MILLIPORE CORP
10-K, 1995-03-17
LABORATORY ANALYTICAL INSTRUMENTS
Previous: ADC TELECOMMUNICATIONS INC, 10-Q, 1995-03-17
Next: MINNESOTA POWER & LIGHT CO, DEF 14A, 1995-03-17




                                  
                  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, 1994
                     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, 1995, the aggregate market value of the registrant's voting
stock held by non-affiliates of the registrant was approximately
$1,140,000,000 based on the closing price on that date on the New York Stock
Exchange.

As of February 25, 1995, 23,095,750 shares of the registrant's Common Stock
were outstanding.

                  DOCUMENTS INCORPORATED BY REFERENCE
     Document                           Incorporated into Form 10K
1994 Annual Report to Shareholders           Parts I and II
(pages 25-43 only)

Definitive Proxy Statement                   Part III
dated March 17, 1995

                                     -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, 1994 (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).  These
Divisions with separate product lines and with separate customers have been
accounted for as discontinued operations.

     In August of 1994 Millipore completed the divestiture of its
Instrumentation Divisions (the Waters Chromatography business and the non-
membrane bioscience instrument business). The Company realized a net loss in
1994 upon the disposition of these Divisions of $3.4 million which included
all costs estimated to be incurred in connection with the divestitures as well
as the pre-tax operating losses generated by the Divisions from November 11,
1993 through the completion of the divestitures.  Net cash proceeds from the
divestitures were $258 million and the Company spent $216 million of such
proceeds to buy back shares of its Common Stock in a Dutch Auction Self
Tender.  In the balance of 1994 the Company spent an additional $78 million in
connection with its $100 million open market share repurchase program.  As a
result as of December 31, 1994 there were 23,133,217 shares of the Company's
Common Stock outstanding as compared with 28,191,515 shares on February 25,
1994.

     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 that effect
separations, principally through physical and chemical methods.  Millipore is
an integrated multinational manufacturer of these products.  During 1994,
approximately 64% 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

                                  -2-
<PAGE>
and research operations to isolate and purify specific components or to remove
contaminants.

     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 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; in addition, Millipore has developed and
is developing products for biopharmaceutical applications in order to meet the
purification requirements of the biotechnology industry.

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

     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.

                                    -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 1994,
the Company's marketing, sales and service forces consisted of approximately
281 employees in the United States and 617 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 training users, and assisting
customers in compliance with relevant government regulations.

                                   -4-
<PAGE>
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
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 1992, 1993 and 1994 with respect to continuing
operations were, $32,953,000, $34,952,000 and $34,327,000 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 Divisions (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, and 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,

                                 -5-
<PAGE>
improve operating performance and increase shareholder value.  The
divestitures were completed in August of 1994 and resulted in a net loss of
$3.4 million as detailed under the subheading "The Company" above.  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.

     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
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,
Immunosystems Incorporated in July of 1992, and the Ceraflo (ceramic modules)
manufacturing business of the Norton Company in October 1992, which business
it sold in 1994 for a small loss.

     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 was the subject of
litigation brought by Eastern Enterprises which was settled in the fourth
quarter of 1994 (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.

                                       -6-
<PAGE>
     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."

     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, 1994, Millipore's continuing operations employed 3,117
persons worldwide, of whom 1,640 were employed in the United States and 1,477
overseas.
Executive Officers of Millipore

                                  -7-
<PAGE>
     There follows a listing as of March 1, 1995 of the Executive Officers of
Millipore.  All of the following individuals were elected to serve until the
Directors Meeting next following the 1995 Annual Stockholders Meeting.

                                                 First Elected:
                                                           To
                                                   An    Present
Name                 Age   Office               Officer  Office

John A. Gilmartin     52   Chairman of the Board  1980     1986
                           President and Chief         (Chairman
                           Executive Officer of         in 1987)
                           the Corporation

Geoffrey Nunes        64   Senior Vice President  1976     1980
                           General Counsel

Glenda K. Burkhart    43   Vice President         1993     1993
                           of the Corporation

Michael P. Carroll    44   Vice President of the Corporation
                           Chief Financial Officer and
                           Treasurer              1992     1992

Douglas B. Jacoby     48   Vice President         1989     1989
                           of the Corporation

John E. Lary          48   Vice President         1994     1994
                           of the Corporation

     Mr. Gilmartin joined Millipore's finance department in 1979, 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.

     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. 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.

                                   -8-
<PAGE>
     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. Lary was elected a Corporate Vice President in November 1994, and is
responsible for the worldwide operations of the Company.  From May of 1993
until his election as a Corporate Vice President, Mr. Lary served as Senior
Vice President and General Manager of the Americas Operation.  For the ten
years prior to that time, he served as Senior Vice President of the Membrane
Operations Division of Millipore.

                                     -9-
<PAGE>
Item 2.  Properties.

     Millipore owns in excess of 1.1 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

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

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

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

Yonezawa,      Manufacturing and warehouse   156,300    7 acres
Japan

Cork,          Manufacturing                  83,000   20 acres
Ireland

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

     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 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 leased
property referred to in the first sentence of this paragraph, and which is
being held 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 2006.
The rented space aggregate is approximately 666,000 square feet and cost was
approximately $6,197,000 in 1994.  No single lease, in the opinion of
Millipore, is material to its operations.

                                -10-
<PAGE>
     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 settled its suit in the Superior Court for Middlesex
County, Massachusetts brought against it 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 settlement became final in December of
1994 and resulted in a payment by Millipore to Eastern Enterprises of $9.0
million.  The Company incurred an additional $1.8M in costs related to this
matter.

     Millipore has been, over the last 12 years, notified in ten
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 be 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 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 seven separate instances involving a total of ten such
sites, the Company has entered into consent decrees, paid approximately
$14.0 million, and received partial releases.  The Company believes it
has established reserves sufficient to satisfy all known claims by the
EPA, and that in any event the aggregate of any future potential
liabilities should not 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.

                                      -11-
<PAGE>
     The information called for by this item is set forth under the caption
"Millipore Stock Prices" on page 43 of Millipore's Annual Report to
Shareholders for the year ended December 31, 1994, 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 40 and 41
of Millipore's Annual Report to Shareholders for the year ended December 31,
1994, which information is hereby incorporated herein by reference.

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

     The information called for by this item is set forth under the caption
"Management's Discussion and Analysis" on pages 25 and 26 of Millipore's
Annual Report to Shareholders for the year ended
December 31, 1994, 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 27 to 39
and under the caption "Quarterly Results (Unaudited)" on page 42 of
Millipore's Annual Report to Shareholders for the year ended December 31,
1994, which information is hereby incorporated herein by reference.

Item 9.  Disagreements on Accounting and Financial Disclosure.

     This item is not applicable.

                               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 17, 1995, for Millipore's Annual
Meeting of Stockholders to be held on April 20, 1995, 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 11 -
16 of Millipore's definitive Proxy Statement, dated March 17, 1995, for
Millipore's Annual Meeting of Stockholders to be held on April 20, 1995, which
information is hereby incorporated herein by reference.

                                -12-
<PAGE>
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 17 of Millipore's definitive
Proxy Statement, dated March 17, 1995, for Millipore's Annual Meeting of
Stockholders to be held
April 20, 1995, 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 13 - 16 of Millipore's definitive Proxy Statement, dated March 17, 1995,
for Millipore's Annual Meeting of Stockholders to be held on April 20, 1995,
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 27 through 39, the Report of
Independent Accountants on Page 39 and the Quarterly Results (Unaudited) set
forth on page 42 of Millipore's Annual Report to Shareholders for the year
ended December 31, 1994, are hereby incorporated herein by reference.  Filed
as part of this report are:

     (1)  Consent of Independent Accountants relating to the incorporation of
their report on the Consolidated Financial Statements 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.

     No financial statement schedules have been included 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 25 through 42 of Millipore's
Annual Report to Shareholders for the year ended December 31, 1994; 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:

                                 -13-
<PAGE>
          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
     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.

                                    -14-
<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 May 3,       Registration Statement
          1995, relating to the issuance     on Form S-4 (No.
          of $100,000,000 principal amount   33-58117); and an
          of Registrant's 6.78% Senior       accompanying Form T-1
          Notes due 2004                     

     (10) Except as included in this filing and set forth under "B"
          below, all of 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.

     Executive "Sale of Business"  Form 10-K Report for the year
     Incentive Termination Agree-  ended December 31, 1993.
     ments (2)*

                                  -15-
<PAGE>
     B.   The following Exhibits are filed herewith:

               (10) (a)  1995 Employee Stock Purchase Plan

                    (b)  1995 Management Incentive Plan*

               (11)      Computation of Per Share Earnings

               (13)      Annual Report to Shareholders, December 31, 1994

               (21)      Subsidiaries of Millipore

               (23)      Consents of Experts (see page 19 hereto)

               (24)      Power of Attorney


               * A "management contract or compensatory plan"

                                  -16-
<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 17, 1995

     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 9, 1995
John A. Gilmartin        Chief Executive Officer,
                         and Director

/S/Michael P. Caroll     Vice President           February 9, 1995
Michael P. Carroll       Chief Financial Officer
                         Treasurer

CHARLES D. BAKER*        Director                 February 9, 1995
Charles D. Baker

SAMUEL C. BUTLER*        Director                 February 9, 1995
Samuel C. Butler

MARK HOFFMAN*            Director                 February 9, 1995
Mark Hoffman

GERALD D. LAUBACH*       Director                 February 9, 1995
Gerald D. Laubach

STEVEN MULLER*           Director                 February 9, 1995
Steven Muller

THOMAS O. PYLE*          Director                 February 9, 1995
Thomas O. Pyle

JOHN F. RENO*            Director                 February 9, 1995
John F. Reno




      *By /S/Geoffrey Nunes
             Attorney-in-Fact
             Geoffrey Nunes


                                   -18-
<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 26, 1995 on our audits of the consolidated financial
statements of Millipore Corporation as of December 31, 1994 and 1993, and
for the years ended December 31, 1994, 1993, and 1992, which report is
incorporated by reference in this Annual Report on Form 10-K.




                                COOPERS & LYBRAND L.L.P.



