  the Board of  Directors
        may be taken without a meeting, if prior to such action a written
        consent thereto is signed by all  members of the Board, and  such
        written consent is filed with  the minutes of proceedings of  the
        Board.

             Section 5. Quorum.   Except as may be otherwise specifically
        provided by  law, the  Restated Certificate  of Incorporation  or
        these By-Laws,  at all  meetings  of the  Board of  Directors,  a
        majority of  the entire  Board of  Directors shall  constitute  a
        quorum for the transaction of business and the act of a  majority
        of the  directors present  at any  meeting at  which there  is  a
        quorum shall be the act of the  Board of Directors.  If there  be
        less than a quorum  at any meeting of  the Board of Directors,  a
        majority of those present (or if  only one be present, then  that
        one) may adjourn the  meeting from time  to time, without  notice
        other  than  announcement  at  the  meeting  which  shall  be  so
        adjourned, until a quorum shall be present.

             Section  6.  Compensation  of  Directors.     The  Board  of
        Directors shall  have  the  power  to  fix  the  compensation  of
        directors and members of committees of the Board.  The  directors
        may be paid their expenses, if any, of attendance at each meeting
        of the  Board  of Directors  and  may be  paid  a fixed  sum  for
        attendance at each meeting of the Board of Directors, as well  as
        a stated salary as director.  No such payment shall preclude  any
        director from serving the Corporation  in any other capacity  and
        receiving compensation therefor.  Members of special or  standing
        committees  may  be  allowed  like  compensation  for   attending
        committee meetings.

             Section 7.  Committees.    The  Board of  Directors  may, by
        resolution or  resolutions, passed  by a  majority of  the  whole
        Board, from time  to time  designate an  Executive Committee  and
        such other  committee or  committees as  it may  determine,  each
        committee to  consist of  two or  more of  the directors  of  the
        Corporation, which, to the extent provided in said resolution  or
        resolutions, shall have and may exercise any powers of the  Board
        of Directors in the management of the business and affairs of the
        Corporation, and may have the power to authorize the seal of  the
        corporation to be  affixed to  all papers which  may require  it.
        Any action required or  permitted to be taken  at any meeting  of
        the committee may be  taken without a meeting,  if prior to  such
        action a written consent thereto is signed by all members of such
        committee, and such written consent is filed with the minutes  of
        proceedings of the committee.

                        ARTICLE IV - OFFICERS AND AGENTS

             Section  1.  General  Provisions.     The  officers  of  the
        Corporation shall be  a President, a  Chief Financial Officer,  a
        Treasurer and  a Secretary,  and  may include  one or  more  Vice
        Presidents, one  or more  Assistant Treasurers  and one  or  more
PAGE
<PAGE>
                                        6

        Assistant Secretaries,  all of  whom shall  be appointed  by  the
        Board of  Directors as  soon  as may  be  after the  election  of
        directors in each year.  The President shall be chosen from among
        the directors.  Any  two offices, except  those of President  and
        Vice President, may be  held by the same  person, but no  officer
        shall execute, acknowledge or verify any instrument in more  than
        one capacity if such  instrument is required by  law or by  these
        By-Laws to be executed,  acknowledged or verified  by any two  or
        more officers.   Each  of  such officers  shall serve  until  the
        annual meeting  of the  Board of  Directors next  succeeding  his
        appointment and until  his successor shall  have been chosen  and
        shall have qualified.   The Board of  Directors may appoint  such
        officers, agents  and  employees  as it  may  deem  necessary  or
        proper, who shall  respectively have such  authority and  perform
        such duties as may from time  to time be prescribed by the  Board
        of Directors.   All officers, agents  and employees appointed  by
        the Board of Directors shall be subject to removal at any time by
        the affirmative vote  of a majority  of the whole  Board.   Other
        agents and employees may be removed  at any time by the Board  of
        Directors, by  the  officer  appointing them,  or  by  any  other
        superior upon whom such power of removal may be conferred by  the
        Board of  Directors.    The  salaries  of  the  officers  of  the
        Corporation shall be fixed  by the Board  of Directors, but  this
        power may be delegated to any officer.

             Section 2.  The  President.    The  President  shall be  the
        principal executive officer of the Corporation and shall  preside
        at  all  meetings  of  the  stockholders  and  of  the  Board  of
        Directors. Subject to the control  of the Board of Directors,  he
        shall have  general charge  of the  business and  affairs of  the
        Corporation and  shall keep  the  Board fully  advised.   At  the
        direction of the Board of Directors,  he shall have power in  the
        name of the Corporation and on its behalf to execute any and  all
        deeds, mortgages, contracts, agreements and other instruments  in
        writing.  He shall employ  and discharge employees and agents  of
        the Corporation,  except  such as  shall  hold their  offices  by
        appointment of the Board of Directors, but he may delegate  these
        powers to other  officers as to  employees under their  immediate
        supervision.  He shall have  such powers and perform such  duties
        as generally pertain to the office of President, as well as  such
        further powers and duties  as may be prescribed  by the Board  of
        Directors.  The President shall have full power and authority  on
        behalf of the Corporation  to execute any stockholders'  consents
        and to attend and act  and to vote in person  or by proxy at  any
        meetings  of  stockholders  of  any  corporation  in  which   the
        Corporation may own stock, and at any such meeting shall  possess
        and may exercise any and all of the rights and powers incident to
        the ownership of such stock and which, as the owner thereof,  the
        Corporation might have possessed and  exercised if present.   The
        Board of Directors, by resolution  from time to time, may  confer
        like powers upon any other person or persons.

             Section 3. Vice Presidents.   Each Vice President shall have
        such powers and perform such duties as the Board of Directors  or
PAGE
<PAGE>
                                        7

        the President may from time to time prescribe, and shall  perform
        such other duties as may be prescribed in these By-Laws.  In  the
        absence or inability to act of the President, the Vice  President
        next in order as designated by the Board of Directors or, in  the
        absence of such designation, senior in length of service in  such
        capacity who shall be present and able to act, shall perform  all
        the duties and may exercise any  of the powers of the  President,
        subject  to  the  control  of  the  Board  of  Directors.     The
        performance of any duty by  a Vice President shall be  conclusive
        evidence of his power to act.

             Section 4. Chief Financial Officer.   The Board of Directors
        shall designate the President or a Vice President to serve as the
        Chief Financial Officer of the Corporation.  The Chief  Financial
        Officer shall  be  responsible  for  the  financial  records  and
        affairs of the Corporation and shall have such further powers and
        duties as  are  incident  to  the  position  of  Chief  Financial
        Officer, subject to the direction of the President and the  Board
        of Directors.   The Chief Financial  Officer shall supervise  the
        activities of  the Treasurer  of the  Corporation, who  shall  be
        subordinate to and report  to the Chief  Financial Officer.   The
        Chief Financial Officer shall perform  such of the duties of  the
        President on behalf of the Corporation as may be assigned to  him
        from time to time by the Board of Directors, the Chairman of  the
        Board or the President.

             Section 5. The Treasurer.  The Treasurer shall have the care
        and custody of all funds and securities of the Corporation  which
        may come into his hands and shall deposit the same to the  credit
        of the Corporation in such bank  or banks or other depository  or
        depositories as the  Board of  Directors may designate.   He  may
        endorse all commercial documents requiring endorsements for or on
        behalf of the Corporation and may sign all receipts and  vouchers
        for payments made to the Corporation.  He shall be subordinate to
        and responsible  to  the  President  or  Vice  President  who  is
        designated Chief Financial Officer by the Board of Directors.  He
        shall render  an account  of  his transactions  to the  Board  of
        Directors as often as  they shall require the  same and shall  at
        all reasonable  times  exhibit  his books  and  accounts  to  any
        director; shall cause to be  entered regularly in books kept  for
        that purpose full and accurate account of all moneys received and
        paid by him on  account of the Corporation;  and shall have  such
        further powers  and duties  as are  incident to  the position  of
        Treasurer, subject to the control  of the Board of Directors.  He
        may be required by the Board of Directors to give a bond for  the
        faithful discharge of his duties in such sum and with such surety
        as the Board may require.

             Section 6.   The Secretary.   The  Secretary shall  keep the
        minutes of all  meetings of  the Board  of Directors  and of  the
        stockholders and shall attend  to the giving  and serving of  all
        notices of the Corporation.  He shall have custody of the seal of
        the Corporation and shall affix  the seal to all certificates  of
        shares of stock of  the Corporation and to  such other papers  or
PAGE
<PAGE>
                                        8

        documents as may be proper and,  when the seal is so affixed,  he
        shall attest the  same by  his signature wherever  required.   He
        shall have charge  of the stock  certificate book, transfer  book
        and stock ledger, and such other books and papers as the Board of
        Directors may  direct.   He shall,  in general,  perform all  the
        duties of  Secretary, subject  to  the control  of the  Board  of
        Directors.
             Section  7. Assistant  Treasurers.      In  the  absence  or
        inability of the  Treasurer to act,  any Assistant Treasurer  may
        perform all the  duties and  exercise all  of the  powers of  the
        Treasurer, subject to the control of the Board of Directors.  The
        performance of any such duty shall be conclusive evidence of  his
        power to act.   An  Assistant Treasurer shall  also perform  such
        other duties as the Treasurer or the Board of Directors may  from
        time to time assign to him.

             Section 8.    Assistant  Secretaries.    In  the  absence or
        inability of the  Secretary to act,  any Assistant Secretary  may
        perform all  the  duties  and  exercise all  the  powers  of  the
        Secretary, subject to the control of the Board of Directors.  The
        performance of any such duty shall be conclusive evidence of  his
        power to act.   An  Assistant Secretary shall  also perform  such
        other duties as the Secretary or the Board of Directors may  from
        time to time assign to him.

             Section 9.   Other Officers.  Other  officers shall perform
        such duties and  have such  powers as may  from time  to time  be
        assigned to them by the Board of Directors.

             Section 10.  Delegation of Duties. In case of the absence of
        any officer of the Corporation, or for any other reason that  the
        Board may deem  sufficient, the  Board may confer,  for the  time
        being, the powers or duties, or any of them, of such officer upon
        any other officer, or upon any director.

                            ARTICLE V - CAPITAL STOCK

             Section 1.  Certificate for Shares.  Certificates for shares
        of stock of the  Corporation certifying the  number and class  of
        shares owned shall be issued to each stockholder in such form not
        inconsistent with  the  Certificate of  Incorporation  and  these
        By-Laws, as  shall be  approved by  the Board  of Directors.  The
        certificates for the shares of  each class shall be numbered  and
        registered in the  order in which  they are issued  and shall  be
        signed by the Chairman, the President or a Vice President and  by
        the Secretary or an  Assistant Secretary or  the Treasurer or  an
        Assistant Treasurer, and  the seal  of the  Corporation shall  be
        affixed thereto.  All certificates  exchanged or returned to  the
        Corporation shall be cancelled.

             Section 2.   Transfer  of  Shares of  Stock.    Transfers of
        shares shall be made  only upon the books  of the Corporation  by
        the holder,  in person  or by  attorney lawfully  constituted  in
        writing, and on the surrender of the certificate or  certificates
PAGE
<PAGE>
                                        9

        for such shares properly assigned.  The Board of Directors  shall
        have the  power  to make  all  such rules  and  regulations,  not
        inconsistent with  the  Certificate of  Incorporation  and  these
        By-Laws,  as  they  may  deem  expedient  concerning  the  issue,
        transfer and registration of certificates for shares of stock  of
        the Corporation.

             Section 3.  Lost, Stolen  or  Destroyed Certificates.    The
        Board of Directors, in their discretion, may require the owner of
        any certificate of  stock alleged  to have been  lost, stolen  or
        destroyed, or his legal representatives, to give the  Corporation
        a bond  in  such  sum  as  they  may  direct,  to  indemnify  the
        Corporation against  any claim  that may  be made  against it  on
        account of the  alleged loss,  theft or destruction  of any  such
        certificate, as a condition of the issue of a new certificate  of
        stock in the place of any certificate theretofore issued  alleged
        to have  been  lost,  stolen  or destroyed.    Proper  and  legal
        evidence of such loss, theft or destruction shall be procured for
        the Board,  if  required.    The Board  of  Directors,  in  their
        discretion, may refuse to issue  such new certificate, save  upon
        the order of some court having jurisdiction in such matters.

             Section 4.  Closing of  Transfer Books:  Record Date.    The
        Board of Directors shall have  power to close the stock  transfer
        books of  the Corporation  for  a period  not exceeding  50  days
        preceding the date of any meeting of stockholders or the date for
        payment of any dividend  or the date for  allotment of rights  or
        the date when  any change  or conversion or  exchange of  capital
        stock shall go into  effect or for a  period of not exceeding  50
        days in connection with obtaining the consent of stockholders for
        any purpose; provided, however, that in lieu of closing the stock
        transfer books as aforesaid,  the Board of  Directors may fix  in
        advance a date, not exceeding 50  days preceding the date of  any
        meeting of  stockholders, or  the  date for  the payment  of  any
        dividend, or the date  for the allotment of  rights, or the  date
        when any change or conversion or exchange of capital stock  shall
        go into  effect, or  a  date in  connection with  obtaining  such
        consent,  as  a  record  date   for  the  determination  of   the
        stockholders entitled  to notice  of, and  to vote  at, any  such
        meeting and  any  adjournment  thereof, or  entitled  to  receive
        payment of any such dividend, or to any such allotment of rights,
        or to  exercise  the  rights  in  respect  of  any  such  change,
        conversion or exchange of capital stock, or to give such consent,
        and in such case such stockholders and only such stockholders  as
        shall be stockholders  of record on  the date so  fixed shall  be
        entitled to such notice of, and to vote at, such meeting and  any
        adjournment thereof, or to receive  payment of such dividend,  or
        to receive such allotment of rights, or to exercise such  rights,
        or to give such consent, as the case may be, notwithstanding  any
        transfer of any stock on the  books of the Corporation after  any
        such record date fixed as aforesaid.

             Section 5. Maintenance of Stock  Ledger.  The original or  a
        duplicate stock ledger containing the names and addresses of  the
PAGE
<PAGE>
                                       10

        stockholders,  and   the  number   of   shares  held   by   them,
        respectively, shall  at all  times, during  the usual  hours  for
        business, be open to the examination of every stockholder at  the
        principal office or place of  business of the Corporation in  the
        State of Delaware.

                                ARTICLE VI - SEAL

             The seal of  the Corporation shall  consist of a  flat-faced
        circular die with the  name of the Corporation,  the year of  its
        incorporation and  the  words  "Corporate  Seal"  and  "Delaware"
        inscribed thereon.

                              ARTICLE VII - WAIVER

             Whenever any  notice whatever  is required  to be  given  by
        statute  or   under  the   provisions  of   the  Certificate   of
        Incorporation or By-Laws of this Corporation a waiver thereof  in
        writing, signed by the person or persons entitled to said notice,
        whether before or after the time stated therein, shall be  deemed
        equivalent thereto.
PAGE
<PAGE>
                                       11

                   ARTICLE VIII - CHECKS, NOTES, DRAFTS, ETC.

             Checks, notes, drafts,  acceptances, bills  of exchange  and
        other orders or  obligations for  the payment of  money shall  be
        signed by such officer  or officers or person  or persons as  the
        Board of Directors shall from time to time determine.

                             ARTICLE IX - AMENDMENTS

             These By-Laws, or any  of them, may  be altered, amended  or
        repealed,  and  new   By-Laws  may   be  adopted,   (1)  by   the
        stockholders, at any  annual meeting, or  at any special  meeting
        called  for  that  purpose,  as  provided  and  subject  to   the
        limitations  set   forth   in   the   Restated   Certificate   of
        Incorporation or (2) by the Board  of Directors, (a) at any  duly
        convened meeting by a  majority vote of the  whole Board, or  (b)
        without a meeting by prior written consent signed by all  members
        of the Board  and filed with  the minutes of  proceedings of  the
        Board, but  any such  action of  the Board  of Directors  may  be
        amended or repealed by the stockholders at any annual meeting  or
        any special  meeting  called for  that  purpose as  provided  and
        subject to the limitations set forth in the Restated  Certificate
        of Incorporation.  The time and place, as fixed by these By-Laws,
        of the annual  meeting of  the stockholders for  the election  of
        directors shall not be changed within 60 days next before the day
        on which the election is to be  held, and a notice of any  change
        shall be  given to  each stockholder  entitled to  vote there  at
        least 20 days before the election is held, in person or by letter
        mailed to his last known post office address.


                                                        Exhibit 10.8
                           THERMO ELECTRON CORPORATION

                     RESTATED STOCK HOLDING ASSISTANCE PLAN


        SECTION 1.   Purpose.

             The purpose of this Plan is to benefit Thermo Electron
        Corporation  (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:   Thermo Electron Corporation, 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 Thermo Electron Corporation 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
PAGE
<PAGE>
        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 in five equal annual installments from the
                                        2PAGE
<PAGE>
        payment of annual cash incentive compensation (referred to as
        bonus) to the Key Employee by the Company, beginning with the
        first such bonus payment to occur after the date of the Note
        evidencing the Loan, and on each of the next four bonus payment
        dates, 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.

                                        3PAGE
<PAGE>
             The Plan and the Stock Holding Policy shall become effective
        upon approval and adoption by the Committee.

























                                        4PAGE
<PAGE>
                               EXHIBIT A TO STOCK HOLDING ASSISTANCE PLAN


                           THERMO ELECTRON CORPORATION

                                 Promissory Note



        $_________                                                       
                                                Dated:____________


             For value received, ________________, an individual whose
        residence is located at _______________________ (the "Employee"),
        hereby promises to pay to Thermo Electron 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 the Company  an
        amount equal to 20% of the initial principal amount of the Note
        from the payment of annual cash incentive compensation (referred
        to as bonus) to the Employee by the Company, 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.  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;

                                        5PAGE
<PAGE>
                  (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 11

                           Thermo Electron Corporation
                        Computation of Earnings per Share


                                           1996           1995           1994
                                   ------------    -----------    -----------
   Computation of Fully Diluted
   Earnings per Share:

   Income:
     Income per primary
     computation                   $190,816,000   $139,582,000   $104,711,000

     Add: Convertible debt
          interest, net of tax       23,522,000     15,561,000     15,934,000
                                   ------------   ------------   ------------
     Income applicable to common
     stock assuming full
     dilution (a)                  $214,338,000   $155,143,000   $120,645,000
                                   ------------   ------------   ------------
   Shares:
     Weighted average shares
     outstanding                    141,524,607    126,626,183    116,500,455

     Add: Shares issuable from
          assumed conversion of
          convertible debentures     31,735,258     30,023,096     33,553,283

          Shares issuable from
          assumed exercise of
          options (as determined
          by the application of the
          treasury stock method)      2,440,465      2,596,257      1,175,319
                                   ------------   ------------   ------------
     Weighted average shares
     outstanding, as
     adjusted (b)                   175,700,330    159,245,536    151,229,057
                                   ------------   ------------   ------------
   Fully Diluted Earnings Per
   Share (a) / (b)                 $       1.22   $        .97   $        .80
                                   ============   ============   ============


                                                                    Exhibit 13

























                           THERMO ELECTRON CORPORATION

                        Consolidated Financial Statements

                                      1996
PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                        Consolidated Statement of Income

    (In thousands except per share amounts)  1996         1995         1994
    -----------------------------------------------------------------------
    Revenues:
      Product and service revenues     $2,766,002   $2,075,748   $1,559,744
      Research and development
        contract revenues                 166,556      194,543      169,447
                                       ----------   ----------   ----------
                                        2,932,558    2,270,291    1,729,191
                                       ----------   ----------   ----------
    Costs and Operating Expenses:
      Cost of product and service 
        revenues                        1,657,746    1,239,762      928,645
      Expenses for research and
        development and new lines of
        business (a)                      301,457      272,809      233,099
      Selling, general, and
        administrative expenses           689,248      510,564      384,715
      Restructuring and other
        nonrecurring costs (Note 11)       37,641       21,938          650
                                       ----------   ----------   ----------
                                        2,686,092    2,045,073    1,547,109
                                       ----------   ----------   ----------
    Operating Income                      246,466      225,218      182,082

    Gain on Issuance of Stock by
      Subsidiaries (Note 9)               126,599       80,815       25,283
    Other Income (Expense), Net
      (Note 10)                             1,486       (7,225)        (989)
                                       ----------   ----------   ----------
    Income Before Income Taxes and
      Minority Interest                   374,551      298,808      206,376
    Provision for Income Taxes
      (Note 8)                            110,845       98,711       70,703
    Minority Interest Expense              72,890       60,515       30,962
                                       ----------   ----------   ----------
    Net Income                         $  190,816   $  139,582   $  104,711
                                       ==========   ==========   ==========
    Earnings per Share:
      Primary                          $     1.35   $     1.10   $      .90
                                       ==========   ==========   ==========
      Fully diluted                    $     1.22   $      .97   $      .80
                                       ==========   ==========   ==========
    Weighted Average Shares:
      Primary                             141,525      126,626      116,500
                                       ==========   ==========   ==========
      Fully diluted                       175,700      159,246      151,229
                                       ==========   ==========   ==========

                                        2PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                  Consolidated Statement of Income (continued)

    (In thousands)                            1996         1995        1994
    ------------------------------------------------------------------------
    (a) Includes costs of:
          Research and development
            contracts                   $  144,823   $  167,120  $  149,645
          Internally funded research
            and development                154,448      102,209      79,555
          Other expenses for new lines
            of business                      2,186        3,480       3,899
                                        ----------   ----------  ----------
                                        $  301,457   $  272,809  $  233,099
                                        ==========   ==========  ==========


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








                                        3PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                           Consolidated Balance Sheet

    (In thousands)                                          1996        1995
    ------------------------------------------------------------------------
    Assets
    Current Assets:
      Cash and cash equivalents                       $  414,404  $  462,861
      Short-term available-for-sale investments,
        at quoted market value (amortized cost of
        $1,428,564 and $588,471; Note 2)               1,431,881     593,802
      Accounts receivable, less allowances
        of $34,321 and $29,318                           616,545     493,313
      Unbilled contract costs and fees                    77,155      74,941
      Inventories                                        432,960     332,786
      Prepaid income taxes (Note 8)                      129,802      75,685
      Prepaid expenses                                    29,082      23,204
                                                      ----------  ----------
                                                       3,131,829   2,056,592
                                                      ----------  ----------
    Property, Plant, and Equipment, at Cost, Net         704,447     715,588
                                                      ----------  ----------
    Long-term Available-for-sale Investments, at
      Quoted Market Value (amortized cost of $58,500
      and $60,780; Note 2)                                68,807      61,845
                                                      ----------  ----------

    Long-term Held-to-Maturity Investments
      (quoted market value of $26,083 and $24,942;
      Note 2)                                             25,594      23,819
                                                      ----------  ----------

