MILLIPORE CORP
10-K, 1994-03-28
LABORATORY ANALYTICAL INSTRUMENTS
Previous: ALLTEL CORP, S-3/A, 1994-03-28
Next: MOTOROLA INC, 10-K, 1994-03-28




                                    
                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549
                                  FORM 10-K

              Annual Report Pursuant to Section 13 or 15(d) of
                     the Securities Exchange Act of 1934
                 For the fiscal year ended December 31, 1993
                        Commission File Number 0-1052

                                    MILLIPORE CORPORATION
           (Exact name of registrant as specified in its charter)

      MASSACHUSETTS                                 04-2170233
(State or other jurisdiction of                  (I.R.S. Employer
incorporation or organization)                   Identification No.)

  80 Ashby Road, Bedford, MA                           01730
(Address of principal executive                     (Zip Code)
offices)

Registrant's telephone number, including area code 617-275-9200

Securities registered pursuant to Section 12(b) of the Act:
                                         Name of exchange
            Title of Class              on which registered

   COMMON STOCK, $1.00 PAR VALUE    NEW YORK STOCK EXCHANGE, INC.

     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 (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  Yes  X           No

Indicate 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 registrant's knowledge in definitive proxy or information
statements incorporated by reference in Part III of Form 10-K or any
amendment to this Form 10-K      [  ]

As of January 31, 1994, the aggregate market value of the registrant's voting
stock held by non-affiliates of the registrant was approximately
$1,141,605,000 based on the closing price on that date on the New York Stock
Exchange.

As of February 25, 1994, 28,191,515 shares of the registrant's Common Stock
were outstanding.

                     DOCUMENTS INCORPORATED BY REFERENCE
     Document                      Incorporated into Form 10K
1993 Annual Report to Shareholders           Parts I and II
(pages 33-51 only)

Definitive Proxy Statement                   Part III
dated March 18, 1994
                                Page 1
<PAGE>
Item 1.  Business.

The Company

     Millipore Corporation was incorporated under the laws of Massachusetts
on May 3, 1954.  Millipore and its subsidiaries operate in a single business
segment, the analysis, identification and purification of fluids using
separations technology.  Business segment information is discussed in Note M
to the Millipore Corporation Consolidated Financial Statements (the
"Financial Statements") included in the Millipore Corporation Annual Report
to Shareholders for the year ended December 31, 1993 (the "Annual Report"),
which note is hereby incorporated herein by reference.  Unless the context
otherwise requires, the terms "Millipore" or the "Company" mean Millipore
Corporation and its subsidiaries.

     On November 11, 1993, Millipore announced that its Board of Directors
had approved a plan to focus the Company on its membrane business and to
divest operations of its Instrumentation Divisions (the Waters Chromatography
business and the non-membrane bioscience instrument business).

     The description of Millipore's business contained herein treats both the
Waters Chromatography Business and the non-membrane bioscience business (the
"Instrumentation Divisions") as discontinued operations.  These Divisions
with separate product lines with separate customers are accounted for as
discontinued operations.  The Company expects to realize a net gain in 1994
upon the disposition of these businesses.  Operations of the discontinued
Instrumentation Divisions subsequent to November 11, 1993 are set forth in
the Company's Balance Sheet and are not material to its financial position;
operations prior to that date are included in the Company's 1993 Consolidated
Statement of Income.  For a description of Millipore's business which
includes no discontinued operations reference is made to the Company's Annual
Report on Form 10-K for the year ended December 31, 1992.

     Millipore is a leader in the field of membrane separations technology.
The Company develops, manufactures and sells products which are used
primarily for the analysis and purification of fluids.  The Company's
products are based on a variety of membranes and certain other technologies
and effect separations, principally through physical and chemical methods.
Millipore is an integrated multinational manufacturer of these products.
During 1993, approximately 62% of Millipore's net sales were made to
customers outside the Americas.  For financial information concerning foreign
and domestic operations and export sales, see Note M to the Financial
Statements.


Products and Technologies

     For analytical applications, the Company's products are used to gain
knowledge about a molecule, compound or micro-organism by detecting,
identifying and quantifying the relevant components of a sample.  For
purification applications, the Company's products are used in manufacturing
and research operations to isolate and purify specific components or to
remove contaminants.
                           Page 2
<PAGE>

     The principal separation technologies utilized by the Company are based
on membrane filters, and certain chemistries, resins and enzyme immunoassays.
Membranes are used to filter either the wanted or the unwanted particulate,
bacterial, molecular or viral entities from fluids, or concentrate and retain
such entities (in the fluid) for further processing.  Some of the Company's
newer membrane materials also use affinity, ion-exchange or electrical charge
mechanisms for separation.

     Both analytical and purification products incorporate membrane and other
technologies.  The Company's products include disc and cartridge filters and
housings of various sizes and configurations, filter-based test kits and
precision pumps and other ancillary equipment and supplies.

     The Company has more than 3,000 products.  Most of the Company's
products are listed in its catalogs and are sold as standard items, systems
or devices.  For special applications, the Company assembles custom products,
usually based upon standard modules and components.  In certain instances,
the Company also designs and engineers process systems specifically for the
customer.

Customers and Markets

     The Company's continuing operations sells its products primarily to
customers in the following markets: pharmaceutical/biotechnology,
microelectronics, chemical and food and beverage companies; government,
university and private research and testing laboratories; and health care and
medical facilities.  Within each of these markets, the Company focuses its
sales efforts upon those segments where customers have specific requirements
which can be satisfied by the Company's products.

     Pharmaceutical/Biotechnology Industry.  The Company's products are used
by the pharmaceutical/biotechnology industry in sterilization, including
virus reduction, and sterility testing of products such as antibiotics,
vaccines, vitamins and protein solutions;  concentration and fractionation of
biological molecules such as vaccines and blood products; cell harvesting;
isolation and purification of compounds from complex mixtures and the
purification of water for laboratory use.  The Company's membrane products
also play an important role in the development of new drugs, particularly
with respect to the mechanism through which they act.  In addition, Millipore
has developed and is developing products for biopharmaceutical applications
in order to meet the separations requirements of the biotechnology industry.

     Microelectronics Industry.  The microelectronics industry uses the
Company's products to purify the liquids and gases used in the manufacturing
processes of semiconductors and other microelectronics components, by
removing particles and unwanted contaminating molecules.

     Chemical Industry.  This industry uses the Company's products for
purification of reagent grade chemicals, for monitoring in the industrial
workplace and of waste streams and in the purification of water for
laboratory use.
                           Page 3
<PAGE>
     Food and Beverage Industry.  The Company's products are widely used by
the food and beverage industry in quality control and process applications
principally to monitor for microbiological contamination; to remove bacteria
and yeast from products such as wine and beer, in order to prevent spoilage,
and in producing pure water for laboratory use.

     Universities and Government Agencies.  Universities, government and
private and corporate research and testing laboratories, environmental
science laboratories and regulatory agencies purchase a wide range of the
Company's products.  Typical applications include: purification of proteins;
cell culture, structure studies and interactions; concentration of biological
molecules; fractionation of complex molecular mixtures; and collection of
microorganisms.  The Company's water purification products are used
extensively by these organizations to prepare high purity water for sensitive
assays and the preparation of tissue culture media.

     Health Care and Medical Research.  Customers in this field include
hospitals, clinical laboratories, medical schools and medical research
institutions who use the Company's products to filter particulate
and bacterial contaminants which may be present in intravenous solutions, and
its water purification products to produce high purity water.


Sales and Marketing

     The Company sells its products within the United States primarily to end
users through its own direct sales force. The Company sells its products in
foreign markets through the sales forces of its subsidiaries and branches
located in more than 25 major industrialized and developing countries as well
as through independent distributors in other parts of the world.  During
1993, the Company's marketing, sales and service forces consisted of
approximately 360 employees in the United States and 520 employees abroad.

     The Company's marketing efforts focus on application development for
existing products and on new and differentiated products for other existing,
newly-identified and proposed customer uses.  The Company seeks to educate
customers as to the variety of analytical and purification problems which may
be addressed by its products and to adapt its products and technologies to
separations problems identified by customers.

     The Company believes that its technical support services are important
to its marketing efforts.  These services include assistance in defining the
customer's needs, evaluating alternative solutions, designing a specific
system to perform the desired separation and training users.


Research and Development

     In its role as a pioneer of membrane separations Millipore has
traditionally placed heavy emphasis on research and development.  Research
and development activities include the extension and enhancement of existing
separations technologies to respond to new applications, the development of
                           Page 4
<PAGE>
new membranes, and the upgrading of membrane based systems to afford the user
greater purification capabilities.  Research and development efforts also
identify new separations applications to which disposable separations devices
would be responsive, and develop new configurations into which membrane and
ion exchange separations media can be fabricated to efficiently respond to
the applications identified.  Instruments, hardware, and accessories are also
developed to incorporate membranes, modules and devices into total
separations systems.  Introduction of new applications frequently requires
considerable market development prior to the generation of revenues.
Millipore performs substantially all of its own research and development and
does not provide material amounts of research services for others.
Millipore's research and development expenses in 1991, 1992 and 1993 with
respect to continuing operations were, $32,633,000, $32,953,000 and
$34,952,000 respectively.

     When it believes it to be in its long-term interests, the Company will
license newly developed technology from unaffiliated third parties and/or
will acquire exclusive distribution rights with respect thereto.


Competition

     The Company's continuing operations face intense competition in all of
its markets.  The Company believes that its principal competitors include
Pall Corporation, Barnstead Thermolyne Corporation, Sartorius GmbH, and
Gelman, Inc.  Certain of the Company's competitors are larger and have
greater resources than the Company.  However, the Company believes that it
offers a broader line of products, making use of a wider range of separations
technologies and addressing a broader range of applications than any single
competitor.

     While price is an important factor, the Company competes primarily on
the basis of technical expertise, product quality and responsiveness to
customer needs, including service and technical support.


Acquisitions, Restructuring, and Divestitures

     On November 11, 1993 Millipore announced that its Board of Directors had
approved a plan to divest its Instrumentation Division (the Waters
Chromatography and non-membrane bioscience businesses) in order to focus the
Company on its membrane business.  The Waters Chromatography business was
acquired in 1980.  Growth in the analytical instrument market has been
limited in the past few years.  In the years 1986-1988 the Company expanded
its MilliGen division in order to extend its analytical and chemical
capabilities into the bio-instrumentation and chemicals field.  In 1990 this
business was consolidated into Millipore's then existing businesses, in order
to achieve better focus and meaningful economics.  The Company believes that
the divestiture of its chromatography business along with that of its non-
membrane bioscience business, will enable Millipore to better serve its
membrane customers, improve operating performance and increase shareholder
value.  It is anticipated that the divestiture of the Instrumentation
                           Page 5
<PAGE>
Divisions will be completed in the first half of 1994 and is anticipated to
result in a net gain.

     At the time of the 1990 consolidation of MilliGen, the Company took
certain other actions to improve profitability, these measures in total
resulted in a non-recurring charge in the fourth quarter of 1990 amounting to
$34,750,000.  The Company took a further charge, with respect to the
restructuring of its Waters Chromatography Division, of $13,000,000 in the
first quarter of 1993.

     In the five-year period prior to its November 11, 1993 announcement
concerning the sale of its Waters Chromatography and non-membrane bioscience
business, the Company undertook a number of initiatives to expand its
business into new markets within the field of analysis and purification.  The
Company has made several small, strategic acquisitions to accelerate
technology and market development in its several divisions.  These included
the acquisition of the Bio Image division of Kodak in 1989, Extrel
Corporation in February of 1992, and Immunosystems Incorporated in July of
1992.

     In November of 1989, the Company sold its process water division for
approximately $54,000,000 in cash.  Included in the transaction were the
worldwide facilities and equipment and other assets for developing,
manufacturing and marketing that division's complete line of water
purification products, other than its laboratory scale water business.  Also
included were the Company's 18 service deionization branches located
throughout the continental United States.  This transaction is the subject of
litigation brought by Eastern Enterprises (see "Legal Proceedings").

Other Information

     In April, 1988, the Company adopted a shareholder rights plan (the
"Rights Plan") and declared a dividend to its shareholders of the right to
purchase (a "Right"), for each share of Millipore Common Stock owned, one
additional share of Millipore Common Stock at a price of $160 for each share.
The Rights Plan is designed to protect Millipore's shareholders from attempts
by others to acquire Millipore on terms or by using tactics that could deny
all shareholders the opportunity to realize the full value of their
investment.  The Rights will be exercisable only if a person or group of
affiliated or associated persons acquires beneficial ownership of 20% or more
of the outstanding shares of the Company Common Stock or commences a tender
or exchange offer that would result in a person or group owning 20% or more
of the outstanding Common Stock.  In such event, or in the event that
Millipore is subsequently acquired in a merger or other business combination,
each Right will entitle its holder to purchase, at the then current exercise
price, shares of the common stock of the surviving company having a value
equal to twice the exercise price.

     Millipore has been granted a number of patents and licenses and has
other patent applications pending both in the United States and abroad.
While these patents and licenses are viewed as valuable assets, Millipore's
patent position is not of material importance to its operations.
Millipore also owns a number of trademarks, the most significant being
"Millipore."
                           Page 6
<PAGE>
     Millipore's products are made from a wide variety of raw materials which
are generally available in quantity from alternate sources of supply; as a
result, Millipore is not substantially dependent upon any single supplier.

     Millipore's business is neither seasonal nor dependent upon a single or
limited group of customers.

     Bringing the Company's facilities into compliance with federal, state
and local laws regulating the discharge of materials into the environment or
otherwise relating to the protection of the environment has not, to date, had
a material effect upon Millipore's capital expenditures, earnings or
competitive position.  (See "Legal Proceedings.")

     As of December 31, 1993, Millipore's continuing operations employed
3,664 persons worldwide, of whom 1,938 were employed in the United States and
1,726 overseas.
                          Page 7
<PAGE>
Executive Officers of Millipore

     There follows a listing as of March 1, 1994 of the Executive Officers of
Millipore.  All of the following individuals were elected to serve until the
Directors Meeting next following the 1994 Annual Stockholders Meeting.