Boston, Massachusetts
March 17, 1995

                                     -19-
<PAGE>



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






                  SECURITIES AND EXCHANGE COMMISSION

                        Washington, D.C.  20549


                               Form 10-K

                             ANNUAL REPORT

                                  OF

                         MILLIPORE CORPORATION

              For the Fiscal Year Ended December 31, 1994



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


                               EXHIBITS


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






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

                                -20-
<PAGE>




                           INDEX TO EXHIBITS



   Exhibit No.          Description                


        (10) (a)    1995 Employee Stock Purchase Plan  

             (b)    1995 Management Incentive Plan*    

        (11)        Computation of Per Share Earnings  

        (13)        Annual Report to Shareholders,
                    December 31, 1994                  

        (21)        Subsidiaries of Millipore          

        (23)        Consents of Experts
                    (see page 19 hereto)

        (24)        Power of Attorney                  


        * A "management contract or compensatory plan"



                               -21-
<PAGE>
                                   



<PAGE>

                       MILLIPORE CORPORATION
                       ---------------------
                1995 EMPLOYEES' STOCK PURCHASE PLAN
                -----------------------------------                 
                                 

        The purpose of the Millipore Corporation 1995 Employees' Stock Purchase
Plan (the "Plan") is to provide employees of Millipore Corporation (the
"Corporation") and its subsidiary corporations a continuing opportunity to
purchase the Corporation's Common Stock (the "Common Stock") through annual
offerings.  Two hundred thousand (200,000) authorized but unissued or treasury
shares of Common Stock in the aggregate may from time to time be reserved for
this purpose by the Board of Directors of the Corporation.  It is intended that
this Plan shall constitute an "employee stock purchase plan" within the meaning
of Section 423 of the Internal Revenue Code of 1986 (the "Code").  The
provisions of the Plan shall be construed so as to extend and limit
participation in a manner consistent with the requirements of that section of
the Code.

        1.   ADMINISTRATION.  The Plan shall be administered by a committee
appointed by the Board of Directors of the Corporation (the "Committee").  The
Committee shall consist of no fewer than three members, some or all of whom may
but need not be members of the Board of Directors.  The Board of Directors may
from time to time remove members from, or add members to, the Committee.
Vacancies of the Committee, however caused, shall be filled by the Board of
Directors.  The Committee shall select one of its members as Chairman, and
shall hold meetings at such times and places as it may determine.  Actions
pursuant to the affirmative vote of a majority of the members of the Committee
present at any meeting or pursuant to the written consent of a majority of the
members of the Committee shall be valid action of the Committee.  The
interpretation and construction by the Committee of any provision of the Plan
or of any option granted under it shall be final unless otherwise determined by
the Board of Directors.  No member of the Board of Directors or of the
Committee shall be liable for any action or determination made in good faith
with respect to the Plan or any option granted under it.

        2.   DEFINITIONS.  In addition to the definitions provided elsewhere in
this Plan, the following terms shall have the meanings set forth below:

        "Date of Offering" shall be the first day of May in each year.

        "Parent corporation" and "subsidiary corporation" shall have the
meanings set forth in Section 425(c) and (f) of the Code.

        "Total compensation" means an employee's regular straight time earnings,
including payments for overtime, shift premium, incentive compensation, bonuses,
and other special payments.

        "Working Day" means a day other than a Saturday, Sunday or scheduled
holiday.

<PAGE>


        3.   ELIGIBILITY.  All employees of the Corporation and its subsidiaries
who have been continuously employed by the Corporation and/or any of its
subsidiaries for ninety days shall be granted purchase rights under the Plan to
purchase Common Stock.  Each eligible employee shall be granted a purchase right
effective on the next succeeding Date of Offering.  In no event may an employee
be granted a purchase right if such employee, immediately after the purchase
right is granted, owns stock possessing five percent (5%) or more of the total
combined voting power or value of all classes of stock of the Corporation or of
its parent corporation or subsidiary corporation.  For purposes of determining
stock ownership under this paragraph, Section 424(d) of the Code shall apply and
stock which the employee may purchase under the outstanding options shall be
treated as stock owned by the employee.  For purposes of this Section 3, the
term "employee" shall not include an employee whose customary employment is not
more than five (5) months in any calendar year.

        4.   OFFERINGS.  The Corporation will make one annual offering to
employees to purchase stock under the Plan.  The terms and conditions for the
offering shall define the duration of the offering and shall specify the amount
of stock that may be purchased thereunder.  The fixed term of any offering shall
include a Purchase Period of 12 months duration commencing with the Date of
Offering.  The amounts received as Total Compensation by an employee shall
constitute the measure of such employee's participation in the offering in
accordance with Section 7.

        5.   ACCRUAL LIMITATION.  No offering shall be effective to grant to any
employee a purchase right which permits his rights to purchase stock under all
"employee stock purchase plans" of the parent or any subsidiary corporation to
accrue at a rate which exceeds $25,000 of fair market value of such stock
(determined at the time such purchase right is granted) for each calendar year
in which such option is outstanding at any time.

        For purposes of this paragraph:

        (A)  the right to purchase stock under a purchase right accrues when the
purchase right (or any portion thereof) first becomes exercisable during the
calendar year;

        (B)  the right to purchase stock under a purchase right accrues at the
rate provided in the purchase right, but in no case may such rate exceed $25,000
of the fair market value of such stock (determined at the time such purchase
right is granted) for any one calendar year; and

        (C)  a right to purchase stock which has accrued under one purchase
right granted pursuant to the Plan may not be carried over to any other purchase
right.

        6.   STOCK.  The stock subject to the purchase rights shall be shares of
the Corporation's authorized but unissued or treasury 

                                       2

<PAGE>

shares.  The aggregate  number of shares which may be issued under all purchase
rights granted under this Plan shall not exceed 200,000 shares of Common Stock.

        7.   TERMS AND CONDITIONS OF PURCHASE RIGHTS.  Purchase rights granted
pursuant to the Plan shall be in such form as the Committee may from time to
time recommend and the Board of Directors shall from time to time approve,
provided that all employees granted purchase rights shall have the same rights
and privileges (except as otherwise required by Section 5) and provided further
that such purchase rights shall comply with and be subject to the following
terms and conditions:

        (a) NUMBER OF SHARES.  Each purchase right granted thereunder shall
     provide that the grantee may purchase a uniform fixed number of shares of
     Common Stock, as specified in each offering, for each $1,000 and each
     fraction thereof of total compensation earned by the employee in the
     employment of the Corporation and/or any of its subsidiary corporations
     during the calendar year immediately preceding the Date of Offering. 
     Provided, however, that for eligible employees who have completed less than
     one year of service on the Date of Offering, Total Compensation shall be
     the employee's annual earnings based on the rate of pay at the time of
     employment by Millipore and its subsidiaries.

     Furthermore, no purchase right may permit the purchase of stock in excess
     of the amounts set forth in Section 5.

        (b) PRICE.  Each purchase right shall state that the price per share
     shall be an amount equal to the lower of:  (a) 100% of the fair market
     value of each share of Common Stock on the date of the granting of the
     purchase right (the "Offering Price"); or (b) 100% of the fair market value
     of each share at the time of exercise (the "Alternative Offering Price"). 
     The fair market value shall be defined as the closing price for the
     Corporation's stock on the New York Stock Exchange as reported on the
     composite tape on the last business day prior to the date on which the
     option was granted, or if no sale of the stock shall have been made on the
     New York Stock Exchange on that day, on the next preceding day on which
     there was a sale of such stock.  Subject to the foregoing the Board of
     Directors and the Committee shall have full authority and discretion in
     fixing the price and be fully protected in doing so.

        8.   PARTICIPATION.  An eligible employee may participate in such
offering at any time during the purchase period by making an election through
Benefits Express'd 2001.  The election will authorize regular payroll deductions
from the employee's compensation starting with the next paycheck when possible.

        9.   DEDUCTIONS.  The Corporation will maintain payroll deduction
accounts for all participating employees.  With respect to any offering made
under this Plan, an employee may authorize a 

                                       3

<PAGE>

payroll deduction up to a maximum of 25% of his total compensation during the
Purchase Period specified in the offering or during such portion thereof as he
may elect to participate, whichever is less. As a minimum, an employee may
only authorize a payroll deduction based on his rate of pay at the time of such
authorization which will enable him by the end of the Purchase Period to
accumulate in his account an amount equal to the Offering Price for one share of
stock for that particular offering.

        10.  DEDUCTION CHANGES.  An employee may at any time increase or
decrease his or her payroll deduction by calling Benefits Express'd 2001.  The
change may not become effective sooner than the next pay period.  A payroll
deduction may be increased only once and reduced only once during any Purchase
Period.

        11.  WITHDRAWAL OF FUNDS.  An employee may at any time and for any
reason permanently draw out the balance accumulated in his account and thereby
withdraw from participation in an offering.  He may thereafter begin
participation again once during the remainder of the Purchase Period specified
in the offering.  Partial withdrawals will not be permitted.

        12.  PURCHASE OF SHARES.  As of the last day of each calendar month
during any offering, the account of each participating employee shall be totaled
and the Alternative Offering Price determined.  When a participating employee
shall have sufficient funds in his account to purchase one or more full shares
at the lower of either the Offering Price or the Alternative Offering Price as
of that date, the employee shall be deemed to have exercised his purchase rights
to purchase such share or shares at such lower price; his account shall be
charged for the amount of the purchase;and shares shall be credited to the
employee's Smith Barney Shearson account within 10 days following July 31,
October 31, January 31 and April 30 of each Purchase Plan year, for such number
of shares as his payroll deductions have purchased during the quarter ending on
such dates.  Subsequent shares covered by the employee's purchase right will be
purchased in the same manner, whenever sufficient funds have again accrued in
his account. Payroll deductions may be made under each offering to the extent
authorized by the employee, subject to the maximum and minimum limitations
imposed for such offering.  A separate employee account will be maintained with
respect to each offering.  A participating employee may not purchase a share
under any offering beyond 12 months from the effective date thereof.  If an
employee does not accumulate sufficient funds in his account to purchase a share
within 12 months, he will thereupon be deemed to have withdrawn from the
offering to the extent of the unfunded shares and the balance of the amount in
his account will be refunded.

        13.  REGISTRATION OF CERTIFICATES.  Certificates will be registered only
in the name of the employee, unless the employee completes and forwards a
Transaction Order Form to Smith Barney Shearson instructing that the
certificate(s) be issued in the employee's name jointly with a member of his or
family, with right of survivorship.  An employee who is is a resident of a

                                       4

<PAGE>
jurisdiction which does not recognize such a joint tenancy may have certificates
registered in his or her name as tenant in common with a member of his her
family, without right of survivorship.  (The Transaction Order Forms are
available from the Human Resources Department.)

        14.  RIGHTS AS A STOCKHOLDER.  None of the rights or privileges of a
stockholder of the Corporation shall exist with respect to shares purchased
under the Plan unless and until certificates representing such full shares have
been issued.

