MILLIPORE CORP
S-4/A, 1995-04-25
LABORATORY ANALYTICAL INSTRUMENTS
Previous: ENTERGY CORP /DE/, 35-CERT, 1995-04-25
Next: SOUTHERN INVESTORS SERVICE CO INC, DEF 14A, 1995-04-25



   As filed with the Securities and Exchange Commission on April 25, 1995
                                                    Registration No. 33-58117
                                                                             
                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
                            --------------------
                                      
                               Amendment No. 1
                                     to
                                  Form S-4
                                      
           REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                            --------------------
                            Millipore Corporation
           (Exact name of registrant as specified in its charter)
                                      
   Massachusetts                            3070            04-2170233
(State or other jurisdiction  (Primary Standard Industrial  (I.R.S. Employer
of incorporation or            Classification Code Number)   Identification
organization)                                                No.)

               80 ASHBY ROAD, BEDFORD, MA 01730 (617) 275-9200
 (Address, including zip code, and telephone number, including area code, of
                  registrant's principal executive offices)

                            GEOFFREY NUNES, ESQ.
                                80 Ashby Road
                     Bedford, MA  01730  (617) 275-9200
(Name, address, including zip code, and telephone number, including area code
                            of agent for service)
                           ----------------------
                                  Copy to:
                            STEVEN F. SCOTT, ESQ.
                                Ropes & Gray
                           One International Place
                      Boston, MA  02110  (617) 951-7000
                           ----------------------
      Approximate date of commencement of proposed sale to the public:
 As soon as practicable after the Registration Statement becomes effective.


     The registrant hereby amends this Registration Statement on such date or
dates  as  may be necessary to delay  its effective date until the registrant
shall   file  a  further  amendment  which  specifically  states  that   this
Registration  Statement shall thereafter become effective in accordance  with
Section  8(a)  of  the  Securities  Act of 1933  or  until  the  Registration
Statement  shall  become  effective on such date  as  the  Commission  acting
pursuant to said Section 8(a), may determine.

<PAGE>
                 SUBJECT TO COMPLETION, DATED APRIL 25, 1995

PROSPECTUS
                            MILLIPORE CORPORATION
                                      
  Exchange Offer (the "Exchange Offer") of its 6.78% Senior Notes due 2004
           for all of its outstanding 6.78% Senior Notes due 2004
                                      
 The Exchange Offer will expire at 5:00 p.m. New York City time, on May ___,
                                    1995.

      Millipore Corporation, a Massachusetts corporation ("Millipore" or  the
"Company"),  hereby intends upon the terms and conditions set forth  in  this
Prospectus  (the "Prospectus"), to offer for exchange (the "Exchange  Offer")
$1,000  principal  amount of its 6.78% Senior Notes due  2004,  (the  "Public
Notes"), which will have been registered under the Securities Act of 1933, as
amended (the "Securities Act") pursuant to a Registration Statement of  which
this  Prospectus  is  a  part,  for  each  $1,000  principal  amount  of  its
outstanding  6.78% Senior Notes due 2004 (the "Notes"), of which $100,000,000
principal amount is outstanding.  The form and terms of the Public Notes  are
the  same as the form and term of the Notes (which they replace) except  that
the  Public  Notes  will have been registered under the Securities  Act  and,
therefore,  will  not bear legends restricting their transfer  and  will  not
contain certain provisions relating to an increase in the interest rate which
were included in the terms of the Notes in certain circumstances relating  to
the timing of the Exchange.  The Public Notes will evidence the same debt  as
the  Notes  (which they replace) and will be issued under and be entitled  to
the benefits of the Indenture dated as of May 3, 1995 between the Company and
The  First  National  Bank of Boston (the "Indenture") governing  the  Public
Notes.   The  Public  Notes are, and by their terms will  be  senior  to  all
indebtedness  of the Company, except that the Company may incur debt  secured
which  is  senior  to  the  Public Notes in  an  amount  up  to  15%  of  its
Consolidated  Net  Assets (which at December 31, 1994  equaled  approximately
$365,000,000).  See "Description of Public Notes-Certain Covenants."

      The  Notes  were  issued and sold by the Company on March  3,  1994  to
Metropolitan  Life Insurance Company ("Met") in a transaction not  registered
under  the  Securities Act in reliance upon an exemption under the Securities
Act  (the  "Met Transaction").  Accordingly, the Notes may not be  reoffered,
resold or otherwise transferred in the United States unless registered  under
the  Securities  Act or unless an applicable exemption from the  registration
requirements  of the Securities Act is available.  While the  Exchange  Offer
will  remain  open for twenty (20) days, the Company expects to exchange  all
Notes  prior to 5:00 p.m., New York City time, on May 3, 1995, (the "Exchange
Date").

Information  contained  herein  is subject to  completion  or  amendment.   A
registration statement relating to these securities has been filed  with  the
Securities and Exchange Commission.  These securities may not be sold nor may
offers  to  buy  be  accepted  prior to the time the  registration  statement
becomes effective.  This prospectus shall not constitute an offer to sell  or
the  solicitation  of an offer to buy nor shall there be any  sale  of  these
securities  in any State in which such offer, solicitation or sale  would  be
unlawful prior to registration or qualification under the securities laws  of
any such State.

      The  staff  ("Staff")  of the Securities and Exchange  Commission  (the
"Commission") has not considered the Exchange Offer in the context of  a  no-
action  request, nonetheless, based on no-action letters issued by the  Staff
of  the  Commission to third parties, the Company believes the  Public  Notes
issued  pursuant to the Exchange Offer may be offered for resale, resold  and
otherwise transferred by any holder thereof (other than any such holder  that
is  an  "affiliate" of the Company within the meaning of Rule 405  under  the
Securities  Act)  without  compliance with the  registration  and  prospectus
delivery  provisions of the Securities Act, provided that such  Public  Notes
are acquired in the ordinary course of such holder's business and such holder
has  no  arrangement or understanding with any person to participate  in  the
distribution of such Public Notes.  The Met has advised the Company  that  it
is  not engaged in, and does not intend to engage in, a distribution of  such
Public  Notes.  See "The Exchange Offer--Purpose and Effect of the  Exchange"
and "--Resale of the Public Notes."

      Under  the  terms and conditions of the Met Transaction,  the  Met  has
agreed  to participate in the Exchange Offer.  The Company will pay  all  the
expenses incurred by it incident to the Exchange.  See "The Exchange Offer."