                                                 First Elected:
                                                           To
                                                   An    Present
Name                 Age   Office               Officer  Office

John A. Gilmartin     51   Chairman of the Board  1980     1986
                           President and Chief         (Chairman
                           Executive Officer of         in 1987)
                           the Corporation

Geoffrey Nunes        63   Senior Vice President  1976     1980
                           General Counsel

Douglas A. Berthiaume 45*  Senior Vice President  1985     1989
                           of the Corporation

Jack T. Johansen      51*  Senior Vice President  1987     1989
                           of the Corporation

Glenda K. Burkhart    42   Vice President         1993     1993
                           of the Corporation

Douglas B. Jacoby     47   Vice President         1989     1989
                           of the Corporation

Michael P. Carroll    43   Vice President of the Corporation
                           Chief Financial Officer and
                           Treasurer              1992     1992

Dominique F. Baly     45   President Intertech     -       1988
                           Division of Millipore

John E. Lary          47   Senior Vice President   -       1993
                           and General Manager -
                           Americas Operation

Geoffrey D. Woodard   54   President of            -       1989
                           Millipore's Analytical Group

* It is anticipated that Messrs. Berthiaume and Johansen will leave the
  employ of the Company to head up the businesses to be divested, Waters
  Chromatography and non-membrane bioscience respectively.

     Mr. Gilmartin joined Millipore's finance department in 1978, was elected
Vice President and Chief Financial Officer in 1980, Senior Vice President in
1982, and to the additional position of President of the Membrane Division in
1985.  In 1986, Mr. Gilmartin was elected President and Chief Executive
Officer of the Company and to the additional position of Chairman in 1987.

     Mr. Nunes joined Millipore in 1976 as Vice President and General Counsel
and was elected a Senior Vice President in 1980.
                            Page 8
<PAGE>
     Mr. Berthiaume joined Millipore in 1980, was elected Vice President and
Chief Financial Officer in 1985, and as a Senior Vice President in 1989.

     Dr. Johansen joined Millipore in 1987 as Vice President and was elected
a Senior Vice President in 1989.

     Ms. Burkhart joined Millipore in 1993 as Corporate Vice President/Human
Resources.  Prior to joining Millipore, she was a principal of Mass Burkhart,
a strategy consulting firm (1991-1993), responsible for organization
development and work force planning for Exxon Chemical (1989-1991), a
principal for Synectics, an organizational development consulting firm (1987-
1989), and a consultant for Bain and Co., a strategy consulting firm (1985-
1987).

     Mr. Jacoby joined Millipore in 1975.  After serving in various sales and
marketing capacities, Mr. Jacoby became  Director of Marketing for the
Millipore Membrane Products Division in 1983 and in 1985, he assumed the
position of General Manager of the Membrane Pharmaceutical Division.  Since
1987, Mr. Jacoby has been responsible for the Company's process membrane
business.  Mr. Jacoby was elected a Corporate officer in December, 1989.

     Mr. Carroll joined Millipore in 1986 as Vice President/Finance for the
Membrane Products Division following a ten-year career in the general
practice audit division of Coopers and Lybrand.  In 1988, Mr. Carroll assumed
the position of Vice President of Information Systems (worldwide) and in
December of 1990, he became the Vice President of Finance for the Company's
Waters Chromatography Division.  Mr. Carroll was elected to his current
position in February, 1992.

     Mr. Baly joined Millipore, S.A. (France) in 1972.  For at least five
years prior to relocating to the U.S. to assume his current position as
President of the Millipore Intertech Division in 1988, Mr. Baly held
positions of increasing sales and marketing responsibility within Millipore's
European operations including Vice President/General Manager of the Millipore
Products Division (1986-1987) and the Waters Chromatography Division (1984-
1985).

     Mr. Lary is Senior Vice President and General Manager of the Americas
Operation, a position he has held since May, 1993.  For the ten years prior
to that time, he served as Senior Vice President of the Membrane Operations
Division of Millipore.

     Mr. Woodard joined Millipore (U.K.) Ltd. (England) in 1976 and for the
next seven years served in product management and marketing positions in
Europe.  In 1983, he was named Director of Marketing for Millipore Europe,
and, in 1985, he relocated to the U.S. to assume the position of Director of
Product Management for the Membrane Products Division.  He continued in this
position until 1986 when he became Vice President and General Manager of the
Laboratory Products Division.  In 1989 Mr. Woodard became President of the
Membrane Analytical Group.

     Messrs. Baly, Lary and Woodard were first listed as executive officers
in the Company's Annual Report on Form 10-K for 1989, the year it was
determined they met the Securities and Exchange Commission's definition of
"executive officer".
                            Page 9
<PAGE>
Item 2.  Properties.

     Millipore owns in excess of 1.6 million square feet of facilities
located in the United States, Europe and Japan.  The following table
identifies the principal properties owned by Millipore and describes the
purpose, floor space and land area of each.

                                             Sq.Ft.
                                             of Floor  Land
Location       Facility                      Space     Area


Bedford,       Executive Offices, research,  346,000   32 acres
Mass.          pilot production & warehouse

Milford,*      Manufacturing, research,      410,000   31 acres
Mass.          office & warehouse

Cidra,         Manufacturing, warehouse
Puerto Rico    and office                    134,000   36 acres

Jaffrey,       Manufacturing, warehouse      169,000   32 acres
N.H.           and office

Pittsburgh,*   Manufacturing, research        55,000    7 acres
PA             and office

Molsheim,      Manufacturing, warehouse      165,200   20 acres
France         and office

Yonezawa,      Manufacturing and warehouse   156,300    7 acres
Japan

Taunton,*      Manufacturing                  32,000   12 acres
Mass.

Cork,          Manufacturing                  83,000   20 acres
Ireland

St. Quentin    Office and research            50,000    5 acres
France
               _____________________________________

* It is anticipated that these properties will be sold in connection with the
  divestiture of the Waters Chromatography and non-membrane bioscience
  businesses.

     In addition to the above properties, Millipore has entered into a long
term lease for premises abutting its Bedford facility.  This lease makes
75,000 square feet of building available to Millipore and contains rights of
first refusal and options with respect to the purchase of the premises by
Millipore.  During 1988 Millipore entered into a 10-year lease for a building
of 130,000 square feet located in Burlington, Massachusetts, approximately 5
miles from its Bedford headquarters.  This lease contains a single 5-year
extension option.  In 1991, the Company entered into two long term lease
arrangements.  The first was a sublease of a 130,000 square foot office
                          Page 10
<PAGE>
building located in Marlborough, Massachusetts.  This lease expires at the
end of 1995 and Millipore has obtained from the owner an option to lease
these premises for an additional five years.  This facility is being used as
the consolidated headquarters for all the Company's U. S. sales and support
operations.  It is anticipated that the Company will vacate these premises in
1994 and will not exercise its renewal option.  The second lease arrangement
is a 15-year lease with renewal options for an aggregate of 20 years, as well
as a purchase option covering a 134,000 square foot building which is
adjacent to the Company's Bedford facility and will be used for expansion
purposes, initially the consolidation of the Company's Process System
Division (part of the Membrane Process Group).

     In addition to its foregoing properties, Millipore currently leases
various manufacturing, sales, warehouse, and administrative facilities
throughout the world.  Such leases expire at different times through 2017.
The rented space aggregate is approximately 1,050,000 square feet and cost
was approximately $8,068,000 in 1993.  No single lease, in the opinion of
Millipore, is material to its operations.

     Millipore is of the opinion that all the facilities owned or leased by
it are well maintained, appropriately insured, in good operating condition
and suitable for their present uses.


Item 3.  Legal Proceedings.

     Millipore has been sued in the Superior Court for Middlesex County,
Massachusetts by Eastern Enterprises and its subsidiary, Ionpure
Technologies, Inc. ("Ionpure"), alleging misrepresentations made in
conjunction with the sale by Millipore of its Process Water Division to
Ionpure in November of 1989.  The Company believes it has adequate and
complete defenses to this litigation and intends to vigorously defend the
action.  Although the Company is unable to predict with certainty the outcome
of the lawsuit, its ultimate disposition is not expected to have a material
adverse effect on Millipore's financial condition.

     Millipore has been notified in nine instances that the United States
Environmental Protection Agency ("EPA") has determined that a release or a
substantial threat of a release of hazardous substances (a "Release") as
defined in Section 101 of the Comprehensive Environmental Response
Compensation and Liability Act of 1980 ("CERCLA") as amended by the Superfund
Amendments and Reauthorization Act of 1986 (SARA) (the so-called "Superfund"
law) has occurred at certain sites to which chemical wastes generated by the
manufacturing operations of Millipore or one of its divisions may have been
sent.  These notifications typically also allege that Millipore may be a
responsible party under CERCLA with respect to any remedial action needed to
control or prevent any such Release.  Under CERCLA the EPA may undertake
remedial action in response to a Release and responsible parties may by
liable, without regard to fault or negligence, for costs incurred.  As a
result it is possible, although highly unlikely given the large number and
size of financially solvent corporations participating at each site who have
been similarly notified, that the Company might be liable for all of the
                           Page 11
<PAGE>
costs incurred in such a cleanup.  In each instance Millipore knows that it
is only one of many companies and entities which received such notification
and who may likewise be held liable for any such remedial costs.  In 1992,
the EPA unexpectedly proposed settlements for several of these sites.  Based
on those proposed settlements and all other information available to
management, the Company recorded a provision of $5,800,000 against cost of
sales which, in management's best estimate, when combined with previously
established reserves, will be sufficient to satisfy all known claims by the
EPA.  In seven separate instances involving a total of ten such sites; the
Company has entered into consent decrees; paid approximately $13.9 million;
and received partial releases.  The aggregate of any future potential
liabilities is not expected to have a material adverse effect on Millipore's
financial condition.


Item 4.   Submission of Matters to a Vote of Security Holders.
     This item is not applicable.

                                   PART II

Item 5.  Market for Millipore's Common Stock, and Related Stockholder
Matters.

     The information called for by this item is set forth under the caption
"Millipore Stock Prices" on page 51 of Millipore's Annual Report to
Shareholders for the year ended December 31, 1993, which information is
hereby incorporated herein by reference.

Item 6. Selected Financial Data.

     The information called for by this item is set forth under the caption
"Millipore Corporation Eleven Year Summary of Operations" on pages 48 and 49
of Millipore's Annual Report to Shareholders for the year ended December 31,
1993, which information is hereby incorporated herein by reference.

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

     The information called for by this item is set forth under the caption
"Management's Discussion and Analysis" on pages 33 and 34 of Millipore's
Annual Report to Shareholders for the year ended December 31, 1993, which
information is hereby incorporated herein by reference.

Item 8.  Financial Statements and Supplementary Data.

     The information called for by this item is set forth on pages 35 to 47
and under the caption "Quarterly Results (Unaudited)" on page 50 of
Millipore's Annual Report to Shareholders for the year ended December 31,
1993, which information is hereby incorporated herein by reference.

Item 9.  Disagreements on Accounting and Financial Disclosure.

     This item is not applicable.
                           Page 12
<PAGE>
                                  PART III

Item 10.  Directors and Executive Officers of Millipore.

     The information called for by this item with respect to registrant's
directors and compliance with Section 16(a) of the Securities Exchange Act of
1934 as amended is set forth under the caption "Management and Election of
Directors--Nominees for Election as Directors" on pages 2 - 8 of Millipore's
definitive Proxy Statement, dated March 18, 1994, for Millipore's Annual
Meeting of Stockholders to be held on April 21, 1994, which information is
hereby incorporated herein by reference.

     Information called for by this item with respect to registrant's
executive officers is set forth under "Executive Officers of Millipore" in
Item 1 of this report.

Item 11. Executive Compensation.

     The information called for by this item is set forth under the caption
"Management and Election of Directors-Executive  Compensation" on pages 8 -
17 of Millipore's definitive Proxy Statement, dated March 18, 1994, for
Millipore's Annual Meeting of Stockholders to be held on April 21, 1994,
which information is hereby incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management.

     The information called for by this item is set forth under the caption
"Ownership of Millipore Common Stock" on page 18 of Millipore's definitive
Proxy Statement, dated March 18, 1994, for Millipore's Annual Meeting of
Stockholders to be held April 21, 1994, which information is hereby
incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions.

     The information called for by this item is set forth under the caption
"Management and Election of Directors - Executive Compensation" on pages 2 -
8 and 12 - 17 of Millipore's definitive Proxy Statement, dated March 18,
1994, for Millipore's Annual Meeting of Stockholders to be held on April 21,
1994, which information is hereby incorporated herein by reference.

                                   PART IV

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

     (a)  The following documents are filed as part of this report:

          1.   Financial Statements

     The financial statements set forth on pages 35 through 47, the Report of
Independent Accounts on Page 47 and the Quarterly Results (Unaudited) set
                          Page 13
<PAGE>
forth on page 50 of Millipore's Annual Report to Shareholders for the year
ended December 31, 1993, are hereby incorporated herein by reference.  Filed
as part of this report are:

     (1)  Report of Independent Accountants on the Financial Statement
Schedules included in Form 10-K Annual Report.

     (2)  Consent of Independent Accountants relating to the incorporation of
their report on the Consolidated Financial Statements and their report on the
Financial Statement Schedules into Registrant's Securities Act Registration
Nos. 2-72124, 2-85698, 2-91432, 2-97280, 33-37319, 33-37323 and 33-11-790 on
Form S-8 and Securities Act Registration Nos. 2-84252, 33-9706, 33-20792, 33-
22196, 33-47213 on Form S-3.

          2.  Financial Statement Schedules

          Schedule V     Property, Plant and Equipment - Consolidated

          Schedule VI    Accumulated Depreciation of Property, Plant and
                         Equipment - Consolidated

          Schedule VIII  Valuation and Qualifying Accounts

          Schedule IX    Short-term Borrowings

          Schedule X     Supplementary Income Statement Information

     All Schedules other than those listed above have been omitted because
they are not applicable or not required under Regulation S-X.

     Items 5 through 8 and Item 14 (a) (1) of this Annual Report on Form 10-K
incorporate only the indicated portions of Pages 33 through 51 of Millipore's
Annual Report to Shareholders for the year ended December 31, 1993; no other
portion of such Annual Report to Shareholders shall be deemed to be
incorporated herein or filed with the Commission.