    Other Assets                                         127,632     101,138
                                                      ----------  ----------
    Cost in Excess of Net Assets of Acquired
      Companies (Notes 3, 8, and 11)                   1,082,935     827,357
                                                      ----------  ----------
                                                      $5,141,244  $3,786,339
                                                      ==========  ==========


                                        4PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                     Consolidated Balance Sheet (continued)

    (In thousands except share amounts)                    1996        1995
    ------------------------------------------------------------------------
    Liabilities and Shareholders' Investment
    Current Liabilities:
      Notes payable and current maturities of
        long-term obligations (Note 5)               $  153,787  $  112,280
      Accounts payable                                  203,643     172,823
      Accrued payroll and employee benefits             122,079      93,930
      Accrued income taxes                               61,534      52,055
      Accrued installation and warranty costs            69,006      37,267
      Deferred revenue                                   45,715      24,014
      Other accrued expenses (Note 3)                   257,448     247,077
                                                     ----------  ----------
                                                        913,212     739,446
                                                     ----------  ----------
    Deferred Income Taxes (Note 8)                       81,726      60,096
                                                     ----------  ----------
    Other Deferred Items                                 81,020      69,830
                                                     ----------  ----------

    Long-term Obligations (Note 5):
      Senior convertible obligations                    369,997     458,925
      Subordinated convertible obligations            1,009,470     343,076
      Tax-exempt obligations                                  -     128,567
      Nonrecourse tax-exempt obligations                 77,900      94,700
      Other                                              92,975      92,809
                                                     ----------  ----------
                                                      1,550,342   1,118,077
                                                     ----------  ----------
    Minority Interest                                   684,050     471,648
                                                     ----------  ----------
    Commitments and Contingencies (Note 6)
    Common Stock of Subsidiaries Subject to
      Redemption ($81,179 and $18,450
      redemption value; Note 1)                          76,525      17,513
                                                     ----------  ----------
    Shareholders' Investment (Notes 4 and 7):
      Preferred stock, $100 par value, 50,000
        shares authorized; none issued
      Common stock, $1 par value, 350,000,000
        shares authorized; 149,996,979 and 89,006,032
        shares issued                                   149,997      89,006
      Capital in excess of par value                    801,793     614,363
      Retained earnings                                 795,312     604,496
      Treasury stock at cost, 15,520 and 11,574
        shares                                             (570)       (536)
      Cumulative translation adjustment                    (504)        608
      Deferred compensation (Note 4)                        (58)     (2,271)
      Net unrealized gain on available-for-sale
        investments (Note 2)                              8,399       4,063
                                                     ----------  ----------
                                                      1,754,369   1,309,729
                                                     ----------  ----------
                                                     $5,141,244  $3,786,339
                                                     ==========  ==========
    The accompanying notes are an integral part of these consolidated
    financial statements.
                                        5PAGE
<PAGE>
  Thermo Electron Corporation                       1996 Financial Statements

                      Consolidated Statement of Cash Flows

  (In thousands)                               1996         1995          1994
  ----------------------------------------------------------------------------
  Operating Activities:
    Net income                          $   190,816  $   139,582  $   104,711
    Adjustments to reconcile net income
      to net cash provided by operating
      activities:
        Depreciation and amortization       115,167       85,869       65,028
        Restructuring and other
          nonrecurring costs (Note 11)       37,641       21,938          650
        Equity in losses of unconsolidated
          subsidiaries                           28          203        4,019
        Provision for losses on accounts
          receivable                          6,002        5,534        4,225
        Increase in deferred income
          taxes                              20,869        4,277        9,403
        Gain on issuance of stock by
          subsidiaries (Note 9)            (126,599)     (80,815)     (25,283)
        (Gain) loss on sale of property,
          plant, and equipment                   81         (547)     (15,025)
        Gain on sale of investments          (9,840)      (9,305)      (4,851)
        Minority interest expense            72,890       60,515       30,962
        Other noncash expenses               15,649       19,583        9,809
        Changes in current accounts,
          excluding the effects of
          acquisitions:
            Accounts receivable             (17,078)     (52,649)      (8,526)
            Inventories                      (1,298)     (32,267)      10,017
            Other current assets            (35,657)      (9,447)      (9,713)
            Accounts payable                (14,307)      19,198          804
            Other current liabilities       (29,859)      27,427       16,295
                                        -----------  -----------   ----------
  Net cash provided by operating
    activities                              224,505      199,096      192,525
                                        -----------  -----------   ----------
  Investing Activities:
    Acquisitions, net of cash acquired
      (Note 3)                             (366,317)    (330,698)    (173,764)
    Purchases of available-for-sale
      investments                        (1,644,094)    (570,064)    (748,879)
    Purchases of long-term held-to-
      maturity investments                        -      (22,300)           -
    Proceeds from sale and maturities of
      available-for-sale investments        835,935      617,145      495,361
    Purchases of property, plant, and
      equipment                            (124,541)     (64,016)     (65,525)
    Proceeds from sale of property,
      plant, and equipment                   10,500        5,702       21,391
    Increase in other assets                (26,144)     (19,750)      (7,097)
    Decrease in net restricted funds              -            -       23,420
    Other                                     3,385         (147)        (565)
                                        -----------  -----------  -----------
  Net cash used in investing activities $(1,311,276) $  (384,128) $  (455,658)
                                        -----------  -----------  -----------
                                        6PAGE
<PAGE>
  Thermo Electron Corporation                       1996 Financial Statements

                Consolidated Statement of Cash Flows (continued)

  (In thousands)                               1996         1995          1994
  ----------------------------------------------------------------------------
  Financing Activities:
    Net proceeds from issuance of
      long-term obligations (Note 5)    $   953,376  $   203,387  $   368,620
    Repayment and repurchase of
      long-term obligations                 (63,793)     (18,012)     (27,176)
    Net proceeds from issuance of
      Company and subsidiary common
      stock (Note 9)                        303,954      173,326       60,601
    Purchases of subsidiary common
      stock                                (140,903)     (97,789)    (101,481)
    Increase (decrease) in short-
      term notes payable                    (13,391)       1,438       16,683
    Other                                    (1,279)        (226)         987
                                        -----------  -----------  -----------
  Net cash provided by financing
    activities                            1,037,964      262,124      318,234
                                        -----------  -----------  -----------
  Exchange Rate Effect on Cash                  350        2,764        1,915
                                        -----------  -----------  -----------
  Increase (Decrease) in Cash and
    Cash Equivalents                        (48,457)      79,856       57,016
  Cash and Cash Equivalents at
    Beginning of Year                       462,861      383,005      325,989
                                        -----------  -----------  -----------
  Cash and Cash Equivalents at End
    of Year                             $   414,404  $   462,861  $   383,005
                                        ===========  ===========  ===========

  See Note 12 for supplemental cash flow information.

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





                                        7PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

               Consolidated Statement of Shareholders' Investment

    (In thousands)                           1996          1995       1994
    ----------------------------------------------------------------------
    Common Stock, $1 Par Value
      Balance at beginning of year     $   89,006    $   53,558 $   50,484
      Issuance of stock under employees'
        and directors' stock plans            892           571        153
      Conversions of convertible
        obligations                        13,449         6,047      2,921
      Acquisition through pooling-
        of-interests (Note 3)                   -         1,143          -
      Effect of three-for-two stock
        splits                             46,650        27,687          -
                                       ----------    ---------- ----------
      Balance at end of year              149,997        89,006     53,558
                                       ----------    ---------- ----------
    Capital in Excess of Par Value
      Balance at beginning of year        614,363       493,058    474,193
      Issuance of stock under employees'
        and directors' stock plans          8,172         5,293      2,429
      Tax benefit related to employees'
        and directors' stock plans         12,821         9,666          -
      Conversions of convertible
        obligations                       254,842       150,787     63,013
      Acquisition through pooling-
        of-interests (Note 3)                   -        17,888          -
      Effect of three-for-two stock
        splits                            (46,650)      (27,687)         -
      Effect of majority-owned
        subsidiaries' equity
        transactions                      (41,755)      (34,642)   (46,577)
                                       ----------    ---------- ----------
      Balance at end of year              801,793       614,363    493,058
                                       ----------    ---------- ----------
    Retained Earnings
      Balance at beginning of year        604,496       472,396    367,685
      Net income                          190,816       139,582    104,711
      Acquisition through pooling-
        of-interests (Note 3)                   -        (6,645)         -
      Net loss of SensorMedics
        Corporation for the quarter
        ended December 30, 1995
        (Note 3)                                -          (837)         -
                                       ----------    ---------- ----------
      Balance at end of year           $  795,312    $  604,496 $  472,396
                                       ----------    ---------- ----------


                                        8PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

         Consolidated Statement of Shareholders' Investment (continued)

    (In thousands)                           1996          1995        1994
    -----------------------------------------------------------------------
    Treasury Stock
      Balance at beginning of year     $     (536)   $   (1,631) $   (1,212)
      Activity under employees' and
        directors' stock plans                (34)        1,095        (419)
                                       ----------    ----------  ----------
      Balance at end of year                 (570)         (536)     (1,631)
                                       ----------    ----------  ----------
    Cumulative Translation Adjustment
      Balance at beginning of year            608        (3,557)    (13,591)
      Translation adjustment               (1,112)        4,193      10,034
      Acquisition through pooling-of-
        interests (Note 3)                      -           (28)          -
                                       ----------    ----------  ----------
      Balance at end of year                 (504)          608      (3,557)
                                       ----------    ----------  ----------
    Deferred Compensation
      Balance at beginning of year         (2,271)       (2,657)     (3,839)
      Amortization of deferred
        compensation                          296           386       1,182
      ESOP II loan repayment (Note 4)       1,917             -           -
                                       ----------    ----------  ----------
      Balance at end of year                  (58)       (2,271)     (2,657)
                                       ----------    ----------  ----------
    Net Unrealized Gain (Loss) on
      Available-for-sale Investments
      Balance at beginning of year          4,063        (3,681)          -
      Effect of change in accounting
        principle (Note 2)                      -             -       2,868
      Change in net unrealized gain
        (loss) on available-for-sale
        investments (Note 2)                4,336         7,744      (6,549)
                                       ----------    ----------  ----------
      Balance at end of year                8,399         4,063      (3,681)
                                       ----------    ----------  ----------
    Total Shareholders' Investment     $1,754,369    $1,309,729  $1,007,486
                                       ==========    ==========  ==========


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

                                        9PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    1.  Nature of Operations and Significant Accounting Policies

    Nature of Operations
        Thermo Electron Corporation and its subsidiaries (the Company)
    develop, manufacture, and market environmental monitoring and analysis
    instruments; biomedical products including heart-assist devices,
    respiratory-care equipment, and mammography systems; paper-recycling and
    papermaking equipment; alternative-energy systems; industrial process
    equipment; and other specialized products. The Company also provides
    environmental, laboratory, and metallurgical services and conducts
    advanced-technology research and development.

    Principles of Consolidation
        The accompanying consolidated financial statements include the
    accounts of Thermo Electron and its majority- and wholly owned
    subsidiaries. All material intercompany accounts and transactions have
    been eliminated. Majority-owned public subsidiaries consist of Thermedics
    Inc., Thermo Instrument Systems Inc., Thermo TerraTech Inc., Thermo Power
    Corporation, ThermoTrex Corporation, Thermo Fibertek Inc., and Thermo
    Ecotek Corporation. Thermo Cardiosystems Inc., Thermo Voltek Corp.,
    Thermo Sentron Inc., and Thermedics Detection Inc. are majority-owned,
    public subsidiaries of Thermedics. ThermoSpectra Corporation, ThermoQuest
    Corporation, Thermo Optek Corporation, and Thermo BioAnalysis Corporation
    are majority-owned, public subsidiaries of Thermo Instrument. Thermo
    Remediation Inc. is a majority-owned, public subsidiary of Thermo
    TerraTech. ThermoLase Corporation and Trex Medical Corporation are
    majority-owned, public subsidiaries of ThermoTrex. Thermo Fibergen Inc.
    is a majority-owned, public subsidiary of Thermo Fibertek. Metrika
    Systems Corporation is a majority-owned, privately held subsidiary of
    Thermo Instrument. Thermo EuroTech N.V. is a majority-owned, privately
    held subsidiary of Thermo TerraTech. ThermoLyte Corporation is a
    majority-owned, privately held subsidiary of Thermo Power. The Company
    accounts for investments in businesses in which it owns between 20% and
    50% using the equity method.

    Fiscal Year
        The Company has adopted a fiscal year ending the Saturday nearest
    December 31. References to 1996, 1995, and 1994 are for the fiscal years
    ended December 28, 1996, December 30, 1995, and December 31, 1994,
    respectively.

    Revenue Recognition
        For the majority of its operations, the Company recognizes revenues
    upon shipment of its products, or upon completion of services it renders.
    The Company provides a reserve for its estimate of warranty and
    installation costs at the time of shipment. Deferred revenue in the
    accompanying balance sheet consists primarily of unearned revenue on
    service contracts. Substantially all of the deferred revenue in the
    accompanying 1996 balance sheet will be recognized within one year.
    Revenues and profits on substantially all contracts are recognized using
    the percentage-of-completion method. Revenues recorded under the
    percentage-of-completion method were $421.1 million in 1996, $472.0

                                       10PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

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

    million in 1995, and $319.8 million in 1994. The percentage of completion
    is determined by relating either the actual costs or actual labor
    incurred to date to management's estimate of total costs or total labor,
    respectively, 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. The Company's contracts generally provide for billing of customers
    upon the attainment of certain milestones specified in each contract.
    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.
    Gain on Issuance of Stock by Subsidiaries
        At the time a subsidiary sells its stock to unrelated parties at a
    price in excess of its book value, the Company's net investment in that
    subsidiary increases. If at that time the subsidiary is an operating
    entity and not engaged principally in research and development, the
    Company records the increase as a gain.
        If gains have been recognized on issuances of a subsidiary's stock
    and shares of the subsidiary are subsequently repurchased by the
    subsidiary, by the subsidiary's parent, or by the Company, gain
    recognition does not occur on issuances subsequent to the date of a
    repurchase until such time as shares have been issued in an amount
    equivalent to the number of repurchased shares. Such transactions are
    reflected as equity transactions, and the net effect of these
    transactions is reflected in the accompanying statement of shareholders'
    investment as the effect of majority-owned subsidiaries' equity
    transactions.

    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 4). 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.

    Income Taxes
        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
        Primary earnings per share has been computed based on the weighted
    average number of shares outstanding during the year. Because the effect
    of the assumed exercise of the Company's stock options would be

                                       11PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

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

    immaterial, they have been excluded from the primary earnings per share
    calculation. Fully diluted earnings per share has been computed assuming
    the conversion of the Company's convertible obligations and elimination
    of the related interest expense, as well as the exercise of stock options
    and their related income tax effects.

    Stock Splits
        All share and per share information, except as noted below, has been
    restated to reflect three-for-two stock splits, effected in the form of
    50% stock dividends, which were distributed in June 1996 and May 1995.
    Share information in the accompanying 1995 balance sheet has not been
    restated for the stock split distributed in June 1996.

    Cash and Cash Equivalents
        Cash equivalents consists principally of U.S. government agency
    securities, corporate notes, commercial paper, money market funds, and
    other marketable securities purchased with an original maturity of three
    months or less. These investments are carried at cost, which approximates
    market value.

    Inventories
        Inventories are stated at the lower of cost (on a first-in, first-out
    or weighted average basis) or market value and include materials, labor,
    and manufacturing overhead. The components of inventories are as follows:

    (In thousands)                                        1996        1995
    ----------------------------------------------------------------------
    Raw materials and supplies                        $236,297   $175,346
    Work in process                                     80,614     72,768
    Finished goods                                     116,049     84,672
                                                      --------   --------
                                                      $432,960   $332,786
                                                      ========   ========

    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, 5 to 40 years; alternative-energy and waste-recycling
    facilities, 5 to 25 years; machinery and equipment, 2 to 20 years; and
    leasehold improvements, the shorter of the term of the lease or the life
    of the asset.



                                       12PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

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

        Property, plant, and equipment consists of the following:

    (In thousands)                                       1996         1995
    ----------------------------------------------------------------------
    Land                                           $   55,430   $   47,848
    Buildings                                         206,406      175,165
    Alternative-energy and waste-recycling
      facilities                                      247,361      382,257
    Machinery, equipment, and leasehold
      improvements                                    500,992      372,546
                                                   ----------   ----------
                                                    1,010,189      977,816
    Less: Accumulated depreciation and
          amortization                                305,742      262,228
                                                   ----------   ----------
                                                   $  704,447   $  715,588
                                                   ==========   ==========

    Other Assets
        Other assets in the accompanying balance sheet includes the costs of
    acquired trademarks, patents, product technology, and other specifically
    identifiable intangible assets. These assets are being amortized using
    the straight-line method over their estimated useful lives, which range
    from 3 to 20 years. These assets were $39.9 million and $39.5 million,
    net of accumulated amortization of $38.0 million and $31.5 million, at
    year-end 1996 and 1995, respectively.

    Cost in Excess of Net Assets of Acquired Companies
        The excess of cost over the fair value of net assets of acquired
    companies is amortized using the straight-line method principally over 40
    years. Accumulated amortization was $96.4 million and $65.6 million at
    year-end 1996 and 1995, 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 companies in
    assessing the recoverability of this asset. If impairment has occurred,
    any excess of carrying value over fair value is recorded as a loss.

    Common Stock of Subsidiaries Subject to Redemption
        In March 1995, ThermoLyte sold 1,845,000 units, each unit consisting
    of one share of ThermoLyte common stock and one redemption right, at
    $10.00 per unit, for net proceeds of $17.3 million. Holders of the common
    stock issued in the offering will have the option to require ThermoLyte
    to redeem, in December 1998 or 1999, any or all of their shares at $10.00
    per share.
        In September 1996, Thermo Fibergen sold 4,715,000 units, each unit
    consisting of one share of Thermo Fibergen common stock and one
    redemption right, at $12.75 per unit, for net proceeds of $55.8 million.
    The common stock and redemption rights began trading separately on
    December 13, 1996. Holders of a redemption right have the option to
    require Thermo Fibergen to redeem, in September 2000 and 2001, one share

                                       13PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

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

    of Thermo Fibergen common stock at $12.75 per share. The redemption
    rights carry terms that generally provide for their expiration if the
    closing price of Thermo Fibergen's common stock exceeds $19 1/8 for 20 of
    any 30 consecutive trading days prior to September 2001. 
        The difference between the redemption value and the original carrying
    amount of common stock of subsidiaries subject to redemption is accreted
    over the period through the first redemption period. The accretion is
    charged to minority interest expense in the accompanying statement of
    income. The redemption rights are guaranteed on a subordinated basis by
    the Company.

    Foreign Currency
        All assets and liabilities of the Company's foreign subsidiaries are
    translated at year-end exchange rates, and revenues and expenses are
    translated at average exchange rates for the year in accordance with SFAS
    No. 52, "Foreign Currency Translation." Resulting translation adjustments
    are reflected as a separate component of shareholders' investment titled
    "Cumulative translation adjustment." Foreign currency transaction gains
    and losses are included in the accompanying statement of income and are
    not material for the three years presented.

    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.

    Presentation
        Certain amounts in 1995 and 1994 have been reclassified to conform to
    the presentation in the 1996 financial statements. The historical
    information for 1995 has been restated to reflect the June 1996
    acquisition of SensorMedics Corporation, which has been accounted for
    under the pooling-of-interests method (Note 3). The historical financial
    information for periods prior to 1995 has been restated to reflect the
    March 1995 acquisition of Coleman Research Corporation, which has been
    accounted for under the pooling-of-interests method (Note 3).

    2.  Available-for-sale and Held-to-maturity Investments

        Effective January 2, 1994, the Company adopted SFAS No. 115,
    "Accounting for Certain Investments in Debt and Equity Securities." In
    accordance with SFAS No. 115, certain of the Company's debt and
    marketable equity securities are considered available-for-sale
    investments in the accompanying balance sheet and are carried at market
    value, with the difference between cost and market value, net of related
    tax effects, recorded currently as a component of shareholders'
    investment titled "Net unrealized gain (loss) on available-for-sale
    investments." Effect of change in accounting principle in the

                                       14PAGE
<PAGE>
   Thermo Electron Corporation                       1996 Financial Statements

                   Notes to Consolidated Financial Statements

   2.  Available-for-sale and Held-to-maturity Investments (continued)

   accompanying 1994 statement of shareholders' investment represents the
   unrealized gain, net of related tax effects, pertaining to
   available-for-sale investments held by the Company on January 2, 1994.
       The aggregate market value, cost basis, and gross unrealized gains and
   losses of short- and long-term available-for-sale investments by major
   security type are as follows:

                                                           Gross        Gross
                               Market         Cost    Unrealized   Unrealized
   (In thousands)               Value        Basis         Gains       Losses
   --------------------------------------------------------------------------
   1996
   Government agency
     securities            $  804,852   $  804,142   $      761   $      (51)
   Corporate bonds            581,804      581,424          482         (102)
   Other                      114,032      101,498       12,855         (321)
                           ----------   ----------   ----------   ----------
                           $1,500,688   $1,487,064   $   14,098   $     (474)
                           ==========   ==========   ==========   ==========
   1995
   Government agency
     securities            $  367,208   $  366,659   $      574   $      (25)
   Corporate bonds            194,628      192,422        2,223          (17)
   Tax-exempt securities       16,275       16,247           28            -
   Other                       77,536       73,923        3,885         (272)
                           ----------   ----------   ----------   ----------
                           $  655,647   $  649,251   $    6,710   $     (314)
                           ==========   ==========   ==========   ==========

       Short- and long-term available-for-sale investments in the
   accompanying 1996 balance sheet include equity securities of $34.4 million,
   debt securities of $1,212.3 million with contractual maturities of one year
   or less, debt securities of $252.4 million with contractual maturities of
   more than one year through five years, and debt securities of $1.6 million
   with contractual maturities of more than five years. Actual maturities may
   differ from contractual maturities as a result of the Company's intent to
   sell these securities prior to maturity and as a result of put and call
   options that enable either the Company, the issuer, or both to redeem these
   securities at an earlier date.
       The cost of available-for-sale investments that were sold was based on
   specific identification in determining realized gains and losses recorded
   in the accompanying statement of income. The net gain on sale of
   investments resulted from gross realized gains of $11.2 million, $9.8
   million, and $6.7 million and gross realized losses of $1.4 million, $0.5
   million, and $1.8 million in 1996, 1995, and 1994, respectively, relating
   to the sale of available-for-sale investments.

                                       15PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    2.  Available-for-sale and Held-to-maturity Investments (continued)

        Held-to-maturity investments in the accompanying balance sheet
    represents investments in U.S. treasury bonds that mature in February and
    May 1998. It is the Company's intent to hold these securities to
    maturity.