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE SECURITIES  COMMISSION  NOR  HAS  THE
COMMISSION  OR  ANY STATE SECURITIES COMMISSION PASSED UPON THE  ACCURACY  OR
ADEQUACY  OF  THIS  PROSPECTUS.  ANY REPRESENTATION  TO  THE  CONTRARY  IS  A
CRIMINAL OFFENSE.

                The date of this Prospectus is May     , 1995
<PAGE>                            
                            
                            AVAILABLE INFORMATION
                                      

      Millipore  Corporation (the "Company") is subject to the  informational
requirements  of  the  Securities Exchange Act  of  1934  and  in  accordance
therewith  files  reports, proxy statements and other  information  with  the
Securities  and Exchange Commission (the "Commission").  Such reports,  proxy
statements  and other information filed by the Company can be  inspected  and
copied  at  the public reference facilities of the Commission at  Room  1024,
Judiciary Plaza, 450 Fifth Street, N.W., Washington D.C. 20549, as well as at
the  Regional Offices of the Commission at 7 World Trade Center, Suite  1300,
New  York,  New  York 10048 and at Citicorp Center, 500 West Madison  Street,
Suite  1400,  Chicago,  Illinois, 60661.  Copies  of  such  material  can  be
obtained by mail from the Public Reference Section of the Commission, at  450
Fifth  Street,  N.W., Judiciary Plaza, Washington, D.C. 20549  at  prescribed
rates.

     This Prospectus constitutes a part of a Registration Statement on Form S-
4  filed by the Company with the Commission under the Securities Act of 1933,
as  amended.   This Prospectus omits certain of the information contained  in
the  Registration Statement, and reference is hereby made to the Registration
Statement  and related exhibits for further information with respect  to  the
Company  and  the  Public  Notes  offered  hereby.   While  those  statements
contained  herein  concerning  the  provisions  of  any  document   are   not
necessarily  complete,  all  the material elements  of  such  document(s)  or
description(s)  are  set  forth in this Prospectus; and,  in  each  instance,
reference  is  made to the copy of such document filed as an exhibit  to  the
Registration Statement or otherwise filed with the Commission.

      The Company's principal executive offices are located at 80 Ashby Road,
Bedford, MA 01730, telephone (617) 275-9200.

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     The following reports and documents are hereby incorporated herein by
reference and made a part hereof:

   The Company's Annual Report on Form 10-K for the year ended December 31,
   1994

      All documents filed by the Company pursuant to Section 13(a), 13(c), 14
or  15(d)  of the Securities Exchange Act of 1934 subsequent to the  date  of
this  Prospectus and prior to the termination of the offering of  the  Public
Notes  hereunder shall be deemed to be incorporated herein by  reference  and
shall  be  a  part  hereof from the date of filing of  such  documents.   Any
statement contained in a document incorporated by reference herein  shall  be
deemed  to be modified or superseded for purposes of this Prospectus  to  the
extent  that  a  statement  contained in this  Prospectus  or  in  any  other
subsequently  filed document which also is incorporated by  reference  herein
modifies  or  supersedes such statement.  Any such statement so  modified  or
superseded  shall  not  be deemed, except as so modified  or  superseded,  to
constitute a part of this Prospectus.

     The Company will provide (within one business day of its receipt of such
request)  without  charge to each person to whom a Prospectus  is  delivered,
upon written or oral request of such person by facsimile or first class mail,
a  copy  of  the  documents incorporated by reference herein,  including  any
document  filed  subsequent  to the date of this Prospectus.   Such  requests
should  be  directed  to  Geoffrey Nunes, Senior Vice President  and  General
Counsel,   Millipore  Corporation,  by  mail  to  80  Ashby  Road,   Bedford,
Massachusetts 01730, or by telephone at (617) 275-9200
                                      
                                   2
<PAGE>                                      

                             PROSPECTUS SUMMARY

      The  following  information is qualified in its entirety  by  the  more
detailed  information  and  financial  data  appearing  elsewhere   in   this
Prospectus and incorporated by reference herein.
                                      
                                 The Company

       Millipore  Corporation  was  incorporated  under  the  laws   of   The
Commonwealth 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.  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.   See  "Business   Products   and
Technologies" for a description of the Company's two classes of products  and
their three-year sales history.

       The   principal   customers   for  the  Company's   products   include
pharmaceutical,  electronics,  chemical  and  food  and  beverage  companies;
government,  university  and private research and testing  laboratories;  and
health  care  and medical facilities.  The Company markets and  supports  its
products  through  a  field  sales force and a  marketing  support  staff  of
approximately 380 employees in the United States and 615 employees  overseas.
In  fiscal  1994,  approximately 64% of the  Company's  sales  were  made  to
customers outside the United States.

                             The Exchange Offer
                                      
Securities Being Offered
  in the Exchange 
  Offer..........$100,000,000 principal amount of 6.78% Senior
                 Notes Due March 3, 2004 (the "Public Notes").
Interest Payment 
  Dates........  March 3 and September 3, commencing September  3,
                 1995.   Interest on the Public Notes will accrue from  
                 March 3, 1995.
Maturity......   March 3, 2004
The Exchange 
  Offer..........$1,000 principal amount of the Public  Notes  plus
                 accrued  interest  in  exchange for  each  $1,000  principal
                 amount  of 6.78% Senior Notes ("Notes") sold by the  Company
                 on  March  3,  1994  to Metropolitan Life Insurance  Company
                 ("Met").   As  of  the  date hereof, $100,000,000  aggregate
                 principal  amount  of  Notes are outstanding.   The  Company
                 will  issue the Public Notes to the Met on the Exchange Date
                 pursuant  to the terms and conditions of the Notes  Purchase
                 and  Exchange  Agreement dated March  3,  1994  between  the
                 Company and the Met (the "Note Agreement").
                 The  Staff of the Commission has not considered the Exchange
                 Offer  in  the  context of a no-action request, nonetheless,
                 based  on  an interpretation by the Staff set forth  in  no-
                 action   letters  issued  to  third  parties,  the   Company
                 believes  that Public Notes issued pursuant to the  Exchange
                 Offer  may  be  offered  for resale,  resold  and  otherwise
                 transferred  by  any  holder thereof (other  than  any  such
                 holder  which  is an "affiliate" of the Company  within  the
                 meaning  of  Rule  405  under the  Securities  Act)  without
                 compliance  with  the  registration and prospectus  delivery
                 provisions of the Securities Act, provided that such  Public
                 Notes  are acquired in the ordinary course of such  holder's
                 business   and   that  such  holder  does  not   intend   to
                 participate  and  has no arrangement or  understanding  with
                 any  person  to  participate in  the  distribution  of  such
                 Public  Notes.  The Met has advised the Company that  it  is
                 not engaged in,
                 
                                              3

<PAGE>
                 and  does  not intend to engage in, a distribution  of  such
                 Public Notes.