        15.  TERMINATION OF EMPLOYMENT EXCEPT BY DEATH.  In the event that an
employee shall cease to be employed by the Corporation or by any of its
subsidiaries for any reason other than death and shall no longer be in the
employ of any of them, subject to the condition that no purchase right shall be
exercisable after the expiration of 27 months from the date it is granted, such
former employee shall have the right to exercise the purchase right at any time
within three months after such termination of employment. Whether authorized
leave of absence or absence for military or governmental service shall
constitute termination of employment for the purposes of the Plan, shall be
determined by the Committee, which determination, unless overruled by the Board
of Directors, shall be final and conclusive.

        16.  DEATH OF GRANTEE AND TRANSFER OF PURCHASE RIGHT.  If an employee
shall die while in the employ of the Corporation or any of its subsidiaries or
within a period of three months after the termination of such employment and
shall not have fully exercised a purchase right, the purchase right may be
exercised (subject to the condition that no purchase right shall be exercisable
after the expiration of 27 months from the date it is granted) at any time
within six months after the grantee's death, by the executors or administrators
of the grantee or by any person or persons who shall have acquired the purchase
right directly from the grantee by bequest or inheritance.

        No purchase right shall be transferable by the grantee otherwise than by
will or by the laws of descent and distribution.

        17.  PURCHASE RIGHTS NOT TRANSFERABLE.  Purchase rights under this Plan
are not transferable by a participating employee other than by will or the laws
of descent and distribution, and are exercisable during the employee's lifetime
only by the employee.

        18.  APPLICATION OF FUNDS.  All funds received or held by the
Corporation under this Plan may be used for any corporate purpose.

        19.  ADJUSTMENT IN CASE OF CHANGES AFFECTING COMMON STOCK.  In the event
of subdivision of outstanding shares of Common Stock, or the payment of a stock
dividend with respect to the Common Stock of 10% or more, the number of shares
reserved or authorized to be reserved under this Plan, including shares covered
by outstanding grants to participating employees, shall be increased
proportionately, and the Offering Price for each participant at 

                                       5

<PAGE>

such time reduced proportionately, and such other adjustment shall be made as
may be deemed equitable by the Committee or by the Board of Directors.  In the
event of any other change affecting the Common Stock such adjustment
shall be made as may be deemed equitable by the Board of Directors to give
proper effect to such event.

        20.  AMENDMENT OF THE PLAN.  The Board of Directors may at any time, or
from time to time, amend this Plan in any respect, except that no amendment
shall be made without the approval of the stockholders of the Corporation (other
than as provided in Section 19 (i) increasing or decreasing the number of shares
to be reserved under this Plan or (ii) decreasing the purchase price per share.

        21.  TERMINATION OF THE PLAN.  The Plan and all rights of employees
under any offering hereunder shall terminate:

        (a) on the day that participating employees exercise purchase rights to
purchase a number of shares equal to or greater than the number of shares
remaining available for purchase.  If the number of shares so purchasable is
greater than the shares remaining available, the available shares shall be
allocated by the Committee among such participating employees in such manner as
it deems fair; or 

        (b) at any time, at the discretion of the Board of Directors.

        No offering hereunder shall be made which shall extend a Purchase Period
beyond April 30, 2005.  Upon termination of this Plan, all amounts in the
accounts of participating employees shall be promptly refunded.

        22.  GOVERNMENTAL REGULATIONS.  The Corporation's obligation to sell and
deliver Common Stock under this Plan is subject to the approval of any
governmental authority required in connection with the authorization, issuance
or sale of such stock.

        23.  INDEMNIFICATION OF COMMITTEE.  In addition to such other rights of
indemnification as they may have as Directors or as members of the Committee,
the members of the Committee shall be indemnified by Millipore Corporation
against the reasonable expenses, including attorneys' fees actually and
necessarily incurred in connection with the defense of any action, suit or
proceeding, or in connection with any appeal therein, to which they or any of
them may be a party by reason of any action taken or failure to act under or in
connection with the Plan or any purchase right granted thereunder, and against
all amounts paid by them in satisfaction of a judgment in any such action, suit
or proceeding, except in relation to matters as to which it shall be adjudged in
such action, suit, or proceeding that such Committee member is liable for
negligence or misconduct in the performance of his duties; provided that within
60 days after institution of any such action, suit or proceeding a Committee
member shall in writing offer the Company the opportunity, at its own expense,
to handle and defend the same.

                                       6

<PAGE>

        24.  APPROVAL OF STOCKHOLDERS.  The Plan shall not take effect until
approved by the stockholders of the Corporation, which approval must occur
within the period beginning with the adoption of the Plan by the Board of
Directors and ending twelve months after the date the Plan is so adopted.






                                       7

<PAGE>












                  MANAGEMENT INCENTIVE PLAN
                              
                        PLAN DOCUMENT

















                                                        MILLIPORE CORPORATION
                                                                 JANUARY 1995


<PAGE>

MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT

PURPOSE
- -------

The purpose of Millipore Corporation's Management Incentive Plan ("Plan") is:

1.  To motivate and reward the senior management group for improvements in the
    year-to-year financial performance of the Corporation.

2.  To motivate and reinforce the following behaviors among senior managers:

    -  Effective  goal-setting tied to key  strategic priorities,

    -  Accountability for goal achievement.

3.  To provide a means for making awards that qualify for the performance-based
    compensation exception described at Section 162(m) of the Internal Revenue 
    Code (the "Code").

PLAN OPERATION
- --------------

The  Management Incentive Plan provides cash incentive payments based upon
achievement of corporate financial performance goals and achievement of
personal goals by Plan Participants, as described below.

1.  Salary Administration

    For positions covered by the Management Incentive Plan, salary levels are
    established such that, when combined with target incentive
    opportunities (expressed as  a percent of base salary), target total cash
    compensation is  both  competitive with comparable companies  and equitable
    within the internal organization.

    The following definitions apply:

    BASE SALARY                        The annualized regular cash compensation
                                       of a Participant, excluding incentive
                                       payments, company contributions to
                                       employee benefit plans, foreign service
                                       incentives, allowances,  relocation, or
                                       other compensation not designated as
                                       salary.  The base salary is the basis
                                       for regular monthly paychecks.


Page 1                                                          Rev. 1/95


<PAGE>

MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT


1.   Salary Administration (continued)

     TARGET INCENTIVE                  That amount (described as a percentage
                                       of a Participant's base salary) that
                                       will be paid as  an incentive if the
                                       target corporate performance   goal,
                                       unit goals, and personal goals are  
                                       fully (100%) achieved.
  
     TARGET TOTAL CASH COMPENSATION    The assigned compensation level for each
                                       Participant, based on market data and    
                                       internal equity considerations.
                                       Comprised of base salary and target
                                       incentive amount.

    Target Incentive opportunities range from 10% to 50% of base salary
    for Participants.  Each Participant's target incentive is dependent 
    on the Participant's  Tier* assignment in that Plan Year, as follows:
     
     
               
              --------------------------------------
                            Target Incentive 
                 Tier   (percentage of base salary)
                 ----   ---------------------------
               
                   1          50%
                   2          35%
                   3          30%
                   4          20%
                   5          10%
              --------------------------------------
               

        *See Executive Compensation documentation for definition of Tiers.

2.   Corporate Performance Goals

    Prior to the beginning of the Plan Year, the definition and weighting       
    of the Corporate Performance goals are proposed by Senior Management and
    established by the Management Development and Compensation Committee  of the
    Board of Directors (the "Committee") all during the corporate  goal setting
    and budgeting  process,  and reviewed  by  the  Board  of  Directors. 
    Corporate   Performance is measured against financial goals for Sales
    Growth, Profitability Enhancement  (Contribution),  and Increased Cash Flow,
    expressed in actual dollars.   Three levels of corporate financial
    performance are defined each year, as follows:

    TARGET    Budgeted Sales, Contribution and Cash  Flow increases over prior  
              year's actual results. Target goals represent a realistically 
              attainable level of corporate financial performance for the
              year.

Page 2                                                                Rev. 1/95


<PAGE>

MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT

2.   Corporate Performance Goals (continued)
  
     STRETCH     A level of achievement of Sales, Contribution and  Cash Flow   
                 increases over prior year's actual  results,  set  above       
                 target  and representing a superior level of performance.


     THRESHOLD   A level of achievement of Sales, Contribution and Cash Flow
                 increases over prior year's actual results, set below target
                 and representing the minimum level of performance which is
                 required in order to produce any incentive payments under
                 the Plan.
  
  
3.   Plan Funding

    Incentive pool funding equals the sum of the Target Incentives of all
    eligible Participants company-wide multiplied by the factor from the
    table below that corresponds to the level of corporate  financial goal
    achievement for the Plan Year, plus an additional 10% of that amount to
    cover contingencies.
   
    ---------------------------------------------------------------------------
             INCENTIVE MULTIPLIERS FOR LEVELS OF GOAL ACHIEVEMENT
   
      Goal Achievement Level        Multiplier
      ----------------------        ----------
         Threshold                       .5
           Target                       1.0
          Stretch                       2.0
       Above Stretch                    1.5 times the rate between Target and 
                                            Stretch (subject to Committee 
                                            approval in the event of 
                                            performance over Stretch)
   
        Exact funding levels are determined via interpolation or extrapolation 
        relative to the defined threshold, target and stretch goals for the 
        Plan Year.
    ---------------------------------------------------------------------------
   
    The total of all incentive payments cannot exceed the pool size. 
    Individual payments may be pro-rated in order to achieve this plan
    requirement.  No incentive payment under the Plan shall exceed in any one
    year more than $1 million.

    See next page for example.

Page 3                                                               Rev. 1/95

<PAGE>
MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT

- --------------------------------------------------------------------------------
    CORPORATE GOAL SETTING AND PLAN FUNDING EXAMPLE:

    If, for a Plan Year, Corporate Target Goals were assigned the following     
    weighting*:

        Target Goal                   Weight
        -----------                   ------

        Sales Growth                    50%
        Growth in Contribution          30%
        Growth in Cash Flow             20%

       *Weighting is determined each Plan Year, and reviewed by the Board of 
       Directors.