     For purposes of complying with the amendments to the rules governing
Form S-8 (effective July 13, 1990) under the Securities Act of 1933, the
undersigned registrant hereby undertakes as follows, which undertaking shall
be incorporated by reference into registrant's Registration Statements on
Form S-8 Nos.: 2-72124; 2-85698; 2-91432; 2-97280; 33-37319; 33-37323 and 33-
11-790:

          Insofar as indemnification for liabilities arising under the
     Securities Act of 1933 (The "Act") may be permitted to directors,
     officers and controlling persons of the registrant pursuant to the
     foregoing provisions, or otherwise, the registrant has been advised that
     in the opinion of the Securities and Exchange commission such
     indemnification is against public policy as expressed in the Securities
     Act of 1933 and is, therefore, unenforceable.  In the event that a claim
     for indemnification against such liabilities (other than the payment by
     the registrant of expenses incurred or paid by a director, officer or
     controlling person of the registrant in the successful defense of any
     action, suit or proceeding) is asserted by such director, officer or
     controlling person in connection with the securities being registered,
     the registrant will, unless in the opinion of its counsel the matter has
                             Page 14    
<PAGE>
     been settled by controlling precedent, submit to a court of appropriate
     jurisdiction the question whether such indemnification by it is against
     public policy as expressed in the Act and will be governed by the final
     adjudication of such issue.
                             Page 15
<PAGE>
          3.  Exhibits:

     A.   Incorporated by Reference

          Document Incorporated          Referenced Document on
                                         file with the Commission


     (3)  Amendment to Restated Articles     Form 10-K Report for
          of Organization dated May 22,      year ended 12/31/87
          1987 and By Laws                   and Form 10-K Report
                                             for year ended 12/31/90
                                             respectively

     (4)  Indenture dated as of March 30,    Registration Statement
          1988, relating to the issuance     on Form S-3 (No.
          of $100,000,000 principal amount   33-20792); and a
          of Registrant's 9.20% Notes Due    Form T-1 (No.
          1998                               22-18144)

     (10) Millipore's various employee benefit and executive compensation
          plans and arrangements are incorporated herein by reference to the
          indicated documents filed with the Commission:

     Document                      Referenced Document on File
     Incorporated                  with the Commission:

     Shareholder Rights Agreement  Form 8-K Report for April, 1988
     dated as of April 15, 1988
     between Millipore and The
     First National Bank of Boston

     Long Term Restricted Stock    Form 10-K Report for the year
     (Incentive) Plan for Senior   ended December 31, 1984.
     Management

     1985 Combined Stock Option    Form 10-K Report for the year
     Plan                          ended December 31, 1985

     Supplemental Savings and      Form 10-K Report for the year
     Retirement Plan for Key       ended December 31, 1984.
     Salaried Employees of
     Millipore Corporation

     Long Term Performance Plan    Form 10-K Report for the year
     for Senior Executives         ended December 31, 1984.

     Executive Termination         Form 10-K Report for the year
     Agreement                     ended December 31, 1984.

     B.   The following Exhibits are filed herewith:

     (10)      Executive "Sale of Business" Incentive Termination Agreements
               (2)

     (11)      Computation of Per Share Earnings

     (13)      Annual Report to Shareholders, December 31, 1993
                          Page 16
<PAGE>
     (21)      Subsidiaries of Millipore

     (23)      Consents of Experts (see page 21 hereto)

     (24)      Power of Attorney

     (b)  On November 30, 1993 the Company filed a Current Report on Form 8-K
     reporting on our November 11, 1993 event, the issuance of its press
     release announcing plans to divest its Waters Chromatography business
     and exit its non-membrane bioscience business.  Said Report contained
     the following Company financial statements:

    (i)   Consolidated Statements of Income (Restated) for the nine months
           ended September 30, 1993 and September 30, 1992.
 
    (ii)  Consolidated Statements of Income (Restated) for each of the first
           three quarters of 1993 and the nine months ended September 30,
           1993.
 
    (iii) Consolidated Statements of Income (Restated) for each quarter of
           1992 and for the full year ended December 31, 1992.
 
    (iv)  Consolidated Statements of Income (Restated) for each quarter of
           1991 and for the full year ended December 31, 1991.
 
    (v)   Consolidated Balance Sheet (Restated) as of September 30, 1993 and
           December 31, 1992.
                            Page 17
<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.

                              MILLIPORE CORPORATION
                              Geoffrey Nunes


                              By  /s/ Geoffrey Nunes
                                Senior Vice President

Dated: March 25, 1994
                             Page 18
<PAGE>
     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 capacity and on the dates indicated.

SIGNATURE                TITLE                    DATE

JOHN A. GILMARTIN*       Chairman, President, February 10, 1994
John A. Gilmartin        Chief Executive Officer,
                         and Director

/s/ Michael P. Carroll   Vice President      February 10, 1994
Michael P. Carroll       Chief Financial Officer
                         Treasurer

CHARLES D. BAKER*        Director            February 10, 1994
Charles D. Baker

______________________   Director            February 10, 1994
Samuel C. Butler

MARK HOFFMAN*            Director            February 10, 1994
Mark Hoffman

GERALD D. LAUBACH*       Director            February 10, 1994
Gerald D. Laubach

STEVEN MULLER*           Director            February 10, 1994
Steven Muller

THOMAS O. PYLE*          Director             February 10, 1994
Thomas O. Pyle

JOHN F. RENO*            Director            February 10, 1994
John F. Reno

JAMES L. VINCENT*        Director            February 10, 1994
James L. Vincent

WARREN E. C. WACKER*     Director            February 10, 1994
Warren E. C. Wacker




      *By   /s/ Geoffrey Nunes
             Attorney-in-Fact
             Geoffrey Nunes
                           Page 19
<PAGE>






                      REPORT OF INDEPENDENT ACCOUNTANTS



Our report on the consolidated financial statements of Millipore Corporation
has been incorporated by reference in this Form 10-K from Page 47 of the 1993
Annual Report to Shareholders of Millipore Corporation.  In connection with
our audits of such financial statements, we have also audited the related
financial statement schedules listed in the index (Item 14 (a)2 - Financial
Statement Schedules) on Page 14 of this Form 10-K.

In our opinion, the financial statement schedules referred to above, when
considered in relation to the basic financial statements taken as a whole,
present fairly, in all material respects, the information required to be
included therein.






                              COOPERS & LYBRAND


Boston, Massachusetts
January 24, 1994, except as
to the information presented
in Note F, for which the date
is March 3, 1994
                           Page 20
<PAGE>



                     CONSENT OF INDEPENDENT ACCOUNTANTS


     We consent to the incorporation by reference in the registration statements
of Millipore Corporation on Form S-8 (File Nos. 2-91432, 2-72124, 2-85698, 2-
97280, 33-37319, 33-37323, 33-11-790), and on Form S-3 (File Nos. 2-84252, 33-
9706, 33-22196, 33-20792, 33-47213) of our report dated January 24, 1994, except
as to the information presented in Note F, for which the date is March 3, 1994,
on our audits of the consolidated financial statements and financial statement
schedules of Millipore Corporation as of December 31, 1993 and 1992, and for the
years ended December 31, 1993, 1992, and 1991, which report is incorporated by
reference in this Annual Report on Form 10-K.




                                COOPERS & LYBRAND



Boston, Massachusetts
March 24, 1994
                         Page 21
<PAGE>
<TABLE>
                            Millipore Corporation
         Schedule V - Property Plant, and Equipment  - Consolidated
                               (In Thousands)
                                      
<CAPTION>

                              Balance                          Other Chgs.  Balance
                              Beginning  Additions  RetirementsDebit and/or at End
                              of Period  at Cost    or Sales   (Credit) (a) of Period

<S>                            <C>        <C>         <C>        <C>      <C>         
Year Ended December 31, 1993
 Land                           $  6,939   $     0   $     0    $     27   $  6,966
 Leadhold improvements            11,669       237      (307)      4,509     16,108
 Buildings and improvements      104,041       684      (678)      4,007    108,054
 Production and other equipment  183,179     9,347    (5,136)     18,817    206,207
 Construction in progress         35,352    15,717       (99)    (30,339)    20,631
    Property, plant, and
     equipment                  $341,180   $25,985   $(6,220)    $(2,979)  $357,966

Year Ended December 31, 1992
 Land                           $  7,181   $     0   $      0   $   (242)  $  6,939
 Leasehold improvements           11,638     1,397       (780)      (586)    11,669
 Buildings and improvements      101,093     3,107        (11)      (148)   104,041
 Production and other equipment  179,936     9,933     (8,899)     2,209    183,179
 Construction in progress         29,159    26,550     (5,383)   (14,974)    35,352
    Property, plant, and
     equipment                  $329,007   $40,987   $(15,073)  $(13,741)  $341,180

Year Ended December 31, 1991
 Land                           $  7,051   $  103    $   (129)   $   156   $  7,181 
 Leasehold improvements            7,484    2,385        (913)     2,682     11,638 
 Buildings and improvements       86,957    3,514       (2,937)   13,559    101,093
 Production and other equipment  156,682   15,085       (8,423)   16,592    179,936
 Construction in progress         36,933   23,814            0   (31,588)    29,159
   Property, plant, and
    equipment                   $295,107  $44,901    $ (12,402)  $ 1,401   $329,007

(a)Represents the reclassification of construction in progress to depreciable
   assets and the impact on the translation of property, plant and equipment
   of changes in the value of foreign currencies relative to the United
   States dollar.
</TABLE>
<TABLE>
                          Page 22
<PAGE>
                                Millipore Corporation
 Schedule VI - Accumulated Depreciation of Property, Plant, and Equipment -
                                Consolidated
                               (In Thousands)
<CAPTION>                                      
                              Balance                          Other Chgs.  Balance at
                              Beginning  Additions  Retirement Debit and/or End of
                              of Period  at Cost    or Sales   (Credit)     Period
                                           (a)                    (b)
<S>                           <C>        <C>        <C>        <C>        <C>                                    
Year Ended December 31, 1993
 Leashold improvements         $   6,571  $  1,848   $  (264)   $  (163)   $  7,992
 Buildings and improvements       31,314     4,550      (642)      (224)     34,998
 Production and other equipment  108,225    17,377    (3,798)    (1,723)    120,081

  Accumulated depreciation of
  property, plant, and equipment$146,110  $ 23,775   $(4,704)   $(2,110)   $163,071

Year Ended December 31, 1992
 Leasehold improvements        $   5,493  $  1,721   $  (240)   $  (403)   $  6,571
 Buildings and improvements       27,087     4,347       (11)      (109)     31,314
 Production and other equipment  102,323    17,439    (7,741)    (3,796)    108,225

  Accumulated depreciation of
  property, plant, and equipment$134,903  $ 23,507   $(7,992)   $(4,308)   $146,110

Year Ended December 31, 1991
 Leasehold improvements        $   4,968   $ 1,335   $  (734)     $ (76)   $  5,493           
 Buildings and improvements       24,579     3,384    (1,204)       328      27,087  
 Production and other equipment   92,218    16,186    (6,223)       142     102,323

  Accumlated depreciation of
  property, plant, and equipment$121,765   $ 20,905  $(8,161)     $ 394    $134,903

(a)Property, plant, and equipment is generally depreciated over the
   following useful lives:  buildings and improvements, 33 years:
   production and other equipment,  10 years: leasehold improvements, the
   lives of the related leases.

(b)Represents the impact on the translation of property, plant, and
   equipment of changes in the value of foreign currencies relative to the
   United States dollar.
</TABLE>
                           Page 23
<PAGE>
<TABLE>
                            Millipore Corporation
              Schedule VIII - Valuation and Qualifying Accounts
                               (In Thousands)
                                      
                                      
                                      
<CAPTION>                                      
                                      
Column A                     Column B     Column C        Column D   Column E

                             Balance at   Additions       Deductions Balance at
                             Beginning of Charged to Costsfrom       End of 
                             Period       and Expenses    Reserve    Period  

Allowance for doubtful accounts
  (deducted from related asset
  account in the consolidated
  balance sheet):



<S>                            <C>           <C>          <C>        <C>
Year ended December 31, 1993    $1,752        $1,825       $(514)     $3,063

Year ended December 31, 1992    $2,387        $  325       $(960)     $1,752

Year ended December 31, 1991    $2,182        $  354       $(149)     $2,387
</TABLE>
                           Page 24
<PAGE>
<TABLE>
                            Millipore Corporation
                     Schedule IX - Short Term Borrowings
                               (In Thousands)
                                      
                                      
                                      
                                      
                                      

<CAPTION>
                            Weighted Avg  Max. Amt.   Avg. Amt.    Weight Avg.
                 Balance at Interest Rate Outstanding Outstanding  Interest Rate 
                 End of     at End of     During the  During the   During the
                 Period     Period        Period      Period       Period


<S>                <C>        <C>       <C>          <C>             <C>       
Year ended
  December 31, 1993 $ 51,420   4.5%      $129,332     $ 94,465(a)     4.3%(b)


Year ended
  December 31, 1992 $112,064   4.7%       $182,439     $132,696(a)    5.1%(b)


Year ended
  December 31, 1991 $ 91,339    6.5%      $114,913     $ 93,390(a)    7.1%(b)




(a) Computed on a month-end basis
(b) Computed on a quarter-end basis
</TABLE>
                          Page 25
<PAGE>

                            Millipore Corporation
           Schedule X - Supplementary Income Statement Information
                               (In Thousands)
                                      
                                      
                                      
                                      
                                      
                              Charged to Costs
                                and Expenses
                                      



                                         Year ended December 31,

Item                                     1993      1992      1991

Maintenance and Repairs                   *         *         *

Depreciation and Amortization
 of intangible assets, preoperating
 costs and similar deferrals              *         *         *

Taxes, other than payroll
 and income taxes                         *         *         *

Royalties                                 *         *         *

Advertising costs                       $ 7,447   $ 5,950   $ 5,368






* Less than 1% of total sales

                           Page 26
<PAGE>


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






                     SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549


                                  Form 10-K

                                ANNUAL REPORT

                                     OF

                            MILLIPORE CORPORATION

                 For the Fiscal Year Ended December 31, 1993



                              ****************


                                  EXHIBITS


                              ****************






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



                          Page 27
<PAGE>

                              INDEX TO EXHIBITS



   Exhibit No.          Description                  Tab No.


        (10)        Executive "Sales of Business"      1
                    Incentive Termination
                    Agreements (2)

        (11)        Computation of Per Share Earnings  2

        (13)        Annual Report to Shareholders,
                    December 31, 1993                  3

        (21)        Subsidiaries of Millipore          4

        (23)        Consents of Experts
                    (see page 21 hereto)

        (24)        Power of Attorney                  5




                           Page 28
<PAGE>                                      


                                                    Exhibit (10)

M E M O R A N D U M


TO:       Jack Johansen
FROM:     John Gilmartin
SUBJECT:  Proposal Initialed By Us On 11-11-93
DATE:     November 22, 1993

The  proposal initialed by us on November 11, 1993 concerning the  conditions
of  your future employment with Millipore (severance, commission on the  sale
of  the  bioscience businesses, etc.) is amended by replacing Section B  with
the revised Section B set forth below. Its last paragraph is also amended  to
reflect the agreed upon definition of the "Business" also as set forth below.

Please  initial  this  memorandum  to  confirm  your  agreement  with   these
ammendments.