    3.  Acquisitions

        In June 1996, the Company acquired SensorMedics in exchange for
    1,289,781 shares of the Company's common stock, including 156,590 shares
    reserved for issuance upon exercise of assumed stock options and
    warrants. SensorMedics manufactures systems for pulmonary function and
    sleep-disorder diagnosis, as well as high-frequency ventilation for
    pediatric and neonatal care. SensorMedics also manufactures and markets
    respiratory-gas analyzers, physiological testing equipment and recorders,
    and pulse oximeters. The acquisition has been accounted for under the
    pooling-of-interests method.
        In March 1995, the Company acquired Coleman Research in exchange for
    6,003,336 shares of the Company's common stock, including 304,292 shares
    reserved for issuance upon exercise of assumed stock options. Coleman
    Research provides systems integration, systems engineering, and
    analytical services to government and commercial customers in the fields
    of information technology, energy, the environment, software engineering,
    launch systems, advanced radar and imaging, and health systems. The
    acquisition has been accounted for under the pooling-of-interests method.
        Historical financial information presented for 1995 and 1994 has been
    restated to include the acquisitions of SensorMedics and Coleman
    Research, respectively. Revenues and net income (loss) for 1995 and 1994,
    as previously reported by the separate entities prior to the acquisitions
    and as restated for the combined Company, are as follows:

    (In thousands)                                       1995           1994
    ------------------------------------------------------------------------
    Revenues:
      Previously reported                         $2,207,417      $1,585,348
      SensorMedics                                    62,874               -
      Coleman Research                                     -         143,843
                                                  ----------      ----------
                                                  $2,270,291      $1,729,191
                                                  ==========      ==========

    Net Income (Loss):
      Previously reported                         $  140,080      $  103,410
      SensorMedics                                      (498)              -
      Coleman Research                                     -           1,301
                                                  ----------      ----------
                                                  $  139,582      $  104,711
                                                  ==========      ==========


                                       16PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    3.  Acquisitions (continued)

        All historical financial information has been restated to include the
    acquisition of Coleman Research. Historical information for periods prior
    to 1995 has not been restated to include SensorMedics due to
    immateriality. The 1995 financial information combines the September 30
    fiscal year-end financial information of SensorMedics and the calendar
    year-end financial information of the Company. SensorMedics' revenues and
    net loss of $14,769,000 and $837,000, respectively, for the three months
    ended December 30, 1995, have not been included in the combined 1995
    statement of income.
        On March 29, 1996, Thermo Instrument completed the acquisition of a
    substantial portion of the businesses comprising the Scientific
    Instruments Division of Fisons plc (Fisons), a wholly owned subsidiary of
    Rhone-Poulenc Rorer Inc., for approximately 123.5 million British pounds
    sterling in cash (approximately $188.9 million) and the assumption of
    approximately 30.8 million British pounds sterling of indebtedness
    (approximately $47.2 million). The purchase price is subject to
    post-closing adjustments equal to the amounts by which the net tangible
    assets and net debt of the acquired businesses on the closing date are
    greater or less than certain target amounts agreed to by the parties.
    Thermo Instrument and Fisons are attempting to agree on the required
    adjustment to the purchase price based on their respective calculations
    of the net tangible assets of the acquired businesses. If the parties are
    unable to reach agreement, a firm of independent public accountants will
    be appointed to determine the adjustment. Any adjustment would affect the
    purchase price allocation, including the amount allocated to cost in
    excess of net assets of acquired companies.
        In 1996, in addition to the acquisitions of SensorMedics and the
    Fisons businesses, the Company and its majority-owned subsidiaries made
    several other acquisitions for an aggregate of $194.8 million in cash,
    the issuance of common stock of the Company and its majority-owned
    subsidiaries valued at $2.4 million, and the issuance of $26.6 million in
    debt, subject to post-closing adjustments. In 1995, in addition to the
    acquisition of Coleman Research, the Company and its majority-owned
    subsidiaries made several other acquisitions for an aggregate of $339.1
    million in cash, the issuance of common stock and stock options of the
    Company's majority-owned subsidiaries valued at $19.0 million, and the
    issuance of $22.3 million in debt. In 1994, the Company and its
    majority-owned subsidiaries made several acquisitions for an aggregate of
    $174.3 million in cash.
        These acquisitions, except for SensorMedics and Coleman Research,
    have been accounted for using the purchase method of accounting, and the
    acquired companies' results have been included in the accompanying
    financial statements from their respective dates of acquisition. The
    aggregate cost of these acquisitions exceeded the estimated fair value of
    the acquired net assets by $696.7 million, which is being amortized
    principally over 40 years. Allocation of the purchase price for these
    acquisitions was based on estimates of the fair value of the net assets
    acquired and, for acquisitions completed in 1996, is subject to
    adjustment upon finalization of the purchase price allocation. Pro forma
    data is not presented since the acquisitions were not material to the
    Company's results of operations.
                                       17PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    3.  Acquisitions (continued)

        In connection with the acquisition of a substantial portion of the
    businesses comprising the Scientific Instruments Division of Fisons,
    Thermo Instrument has undertaken a restructuring of the acquired
    businesses. In accordance with the requirements of Emerging Issues Task
    Force Pronouncement (EITF) 95-3, Thermo Instrument is in the process of
    completing a plan that includes reductions in staffing levels,
    abandonment of excess facilities, and other costs associated with exiting
    certain activities of the acquired businesses. As part of the cost of the
    acquisition, Thermo Instrument established reserves totaling $38.1
    million for estimated severance, excess facilities, and other exit costs
    associated with the acquisition, $19.0 million of which was expended
    during 1996, primarily for severance. Unresolved matters at year-end 1996
    include completing the identification of specific employees for
    termination and locations to be abandoned or consolidated, among other
    decisions concerning the integration of the acquired businesses into
    Thermo Instrument. In accordance with EITF 95-3, finalization of Thermo
    Instrument's plan for restructuring the acquired businesses will not
    occur beyond one year from the date of the acquisition. Any changes in
    estimates of these costs prior to such finalization will be recorded as
    adjustments to cost in excess of net assets of acquired companies.

    4.  Employee Benefit Plans

    Stock-based Compensation Plans

    Stock Option Plans
    ------------------
        The Company has stock-based compensation plans for its key employees,
    directors, and others, which permit the award of stock-based incentives
    in the stock of the Company and its majority-owned subsidiaries. The
    Company has a nonqualified stock option plan, adopted in 1974, and an
    incentive stock option plan, adopted in 1981, which permit the award of
    stock options to key employees. The incentive stock option plan expired
    in 1991, and no grants were made after that date. An equity incentive
    plan, adopted in 1989, permits the grant of a variety 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. To
    date, only nonqualified stock options have been awarded under this plan.
    The option recipients and the terms of options granted under these plans
    are determined by the Board Committee. Generally, options presently
    outstanding under these plans 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 ratably over a five to ten year period, depending on the
    term of the option, which generally ranges from seven to twelve years.
    Certain options have three-year terms, and the repurchase rights lapse in
    their entirety on the second anniversary of the grant date. In addition,
    under certain options, shares acquired upon exercise are restricted from
    resale until retirement or other events. Nonqualified options are
    generally granted at fair market value, although the Board Committee has
                                       18PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    4.  Employee Benefit Plans (continued)

    discretion to grant options at a price at or above 85% of the fair market
    value on the date of grant. Incentive stock options must be granted at
    not less than the fair market value of the Company's stock on the date of
    grant. Generally, stock options have been granted at fair market value.
    The Company also has a directors' stock option plan, adopted in 1993,
    that provides for the annual grant of stock options of the Company and
    its majority-owned subsidiaries to outside directors pursuant to a
    formula approved by the Company's shareholders. Options awarded under
    this plan are exercisable six months after the date of grant and expire
    three to seven years after the date of grant. In addition to the
    Company's stock-based compensation plans, certain officers and key
    employees may also participate in stock-based compensation plans of the
    Company's majority-owned subsidiaries.

    Employee Stock Purchase Plan
    ----------------------------
        Substantially all of the Company's full-time U.S. employees are
    eligible to participate in an employee stock purchase plan sponsored by
    the Company. Under this plan, shares of the Company'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. Prior to November 1, 1995, shares of the
    Company's common stock could be purchased at 85% of the fair market value
    at the beginning of the period, and the shares purchased were subject to
    a one-year resale restriction. Shares are purchased through payroll
    deductions of up to 10% of each participating employee's gross wages.
    Participants of employee stock purchase programs sponsored by the
    Company's majority-owned public subsidiaries may also elect to purchase
    shares of the common stock of the subsidiary by which they are employed
    under the same general terms described above. During 1996, 1995, and
    1994, the Company issued 285,448 shares, 330,444 shares, and 218,754
    shares, respectively, of its common stock under this plan.

    Employee Stock Ownership Plan
    -----------------------------
        The Company's Employees Stock Ownership Plan (ESOP) was split into
    two plans effective December 31, 1994: ESOP I and ESOP II. The ESOP I
    covers eligible full-time U.S. employees of the Company's corporate
    office and its wholly owned subsidiaries. The ESOP II, terminated
    effective December 31, 1994, covered employees of certain of the
    Company's majority-owned subsidiaries. The Company loaned funds to the
    ESOP to purchase shares of common stock of the Company and its
    majority-owned subsidiaries. The shares purchased by the ESOP were
    recorded as deferred compensation in the accompanying balance sheet. The
    loan to the ESOP II was repaid in full in 1996. The loan repayment was
    recorded as a reduction in deferred compensation in the accompanying
    balance sheet. Annual contributions are made by the Company to the ESOP
    I, and, through December 31, 1994, were made to the ESOP II.
    Contributions are recorded as expense in the accompanying statement of
    income. Shares are allocated to the plan participants based on employee
    compensation. For these plans, the Company charged to expense $0.2
    million, $0.3 million, and $1.1 million in 1996, 1995, and 1994,
    respectively.
                                       19PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    4.  Employee Benefit Plans (continued)

    Pro Forma Stock-based Compensation 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 No. 25 to account for its stock-based compensation plans. Had
    compensation cost for awards in 1996 and 1995 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)                1996         1995
    ------------------------------------------------------------------------
    Net income:
      As reported                                      $190,816     $139,582
      Pro forma                                         181,880      137,587
    Primary earnings per share:
      As reported                                          1.35         1.10
      Pro forma                                            1.29         1.09
    Fully diluted earnings per share:
      As reported                                          1.22          .97
      Pro forma                                            1.17          .96

        Because the method prescribed by SFAS No. 123 has not been applied to
    options granted prior to January 1, 1995, the resulting pro forma
    compensation expense may not be representative of the amount to be
    expected in future years. 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 fair value of each option grant was estimated on the grant date
    using the Black-Scholes option-pricing model with the following
    weighted-average assumptions:

                                                          1996         1995
    -----------------------------------------------------------------------
    Volatility                                             24%          24%
    Risk-free interest rate                               6.1%         6.0%
    Expected life of options                         5.2 years    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 including
    expected stock price volatility. Because the Company's employee stock
    options have characteristics significantly 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.

                                       20PAGE
<PAGE>
Thermo Electron Corporation                       1996 Financial Statements

                   Notes to Consolidated Financial Statements

4.  Employee Benefit Plans (continued)

Stock Option Activity
    A summary of the Company's stock option activity is as follows:

                            1996               1995                  1994
                     -----------------   -----------------   ------------------
                              Weighted            Weighted             Range of
                     Number    Average   Number    Average   Number      Option
(Shares in               of   Exercise       of   Exercise       of      Prices
thousands)           Shares      Price   Shares      Price   Shares   per Share
- -------------------------------------------------------------------------------
Options outstanding,                                                     $ 3.23-
  beginning of year   8,302     $17.46    7,878     $14.92    6,663      $18.81
    Assumed upon
      acquisition
      of Sensor-
      Medics            150      14.97        -          -        -           -
    Assumed upon
      acquisition
      of Coleman          -          -      304       5.65        -           -
                                                                          17.19-
    Granted           1,183      39.03    1,330      27.85    1,641       20.05
                                                                           4.10-
    Exercised        (1,125)     10.71   (1,099)      8.69     (315)      13.91
                                                                           5.13-
    Forfeited           (89)     26.97     (111)     16.67     (111)      18.39
                     ------              ------               -----
Options outstanding,                                                     $ 3.23-
  end of year         8,421     $21.24    8,302     $17.46    7,878      $20.05
                     ======     ======   ======     ======    =====      ======
                                                                         $ 3.23-
Options exercisable   8,406     $21.23    8,262     $17.51    7,878      $20.05
                     ======     ======   ======     ======    =====      ======
Options available
  for grant           1,291               2,397               3,627
                     ======              ======               =====
Weighted average
  fair value per
  share of options
  granted during
  year                          $13.03              $ 9.39
                                ======              ======


                                       21PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    4.  Employee Benefit Plans (continued)

        A summary of the status of the Company's stock options at December
    28, 1996, is as follows:

                                                   Options Outstanding
                                             -------------------------------
                                                         Weighted
                                                          Average   Weighted
                                             Number     Remaining    Average
    Range of                                     of   Contractual   Exercise
    Exercise Prices                          Shares          Life      Price
    ------------------------------------------------------------------------
    (Shares in thousands)

    $ 5.55 - $10.70                             365     1.1 years    $ 8.63
     10.71 -  21.39                           5,642     6.8 years     16.86
     21.40 -  32.09                             884     6.2 years     26.08
     32.10 -  42.79                           1,530     8.8 years     37.63
                                              -----

    $ 5.55 - $42.79                           8,421     6.9 years    $21.24
                                              =====

        The information disclosed above for options outstanding at December
    28, 1996, does not differ materially for options exercisable.

    401(k) Savings Plan
        The Company's 401(k) savings plan covers the majority of the
    Company's eligible full-time U.S. employees. Contributions to the plan
    are made by both the employee and the Company. Company contributions are
    based on the level of employee contributions. For this plan, the Company
    contributed and charged to expense $10.1 million, $7.6 million, and $6.6
    million in 1996, 1995, and 1994, respectively.

    Other Retirement Plans
        Certain of the Company's subsidiaries offer retirement plans,
    separate from the Company's 401(k) savings plan. These retirement plans
    cover approximately 20% of the Company's U.S. employees. The majority of
    these subsidiaries offer 401(k) savings plans; however, one subsidiary
    offers a money purchase plan, and two subsidiaries offer profit-sharing
    plans. Company contributions to the 401(k) savings plans are based on the
    level of employee contributions. Company contributions to the money
    purchase plan and profit-sharing plans are based on formulas determined
    by the Company. For these plans, the Company contributed and charged to
    expense $8.8 million, $8.2 million, and $5.8 million in 1996, 1995, and
    1994, respectively.

                                       22PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    5.  Long-term Obligations and Other Financing Arrangements

        Long-term obligations of the Company are as follows:

    (In thousands except per share amounts)              1996          1995
    ------------------------------------------------------------------------
    5% Senior convertible debentures,
      due 2001, convertible at $21.00 per share    $  175,216    $  309,000
    4 5/8% Senior convertible debentures,
      due 1997, convertible at $14.33 per share             -        82,325
    4 1/4% Subordinated convertible debentures,
      due 2003, convertible at $37.80 per share       585,000             -
    4 7/8% Subordinated convertible debentures,
      due 1997, convertible at $14.33 per share             -        55,000
    4 1/2% Senior convertible debentures,
      due 2003, convertible into shares
      of Thermo Instrument at $43.07 per share        172,500             -
    3 3/4% Senior convertible debentures,
      due 2000, convertible into shares of 
      Thermo Instrument at $16.93 per share            22,281        67,600
    6 5/8% Subordinated convertible debentures,
      due 2001, convertible into shares of
      Thermo Instrument at $9.38 per share                  -        22,275
    5% Subordinated convertible debentures,
      due 2000, convertible into shares of 
      ThermoQuest at $16.50 per share                  86,250        86,250
    5% Subordinated convertible debentures,
      due 2000, convertible into shares of 
      Thermo Optek at $14.85 per share                 86,250        86,250
    4 7/8% Subordinated convertible debentures,
      due 2000, convertible into shares of
      Thermo Remediation at $17.92 per share           34,950        34,950
    Noninterest-bearing subordinated convertible
      debentures due 2003, convertible into
      shares of Thermedics at $32.68 per share         65,000             -
    6 1/2% Subordinated convertible debentures,
      due 1998, convertible into shares of
      Thermedics at $10.42 per share                        -         8,037
    Noninterest-bearing subordinated convertible
      debentures, due 1997, convertible into shares
      of Thermo Cardiosystems at $14.49 per share       3,755        11,642
    3 3/4% Subordinated convertible debentures,
      due 2000, convertible into shares of Thermo
      Voltek at $7.83 per share                         9,345        25,240
    4 5/8% Subordinated convertible debentures,
      due 2003, convertible into shares of
      Thermo TerraTech at $15.90 per share            111,850             -
    6 1/2% Subordinated convertible debentures,
      due 1997, convertible into shares of
      Thermo TerraTech at $10.33 per share              8,620        13,432

                                       23PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    5.  Long-term Obligations and Other Financing Arrangements (continued)

    (In thousands except per share amounts)              1996          1995
    ------------------------------------------------------------------------
    Noninterest-bearing subordinated convertible
      debentures, due 2001, convertible into
      shares of Thermo Ecotek at $13.56 per share  $   22,205    $        -
    8.1% Nonrecourse tax-exempt obligation,
      payable in semiannual installments, with
      final payment in 2000                            51,200        59,100
    6.0% Nonrecourse tax-exempt obligation,
      payable in semiannual installments, with
      final payment in 2000                            43,500        49,700
    Tax-exempt obligations                                  -       132,047
    Other                                             113,289       104,476
                                                   ----------    ----------
                                                    1,591,211     1,147,324
    Less: Current maturities                           40,869        29,247
                                                   ----------    ----------
                                                   $1,550,342    $1,118,077
                                                   ==========    ==========

        The debentures that are convertible into subsidiary common stock have
    been issued by the respective subsidiaries and are guaranteed by the
    Company, on a subordinated basis in most cases.
        In lieu of issuing all or a portion of Thermo Instrument's common
    stock upon conversion of the 4 1/2% senior convertible debentures due
    2003 issued by Thermo Instrument, Thermo Instrument has the option to
    deliver shares of the Company's common stock with an aggregate value
    equal to the market value of Thermo Instrument's common stock otherwise
    issuable upon such conversion. The Company has agreed to sell at market
    prices such number of shares of its common stock to Thermo Instrument as
    may be required to exercise such option. 
        In the event of a change in control of the Company (as defined in the
    related fiscal agency agreement) that has not been approved by the
    continuing members of the Company's Board of Directors, each holder of
    the 5% and 4 1/4% convertible debentures issued by the Company will have
    the right to require the Company to buy all or part of the holder's
    debentures, at par value plus accrued interest, within 50 calendar days
    after the date of expiration of a specified approval period. In addition,
    certain of the obligations convertible into subsidiary common stock
    become exchangeable for common stock of the Company at an exchange price
    equal to 50% of the average price of the Company's common stock for the
    30 trading days preceding the change in control.
        Nonrecourse tax-exempt obligations represent obligations issued by
    the California Pollution Control Financing Authority (CPCFA), the
    proceeds of which were used to finance two alternative-energy facilities
    (Delano I and Delano II) located in Delano, California. The obligations
    are payable only by a subsidiary of Thermo Ecotek and are not guaranteed
    by the Company, except under limited circumstances. As required by the
    financing bank group, Thermo Ecotek entered into interest rate swap
    agreements that effectively convert these obligations from floating rates

                                       24PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    5.  Long-term Obligations and Other Financing Arrangements (continued)

    to the fixed rates described above. These swaps have terms expiring in
    2000, commensurate with the final maturity of the debt. During 1996 and
    1995, the average variable rate received under the interest rate swap
    agreements was 3.5% and 3.8%, respectively.
        Tax-exempt obligations in the accompanying 1995 balance sheet
    represent obligations issued by the CPCFA in January 1992, the proceeds
    of which were used to finance the construction of a waste-recycling
    facility in San Diego County, California. This facility was sold during
    1996 and the buyer assumed obligations under the outstanding debt. Of
    these tax-exempt obligations, $93 million carried fixed rates of interest
    ranging from 7.2% to 8.5%, and $39 million carried a floating rate of
    interest that varied weekly based on short-term, tax-exempt markets. The
    interest rate ranged from 3.9% to 6.7% in 1996 and 4.3% to 7.5% in 1995.
        The annual requirements for long-term obligations are as follows:

                   (In thousands)
                   -----------------------------------------
                   1997                          $   40,869
                   1998                              95,730
                   1999                              40,596
                   2000                             268,890
                   2001                             199,521
                   2002 and thereafter              945,605
                                                 ----------
                                                 $1,591,211
                                                 ==========

        See Note 13 for fair value information pertaining to the Company's
    long-term obligations.
        Notes payable and current maturities of long-term obligations in the
    accompanying balance sheet includes $112.9 million and $83.0 million in
    1996 and 1995, respectively, of short-term bank borrowings by certain of
    the Company's subsidiaries. The weighted average interest rate for these
    borrowings was 5.4% at year-end 1996 and 1995.

    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 $48.0 million, $31.9
    million, and $24.3 million in 1996, 1995, and 1994, respectively. Future
    minimum payments due under noncancelable operating leases at December 28,
    1996, are $42.2 million in 1997; $34.5 million in 1998; $27.6 million in
    1999; $24.1 million in 2000; $21.7 million in 2001; and $86.8 million in
    2002 and thereafter. Total future minimum lease payments are $236.9
    million.

                                       25PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    6.  Commitments and Contingencies (continued)

    Litigation and Related Contingencies
        In a lawsuit relating to the Company's waste-recycling facility in
    San Diego County, California, a third party, from which the Company
    acquired certain development rights, alleges that fees totaling $7.9
    million plus interest from 1992 and legal costs are due and payable by
    the Company in connection with construction of the facility. The third
    party also alleges tort claims for conversion and intentional
    interference with contractual relations and seeks punitive damages under
    such claims. The Company contends that no additional fees are payable
    because the facility actually built was substantially different from the
    one contemplated in the agreement with the third-party developer. The
    trial is expected to occur during 1997. During 1996, the Company sold the
    waste-recycling facility.
        The Company has been sued by third-party developers of an
    alternative-energy facility, constructed by the Company and its
    subcontractors in 1988 and 1989 and leased and operated by a partnership
    including Thermo Ecotek. The third-party developers seek $25 million in
    damages for alleged misrepresentation, breach of contract, and other
    causes of action. The dispute arises out of the development,
    construction, and subsequent operating performance of the facility.
        ThermoTrex is a defendant in a lawsuit brought by Fischer Imaging
    Corporation, which alleges that the prone breast-biopsy systems of the
    Lorad division of ThermoTrex's Trex Medical subsidiary infringe a Fischer
    patent on a precision mammographic needle-biopsy system. Lorad's
    cumulative revenues from this product totaled approximately $73.8 million
    through December 28, 1996.
        In December 1996, five employees of Thermo Instrument's Epsilon
    Industrial Inc. subsidiary commenced an arbitration proceeding alleging
    that Epsilon, Thermo Instrument, and certain affiliates of Thermo
    Instrument breached the terms of certain agreements entered into with
    such employees at the time that a predecessor of Epsilon acquired the
    assets and business of a company formerly owned by such employees. The
    employees are claiming damages of $36 million resulting from the alleged
    failure of Thermo Instrument and its affiliates to use best efforts to
    develop and promote certain products acquired at that time.
        The Company intends to vigorously defend these matters. In the
    opinion of management, the ultimate liability for all such matters,
    together with the liability for all other pending legal proceedings,
    asserted legal claims, and known potential legal claims that are probable
    of assertion, will not be material to the Company's financial position,
    but could materially affect the results of operations or cash flows for a
    particular quarter or annual period.