    And if, in the example year, the Company achieved:

                120% of the Target Sales Growth Goal (X)
                 75% of the Target Contribution Goal (Y)
                100% of the Target Cash Flow Goal (Z)


 Then:

        (a)    (b)         (c)                  (b) x (c)
       Goal Weighting   Results**       Corp Fin Goal Achievement
       ---- ---------   ---------       -------------------------
        X     50%         120%                  60.0%
        Y     30%          75%                  22.5%
        Z     20%         100%                  20.0%

       CORPORATE FINANCIAL GOAL ACHIEVEMENT =  102.5% OF WEIGHTED
                                                      TARGET GOALS

       **As percentage of Target Goals.


    And the Corporate Incentive Pool size is determined:

    In this example, we will assume that Threshold has been set at 40% of       
    Weighted Target Goals, and Stretch at 135% of Weighted Target Goals.

    Referring to the table of incentive multipliers on page 3, the              
    multiple that corresponds to 102.5% goal achievement is 1.071, since
    102.5% is 7.1% of the way between 100% (Target) and 135% (Stretch).

    Incentive Pool size would be 1.071 times the sum of target          
    incentives company-wide, plus 10% for contingencies.

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

Page 4                                                               Rev. 1/95

<PAGE>
MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT

4.  Divisional and Geographic Financial Performance Goals

    Target Goals and weightings will be established for all Divisions and
    Geographies during the annual goal setting  and budgeting process.  As in 
    the case of corporate financial performance goals, these goals will
    account for growth in Sales, Contribution and Cash Flow over prior
    year's  actuals; however, they will be measured in standard 
    dollars. Threshold and Stretch Goals (expressed as percentages of
    Weighted Target Goals, as illustrated in the example on page 4) will be
    set for each Division and Geography.


5.  Personal Goals

    Millipore's Corporate Performance System  includes  a Management Goal 
    Alignment Process, which results  in objective pre-established
    annualized Personal Goals for Senior Management.  Objective personal 
    goals focus on areas of individuals' responsibilities related to 
    their units' key priorities, and are based on one or more of the 
    following performance measures: product and market development; human 
    resource development and  customer satisfaction programs; operating
    efficiencies and process improvement.  These personal goals are
    compensable under the Plan.

    The Committee sets the CEO's goals and considers the CEO's 
    recommendations in establishing the  Corporate Executive Committee
    ("CEC") members' goals, and goals of direct reports of CEC members.


6.  Weighting of Goals

    Depending on the Participant's organization unit, individual 
    incentive payments will be based upon the following weighting:

  ---------------------------------------------------------------------
                                 Corporate      Div/Geog     Personal
    Organization Unit           Performance   Performance     Goals
    -----------------           -----------   -----------    --------
    Corporate Function            66.6%           NA          33.3%
                                  
    Division or Geography         33.3%          33.3%        33.3%
  ---------------------------------------------------------------------

Page 5                                                                Rev. 1/95 

<PAGE>
MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT
  


7.  Distributions to Participants

    The component of incentive payment tied to corporate financial goals 
    is paid out in direct relationship to corporate financial performance.

    The division/geography component is based on how well the business unit 
    performs in relation to its goals.  A division/geography incentive
    multiplier (from the table on page 3) is determined based on
    achievement against weighted division/geography target goals in the 
    same manner as described in the example on page 4.

    The personal goals payout component equals one third of the 
    individual's target incentive times the corporate incentive 
    multiplier, adjusted up or down  at  the discretion  of  the 
    Committee  according  to  the Participant's actual results for the 
    plan year against personal goals.

                           INCENTIVE PAYOUT EXAMPLE


                                    [CHART]
 


    The size of the pool available is determined by the level of corporate
    financial goal achievement.


Page 6                                                               Rev. 1/95  

<PAGE>
MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT


7.  Distributions to Participants (continued)
 
    The Committee evaluates the CEO's performance and establishes the   
    appropriate personal goals-based payout component for the CEO and CEC
    members, as well as for other Plan Participants.


8. Timing

    Payments  from the Plan will be made as  soon  as practicable after
    the end of the Plan Year, but no later than April 1 of the following
    year. Incentive payments are made in a single lump-sum payment and are
    subject to applicable withholding and other taxes as prescribed by local
    law.


PARTICIPATION
- -------------

Plan Participants are senior managers and other key employees whose
responsibilities and accomplishments can be directly tied to significant        
short-term business goals. The CEO recommends to the Committee on an annual
basis and the  Committee selects Participants for whom incentive payments will
be established under the Plan.

In order to be eligible for an incentive payment, a Participant must  have been
employed in a Plan-eligible position(s) for at least six consecutive months
of the Plan Year.  For a Participant who serves in a Plan-eligible
position(s) for less than a full year, the incentive payment may  be pro-rated
based on the number of months, including partial months, the employee was a
Participant during the Plan Year.

The Committee has authority to make decisions regarding eligibility for 
incentive payments in the event of new  hires, employment terminations, periods
of disability or leave, and  transfers into, out of, and between Plan-
eligible positions during the Plan Year.


EFFECT ON TAXES
- ---------------

Payments made under this Plan will be included in total wages in the year
paid, and are thus considered taxable income in that year.

Page 7                                                                Rev. 1/95

<PAGE>
MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT



TERMS AND CONDITIONS
- --------------------

1.  The Plan shall be administered by the Committee.  All members of the 
    Committee shall be "outside directors" within the meaning of section
    162(m) of the Code.  The Committee shall have authority, consistent with
    the Plan, to establish Plan periods during which awards may be
    established and earned under the Plan, to determine the size and terms 
    of the awards to be made to each Plan Participant, to determine the time
    when awards will be made, to prescribe the form of payment for awards 
    under the  Plan,  to adopt, amend and rescind rules  and regulations 
    for the administration of the Plan and for its own acts and proceedings,
    and to decide all questions and settle all controversies and disputes which
    may arise in  connection  with  the  Plan.  All  decisions,
    determinations and interpretations of the Committee shall be binding upon
    all parties concerned.

    The terms of an award, once fixed, shall preclude future Committee
    discretion with respect to the amount or timing of payments of the award,
    except that (i) no payment of an award shall be made unless and until 
    the Committee certifies in writing that the performance goals
    specified in the award have been satisfied; (ii) the Committee may retain 
    the discretion to reduce payments; (iii) the Committee may permit the
    deferral of payments that have been earned under an award provided 
    such deferral is consistent with Section 162 of the Code and (iv) 
    the Committee  may retain such other discretion as is consistent 
    with the qualification of the award under Section 162(m).

2.  Corporate Performance results are determined at the end of the fiscal 
    year when audited data is available. Adjustments may be made in 
    order to minimize  the potential distortion of performance  
    measurements resulting from major unplanned/uncontrollable  events, such 
    as a major unbudgeted acquisition, or other events or  conditions 
    during the year affecting  financial performance, so long as such
    adjustments are made without the involvement of the CEO, and are in 
    conformity with Section 162(m) of the Internal Revenue Code.  Such
    adjustments may be made when it is judged that the Corporation 
    would have been unable to anticipate said event(s) during the corporate
    goal setting process.

3.  Eligibility criteria for participation in the Plan and entitlements to
    receive incentive payments shall be as set forth in the "Participation
    Guidelines" reviewed and approved by the Committee .


Page 8                                                               Rev. 1/95


<PAGE>
MANAGEMENT INCENTIVE PLAN                                         PLAN DOCUMENT



TERMS AND CONDITIONS (CONTINUED)
- --------------------------------

4.  The Management Incentive Plan does not, directly or indirectly, 
    create in any employee or class of employees any right with respect to
    continuation of employment by the Company, and it shall not be
    deemed to interfere in any way with the Company's right to 
    terminate,  or otherwise modify, an employee's employment at any time.
    No employee shall have a right to be selected as a Participant for 
    any year nor, having been selected a Participant in the Plan for one
    year, to be a Participant in any other year.  Neither the Plan nor 
    any award thereunder shall be an element of damages in any claim based 
    upon discharge in violation of a contract unless the contract in
    question shall be in writing and shall make specific reference to 
    this section  and  this sentence, overriding the same; nor shall this
    Plan or any rights thereto be regarded as an element of damages for
    wrongful discharge in any other context except to the extent that
    rights shall have accrued hereunder as of the date of discharge.

5.  The provisions of the Plan and the grant of any incentive payment shall 
    inure to the benefit of all successors of each  Participant, including 
    without limitation  such Participant's estate and the executors,
    administrators or trustees thereof, heirs and legatees, and any 
    receiver, trustee in bankruptcy or representative of creditors of such
    Participant.

6.  The Plan may be amended or terminated at any time by the Board of
    Directors of the Corporation, and shall continue in effect until so
    terminated; provided however that no amendment or termination of the 
    Plan shall adversely affect any right of any Plan Participant with
    respect to any incentive payment theretofore made without such Plan
    Participant's written consent.

7.  The Plan shall be effective with respect to the Plan Year beginning
    January 1, 1995.

8.  This Plan and all determinations made and actions taken hereunder shall
    be construed in accordance with the laws of the Commonwealth of
    Massachusetts.


Page 9                                                                Rev. 1/95


                              Millipore Corporation
                                    Exhibit 11
                        Computation of Earnings Per Share
                      (In Thousands Except Per Share Data)
                                         Years Ended December 31,
Calculation of shares:        1994         1993          1992
Weighted average of shares                               
outstanding during the year   27,363 (b)   27,951 (b)    28,242 (b)
                                                         
Shares outstanding from                                  
 assumed exercise of stock     2,028          970         1,476
option
                                                         
(Treasury Method)             (1,428)        (873)       (1,268)
                                                         
Weighted average shares and                              
 common stock equivalents                                
 outstanding during the year  27,963 (a)   28,048 (a)    28,450 (a)
                                                         
Additional shares assumed                                
 exercised with full               0            0             0
dilution
                                                         
Weighted average of shares                               
 used in calculation of                                  
fully
 diluted earnings per share $ 27,963(a)  $ 28,048(a)   $ 28,450(a)
                                                         
Net Income                  $ 56,209     $ 34,603      $ 33,183
                                                         
Earnings per common share as                             
 reported in  the                                        
Consolidated
 Financial Statements       $    2.05    $    1.24    $    1.17
                                                         
Primary earnings per common $    2.01(a) $    1.23(a) $    1.16(a)
share                         
                                                         
Net fully diluted earnings                               
per common share            $    2.01(a) $    1.23(a) $    1.16(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 1994,
1993, and 1992 were not included in the weighted
average share computation as they were less than
3% dilutive.


                 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  served  primarily  the  chromatography   and
bioscience markets.  These divisions, which represented separate
product  lines with separate customers, have been accounted  for
as discontinued operations.  The Company sold these divisions in
the  third  quarter of 1994 and realized a net loss  upon  their
disposition.   The  consolidated statement  of  income  in  1993
included the results of discontinued operations through November
11,  1993.   The  following discussion on results of  operations
applies to continuing operations.