Expiration Date..5:00 p.m., New York City time,  on  ________, 1995.

Accrued Interest on the
  Public Notes...Each  Public Note will  bear  interest  from March 3, 1995.

Use of Proceeds..There will be no cash proceeds to  the  Company
                 from, or pursuant to, the Exchange Offer.

General..........The form and terms of the Public Notes  are
                 the  same  as  the form and terms of the Notes  (which  they
                 replace)  except  that  (i)  the  Public  Notes  have   been
                 registered  under  the Securities Act and,  therefore,  will
                 not  bear legends restricting the transfer thereof, and (ii)
                 the  holders of Public Notes will not be entitled to certain
                 rights  under  the  Note  Purchase and  Exchange  Agreement,
                 including  the provisions providing for an increase  in  the
                 interest   rate   on  the  Notes  in  certain  circumstances
                 relating  to the timing of the Exchange Offer, which  rights
                 will terminate when the Exchange Offer is consummated.   The
                 Public  Notes will evidence the same debt as the  Notes  and
                 will  be  entitled  to the benefits of  the  Indenture.  The
                 Public  Notes are, and by their terms will be senior to  all
                 indebtedness  of  the Company, except that the  Company  may
                 incur  debt secured which is senior to the Public  Notes  in
                 an  amount  up to 15% of its Consolidated Net Assets  (which
                 at  December  31, 1994 equaled approximately  $365,000,000).
                 See "Description of Public Notes-Certain Covenants."
                                      
                                Risk Factors
                                      
      Participation in the Exchange Offer involves a certain degree of  risk,
and   prospective  purchasers  of  the  Public  Notes  should  give   careful
consideration  to  the  following specific  factors  as  well  as  the  other
information  set  forth  in the Prospectus:  (i) the  Company  faces  intense
competition,  and  certain of its competitors are  larger  (see  "Business  -
Competition");  (ii) with approximately 64% of its sales outside  the  United
States the Company's results of operations could be negatively affected by  a
material  strengthening  of  the dollar over a  short  period  of  time  (see
"Management's Discussion and Analysis - Results of Operations"); (iii)  there
is  no  established  trading  market for  the  Public  Notes  (see  "Plan  of
Distribution") and (iv) the Company has potential liability for environmental
matters  which carry the risk of additional claims against the  Company  (See
"Management's Discussion and Analysis - Legal Proceedings").

                          Summary Financial Data(1)
                   (In thousands except per share amounts)
                                      
                                      Year Ended December 31
                             1990     1991      1992    1993     1994
Statement of Income Data:                               

Net Sales                  $380,983 $415,075  $427,188 $445,366 $497,252

  Income from continuing                                 
   operations                   
   before income taxes       43,384   50,490    45,853   63,223   76,915
  Net Income                 23,077   54,565    33,183   34,603   56,209
  Income per share from        1.05     1.27      1.26     1.75     2.18
   continuing operations
 Net income per share          0.82     1.93      1.17     1.24     2.05
 Weighted average shares     28,307   28,294    28,242   27,951   27,363
  outstanding
 Ratio of earnings from                                 
  continuing operations to     5.79     5.17      4.69     6.24     14.0
  fixed charges(2)

                                        4
<PAGE>

                                                    Dec.  31, 1994
Balance Sheet Data:                                 
Working capital                                        $100,649
Total assets                                            527,653
Long-term debt                                          100,231
Shareholders' equity                                    221,277

(1)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 disposition of these divisions.  The consolidated statement
   of  income in 1993 included the results of discontinued operations through
   November  11, 1993.  The table which appears on page 6 under  the  caption
   "Selected  Consolidated  Financial Information" reflects  the  results  of
   continuing operations.

(2)The  ratio  of  earnings from continuing operations to fixed charges  were
   computed  by  dividing  earnings from continuing operations  before  fixed
   charges  and  income  taxes  by the fixed charges.   Earnings  consist  of
   income  from continuing operations, to which has been added fixed  charges
   and  income taxes.  Fixed charges consist of interest and debt expense and
   one-third of rent expense, which approximate the interest factor.
                                      
                               USE OF PROCEEDS

      The  Exchange  Offer is intended to allow the Company to  exercise  its
option under the Note Purchase and Exchange Agreement.  The gross proceeds of
$100  million from the issuance of the Notes were used for general  corporate
purposes.   The Company will not receive any cash proceeds from the  issuance
of the Public Notes pusuant to the Exchange Offer.

                               CAPITALIZATION

      The  following table sets forth the consolidated capitalization of  the
Company at December 31, 1994.
                                          December 31, 1994
                                 (in thousands except share data)
Short-term debt:                
   Notes payable                             $ 56,116
   Current portion of long-term debt              173
      Total short-term debt                  $ 56,289

Notes payable with interest     
  rates of 6.78% due in 2004                 $100,000
  6.78% due in
Other notes payable with        
  average interest of                  
  11.2% in 1994, due through 1997                 231
     Total long-term debt                    $100,231

Shareholders' equity:           
  Common stock, 80,000,000 shares                          
  authorized:  28,494,353 shares issued 
  and outstanding on December 31,1994(1)      $28,494
  Additional paid-in capital                   23,603
  Retained earnings                           458,579
  Translation adjustments                       5,147

  Less:  Treasury stock at cost, 5,361,136            
  shares on December 31, 1994                (294,546)
    Total shareholders' equity               $221,277
         Total capitalization                $377,797

________________
 (1)     Excludes 1,759,000 shares of Common Stock reserved for issuance upon
   exercise  of outstanding stock options under the Company's employee  stock
   option plans, on December 31, 1994.
                    
                                    5
<PAGE>
                    SELECTED CONSOLIDATED FINANCIAL DATA
                                      
      The  following  table summarizes selected consolidated  financial  data
relating  to  the  Company for each of the five years  in  the  period  ended
December 31, 1994.  The data for the five-year period ended December 31, 1994
have been derived from the Company's consolidated financial statements, which
have  been audited by Coopers & Lybrand L.L.P., independent certified  public
accountants.  The consolidated balance sheets of the Company as  of  December
31,  1993  and  1994 and the consolidated statements of income, shareholders'
equity  and  cash  flows  for each of the three years  in  the  period  ended
December 31, 1994 are incorporated herein by reference.  The following  table
is qualified in its entirety by such financial statements and notes thereto.