    7.  Common Stock

        At December 28, 1996, the Company had reserved 42,886,567 unissued
    shares of its common stock for possible issuance under stock-based
    compensation plans, for possible conversion of the Company's convertible
    debentures, and for possible exchange of certain subsidiaries'
    convertible obligations into common stock of the Company. Certain of the
    subsidiaries' obligations are exchangeable into common stock of the

                                       26PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    7.  Common Stock (continued)

    Company in the event of a change in control (as defined in the related
    fiscal agency agreement) that has not been approved by the continuing
    members of the Company's Board of Directors (Note 5). The exchange price
    would be equal to 50% of the average price of the Company's common stock
    for the 30 trading days preceding the change in control.
        In January 1996, the Company redeemed the share purchase rights
    outstanding under its previously existing shareholder rights plan for
    $.02 per right, or $.006 per share of the Company's common stock
    outstanding. Simultaneously with this redemption, the Company distributed
    rights under a new shareholder rights plan adopted by the Company's Board
    of Directors to holders of outstanding shares of the Company's common
    stock. Each right entitles the holder to purchase one ten-thousandth of a
    share of Series B Junior Participating Preferred Stock, $100 par value,
    at a purchase price of $250 per share, subject to adjustment. The rights
    will not be exercisable until the earlier of (i) 10 days following a
    public announcement that a person or group of affiliated or associated
    persons (an Acquiring Person) has acquired, or obtained the right to
    acquire, beneficial ownership of 15% or more of the outstanding shares of
    common stock (the Stock Acquisition Date), or (ii) 10 business days
    following the commencement of a tender offer or exchange offer for 15% or
    more of the outstanding shares of common stock.
        In the event that a person becomes the beneficial owner of 15% or
    more of the outstanding shares of common stock, except pursuant to an
    offer for all outstanding shares of common stock approved by the outside
    Directors, each holder of a right (except for the Acquiring Person) will
    thereafter have the right to receive, upon exercise, that number of
    shares of common stock that equals the exercise price of the right
    divided by one half of the current market price of the common stock. In
    the event that, at any time after any person has become an Acquiring
    Person, (i) the Company is acquired in a merger or other business
    combination transaction in which the Company is not the surviving
    corporation or its common stock is changed or exchanged (other than a
    merger that follows an offer approved by the outside Directors), or
    (ii) 50% or more of the Company's assets or earning power is sold or
    transferred, each holder of a right (except for the Acquiring Person)
    shall thereafter have the right to receive, upon exercise, the number of
    shares of common stock of the acquiring company that equals the exercise
    price of the right divided by one half of the current market price of
    such common stock.
        At any time until 10 days following the Stock Acquisition Date, the
    Company may redeem the rights in whole, but not in part, at a price of
    $.01 per right (payable in cash or stock). The rights expire on January
    29, 2006, unless earlier redeemed or exchanged.

                                       27PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    8.  Income Taxes

        The components of income before income taxes and minority interest
    are as follows:

    (In thousands)                               1996       1995       1994
    ------------------------------------------------------------------------
    Domestic                                 $313,069   $256,738   $165,761
    Foreign                                    61,482     42,070     40,615
                                             --------   --------   --------
                                             $374,551   $298,808   $206,376
                                             ========   ========   ========

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

    (In thousands)                               1996       1995       1994
    ------------------------------------------------------------------------
    Currently payable:
      Federal                                $ 85,024   $ 72,932   $ 30,089
      Foreign                                  31,851     17,751     16,343
      State                                    18,445     19,892      9,672
                                             --------   --------   --------
                                              135,320    110,575     56,104
                                             --------   --------   --------
    Deferred (prepaid), net:
      Federal                                 (19,994)    (9,717)    11,355
      Foreign                                  (2,275)       232       (243)
      State                                    (2,206)    (2,379)     3,487
                                             --------   --------   --------
                                              (24,475)   (11,864)    14,599
                                             --------   --------   --------
                                             $110,845   $ 98,711   $ 70,703
                                             ========   ========   ========

        The Company and its majority-owned subsidiaries receive a tax
    deduction upon exercise of nonqualified stock options by employees for
    the difference between the exercise price and the market price on the
    date of exercise. The provision for income taxes that is currently
    payable does not reflect $24.5 million, $20.5 million, and $3.5 million,
    of tax benefits of the Company and its majority-owned subsidiaries from
    employee exercises of stock options that have been allocated to capital
    in excess of par value, directly or through the effect of majority-owned
    subsidiaries' equity transactions, in 1996, 1995, and 1994, respectively.
    In addition, the provision for income taxes that is currently payable
    does not reflect $6.5 million, $3.0 million, and $0.1 million of tax
    benefits used to reduce cost in excess of net assets of acquired
    companies in 1996, 1995, and 1994, respectively. The deferred provision
    for income taxes does not reflect $5.9 million of tax benefits used to
    reduce cost in excess of net assets of acquired companies in 1995.
        The provision for income taxes in the accompanying statement of
    income differs from the provision calculated by applying the statutory

                                       28PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    8.  Income Taxes (continued)

    federal income tax rate of 35% to income before income taxes and minority
    interest due to the following:

    (In thousands)                              1996        1995      1994
    -----------------------------------------------------------------------
    Provision for income taxes at
      statutory rate                        $131,093    $104,583  $ 72,232
    Increases (decreases) resulting from:
      Gain on issuance of stock by
        subsidiaries                         (44,310)    (28,285)   (8,849)
      State income taxes, net of federal
        tax                                   10,555      11,314     8,317
      Investment and research and
        development tax credits                    -           -    (2,786)
      Foreign tax rate and tax law
        differential                           8,528       3,785     1,422
      Amortization and write-off of cost
        in excess of net assets of acquired
        companies                              8,643       7,484     3,450
      Reduction in valuation allowance        (3,212)     (2,104)        -
      Other, net                                (452)      1,934    (3,083)
                                            --------    --------  --------
                                            $110,845    $ 98,711  $ 70,703
                                            ========    ========  ========
        Prepaid income taxes and deferred income taxes in the accompanying
    balance sheet consist of the following:

    (In thousands)                              1996        1995
    ------------------------------------------------------------
    Prepaid income taxes:
      Reserves and accruals                 $ 77,489    $ 34,212
      Net operating loss and credit
        carryforwards                         76,866      35,462
      Inventory basis difference              22,906      20,683
      Accrued compensation                    14,435      12,551
      Allowance for doubtful accounts          6,764       5,758
      Capitalized costs and joint
        venture equity                         5,253       4,821
      Other, net                               1,192       2,888
                                            --------    --------
                                             204,905     116,375
      Less: Valuation allowance               75,103      40,690
                                            --------    --------
                                            $129,802    $ 75,685
                                            ========    ========
    Deferred income taxes:
      Depreciation                          $ 68,587    $ 55,608
      Intangible assets                        8,254       2,806
      Other                                    4,885       1,682
                                            --------    --------
                                            $ 81,726    $ 60,096
                                            ========    ========

                                       29PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    8.  Income Taxes (continued)

        The valuation allowance relates to the uncertainty surrounding the
    realization of tax loss carryforwards and the realization of tax benefits
    attributable to accrued acquisition expenses and certain other tax assets
    of the Company and certain subsidiaries. Of the year-end 1996 valuation
    allowance, $69.8 million will be used to reduce cost in excess of net
    assets of acquired companies when any portion of the related deferred tax
    asset is recognized. During 1996, the valuation allowance increased
    primarily due to the establishment of valuation allowances for tax loss
    carryforwards of acquired businesses.
        At year-end 1996, the Company had foreign and federal net operating
    loss carryforwards of $169 million and $6.4 million, respectively. Use of
    the carryforwards is limited based on the future income of certain
    subsidiaries. The federal net operating loss carryforwards expire in the
    years 2008 through 2010. Of the foreign net operating loss carryforwards,
    $45 million expire in the years 1997 through 2004, and the remainder do
    not expire.
        The Company has not recognized a deferred tax liability for the
    difference between the book basis and tax basis of its investment in the
    common stock of its domestic subsidiaries (such difference relates
    primarily to unremitted earnings and gains on issuance of stock by
    subsidiaries) because the Company does not expect this basis difference
    to become subject to tax at the parent level. The Company believes it can
    implement certain tax strategies to recover its investment in its
    domestic subsidiaries tax-free.
        A provision has not been made for U.S. or additional foreign taxes on
    $168 million of undistributed earnings of foreign subsidiaries that could
    be subject to taxation if remitted to the U.S. because the Company
    currently plans to keep these amounts permanently reinvested overseas.
    The Company believes that any additional U.S. tax liability due upon
    remittance of such earnings would be immaterial due to available U.S.
    foreign tax credits.

    9.  Transactions in Stock of Subsidiaries

        Gain on issuance of stock by subsidiaries in the accompanying
    statement of income results primarily from the following transactions:

    1996
        Initial public offering of 3,450,000 shares of ThermoQuest common
    stock at $15.00 per share for net proceeds of $47.8 million resulted in a
    gain of $27.2 million that was recorded by Thermo Instrument.
        Private placements of 300,000 and 383,500 shares of Thermedics
    Detection common stock at $10.00 and $10.75 per share, respectively, for
    aggregate net proceeds of $7.0 million resulted in a gain of $5.7 million
    that was recorded by Thermedics.
        Initial public offering of 2,875,000 shares of Thermo Sentron common
    stock at $16.00 per share for net proceeds of $42.3 million resulted in a
    gain of $18.0 million that was recorded by Thermedics.
        Initial public offering of 3,450,000 shares of Thermo Optek common
    stock at $13.50 per share for net proceeds of $42.9 million resulted in a
    gain of $25.1 million that was recorded by Thermo Instrument.

                                       30PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    9.  Transactions in Stock of Subsidiaries (continued)

        Initial public offering of 2,875,000 shares of Trex Medical common
    stock and sale of 871,832 shares of Trex Medical common stock in a
    concurrent rights offering at $14.00 per share and private placements of
    100,000 and 300,000 shares of Trex Medical common stock at $10.75 and
    $14.50 per share, respectively, for aggregate net proceeds of $54.3
    million resulted in an aggregate gain of $28.3 million that was recorded
    by ThermoTrex.
        Initial public offering of 1,670,000 shares of Thermo BioAnalysis
    common stock at $14.00 per share for net proceeds of $20.8 million
    resulted in a gain of $9.8 million that was recorded by Thermo
    Instrument.
        Private placement of 1,935,667 shares of Metrika Systems common stock
    at $7.50 per share for net proceeds of $13.5 million resulted in a gain
    of $9.6 million that was recorded by Thermo Instrument.

    1995
        Initial public offering of 3,500,334 shares of Thermo Ecotek common
    stock at $8.50 per share for net proceeds of $27.5 million resulted in a
    gain of $7.9 million.
        Private placement of 1,601,500 shares of Thermo BioAnalysis common
    stock at $10.00 per share for net proceeds of $14.9 million resulted in a
    gain of $9.5 million that was recorded by Thermo Instrument.
        Private placement of 500,000 shares of Thermo Remediation common
    stock at $13.25 per share for net proceeds of $6.6 million resulted in a
    gain of $1.6 million that was recorded by Thermo TerraTech.
        Private placements of 150,000 and 50,000 shares of ThermoLase common
    stock at $13.75 and $12.825 per share, respectively, and a public
    offering of 2,250,000 shares of ThermoLase common stock at $25.25 per
    share, for aggregate net proceeds of $55.3 million resulted in an
    aggregate gain of $34.7 million that was recorded by ThermoTrex.
        Initial public offering of 1,725,000 shares of ThermoSpectra common
    stock at $14.00 per share and a private placement of 202,000 shares of
    ThermoSpectra common stock at $15.72 per share, for aggregate net
    proceeds of $24.9 million resulted in an aggregate gain of $10.6 million
    that was recorded by Thermo Instrument.
        Conversion of $9.1 million of Thermo Voltek 3 3/4% subordinated
    convertible debentures convertible at $7.83 per share into 1,163,098
    shares of Thermo Voltek common stock resulted in a gain of $3.5 million
    that was recorded by Thermedics.
        Private placement of 1,862,000 shares of Trex Medical common stock at
    $10.25 per share for net proceeds of $17.6 million resulted in a gain of
    $12.8 million that was recorded by ThermoTrex.

    1994
        Public offering of 1,610,000 shares of ThermoTrex common stock at
    $15.375 per share for net proceeds of $23.0 million resulted in a gain of
    $7.9 million.
        Initial public offering of 5,349,572 shares of ThermoLase common
    stock at $3.00 per share for net proceeds of $14.8 million resulted in a
    gain of $8.6 million that was recorded by ThermoTrex.

                                       31PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    9.  Transactions in Stock of Subsidiaries (continued)

        Private placements of 1,505,000 shares of ThermoSpectra common stock
    at $10.00 per share for net proceeds of $14.0 million resulted in a gain
    of $6.5 million that was recorded by Thermo Instrument.
        Conversion of $3.7 million of Thermedics 6 1/2% subordinated
    convertible debentures convertible at $10.42 per share into 357,597
    shares of Thermedics common stock resulted in a gain of $1.0 million.
        The Company's ownership percentage in these subsidiaries changed
    primarily as a result of the transactions listed above, as well as the
    Company's purchases of shares of its majority-owned subsidiaries' stock,
    the subsidiaries' purchases of their own stock, the issuance of
    subsidiaries' stock by the Company or by the subsidiaries under
    stock-based compensation plans or in other transactions, and the
    conversion of convertible obligations held by the Company, its
    subsidiaries, or by third parties.
        The Company's ownership percentages at year end were as follows:

                                            1996   1995    1994
                                            ----   ----    ----
    Thermedics                               55%    51%     51%
      Thermo Cardiosystems (a)               54%    55%     58%
      Thermo Voltek (a)                      51%    59%     71%
      Thermo Sentron (a)                     73%   100%    100%
      Thermedics Detection (b)               94%   100%    100%
    Thermo Instrument                        82%    86%     83%
      ThermoSpectra (c)                      73%    72%     86%
      ThermoQuest (c)                        93%   100%    100%
      Thermo Optek (c)                       93%   100%    100%
      Thermo BioAnalysis (c)                 67%    80%    100%
      Metrika Systems (d)                    84%   100%    100%
    Thermo TerraTech                         81%    81%     80%
      Thermo Remediation (e)                 68%    69%     65%
      Thermo EuroTech (f)                    53%    62%     64%
    Thermo Power                             64%    63%     60%
      ThermoLyte (g)                         78%    78%    100%
    ThermoTrex                               51%    51%     50%
      ThermoLase (h)                         64%    65%     69%
      Trex Medical (h)                       79%    91%    100%
    Thermo Fibertek                          84%    81%     81%
      Thermo Fibergen (i)                    68%   100%    100%
    Thermo Ecotek                            82%    83%     97%
    ____________________
    (a) Reflects combined ownership by Thermedics and Thermo Electron.
    (b) Reflects ownership by Thermedics.
    (c) Reflects combined ownership by Thermo Instrument and Thermo
          Electron.
    (d) Reflects ownership by Thermo Instrument.
    (e) Reflects combined ownership by Thermo TerraTech and Thermo Electron.
    (f) Reflects ownership by Thermo TerraTech.
    (g) Reflects ownership by Thermo Power.
    (h) Reflects ownership by ThermoTrex.
    (i) Reflects ownership by Thermo Fibertek.

                                       32PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    10. Other Income (Expense), Net

        The components of other income (expense), net, in the accompanying
    statement of income are as follows:
    (In thousands)                             1996        1995         1994
    ------------------------------------------------------------------------
    Interest income                        $ 94,109    $ 62,146     $ 43,280
    Interest expense                        (96,695)    (77,861)     (59,844)
    Equity in losses of unconsolidated
      subsidiaries                              (28)       (203)      (4,019)
    Gain on sale of investments, net          9,840       9,305        4,851
    Gain on sale of land                          -           -       14,698
    Other income (expense), net              (5,740)       (612)          45
                                           --------    --------     --------
                                           $  1,486    $ (7,225)    $   (989)
                                           ========    ========     ========

    11. Restructuring and Other Nonrecurring Costs
        Restructuring and other nonrecurring costs in 1996 includes a
    write-off of $12.7 million of cost in excess of net assets of acquired
    company and certain other intangible assets at Thermedics' Corpak
    subsidiary, as a result of Thermedics no longer intending to further
    invest in this business and analysis that indicates that the expected
    future undiscounted cash flows from this business will be insufficient to
    recover Thermedics' investment. The 1996 amount also includes $11.4
    million of costs recorded by SensorMedics primarily as a result of its
    merger with the Company, including employee compensation that became
    payable as a result of the merger with the Company, certain investment
    banking fees and other related transaction costs, the settlement of a
    pre-acquisition legal dispute, and severance costs for terminated
    employees (Note 3). In addition, $4.4 million was recorded by the
    Company's wholly owned Peter Brotherhood Ltd. subsidiary primarily for
    the write-off of a nontrade receivable and severance costs, and $3.5
    million and $4.9 million were recorded by Thermo Instrument and Thermo
    Cardiosystems, respectively, for the write-off of acquired technology in
    connection with an acquisition at each subsidiary. These amounts
    represent the portion of the purchase price allocated to technology in
    development at acquired businesses, based on estimated replacement costs.
        The 1995 amount includes $11.5 million to write off the Company's
    net investment in a waste-recycling facility in San Diego County,
    California, that was subsequently sold in 1996; $5.0 million to write off
    the cost in excess of net assets of acquired companies at Thermo
    TerraTech's thermal-processing equipment business due to this asset no
    longer being recoverable based on discontinuing investment in this
    business and analysis that indicates that the expected cash flows from
    this business will be insufficient to recover Thermo TerraTech's
    investment; $2.5 million to write off the cost in excess of net assets of
    acquired companies at the Company's Napco subsidiary; and $2.9 million of
    other nonrecurring costs.
        The 1994 amount represents severance costs and, to a lesser extent,
    the costs to write off leasehold improvements at ThermoTrex's East Coast
    division.
                                       33PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    12. Supplemental Cash Flow Information

        Supplemental cash flow information is as follows:

    (In thousands)                           1996         1995         1994
    -----------------------------------------------------------------------
    Cash Paid For:
      Interest                         $  86,449     $  72,714    $  47,745
      Income taxes                     $  91,536     $  51,184    $  27,456

    Noncash Activities:
      Conversions of the Company's and
        subsidiaries' convertible
        obligations                    $ 390,494     $ 212,979    $  89,625
      Sale of waste-recycling facility $ 112,553     $       -    $       -
      Assumption by buyer of waste-
        recycling facility debt        $ 109,862     $       -    $       -
      Acquisition of asset under
        capital lease                  $       -     $  47,101    $       -

      Fair value of assets of acquired
        companies                      $ 673,662     $ 521,558    $ 250,404
      Cash paid for acquired companies  (383,685)     (339,075)    (174,330)
      Issuance of the Company's and 
        subsidiaries' common stock
        and stock options for acquired
        companies                         (2,351)      (18,990)           -
      Issuance of long-term obligations
        for acquired companies           (26,560)      (22,300)           -
                                       ---------     ---------    ---------
          Liabilities assumed of
            acquired companies         $ 261,066     $ 141,193    $  76,074
                                       =========     =========    =========

    13. Fair Value of Financial Instruments

        The Company's financial instruments consist mainly of cash and cash
    equivalents, available-for-sale and held-to-maturity investments,
    accounts receivable, notes payable and current maturities of long-term
    obligations, accounts payable, long-term obligations, forward exchange
    contracts, and interest rate swaps. The carrying amount of these
    financial instruments, with the exception of available-for-sale
    investments, long-term obligations, forward exchange contracts, and
    interest rate swaps, approximates fair value due to their short-term
    nature.
        Available-for-sale investments are carried at fair value in the
    accompanying balance sheet. The fair values were determined based on
    quoted market prices. See Note 2 for fair value information pertaining to
    these financial instruments. Held-to-maturity investments in the
    accompanying balance sheet are carried at amortized cost. The fair values
    of held-to-maturity investments are disclosed on the accompanying balance
    sheet and were determined based on quoted market prices.

                                       34PAGE
<PAGE>
   Thermo Electron Corporation                       1996 Financial Statements

                   Notes to Consolidated Financial Statements

   13.  Fair Value of Financial Instruments (continued)

        The Company enters into forward exchange contracts to hedge certain
   firm purchase and sale commitments denominated in currencies other than its
   subsidiaries' local currencies, principally U.S. dollars, British pounds
   sterling, French francs, and Japanese yen. The purpose of the Company's
   foreign currency hedging activities is to protect the Company's local
   currency cash flows related to these commitments from fluctuations in
   foreign exchange rates. The amounts of such forward exchange contracts at
   year-end 1996 and 1995 were $19.7 million and $34.2 million, respectively.
        Thermo Ecotek has interest rate swap agreements relating to its
   nonrecourse tax-exempt obligations. The interest rate swap agreements are
   with a different counterparty than the holders of the underlying debt. The
   Company believes, however, that the credit risks associated with these
   swaps are minimal because the agreements are with a large, reputable bank.
   The notional amount of the swap agreement was $95.7 million and $110.0
   million at year-end 1996 and 1995, respectively.
        The carrying amount and fair value of the Company's long-term
   obligations and off-balance-sheet financial instruments are as follows:

                                     1996                     1995
                           -----------------------  -----------------------
                              Carrying        Fair    Carrying         Fair
   (In thousands)               Amount       Value      Amount        Value
   Long-term obligations:
     Convertible
       obligations          $1,379,467  $1,616,239  $  802,001   $1,354,682
     Other long-term
       obligations             170,875     171,722     316,076      336,070
                            ----------  ----------  ----------   ----------
                            $1,550,342  $1,787,961  $1,118,077   $1,690,752
                            ==========  ==========  ==========   ==========

   Off-balance-sheet
     financial instruments:
       Forward exchange
         contracts
         receivable                     $   (1,370)              $   (1,015)
       Interest rate swaps
         payable                        $    1,643               $    3,467

        The fair value of long-term obligations was determined based on
   quoted market prices and on borrowing rates available to the Company at the
   respective year ends. The fair value of convertible obligations exceeds the
   carrying amount primarily due to the market price of the Company's or
   subsidiaries' common stock exceeding the conversion price of the
   convertible obligations.
       The fair value of forward exchange contracts and interest rate swap
   agreements (used for hedging purposes) is the estimated amount that the
   Company would pay or receive upon termination of the contract, taking into
   account the change in foreign exchange rates on forward exchange contracts,
   and market interest rates and the creditworthiness of the counterparties on
   interest rate swap agreements.