B.   Commission on Sale of the Business:

Millipore  will pay a **** commission on the net cash proceeds  to  Millipore
from  the sale or other disposition of the "Business" (see definition below).
"Net  cash  proceeds" shall mean the proceeds received by Millipore,  in  the
form  of  cash or immediately marketable securities, from the sale  or  other
disposition  of  the "Business", reduced by the amount of  cash  advanced  by
Millipore to the "Business" between December 1, 1993 and the closing date  of
such  sale  or other disposition, further reduced by transactional costs.  In
the  event that the "Business" is included as part of a transaction involving
the sale of the Waters Chromatography Division, then "Net cash proceeds" will
be  construed to equal $20,000,000 for purposes of calculating the commission
payment,  or  a reasonable amount less than $20,000,000 if some but  not  all
assets assigned to the "Business" are included in such a transaction.

It  is  agreed that commission payments will be distributed according to  the
table below, in part to you personally and in part to a pool (the "pool") for
the  benefit  of other employees of the "Business". You will determine,  with
the  prior  approval of Geoffrey Nunes, the list of your colleagues  who  are
employed in the "Business" who will participate in the pool.

                                             To JTJ   To Pool
 On the first $20,000,000 of net cash proceeds  ****   ****
 On the next $10,000,000 of net cash proceeds   ****   ****
 On net cash proceeds in excess of $30,000,000  ****   ****

Commission  payments to you will be made on or within thirty  days  following
the closing date of the sale or other disposition of the "Business".

Payments from the pool to participating employees will be offset against  any
retention  bonuses  agreed  to by Millipore in  their  cases.  If,  when  all
retention  bonuses for pool participants have been funded from pool proceeds,
there  are  excess  proceeds remaining in the pool ("excess proceeds"),  then
such  excess proceeds will be distributed to participants within thirty  days
following the final accounting thereof. Should you and Geoffrey Nunes  decide
to  include one or more individuals as participants in the pool who  are  not
entitled to retention bonuses, an amount of money ("non-bonus credits")  will
be  included  for  their  benefit  along with other  participants'  retention
bonuses in determining the divisor used to calculate individual participant's
percentage  shares  of  excess  proceeds. Each participant's  share  will  be
determined  as  follows: participant's retention bonus or  non-bonus  credits
divided by the sum of retention bonuses and non-bonus credits for all partici
pants, expressed as a percent and multiplied by the total of excess proceeds.

Only  Millipore employees in good standing the closing date will be  eligible
to share in these commission payments.


Last Paragraph

As  used  above,  "Business" shall mean that entity to  be  called  Biosearch
comprised  of  the existing biosynthesis business, the existing ConSep/MemSep
business,  and the proposed Time of Flight business, and any other businesses
which John Gilmartin agrees to add.

/s/Jack T. Johansen
Proposal - Jack T. Johansen                           11-11-93


A.   Severance:

Should  your  employment  by  Millipore cease  for  whatever  reason  (except
termination  for cause) at any time during the period from the date  of  this
agreement until two years thereafter, you will be entitled to:

1.   An amount equal to two times your then current annual salary, paid in  a
lump  sum  on the effective date of termination (the "Termination Date"),  if
your  separation from Millipore is in conjunction with your assuming a  full-
time  position in a Business (as defined below) that has been spun off  from,
or  disposed of by, Millipore. Otherwise, you will be engaged as a consultant
to  Millipore, at your then current salary for a period of 24 months from and
after  the  Termination  Date  (the  "Consulting  Period").  The  amount   of
consultation  required  of  you  will  not  interfere  with  your  full  time
engagement  in  pursuit  of other business activities  generally  or  in  the
conduct of a full scale job search.

2.    During  the  Consulting Period we will provide you  with  all  of  your
existing  medical  and insurance benefits (excluding short-term  disability).
Although  you will not be eligible to participate in Millipore's Cash  Profit
Sharing  Plan (or its replacement) during the Consulting Period, you will  be
eligible  to  participate in contributions allocated under the  Participation
Plan  for  such  period. You will also be provided with the  services  of  an
outplacement firm at Millipore's sole expense.

3.   If your separation from Millipore is in conjunction with your assuming a
full-time position in a Business that has been spun off from, or disposed  of
by,  Millipore, Millipore Management will recommend to the Board of Directors
that the vesting schedule for all stock options held by you be accelerated to
the  effective date of such spin off or disposition and that all restrictions
on  restricted shares be waived as of that date. You will then be allowed  12
months from that date to exercise any or all stock options.

If  your separation from Millipore does not involve your assuming a full-time
position in a Business spun off from, or disposed of by, Millipore, then  the
vesting of your stock options and maturing of restrictions on your restricted
stock will continue during the Consulting Period, and you will be allowed  to
exercise any or all vested options during that time.

You  will  continue to participate in Millipore's stock option  distributions
during the period prior to your separation in a business as usual fashion.

B.   Commission on Sale of Businesses:

Millipore  will  pay a commission on the net cash proceeds to Millipore  from
the  sale  or  other disposition of Bioscience assets under your  management.
"Net  cash  proceeds" shall mean the proceeds received by Millipore,  in  the
form  of  cash  or immediately marketable securities, of a sale(s)  or  other
disposition,  reduced  by the amount of cash advanced  by  Millipore  to  the
Business(es) in question between December 1, 1993 and the closing date(s)  of
such  sale or other disposition (each, a "Closing Date") and further  reduced
by  transactional costs. In the event that the Bioscience assets  under  your
management  are included as part of a transaction involving the sale  of  the
Waters Chromatography Division, then "Net cash proceeds" will be construed to
equal  $20,000,000 for purposes of calculating the commission payment,  or  a
reasonable amount less than $20,000,000 if some but not all Bioscience assets
under your management are included in such a transaction.

The  following commission schedule will apply. The commission will be payable
on  the respective Closing Date. It is understood that 50% of such commission
amounts will be distributed to you personally while the remaining 50% will be
distributed  to a group of your senior colleagues employed in  the  business.
Such  payments to your senior colleagues will be offset against any retention
bonuses  that  may  be  agreed  to by Millipore  in  their  cases.  You  will
determine, with the prior approval of John Gilmartin, the list of such senior
colleagues. Only Millipore employees in good standing on a Closing Date  will
be eligible to share in these commission payments.

On the first $10,000,000 of net cash proceeds     ****
On the second $10,000,000 of net cash proceeds    ****
On the third $10,000,000 of net cash proceeds     ****
On net cash proceeds in excess of $30,000,000     ****


C.   Additional Consideration:

For  your  part,  and  as  additional consideration for  the  incentives  and
benefits set forth above, if the Board of Directors determines to pursue  the
courses of action contemplated herein, you agree as follows:

1) As of a date to be agreed among you, John Gilmartin, and Geoff Woodard, to
assume executive and operating responsibility for the "Business";

2) To structure the "Business" for divestiture;

3) To develop with Millipore's investment bankers, its other independent
advisors,  and its Deal Coordinator, appropriate sell book(s)  or  other
offering documents;

4)  To coordinate all selling activities with, and cooperate in whatever
support activities may reasonably be required by, Millipore's investment
bankers,  its  other independent advisors, and its Deal Coordinator,  in
satisfying the information needs of prospective investors; and

5)  To  use  your good faith efforts to operate the Business  until  the
Termination Date (or until the earlier sale or other disposition of  the
Business)  in  a  manner  so as to ensure that  the  Business  sold,  or
otherwise  disposed of on a Closing Date, is structured, resourced,  and
performing as represented during negotiations, except that you will  not
be  responsible for any representations made by the Deal Coordinator  or
other  representative  of  Millipore  to  third  parties  without   your
knowledge and consent thereof.

As  used  above, "Business" shall mean, individually and collectively,  those
portions  of Millipore's Bioscience businesses as agreed to by you and  Geoff
Woodard with John Gilmartin's approval.

/s/Jack T. Johansen
November 5, 1993


Mr. Douglas A. Berthiaume
Waters Chromatography Division of
Millipore Corporation
34 Maple Street
Milford, MA 01757

Dear Mr. Berthiaume:

As you know, Millipore Corporation is contemplating the sale or other
disposition of The Waters Chromatography Division. Respecting that this
course creates an uncertain future for individual members of the WCD
management team and challenges them as a group to extraordinarily high levels
of professionalism and exertion during the period leading up to the
completion of a transaction, the incentive compensation arrangements and
other considerations described below will be effective immediately upon
Millipore's Board of Director's final approval of Management's proposal to
divest The Waters Chromatography Division.


Incentive Compensation:

As a participating WCD management team member, you will share in the proceeds
of the incentive pools described below.  You must be a Millipore employee at
the closing date or have been terminated other than for cause to be eligible
to participate and share in the incentive pools.


Successful Transaction Incentive:

Subject only upon (B) below.

(A)  Millipore will pay you as your share of a Successful Transaction
Incentive Pool **** of a total pool of $5 million if you remain in the employ
of the business for a period of six months subsequent to the closing date or
earlier when and if terminated by the new owner.

(B)  If in the judgment of Douglas Berthiaume, it proves necessary to expand
participation in the Successful Transaction Pool beyond the currently
contemplated **** participants, then the amount payable in (A) can be reduced
as follows.

1.   The first expanded participation beyond the current **** participants
**** will require Douglas Berthiaume's Successful Transaction Incentive to be
reduced by up to ****.  If further expanded participation is required, then
all participants with the exception of **** and Douglas Berthiaume will have
their incentive reduced equally to fund the increased participation. Douglas
Berthiaume's incentive will be reduced a further $2.00 for each $1.00
reduction by the other participants.  In no event will this condition operate
to reduce the Successful Transaction Incentive to **** below ****.


Price-Based Incentive Pool 1:

Subject only to (B) below.

(A)  Millipore will pay you as your share of a "Price-Based Incentive" Pool,
no later than thirty (30) days following the closing date, **** of a total
pool calculated by subtracting ****
from the actual sales price of Waters Chromatography Division or ****,
whichever is lower, and multiplying the difference by 10%.

(B)  If in the judgment of Douglas Berthiaume, it proves necessary to expand
participation in the Price Based Incentive beyond the currently contemplated
**** participants, then the amount payable in (A) can be reduced as follows:

1.   The first expanded participation beyond the **** participants **** will
require Douglas Berthiaume's Price Based Incentive to be reduced by up to
****.  If further expanded participation is required, then all participants
with the exception of **** and Douglas Berthiaume will have their incentive
reduced equally to fund the increased participation. Douglas Berthiaume's
incentive will be reduced a further $2.00 for each $1.00 reduction by the
other participants.  In no event will this condition operate to reduce the
Price Based Incentive to **** by more than **** should they otherwise qualify
under (A).


Price-Based Incentive Pool 2:

Millipore will pay into a separate pool (Price-Based Incentive Pool #2), no
later than 30 days following the closing date **** of the amount by which the
actual selling price or ****, whichever is lower, exceeds ****.   This pool
will be distributed to participating WCD Management Team Members based solely
on the judgment of Douglas Berthiaume.


Stock Options and Restricted Shares:

As a WCD management team member employed in good standing on the closing
date, Millipore Management will recommend to the Board of Directors that the
vesting schedule for all stock options held by you be accelerated to the
closing date and that all restrictions on restricted shares be waived as of
that date.  You will be allowed twelve months from the closing date to
exercise any or all stock options.  WCD managers and key employees will
participate in Millipore's stock option and restricted stock distributions
for 1993 in a business as usual fashion.


Severance Benefits:

As a WCD management team member, if you are involuntarily separated from the
company prior to the close, you will be afforded severance benefits (or not,
should they be terminated for cause) according to the customary policies and
practice of Millipore Corporation.  WCD management team members whose
services are required by the new owner following the closing date will not be
eligible for severance benefits from Millipore Corporation.  However,
Millipore Management will use its best efforts to ensure that the new owner
will provide reasonable severance provision should employment be terminated
after the closing date.


Change in Scope of the Transaction:

If, prior to the closing date, the Board of Directors decides to pursue a
transaction materially different from that contemplated here, this agreement
will be voided and WCD management team members covered by this agreement will
receive retention and other transaction-related rewards no less lucrative
than those
afforded other Millipore managers and key employees involved in that
transaction.


Possible Longer Time to Transition:

In weighing the relative merits of alternative offers to acquire the
business to be divested, Millipore Management will take into account the
financial (and other) advantages of a divestiture which provides for
continued sharing of space, organizations and other assets, subsequent to a
closing.

For your part and as additional consideration for the incentive compensation
set forth above, you agree to apply your best efforts to:

1.   Structure the business for sale as a stand-alone concern.

2.   Develop with the investment bankers a sell book that attractively and
fairly describes the business we are selling.

3.   Coordinate all selling efforts with and cooperate in whatever support
activities may be required by Millipore's investment bankers.

4.   Operate the WCD business for the period 4Q93 through the closing date
in a manner so as to ensure that the business actually delivered to the new
owner is structured, resourced, and performing as represented during
negotiations.

/s/Douglas A. Berthiaume
/s/John A. Gilmartin


****Information redacted, considered to be confidential by registrant.
Application for confidential treatment has been filed with Commission.



<TABLE>
                              Millipore Corporation
                                    Exibit 11
                        Computation of Earnings Per Share
                      (In Thousands Except Per Share Data)
<CAPTION>
                                         Years Ended December 31,
Calculation of shares:               1993          1992           1991
<S>                          <C>            <C>            <C>
Weighted average of shares
outstanding during the year    27,951 (b)    28,242 (b)     28,294 (b)

Shares outstanding from
 assumed exercise of stock option     970         1,476          1,519

(Treasury Method)                   (873)       (1,268)        (1,184)

Weighted average shares and
 common stock equivalents
 outstanding during the year   28,048 (a)    28,450 (a)     28,629 (a)

Additional shares assumed
 exercised with full dilution           0             0              0

Weighted average of shares
 used in calculation of fully
 diluted earnings per share   $ 28,048(a)   $ 28,450(a)    $ 28,629(a)

Net Income                       $ 34,603       $33,183        $54,565

Earnings per common share as
 reported in  the Consolidated
 Financial Statements           $    1.24     $    1.17      $    1.93

Primary earnings per common share$    1.23(a) $    1.16(a)   $    1.91(a)

Net fully diluted earnings
per common share                $    1.23(a)  $    1.16(a)   $    1.91(a)

(a)These calculations are submitted in accordance
with Securities Exchange Act of 1934 Release N.
9083 although not required by APB No. 15 because
they result in dilutions of less than 3%.

(b)Represents weighted average of shares
outstanding used in the earnings per share
calculations.  Common stock equivalents for 1993,
1992, and 1991 were not included in the weighted
average share computation as they were less than
3% dilutive.
</TABLE>

                                            Exhibit (13)
            Management's Discussion and Analysis

                           General

On  November  11,  1993, the Company's Board  of  Directors
approved  a  plan  to divest operations  of  the  Company's
Instrumentation    Divisions,   which    serve    primarily
chromatography  and bioscience markets.   These  divisions,
which  represented  separate product  lines  with  separate
customers,  are  accounted for as discontinued  operations.
The  Company  expects to realize a net gain  in  1994  upon
disposition of these divisions.  The consolidated  statement
of  income  in  1993 includes the results  of  discontinued
operations  through  November  11,  1993.   The  loss  from
discontinued  operations during this  period  includes  the
impact of a $13.0 million restructuring charge recorded  in
the  first  quarter of 1993.  The following  discussion  on
results of operations applies to continuing operations.