                                Year Ended December 31
                           1990     1991     1992     1993     1994
                           (In  thousands except per share  amounts)
                          
Net Sales               $380,983  $415,075  $427,188 $445,366 $497,252
Cost of Sales            170,049   194,557   195,462  193,575  212,675

   Gross Profit          210,934   220,518   231,726  251,791  284,577

Selling, general and     117,214   129,593   142,701  145,647  159,591
 administrative expenses           
Research and development  29,538    32,633    32,953   34,952   34,327
 expenses
                                                      
Restructuring charge      17,103         -         -        -        -

 Operating Income         47,079    58,292    56,072   71,192   90,659

Interest income            6,723     6,182     6,888    4,069    4,091
Interest expense         (10,418)  (13,984)  (14,692) (12,038)  (7,035)
Other expense                  -         -    (2,415)       -  (10,800)
Income from continuing                                     
 operations before income 43,384    50,490    45,853   63,223   76,915
 taxes
Provision for income                                      
 taxes                    13,629    14,570    10,317   14,225   17,306

                                                           
Income from continuing    29,755    35,920    35,536   48,998   59,609
 operations

Discontinued operations
 Earnings (loss) from     (6,678)   18,645     2,715  (10,851)       -
 discontinued operations.   
 Net loss on disposal of                               
 discontinued operations       -         -         -        -    (3,400)
Income before extraordinary                                
 item and cumulative effect of 
 change in accounting 
 principle                23,077    54,565    38,251   38,147    56,209
Extraordinary item-loss on                             
 early extinguishment of debt  -         -         -    3,544         -
Cumulative effect of change                            
 in accounting for postretirement 
 benefits                      -         -     5,068        -         -

Net income               $23,077   $54,565   $33,183  $34,603   $56,200

Net income per common share                            
 From continuing           $1.05     $1.27     $1.26    $1.75     $2.18
 operations
 Net income                $0.82     $1.93     $1.17    $1.24     $2.05
Cash dividends declared per$0.43     $0.47     $0.51    $0.55     $0.59
 common share                                     
Weighted  average common  28,307    28,294    28,242   27,951    27,363
 shares

                                       6
<PAGE>
                    MANAGEMENT'S DISCUSSION AND ANALYSIS
              OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                      
                                   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  chromatography  and  bioscience  markets.   These  Instrumentation
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  includes  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
                               
                       
            1991  1992   1993  1994  1991   1992   1993  1994
Americas      5%   (1%)   6%    8%     5%    (1%)   6%    8%
          
Europe        5%    9%     4%    6%     4%    12%    (7%)  7%
          
Asia/Pacific 17%   (6%)   10%   16%    25%   (2%)   18%   21%
      
Consolidated  8%    1%     6%    10%    9%    3%     4%   12%

     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  movements  and to quantify their  effect  on  income.   The
Company  sells a wide range of products in many worldwide industrial markets.
Price  changes and inflation has 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  the  Company's

                                     7
<PAGE>
manufacturing  operations in 1992, margins in 1992 were  56.3  percent.   The
improvement  in  margins  in  1994  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.  SG&A spending was higher in the second half of 1994 than in
the  first 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 1993 and 1992.  The Company  continues  to
benefit from low tax rates in Puerto Rico and tax incentives attributable  to
its U.S. export operations.

      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:


                                   Year Ended December 31
                                 1992        1993      1994
Earnings from continuing                             
 operations after accounting      $1.07     $1.62       $2.18
 changes and charges
SFAS #106 Charges - cumulative      .19         -           -
 impact
Charges                             .34       .13         .30
Earnings from continued                              
operations before accounting      $1.60     $1.75       $2.48
 changes and charges

      The  charge in 1994 resulted from the settlement of litigation relating
to  the Company's sale of 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.

                                       8
<PAGE>
                              Legal Proceedings
                                      
      The potential settlement amount of all environmental claims against all
participants at hazardous waste ("Superfund") sites in which the Company  has
been  named a potential responsible party by the EPA is significant.   It  is
unlikely,  however,  that  the Company's share of these  costs  will  have  a
material  impact on the financial condition of the Company.  The  Company  is
only  one  of  many  potentially responsible  parties  named  at  each  site.
Additionally,  in certain instances the Company believes that  its  insurance
will  cover  a  portion of the costs incurred.  In 1992, the EPA unexpectedly
proposed  settlements for several of these sites.  Based  on  these  proposed
settlements  and all other information available to management,  the  Company
recorded a provision of $5.8 million against cost of sales in 1992, which, in
management's best estimate, will be sufficient to satisfy all known claims by
the  EPA.  No individual settlement to date has had a material impact on  the
Company's financial condition.

      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")   and    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 the charge  of  $.30  per
share as reflected in the table above.

                       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 continue 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 $258.0 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.

                                      9
<PAGE>
                                  BUSINESS
                                      
      Millipore  Corporation 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 membrane, and certain other technologies
that effect separations principally through physical and chemical methods.

Products and Technologies

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

     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, viral or molecular 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, 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.

      The Company considers that it sells two classes of products, disposable
and  consumable  products (principally membranes and other separation  media)
and  hardware or capital products (principally housings for membranes,  pumps
and  electronic test equipment).  Sales of these two classes for each of  the
last three fiscal years were approximately as follows:

                     December 31   December 31       December 31
                        1992       1993                 1994

Disposable Products  $346,000,000  $352,000,000    $403,000,000
Capital Products      $81,000,000   $93,000,000     $94,000,000

                                   10
<PAGE>

     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,  the  Company  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 primarily
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.

      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  Industry.   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.   The
Company's  marketing, sales and service forces consist of approximately  280
employees in the United States and 615 employees overseas.

      The  Company's marketing efforts focus on application development  for
existing  products and on new 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.

                                 11
<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.

      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  faces 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.