                                       35PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                   Notes to Consolidated Financial Statements

    14. Business Segment and Geographical Information

        The Company's business segments include the following:
            Instruments: analytical, monitoring, process control and
            imaging, inspection, and measurement instruments
            Alternative-energy Systems: biomass power plants,
            biopesticides, industrial-refrigeration systems, natural
            gas engines, cooling and cogeneration units, turbines and
            compressors
            Process Equipment: paper-recycling and papermaking
            equipment, metallurgical-processing systems,
            electroplating equipment
            Biomedical Products: biomedical materials, mammography and
            needle-biopsy systems, general-purpose X-ray systems,
            respiratory-care equipment, skin-incision devices, blood
            coagulation-monitoring equipment, left ventricular-assist
            systems, neurophysiology monitoring instruments,
            laser-based hair-removal system, personal-care products
            Environmental Services: on-site industrial remediation,
            environmental sciences, industrial-fluids recycling,
            nuclear monitoring and cleanup, thermal soil-remediation,
            laboratory analysis, metallurgical heat treating and
            fabrication
            Advanced Technologies: process-detection systems,
            explosives-detection instruments, precision weighing and
            inspection equipment, electronic test equipment,
            power-conversion instruments, programmable power
            amplifiers, systems integration and engineering,
            development of avionics products and medical equipment






                                       36PAGE
<PAGE>
   Thermo Electron Corporation                       1996 Financial Statements

                   Notes to Consolidated Financial Statements

   14. Business Segment and Geographical Information (continued)

   (In thousands)                              1996         1995         1994
   --------------------------------------------------------------------------
   Business Segment Information

   Revenues:
     Instruments                        $1,209,362   $  782,662   $  649,992
     Alternative-energy Systems            339,813      325,912      285,410
     Process Equipment                     286,312      317,951      190,217
     Biomedical Products                   455,890      316,622      180,318
     Environmental Services                273,894      210,503      141,438
     Advanced Technologies                 375,459      323,567      286,523
     Intersegment Sales Elimination (a)     (8,172)      (6,926)      (4,707)
                                        ----------   ----------   ----------
                                        $2,932,558   $2,270,291   $1,729,191
                                        ==========   ==========   ==========
   Income Before Income Taxes and
     Minority Interest:
     Instruments                        $  138,869   $  113,651   $  105,440
     Alternative-energy Systems             38,112       32,952       34,451
     Process Equipment                      36,115       29,071       20,730
     Biomedical Products                    16,444       27,167       15,579
     Environmental Services                 17,709       21,215       14,853
     Advanced Technologies                  28,040       23,842       14,585
                                        ----------   ----------   ----------
       Total Segment Income (b)            275,289      247,898      205,638
     Equity in Losses of Unconsolidated
       Subsidiaries                            (28)        (203)      (4,019)
     Corporate (c)                          99,290       51,113        4,757
                                        ----------   ----------   ----------
                                        $  374,551   $  298,808   $  206,376
                                        ==========   ==========   ==========
   Identifiable Assets:
     Instruments                        $1,924,400   $1,372,813   $1,011,916
     Alternative-energy Systems            617,154      695,849      577,781
     Process Equipment                     296,582      238,537      191,846
     Biomedical Products                   691,836      596,467      348,634
     Environmental Services                396,901      335,726      192,523
     Advanced Technologies                 389,586      301,059      236,108
     Corporate (d)                         824,785      245,888      503,127
                                        ----------   ----------   ----------
                                        $5,141,244   $3,786,339   $3,061,935
                                        ==========   ==========   ==========
   Depreciation and Amortization:
     Instruments                        $   44,233   $   25,257   $   22,070
     Alternative-energy Systems             24,253       25,186       16,078
     Process Equipment                       5,333        5,228        4,780
     Biomedical Products                    15,148        9,626        6,376
     Environmental Services                 12,918       11,197        8,382
     Advanced Technologies                  11,952        8,104        6,109
     Corporate                               1,330        1,271        1,233
                                        ----------   ----------   ----------
                                        $  115,167   $   85,869   $   65,028
                                        ==========   ==========   ==========
                                       37PAGE
<PAGE>
   Thermo Electron Corporation                       1996 Financial Statements

                   Notes to Consolidated Financial Statements

   14. Business Segment and Geographical Information (continued)

   (In thousands)                              1996         1995         1994
   --------------------------------------------------------------------------
   Capital Expenditures:
     Instruments                        $   19,134   $   10,313   $    7,574
     Alternative-energy Systems (e)         42,537       14,024       31,717
     Process Equipment                       4,265        3,686        3,231
     Biomedical Products                    29,731        9,768        7,650
     Environmental Services                 18,710       19,499        7,559
     Advanced Technologies                   9,412        6,266        7,653
     Corporate                                 752          460          141
                                        ----------   ----------   ----------
                                        $  124,541   $   64,016   $   65,525
                                        ==========   ==========   ==========
   Geographical Information

   Revenues:
     United States                      $2,171,879   $1,790,058   $1,386,462
     United Kingdom                        312,522      156,863      125,000
     Other Europe                          536,496      353,595      244,048
     Other                                 146,998      117,354       91,145
     Transfers among geographical
       areas (a)                          (235,337)    (147,579)    (117,464)
                                        ----------   ----------   ----------
                                        $2,932,558   $2,270,291   $1,729,191
                                        ==========   ==========   ==========
   Income Before Income Taxes and
     Minority Interest:
     United States                      $  212,341   $  201,815   $  182,177
     United Kingdom                         11,359        5,609        2,002
     Other Europe                           32,813       26,835       11,313
     Other                                  18,776       13,639       10,146
                                        ----------   ----------   ----------
       Total Segment Income (b)            275,289      247,898      205,638
     Equity in Losses of Unconsolidated
       Subsidiaries                            (28)        (203)      (4,019)
     Corporate (c)                          99,290       51,113        4,757
                                        ----------   ----------   ----------
                                        $  374,551   $  298,808   $  206,376
                                        ==========   ==========   ==========
   Identifiable Assets:
     United States                      $3,372,448   $2,939,286   $2,110,843
     United Kingdom                        340,005      171,438      125,902
     Other Europe                          516,558      340,289      261,366
     Other                                  87,449       89,439       60,697
     Corporate (d)                         824,784      245,887      503,127
                                        ----------   ----------   ----------
                                        $5,141,244   $3,786,339   $3,061,935
                                        ==========   ==========   ==========
   Export Sales Included in United
     States Revenues Above (f)          $  436,972   $  340,736   $  265,298
                                        ==========   ==========   ==========

                                       38PAGE
<PAGE>
   Thermo Electron Corporation                       1996 Financial Statements

                   Notes to Consolidated Financial Statements

   14. Business Segment and Geographical Information (continued)

   (a) Intersegment sales and transfers among geographical areas are
       accounted for at prices that are representative of transactions with
       unaffiliated parties.
   (b) Segment income is income before corporate general and administrative
       expenses, other income and expense, minority interest expense, and
       income taxes.
   (c) Includes corporate general and administrative expenses, other income
       and expense, and gain on issuance of stock by subsidiaries.
   (d) Primarily cash and cash equivalents, short- and long-term investments,
       and property and equipment at the Company's Waltham, Massachusetts,
       headquarters.
   (e) Includes $36.9 million in 1996 for the construction of a coal-
       beneficiation plant in Gillette, Wyoming.
   (f) In general, export revenues are denominated in U.S. dollars.

   15. Unaudited Quarterly Information

   (In thousands except per share amounts)

   1996(a)                               First    Second     Third    Fourth
   -------------------------------------------------------------------------
   Revenues                           $652,385  $745,759  $739,981  $794,433
   Gross profit                        244,381   281,697   296,627   307,284
   Net income                           41,023    44,919    51,242    53,632
   Earnings per share:
     Primary                               .31       .32       .36       .36
     Fully diluted                         .27       .29       .32       .33


   1995(b)                               First    Second     Third    Fourth
   -------------------------------------------------------------------------
   Revenues                           $493,174  $544,171  $585,988  $646,958
   Gross profit                        186,791   207,006   223,086   246,526
   Net income                           29,684    33,050    38,544    38,304
   Earnings per share:
     Primary                               .24       .26       .30       .29
     Fully diluted                         .22       .23       .27       .26

   (a)Results include nontaxable gains of $28.9 million, $43.5 million, $38.5
      million, and $15.7 million in the first, second, third, and fourth
      quarters, respectively, from the issuance of stock by subsidiaries.
   (b)Results include nontaxable gains of $12.9 million, $9.7 million, $43.0
      million, and $15.2 million in the first, second, third, and fourth
      quarters, respectively, from the issuance of stock by subsidiaries.

                                       39PAGE
<PAGE>
   Thermo Electron Corporation                       1996 Financial Statements

                   Notes to Consolidated Financial Statements

   16.  Subsequent Event

        On March 12, 1997, Thermo Instrument declared unconditional in all
   respects its cash tender offer for all outstanding shares of Life Sciences
   International PLC (Life Sciences) for 135 British pence per share
   (approximately $2.16 per share). As of that date, Thermo Instrument had
   received acceptances representing approximately 91% of the Life Sciences
   shares outstanding and Thermo Instrument owned an additional 3% of the
   outstanding Life Sciences shares. There are approximately 175 million Life
   Sciences shares outstanding. Thermo Instrument has established March 26,
   1997, as the date for payment for all shares as to which acceptance has
   been received. In addition, Thermo Instrument expects to repay
   approximately $72 million of Life Science's debt, net of acquired cash
   expected to be used. Life Sciences, a London Stock Exchange-listed company,
   manufactures laboratory science equipment, appliances, instruments,
   consumables, and reagents for the research, clinical, and industrial
   markets.






                                       40PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                    Report of Independent Public Accountants

    To the Shareholders and Board of Directors
    of Thermo Electron Corporation:

        We have audited the accompanying consolidated balance sheet of Thermo
    Electron Corporation (a Delaware corporation) and subsidiaries as of
    December 28, 1996, and December 30, 1995, and the related consolidated
    statements of income, shareholders' investment, and cash flows for each
    of the three years in the period ended December 28, 1996. 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
    Thermo Electron Corporation and subsidiaries as of December 28, 1996, and
    December 30, 1995, and the results of their operations and their cash
    flows for each of the three years in the period ended December 28, 1996,
    in conformity with generally accepted accounting principles.



                                                Arthur Andersen LLP



    Boston, Massachusetts
    February 12, 1997 (except with
    respect to the matter discussed
    in Note 16 as to which the date
    is March 12, 1997)


                                       41PAGE
<PAGE>
    Thermo Electron Corporation                     1996 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
    and Analysis of Financial Condition and Results of Operations under the
    caption "Forward-looking Statements."

    Overview

        The Company develops and manufactures a broad range of products that
    are sold worldwide. The Company expands the product lines and services it
    offers by developing and commercializing its own core technologies and by
    making strategic acquisitions of complementary businesses. The majority
    of the Company's businesses fall into four broad markets: environmental,
    energy, process control, and selected general purpose analytical, health,
    and safety instrumentation.
        An important component of the Company's strategy is to establish
    leading positions in its markets through the application of proprietary
    technology, whether developed internally or acquired. A key contribution
    to the growth of the Company's segment income (as defined in the results
    of operations below), particularly over the last several years, has been
    the ability to identify attractive acquisition opportunities, complete
    those acquisitions, and derive a growing income contribution from the
    newly acquired businesses as their profitability improves as they are
    integrated into the Company's business segments.
        The Company seeks to minimize its dependence on any specific product
    or market by maintaining and diversifying its portfolio of businesses and
    technologies. Similarly, the Company's goal is to maintain a balance in
    its businesses between those affected by various regulatory cycles and
    those more dependent on the general level of economic activity. Although
    the Company is diversified in terms of technology, product offerings, and
    geographic markets served, the future financial performance of the
    Company as a whole will be largely affected by the strength of worldwide
    economies and the continued adoption and diligent enforcement of
    environmental, health, and safety regulations and standards, among other
    factors.
        The Company believes that maintaining an entrepreneurial atmosphere
    is essential to its continued growth and development. In order to
    preserve this atmosphere, the Company has adopted a strategy of spinning
    out certain of its businesses into separate subsidiaries and having these
    subsidiaries sell a minority interest to outside investors. The Company
    believes that this strategy provides additional motivation and incentives
    for the management of the subsidiaries through the establishment of
    subsidiary-level stock option incentive programs, as well as capital to
    support the subsidiaries' growth. As a result of the sale of stock by

                                       42PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    Overview (continued)

    subsidiaries, the issuance of stock by subsidiaries upon conversion of
    convertible debentures, and similar transactions, the Company records
    gains that represent the increase in the Company's net investment in the
    subsidiaries and are classified as "Gain on issuance of stock by
    subsidiaries" in the accompanying statement of income. These gains have
    represented a substantial portion of the net income reported by the
    Company in certain periods. The size and timing of these transactions are
    dependent on market and other conditions that are beyond the Company's
    control. Accordingly, there can be no assurance that the Company will be
    able to generate gains from such transactions in the future.
        In October 1995, the Financial Accounting Standards Board (FASB)
    issued an exposure draft of a Proposed Statement of Financial Accounting
    Standards, "Consolidated Financial Statements: Policy and Procedures"
    (the Proposed Statement). The Proposed Statement would establish new
    rules for how consolidated financial statements should be prepared. If
    the Proposed Statement is adopted, there could be significant changes in
    the way the Company records certain transactions of its controlled
    subsidiaries. Among those changes, any sale of the stock of a subsidiary
    that does not result in a loss of control would be accounted for as a
    transaction in the equity of the consolidated entity with no gain or loss
    being recorded. The FASB expects to issue a final statement or a revised
    exposure draft in 1997.

    Results of Operations

    1996 Compared With 1995
        Sales in 1996 were $2,932.6 million, an increase of $662.3 million,
    or 29%, over 1995. Segment income, excluding restructuring and other
    nonrecurring costs of $37.6 million in 1996 and $21.9 million in 1995
    described below, increased 16% to $312.9 million in 1996 from $269.8
    million in 1995. (Segment income is income before corporate general and
    administrative expenses, other income and expense, minority interest
    expense, and income taxes.) Operating income, which includes
    restructuring and other nonrecurring costs, was $246.5 million in 1996,
    compared with $225.2 million in 1995. Financial results for 1995 have
    been restated to include SensorMedics, acquired in a pooling-of-interests
    transaction in June 1996 (Note 3).

    Instruments
    -----------
        Sales from the Instruments segment were $1,209.4 million in 1996, an
    increase of $426.7 million, or 55%, over 1995. Sales increased primarily
    due to acquisitions made by Thermo Instrument, which added $404 million
    of sales in 1996. The remainder of the increase resulted primarily from
    greater demand at Thermo Instrument's mass spectrometry business as a
    result of recently introduced products and, to a lesser extent, greater
    demand at the Fourier transform infrared spectrometry business. The
    unfavorable effects of currency translation due to the strengthening of
    the U.S. dollar relative to foreign currencies in countries in which
    Thermo Instrument operates decreased revenues by $21.8 million in 1996.
    Segment income margin (segment income margin is segment income as a
                                       43PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1996 Compared With 1995 (continued)
    percentage of sales), excluding restructuring and other nonrecurring
    costs of $3.5 million in 1996, declined to 11.8% in 1996 from 14.5% in
    1995, primarily due to lower margins at acquired businesses.
    Restructuring and other nonrecurring costs of $3.5 million represents the
    write-off of acquired technology relating to the acquisition of a
    substantial portion of the businesses comprising the Scientific
    Instruments Division of Fisons (Note 3).

    Alternative-energy Systems
    --------------------------
        Sales from the Alternative-energy Systems segment were $339.8 million
    in 1996, compared with $325.9 million in 1995. Within this segment,
    revenues from Thermo Ecotek were $154.3 million in 1996, compared with
    $141.4 million in 1995. This increase resulted primarily from higher
    contractual energy rates at all of Thermo Ecotek's facilities, except the
    Hemphill plant in New Hampshire; increased revenues at the Delano plants
    in California resulting from fewer days of scheduled and unscheduled
    outages; and an acquisition that added $2.6 million in revenues. Pursuant
    to Thermo Ecotek's utility contracts for its four plants in California,
    there will be no further contractual energy rate increases beginning in
    1998. Revenues from the Company's waste-recycling facility in southern
    California were $9.2 million in 1996, compared with $20.8 million in
    1995. This facility was sold in July 1996. Sales at Peter Brotherhood
    declined 3% to $54.4 million as a result of lower demand for steam
    turbines. Sales from Thermo Power were $122.1 million in 1996, compared
    with $108.4 million in 1995. This increase resulted primarily from
    increased demand for custom-designed industrial refrigeration packages,
    remanufactured commercial cooling equipment, and the inclusion of
    revenues from lift-truck engines, offset in part by declines in revenues
    from marine-engine products and rental equipment.
        Segment income from the Alternative-energy Systems segment was $42.5
    million in 1996, compared with $44.5 million in 1995, excluding
    restructuring and other nonrecurring costs of $4.4 million in 1996 and
    $11.5 million in 1995. Thermo Ecotek had segment income of $39.3 million
    in 1996, compared with $34.6 million in 1995. This improvement results
    from increased revenues and, to a lesser extent, lower fuel costs.
    Segment income from the Company's waste-recycling facility, excluding
    restructuring and other nonrecurring costs of $11.5 million in 1995, was
    $4.6 million in 1996 and $5.9 million in 1995. Results from this
    facility, net of related interest expense (not included in segment
    income), were approximately at the break-even level for both periods.
    Segment income at Thermo Power declined by $3.9 million to $1.1 million
    due to a change in sales mix, a cost increase in one of the major
    components of its industrial refrigeration packages, higher depreciation
    expense at NuTemp, and higher warranty expenses for marine-engine
    products and at NuTemp. Although Thermo Power expects to phase in a new
    manufacturer for the component that has increased in price, the cost
    increase is expected to adversely affect its segment income margin in
    1997. Peter Brotherhood incurred a segment loss of $2.5 million in 1996,
    excluding restructuring and other nonrecurring costs, compared with a
    loss of $1.1 million in 1995. The decline resulted from increased costs
    to complete jobs in process as well as competitive pricing pressures.
                                       44PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1996 Compared With 1995 (continued)
    Peter Brotherhood recorded restructuring and other nonrecurring costs of
    $4.4 million in 1996 primarily for the write-off of a nontrade receivable
    and severance costs.
        The Company recorded restructuring and other nonrecurring costs of
    $11.5 million for the Alternative-energy Systems segment in 1995. This
    amount represents the Company's net investment in a waste-recycling
    facility in southern California that contracted to process waste for San
    Diego County (the County) under a long-term service agreement. During the
    third quarter of 1995, the County paid the Company less than the amount
    due under the long-term service agreement, and in October 1995, the
    Company notified the County that the County was in default of the service
    agreement. The County was a party to the financing arrangements for the
    facility and was also in default of certain terms of such arrangements.
    As a result of the County's default under the service agreement and
    financing arrangements, the Company concluded that it would be unable to
    recover its investment in the facility. In 1996, in settlement of these
    matters, the facility was sold to the County for a nominal amount plus
    the County's assumption of the facility debt.
        Certain of Thermo Ecotek's plants have power-sales agreements with
    utilities under which the rates paid for power will convert from fixed
    rates to "avoided-cost" rates in the year 2000. Avoided-cost rates are
    currently substantially less than the fixed rates. One of these plants,
    located in Woodland, California, has conditions in its nonrecourse lease
    agreement that require funding of a "power reserve" in years prior to
    2000, based on projections of operating cash flow shortfalls in the year
    2000 and thereafter. The power reserve represents funds available to make
    lease payments in the event that revenues are not sufficient after the
    Woodland plant converts to avoided-cost rates. Without sufficient
    increases in avoided-cost rates or reductions in fuel costs and other
    operating expenses by the year 2000, Thermo Ecotek expects to either
    renegotiate its nonrecourse lease agreement or forfeit its interest in
    the Woodland plant. Beginning in the fourth quarter of 1996, Thermo
    Ecotek began to expense the funding of reserves required under the
    nonrecourse lease agreement. As a result, the Company expects that the
    results of the plant will be reduced to approximately breakeven in future
    years. During 1996, the plant contributed $4.6 million of segment income.
        Two of Thermo Ecotek's plants are located in New Hampshire and sell
    power to Public Service Company of New Hampshire (PSNH). In January 1997,
    PSNH's parent company, Northeast Utilities, disclosed in a filing with
    the Securities and Exchange Commission that if a proposed deregulation
    plan for the New Hampshire electric utility industry were adopted, PSNH
    could default on certain financial obligations and seek bankruptcy
    protection. In February 1997, the New Hampshire Public Utilities
    Commission voted to adopt a deregulation plan, and in March 1997, PSNH
    filed suit to block the plan. The effect of a PSNH bankruptcy or
    deregulation of the electric utility industry in New Hampshire on Thermo
    Ecotek's current rate orders for its two New Hampshire plants is
    uncertain.

                                       45PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1996 Compared With 1995 (continued)
    Process Equipment
    -----------------
        Sales in the Process Equipment segment were $286.3 million in 1996,
    compared with $318.0 million in 1995. A wholly owned subsidiary of the
    Company recorded revenues from a contract to design and construct an
    office wastepaper de-inking facility of $58.0 million in 1996 and $77.0
    million in 1995. This contract was substantially completed in the first
    quarter of 1996. Sales from Thermo Fibertek declined 7%, to $192.2
    million in 1996. Thermo Fibertek's revenues under a subcontract from
    Thermo Electron to supply equipment and services for the office
    wastepaper de-inking facility described above decreased $12.9 million.
    Revenues from Thermo Fibertek's recycling business declined an additional
    $7.5 million due to lower demand resulting from a severe drop in de-inked
    pulp prices, offset in part by $2.2 million of revenues from a business
    acquired during 1996. Revenues from Thermo Fibertek's accessories
    business increased $8.8 million primarily due to increased demand. The
    unfavorable effects of currency translation reduced Thermo Fibertek's
    revenues by $1.7 million in 1996. Sales of Thermo TerraTech's
    thermal-processing equipment increased $8.3 million in 1996 due to
    increased demand, while sales of automated electroplating equipment by
    the Company's wholly owned Napco subsidiary declined $6.4 million in
    1996. Segment income margin, excluding restructuring and other
    nonrecurring costs of $7.5 million in 1995, was 12.6% in 1996, compared
    with 11.5% in 1995. This improvement results primarily from a
    nonrecurring payment received under the office wastepaper de-inking
    facility contract in 1996, which represents certain cost savings on the
    contract, and increased revenues from Thermo TerraTech's
    thermal-processing equipment business from depressed levels in 1995.
    Restructuring and other nonrecurring costs of $7.5 million in 1995
    represent the write-off of cost in excess of net assets of acquired
    companies, of which $5.0 million was recorded by Thermo TerraTech, and
    $2.5 million was recorded by Napco (Note 11).