                         Results of Operations

Consolidated  net sales increased 12 percent  in  1994  to  $497
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
               1994  1993  1992           1994   1993  1992
Americas          8%    6%   (1%)            8%     6%   (1%)
Europe            6%    4%    9%             7%    (7%)  12%
Asia/Pacific     16%   10%   (6%)           21%    18%   (2%)
 Consolidated    10%    6%    1%            12%     4%    3%

Sales growth, excluding foreign exchange impact, increased to 10
percent  in  1994 from 6 percent in 1993.  This performance  was
led  by  the  electronics/industrial market  which  grew  by  28
percent.

In  the  Americas, sales growth increased to 8 percent  in  1994
from  6 percent in 1993; and in Europe, sales grew 6 percent  in
1994 from 4 percent in 1993.  Sales in Japan grew 10 percent  in
1994  from  2 percent in 1993; while sales in the rest  of  Asia
increased by 53 percent.

Electronics/industrial  was  the  strongest   market   in   each
geography, with particular impact in Korea and Japan.  Sales  to
the pharmaceutical/biotechnology market grew more slowly in 1994
due  to  reduced  spending by pharmaceutical  customers  in  the
Americas  and  to  a recessionary economy and a  more  difficult
regulatory  environment in Europe and Japan.   The  lab/research
market  showed sales growth in the Americas, Europe  and  Japan,
and  was particularly strong in Asia.  Laboratory water products
also grew across all geographies, with strongest performance  in
Europe and Japan.

The  effect  of  foreign exchange rates on sales was  2  percent
favorable in 1994, compared to 2 percent unfavorable in 1993 and
2  percent favorable in 1992.  A weaker dollar will benefit, and
a  stronger  dollar  will affect adversely,  future  operations.
However,  the  Company  is  unable to  predict  future  currency
fluctuations  and  to quantify their effect  on  income.   Price
changes  and  inflation  have  not  significantly  affected  the
comparability of sales during the past three years.


Gross  Margins were 57.2 percent in 1994, 56.5 percent in  1993,
and  54.2  percent  in  1992.  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 improvement in margins in  1994
as  compared  to  1993  and  1992  resulted  from  significantly
increased     production     volume     in     the     Company's
electronics/industrial  plants  as  well   as   continued   cost
reduction  activities  in  all  of the  Company's  manufacturing
operations.

Selling,  General and Administrative (S,G&A) expenses, excluding
the  effects  of  foreign exchange, grew 8 percent  in  1994,  6
percent  in  1993  and 10 percent in 1992.  S,G&A  spending  was
higher in the second half of 1994 than in the first half as  the
Company  invested  in  sales and marketing programs  to  support
future sales growth.

Research  and  Development Expenses decreased slightly  in  1994
compared to a 6 percent increase in 1993 and a marginal increase
in  1992.   The Company continued to fund all major programs  in
1994.

Other  Expense in 1994 reflects a non-recurring charge of  $10.8
million to settle litigation which arose from the Company's sale
of  its  Process  Water Division in 1989.   The  litigation  was
settled  in the fourth quarter of 1994.  Other expense  in  1992
reflects   the   loss  taken  on  the  sale  of  the   Company's
environmental testing business Resource Analysts, Inc. (RAI), in
1992.

Net  Interest  Expense in 1994 was significantly lower  than  in
1993  and  1992,  primarily due to interest earned  on  the  net
proceeds received from the divested businesses; a lower interest
rate  on  the  refinanced $100 million long-term  note;  and  an
overall lower level of net short-term borrowings.

The  Provision  for  Income Taxes was 22.5  percent  of  pre-tax
income  in  1994, the same effective rate as in 1993  and  1992.
The  Company continues to benefit from low tax rates  in  Puerto
Rico  and  Ireland and tax incentives attributable to  its  U.S.
export operations.

                             25                                  
<PAGE>
The Net Loss on Disposal of Discontinued Operations reflects the
after-tax   loss   of   the   disposition   of   the   Company's
Instrumentation  Divisions, which were concluded  in  the  third
quarter of 1994.

Extraordinary Loss on Early Extinguishment of Debt reflects  the
after-tax cost recorded by the Company in the fourth quarter  of
1993  to  pre-pay its $100 million note, which bore interest  at
9.2 percent and was callable in 1995. In March 1994, the Company
issued and sold 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:

                                1994      1993      1992

Earnings from continuing
 operations after accounting
 changes and charges           $2.18      $1.62     $1.07

SFAS #106 Charges - cumulative
 impact                            -          -       .19

Charges                          .30        .13       .34

Earnings from continuing
 operations before accounting
 changes and charges           $2.48      $1.75     $1.60

The  charge  in 1994 resulted from the settlement of  litigation
relating to the Company's sale of the its Process Water Division
in   1989.    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 Resource Analysts, Inc., and an  additional
charge  taken  to cover costs of increasing the efficiencies  of
the Company's 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 potentially  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 in 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  1994,  the  Company  generated  $49  million  of  cash  from
continuing  operations, compared to generating  $34  million  in
1993  and  expending  $14  million in 1992.   Cash  provided  by
operations  continues  to  be the Company's  primary  source  of
funding  working  capital  requirements.   In  addition  to  the
increase  in  net  income from continuing  operations  of  $14.1
million in 1994 as compared to 1993, the Company received a  tax
refund  of  $14.0 million in 1994.  These sources of  cash  were
partially offset by an increase in accounts receivable of  $14.7
million in 1994 compared to an increase of $5.4 million in 1993.
In addition, inventories increased $1.9 million in 1994 compared
to  a decrease of $6.4 million in 1993.  Capital expenditures by
continuing operations were lower in 1994 than in 1993  and  1992
as the Company spent less on facility expansions and information
technology systems.  The Company expects capital expenditures in
1995  to be in line with capital spending in 1994 and 1993.   At
December  31,  1994, the Company had no significant  commitments
for capital expenditures.

In  1994,  the  Company paid a total of $15.4  million  in  non-
recurring financing- related transactions; $5.1 million was used
to pre-pay the Company's $100 million notes payable due in 1998,
while  $10.3  million was used to close out  the  Company's  yen
currency swap.  In addition, the Company had $258 million of net
proceeds  from  the  sale  of  its  Waters  Chromatography   and
Bioscience  divisions in 1994.  The Company spent $293  million,
net  of  stock option receipts, to repurchase 6.1 million shares
of  its  common  stock in 1994, primarily pursuant  to  a  Dutch
Auction  Self  Tender  completed in the  third  quarter  and  an
ongoing  open  market share repurchase program.  In  the  fourth
quarter  of  1994,  the Company announced a  $100  million  open
market  share repurchase program and spent $78 million in  share
repurchases.   In  early 1995, the Company  announced  plans  to
spend   an   additional  $50  million  on  open   market   share
repurchases.

The Company has $30.2 million of cash and short-term investments
on  hand  at  the  end of 1994 which, along with  the  Company's
strong financial position, provides a high degree of flexibility
in financing future requirements.

                               Dividends

The  quarterly dividend was increased in the second  quarter  of
1994 from $0.14 to $0.15 per share.  Dividends paid in 1994 were
$15.8 million.

                                 26
<PAGE>
Consolidated Statements of Income

Millipore Corporation

Year ended December 31
(In thousands except per share data)      1994        1993         1992

Net sales                             $ 497,252    $ 445,366   $ 427,188
Cost of sales                           212,675      193,575     195,462
     Gross profit                       284,577      251,791     231,726
Selling, general and 
  administrative expenses               159,591      145,647     142,701
Research and development expenses        34,327       34,952      32,953

     Operating income                    90,659       71,192      56,072
Other expense                          (10,800)            -     (2,415)
Interest income                           4,091        4,069       6,888
Interest expense                        (7,035)     (12,038)    (14,692)

     Income from continuing
       operations before income taxes    76,915       63,223      45,853
Provision for income taxes               17,306       14,225      10,317

Income from continuing operations before
  extraordinary item and cumulative effect of
  change in accounting principle         59,609       48,998      35,536

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

Net loss on disposal of discontinued 
  operations                             (3,400)          -            -

Income before extraordinary item and
  cumulative effect of change in accounting
  principle                              56,209       38,147      38,251

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                       $  56,209    $  34,603   $  33,183

Income per share
     Income from continuing operations$    2.18    $    1.75   $    1.26
     Net income per common share      $    2.05    $    1.24   $    1.17
Weighted average common shares 
  outstanding                            27,363       27,951      28,242

                                      27
<PAGE>
Consolidated Balance Sheets
Millipore Corporation
December 31
(In thousands)                                                1994       1993

Assets
Current assets:
     Cash                                                   $2,898     $2,140
     Short-term investments                                 27,338     38,502
     Accounts receivable (less allowance for doubtful accounts of
     $4,968 in 1994 and $3,063 in 1993)                    136,944    113,795
     Inventories                                            71,209     65,187
     Other current assets                                    5,351     12,790
     Receivables arising from sale of businesses            15,064          -
     Net current assets of discontinued operations               -    138,687

     Total current assets                                  258,804    371,101
Property, plant and equipment, net                         187,525    194,895
Intangible assets (less accumulated amortization of $1,597 in 1994
  and $1,169 in 1993)                                        5,177      2,769
Deferred income taxes                                       58,123     40,792
Other assets                                                18,024     11,349
Net long-term assets of discontinued operations                  -     99,647

Total assets                                              $527,653   $720,553

Liabilities and Shareholders' Equity
Current liabilities:
     Notes payable and current portion of long-term debt  $ 56,289   $ 65,560
     Accounts payable and accrued expenses                  63,860     57,505
     Accrued divestiture costs                              16,470          -
     Dividends payable                                       3,500      3,921
     Accrued retirement plan contributions                   5,987      6,356
     Accrued and deferred income taxes payable              12,049      4,894

     Total current liabilities                             158,155    138,236
Long-term debt                                             100,231    102,047
Other liabilities                                           18,990     19,116
Accrued divestiture costs                                   29,000          -
Commitments and contingent liabilities                           -          -
Shareholders' equity:
     Common stock, par value $1.00 per share, 80,000 shares
       authorized. 28,494  and 28,344 shares issued as of
      December 31, 1994 and 1993, respectively              28,494     28,344
     Additional paid-in capital                             23,603     16,803
     Retained earnings                                     458,579    434,988
     Translation adjustments                                 5,147    (7,624)
                                                           515,823    472,511
     Less: Treasury stock at cost, 5,361 and 341 shares as of
      December 31, 1994 and 1993, respectively           (294,546)   (11,357)