                    Results of Operations

Consolidated net sales increased 4 percent in 1993  to  $445
million.   Sales  growth  rates,  measured  both  in   local
currencies and in U.S. dollars, are summarized in the  table
below.


                 Sales growth rates            Sales growth rates
            measured in local currencies    measured in U.S. dollars
                   1993  1992  1991            1993   1992   1991
Americas            6%   (1%)   5%               6%    (1%)    5%
Europe              4%    9%    5%              (7%)   12%     4%
Asia/Pacific       10%   (6%)  17%              18%    (2%)   25%
 Consolidated       6%    1%    8%               4%     3%     9%

Sales growth in the Americas in 1993 was 6 percent following
a decline of 1 percent in 1992, as sales to microelectronics
and  biotechnology customers grew faster  in  1993  than  in
1992.  Sales of the Company's laboratory water products were
also  strong in 1993.  In Europe, sales growth slowed  to  4
percent  following a strong 1992.  Sales growth was  impeded
by  increased  competition  and a recessionary  environment,
particularly in the laboratory and laboratory water markets.
Also, sales of large process systems were lower in 1993 than
in 1992.  Sales in Japan grew 2 percent in 1993 following  a
decline of 11 percent in 1992, as sales growth was adversely
impacted  by  a weak Japanese economy, particularly  in  the
microelectronics  market.  Sales growth in  the  balance  of
Asia  continued to be strong in 1993 led by strong sales  to
the  microelectronics customers in Korea.  Foreign  currency
exchange  rates  had a 2 percent net unfavorable  impact  on  sales
growth  in  1993, compared to a 2 percent net favorable  impact  in
1992 and a 1 percent net favorable impact in 1991.  Though a weaker
dollar  will  benefit,  and a stronger  dollar  will  affect
adversely,  future  operations, the  Company  is  unable  to
predict  future  currency movements and  to  quantify  their
effect  on  income.   The  Company sells  a  wide  range  of
products  in  many  worldwide  industrial  markets.    Price
changes  and  inflation have not significantly affected  the
comparability of sales during the past three years.

Gross  Margins  were 56.5 percent in 1993, 54.2  percent  in
1992,  and 53.1 percent in 1991.  Excluding the charges  for
EPA  settlements  and the accrual of costs  associated  with
increasing the efficiency of our manufacturing operations in
1992,  margins  in  1992  were  56.3  percent.   The  slight
improvement  in  margins  in  1993  was  primarily  due   to
continued   cost  reduction  activities  in  the   Company's
manufacturing operations.

Selling,   General  and  Administrative  (S,G&A)   expenses,
excluding the effects of foreign exchange grew 6 percent  in
1993,  10  percent  in  1992 and 11 percent  in  1991.   The
Company continued its focus on cost control in 1993 in light
of  lower sales growth rates, as headcount levels were  flat
in 1993 compared to 1992.

Research  and  Development Expenses  (R&D)  increased  by  6
percent  in 1993, following a marginal increase in 1992  and
an increase of 10 percent in 1991.  The Company continued to
fund all major programs in 1993.

The  Loss on Sale of Business reflects the loss taken on the
sale   of   the  Company's  environmental  testing  business
Resource Analysts Inc. (RAI) in 1992.  The business was sold
because  it  no  longer  fit with  the  Company's  long-term
strategic goals.

Net  Interest  Expense in 1993 was slightly higher  than  in
1992 and 1991, primarily due to higher net borrowings during
the  first  half  of  1993  and slightly  lower  capitalized
interest   on   facilities  projects.   Overall,   effective
interest rates in 1993 were slightly lower than in 1992  and
1991.

The  Provision for Income Taxes was 22.5 percent of  pre-tax
income in 1993, as compared to 22.5 percent in 1992 and 28.9
percent in 1991.  The Company continues to benefit from  low
tax rates in Puerto Rico and tax incentives attributable  to
its U.S. export operations.

                           Page 33

<PAGE>
Extraordinary Loss on Early Extinguishment of Debt  reflects
the  after  tax cost recorded by the Company in  the  fourth
quarter  to  pre-pay  it's  $100 million  note,  which  bore
interest  at 9.2 percent and was callable in 1995. In  March
1994,  the  Company issued a new $100 million  note  bearing
interest at 6.78 percent.

Earnings Per Share for the past three years include a number
of  charges  resulting from either specific transactions  or
adoption  of  new accounting pronouncements.   Earnings  per
share  from continuing operations adjusted for these  events
are summarized as follows:

                               1993      1992      1991
Earnings from continuing
 operations after accounting
 changes and charges          $1.62     $1.07     $1.27

Adoption of new Accounting
 Pronouncements:
   SFAS #106 Charges
    - cumulative impact           -       .19         -
   SFAS #109 Charges              -         -       .11

Charges                         .13       .34         -

Earnings from continuing
 operations before accounting
 changes and charges          $1.75     $1.60     $1.38

The charge in 1993 resulted from the early extinguishment of
the  Company's long-term debt.  The charges in 1992 resulted
from providing for the settlement of all known environmental
disputes with the Environmental Protection Agency (EPA), the
sale  of the Company's environmental testing business (RAI),
and  an additional charge taken to cover costs of increasing
the efficiencies of our manufacturing operations.

                      Legal Proceedings

The  potential settlement amount of all environmental claims
against  all  participants at hazardous waste  ("Superfund")
sites  in  which  the  Company has been  named  a  potential
responsible  party  by  the  EPA  is  significant.   It   is
unlikely,  however, that the Company's share of these  costs
will  have  a material impact on the financial condition  of
the  Company.   The Company is only one of many  potentially
responsible  parties named at each site.   Additionally,  in
certain  instances the Company believes that  its  insurance
will  cover a portion of the costs incurred.  In  1992,  the
EPA  unexpectedly proposed settlements for several of  these
sites.   Based on these proposed settlements and  all  other
information available to management, the Company recorded  a
provision  of  $5.8 million against cost of sales  in  1992,
which, in management's best estimate, will be sufficient  to
satisfy   all  known  claims  by  the  EPA.   No  individual
settlement  to  date  has  had  a  material  impact  on  the
Company's financial condition.
               
            Capital Resources and Liquidity

In  1993,  the  Company generated $34 million of  cash  from
continuing operations, compared to using $14 million in 1992
and  $6  million  in  1991.   Cash  provided  by  operations
continues  to  be  the Company's primary source  of  funding
working  capital requirements and capital expenditures.   In
1993,  cash flow from continuing operations, net of  working
capital  requirements,  was  $73  million  compared  to  $47
million  in  1992.  The improved cash flow  from  continuing
operations  in  1993 was primarily driven by a  $15  million
decrease in spending on inventory in 1993.

Capital   expenditures   by   continuing   operations   were
significantly  lower in 1993 than in 1992 and  1991  as  the
Company  spent  less  on facility expansions.   The  Company
expects  capital expenditures in 1994 to be comparable  with
1993.   At  December 31, 1993 the Company had no significant
commitments for capital expenditures.

The   Company  has  $41  million  of  cash  and   short-term
investments on hand at the end of 1993, which along with the
Company's strong financial position, provides a high  degree
of   flexibility  in  financing  future  requirements.    In
addition,  the  Company  prepaid  it's  $100  million   note
callable in 1995 and secured a new $100 million note due  in
2004.

                          Dividends

The  quarterly dividend was increased in the second  quarter
of  1993  from $0.13 to $0.14 per share.  Dividends paid  in
1993 were $15.1 million.

                           Page 34
<PAGE>
Consolidated Statements of Income

Millipore Corporation

Year ended December 31
(In thousands except per share data)      1993        1992         1991

Net sales                             $ 445,366    $ 427,188    $415,075
Cost of sales                           193,575      195,462     194,557
     Gross profit                       251,791      231,726     220,518
Selling, general and
  administrative expenses               145,647      142,701     129,593
Research and development expenses        34,952       32,953      32,633

     Operating income                    71,192       56,072      58,292
Loss on sale of business                      -       (2,415)          -
Interest income                           4,069        6,888       6,182
Interest expense                        (12,038)     (14,692)    (13,984)

     Income from continuing
       operations before income taxes    63,223       45,853      50,490
Provision for income taxes               14,225       10,317      14,570

Income from continuing operations before
  extraordinary item and cumulative effect of
  change in accounting principle         48,998       35,536      35,920

Earnings (loss) from discontinued
 operations                             (10,851)       2,715      18,645

Income before extraordinary item and
  cumulative effect of change in accounting
  principle                              38,147       38,251      54,565

Extraordinary item - loss on early
  extinguishment of debt                  3,544            -           -

Cumulative effect of change in accounting
  for postretirement benefits other
  than pensions                               -        5,068           -

     Net income                       $  34,603    $  33,183   $  54,565
Income per share
     Income from continuing operations$    1.75    $    1.26   $    1.27
     Net income per common share      $    1.24    $    1.17   $    1.93
Weighted average common
  shares outstanding                     27,951       28,242      28,294

The accompanying notes are an integral part of the consolidated financial
statements.
                           Page 35
<PAGE>
Consolidated Balance Sheets

Millipore Corporation

December 31
(In thousands)                                                1993       1992

Assets
Current assets:
     Cash                                                   $2,140     $1,915
     Short-term investments                                 38,502     68,536
     Accounts receivable (less allowance for
       doubtful accounts of $3,063 in 1993 
       and $1,752 in 1992)                                  99,655     94,627
     Inventories                                            65,187     72,279
     Other current assets                                   12,790     13,915
     Net current assets of discontinued operations         138,687    147,480

     Total current assets                                  356,961    398,752
Property, plant and equipment, net                         194,895    195,070
Intangible assets (less accumulated amortization
 of $1,169 in 1993 and $911 in 1992)                         2,769      1,670
Other assets                                                48,332     45,957
Net long-term assets of discontinued operations             99,647    106,194

Total assets                                              $702,604   $747,643

Liabilities and Shareholders' Equity
Current liabilities:
     Notes payable and current portion of long-term debt   $51,420   $112,064
     Accounts payable and accrued expenses                  57,505     51,465
     Dividends payable                                       3,921      3,633
     Accrued retirement plan contributions                   2,547      2,706
     Accrued and deferred income taxes payable               4,894      5,431

     Total current liabilities                             120,287    175,299
Long-term debt                                             102,047    103,240
Other liabilities                                           19,116     16,269
Commitments and contingent liabilities                           -          -
Shareholders' equity:
     Common stock, par value $1.00 per share, 80,000 shares
       authorized.  28,344 shares issued
       as of December 31, 1993 and 1992                     28,344     28,344
     Additional paid-in-capital                             16,803     16,524
     Retained earnings                                     434,988    416,563
     Translation adjustments                               (7,624)      4,028
                                                           472,511    465,459

     Less: Treasury stock at cost, 341 and 370 shares as of
      December 31, 1993 and 1992, respectively              11,357     12,624

     Total shareholders' equity                            461,154    452,835

Total liabilities and shareholders' equity                $702,604   $747,643

The accompanying notes are an integral part of the consolidated financial
statements.
                           Page 36
<PAGE>

<TABLE>
Consolidated Statements of Shareholders' Equity

Millipore Corporation

Year ended December 31, 1991, 1992 and 1993
(In thousands)
<CAPTION>                        
                                     Additional                                         Total
                       Common Stock    Paid-in  Retained Translation Treasury Stock  Shareholders'
                     Shares Par Value  Capital  Earnings Adjustments Shares   Cost      Equity
<S>                 <C>     <C>       <C>      <C>       <C>         <C>    <C>       <C>              
Balance at
 January 1, 1991     28,344  $28,344   $14,219  $360,954  $24,984     (107)  $(1,493)  $427,008
Net income                                        54,565                                 54,565
Cash dividends
 declared,
 $0.47 per share                                 (13,098)                               (13,098)
Treasury stock
 acquired                                                             (391)  (15,938)  (15,938)
Stock options
 exercised                                        (3,517)              384    13,444     9,927
Employees' stock 
 purchase plan
 proceeds                                           (330)               45     1,621    1,291
Incentive plan 
  awards                                              69                69     2,366    2,435
U.S. tax benefit
  from stock plan 
  activity                                1,524                                         1,524
Translation
  adjustments                                              (3,218)                    (3,218)
Balance at
  December 31, 1991  28,344  $28,344    $15,743 $398,643  $21,766        0       $0  $464,496
Net income                                        33,183                               33,183
Cash dividends
  declared,
  $0.51 per share                                (14,376)                             (14,376)
Treasury stock 
  acquired                                                            (484) (16,777)  (16,777)
Stock options
  exercised                                         (889)              111    4,033     3,144
Employees' stock 
  purchase plan 
  proceeds                                             2                 3      120       122
U.S. tax 
  benefit from
  stock
 plan activity                               781                                          781
Translation 
  adjustments                                            (17,738)                     (17,738)
Balance at 
  December 31, 1992   28,344  $28,344   $16,524 $416,563  $4,028      (370) $(12,624)$452,835
Net income                                        34,603                               34,603
Cash dividends 
  declared, 
  $0.55 per share                                (15,396)                             (15,396)
Treasury stock 
  acquired                                                            (112)   (3,427)  (3,427)
Stock options 
  exercised                                         (899)              104     3,468    2,569
Employees' stock
  purchase plan 
  proceeds                                           (32)               10       353      321
Incentive plan
  awards                                             161                22       721      882
Stock Awards                                         (12)                5       152      140
U.S. tax benefit 
  from stock plan 
  activity                              279                                                 279
Translation 
  adjustments                                              (11,652)                    (11,652)
Balance at 
  December 31, 1993   28,344 $28,344 $16,803    $434,988   $(7,624)    (341) $(11,357)$461,154
</TABLE>
The accompanying notes are an integral part of the consolidated financial
statements.
                           Page 37
<PAGE>
Consolidated Statements of Cash Flows

Millipore Corportion

Year ended December 31
(In thousands)                                      1993      1992      1991

Cash Flows From Operating Activities:

Net income                                       $34,603   $33,183   $54,565
Adjustments to reconcile net income to
 net cash provided by continuing operations
     Net loss (income) from discontinued
      operations                                  10,851    (2,715)  (18,645)
     Depreciation and amortization                23,775    23,507    20,905
     Deferred income tax provision               (1,745)       225    10,731
     Extraordinary item-loss on
        extinguishment of debt                     3,544        -         -
     Change in operating assets and liabilities:
      (Increase) decrease in accounts receivable (5,440)     8,348  (10,939)
      Decrease (increase) in inventories           6,398   (8,269)     2,250
      Decrease (increase) in other current assets    763     1,276   (2,251)
      (Increase) in other assets                 (1,981)  (16,003)   (5,181)
      Increase (decrease) in accounts payable
        and accrued expenses                       3,740   (2,475)   (5,608)
      (Decrease) increase in accrued retirement plan
        contributions                              (104)       600      (12)
      (Decrease) increase in accrued
        income taxes payable                     (1,002)    (2,111)    3,474
      Increase - Other                                53    11,898       585

     Net cash provided by continuing operations   73,455    47,464    49,874
     Net cash provided by discontinued operations  8,708     4,691     9,842

Net cash provided by operating activities         82,163    52,155    59,716

Cash Flows From Investing Activities:
Additions to property, plant and equipment, net (24,469)  (33,906)  (40,660)
Net investing activities of
 discontinued operations                         (9,357)  (11,018)   (7,668)

Net cash used for investing activities          (33,826)  (44,924)  (48,328)

Cash Flows From Financing Activities:
Treasury stock acquired                          (3,427)  (16,777)  (15,938)
Issuance of treasury stock under stock plans       3,912     3,266    13,653
(Decrease) increase in short-term debt          (59,887)    20,137    26,548
(Decrease) in long-term debt                     (1,222)   (2,988)   (1,320)
Dividends paid                                  (15,108)  (14,093)  (12,814)

Net cash (used for) provided by financing
 activities                                     (75,732)  (10,455)    10,129
Effect of foreign exchange rates on cash and
 short-term investments                          (2,414)   (2,765)     (442)

Net (decrease) increase in cash and short-term
 investments                                    (29,809)   (5,989)    21,075
Cash and short-term investments on January 1      70,451    76,440    55,365

Cash and short-term investments on
 December 31                                   $  40,642 $  70,451 $  76,440

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

                            Page 38
<PAGE>                                            
Notes to Consolidated Financial Statements
(In thousands except per share data)

Note A - Summary of Significant Accounting Policies

     Principles of Consolidation

The consolidated financial statements include the accounts of the Company
and its subsidiaries, all of which are wholly owned.  All material
intercompany balances and transactions have been eliminated.

     Translation of Foreign Currencies

For most of the Company's foreign subsidiaries, assets and liabilities are
translated at exchange rates prevailing on the balance sheet date, revenues
and expenses are translated at average exchange rates prevailing during the
period, and elements of shareholders' equity are translated at historical
rates. Any resulting translation gains and losses are reported separately in
shareholders' equity. For the Company's subsidiary in Brazil, where
inflation is very high, the translation is the same except that inventories,
cost of sales, property, plant and equipment, and depreciation are
translated at historical rates. Resulting translation gains and losses for
this subsidiary are included in income.  Net losses from foreign currency
transactions and translations of $867 in 1993, $1,767 in 1992, and $715 in
1991 were included in selling, general and administrative expenses.

     Short-term Investments

Short-term investments consist primarily of government securities and
certificates of deposit and are carried at cost plus accrued interest, which
approximates market value.

     Inventories

The Company values all of its inventories at the lower of cost or market,
principally on a last-in, first-out (LIFO) basis.  The remaining inventories
are valued on a first-in, first-out (FIFO) basis.

     Property, Plant and Equipment

Property, plant and equipment is recorded at cost.  Expenditures for
maintenance and repairs are charged to expense while the costs of
significant improvements are capitalized. Depreciation on assets acquired
before January 1, 1989 generally is provided using accelerated methods over
the estimated useful lives of the assets.  Assets acquired after January 1,
1989 primarily are depreciated using straight-line methods. Upon retirement
or sale, the cost of assets disposed and the related accumulated
depreciation are eliminated and related gains or losses reflected in income.

     Intangible Assets

Intangible assets consist primarily of licenses.  Intangible assets are
amortized on a straight-line basis over appropriate periods not exceeding 10
years.

     Income Taxes

In 1992, the Company adopted the provisions of SFAS #109 "Accounting for
Income Taxes."  As discussed more fully in Note H, deferred income taxes
under SFAS #109 are determined on the liability method.  The Company
provides deferred income taxes on the unremitted earnings of foreign and
Puerto Rican subsidiaries which are expected to be repatriated.

     Treasury Stock

Treasury stock is recorded at its cost on the date acquired and is relieved
at its weighted average cost upon reissuance. The excess of the cost over
proceeds of treasury stock reissued is charged to retained earnings.

     Net Income Per Common Share

Net income per common share is calculated by dividing the net income for the
period by the weighted average number of common shares outstanding for the
period.

     Postretirement Benefits Other Than Pensions

In 1992, the Company adopted the provisions of SFAS #106 "Employers'
Accounting for Postretirement Benefits Other than Pensions."  This new
standard, discussed more fully in Note L requires that the expected cost of
retiree health benefits be expensed during the years employees render
service rather than the Company's prior practice of recognizing these costs
on a cash basis.

     Reclassifications

Certain reclassifications have been made to prior years' financial
statements to conform with the 1993 presentation.

                           Page 39
<PAGE>  
Note B - Discontinued Operations

On November 11, 1993, the Company's Board of Directors approved a plan to
divest operations of the Company's Instrumentation Divisions, which serve
primarily chromatography and bioscience markets.  The operating results of
these businesses, which have been classified as discontinued operations in
the accompanying consolidated financial statements, are summarized as
follows:

                                      1993       1992      1991
                                    through
                                   11/11/93

Net sales                          $279,303    $349,813   $346,314

Pre-tax income (loss)              $(14,001)     $5,632    $26,226

Provision (credit)
  for income taxes                   (3,150)      1,267      7,581

Cumulative effect of change
 in accounting for post-
 retirement benefits                      -       1,650         -

Net income (loss)                 $ (10,851)    $ 2,715   $ 18,645

Earnings (loss) per share         $   (0.38)    $  0.10   $   0.66

The operating results for 1993 are for the period ended November 11, 1993,
the date the divestiture plan was approved.  In the first quarter of 1993,
the Company recorded a restructuring charge of $13.0 million to cover costs
associated with reorganizing and restructuring the Company's chromatography
division into more market-focused customer-oriented business units.  The
restructuring charge covered the cost of severance and other personnel
related items resulting from the reorganization.

The operating results from November 11, 1993 to the date of divestiture will
be deferred until the divestiture is completed.  The Company expects to
realize a net gain in 1994 upon the sale of these businesses.

Net current and long-term assets of discontinued operations consist primarily
of accounts receivable, inventory, property, plant and equipment,
intangibles, and accounts payable, and have been classified separately in the
accompanying consolidated balance sheets.



Note C - Inventories

Inventories at December 31 consisted of the following:
                                         1993         1992

Raw materials                        $ 18,782     $ 17,778
Work in process                         7,852        9,004
Finished goods                         38,553       45,497
                                     $ 65,187     $ 72,279

The value of inventories determined using the LIFO cost method was $47,097 or
72 percent of the total at December 31, 1993 and $50,793 or 70 percent of the
total at December 31, 1992.  If these inventories had been valued using the
FIFO cost method, they would have been $48,847 at December 31, 1993 and
$53,244 at December 31, 1992.

Note D - Property, Plant and Equipment

Property, plant and equipment at December 31 consisted of the following:

                                         1993         1992
Land                                $   6,966    $   6,939
Leasehold improvements                 16,108       11,669
Buildings and improvements            108,054      104,041
Production and other equipment        206,207      183,179
Construction in progress               20,631       35,352
                                      357,966      341,180
Less: accumulated depreciation and
      amortization                    163,071      146,110

                                   $  194,895   $  195,070
                           Page 40
<PAGE>
Note E - Notes Payable and Current Portion of Long-term Debt

Short-term borrowings and related lines of credit at December 31 are
summarized as follows:
                                               1993        1992
Notes payable and current portion of
long-term debt:
   Notes payable                           $ 50,802    $111,489
   Current portion of long-term debt            618         575
                                           $ 51,420    $112,064

Unused lines of credit                     $240,755    $192,347
Average amount outstanding at month-end
during the year                             $94,465    $132,696
Maximum month-end amount outstanding
 during the year                           $129,332    $182,439
Weighted average interest rate during the year 4.3%         5.1%
Weighted average interest rate at year-end     4.5%         4.7%

Notes payable generally consist of renewable, uncollateralized borrowings
under lines of credit that are denominated in various currencies and bear
interest at prevailing rates.

Note F - Long-term Debt

Long-term debt at December 31 consisted of the following:
                                                    1993       1992

Notes payable with interest rates
 of 9.2% due in 1998                            $100,000   $100,000
Other notes payable with average interest of 5.9% in
      1993 and 7.0% in 1992, due through 2005      2,665      3,815
                                                 102,665    103,815
Less: Current portion                              (618)      (575)

Long-term debt                                  $102,047   $103,240

In the fourth quarter of 1993, the Company entered into an agreement to
retire the $100,000 notes payable before their call date of March 30, 1995.
Accordingly, the Company recorded an extraordinary charge of $5,906 ($3,544
net of income taxes or $0.13 per share) in December, 1993 to reflect the cost
of extinguishing the notes. In March, 1994, the Company issued $100,000 of
6.78% notes due in 2004.  Interest is payable semi-annually on these notes
beginning in September 1994.
     Long-term debt, including current portion and after consideration of the
events discussed above, matures as follows:

Year ended December 31, 1994                       $    618
Year ended December 31, 1995                            562
Year ended December 31, 1996                            454
Year ended December 31, 1997                            247
Year ended December 31, 1998                            249
Years subsequent to December 31, 1998               100,535

     Certain notes contain covenants relating to maintenance of current asset
levels, cash dividends and limitations on long-term debt. The Company is in
compliance with all such covenants.
     The Company capitalized interest costs associated with the construction
of certain assets of $1,301 in 1993, $1,561 in 1992, and $1,645 in 1991.
Interest paid on debt during 1993, 1992, and 1991 amounted to $13,356,
$16,637, and $15,263, respectively.

     The Company had partially hedged its foreign currency net asset exposure
by entering into a currency swap which was to mature in 1995.  Under the
terms of the original swap, the Company exchanged $100,000 of dollar debt
service obligations for foreign obligations of 9,936,000 yen and 33,193 DM.
The Company's foreign currency obligations had an effective weighted average
interest rate of 6.02 percent in 1993. The effects of foreign currency
exchange rate fluctuations resulting from these swap agreements are included
in translation adjustments and in transaction gains/losses.  Unrealized
losses on these swap agreements of $8,020 at December 31, 1993 and $92 at
December 31, 1992 are included in other assets in the consolidated balance
sheets.

     In January, 1994, the Company closed out the yen denominated swap and
simultaneously exchanged $80,000 of dollar debt service obligation for a yen
denominated obligation of 8,760,000 yen, which bears interest at a rate of
4.49 percent.  The swap matures in 2004.

                            Page 41
<PAGE>
Note G - Foreign Exchange

In the fourth quarter of 1992, the Company entered into forward exchange
contracts to reduce the impact of foreign currency fluctuations on certain
transactions in 1993.  A gain of $2.3 million was realized on these contracts
and was recorded in cost of sales in 1993.  In the fourth quarter of 1993,
the Company has again entered into forward exchange contracts to reduce the
impact of foreign currency fluctuations on certain transactions.  The gains
or losses on these contracts will be included in income when the operating
revenues and expenses related to the underlying transactions are recognized.
Contracts open at December 31, 1993, aggregating $85,000, have an unrealized
gain of $1,000.  All open contracts have maturities which do not exceed
fifteen months.


Note H - Income Taxes

     The Company has provided for income taxes on both continuing and
discontinued operations according to the provisions of SFAS #109 "Accounting
for Income Taxes" which the Company adopted in 1992.  Data related to the
provisions for income taxes are summarized as follows:


                                             1993       1992      1991

Domestic and foreign income before income taxes:
          Domestic                        $16,690    $27,077   $51,530
          Foreign                          32,532     24,408    25,186
                                           49,222     51,485    76,716
Less: (income) loss from discontinued
      operations                           14,001     (5,632)  (26,226)
Income from continuing operations before
 income taxes                             $63,223    $45,853   $50,490

Domestic and foreign provisions for income taxes:
          Domestic                        $(2,781)   $ 2,842   $ 8,589
          Foreign                          13,356      8,242    13,063
          State                               500        500       499
                                           11,075     11,584    22,151
Less:  portion applied to discontinued
       operations                           3,150     (1,267)   (7,581)
                                          $14,225    $10,317   $14,570

Current and deferred components of the provision
  for income taxes:
          Current                         $12,820    $11,359   $11,420
          Deferred                         (1,745)       225    10,731
                                          $11,075    $11,584   $22,151

Components of the deferred income tax provisions:
          Intercompany and inventory-related
           transactions                  $(2,241)    $2,542      $545
          Unremitted foreign earnings           -        -       (802)
          Depreciation                    (1,232)      (111)      530
          Costs related to business dispositions-         -       438
          Restructuring charge                  -       576     8,813
          Provision for postretirement benefits other
           than pensions                    (419)      (555)        -
          Other                            2,147     (2,227)    1,207
                                         $(1,745)  $    225   $10,731

Summary  of  the differences between the Company's consolidated  effective
tax rate and the United States statutory federal income tax rate:

U.S. statutory income tax rate          35.0%          34.0%     34.0%
Puerto Rico tax rate benefits          (11.9)          (9.8)     (8.0)
Excess foreign over U.S. tax rate        5.6              -       6.4
State income tax, net of federal income tax
 benefit                                  .7             .6        .4
Foreign Sales Corporation income
 not taxed                              (4.6)          (4.1)     (2.8)
U.S. tax credits                           -             -       (1.8)
Other                                   (2.3)           1.8        .7
Effective tax rate applicable
 to operations                          22.5%          22.5%     28.9%

                           Page 42
<PAGE>
Net deferred tax assets result from temporary differences in the recognition
of revenues and expenses for financial statement and income tax purposes.
Components of the net deferred tax assets are as follows:
 
                                      1993             1992

Intercompany and inventory         $18,698           $16,457
related transactions

Postretirement benefits other
 than pensions                       4,435             4,016

Tax credits (including foreign tax
 credits on unremitted earnings)    21,800            17,640

U.S. net operating loss
 carryforwards                      14,001            12,000

Other, net                           1,248            (4,183)
                                    60,182            45,930

Valuation allowance                (19,390)          (15,526)

Net deferred tax asset            $ 40,792          $ 30,404

Net deferred tax assets are classified in other assets in the balance sheet.
The valuation allowance is provided primarily against foreign tax credits
which can be utilized against future taxable income in the United States
after the utilization of other carryforwards and expire no later than 1996.