    Biomedical Products
    -------------------
        Sales in the Biomedical Products segment were $455.9 million in 1996,
    an increase of $139.3 million, or 44%, over 1995. Sales increased due to
    the inclusion of $111.7 million in sales from acquired businesses, as
    well as increased demand for certain products at Trex Medical, Thermo
    Cardiosystems' implantable left ventricular-assist systems (LVAS), and
    ThermoLase's hair-removal business. Segment income margin, excluding
    restructuring and other nonrecurring costs of $29.7 million in 1996,
    improved to 10.1% in 1996 from 8.6% in 1995. This improvement resulted
    primarily from higher margins at acquired businesses and increased sales
    at existing businesses. As ThermoLase opens additional spas in 1997, the
    effect of operating newer spas below maximum capacity while ThermoLase
    develops its client base, as well as pre-opening costs, will have a
    negative impact on its segment income margin. Restructuring and other
    nonrecurring costs of $29.7 million in 1996 included a write-off of $12.7
    million of cost in excess of net assets of acquired company and certain

                                       46PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1996 Compared With 1995 (continued)
    other intangible assets at Thermedics' Corpak subsidiary, $11.4 million
    of costs incurred by SensorMedics primarily as a result of its merger
    with the Company, and $4.9 million for Thermo Cardiosystem's write-off of
    acquired technology relating to a 1996 acquisition (Note 11).

    Environmental Services
    ----------------------
        Sales in the Environmental Services segment were $273.9 million in
    1996, an increase of $63.4 million, or 30%, over 1995. Revenues from
    Thermo TerraTech's remediation and recycling services increased to $121.2
    million in 1996 from $67.5 million in 1995 due to the inclusion of $53.9
    million in revenues from acquired businesses. This increase was offset in
    part by a decline in revenues from soil-remediation services of $4.9
    million in 1996 due to declines in the volume of soil processed as a
    result of more relaxed regulatory standards in several states and
    competitive pricing pressures; and by a decline in revenues at Thermo
    TerraTech's radiochemistry laboratory businesses reflecting a reduction
    in spending at the U.S. Department of Energy (DOE) and reduced federal
    government budget appropriations. These trends are expected to continue
    for the foreseeable future. Sales of metallurgical services were $45.7
    million in 1996, compared with $42.8 million in 1995. Sales increased due
    to increased demand for existing services, offset in part by a decline of
    $2.9 million resulting from the closing of a small metallurgical services
    division in 1995. Segment income, excluding restructuring and other
    nonrecurring costs of $0.1 million in 1996 and $2.0 million in 1995, was
    $17.8 million in 1996, compared with $23.2 million in 1995. Additional
    segment income from acquisitions was more than offset by costs incurred
    at Thermo EuroTech, relating primarily to the settlement of several
    contract disputes, as well as the impact of severe winter weather in
    early 1996, which affected all phases of Thermo EuroTech's business, and
    by the effect of lower sales and income from the traditionally
    higher-margin soil-remediation services. Restructuring and other
    nonrecurring costs of $2.0 million in 1995 were recorded primarily as a
    result of the decision to close a metallurgical services division.

    Advanced Technologies
    ---------------------
        Sales from the Advanced Technologies segment were $375.5 million in
    1996, compared with $323.6 million in 1995. Sales increased $73.5 million
    due to the inclusion of sales from acquired businesses. Increases were
    offset in part by declines in revenues due to lower U.S. government
    contract funding at Coleman Research and ThermoTrex due to increased
    competition for government research and development funding. Segment
    income, excluding restructuring and other nonrecurring costs of $1.0
    million in 1995, was $28.0 million in 1996, compared with $24.8 million
    in 1995. Segment income provided by acquired companies and additional
    income from certain businesses were offset in part by lower segment
    income at Coleman Research, as a result of lower revenues, and by a loss
    incurred at ThermoTrex's advanced technology research center, resulting
    from cost overruns and higher expenses to develop new lines of business.

                                       47PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1996 Compared With 1995 (continued)
    Restructuring and other nonrecurring costs in 1995 primarily represent
    the write-off of intangible assets at ThermoTrex's East Coast division
    which was closed.

        As a result of the sale of stock by subsidiaries, the issuance of
    stock by subsidiaries upon conversion of convertible debentures, and
    similar transactions, the Company recorded gains of $126.6 million in
    1996 and $80.8 million in 1995. See Notes 1 and 9 for a more complete
    description of these transactions. Minority interest expense increased to
    $72.9 million in 1996 from $60.5 million in 1995. Minority interest
    expense includes $38.2 million in 1996 and $28.6 million in 1995 related
    to gains recorded by the Company's majority-owned subsidiaries as a
    result of the sale of stock and the issuance of stock upon conversion of
    convertible debentures, by their subsidiaries.
        At year-end 1996, the Company was contingently liable with respect to
    certain lawsuits (Note 6).

    1995 Compared With 1994
        Sales in 1995 were $2,270.3 million, an increase of $541.1 million,
    or 31%, over 1994. Segment income, excluding restructuring and other
    nonrecurring costs described below of $21.9 million in 1995 and $0.7
    million in 1994, increased 31% to $269.8 million from $206.3 million in
    1994. Operating income, which includes restructuring and other
    nonrecurring costs, was $225.2 million, an increase of $43.1 million, or
    24%, over 1994.

    Instruments
    -----------
        Sales from the Instruments segment were $782.7 million in 1995, an
    increase of $132.5 million, or 20%, over 1994. Sales increased primarily
    due to acquisitions made by Thermo Instrument, which added $104 million
    of sales in 1995. The remaining sales increase was substantially due to
    the favorable effects of currency translation due to a weaker U.S. dollar
    in 1995. Segment income margin was 14.5% in 1995, compared with 16.2% in
    1994. Segment income margin declined due to lower margins at acquired
    businesses and reduced shipments at Thermo Instrument's air-monitoring
    instruments subsidiary.

    Alternative-energy Systems
    --------------------------
        Sales from the Alternative-energy Systems segment were $325.9 million
    in 1995, an increase of $40.5 million, or 14%, over 1994. Within this
    segment, revenues from Thermo Ecotek were $141.4 million in 1995,
    compared with $134.3 million in 1994. This increase results from a full
    year of revenues from the Whitefield, New Hampshire, plant which did not
    operate for most of the first half of 1994 due to major damage to the
    turbine-generator, as well as higher contractual energy rates in 1995 at
    all of Thermo Ecotek's facilities, excluding the facility in Hemphill,
    New Hampshire. These increases were offset largely by utility-imposed
    curtailment of power at the Woodland and Mendota plants in California.
    The utility that purchases the electrical output of these California
    plants has the right to curtail each plant's power output up to 1,000
    hours per year during periods of low demand. The utility commonly
                                       48PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1995 Compared With 1994 (continued)
    experiences low demand following periods of heavy rain or snow, when
    hydroelectric power is available. Revenues from the Company's
    waste-recycling facility in San Diego County, California declined by $0.8
    million due to a reduction in the amounts paid by the facility's
    customer. The facility ceased processing waste during 1995 and the
    Company wrote off its net investment in this facility in the third
    quarter of 1995, as described in the results of operations for 1996.
    Sales at Peter Brotherhood increased $18.1 million to $56.2 million as a
    result of increased demand for steam turbines and, to a lesser extent,
    increased demand for special purpose machinery over depressed 1994
    levels. Sales from Thermo Power increased $16.5 million to $108.4
    million, due primarily to increased demand for refrigeration packages and
    marine engine-related products and, to a lesser extent, an acquisition in
    May 1994.
        Segment income from the Alternative-energy Systems segment, excluding
    restructuring and other nonrecurring costs of $11.5 million in 1995, was
    $44.5 million in 1995, compared with $34.5 million in 1994. Thermo Ecotek
    had segment income of $34.6 million in 1995, compared with $26.9 million 
    in 1994. This improvement results from lower fuel costs at two of the
    California plants and higher contractual energy rates in 1995, offset in
    part by utility-imposed curtailment of power at the Woodland and Mendota
    facilities. Segment income at Thermo Power declined to $5.1 million in
    1995 from $5.3 million in 1994, reflecting an increase in expenditures
    for research and development. Peter Brotherhood incurred a segment loss
    of $1.1 million in 1995, compared with a loss of $0.8 million in 1994, as
    a result of increased costs to complete jobs in process and competitive
    pricing pressures. Restructuring and other nonrecurring costs of $11.5
    million in 1995 represents the write-off of the Company's net investment
    in its waste-recycling facility in San Diego County, California. This
    facility was sold in July 1996.

    Process Equipment
    -----------------
        Sales in the Process Equipment segment were $318.0 million in 1995,
    compared with $190.2 million in 1994. A wholly owned subsidiary of the
    Company recorded revenues from a contract to design and construct an
    office wastepaper de-inking facility of $77.0 million. This contract was
    substantially completed in the first quarter of 1996. Sales from Thermo
    Fibertek increased $44.1 million to $206.7 million, primarily due to an
    increase of $22.3 million in sales of paper-recycling equipment, which
    included $14.7 million of sales under a subcontract from Thermo Electron
    to supply equipment and services for the office wastepaper de-inking
    facility described above, and due to increased demand at Thermo
    Fibertek's paper-recycling business in France. Sales from Thermo
    Fibertek's accessories and water-management businesses increased $12.5
    million and $10.0 million, respectively, due principally to greater
    demand. The favorable effects of currency translation increased revenues
    by $2.7 million. Sales of Thermo TerraTech's thermal-processing equipment
    and Napco's automated electroplating equipment increased $2.6 million and
    $4.2 million, respectively, from depressed 1994 levels. Segment income
    margin, excluding restructuring and other nonrecurring costs of $7.5
    million in 1995, was 11.5% in 1995, compared with 10.9% in 1994. Thermo
                                       49PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1995 Compared With 1994 (continued)
    Fibertek's segment income margin improved to 16.2% from 12.9% in 1994,
    primarily due to increased sales and an improved sales mix. During 1995,
    the Process Equipment segment recorded restructuring and other
    nonrecurring costs of $7.5 million to write off costs in excess of net
    assets of acquired companies, of which $5.0 million was recorded by
    Thermo TerraTech and $2.5 million was recorded by Napco (Note 11).

    Biomedical Products
    -------------------
        Sales in the Biomedical Products segment were $316.6 million in 1995,
    an increase of $136.3 million, or 76%, over 1994. This was due primarily
    to the inclusion of $62.9 million in sales from SensorMedics, acquired in
    June 1996 (Note 3); the inclusion of $31.6 million in sales from Bird
    Medical Technologies, Inc. and Bennett X-Ray Corporation, acquired in the
    third quarter of 1995; and increased demand for a number of the Company's
    biomedical products. Sales of Trex Medical's mammography and
    breast-biopsy systems increased 38% to $74.9 million; Thermo
    Cardiosystems' LVAS sales increased 98% to $20.6 million; ThermoLase's
    skin-care product sales increased 33% to $24.9 million; neurodiagnostic
    monitoring equipment sales by the Company's wholly owned Nicolet
    Biomedical Inc. subsidiary increased 12% to $53.1 million; and sales of
    blood coagulation-monitoring products and skin-incision devices by the
    Company's wholly owned International Technidyne Corporation subsidiary
    increased 13% to $32.3 million. Segment income margin was 8.6% in 1995
    and 1994. Improvements resulting from increased sales and price increases
    for Thermo Cardiosystems' air-driven LVAS were offset by the inclusion of
    lower-margin revenues at SensorMedics and increased expenses incurred by
    ThermoLase to develop and commercialize its laser-based hair-removal
    process.

    Environmental Services
    ----------------------
        Sales in the Environmental Services segment were $210.5 million in
    1995, an increase of $69.1 million, or 49%, over 1994. Within this
    segment, sales from Thermo Remediation were $57.4 million in 1995,
    compared with $50.1 million in 1994. Sales from Thermo Remediation's
    soil-remediation and fluids-recycling services increased due to
    acquisitions, offset in part by lower sales at existing sites resulting
    from ongoing uncertainties with respect to changing regulatory standards,
    primarily in jurisdictions affecting two sites, as well as severe weather
    conditions at one site, and competitive pricing pressures. Thermo
    Remediation's sales from nuclear services at existing sites increased
    primarily due to a long-term environmental restoration contract for the
    DOE's Hanford site, offset in part by a decrease in radiochemistry
    laboratory work, reflecting a reduction in spending at the DOE. Sales of
    analytical laboratory and environmental consulting services increased
    $59.8 million, to $100.6 million, due to the inclusion of sales from
    acquired businesses. Sales of metallurgical services declined $2.0
    million to $42.8 million, due to the effect of closing a small plant in
    1995. Segment income margin, excluding restructuring and other
    nonrecurring costs of $1.9 million in 1995, improved to 11.0% from 10.5%
    in 1994, due primarily to higher sales, offset in part by higher legal
    expenses incurred within the environmental consulting services
                                       50PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    1995 Compared With 1994 (continued)
    operations. The restructuring and other nonrecurring costs included $1.5
    million relating to the closing of a small metallurgical services
    division in the second quarter of 1995.

    Advanced Technologies
    ---------------------
        Sales from the Advanced Technologies segment were $323.6 million in
    1995, compared with $286.5 million in 1994. Sales increased $22.3 million
    due to the inclusion of a full year of sales from Thermo Sentron Inc.,
    acquired in March 1994, and sales from the Orion laboratory products
    division of Analytical Technology, Inc., acquired in December 1995. Sales
    at Thermo Voltek increased $12.7 million to $36.3 million, due to the
    inclusion of $7.2 million in sales from acquired businesses and, to a
    lesser extent, the introduction of a new product line and an increase in
    demand. Sales at Coleman Research increased $20.7 million to $164.6
    million due to increased contract funding. Sales of Thermedics
    Detection's process-detection instruments declined $19.5 million to $18.5
    million primarily due to lower demand from its principal customer, which
    has substantially completed its deployment of these systems, and sales of
    EGIS(R) explosives-detection systems declined $5.5 million to $4.6
    million, primarily due to lower demand as a result of the shipment of
    several large orders in 1994. Segment income, excluding restructuring and
    other nonrecurring costs of $1.0 million in 1995 and $0.7 million in
    1994, increased $9.6 million to $24.8 million as a result of improved
    margins at Coleman Research and Thermo Sentron, primarily due to efforts
    to control costs. These improvements were offset in part by a decline in
    segment income from Thermedics Detection, primarily as a result of lower
    sales. Restructuring and other nonrecurring costs of $1.0 million in 1995
    were recorded by ThermoTrex as a result of the decision to close its East
    Coast division.

        As a result of the sale of stock by subsidiaries, the issuance of
    stock by subsidiaries upon conversion of convertible debentures, and
    similar transactions, the Company recorded gains of $80.8 million in 1995
    and $25.3 million in 1994. See Notes 1 and 9 for a more complete
    description of these transactions. Minority interest expense increased to
    $60.5 million in 1995 from $31.0 million in 1994. Minority interest
    expense includes $28.6 million in 1995 and $5.7 million in 1994 related
    to gains recorded by the Company's majority-owned subsidiaries as a
    result of the sale of stock and the issuance of stock upon conversion of
    convertible debentures, by their subsidiaries.
        Other expense, net, in the accompanying statement of income includes
    a gain of $14.7 million in 1994 resulting from the sale of the Peter
    Brotherhood facility in the United Kingdom. Also included is equity in
    losses of unconsolidated subsidiaries, which represents the Company's
    portion of results from entities in which the Company's ownership is 50%
    or less, including the operation of the Dade County cogeneration
    facility. The loss associated with the Dade County facility was $1.6
    million in 1995 and $5.7 million in 1994. In September 1994, the joint
    venture suspended operation of this plant.
                                       51PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    Liquidity and Capital Resources

        Consolidated working capital was $2,218.6 million at December 28,
    1996, compared with $1,317.1 million at December 30, 1995. Included in
    working capital were cash, cash equivalents, and short-term
    available-for-sale investments of $1,846.3 million at December 28, 1996,
    compared with $1,056.7 million at December 30, 1995. In addition, at
    December 28, 1996, the Company had $68.8 million of long-term
    available-for-sale investments and $25.6 million of long-term
    held-to-maturity investments, compared with $61.8 million of long-term
    available-for-sale investments and $23.8 million of long-term
    held-to-maturity investments at December 30, 1995. Of the total $1,940.7
    million of cash, cash equivalents, short- and long-term
    available-for-sale and held-to-maturity investments at December 28, 1996,
    $1,181.0 million was held by the Company's majority-owned subsidiaries
    and the balance was held by the Company and its wholly owned
    subsidiaries.
        During 1996, $224.5 million of cash was provided by operating
    activities. Cash provided by the Company's operating results was offset
    in part by cash used to fund an increase in other current assets of $35.7
    million, primarily for prepaid taxes. In addition, cash of $29.9 million
    was used to decrease other current liabilities, primarily for
    expenditures to restructure certain activities of acquired businesses.
        During 1996, the Company's primary investing activities, excluding
    purchases, sales, and maturities of available-for-sale investments,
    included acquisitions and capital expenditures. In 1996, the Company
    expended $366.3 million, net of cash acquired, for acquisitions and
    $124.5 million for purchases of property, plant, and equipment.
        The Company's financing activities provided $1,038.0 million of cash
    in 1996. The Company and certain of its majority-owned subsidiaries
    issued long-term obligations for net proceeds of $953.4 million. Net
    proceeds from the issuance of Company and subsidiary common stock totaled
    $304.0 million. In addition, the Company repaid and repurchased long-term
    obligations of $63.8 million.
         During 1996, an aggregate principal amount of $390.5 million of the
    Company's and subsidiaries' convertible obligations was converted into
    shares of the Company's or subsidiaries' common stock.
        The Company intends, for the foreseeable future, to maintain at least
    80% ownership of its Thermo Instrument, Thermo Fibertek, and Thermo
    Ecotek subsidiaries, which is required in order to continue to file a
    consolidated federal income tax return with these subsidiaries. In
    addition, the Company intends to maintain greater than 50% ownership of
    its other majority-owned subsidiaries so that it may continue to
    consolidate these subsidiaries for financial reporting purposes. This may
    require the purchase by the Company of additional shares or convertible
    debentures of these companies from time to time as the number of
    outstanding shares issued by these companies increases, either in the
    open market or directly from the subsidiaries. See Note 5 for a
    description of outstanding convertible debentures issued by Thermo
    Instrument and Thermo Ecotek. In addition, at December 28, 1996, Thermo
    Instrument, Thermo Fibertek, and Thermo Ecotek had outstanding stock
    options for 3,253,000 shares, 3,570,000 shares, and 1,420,000 shares,

                                       52PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

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

    Liquidity and Capital Resources (continued)

    respectively, exercisable at various prices and subject to certain
    vesting schedules. The Company's other majority-owned subsidiaries also
    have outstanding stock options and/or convertible debentures.
        During 1996, the Company and its majority-owned subsidiaries expended
    $140.9 million to purchase common stock of certain of the Company's
    majority-owned subsidiaries. These purchases were made pursuant to
    authorizations by the Company's and its majority-owned subsidiaries'
    Boards of Directors. As of December 28, 1996, $60.6 million and $22.6
    million remained under the Company's and the majority-owned subsidiaries'
    authorizations, respectively. The amount of purchases in a given
    reporting period may vary significantly.
        In 1997, the Company expects to make capital expenditures of
    approximately $140 million. In addition, as of March 18, 1997, the
    Company had completed, or become obligated to complete, acquisitions
    since year end, including the acquisition of Life Sciences (Note 16), for
    an aggregate purchase price of $483 million, including the repayment of
    debt. The Company also had agreements or nonbinding letters of intent to
    acquire new businesses totaling approximately $120 million. Proposed
    acquisitions of new businesses are subject to various conditions to
    closing, and there can be no assurance that all proposed transactions
    will be consummated. 
        As discussed above, a substantial percentage of the Company's
    consolidated cash and investments is held by subsidiaries that are not
    wholly owned by the Company. This percentage may vary significantly over
    time. Pursuant to the Thermo Electron Corporate Charter (the Charter), to
    which each of the majority-owned subsidiaries of the Company is a party,
    the combined financial resources of Thermo Electron and its subsidiaries
    allow the Company to provide banking, credit, and other financial
    services to its subsidiaries so that each member of the Thermo Electron
    group of companies may benefit from the financial strength of the entire
    organization. Toward that end, the Charter states that each member of the
    group may be required to provide certain credit support to the
    consolidated entity. This credit may rank junior, pari passu with, or
    senior in priority to payment of the other indebtedness of these members.
    Nonetheless, the Company's ability to access assets held by its
    majority-owned subsidiaries through dividends, loans, or other
    transactions is subject in each instance to a fiduciary duty owed to the
    minority shareholders of the relevant subsidiary. In addition, dividends
    received by Thermo Electron from a subsidiary that does not consolidate
    with Thermo Electron for tax purposes are subject to tax. Therefore,
    under certain circumstances, a portion of the Company's consolidated cash
    and short-term investments may not be readily available to Thermo
    Electron or certain of its subsidiaries.