Certain Recent Developments

      On  November 11, 1993 the Company announced that it had approved a plan
to   focus   the  Company  on  its  membrane  business,  divest  its   Waters
Chromatography  Business  and explore options for  exiting  its  non-membrane
Bioscience  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 the Company to better serve its  membrane  customers,
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, which included all costs estimated to be incurred in connection
with  the  divestitures as well as the pre-tax operating  loss  generated  by
these  Divisions  from  November  11, 1993, through  the  completion  of  the
divestitures.   In  addition,  in late July  and  early  August  the  Company
completed  the  sale  of its Ceraflo (ceramic filters)  and  BioImage  (image
analysis systems and software) product lines.  The consideration received for
the  Ceraflo product line consisted of 135,500 shares of the common stock  of
U.S.  Filter Corp., valued at $2.6 million; and for the BioImage product line
cash  in the amount of $585,000 and a five year promissory note for $850,000.
Using  $216 million of the net proceeds resulting from the sale of its Waters
Chromatography  and  its  non-membrane  Bioscience  businesses,  the  Company
repurchased  in September 1994 3,771,000 shares of its Common Stock  pursuant
to  a Dutch Auction Self Tender.  In the balance of 1994 the Company spent an
additional $78 million in connection with the $100 million open market  share
repurchase  program.   In  February  1995  an  additional  $50  million   was
authorized for this program.

                                   12
<PAGE>
      See  "Management  Discussion  and Analysis  -  Legal  Proceedings"  for
information concerning settlement of the litigation surrounding the 1989 sale
of its Process Water Division.

                                 MANAGEMENT

     The following table sets forth certain information regarding the
executive officers of the Company.

      Name         Age                  Office
                          
John A. Gilmartin   52    Chairman of the Board, President
                          and Chief Executive Officer
                     
Geoffrey Nunes      64    Senior Vice President and General
                          Counsel
                        
Glenda K. Burkhart  43    Vice President
      
Michael P. Carroll  44    Vice President , Treasurer and
                          Chief Financial Officer
      
Douglas B. Jacoby   48    Vice President
         
John E. Lary        48    Vice President
          

                         DESCRIPTION OF PUBLIC NOTES

     The Public Notes are to be issued under and Indenture, to be dated as of
May  3,  1995  (the "Indenture"), between the Company and The First  National
Bank of Boston, as Trustee (the "Trustee"), the form of which is filed as  an
exhibit  to  the Registration Statement of which this Prospectus is  a  part.
The following summaries of certain provisions of the Indenture do not purport
to  be  complete and are subject to, and are qualified in their  entirety  by
reference to the Trust Indenture Act of 1939, as amended (the "TIA"), and  to
all  the  provisions of the Indenture, including the definitions  therein  of
certain  terms (and those terms made a part of the Indenture by reference  to
the  TIA  and  in effect on the date of the Indenture), nonetheless  all  the
material  elements  of  the Indenture are set forth in the  disclosure  which
follows.

General

      The Public Notes will be unsecured obligations of the Company, will  be
limited  to $100,000,000 aggregate principal amount and will mature on  March
3,  2004.    The Public Notes will bear interest at the rate of 6.78  percent
per  annum  from the most recent Interest Payment Date to which interest  has
been  paid  or  provided for, (March 3, 1995 and not the date  of  issuance),
payable  semi-annually  on March 3 and September 3 of each  year  (commencing
September  3,  1995),  to the Person in whose name  a  Public  Note  (or  any
predecessor  Public  Note)  is registered at the close  of  business  on  the
preceding  February  3  or August 3, as the case may  be.   (  3.1  and  3.7)
Principal  of  and  interest on the Public Notes will  be  payable,  and  the
transfer of Public Notes will be registrable, at the office of the Trustee or
such  other  place  as the Company may from time to time designate,  provided
that  with  respect  to  any institutional investor  holding  not  less  than
$5,000,000  in  principal amount of the Public Notes which so  requests,  the
Company shall make such payments by bank wire transfer of federal funds.   In
addition,  payment of interest to all other holders of the Public Notes  may,
at  the option of the Company, be made by check mailed to the address of  the
Person  entitled thereto as it appears in the Security Register. (  3.1,  3.5
and 10.2).

                                 13
<PAGE>
      The  Public Notes will be issued only in fully registered form, without
coupons,  in  denominations of $1,000 and any integral multiple  thereof.   (
3.2)   No  service charge will be made for any registration  of  transfer  or
exchange  of  Public  Notes, but the Company may require  payment  of  a  sum
sufficient  to  cover  any  tax  or  other  governmental  charge  payable  in
connection therewith. ( 3.5)

Certain Covenants

      Certain  Definitions.   "Subsidiary" means a  corporation  or  business
trust, a majority of whose voting stock is owned by the Company or its  other
Subsidiaries.  "Consolidated Net Tangible Assets" means the aggregate  amount
of  assets  of  the  Company and its Subsidiaries (less applicable  reserves)
after  deducting therefrom:  (i) all current liabilities and (ii) all amounts
representing  goodwill,  trade names, trademarks, patents,  unamortized  debt
discount  and  other like intangibles.  "Indebtedness" includes  indebtedness
for   money  borrowed  or  capitalized  leases  or  any  guarantee  of   such
obligations.   "Lien"  includes  any  mortgage,  pledge  or  other  lien   or
encumbrance.  "Restricted Subsidiary" means a Subsidiary which owns or leases
any  Important Property.  "Important Property" means any manufacturing  plant
or  other  building, structure or facility owned or leased by the Company  or
any Subsidiary which, in the opinion of the Company's Board of Directors,  is
of material importance to the total business conducted by the Company and its
Subsidiaries  as  a whole.  "Attributable Debt" means, with  respect  to  any
particular lease, the total net amount of rent required to be paid under such
lease  during  the  remaining  primary  term  thereof,  discounted  from  the
respective due dates thereof at the rate per annum borne by the Public Notes.
"Secured  Debt" means indebtedness for money borrowed that is  secured  by  a
Lien on any Important Property or any shares of stock or indebtedness of  any
Restricted Subsidiary.  The foregoing definitions are qualified by  the  more
complete definitions set forth in the Indenture.