The reduction in tax expense attributable to tax exemptions on the Company's
operations in Puerto Rico was $5,843 in 1993, $5,035 in 1992, and $6,275 in
1991 or $.21, $.18, and $.22 per share, respectively.  Tax exemptions
relating to these operations are effective through 2004. Income taxes paid
during 1993, 1992, and 1991 were $15,185, $18,634 ,and $10,753 respectively.

Note I - Legal Proceedings

The  Company  has  been notified in a number of instances  that  the
United  States Environmental Protection Agency (EPA) has  determined
that  a  release or a substantial threat of a release  of  hazardous
substances  (Release) as defined in Section 101 of the Comprehensive
Environmental  Response Compensation and Liability Act  of  1980  as
amended by the Superfund Amendments and Reauthorization Act of  1986
(the  so-called  "Superfund" law) has occurred at certain  sites  to
which  chemical wastes generated by the manufacturing operations  of
the  Company  have  been  sent. These notifications  typically  also
allege  that  the Company may be a responsible party under  the  law
with respect to any remedial action needed to control or prevent any
such  Release.  Under the law the EPA may undertake remedial  action
and  responsible parties may be liable, without regard to  fault  or
negligence,  for  all costs incurred. In several of these  instances
the  EPA  has  issued  a proposal for remedial action  it  considers
necessary to protect the environment.  In each instance the  Company
was  only  one of a large number of corporations and entities  which
received  such  notification,  and  anticipates  that  any  ultimate
liability  for remedial costs will be shared by others.    In  1992,
the  EPA  unexpectedly  proposed settlements for  several  of  these
sites.    Based  on  those  proposed  settlements  and   all   other
information  available  to  management,  the  Company   recorded   a
provision  of  $5,800 against cost of sales which,  in  management's
best estimate will be sufficient to satisfy all know claims by  the
EPA.   The  Company has paid a total of $13,900 to date  to  satisfy
environmental   claims.    The  aggregate   of   further   potential
liabilities is not expected to have a material adverse effect on the
Company's financial condition.

   Eastern  Enterprises  has  filed a lawsuit  against  the  Company
alleging  misrepresentations  made  in  connection  with  its   1989
purchase  of  the  Company's Process Water  Division.   The  Company
believes  it has meritorious defenses against all claims.   Although
the  Company is unable to predict with certainty the outcome of this
matter,  its ultimate disposition is not expected to have a material
adverse effect on the Company's financial condition.

Note J - Leases

Lease agreements cover sales offices, warehouse space, computers and
automobiles.  These  leases  have  expiration  dates  through  2026.
Certain land and building leases contain renewal options for periods
ranging  from five to ten years and purchase options at fair  market
value.   Rental  expense was $10,878 in 1993, $8,880  in  1992,  and
$7,706  in  1991. At December 31, 1993 future minimum rents  payable
under  noncancelable leases with initial terms  exceeding  one  year
were as follows:

     1994        $10,615
     1995          9,056
     1996          6,851
     1997          6,146
     1998          5,142
     1999 - 2026  48,617

                           Page 43
<PAGE>
Note K - Stock Plans

Stock Option Plan

Under the Company's Combined Stock Option Plan, stock options to purchase
Millipore common stock may be granted to employees.  The plan provides that
the option price per share may not be less than the fair market value of the
stock at the time the option is granted and that options must expire not
later than 10 years from the date of grant. Plan data are summarized as
follows:
                                               1993     1992    1991
Option shares:
   Outstanding at beginning of period         2,431    2,207   2,136
   Issued during period                         516      510     527
   Exercised during period                     (100)    (111)   (384)
   Canceled during period                      (127)    (175)    (72)
   Outstanding at end of period               2,720    2,431   2,207
Exercisable at end of period                  1,536    1,254   1,073
Shares available for granting of options
 at end of period                               879      270     604
Average price of outstanding options
 at end of period                            $33.34   $32.70  $32.14
Average price of exercised options
 during the period                           $24.51   $28.22  $25.95

Shares available include 1,000 shares authorized by the Board of Directors in
December, 1993 subject to shareholder approval at the Annual Meeting in
April, 1994.

Non-Employee Director Stock Option Plan

In 1990, a stock option plan for Non-Employee Directors was approved by the
Company's shareholders.  Under this plan, stock options to purchase up to 100
shares of Millipore common stock may be granted to non-employee directors of
the Company.  The plan provides that the option price per share may not be
less then the fair market value of the stock at the time the option is
granted.  At December 31, 1993, 59 options have been issued and 54 are
outstanding.

Employees' Stock Purchase Plan

Under the Company's Employees' Stock Purchase Plan, all employees of the
Company and its subsidiaries who have 90 days continuous service prior to the
beginning of the plan year, May 1, may purchase shares of Millipore common
stock by payroll deduction. The purchase price per share during the plan year
is the lesser of the fair market value of the common stock at the time of
purchase or on May 1.

  In 1993, 1992, and 1991 shares issued under the plan were 10, 3, and 45,
respectively. As of December 31, 1993, 117 shares of Millipore common stock
were available for sale to employees under the plan.

Incentive Plan for Senior Management

Under this plan, Millipore common stock is awarded to key members of senior
management at no cost to them. The stock cannot be sold, assigned,
transferred or pledged during a restriction period which is normally four
years. Shares are subject to forfeiture should employment terminate during
the restriction period.

  The stock issued under the plan is recorded at its fair market value on the
award date; the related deferred compensation is amortized to selling,
general and administrative expenses over the restriction period.  At the end
of 1993, 1992, and 1991, 133, 114, and 160 shares, respectively, were
outstanding under the plan.  Plan expense was $833 in 1993, $924 in 1992, and
$1,159 in 1991.  As of December 31, 1993, 78 shares of Millipore common stock
were available for future awards under this plan.

Note L - Employee Retirement Plans

Participation and Savings Plan

The Millipore Corporation Employees' Participation and Savings Plan
(Participation and Savings Plan), maintained for the benefit of all full-time
U.S. employees, combines both a defined contribution plan (Participation
Plan) and an employee savings plan (Savings Plan). Contributions to the
Participation Plan are allocated among the U.S. employees of the Company who
have completed at least two years of continuous service on the basis of the
compensation they received during the year for which the contribution is
made. The Savings Plan allows employees with one year of continuous service
to make certain tax-deferred voluntary contributions which the company
matches with a 25 percent contribution (50 percent contribution for employees
with 10 years of service). Total expense under the Participation and Savings
Plan was $8,679 in 1993, $8,520 in 1992, and $8,143 in 1991.

Retirement Plan

The Company's Retirement Plan for Employees of Millipore Corporation
(Retirement Plan) is a defined benefit plan for all U.S. employees which
provides benefits to the extent that assets of the Participation Plan,

                           Page 44
<PAGE>
described above, do not provide guaranteed retirement income levels.
Guaranteed retirement income levels are determined based on years of service
and salary level as integrated with Social Security benefits. Employees are
eligible under the Retirement Plan after one year of continuous service and
are vested after 5 years of service.  For accounting purposes, the Company
uses the projected unit credit method of actuarial valuation.  The actuarial
method for funding purposes is the entry age normal method.  The Company
contributes annually to the Retirement Plan, subject to Internal Revenue
Service and ERISA funding limitations.  No contributions were required for
1993 and 1992.

  The following table summarizes the funded status of the plan and amounts
reflected in the Company's consolidated balance sheets at December 31. The
projected benefit obligation was calculated using discount and investment
return rates of 7.5 percent in 1993 and 8 percent in 1992, and a salary
progression rate of 6 percent in both years.  Plan assets are invested
primarily in common stock, mutual funds and money market funds.
                                                         1993   1992

     Actuarial present value of benefit obligations:
        Accumulated benefit obligation, including
        vested benefits of $2,804 on December 31, 1993 and
         $1,813 on December 31, 1992                  $ 2,983  $ 1,919

        Projected benefit obligation for service
         rendered to date                             $(5,003) $(3,434)
        Plan assets at fair value                       5,663    5,225

        Plan assets in excess of projected
         benefit obligation                               660    1,791
        Unrecognized net actuarial loss                 3,069    1,653
        Unrecognized prior service cost                   413      448
        Unrecognized net asset being amortized
         over 16.7 years                                 (747)    (831)

        Prepaid pension cost included in
          financial statements                        $ 3,395  $ 3,061

     Net pension income includes the following components
        Service cost                                  $   393  $   323
        Interest cost                                    (358)    (260)
        Return on plan assets                             430      393
        Amortization and deferral                        (131)     (46)
        Net pension income                            $   334  $   410


Postretirement Benefits Other Than Pensions

The Company sponsors several unfunded defined benefit postretirement plans
covering all U.S. employees.  The plans provide medical and life insurance
benefits and are, depending on the plan, either contributory or non-contribu-
tory.  As discussed in Note A, the Company adopted the provisions of SFAS #106
"Employers' Accounting for Postretirement Benefits Other Than Pensions" effect-
ive January 1, 1992.  In adopting this standard, the Company recorded in the
first quarter of 1992, a one-time, non-cash charge against earnings from con-
tinuing operations of $7,678 before taxes and $5,068 after taxes, or $.19 per
share.

     Net periodic postretirement benefit cost included the following components:
                                              1993           1992
Service cost-benefits attributed to service
 during the year                           $   754        $   834
Interest cost on accumulated postretirement
 benefit obligation                            787            800
Net amortization and deferral                 (15)              -

Net periodic postretirement benefit cost   $ 1,526        $ 1,634

Summary information on the Company's plans as of December 31 is as follows:

                                                     1993           1992
Accumulated postretirement benefit obligation:
Retirees and dependents                            $ (3,520)      $ (3,702)
Fully eligible active plan participants                (478)          (368)
Other active plan participants                       (8,171)        (7,743)
Accrued postretirement benefit cost                 (12,169)       (11,813)
Unrecognized gain from past experience  different
  from that assumed and from changes in assumptions    (361)        -
Accrued postretirement benefit obligation          $(12,530)      $(11,813)

                            Page 45
<PAGE>
The discount rate used in determining the accumulated postretirement benefit
obligation was 7.5 percent as of December 31, 1993 and 8 percent as of
December 31, 1992.  The assumed health care cost trend rate used in measuring
the accumulated postretirement benefit obligation was 12 percent in 1993,
declining gradually to 6 percent through the year 2003 and remaining level
thereafter.

If the health care cost trend rate assumptions were increased by 1 percent,
the accumulated postretirement benefit obligation as of December 31, 1993
would be increased by $2,336 while the aggregate of the service and interest
cost components of net periodic postretirement benefit cost for 1993 would be
increased by $343.

Note M - Business Segment Information

     Industry Segments

The Company operates in one industry segment.  Using primarily membrane
technology, the Company develops, manufactures and markets products used for
analysis and purification.

     Geographical Segments

The Company operates in the geographical segments indicated in the table
below.  Sales are reflected in the segment from which the sales are made. The
Americas segment includes North and South America.  The European region
includes Western and Central Europe, Russia, the Middle East and Africa.  The
Asia/Pacific region includes Japan, Korea, Taiwan, Hong Kong, China, South-
east Asia and Australia.  Transfer sales between geographical areas are
generally made at a discount from list price. Operating profits for each
geographical segment exclude general corporate expenses. Identifiable assets
consist of those assets utilized within each respective geographic segment
and exclude cash and short-term investments, which are classified as
corporate assets.

                          Americas   Europe   Pacific Eliminations Total

1993
Sales:
   Unaffiliated
    customers          $168,800  $145,485  $128,840            $443,125
   Unaffiliated export:
    Pacific customers       977                                     977
    European customers    1,264                                   1,264
    Total unaffiliated  171,041   145,485   128,840             445,366
Transfer between areas   85,438    24,513     6,162  (116,113)        -
    Total sales        $256,479  $169,998  $135,002 $(116,113) $445,366
Operating profits      $ 23,180  $ 36,902  $ 27,731            $ 87,813
General corporate expenses                                      (16,621)
Interest expense, net                                            (7,969)
Income from continuing
operations before income taxes                                 $ 63,223
Identifiable assets    $280,941  $138,326  $127,302 $(122,941) $423,628
Corporate assets                                                 40,642
Net current assets of
  discontinued operations                                       138,687
Net long term assets of
  discontinued operations                                        99,647
Total assets                                                   $702,604

1992
Sales:
   Unaffiliated
    customers          $159,458  $154,200  $108,923            $422,581
   Unaffiliated export:
   Pacific customers        908                                     908
   European customers     3,699                                   3,699
    Total unaffiliated  164,065   154,200   108,923             427,188
Transfer between areas   80,944    23,391     7,360  (111,695)        -
    Total sales        $245,009  $177,591  $116,283 $(111,695) $427,188
   Operating profits   $ 23,715  $ 40,962  $  7,186            $ 71,863
General corporate expenses                                     (15,791)
Interest expense, net                                           (7,804)

                           Page 46
<PAGE>
Loss on sale of business(2,415)                                 (2,415)
Income from continuing
operations before income taxes                                 $ 45,853
Identifiable assets    $268,819  $178,224  $102,035 $(125,560) $423,518
Corporate assets                                                 70,451
Net current assets of
  discontinued operations                                       147,480
Net long term assets of
  discontinued operations                                       106,194
Total assets                                                   $747,643

1991
Sales:
   Unaffiliated
    customers          $162,182  $135,140  $110,115            $407,437
Unaffiliated export:
    Pacific customers     1,943                                   1,943
    European customers    5,695                                   5,695
    Total unaffiliated  169,820   135,140   110,115             415,075
Transfer between areas   76,293    18,901     5,787  (100,981)        -
    Total sales        $246,113  $154,041  $115,902 $(100,981) $415,075
Operating profits      $ 49,101  $ 16,619  $  9,820            $ 75,540
General corporate expenses                                     (17,248)
Interest expense, net                                           (7,802)
Income from continuing
operations before income taxes                                 $ 50,490
Identifiable assets    $253,071  $214,509  $ 97,975 $(136,293) $429,262
Corporate assets                                                 76,440
Net current assets of
  discontinued operations                                       140,364
Net long term assets of
  discontinued operations                                        99,593
Total assets                                                   $745,659

Report of Independent Accountants

     To the Shareholders and Directors of Millipore Corporation:

We have audited the accompanying consolidated balance sheets of Millipore
Corporation as of December 31, 1993 and 1992, and the related consolidated
statements of income, shareholders' equity, and cash flows for each of the
three years in the period ended December 31, 1993.  These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements.
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Millipore
Corporation at December 31, 1993 and 1992, and the consolidated results of
its operations and its cash flows for each of the three years in the period
ended December 31, 1993 in conformity with generally accepted accounting
principles.