     Total shareholders' equity                            221,277    461,154

Total liabilities and shareholders' equity                $527,653   $720,553
Consolidated Statements of Shareholders' Equity

                                 28
<PAGE>
Millipore Corporation

Year ended December 31, 1992, 1993 and 1994
(In thousands)
<TABLE>                                           
<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, 1992   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
Net income                                                 56,209                                  56,209
Cash dividends declared, $0.59 per share                  (15,381)                                (15,381)
Treasury stock acquired                            (400)                      (6,148) (334,702)  (335,102)
Stock options exercised          101      101     4,848   (15,479)             1,072    48,898     38,368
Employees' stock purchase
 plan proceeds                    49       49     2,352    (1,712)                47     2,120      2,809
Incentive plan awards                                         (54)                 8       431        377
Stock Awards                                                    8                  1        64         72
Translation adjustments                                              12,771                        12,771
Balance at December 31, 1994  28,494  $28,494   $23,603  $458,579    $5,147   (5,361)$(294,546)  $221,277

</TABLE>

                                     29
<PAGE>
Consolidated Statements of Cash Flows

Millipore Corporation

Year ended December 31
(In thousands)                                      1994      1993      1992

Cash Flows From Operating Activities:

Net income                                        $56,209   $34,603   $33,183
Adjustments to reconcile net income to net cash provided by
  continuing operations
     Net loss (income) from discontinued operations     -    10,851    (2,715)
     Net loss on disposal of discontinued operations3,400        -         -
     Depreciation and amortization                 27,604    23,775    23,507
     Deferred income tax provision                 (2,227)   (1,745)      225
     Extraordinary item-loss on extinguishment of debt  -    3,544          -
     Change in operating assets and liabilities:
      (Increase) decrease in accounts receivable  (14,672)  (5,440)     8,348
      (Increase) decrease in inventories           (1,894)   6,398     (8,269)
      Decrease in other current assets              1,427      763      1,276
      (Increase) in other assets                   (3,413)  (1,981)   (16,003)
      Increase (decrease) in accounts payable
        and accrued expenses                        2,876    3,740     (2,475)
      (Decrease) increase in accrued retirement plan
        contributions                                (269)    (104)       600
      Increase (decrease) in accrued income taxes   6,123   (1,002)    (2,111)
      Income tax refund received                   14,035        -         -
      Other                                        (3,334)      53     11,898

     Net cash provided by continuing operations    85,865   73,455     47,464
     Net cash provided by discontinued operations       -    8,708      4,691
     Net cash provided by operating activities     85,865   82,163     52,155

Cash Flows From Investing Activities:
Net proceeds from sales of businesses             257,899        -          -
Additions to property, plant and equipment, ne  t (21,009) (24,469)   (33,906)
Net investing activities of discontinued businesses     -   (9,357)   (11,018)
Net cash provided by (used in) investing 
   activities                                     236,890  (33,826)   (44,924)

Cash Flows From Financing Activities:
Treasury stock acquired                          (334,702)  (3,427)   (16,777)
Issuance of treasury stock under stock plans       33,876    3,912      3,266
Cash paid to extinguish long-term debt             (5,088)       -          -
Common stock issued                                 7,350        -          -
Cash paid to close out foreign currency swap      (10,287)       -          -
Net change in short-term debt                      (9,539) (59,887)    20,137
Net change in long-term debt                       (1,820)  (1,222)    (2,988)
Dividends paid                                    (15,802  (15,108)   (14,093)

Net cash used for financing activities           (336,012) (75,732)   (10,455)
Effect of foreign exchange rates on cash and
 short-term investments                             2,851   (2,414)    (2,765)

Net decrease in cash and short-term investments   (10,406) (29,809)    (5,989)
Cash and short-term investments on January 1       40,642   70,451     76,440
Cash and short-term investments on
 December 31                                    $  30,236 $ 40,642  $  70,451

                                    30
<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  all  of  the Company's foreign subsidiaries, except Brazil, 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 $644 in 1994, $867 in
1993,   and   $1,767  in  1992  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 manufactured in the United States
at  the  lower of cost or market, principally on a last-in, first-out (LIFO)
basis. Inventories manufactured outside of the United States 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 goodwill and licenses.   Intangible
assets  are amortized on a straight-line basis over appropriate periods  not
exceeding 15 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 only 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.

     Revenue Recognition

Sales  of  products and services are recorded based on product  shipment  or
performance of services.

     Reclassifications

Certain reclassifications have been made to prior years' financial
statements to conform with the 1994 presentation.

                                   31
<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  served
primarily chromatography and bioscience markets.  Accordingly, the operating
results of these businesses through November 11, 1993 have been reclassified
as  discontinued  operations  in  the  accompanying  consolidated  financial
statements.   The  operating  results  of  these  businesses  subsequent  to
November 11, 1993 were deferred until the divestitures were completed.   The
results   of  the  discontinued  operations  included  in  the  accompanying
consolidated statements of income are summarized as follows:

                                    1993     1992
                                   through
                                  11/11/93

Net sales                       $279,303  $349,813

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

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

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

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

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

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 $13,000  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.

On  August 18, 1994, the Company sold its Waters Chromatography Division  to
Waters  Holdings, Inc. for $330,000 in cash and $10,000 in stock.  On August
23,  1994,  the  Company sold certain assets of its non-membrane  bioscience
business  to  PerSeptive  BioSystems, Inc. for  $10,000  in  cash  and  four
thousand  shares  of  preferred  stock  redeemable  in  four  equal   annual
installments  of $10,000.  The stock proceeds received from each  sale  have
been  recorded at their fair value at the date of receipt.  Both sales  were
recorded  in  the  third quarter of 1994 and resulted in a combined  pre-tax
loss  of  $5,667  ($3,400  or $0.13 per share net  of  income  taxes)  which
included  estimated costs to be incurred in connection with the divestitures
as   well   as  pre-tax  operating  losses  of  $4,189  generated   by   the
Instrumentation Divisions from November 11, 1993 through the  completion  of
the divestitures.

The  Company  received  approximately $258,000 in  cash  proceeds  from  the
disposition  after  related  expenses in  1994.   In  accordance  with  each
respective  sales agreement, the Company retained and will  collect  certain
customer  accounts receivable balances generated by sales of Instrumentation
Division  products  prior  to  the completion  of  the  divestitures;   such
balances  were  applied  against the cash proceeds specified  in  the  sales
agreements.  These amounts have been classified in Receivables arising  from
sales of businesses in the accompanying consolidated balance sheets.
Note B - Discontinued Operations (continued)

Accruals associated with the divestitures consist primarily of costs  to  be
incurred in providing future general and administrative support services for
the  divested  businesses  as  specified  in  the  sales  agreements,  costs
associated  with abandoning facilities operated under long-term leases,  and
employee  costs.   These accruals have been separately  classified  in  both
current  and long-term liabilities in the consolidated balance sheets  based
on management's estimates of when such liabilities will be settled.

Net  current and long-term assets of discontinued operations as of  December
31,  1993  consisted primarily of accounts receivable, inventory,  property,
plant  and equipment, intangibles, and accounts payable, and were classified
separately in the accompanying consolidated balance sheets.


Note C - Inventories

Inventories at December 31 consisted of the following:
                                         1994         1993

Raw materials                        $ 19,895     $ 18,782
Work in process                         8,992        7,852
Finished goods                         42,322       38,553
                                     $ 71,209     $ 65,187

The  value of inventories determined using the LIFO cost method was  $45,473
or 64 percent of the total at December 31, 1994 and $47,097 or 72 percent of
the  total at December 31, 1993.  If these inventories had been valued using
the  FIFO cost method, they would have been $46,776 at December 31, 1994 and
$48,847 at December 31, 1993.

                                   32
<PAGE>
Note D - Property, Plant and Equipment

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

                                         1994         1993
Land                                $   7,445    $   6,966
Leasehold improvements                  9,054       16,108
Buildings and improvements            113,359      108,054
Production and other equipment        206,261      206,207
Construction in progress               16,442       20,631
                                      352,561      357,966
Less: accumulated depreciation and
      amortization                    165,036      163,071

                                    $ 187,525    $ 194,895

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:
                                            1994        1993
Notes payable and current portion of
long-term debt:
   Notes payable                        $ 56,116    $ 64,942
   Current portion of long-term debt         173         618
                                        $ 56,289    $ 65,560

Unused lines of credit                  $174,409    $240,755
Average amount outstanding at month-end
during the year                          $46,340    $109,477
Maximum month-end amount outstanding
 during the year                         $74,672    $135,887
Weighted average interest rate 
  during the year                           4.2%        4.3%
Weighted average interest rate at year-end  5.5%        4.5%

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:
                                                    1994       1993

Notes payable due in 2004                       $100,000   $100,000
Other notes payable with average interest of 11.2% in
      1994 and 5.9% in 1993, due through 1997        404      2,665
                                                 100,404    102,665
Less: Current portion                              (173)      (618)

Long-term debt                                  $100,231   $102,047

In  the  fourth quarter of 1993, the Company entered  into  an
agreement  to  retire its 9.2 percent $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 percent notes due in 2004.
Interest is payable semi-annually on these notes in March  and
September.
     Long-term debt, including current portion, matures as follows:

Year ended December 31, 1995                      $     173
Year ended December 31, 1996                            160
Year ended December 31, 1997                             71
Year ended December 31, 1998                              0
Year ended December 31, 1999                              0
Years subsequent to December 31, 1999             $ 100,000

      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 $890 in 1994, $1,301  in
1993,  and $1,561 in 1992.  Interest paid on debt during 1994,
1993,  and  1992  amounted to $8,946,  $13,356,  and  $16,637,
respectively.

                                33
<PAGE>
     As of December 31, 1993, 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.  In January, 1994, the Company closed  out
the  yen-denominated swap and simultaneously exchanged $80,000
of  dollar  debt  service obligations for  a  yen  denominated
obligation of 8,760,000 yen, which bears interest at a rate of
4.49  percent.   This  swap matures in  2004.   The  Company's
foreign  currency  obligations had effective weighted  average
interest  rates  of 5.18 and 6.02 percent  in  1994  and  1993
respectively.  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  $9,327  at
December 31, 1994 and $8,020 at December 31, 1993 are included
in other assets in the consolidated balance sheets.