      Limitation  on  Liens.  The Company will not, and will not  permit  any
Subsidiary to, create any Lien upon any of their property or assets to secure
Indebtedness  without making effective provisions whereby  the  Public  Notes
then  outstanding shall be secured by such Lien equally and ratably with  the
Indebtedness  thereby secured, except that this restriction will  not  apply,
among  other  things, to:  (i) Liens existing on the date of  the  Indenture;
(ii)  Liens  existing  on  any  asset or  shares  of  capital  stock  of  any
corporation at the time such corporation becomes a Subsidiary; (iii) Liens on
any  asset  securing  Indebtedness incurred or assumed  for  the  purpose  of
financing  all or any part of the cost of acquiring, constructing,  improving
or  repairing  such asset (including industrial revenue bonds) provided  such
Liens attach within 120 days of the acquisition, construction, improvement or
repair  thereof; (iv) Liens existing on any asset or shares of stock  of  any
corporation at the time such corporation is merged into or consolidated  with
the  Company  or a Subsidiary; (v) Liens existing on any asset or  shares  of
capital  stock  prior  to  the  acquisition  thereof  by  the  Company  or  a
Subsidiary;  (vi)  Liens  arising  pursuant  to  any  statute  or  order   of
attachment,  distraint  or similar legal process issued  in  connection  with
court  proceedings so long as the execution or other enforcement  thereof  is
effectively stayed and the claims secured thereby are being contested in good
faith  by  appropriate proceedings; (vii) Liens securing  Indebtedness  of  a
Subsidiary owing to the Company or another Subsidiary; (viii) Liens  securing
taxes,  assessments  or  governmental charges not  yet  delinquent  or  being
contested  in  good  faith by appropriate proceedings;  (ix)  Liens  securing
obligations owing to landlords and mechanics and materialmen incurred in  the
ordinary course of business for sums not yet due or being contested  in  good
faith  by  appropriate  proceedings;  and  (x)  Liens  arising  out  of   the
refinancing, extension, renewal or refunding of any Indebtedness  secured  by
any  Lien permitted by the foregoing clauses.  Notwithstanding the foregoing,
the  Company  and its Subsidiaries may, without complying with the  foregoing
restrictions, create Liens securing Indebtedness in an aggregate amount  that
(together  with the value of any Sale and Leaseback Transaction entered  into
other  than  in reliance on this exception) does not exceed at  the  time  15
percent  of Consolidated Net Tangible Assets. ( 10.5)  At December 31,  1994,
the  Company's  Consolidated  Net  Tangible Assets  aggregated  approximately
$365,000,000.

                                     14
<PAGE>
      Limitation on Sale and Leaseback Transactions.  The Company  will  not,
and  will  not permit any Restricted Subsidiary to, enter into any  Sale  and
Leaseback  Transactions  with respect to any Important  Property  unless  the
Company or such Restricted Subsidiary would be entitled to incur Secured Debt
equal in an amount to the amount of the Attributable Debt resulting from such
transaction  without  equally and ratably securing the  Public  Notes.    The
foregoing  will  not apply if:  (i) the lease is for a period  not  exceeding
three years and the Company or the Restricted Subsidiary intends that its use
of  such  property will be discontinued on or before the expiration  of  such
period; (ii) the sale or transfer of the Important Property is made prior  to
or  within  180  days  of  the later of the date of its  acquisition  or  the
completion of construction thereof; (iii) subject to certain limitations, the
Company or the Restricted Subsidiary applies an amount equal to the value  of
the property so leased to the retirement, within 180 days after the effective
date  of  such arrangement, of any part of Consolidated Funded  Debt  or  the
purchase  of  other Important Property, or both; (iv) the  lease  secures  or
relates  to  obligations  issued  by  a  governmental  body  to  finance  the
acquisition or construction of property; or (v) the transaction is between or
among the Company and one or more Restricted Subsidiaries or between or among
Restricted Subsidiaries.  ( 10.6)

Merger, Consolidation or Sale of Assets

      The  Indenture provides that the Company may not consolidate  or  merge
into  any other corporation, or convey or transfer its properties and  assets
substantially as an entirety to any person or entity unless (i) the successor
corporation   shall  assume  by  a  supplemental  indenture   the   Company's
obligations under the Indenture, (ii) immediately after giving effect to such
transaction,  no  Event of Default (as defined in the Indenture)  shall  have
occurred and be continuing and (iii) if as a result of such transaction,  the
Company  would  become subject to a Lien which  would not be permitted  under
the  Indenture,  the  successor corporation shall  secure  the  Public  Notes
equally and ratably with all indebtedness secured thereby. ( 8.1)

Events of Default

      The  following  will  be Events of Default under  the  Indenture:   (a)
failure to pay principal of any Public Note when due; (b) failure to pay  any
interest  on any Public Notes for 5 days after becoming due; (c)  failure  to
perform any other covenant of the Company in the Indenture, continued for  30
days  after written notice as provided in the Indenture; (d) failure  to  pay
when  due  the  principal  of, or acceleration of, any  indebtedness  of  the
Company or any Subsidiary for money borrowed in excess of $5,000,000, if such
indebtedness is not discharged, or such acceleration is not annulled,  within
30  days  after written notice as provided in the Indenture; and (e)  certain
events  in bankruptcy, insolvency or reorganization involving the Company  or
any  Significant  Subsidiary.  (  5.1)  Subject  to  the  provisions  of  the
Indenture relating to the duties of the Trustee, in case an Event of  Default
(as  defined)  shall occur and be continuing, the Trustee will  be  under  no
obligation to exercise any of its rights or powers under the Indenture at the
request  or  direction of any of the Holders, unless such Holders shall  have
offered  to  the  Trustee  reasonable indemnity.  (  6.3)   Subject  to  such
provisions for the indemnification of the Trustee, the Holders of a  majority
in  aggregate  principal amount of the Public Notes will have  the  right  to
direct the time, method and place of conducting any proceeding for any remedy
available  to the Trustee or exercising any trust or power conferred  on  the
Trustee. ( 5.12)

      The  term  "Significant Subsidiary" is defined to include  any  of  the
Company's Subsidiaries which meets any of the following conditions:  (i)  the
Company's  and  its other Subsidiaries' investments in and advances  to  such
Subsidiary  exceed  10 percent of the total assets of  the  Company  and  its
Subsidiaries  consolidated; or (ii) the Company's and its other Subsidiaries'
proportionate share of the total assets of such Subsidiary exceeds 10 percent
of  the  total  assets of the Company and its Subsidiaries  consolidated;  or
(iii)  the  Company's and its other Subsidiaries' equity in the  income  from
continuing operations before income taxes, extraordinary items and cumulative
effect  of  changes  in  accounting principles of the Subsidiary  exceeds  10
percent of such income of the Company and its Subsidiaries consolidated.

                                  15
<PAGE>
     If an Event of Default shall occur and be continuing, either the Trustee
or  the Holders of at least 25 percent in aggregate principal amount of  the,
Public  Notes  may  accelerate the maturity of all Notes; provided,  however,
that after such acceleration, but before a judgment or decree is issued based
on  acceleration, the Holders of a majority in aggregate principal amount  of
Public  Notes then outstanding may, under certain circumstances, rescind  and
annul  such acceleration if all Events of Default, other than the non-payment
of  accelerated  principal,  have been cured or waived  as  provided  in  the
Indenture.   (   5.2)   For  information  as  to  waiver  of  defaults,   see
"Modification and Waiver."