As discussed in Notes A, H and L to the consolidated financial statements,
the Company changed its method of accounting for postretirement benefits
other than pensions and its accounting for income taxes in 1992.

Boston, Massachusetts                   Coopers & Lybrand
January 24, 1994, except as to the
information presented in Note F, for which the date
is March 3, 1994

                            Page 47
<PAGE>
Eleven-year Summary of Operations

Millipore Corporation

(In thousands except per share) 
                       1993     1992       1991      1990     1989      1988

Net sales            $445,366 $427,188  $415,075  $380,983  $365,825  $347,267
Cost of sales         193,575  195,462   194,557   170,049   165,979   161,613

Gross profit          251,791  231,726   220,518   210,934   199,846   185,654
Selling, general and
 administrative
 expenses             145,647  142,701   129,593   117,214    115,951   116,636
Research and devel-
 opment expenses       34,952   32,953    32,633    29,538    28,756    22,336
Restructuring charge      -       -         -       17,103       -         -

Operating income       71,192   56,072    58,292    47,079    55,139    46,682
Other income/loss, net    -     (2,415)      -         -       3,149       -
Interest income         4,069    6,888     6,182     6,723     3,914     3,450
Interest expense      (12,038) (14,692)  (13,984)  (10,418)   (8,543)   (6,543)

Income from continuing
 operations before
 income taxes          63,223   45,853    50,490    43,384    53,659    43,589
Provision for income
 taxes excluding non-
 recurring tax benefit 14,225   10,317    14,570    13,629    11,619    10,955
Nonrecurring benefit     -         -         -         -         -         -

Income from continuing
 operations            48,998   35,536    35,920    29,755    42,040    32,634
Earnings (loss) from
 discontinued
 operations           (10,851)   2,715    18,645    (6,678)   10,462    22,751
Income before
 extraordinary item
 and cumulative effect
 of change in
 accounting principle  38,147   38,251    54,565     23,077   52,502    55,385

Extraordinary item-loss
 on early extinguishment
 of debt                3,544       -        -          -        -         -

Cumulative effect of
 change in accounting for
 postretirement benefits   -      5,068      -          -        -         -
Net income            $34,603   $33,183  $54,565    $23,077  $52,502   $55,385

Net income per common share:
 Income from continuing
 operations             $1.75     $1.26    $1.27      $1.05    $1.48     $1.15
 Net income per
 common share            1.24      1.17     1.93       0.82     1.85      1.96
Cash dividends declared
 per share               0.55      0.51     0.47       0.43     0.39      0.35
Average common shares
 and equivalents       27,951    28,242   28,294     28,307   28,323    28,329

Financial Data

Working Capital      $236,674  $223,453 $250,064   $227,219 $251,486  $251,825
Total assets          702,604   747,643  745,659    688,651  615,038   547,997
Long-term obligations 102,047   103,240  106,306    107,517  106,147   105,946
Shareholders' equity $461,154  $452,835 $464,496   $427,008 $403,827  $362,800

The Company adopted SFAS #109 "Accounting for Income Taxes" during 1992 and 
restated tax provisions in 1991, 1990 and 1986.

1984 earnings per share include a $.15 per share non-recurring tax benefit
from the reversal of all deferred taxes provided on DISC income prior to 1984.

                            Page 48
<PAGE>
Eleven-year Summary of Operations (continued)

(In thousands except per share)  1987     1986      1985      1984      1983

Net sales                    $298,728  $251,212   $202,411  $193,190  $171,730
Cost of sales                 138,587   117,997     99,427    97,048    85,631

Gross profit                  160,141   133,215    102,984    96,142    86,099
Selling, general and
 administrative expenses       98,730    87,058     66,409    62,777    57,579
Research and development
 expenses                      19,742    16,756     15,132    15,407    14,033
Restructuring charge                -         -          -         -         -

Operating income               41,669    29,401     21,443    17,958    14,487
Other income/loss, net              -         -          -         -         -
Interest income                 2,234     3,066      3,403     4,145     3,129
Interest expense               (3,432)   (3,762)    (3,300)   (3,136)   (3,355)

Income from continuing
 operations before
 income taxes                  40,471    28,705      21,546   18,967    14,261
Provision for income taxes
 excluding nonrecurring
 tax benefit                   10,040    10,538       5,357    5,121     3,824
Nonrecurring benefit                -         -           -   (4,002)        -

Income from continuing
 operations                    30,431     18,167     16,189   17,848    10,437
Earnings (loss) from
 discontinued operations       17,993     14,797     15,541   12,645    10,227
Income before extraordinary
 item and cumulative effect
 of change in accounting
 principle                     48,424     32,964     31,730   30,493    20,664

Extraordinary item-loss on
 early extinguishment of debt       -          -          -        -         -

Cumulative effect of change in accounting
for postretirement benefits         -          -          -        -         -
Net income                    $48,424    $32,964    $31,730  $30,493   $20,664

Net income per common share:
 Income from continuing
 operations                     $1.07      $0.65      $0.59    $0.65     $0.38
 Net income per common share     1.71       1.18       1.15     1.11      0.76
Cash dividends declared per share0.31       0.27       0.24     0.22      0.20
Average common shares and
 equivalents                   28,344     27,931     27,632   27,552    27,270

Financial Data

Working Capital              $168,594   $165,421   $146,334 $121,075  $107,102
Total assets                  452,387    369,414    326,903  283,517   259,700
Long-term obligations           6,378     12,094     13,446   10,630    10,545
Shareholders' equity         $327,604   $283,547   $244,607 $214,289  $192,886

                            Page 49
<PAGE>
Quarterly Results (Unaudited)

The Company's unaudited quarterly results are summarized below.
(In thousands, except per share data)
                              First    Second   Third  Fourth
                             quarter  quarter  quarter quarter       Year
1993
Net sales                    $105,189  $114,613  $111,854 $113,710 $445,366
Cost of sales                  45,140    49,271    49,587   49,577  193,575
     Gross profit              60,049    65,342    62,267   64,133  251,791
Selling, general and
 administrative expenses       36,555    36,946    36,424   35,722  145,647
Research and development
 expenses                       8,587     9,010     8,652    8,703   34,952
     Operating income          14,907    19,386    17,191   19,708   71,192
Interest (expense), net        (2,217)   (2,083)   (1,968)  (1,701)  (7,969)
     Income from continuing
     operations before
     income taxes              12,690    17,303    15,223   18,007   63,223
Provision for income taxes      2,855     3,893     3,425    4,052   14,225
Income from continuing
 operations                     9,835    13,410    11,798   13,955   48,998
Loss from discontinued
 operations                    (9,083)     (579)   (1,189)      -   (10,851)

Extraordinary item - loss on early
  extinguishment of debt           -        -        -       3,544    3,544
     Net income              $    752  $ 12,831  $ 10,609 $ 10,411 $ 34,603
Per share information
  Income from continuing
 operations                     $0.35     $0.48     $0.42    $0.50    $1.75
  Net income                    $0.03     $0.46     $0.38    $0.37    $1.24
Weighted average common shares
 outstanding                   27,983    27,946    27,921   27,954   27,951

1992
Net sales                    $110,290  $108,300  $104,600 $103,998 $427,188
Cost of sales                  49,268    52,829    45,534   47,831  195,462
     Gross profit              61,022    55,471    59,066   56,167  231,726
Selling, general and
 administrative expenses       34,837    35,868    35,608   36,388  142,701
Research and development
 expenses                       8,373     8,246     8,241    8,093   32,953

     Operating income          17,812    11,357    15,217   11,686   56,072

Loss on sale of business           -     (2,415)        -        -   (2,415)
Interest (expense), net        (1,720)   (1,785)   (2,026)  (2,273)  (7,804)
     Income from continuing
     operations before
     income taxes              16,092     7,157    13,191    9,413   45,853
Provision for income taxes      3,620     1,610     2,969    2,118   10,317

Income from continuing
 operations                    12,472     5,547    10,222    7,295   35,536
Earnings (loss) from discontinued
 operations                     1,149      (705)    2,735     (464)   2,715
Income before cum. effect of
  change in accounting
  principle                    13,621     4,842    12,957    6,831   38,251
Cum. effect of change in
  accounting for postretirement
  benefits other than pensions  5,068         -         -        -    5,068
     Net income               $ 8,553   $ 4,842  $ 12,957  $ 6,831  $33,183
Per share information
  Income from continuing
   operations                    $0.44    $0.20     $0.36    $0.26    $1.26
  Net income                     $0.30    $0.17     $0.46    $0.24    $1.17
Weighted average common shares
 outstanding                    28,360   28,292    28,207   28,108   28,242

                           Page 50
<PAGE>
Investor Information

        Registrar and Transfer Agent

     The First National Bank of Boston
     Shareholders Services Division
     P.O. Box 644
     Boston, Massachusetts 02102-0644

        Annual Meeting

     The Annual Meeting of Shareholders of Millipore Corporation will be held
     at our Bedford Massachusetts Facility (80 Ashby Road) on Thursday, April
     21, 1994 at 11 a.m.

        Dividend Reinvestment

     An automatic dividend reinvestment program is available to shareholders.
     A descriptive brochure and authorization card are available on request.

        Reports

     In addition to our Annual Report, each shareholder will receive copies
     of our three Quarterly Reports.

     Form 10-K is filed annually with the Securities and Exchange Commission
     and is now available on request from the Company. All inquiries should
     be directed to:

     John S. Glass
     Director of Investor Relations
     Millipore Corporation
     80 Ashby Road
     Bedford, Massachusetts 01730
     (617) 275-9200

        Common Stock

     Millipore's Common Stock is traded on the New York Stock Exchange. Our
     symbol is MIL. Stock price information is shown below.

Millipore Stock Prices

     Stock price data from the New York Stock Exchange is based on high and
     low sales prices. There were approximately 3,985 shareholders of record
     as of December 31, 1993.

                       Range of Stock Prices            Dividends Declared
                                                            Per Share
                    1993             1992               1993        1992

                High     Low     High   Low
First Quarter $35.50  $25.88    $42.00 $34.25          $0.13        $0.12
Second Quarter 32.38   26.50     39.50  33.00           0.14         0.13
Third Quarter  34.25   29.75     34.25  27.13           0.14         0.13
Fourth Quarter 40.25   32.75     38.00  30.00           0.14         0.13

                            Page 51
<PAGE>




                                                  Exhibit (21)

                    SUBSIDIARIES OF MILLIPORE CORPORATION

Pursuant to Item 601, Paragraph 22, clause (ii) of Regulation S-K,
the following list excludes subsidiaries who conduct no business
operations or which have no significant assets.

COMPANY                                           JURISDICTION

Millipore Asia Ltd.                               Delaware
Millipore Cidra, Inc.                             Delaware
Millipore Intertech, (V.I.), Inc.                 U.S. Virgin Is.
Millipore International Holding Company B.V.      Netherlands
Millipore Japan Company L.L.C.                    Delaware
Millipore S.A./N.V.                               Belgium
Millipore (Canada) Ltd.                           Canada
Millipore (U.K.) Ltd.                             United Kingdom
Millipore S.A.                                    France
Millipore Ireland B.V.                            Netherlands
Millipore GmbH                                    West Germany
Millipore S.p.A.                                  Italy
Millipore A.B.                                    Sweden
Millipore A.G.                                    Switzerland
Millipore A/S                                     Denmark
Millipore Australia Pty. Ltd.                     Australia
Millipore GesmbH                                  Austria
Millipore Iberica S.A.                            Spain
Millipore S.A. de C.V.                            Mexico
Millipore I.E.C., Ltda.                           Brazil
Millipore OY                                      Finland
Millipore B.V.                                    The Netherlands
Millipore Korea Ltd.                              Korea
Millipore China Ltd.                              Hong Kong
Millipore of New Hampshire, Inc.                  New Hampshire
Millicorp, Inc.                                   Delaware
Minerva Insurance Corp. Ltd.                      Bermuda
Nihon Millipore Limited                           Japan
Biosyntech Biochemische
  Synthesetechnik Gmbh                            Germany
Millipore Investment Holdings Ltd.                Delaware
Sterimatics Corporation                           Massachusetts
Immunosystems Incorporated                        Maine

Waters Investments Limited                        Delaware
Waters Puerto Rico, Inc.                          Delaware
Extrel Corporation                                Pennsylvania
Extrel FTMS, Inc.                                 Delaware

Biosearch, Inc.                                   Massachusetts
Milliscope, Inc.                                  Delaware
Millipore AS                                      Norway
MSUB Ltd                                          United Kingdom
Shallford Entity SDN BHD                          Malaysia




                                                  Exhibit (24)

                              POWER OF ATTORNEY
                                      
                                      
     KNOW ALL MEN BY THESE PRESENTS, that the undersigned Directors and
Officers of Millipore Corporation (the "Corporation"), do hereby constitute
and appoint John A. Gilmartin and Geoffrey Nunes and each of them
individually, their true and lawful attorneys and agents to execute on behalf
of the Corporation the Form 10-K Annual Report of the Corporation for the
fiscal year ended December 31, 1993, and all such additional instruments
related thereto which such attorneys and agents may deem to be necessary and
desirable to enable the Corporation to comply with the requirements of the
Securities Exchange Act of 1934, as amended, and any regulations, orders, or
other requirements of the United States Securities and Exchange Commission
thereunder in connection with the preparation and filing of said Form 10-K
Annual Report, including specifically, but without limitation of the
foregoing, power and authority to sign the names of each of such Directors
and Officers on his behalf, as such Director or Officer, as indicated below
to the said Form 10-K Annual Report or documents filed or to be filed as a
part of or in connection with such Form 10-K Annual Report; and each of the
undersigned hereby ratifies and confirms all that said attorneys and agents
shall do or cause to be done by virtue thereof.


SIGNATURE                TITLE                    DATE


/s/ John A. Gilmartin    Chairman, President      February 10, 1994
John A. Gilmartin        Chief Executive Officer
                         and Director


/s/ Charles D. Baker     Director                 February 10, 1994
Charles D. Baker


____________________     Director                 February ____, 1994
Samuel C. Butler


/s/ Mark Hoffman         Director                 February 10, 1994
Mark Hoffman


/s/ Gerald D. Laubach    Director                 February 10, 1994
Gerald D. Laubach
<PAGE>
Power of Attorney
Page 2



SIGNATURE                TITLE                    DATE


/s/ Steven Muller             Director            February 10, 1994
Steven Muller


/s/ Thomas O. Pyle            Director            February 10, 1994
Thomas O. Pyle


/s/John F. Reno               Director            February 10, 1994
John F. Reno


/s/ James L. Vincent          Director            February 10, 1994
James L. Vincent


/s/ Warren E. Wacker          Director            February 10, 1994
Warren E.C. Wacker




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