Note G - Foreign Exchange

In  the  fourth  quarter  of 1993, the  Company  entered  into
forward  exchange  contracts to reduce the impact  of  foreign
currency fluctuations on certain transactions in 1994.  A loss
of  $960  was realized on these contracts and was recorded  in
cost  of  sales in 1994.  During 1994, 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,  1994, aggregating $26,000, have  an  unrealized
loss of $467.  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:


                                             1994       1993      1992

Domestic and foreign income before income taxes:
          Domestic                        $23,042    $16,690   $27,077
          Foreign                          48,206     32,532    24,408
                                           71,248     49,222    51,485
Less: (Income) loss from discontinued 
        operations                              -     14,001    (5,632)
       loss on disposal of discontinued 
        operations                          5,667          -         -
Income from continuing operations before
 income taxes                             $76,915    $63,223   $45,853

Domestic and foreign provisions for income taxes:
          Domestic                       $(1,894)   $(2,781)   $ 2,842
          Foreign                          16,433     13,356     8,242
          State                               500        500       500
                                           15,039     11,075    11,584
Less:  portion applied to discontinued 
  operations                                2,267      3,150    (1,267)
                                          $17,306    $14,225   $10,317

Current and deferred provisions  for income taxes:
          Current                         $28,800    $12,820   $11,359
          Deferred                       (13,761)    (1,745)       225
                                          $15,039    $11,075   $11,584

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%          35.0%     34.0%
Puerto Rico tax rate benefits           (6.0)         (11.9)     (9.8)
Ireland tax rate benefits               (4.0)          (1.1)     (1.7)
Excess foreign over U.S. tax rate          -            5.6         -
State income tax, net of federal income tax
 benefit                                  .5             .7        .6
Foreign Sales Corporation income 
 not taxed                              (3.0)          (4.6)     (4.1)
Other                                      -           (1.2)      3.5
Effective tax rate applicable to 
 operations                             22.5%          22.5%     22.5%

                                  34
<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:

                                  1994             1993

Intercompany and inventory
related transaction              $6,861           $18,698

Postretirement benefits other
 than pensions                    3,271             4,435

Tax credits (including foreign tax
 credits on unremitted earnings) 33,056            21,800

Divestiture related costs        30,850                 -

U.S. net operating loss
 carryforwards                        -            14,001

Other, net                        3,475             1,248
                                 77,513            60,182

Valuation allowance             (19,390)          (19,390)

Net deferred tax asset         $ 58,123          $ 40,792

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 $3,673  in  1994,
$5,843 in 1993, and $5,035 in 1992 or $0.13, $0.21, and $0.18,
per  share,  respectively.  Tax exemptions relating  to  these
operations  are  effective through  2004.  Income  taxes  paid
during 1994, 1993, and 1992 were $25,296, $15,185, and $18,634
respectively.

During 1994 the Internal Revenue Service ("IRS") completed its
examination  of  the  Company's  federal  income  tax  returns
pertaining  to  its U.S. and Puerto Rican operations  for  the
years 1985-1990.

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 potentially 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  in cost of sales which, in management's best  estimate
will  be  sufficient to satisfy all known claims by  the  EPA.
The  Company  has paid a total of $14,028 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 filed a lawsuit  against  the  Company
alleging  misrepresentations made in connection with its  1989
purchase  of  the  Company's  Process  Water  Division.   This
lawsuit  was settled in the fourth quarter of 1994 at a  total
cost  of  $10,800, which included a $9,000 payment to  Eastern
Enterprises  and  $1,800  of related  costs  incurred  by  the
Company.  The cost of settlement is included in Other  expense
in the accompanying consolidated statement of income.

Note J - Leases

Lease   agreements  cover  sales  offices,  warehouse   space,
computers and automobiles. These leases have expiration  dates
through  2006.   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
$8,545  in  1994,  $10,878 in 1993, and $8,880  in  1992.   At
December   31,   1994  future  minimum  rents  payable   under
noncancelable  leases with initial terms  exceeding  one  year
were as follows:

     1995         $7,642
     1996          6,588
     1997          5,350
     1998          3,685
     1999          2,634
     2000 - 2006  12,533

                                     35
<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:
                                               1994     1993    1992
Option shares:
   Outstanding at beginning of period         2,720    2,431   2,207
   Issued during period                         267      516     510
   Exercised during period                  (1,167)    (100)   (111)
   Canceled during period                      (61)    (127)   (175)
   Outstanding at end of period               1,759    2,720   2,431
Exercisable at end of period                  1,044    1,536   1,254
Shares available for granting of options at end of
  period                                        672      879     270
Average price of outstanding options 
  at end of period                           $35.92   $33.34  $32.70
Average price of exercised options 
  during the period                          $32.60   $24.51  $28.22

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, 1994, 63 options have been
issued and 52 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  1994, 1993, and 1992 shares issued under the plan  were
96,  10,  and  3, respectively. As of December  31,  1994,  21
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  1994,  1993,  and  1992,  77, 133, and 114  shares,  respectively,  were
outstanding  under the plan.  Plan expense was $790 in 1994, $833  in  1993,
and  $924  in 1992.  As of December 31, 1994, 70 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 $6,089 in 1994, $8,679 in 1993,
and $8,520 in 1992.

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,
described  above,  do  not  provide  guaranteed  retirement  income  levels.

                                 36
<PAGE>
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
1994 and 1993.

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 8.5 and 8.0 percent, respectively, in 1994 and 7.5  percent
in  1993,  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.

The Company recognized a curailment loss of $91 in the third quarter of 1994
as  a  result of its divestitures.  Such amount was included as part of  the
net loss on disposal of discontinued operations.

                                                         1994   1993

     Actuarial present value of benefit obligations:
        Accumulated benefit obligation, including
        vested benefits of $2,761 on December 31, 1994 and
         $2,804 on December 31, 1993                  $ 2,911  $ 2,983

        Projected benefit obligation for service
         rendered to date                            $(4,076) $(5,003)
        Plan assets at fair value                       5,436    5,663

        Plan assets in excess of projected benefit 
         obligation                                     1,360      660
        Unrecognized net actuarial loss                 2,772    3,069
        Unrecognized prior service cost                   132      413
        Unrecognized net asset being amortized over 
         16.7 years                                      (663)    (747)

        Prepaid pension cost included in financial 
         statements                                   $ 3,601   $3,395

     Net pension income includes the following components
        Service cost                                  $   376  $   393
        Interest cost                                    (361)    (358)
        Return on plan assets                              36      430
        Amortization and deferral                         246     (131)
        Net pension income                            $   297  $   334

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-
contributory.  As discussed in Note A, the Company adopted the provisions of
SFAS  #106  "Employers' Accounting for Postretirement  Benefits  Other  Than
Pensions" effective January 1, 1992.  In adopting this standard, the Company
recorded  in the final quarter of 1992 a one-time, non-cash charge  againsst
earnings from continuing operations of $7,678 before taxes and $5,068  after
taxes, or $0.19 per share.

The  Company recognized $4,007 as a settlement in the third quarter of  1994
as a result of its divestitures.  The settlement was included as part of the
net loss on disposal of discontinued operations.

     Net periodic postretirement benefit cost included the following components:
                                              1994           1993
Service cost benefits attributed to service
 during the year                           $   610        $   754
Interest cost on accumulated postretirement
 benefit obligation                            662            787
Net amortization and deferral                  (62)           (15)

Net periodic postretirement benefit cost   $ 1,210        $ 1,526

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

                                              1994           1993
Accumulated postretirement benefit obligation:
Retirees and dependents                  $ (3,100)      $ (3,520)
Fully eligible active plan participants      (444)          (478)
Other active plan participants             (3,089)        (8,171)
Accrued postretirement benefit cost        (6,633)       (12,169)
Unrecognized gain from past experience  different
  from that assumed and from changes in 
  assumptions                              (2,713)          (361)
Accrued postretirement benefit obligation $(9,346)      $(12,530)

                                 37
<PAGE>
The discount rate used in determining the accumulated postretirement benefit
obligation  was  8.5 percent as of December 31,1994 and 7.5  percent  as  of
December  31,  1993.   The  assumed health care  cost  trend  rate  used  in
measuring  the accumulated postretirement benefit obligation was 10  percent
in  1994,  declining gradually to 5.5 percent over 9 years, 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,  1994
would  be  increased by $987 while the aggregate of the service and interest
cost  components of net periodic postretirement benefit cost for 1994  would
be increased by $245.

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, Southeast 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 and receivables arising from sale  of
businesses, which are classified as corporate assets.


                          Americas   Europe   Pacific Eliminations Total
1994
Sales:
   Unaffiliated
    customers          $180,569  $154,196  $160,781            $495,546
   Unaffiliated export:
    Pacific customers       806                                     806
    European customers      900                                     900
    Total unaffiliated  182,275   154,196   160,781             497,251
Transfer between areas   77,877    25,767     6,246  (109,890)        -
    Total sales        $260,152  $179,963  $167,027 $(109,890) $497,251
Operating profits      $ 54,301  $ 23,908  $ 24,879            $103,088
General corporate expenses                                     (12,429)
Other expense                                                  (10,800)
Interest expense, net                                           (2,944)
Income from continuing
operations before income taxes                                 $ 76,915
Identifiable assets    $331,730  $187,132  $144,890 $(181,285) $482,467
Corporate assets                                                 45,186
Total assets                                                   $527,653


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

                                   38
<PAGE>
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    $284,750  $138,326  $141,442 $(122,941) $441,577
Corporate assets                                                 40,642
Net current assets of
  discontinued operations                                       138,687
Net long term assets of
  discontinued operations                                        99,647
Total assets                                                   $720,553
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)
Loss on sale of business (2,415)                                (2,415)
Income from continuing
operations before income taxes                                 $ 45,853
Identifiable assets    $271,894  $178,224  $116,175 $(125,560) $440,733
Corporate assets                                                 70,451
Net current assets of
  discontinued operations                                       147,480
Net long term assets of
  discontinued operations                                       106,194
Total assets                                                   $764,858


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, 1994 and 1993, and the related  consolidated
statements  of income, shareholders' equity, and cash flows for  each  of  the
three years in the period ended December 31, 1994.  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, 1994 and 1993, and the consolidated results of its
operations and its cash flows for each of the three years in the period  ended
December 31, 1994 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 L.L.P.
January 26, 1995

                                   39
<PAGE>
Eleven-year Summary of Operations
Millipore Corporation

(In thousands except per share)
                         1994     1993     1992     1991     1990
                                                             