      No  Holder  of  any Public Note will have any right  to  institute  any
proceeding with respect to the Indenture or for any remedy thereunder, unless
such  Holder shall have previously given to the Trustee written notice  of  a
continuing Event of Default and unless the Holders of at least 25 percent  in
aggregate  principal amount of the Public Notes then outstanding  shall  have
made  written  request, and offered reasonable indemnity, to the  Trustee  to
institute such proceeding as trustee, and the Trustee shall not have received
from  the  Holders of a majority in aggregate principal amount of the  Public
Notes  then outstanding a direction inconsistent with such request and  shall
have  failed  to institute such proceedings within 60 days. ( 5.7)   However,
such  limitations do not apply to a suit instituted by a Holder of  a  Public
Note  for  enforcement of payment of the principal of  or  interest  on  such
Public  Notes  on or after the respective due dates express in such  Note.  (
5.8)

      The  Company  will  be required to furnish to the  Trustee  annually  a
statement  as to the performance by the Company of certain of its obligations
under the Indenture and as to any default in such performance. ( 10.7)

      Defeasance and Discharge.  The indenture provides that the Company will
be  discharged  from any and all obligations in respect of the  Public  Notes
(except  for  certain  obligations to register the transfer  or  exchange  of
Public  Notes, to replace stolen, lost or mutilated Public Notes, to maintain
paying  agencies  and to hold monies for payment in trust) upon  the  deposit
with the Trustee, in trust, of money and/or U.S. Government Obligations which
through  the  payment  of  interest  and  principal  in  respect  thereof  in
accordance with their terms will provide money in an amount sufficient to pay
the  principal of and each installment of interest on the Public Notes on the
stated  maturity  of  such  payments in accordance  with  the  terms  of  the
Indenture  and  the Public Notes.  Such a trust may only be  established  if,
among  other things, the Company has delivered to the Trustee an  Opinion  of
Counsel  (who may be an employee of or counsel to the Company) to the  effect
that either (x) there has occurred a change in Federal income tax law or  (y)
there  has  been issued by the Internal Revenue Service a ruling,  in  either
case  to  the  further  effect that Holders of  the  Public  Notes  will  not
recognize income, gain or loss for Federal income tax purposes as a result of
such  deposit, defeasance and discharge and will be subject to Federal Income
tax  on the same amount and in the same manner and at the same times as would
have  been  the  case  if  such deposit, defeasance  and  discharge  had  not
occurred. ( 4.1 and  12.2)

      Defeasance of Certain Covenants.  The indenture also provides that  the
Company  may  omit to comply with certain restrictive covenants  in  Sections
10.5  (Limitation  on  Liens)  and 1006 (Limitation  on  Sale  and  Leaseback
Transactions)  and  that Section 5.1(4) (failure to pay and  acceleration  of
certain indebtedness) shall not be deemed to be an Event of Default under the
Indenture and the Public Notes, upon the deposit with the Trustee, in  trust,
of  money  and/or U.S. Government Obligations which through  the  payment  of
interest and principal in respect thereof in accordance with their terms will
provide  money  in  an  amount sufficient to pay the principal  of  and  each
installment  of interest on the Public Notes on the stated maturity  of  such
payments in accordance with the terms of the Indenture and the Public  Notes.
The obligations of the Company under the Indenture and the Public Notes other
than  with  respect to the covenants referred to above shall remain  in  full
force  and  effect.   Such a trust may only be established  if,  among  other
things,  (x) the Company has delivered to the Trustee an Opinion  of  Counsel
(who  may  be  an employee of or counsel to the Company) to the  effect  that
there  has  been  a change in Federal income tax law, or (y) there  has  been

                                    16
<PAGE>
issued by the Internal Revenue Service a ruling, in either case to the effect
that  the Holders of the Public Notes will not recognize income, gain or loss
for Federal income tax purposes as a result of such deposit and defeasance of
certain  covenants  and will be subject to Federal income  tax  on  the  same
amount  and in the same manner and at the same times as would have  been  the
case if such deposit and defeasance had not occurred. ( 12.4)

      In  the event the Company exercises its option to omit compliance  with
certain  covenants  of  the Indenture with respect to  the  Public  Notes  as
described above and the Public Notes are declared due and payable because  of
the  occurrence  of  any Event of Default (other than  an  Event  of  Default
described  in   5.1(4)), the amount of money and U.S. Government  Obligations
on  deposit  with the Trustee will be sufficient to pay amounts  due  on  the
Public  Notes  at the time of the acceleration resulting from such  Event  of
Default.  However, the Company shall remain liable for such payments.

Optional Redemption

      The  Public Notes are redeemable at the election of the Company at  any
time  as  a  whole, or in part from time to time (in multiples of  $1,000,000
principal  amount)  on  the date specified in notice  thereof  given  by  the
Company which date shall not be less than 30 days nor more than 60 after such
notice (the "Redemption Date"). ( 11.2)  Such notice shall be mailed to  each
Holder  of  Public Notes at the Holder's address appearing  in  the  Security
Register, and specify the aggregate principal amount of Public Notes held  by
such  Holder to be so redeemed.  ( 11.4)  On the third business day prior  to
the  Redemption Date (the "Calculation Date") the Company shall give  written
notice  to each holder and the Trustee of the determination of the Redemption
Price  setting  forth  in  reasonable detail the  computation  thereof.   The
Redemption Price set forth in such notice, shall, in the absence of  manifest
error, be binding on the Company and each Holder.  ( 11.2)