                                       53PAGE
<PAGE>
    Thermo Electron Corporation                     1996 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 1997 and beyond to differ
    materially from those expressed in any forward-looking statements made
    by, or on behalf of, the Company.
        Risks Associated with Acquisition Strategy. One of the Company's
    growth strategies is to supplement its internal growth with the
    acquisition of businesses and technologies that complement or augment the
    Company's existing product lines. Certain businesses acquired by the
    Company within the past year, including businesses within the former
    Scientific Instruments Division of Fisons plc, have had low levels of
    profitability. In addition, businesses that the Company may seek to
    acquire in the future may also be marginally profitable or unprofitable.
    In order for any acquired businesses to achieve the level of
    profitability desired by the Company, the Company must successfully
    change operations and improve market penetration. No assurance can be
    given that the Company will be successful in this regard. In addition,
    promising acquisitions are difficult to identify and complete for a
    number of reasons, including competition among prospective buyers, the
    need for regulatory approvals, including antitrust approvals, and the
    high valuations of businesses resulting from historically high stock
    prices in many countries. There can be no assurance that the Company will
    be able to complete pending or future acquisitions. In order to finance
    any such acquisitions, it may be necessary for the Company to raise
    additional funds either through public or private financings. Any equity
    or debt financing, if available at all, may be on terms which are not
    favorable to the Company and may result in dilution to the Company's
    shareholders.
        Risks Associated with Spinout of Subsidiaries. The Company has
    adopted a strategy of spinning out certain of its businesses into
    separate subsidiaries and having these subsidiaries sell a minority
    interest to outside investors. As a result of the sale of stock by
    subsidiaries, the issuance of stock by subsidiaries upon conversion of
    convertible debentures, and similar transactions, the Company records
    gains that represent the increase in the Company's net investment in the
    subsidiaries. These gains have represented a substantial portion of the
    net income reported by the Company in certain periods. The size and
    timing of these transactions are dependent on market and other conditions
    that are beyond the Company's control. Accordingly, there can be no
    assurance that the Company will be able to generate gains from such
    transactions in the future.
        In October 1995, the Financial Accounting Standards Board (FASB)
    issued an exposure draft of a Proposed Statement of Financial Accounting
    Standards, "Consolidated Financial Statements: Policy and Procedures"
    (the Proposed Statement). The Proposed Statement would establish new
    rules for how consolidated financial statements should be prepared. If
    the Proposed Statement is adopted, there could be significant changes in
    the way the Company records certain transactions of its controlled
    subsidiaries. Among those changes, any sale of the stock of a subsidiary

                                       54PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                           Forward-looking Statements

    that does not result in a loss of control would be accounted for as a
    transaction in the equity of the consolidated entity with no gain or loss
    being recorded. The FASB expects to issue a final statement or a revised
    exposure draft in 1997.
        Competition. The Company encounters and expects to continue to
    encounter significant competition in the sale of its products and
    services. The Company's competitors include a number of large
    multinational corporations, some of which may be able to adapt more
    quickly to new or emerging technologies and changes in customer
    requirements, or to devote greater resources to the promotion and sale of
    their products than the Company. Competition could increase if new
    companies enter the market or if existing competitors expand their
    product lines or intensify efforts within existing product lines. There
    can be no assurance that the Company's current products, products under
    development, or ability to develop new technologies will be sufficient to
    enable it to compete effectively.
        Risks Associated With International Operations. International sales
    account for a substantial portion of the Company's revenues, and the
    Company intends to continue to expand its presence in international
    markets. International revenues are subject to a number of risks,
    including the following: fluctuations in exchange rates may affect
    product demand and adversely affect the profitability in U.S. dollars of
    products and services provided by the Company in foreign markets where
    payment for the Company's products and services is made in the local
    currency; agreements may be difficult to enforce and receivables
    difficult to collect through a foreign country's legal system; foreign
    customers may have longer payment cycles; foreign countries may impose
    additional withholding taxes or otherwise tax the Company's foreign
    income, impose tariffs, or adopt other restrictions on foreign trade;
    U.S. export licenses may be difficult to obtain; and the protection of
    intellectual property in foreign countries may be more difficult to
    enforce. There can be no assurance that any of these factors will not
    have a material adverse impact on the Company's business and results of
    operations.
        Rapid and Significant Technological Change and New Products. The
    markets for the Company's products are characterized by rapid and
    significant technological change, evolving industry standards and
    frequent new product introductions and enhancements. Many of the
    Company's products and products under development are technologically
    innovative and require significant planning, design, development, and
    testing at the technological, product, and manufacturing process levels.
    These activities require significant capital commitments and investment
    by the Company. In addition, products that are competitive in the
    Company's markets are characterized by rapid and significant
    technological change due to industry standards that may change on short
    notice and by the introduction of new products and technologies that
    render existing products and technologies uncompetitive or obsolete.
    There can be no assurance that any of the products currently being
    developed by the Company, or those to be developed in the future, will be
    technologically feasible or accepted by the marketplace, that any such
    development will be completed in any particular time frame, or that the
    Company's products or proprietary technologies will not become
    uncompetitive or obsolete. 
                                       55PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                           Forward-looking Statements

        Possible Adverse Effect from Changes in Governmental Regulations. The
    Company competes in several markets which involve compliance by its
    customers with federal, state, local, and foreign regulations, such as
    environmental, health and safety, and food and drug regulations. The
    Company develops, configures, and markets its products to meet customer
    needs created by such regulations. These regulations may be amended or
    eliminated in response to new scientific evidence or political or
    economic considerations. Any significant change in regulations could
    adversely affect demand for the Company's products in regulated markets.
        Risks Associated with Dependence on Capital Spending Policies and
    Government Funding. The Company's customers include pharmaceutical and
    chemical companies, laboratories, universities, healthcare providers,
    paper manufacturers, consumer product companies, government agencies, and
    public and private research institutions. The capital spending of these
    entities can have a significant effect on the demand for the Company's
    products. Such spending is based on a wide variety of factors, including
    the resources available to make purchases, the spending priorities among
    various types of equipment, public policy, and the effects of different
    economic cycles. Any decrease in capital spending by any of the customer
    groups that account for a significant portion of the Company's sales
    could have a material adverse effect on the Company's business and
    results of operations.
        Dependence on Patents and Proprietary Rights. The Company places
    considerable importance on obtaining patent and trade secret protection
    for significant new technologies, products, and processes because of the
    length of time and expense associated with bringing new products through
    the development process and to the marketplace. The Company's success
    depends in part on its ability to develop patentable products and obtain
    and enforce patent protection for its products both in the United States
    and in other countries. The Company owns numerous United States and
    foreign patents, and intends to file additional applications for patents
    as appropriate to cover its products. No assurance can be given that
    patents will issue from any pending or future patent applications owned
    by or licensed to the Company or that the claims allowed under any issued
    patents will be sufficiently broad to protect the Company's technology.
    In addition, no assurance can be given that any issued patents owned by
    or licensed to the Company will not be challenged, invalidated, or
    circumvented, or that the rights granted thereunder will provide
    competitive advantages to the Company. There can be no assurance that
    third parties will not assert claims against the Company that the Company
    infringes the intellectual property rights of such parties. The Company
    could incur substantial costs and diversion of management resources with
    respect to the defense of any such claims, which could have a material
    adverse effect on the Company's business, financial condition, and
    results of operations. Furthermore, parties making such claims could
    secure a judgment awarding substantial damages, as well as injunctive or
    other equitable relief, which could effectively block the Company's
    ability to make, use, sell, distribute, or market its products and
    services in the United States or abroad. In the event that a claim
    relating to intellectual property is asserted against the Company, the
    Company may seek licenses to such intellectual property. There can be no
    assurance, however, that such licenses could be obtained on commercially
    reasonable terms, if at all. The failure to obtain the necessary licenses

                                       56PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements

                           Forward-looking Statements

    or other rights could preclude the sale, manufacture, or distribution of
    the Company's products and, therefore, could have a material adverse
    effect on the Company's business, financial condition, and results of
    operations.
        The Company relies on trade secrets and proprietary know-how, which
    it seeks to protect, in part, by confidentiality agreements with its
    collaborators, employees, and consultants. There can be no assurance that
    these agreements will not be breached, that the Company would have
    adequate remedies for any breach, or that the Company's trade secrets
    will not otherwise become known or be independently developed by
    competitors.










                                       57PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements


    Common Stock Market Information
        The following table shows the market range for the Company's common
    stock based on reported sales prices on the New York Stock Exchange
    (symbol TMO) for 1996 and 1995. Prices have been restated to reflect
    three-for-two stock splits, effected in the form of 50% stock dividends,
    which were distributed in June 1996 and May 1995.

                                          1996                1995
                                   ------------------  ------------------
    Quarter                             High      Low       High      Low
    ---------------------------------------------------------------------
    First                           $42 1/12  $30 2/5   $22 5/6   $19 1/2
    Second                           44 3/8    38 4/5    27 1/3    21 7/9
    Third                            41 7/8    31 3/4    31 1/12   26 2/3
    Fourth                           41 1/8    29 3/4    34 2/3    28 1/4

        As of January 24, 1997, the Company had 9,185 holders of record of
    its common stock. This does not include holdings in street or nominee
    names. The closing market price on the New York Stock Exchange for the
    Company's common stock on January 24, 1997, was $35 7/8 per share.
        Common stock of the Company's majority-owned public subsidiaries is
    traded on the American Stock Exchange: Thermedics Inc. (TMD), Thermo
    Cardiosystems Inc. (TCA), Thermo Voltek Corp. (TVL), Thermo Sentron Inc.
    (TSR), Thermedics Detection Inc. (TDX), Thermo Instrument Systems Inc.
    (THI), ThermoSpectra Corporation (THS), ThermoQuest Corporation (TMQ),
    Thermo Optek Corporation (TOC), Thermo BioAnalysis Corporation (TBA),
    Thermo TerraTech Inc. (TTT), Thermo Remediation Inc. (THN), Thermo Power
    Corporation (THP), ThermoTrex Corporation (TKN), ThermoLase Corporation
    (TLZ), Trex Medical Corporation (TXM), Thermo Fibertek Inc. (TFT), Thermo
    Fibergen Inc. (TFG), and Thermo Ecotek Corporation (TCK).

    Shareholder Services
        Shareholders of Thermo Electron Corporation who desire information
    about the Company are invited to contact John N. Hatsopoulos, President
    and Chief Financial Officer, Thermo Electron Corporation, 81 Wyman
    Street, P.O. Box 9046, Waltham, Massachusetts 02254-9046, (617) 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.
    Beginning in 1997, quarterly distribution will be limited to the second
    quarter only. All quarterly reports and press releases are available
    through the Internet from Thermo Electron's home page on the World Wide
    Web (http://www.thermo.com).
    Stock Transfer Agent
        Bank of Boston 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:

        Bank of Boston
        c/o Boston EquiServe Limited Partnership
        P.O. Box 8040
        Boston, Massachusetts 02266-8040
        (617) 575-3120
                                       58PAGE
<PAGE>
    Thermo Electron Corporation                     1996 Financial Statements



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

    Form 10-K Report
         A copy of the Annual Report on Form 10-K for the fiscal year ended
    December 28, 1996, as filed with the Securities and Exchange Commission,
    may be obtained at no charge by writing to John N. Hatsopoulos, President
    and Chief Financial Officer, Thermo Electron Corporation, 81 Wyman
    Street, P.O. Box 9046, Waltham, Massachusetts 02254-9046.

    Annual Meeting
        The annual meeting of shareholders will be held on Tuesday, June 3,
    1997, at 4:00 p.m. at the Hyatt Regency Hotel, Hilton Head, South
    Carolina.
                                    59PAGE
<PAGE>
   <TABLE>
   Thermo Electron Corporation                                               1996 Financial Statements

   Ten Year Financial Summary
   (In millions except per share amounts)
   <CAPTION>

                    1996(a)     1995   1994(b)   1993(c) 1992(d) 1991(e)   1990    1989    1988    1987
                  --------  -------- --------  --------  ------  ------  ------  ------  ------  ------
   <S>             <C>      <C>      <C>       <C>       <C>     <C>     <C>     <C>     <C>     <C>
   Statement of
    Income Data:
   Revenues       $2,932.6  $2,270.3 $1,729.2  $1,354.5  $999.2  $842.5  $744.5  $640.3  $553.7  $430.8
   Gross Profit    1,130.0     863.4    650.9     482.3   326.7   256.5   233.8   176.0   157.4   121.9  
   Operating                                                                      
    Income           246.5     225.2    182.1     119.2    70.5    43.6    40.9    23.6    25.8    15.8
   Income Before                                                                  
    Cumulative
    Effect of
    Change in
    Accounting
    Principle        190.8     139.6    104.7      76.9    60.9    48.5    35.5    27.3     23.3   21.2
   Net Income        190.8     139.6    104.7      76.9    59.5    48.5    35.5    27.3     23.3   21.2
   Earnings per                                                                   
    Share Before
    Cumulative
    Effect of
    Change in
    Accounting
    Principle:
     Primary          1.35      1.10      .90       .74     .64     .56     .46      .36     .32    .28
     Fully diluted    1.22       .97      .80       .67     .60     .53     .43      .36     .32    .28
   Earnings per                                                                   
    Share:
     Primary          1.35      1.10      .90       .74     .62     .56     .46      .36     .32    .28      
     Fully diluted    1.22       .97      .80       .67     .59     .53     .43      .36     .32    .28
                                                      60PAGE
<PAGE>
   Thermo Electron Corporation                                               1996 Financial Statements

   Ten Year Financial Summary (continued)
   (In millions)

                    1996(a)     1995   1994(b)   1993(c) 1992(d) 1991(e)   1990    1989    1988    1987
                  --------  -------- --------  --------  ------  ------  ------  ------  ------  ------
   Balance Sheet
    Data:
   Working Capital$2,218.6  $1,317.1 $1,150.7  $  833.8 $  508.7 $  468.4 $244.1 $277.6  $220.1  $211.8
   Total Assets    5,141.2   3,786.3  3,061.9   2,507.6  1,838.0  1,212.5  912.0  669.9   528.5   465.0 
   Long-term                                                                      
     Obligations   1,550.3   1,118.1  1,049.9     647.6    494.2    255.1  210.5  177.0   152.9   136.1
   Minority                                                                       
     Interest        684.1     471.6    327.7     277.7    164.3    122.5   83.9   51.8    22.6    25.8
   Common Stock of                                                                
     Subsidiaries
     Subject to
     Redemption       76.5      17.5       -       14.5      5.5      5.5    8.7   13.1       -       -
   Shareholders'
     Investment    1,754.4   1,309.7 1,007.5      873.7    563.8    489.5  314.1  229.2   196.4   175.3  

   (a)Reflects the issuance of $585.0 million principal amount of convertible debentures.
   (b)Reflects the issuance of $345.0 million principal amount of convertible debentures.
   (c)Reflects the Company's 1993 public offering of common stock for net proceeds of $246.0 million.
   (d)Reflects the issuance of $260.0 million principal amount of convertible debentures and the
      adoption in 1992 of Statement of Financial Accounting Standards No. 106, "Accounting for
      Post-retirement Benefits Other Than Pensions."
   (e)Reflects the issuance of $164.0 million principal amount of convertible debentures.


</TABLE>

                                                                  Exhibit 21    
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

As of February 28, 1997, the Registrant owned the following subsidiaries:

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
 Coleman Research Corporation                         Florida            100
   Coleman Information Services Corporation           Delaware           100
   Coleman Services Incorporated                      Delaware           100
   Traveller Information Services, Inc.               Alabama             75
 Nicolet Biomedical Inc.                              California         100
   Eden Medical Electronics, Inc.                     Delaware           100
   Eden Medizinische Elektronik GmbH                  Germany            100
   Neuroscience Limited                               United Kingdom     100
   Nicolet Biomedical Japan Inc.                      Japan              100
   Nicolet Biomedical Ltd.                            United Kingdom     100
   Nicolet Biomedical S.A.R.L.                        France             100
 Peter Brotherhood Holdings Ltd.                      United Kingdom     100
   Peter Brotherhood Limited                          United Kingdom     100
      D.S.T. Pattern & Engineering Co. Ltd.           United Kingdom     100
      FES International Limited                       United Kingdom     100
      Link Control Technology Ltd.                    United Kingdom     100
      Machtech Ltd.                                   United Kingdom     100
      Peter Brotherhood Pension Fund Trustees Ltd.    United Kingdom     100
      Sensonics Ltd.                                  United Kingdom     100
      Thermo Electron Realty Limited                  United Kingdom     100
      Turboflex Limited                               United Kingdom     100
        T & A Nash (Penn) Limited                     United Kingdom     100
        Torsiflex Limited                             United Kingdom     100
        (50% of which shares are owned directly
         by Peter Brotherhood Limited)
      Vikram Brotherhood Turbines Ltd.                United Kingdom     51*
   Thermo Holdings Limited                            United Kingdom     100
 SensorMedics Corporation                             Delaware           100
   SensorMedics B.V.                                  The Netherlands    100
   SensorMedics Critical Care Corporation             California         100
   SensorMedics (Deutschland) GmbH                    Germany            100
   SensorMedics FSC Corporation                       Virgin Islands     100
 Termo Electron, S.A. de C.V.                         Mexico             100
 The Thermo Electron Companies Inc.                   Wisconsin          100
   Bird Medical Technologies, Inc.                    California         100
      Bird International, Inc.                        U.S. Virgin        100
                                                      Islands
      Bird Products Corporation                       California         100
        Bird Life Design Corporation                  California         100
      Stackhouse, Inc.                                California         100
   Gulf Precision, Inc.                               Arizona            100
      Seeley Enterprises, Inc.                        New Mexico         100
   International Technidyne Corporation               Delaware           100
      International Technidyne Corporation Limited    United Kingdom     100
   Loftus Furnace Company                             Pennsylvania       100
   Medical Data Electronics, Inc.                     Delaware           100
   Met-Therm, Inc.                                    Ohio               100
   NAPCO, Inc.                                        Connecticut        100

                                                                 Page 1PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
   North East Surgical Tool Corp.                     Massachusetts      100
   Nicolet Biomedical of California Inc.              California         100
   North Carbondale Minerals, Inc.                    California         100
   Overly, Inc.                                       Wisconsin          100
   Perfection Heat Treating Company                   Michigan           100
   San Marcos Resource Recovery, Inc.                 California         100
   Southern Ocean County Resource Recovery, Inc.      New Jersey         100
   Staten Island Cogeneration Corporation             New York           100
   TE Great Lakes Inc.                                Michigan           100
   TEC Cogeneration Inc.                              Florida            100
      South Florida Cogeneration Associates           Florida            50*
   TEC Energy Corporation                             California         100
      North County Resource Recovery  Associates      California         100*
      (50% of which is owned directly by
       San Marcos Resource Recovery, Inc.)
   Tecomet Inc.                                       Massachusetts      100
   Thermedics Inc.                                    Massachusetts       55
        Orion Foreign Sales Corp.                     U.S. Virgin        100
                                                      Islands
        Orion Research Limited                        United Kingdom     100
        Orion Research Puerto Rico, Inc.              Delaware           100
      Corpak Inc.                                     Massachusetts      100
        Walpak Company                                Illinois           100
      Orion Research, Inc.                            Massachusetts      100
      Russell pH Limited                              Scotland           100
      Thermedics Detection Inc.                       Massachusetts       94
        Rutter & Co.                                  The Netherlands    100
           Rutter Instrumentation S.A.R.L.            France              90
           Systech B.V.                               The Netherlands     50
        ThermedeTec Corporation                       Delaware           100
           Thermedics Detection de Argentina S.A.     Argentina          100
           (1% of which shares are owned
            directly by Thermedics Detection Inc.)
           Thermedics Detection de Mexico, S.A.       Mexico             100
            de C.V.
           Thermedics Detection GmbH                  Germany            100
           Thermedics Detection Limited               United Kingdom     100
           Thermedics Detection Scandinavia AS        Norway             100
      Thermo Sentron Inc.                             Delaware            73
      (additionally, 2.53% of the shares are owned
       directly by The Thermo Electron Companies
       Inc.)
        Ramsey France S.A.R.L.                        France             100
        Ramsey Ingenieros S.A.                        Spain              100
        Ramsey Italia S.R.L.                          Italy              100
           Tecno Europa Elettromeccanica S.R.L.       Italy              100
        Ramsey Technology Inc.                        Massachusetts      100
           Xuzhou Ramsey Technology Co., Limited      China              50*
        Thermo Sentron Australia Pty. Ltd..           Australia          100
        Thermo Sentron B.V.                           The Netherlands    100

                                                                 Page 2PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------

        Thermo Sentron Canada Inc.                    Canada             100
        Thermo Sentron GmbH                           Germany            100
        Thermo Sentron Limited                        United Kingdom     100
           Hitech Electrocontrols Limited             United Kingdom     100
             Hitech Licenses Ltd.                     United Kingdom     100
             Hitech Metal Detectors Ltd.              United Kingdom     100
        Thermo Sentron SEC Corporation                Massachusetts      100
        Thermo Sentron (South Africa) Pty. Ltd.       South Africa       100
      TMD Securities Corporation                      Massachusetts      100
        Thermo Cardiosystems Inc.                     Massachusetts       54
        (additionally, .13% of the shares are owned
         directly by The Thermo Electron Companies
         Inc.)
           Nimbus Inc.                                Massachusetts      100
           TCA Securities Corporation                 Massachusetts      100
        Thermo Voltek Corp.                           Delaware            52
        (additionally, .53% of the shares are owned
         directly by The Thermo Electron Companies
         Inc.)
           Comtest Europe B.V.                        The Netherlands    100
             Comtest Instrumentation, B.V.            The Netherlands    100
             Comtest Italia S.R.L.                    Italy              100
             Comtest Limited                          United Kingdom     100
           TVL Securities Corporation                 Delaware           100
           UVC Realty Corp.                           New York           100
   Thermo Administrative Services Corporation         Delaware           100
   Thermo Amex Management Company Inc.                Delaware           100
      Thermo Amex Finance, L.P.                       Delaware           99*
        Thermo Amex Convertible Growth Fund           Delaware           99*
         I., L.P.
   Thermo Ecotek Corporation                          Delaware            82
      Caribbean Cogeneration Company, Inc.            Massachusetts      100
      Delano Energy Company Inc.                      Delaware           100

      Delano Operations Company, Inc.                 California         100
      Eco Fuels Inc.                                  Wyoming            100
      EuroEnergy Group, B.V.                          Italy              50*
      Gatepeak Corporation                            Delaware           100
      KFP Operating Company, Inc.                     Delaware           100
      Independent Power Services Corporation          Nevada             100
      SFS Corporation                                 New Hampshire      100
      TCK Fuels Inc.                                  Delaware           100
        KFx Fuel Partners, L.P.                       Delaware           95*
        (2% of which is owned
         directly by Eco Fuels Inc.)
      Tenpeak Corporation                             Nevada             100
      TES Securities Corporation                      Delaware           100
      Thermendota, Inc.                               California         100
        Mendota Biomass Power, Ltd.                   California         60*
           MBPL Agriwaste Corporation                 California         100
      Thermo Ecotek International Holdings Inc.       Cayman Islands     100

                                                                 Page 3PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
      Thermo Ecotek International Inc.                Cayman Islands     100
        TCK Cogeneration Dominicana Inc.              Cayman Islands     100
        (1% of which shares are owned directly by
         Thermo Ecotek International Holdings Inc.)
        TCK Dominicana Holdings Inc.                  Cayman Islands     100
        (1% of which shares are owned directly by
         Thermo Ecotek International Holdings Inc.)
        Thermo EuroVentures sro                       Czech Republic     100
      Thermo Electron of Maine, Inc.                  Maine              100
        Gorbell/Thermo Electron Power Company         Maine              80*
      Thermo Electron of New Hampshire, Inc.          New Hampshire      100
        Hemphill Power and Light Company              New Hampshire      66*
      Thermo Electron of Whitefield, Inc.             New Hampshire      100
        Whitefield Power and Light Company            New Hampshire      100*
        (39% of which is owned
         directly by SFS Corporation)
      Thermo Fuels Company, Inc.                      California         100
      Thermo Trilogy Corporation                      Delaware           100
        AgriSense-BCS, Ltd.                           United Kingdom     100
      Woodland Biomass Power, Inc.                    California         100
        Woodland Biomass Power, Ltd.                  California         100*
        (.1% of which is owned directly
         by Thermo Ecotek Corporation)
   Thermo Electron Foundation, Inc.                   Massachusetts      100
   Thermo Electron Metallurgical Services, Inc.       Texas              100
   Thermo Fibertek Inc.                               Delaware            84
      AES Equipos y Sistemas S.A. de C.V.             Mexico             100
      Enviroprint Inc.                                Delaware           100
      Fibertek Construction Company, Inc.             Maine              100
      Thermo AES Canada Inc.                          Canada             100
      Thermo Web Systems, Inc.                        Massachusetts      100
        Fiberprep Inc.                                Delaware            95
        (31.05% of which shares are owned
         directly by E. & M. Lamort, S.A.)
           Fiberprep Securities Corporation           Delaware           100
        Thermo Wisconsin, Inc.                        Wisconsin          100
      Thermo Fibergen Inc.                            Delaware            69
        GranTek Inc.                                  Wisconsin          100
      Thermo Fibertek U.K. Limited                    United Kingdom     100
        Vickerys Holdings Limited                     United Kingdom     100
           Vickerys Limited                           United Kingdom     100
             Paperlines Limited                       New Zealand        100
             Vickerys Projects Limited                United Kingdom     100
             Winterburn Limited                       United Kingdom     100
      TMO Lamort Holdings Inc.                        Delaware           100
        E. & M. Lamort, S.A.                          France             100
           Lamort Equipementos Industrials Ltda.      Brazil             60*
           Lamort GmbH                                Germany            100
           Lamort Iberia S.A.                         Spain              100
           Lamort Italia S.R.L.                       Italy              100