Net sales               $497,252 $445,366 $427,188 $415,075 $380,983
                                                             
Cost of sales            212,675  193,575  195,462  194,557  170,049
                                                             
Gross profit             284,577  251,791  231,726  220,518  210,934
Selling, general and                                         
administrative expenses  159,591  145,647  142,701  129,593  117,214
Research and                                                 
development expenses      34,327   34,952   32,953   32,633   29,538
Restructuring charge           -        -        -        -   17,103
                                                             
Operating income          90,659   71,192   56,072   58,292   47,079
Other Income (expense)   (10,800)       -   (2,415)       -        -
Interest income            4,091    4,069    6,888    6,182    6,723
Interest expense          (7,035) (12,038) (14,692) (13,984) (10,418)
                                                             
Income from continuing                                       
operations before                                            
income taxes              76,915   63,223   45,853   50,490   43,384
Provision for income                                         
taxes                                                        
excluding non-recurring   17,306   14,225   10,317   14,570   13,629
tax benfit
Nonrecurring tax               -        -        -        -        -
benefit                                            
                                                             
Income from continuing    59,609   48,998   35,536   35,920   29,755
operations
Earnings (loss) from                                         
discontinued operations        -  (10,851)   2,715   18,645   (6,678)
Loss on disposal of                                          
discontinued operations   (3,400)       -       -         -        -
Income before                                                
extraordinary item and
cumulative effect
  of change in            56,209   38,147   38,251   54,565   23,077
accounting principle
                                                             
Extraordinary item-loss                                      
on early extinguishment        -    3,544        -        -        -
of debt
                                                             
Cumulative effect of                                         
change in accounting
for postretirement                                        
benefits                      -         -     5,068       -        -
Net income              $56,209   $34,603   $33,183 $54,565  $23,077
                           
                                                             
Net income per common                                        
share:
Income from continuing    $2.18     $1.75     $1.26   $1.27    $1.05
operations
Net income per common      2.05      1.24      1.17    1.93     0.82
share
Cash dividends declared    0.59      0.55      0.51    0.47     0.43
per share
Average common shares                                        
and equivalents          27,363    27,951    28,242  28,294   28,307
                                                             
Financial Data                                               
                                                             
Working Capital         $100,649 $232,865  $220,378 $247,399 $225,039
Total assets             527,653  720,553   764,858  765,129  704,971
Long-term obligations    100,231  102,047   103,240  106,306  107,517
Shareholders' equity    $221,277 $461,154  $452,835 $464,496 $427,008

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





                         1989     1988     1987     1986     1985     1984
                                                                      
Net sales               $365,825 $347,267 $298,728 $251,212 $202,411 $193,190
                                                                      
Cost of sales            165,979  161,613  138,587  117,997   99,427   97,048
                                                                      
Gross profit             199,846  185,654  160,141  133,215  102,984   96,142
Selling, general and                                                  
administrative expenses  115,951  116,636   98,730   87,058   66,409   62,777
Research and                                                          
development expenses      28,756   22,336   19,742   16,756   15,132   15,407
Restructuring charge           -        -        -        -        -        -
                                                                      
Operating income          55,139   46,682   41,669   29,401   21,443   17,958
Other Income (expense)     3,149        -        -        -        -        -
Interest income            3,914    3,450    2,234    3,066    3,403    4,145
Interest expense          (8,543)  (6,543)  (3,432)  (3,762)  (3,300)  (3,136)
                                                                      
Income from continuing                                                
operations before                                                     
income taxes              53,659   43,589   40,471   28,705   21,546   18,967
Provision for income                                                  
taxes                                                                 
excluding non-recurring   11,619   10,955   10,040   10,538    5,357    5,121
tax
benefit
Nonrecurring benefit           -        -        -        -        -   (4,002)
                                                                      
Income from continuing    42,040   32,634   30,431   18,167   16,189   17,848
operations
Earnings (loss) from                                                  
discontinued operations   10,462   22,751   17,993   14,797   15,541   12,645
Loss on disposal of                                                   
discontinued operations        -        -        -        -        -        -
Income before                                                         
extraordinary item and
cumulative effect
  of change in            52,502   55,385   48,424   32,964   31,730   30,493
accounting principle
                                                                      
Extraordinary item-loss                                               
on early extinguishment        -        -        -        -        -        -
of debt
                                                                      
Cumulative effect of                                                  
change in accounting
for postretirement                                                    
benefits                       -        -        -        -        -        -
Net income                                                            
                         $52,502  $55,385  $48,424  $32,964  $31,730  $30,493
                                                                      
Net income per common                                                 
share:
Income from continuing     $1.48    $1.15    $1.07    $0.65    $0.59    $0.65
operations
Net income per common       1.85     1.96     1.71     1.18     1.15     1.11
share
Cash dividends declared     0.39     0.35     0.31     0.27     0.24     0.22
per share
Average common shares                                                 
and equivalents           28,323   28,329   28,344   27,931   27,632   27,552
                                                                      
Financial Data                                                        
                                                                      
Working Capital         $249,777 $251,825 $168,594 $165,421 $146,334 $121,075
Total assets             616,747  547,997  452,387  369,414  326,903  283,517
Long-term obligations    106,147  105,946    6,378   12,094   13,446   10,630
Shareholders' equity    $403,827 $362,800 $327,604 $283,547 $244,607 $214,289
                    
                               40-41
<PAGE>
Quarterly Results (Unaudited)

The Company's unaudited quarterly results are summarized below.
                               First   Second    Third  Fourth
(In thousands, except per 
   share data)               quarter  quarter quarter quarter     Year
1994
Net sales                   $118,959 $124,690 $123,551$130,052$497,252
Cost of sales                 51,265   52,910   53,114  55,386 212,675
     Gross profit             67,694   71,780   70,437  74,666 284,577
Selling, general and administrative
 expenses                     38,109   39,456   40,181  41,845 159,591
Research and development 
  expenses                     8,558    8,446    8,367   8,956  34,327
     Operating income         21,027   23,878   21,889  23,865  90,659
Other expense                      -        -        -(10,800)(10,800)
Interest income                  565      713    1,976     837   4,091
Interest expense              (1,858)  (1,917)  (1,714) (1,546) (7,035)
     Income from continuing
     operations before income 
       taxes                  19,734   22,674   22,151  12,356  76,915
Provision for income taxes     4,440    5,102    4,984   2,780  17,306
Income from continuing 
   operations                 15,294   17,572   17,167   9,576  59,609
Loss from discontinued operations  -        -   (3,400)       - (3,400)

     Net income             $ 15,294 $ 17,572 $ 13,767 $ 9,576 $56,209
Per share information
  Income from continuing 
     operations                $0.54    $0.62    $0.61   $0.40   $2.18
  Net income                   $0.54    $0.62    $0.49   $0.40   $2.05
Weighted average common shares
 outstanding                  28,123   28,388   28,155  23,840  27,363
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 income                1,098    1,039    1,047     885   4,069
Interest expense              (3,315)  (3,122)  (3,015) (2,586)(12,038)
     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

                                    42
<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 20, 1995 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

     Quarterly results are available through facsimile, voice mail, and  the
     Internet, or on request from the Company.  Form 10-K is filed  annually
     with  the  Securities  Exchange Commission  and  is  available  on  the
     Internet  and  on  request from the Company.   To  receive  the  latest
     quarterly results through facsimile, call (800)758-5804 (PIN#  101371);
     through voice mail call (800)605-5249; through the Internet go  to  URL
     http://www.millipore.com.   The 10-K is  alos  available  through  that
     voice  mail  number  and that  Internet address.   For  other  investor
     information, contact:

     Geoffrey E. Helliwell
     Director of Treasury Operations
     Millipore Corporation
     80 Ashby Road
     Bedford, Massachusetts 01730-2271
     (617) 533-2032

        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


                      Range of Stock Prices         Dividends Declared
                                                        Per Share
                         1994             1993          1994   1993

                    High    Low     High      Low
First Quarter    $48.87  $38.50    $35.50    $25.88    $0.14   $0.13
Second Quarter    53.87   42.75     32.38     26.50     0.15    0.14
Third Quarter     57.00   50.00     34.25     29.75     0.15    0.14
Fourth Quarter    55.13   46.63     40.25     32.75     0.15    0.14

                                  43
<PAGE>



                                  -1-
                             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 Dublin International Finance Company    Ireland
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                                    Germany
Millipore S.p.A.                                  Italy
Millipore A.B.                                    Sweden
Millipore A.G.                                    Switzerland
Millipore A/S                                     Denmark
Millipore AS                                      Norway
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 KFT                                     Hungary
Millipore S.R.O.                                  Czech Republic
Millipore of New Hampshire, Inc.                  New Hampshire
Millicorp, Inc.                                   Delaware
Minerva Insurance Corp. Ltd.                      Bermuda
Nihon Millipore Limited                           Japan
Millipore Investment Holdings Ltd.                Delaware
Immunosystems Incorporated                        Maine

                                   



                           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, 1994, 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 9, 1994
John A. Gilmartin        Chief Executive Officer
                         and Director



/S/Charles D. Baker      Director                 February 9, 1994
Charles D. Baker



/S/Samuel C. Butler      Director                 February 9, 1994
Samuel C. Butler



/S/Mark Hoffman          Director                 February 9, 1994
Mark Hoffman



/S/Gerald D. Laubach     Director                 February 9, 1994

<PAGE>
Gerald D. Laubach
Power of Attorney
Page 2



SIGNATURE                TITLE                    DATE



/S/Steven Muller         Director                 February 9, 1994
Steven Muller



/S/Thomas O. Pyle        Director                 February 9, 1994
Thomas O. Pyle



/S/John F. Reno          Director                 February 9, 1994
John F. Reno






<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                           2,898
<SECURITIES>                                    27,338
<RECEIVABLES>                                  136,944
<ALLOWANCES>                                         0
<INVENTORY>                                     71,209
<CURRENT-ASSETS>                               258,804
<PP&E>                                         352,561
<DEPRECIATION>                                 165,036
<TOTAL-ASSETS>                                 527,653
<CURRENT-LIABILITIES>                          158,155
<BONDS>                                              0
<COMMON>                                        28,494
                                0
                                          0
<OTHER-SE>                                     192,783
<TOTAL-LIABILITY-AND-EQUITY>                   527,653
<SALES>                                        497,252
<TOTAL-REVENUES>                               497,252
<CGS>                                          212,675
<TOTAL-COSTS>                                  212,675
<OTHER-EXPENSES>                               193,918
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               7,035
<INCOME-PRETAX>                                 76,915
<INCOME-TAX>                                    17,306
<INCOME-CONTINUING>                             56,609
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    56,209
<EPS-PRIMARY>                                     2.05
<EPS-DILUTED>                                        0
        

</TABLE>


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