                                                                 Page 4PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
           Lamort Paper Services Ltd.                 United Kingdom     100
           Nordiska Lamort Lodding A.B.               Sweden             100
   Thermo Instrument Systems Inc.                     Delaware            82
      Analytical Instrument Development, Inc.         Pennsylvania       100
      Eberline Instrument Company Limited             United Kingdom     100
      Eberline Instrument Corporation                 New Mexico         100
      Epsilon Industrial Inc.                         Texas              100
      Flow Automation (UK) Limited                    United Kingdom     100
      Gas Tech Inc.                                   California         100
        Gas Tech Australia, Pty. Ltd.                 Australia          50*
        Gas Tech Partnership                          California         50*
        Gastech Instruments Canada Ltd.               Canada             100
      Houston Atlas Inc.                              Texas              100
      Metrika Systems Corporation                     Delaware            84
        Eberline Radiometrie S.A.                     France             100
        Gamma-Metrics                                 California         100
           Gamma-Metrics International F.S.C. Inc.    Guam               100
        Thermo Instrument Systems GmbH                Germany            100
           Eberline Instruments GmbH                  Germany            100
        Thermo Instrument Systems Limited             United Kingdom     100
      National Nuclear Corporation                    California         100
      Optek-Nicolet Holdings Inc.                     Wisconsin          100
      Thermo Instrument Controls Limited              United Kingdom     100
        Thermo Optek Corporation                      Delaware            93
        (additionally, .30% of the shares are owned
         directly by The Thermo Electron Companies
         Inc.)
           ARL Applied Research Laboratories S.A.     Switzerland        100
             Fisons Instruments (Proprietary)         South Africa       100
              Limited
             Thermo Optek Wissenschaftliche Gerate    Austria            100
              GesmbH
           ATI Acquisition Corp.                      Wisconsin          100
             Mattson Instruments Limited              United Kingdom     100
             Thermo Elemental Limited                 United Kingdom     100
             Thermo Optek Limited                     United Kingdom     100
                Unicam Limited                        United Kingdom     100
                  Unicam Export Limited               United Kingdom     100
             Unicam Analytical Inc.                   Canada             100
             Unicam Analytical Technology The         The Netherlands    100
              Netherlands B.V.
             Unicam Italia SpA                        Italy              100
             Unicam S.A.                              Belgium            100
           Fisons Instruments Inc.                    Canada             100
           Fisons Instruments Nordic AB               Sweden             100
           Nicolet Instrument Corporation             Wisconsin          100
             Nicolet Japan K.K.                       Japan              100
             Spectra-Tech, Europe Limited             United Kingdom     100
             Spectra-Tech, Inc.                       Wisconsin          100

                                                                 Page 5PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
           Nicolet Instrument GmbH                    Germany            100
           Optek Securities Corporation               Massachusetts      100
           Planweld Holding Limited                   United Kingdom     100
             Nicolet Instrument Limited               United Kingdom     100
             Planweld Limited                         United Kingdom     100
                Hilger Analytical Limited             United Kingdom     100
             Thermo Electron Limited                  United Kingdom     100
           Thermo Instrument Systems Japan            Delaware           100
            Holdings, Inc.
             Nippon Jarrell-Ash Company, Ltd.         Japan              100
           Thermo Jarrell Ash Corporation             Massachusetts      100
             Baird Do Brazil Representacoes Ltda.     Brazil             100
             Beijing Baird Analytical Instrument      China              100
              Technology Co. Limited
             Thermo Instrument Systems (F.E.)         China              100
              Limited
             Thermo Instruments (Canada) Inc.         Canada             100
                Eberline Instruments (Canada) Ltd.    Canada             100
           Thermo Optek France S.A.                   France             100
           Thermo Optek Holding B.V.                  The Netherlands    100
             Baird Europe B.V.                        The Netherlands    100
                Baird France S.A.R.L.                 France             100
             Thermo Group B.V.                        The Netherlands    100
           Thermo Vision Corporation                  Delaware           100
             CID Technologies Inc.                    New York           100
             Laser Science, Inc.                      Delaware           100
             Oriel Instruments Corporation            Delaware           100
                Oriel Foreign Sales Corp.             U.S. Virgin        100
                                                      Islands
             Scientific Measurement Systems Inc.      Colorado           100
        ThermoSpectra Corporation                     Delaware            75
        (additionally, .88% of the shares are owned
         directly by The Thermo Electron Companies
         Inc.)
           Diametrix Detectors, Inc.                  Delaware            50
           Gould Instrument Systems, Inc.             Ohio               100
           Kevex Instruments Inc.                     Delaware           100
           Kevex X-Ray Inc.                           Delaware           100
             Nicolet Instrument Technologies Inc.     Wisconsin          100
           NORAN Instruments Inc.                     Wisconsin          100
           Park Acquisition Corp.                     Delaware           100
           ThermoSpectra  B.V.                        The Netherlands    100
             Nicolet Technologies B.V.                The Netherlands    100
                Bakker Electronics Limited            United Kingdom     100
             NORAN Instruments B.V.                   The Netherlands    100
           ThermoSpectra GmbH                         Germany            100
             Gould Nicolet Messtechnik GmbH           Germany            100
                NORAN Instruments GmbH                Germany            100
             ThermoSpectra Limited                    United Kingdom     100
                Nicolet Technologies Ltd.             United Kingdom     100

                                                                Page 6PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
             Thermo Spectra S.A.                      France             100
                Nicolet Technologies S.A.R.L.         France             100
      Quest-Finnigan Holdings Inc.                    Virginia           100
      Quest-TSP Holdings Inc.                         Delaware           100
        ThermoQuest Corporation                       Delaware            93
        (50% of which shares are owned
         directly by Quest-Finnigan Holdings Inc.)
        (additionally, .12% of the shares are owned
         directly by The Thermo Electron Companies
         Inc.)
           Finnigan FT/MS Inc.                        Delaware           100
           Finnigan Corporation                       Delaware           100
             Finnigan Instruments, Inc.               New York           100
             Finnigan International Sales, Inc.       California         100
             Finnigan MAT China, Inc.                 California         100
             Finnigan MAT (Delaware), Inc.            Delaware           100
             Finnigan MAT Instruments, Inc.           Nevada             100
             Finnigan MAT International Sales, Inc.   California         100
             Finnigan MAT (Nevada), Inc.              Nevada             100
                Finnigan MAT AG                       Switzerland        100
                Finnigan MAT Canada, Ltd.             Canada             100
                Finnigan MAT GmbH                     Germany            100
                Finnigan MAT S.R.L.                   Italy              100
                  Thermo Separation Products S.R.L.   Italy              100
                Thermo Instruments Australia Pty      Australia          100
                 Limited
                ThermoQuest Ltd.                      United Kingdom     100
                  Finnigan MAT Ltd.                   United Kingdom     100
                     Finnigan MAT AB                  Sweden             100
                  Thermo Separation Products Ltd.     United Kingdom     100
             Finnigan Properties, Inc.                California         100
             Masslab Limited                          United Kingdom     100
           ThermoQuest B.V.                           The Netherlands    100
             Thermo Separation Products B.V.          The Netherlands    100
                Thermo Separation Products B.V. B.A.  Belgium            100
           ThermoQuest France S.A.                    France             100
             Finnigan Automass S.A.                   France             100
             Finnigan MAT S.A.R.L.                    France             100
             Thermo Separation Products S.A.          France             100
           ThermoQuest Italia S.p.A.                  Italy              100
           ThermoQuest Spain S.A.                     Spain              100
           ThermoQuest Wissenschaftliche Gerate GmbH  Austria            100
           Thermo Separation Products AG              Switzerland        100
           Thermo Separation Products Inc.            Delaware           100
           ThermoQuest GmbH                           Germany            100
             Thermo Separation Products GmbH          Germany            100
           ThermoQuest K.K.                           Japan              100
      SID Instruments Inc.                            Delaware           100
        FI Instruments Inc.                           Delaware           100

                                                                Page 7PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
        Fisons Instruments BV                         The Netherlands    100
        Fisons Instruments NV                         Belgium            100
        Fisons Instruments K.K.                       Japan              100
        Fisons Instruments S.A.                       France             100
        HB Instruments Inc.                           Delaware           100
        NK Instruments Inc.                           Delaware           100
        Thermo Capillary Electrophoresis Inc.         Delaware           100
        Thermo Haake Ltd.                             United Kingdom     100
        Thermo Haake (U.K.) Limited                   United Kingdom     100
        Thermo Instrument (S.E.A.) Pte Limited        Singapore          100
        Thermo Instrumentos Cientificos S.A.          Spain              100
        Thermo VG Systems Limited                     United Kingdom     100
      Spectrace Instruments Inc.                      California         100
      Thermo BioAnalysis Corporation                  Delaware            67
      (4.7% of which shares are owned directly by
        Quest-TSP Holdings Inc. and 2% of which
        shares are owned directly by
        Quest-Finnigan Holdings Inc.)
        Dynatech Laboratories spol. s.r.o.            Czech Republic     100
        DYNEX Technologies (Asia) Inc.                Delaware           100
        DYNEX Technologies Inc.                       Virginia           100
        Thermo BioAnalysis GmbH                       Germany            100
           Dynatech Deutschland GmbH                  Germany            100
           Thermo LabSystems Vertriebs GmbH           Germany            100
        Thermo BioAnalysis (Guernsey) Ltd.            Channel Islands    100
        Thermo BioAnalysis Holding, Limited           United Kingdom     100
           Dynex Technologies Limited                 United Kingdom     100
           Thermo BioAnalysis Ltd.                    United Kingdom     100
           Thermo FAST UK Limited                     United Kingdom     100
           Thermo LabSystems Limited                  United Kingdom     100
        Thermo BioAnalysis S.A.                       France             100
           Thermo LabSystems S.A.R.L.                 France             100
        Thermo LabSystem (Australia) Pty Limited      Australia          100
        Thermo LabSystems Inc.                         Massachusetts     100
      Thermo Environmental Instruments Inc.           California         100
      Thermo Instrument Controls Inc.                 Delaware           100
        Flow Automation Inc.                          Texas              100
        Thermo Instrument Controls de Mexico,         Mexico             100
         S.A. de C.V.(1% of which shares are
         owned directly by Thermo Instrument
         Systems Inc.)
        VG Gas Analysis Systems Inc.                  Massachusetts      100
      Thermo Instruments do Brasil Ltda.              Brazil             100
      (1% of which shares are owned directly
       by Thermo Jarrell Ash Corporation)
      TN Technologies Inc.                            Texas              100
        Kay-Ray/Sensall, Inc.                          Delaware          100
        TN Technologies Canada Inc.                   Canada             100
      VG Gas Analysis Limited                         United Kingdom     100
      Van Hengel Holding B.V.                         The Netherlands    100

                                                                 Page 8PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
        Eberline Monitoring GmbH                      Germany            100
        Fisons Instruments Vertriebs GmbH             Germany            100
           Gebruder Haake GmbH                        Germany            100
        Thermo Instrument Systems B.V.                The Netherlands    100
           Euroglas B.V.                              The Netherlands    100
           Thermo Automation Services  (ThAS) B.V.    The Netherlands    100
           This Analytical B.V.                       The Netherlands    100
           This Gas Analysis B.V.                     The Netherlands    100
           This Lab Systems B.V.                      The Netherlands    100
           This Scientific B.V.                       The Netherlands    100
        Thermo Instruments GmbH                       Germany            100
        Thermo Jarrell Ash, S.A.                      Spain              100
        TN Spectrace Europe B.V.                      The Netherlands    100
      Westronics Inc.                                 Texas              100
   Thermo Leasing Corporation                         Delaware           100
      Thermo Capital Company LLC                      Delaware           50*
   Thermo Power Corporation                           Massachusetts       65
      NuTemp, Inc.                                    Illinois           100
      Takepine Limited                                United Kingdom     100
      Tecogen Securities Corporation                  Massachusetts      100
      ThermoLyte Corporation                          Delaware            78
   Thermo TerraTech Inc.                              Delaware            81
      CarlanKillam Consulting Group, Inc.             Florida            100
        Carlan Consulting Group of Alabama, Inc.      Alabama            100
        CarlanKillam Construction Services, Inc.      Florida            100
      Holcroft (Canada) Limited                       Canada             100
      Holcroft Corporation                            Delaware           100
        Holcroft GmbH                                 Germany            100
      Metallurgical, Inc.                             Minnesota          100
        Cal-Doran Metallurgical Services, Inc.        California         100
      Metal Treating Inc.                             Wisconsin          100
      Normandeau Associates, Inc.                     New Hampshire      100
      Thermo Analytical Inc.                          Delaware           100
        Skinner & Sherman, Inc.                       Massachusetts      100
      Thermo Consulting & Design Inc.                 Delaware           100
        Engineering Technology and Knowledge          Delaware           100
         Corporation
           Elson T. Killam Associates, Inc.           New Jersey         100
             Bettigole Andrews Clark & Killam         New York           100
              Associates Inc.
                N. H. Bettigole Co., Inc.             Delaware           100
                N. H. Bettigole, P.A.                 New Jersey         100
                N. H. Bettigole, P.C.                 New York           100
             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.
                                                                Page 9PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
        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
      Thermo EuroTech N.V.                            The Netherlands     53
        Amerika Tankinstallaties B.V.                 The Netherlands    100
        Grond- & Watersaneringstechniek               The Netherlands    100
         Nederland B.V.
        High-Tech Trouble-Shooters B.V.               The Netherlands    100
        Jac. Amerika en Zonen B.V.                    The Netherlands    100
        Refining & Trading Holland B.V.               The Netherlands    100
      Thermo Remediation Inc.                         Delaware            69
      (additionally, 1.45% of the shares are owned
       directly by The Thermo Electron Companies
       Inc.)
        Eberline Holdings Inc.                        Delaware           100
           Eberline Analytical Corporation            New Mexico         100
             Thermo Hanford Inc.                      Delaware           100
             TMA/NORCAL Inc.                          California         100
        IEM Sealand Corporation                       Virginia           100
        Remediation Technologies, Inc.                Delaware           100
           RETEC Thermal, Inc.                        Delaware           100
             ReTec/Tetra L.C.                         Texas              50*
        Thermo Fluids Inc.                            Delaware           100
        TPS Technologies Inc.                         Florida            100
           TPST Soil Recyclers of California Inc.     California         100
             California Hydrocarbon, Inc.             Nevada             100
           TPST Soil Recyclers of Maryland Inc.       Maryland           100
             Todds Lane Limited Partnership           Maryland           100*
             (1% of which is owned directly
              by TPS Technologies Inc.)
           TPST Soil Recyclers of New York Inc.       New York           100
           TPST Soil Recyclers of Oregon Inc.         Oregon             100
           TPST Soil Recyclers of South Carolina      Delaware           100
            Inc.
           TPST Soil Recyclers of Virginia Inc.       Delaware           100
           TPST Soil Recyclers of Washington Inc.     Washington         100
      TMA/Hanford, Inc.                               Washington         100
   Thermo Securities Corporation                      Delaware           100
   Thermo Soil Recyclers Inc.                         Massachusetts      100
   Thermo Technology Ventures Inc.                    Idaho              100
      Plasma Quench Investment Limited Partnership    Delaware           60*
   ThermoTrex Corporation                             Delaware            51
      ThermoLase Corporation                          Delaware            64
        CBI Laboratories, Inc.                        Texas              100
        ThermoDess S.A.S.                             France             50*
        ThermoLase France L.L.C.                      Delaware           50*
        ThermoLase Japan L.L.C.                       Wyoming            50*
      ThermoTrex East Inc.                            Massachusetts      100
      Trex Medical Corporation                        Delaware            79

                                                                 Page 10PAGE
<PAGE>
                           THERMO ELECTRON CORPORATION
                          Subsidiaries of the Registrant

                                                          STATE OR     PERCENT
                         NAME                         JURISDICTION OF     OF
                                                       INCORPORATION  OWNERSHIP
 ------------------------------------------------------------------------------
        Bennett X-Ray Corporation                     New York           100
           Bennett International Corporation          U.S. Virgin        100
                                                      Islands
           Eagle X-Ray, Inc.                          New York           100
           Island X-Ray Incorporated                  New York           100
        Continental X-Ray Corporation                  Delaware          100
        Thermo Lorad F.S.C. Inc.                      U.S. Virgin        100
                                                      Islands
      Trex Communications Corporation                 Delaware           100
        XRE Corporation                               Delaware           100
   TMO, Inc.                                          Massachusetts      100
   TMOI Inc.                                          Delaware           100
 Thermo Biomedical Inc.                               Delaware           100
 Thermo Electron Export Inc.                          Barbados           100
 (equally owned among TMO, TMD, TCA, TCK, TFT,
  THI, THP, TTT, TVL, TLZ, THS, TBA, TOC, TMQ
  and TXM )
 Thermo Electron (London) Ltd.                        United Kingdom     50*
 Thermo Finance (UK) Limited                          United Kingdom     100


* Joint Venture/Partnership


                                                                    Exhibit 23



                    Consent of Independent Public Accountants
                    -----------------------------------------

   As independent public accountants, we hereby consent to the incorporation
   by reference of our reports dated February 12, 1997 (except with respect to
   the matter discussed in Note 16 as to which the date is March 12, 1997)
   included in or incorporated by reference into Thermo Electron Corporation's
   Annual Report on Form 10-K for the year ended December 28, 1996 into the
   Company's previously filed Registration Statement No. 33-00182 on Form S-8,
   Registration Statement No. 33-8993 on Form S-8, Registration Statement No.
   33-8973 on Form S-8, Registration Statement No. 33-16460 on Form S-8,
   Registration Statement No. 33-16466 on Form S-8, Registration Statement No.
   33-25052 on Form S-8, Registration Statement No. 33-37865 on Form S-8,
   Registration Statement No. 33-37867 on Form S-8, Registration Statement No.
   33-36223 on Form S-8, Registration Statement No. 33-52826 on Form S-8,
   Registration Statement No. 33-52804 on Form S-8, Registration Statement No.
   33-52806 on Form S-8, Registration Statement No. 33-52800 on Form S-8,
   Registration Statement No. 33-37868 on Form S-3, Registration Statement No.
   33-35657 on Form S-3, Registration Statement No. 33-34752 on Form S-3,
   Registration Statement No. 33-39434 on Form S-3, Registration Statement No.
   33-12748 on Form S-3, Registration Statement No. 33-39773 on Form S-3,
   Registration Statement No. 33-40669 on Form S-3, Registration Statement No.
   33-41256 on Form S-3, Registration Statement No. 33-42694 on Form S-3,
   Registration Statement No. 33-43706 on Form S-3, Registration Statement No.
   33-45401 on Form S-3, Registration Statement No. 33-45603 on Form S-3,
   Registration Statement No. 33-50924 on Form S-3, Registration Statement No.
   33-51187 on Form S-8, Registration Statement No. 33-51189 on Form S-8,
   Registration Statement No. 33-54185 on Form S-3, Registration Statement No.
   33-54347 on Form S-8, Registration Statement No. 33-54453 on Form S-8,
   Registration Statement No. 33-59544 on Form S-3, Registration Statement No.
   333-00197 on Form S-3, Registration Statement No. 033-65237 on Form S-8,
   Registration Statement No. 033-61561 on Form S-8, Registration Statement
   No. 033-58487 on Form S-8, Registration Statement No. 333-01277 on Form
   S-3, Registration Statement No. 333-01809 on Form S-3, Registration
   Statement No. 333-01893 on Form S-3, Registration Statement No. 333-19549
   on Form S-3, Registration Statement No. 333-19535 on Form S-8, and
   Registration Statement No. 333-19633-01 on Form S-3.



                                               Arthur Andersen LLP



   Boston, Massachusetts
   March 19, 1997


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THERMO
ELECTRON CORPORATION'S ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER
28, 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>                          DEC-28-1996
<PERIOD-END>                               DEC-28-1996
<CASH>                                         414,404
<SECURITIES>                                 1,431,881
<RECEIVABLES>                                  650,866
<ALLOWANCES>                                    34,321
<INVENTORY>                                    432,960
<CURRENT-ASSETS>                             3,131,829
<PP&E>                                       1,010,189
<DEPRECIATION>                                 305,742
<TOTAL-ASSETS>                               5,141,244
<CURRENT-LIABILITIES>                          913,212
<BONDS>                                      1,550,342
                                0
                                          0
<COMMON>                                       149,997
<OTHER-SE>                                   1,604,372
<TOTAL-LIABILITY-AND-EQUITY>                 5,141,244
<SALES>                                      2,766,002
<TOTAL-REVENUES>                             2,932,558
<CGS>                                        1,657,746
<TOTAL-COSTS>                                1,802,569<F1>
<OTHER-EXPENSES>                               194,275<F2>
<LOSS-PROVISION>                                 6,002
<INTEREST-EXPENSE>                              96,695
<INCOME-PRETAX>                                301,661
<INCOME-TAX>                                   110,845
<INCOME-CONTINUING>                            190,816
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   190,816
<EPS-PRIMARY>                                     1.35
<EPS-DILUTED>                                     1.22
<FN>
<F1>THIS LINE IS MADE UP OF THE FOLLOWING INCOME STATEMENT ACCOUNTS: "COST OF
PRODUCT AND SERVICE REVENUES" AND "RESEARCH AND DEVELOPMENT CONTRACTS".
<F2>THIS LINE IS MADE UP OF THE FOLLOWING INCOME STATEMENT ACCOUNTS: 
"RESTRUCTURING AND OTHER NONRECURRING COSTS", "INTERNALLY FUNDED RESEARCH
 AND DEVELOPMENT" AND "OTHER EXPENSES FOR NEW LINES OF BUSINESS".
</FN>
        


</TABLE>


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