      The  term  "Redemption Price" is defined in the Indenture to  mean  the
greater  of  (1) the sum of the respective Payment Values of each prospective
interest  payment  and the principal payment at maturity in  respect  of  the
Public  Notes  being redeemed (the amount of each such payment  being  herein
referred  to  as  a "Payment"), and (2) the unpaid principal  amount  of  the
Public  Notes so being redeemed.  The Payment Value of each Payment shall  be
determined  by  discounting  such Payment at the Reinvestment  Rate  for  the
period  from the scheduled date of such Payment to the Redemption Date.   The
Reinvestment  Rate is the sum of (a) .25% and (b) the yield  which  shall  be
imputed  from  the yield of those actively traded "On The Run" United  States
Treasury  securities, as reported on the Cantor-Fitzgerald  brokerage  screen
available  on  Telerate Information Systems (page 500  mid-point  of  Bid/Ask
price),  having maturities as close as practicable to the final  maturity  of
the  Public Notes so to be redeemed or, if such yields shall not be  reported
as  of such time or the yields reported as of such time are not ascertainable
in  accordance  with the preceding clause, then the arithmetic  mean  of  the
rates, published for the 5 Business Days preceding the applicable Calculation
Date,  in  the  weekly  statistical  release  designated  H.15(519)  (or  any
successor  publication)  of the Board of Governors  of  the  Federal  Reserve
System  under  the  caption  "U.S. Government  Securities--Treasury  Constant
Maturities" opposite the maturity corresponding to the final maturity of  the
Public  Notes,  (rounded to the nearest month) so  to  be  redeemed.   If  no
maturity  exactly  corresponding to such final maturity of the  Public  Notes
shall  appear  therein,  yields for the next  longer  and  the  next  shorter
maturities  shall  be calculated pursuant to the foregoing sentence  and  the
Redemption  Price shall be interpolated from such yields on  a  straight-line
basis (rounding in each of such relevant periods, to the nearest month).  The
yields  of such United States Treasury securities (under both of the  methods
described above) shall be determined as of 10:00 a.m., New York time, on  the
Calculation Date.

      On  the  Redemption Date, the Company shall redeem the unpaid principal
amount  of  such holder's Public Notes by payment to such holder of  (a)  the
Redemption  Price of such holder's Public Notes and (b) interest  accrued  on
the  aggregate outstanding principal amount of such holder's Public Notes  to
the  Redemption Date.  ( 11.6)  Upon such payment by the Company  the  holder

                                  17
<PAGE>
shall  surrender  the Public Notes held by such holder  to  the  Trustee  for
cancellation.   The Public Notes are not subject to any mandatory  redemption
provisions, nor entitled to any sinking fund provisions.

Modification and Waiver

     Modifications and amendments of the Indenture may be made by the Company
and  the  Trustee with the consent of the Holders of a majority in  aggregate
principal  amount  of the Public Notes then outstanding;  provided,  however,
that no such modification or amendment may, without the consent of the Holder
of  each Public Note then outstanding affected thereby, (a) change the Stated
Maturity  of the principal of, or any installment of interest on, any  Public
Note, (b) reduce the principal amount of or interest on, any Public Note, (c)
change  the place or currency of payment of principal of or interest  on  any
Public  Note,  (d) impair the right to institute suit for the enforcement  of
any  payment  on  or with respect to any Public Note, (e) reduce  the  above-
stated  percentage of Public Notes then outstanding necessary  to  modify  or
amend  the  Indenture  or  (f) reduce the percentage of  aggregate  principal
amount  of  Public Notes then outstanding necessary for waiver of  compliance
with  certain provisions of the Indenture or for waiver of certain events  of
default. ( 9.2)

      The  Holders of a majority in aggregate principal amount of the  Public
Notes  then  outstanding  may waive compliance by the  Company  with  certain
restrictive provisions of the Indenture. ( 10.8)  The Holders of  a  majority
in  aggregate principal amount of the Public Notes then outstanding may waive
any  past  default under the Indenture, except a default in  the  payment  of
principal  or interest or in respect of a covenant or provision which  cannot
be  modified without the consent of the Holder of each Public Note  affected.
( 513)

Additional Information

      The  Indenture  provides that the Company will deliver to  the  Trustee
within  15  days after the filing of the same with the Commission, copies  of
the  quarterly and annual reports and of the information, documents and other
reports,  if  any, which the Company is required to file with the  Commission
pursuant  to Section 13 or 15(d) of the Exchange Act.  The Indenture  further
provides  that,  notwithstanding that the Company may not be subject  to  the
reporting  requirements  of Section 13 or 15(d)  of  the  Exchange  Act,  the
Company  will file with the Commission, to the extent permitted, and  provide
the  Trustee  and  Holders  with such annual reports  and  such  information,
documents and other reports specified in Section 13 and 15(d) of the Exchange
Act.  The Company will also comply with the other provisions of TIA.

                                THE EXCHANGE

     The Notes were sold by the Company on March 3, 1994 to Metropolitan Life
Insurance  Company ("Met") pursuant to a Note Purchase and Exchange Agreement
(the  "Purchase  Agreement")  which has been  filed  as  an  exhibit  to  the
Registration  Statement of which this Prospectus is  a  part.   The  Purchase
Agreement provides that the Company may prepay the Notes by delivering to the
Met  the  Public  Notes being registered hereunder pursuant to  the  Exchange
Offer  described herein prior to May 3, 1995.  The failure of the Company  to
effect  the  Exchange Offer would result in the interest rate  on  the  Notes
(currently  fixed  at 6.78 percent) increasing to 7.03% for  the  balance  of
their  term.   By  effecting the exchange on or prior to  May  3,  1995,  the
Company  will  be  able  to fix the interest rate payable  until  the  stated
maturity  of  the Public Notes.  In the Purchase Agreement the  Company  made
customary   representations  and  warranties  with   respect   to   the   due
authorization, execution and delivery of the Purchase Agreement  and  various
matters relating to the business of the Company, such as financial condition,
licenses and litigation.

     The Purchase Agreement further provides that:

                                     18
<PAGE>
     (i)  The Company will reimburse the Met for certain expenses incurred by
it in connection with its purchase of the Notes and the Public Notes; and

      (ii)   The  Company will indemnify the Met against certain liabilities,
including certain liabilities under the Securities Act of 1933.

      Upon this Exchange Registration Statement being declared Effective, the
Company  will  exchange the Public Notes upon surrender of  the  Notes.   The
Company  will  keep the Exchange Offer open for twenty days, although  it  is
currently contemplated that the Notes will be exchanged for the Public Notes,
on  May  3, 1995.  For each Note surrendered to the Company pursuant  to  the
Exchange Offer, the holder of such Notes will receive a Public Note having  a
principal  amount  equal to that of the surrendered Note.  Interest  on  each
Public  Note  will be 6.78 percent the same interest as the Notes,  and  will
accrue from March 3, 1995.  All the outstanding Notes are anticipated  to  be
surrendered pursuant to the Exchange Offer.

      Upon  the  terms  and  subject  to the conditions  set  forth  in  this
Prospectus  the  Company will accept all Notes prior to 5:00 p.m.,  New  York
City  time,  on  the Expiration Date (as defined herein).  The  Company  will
issue  $1,000  principal amount of Public Notes in exchange for  each  $1,000
principal amount of outstanding Notes accepted in the Exchange Offer.

      The  form  and terms of the Public Notes are the same as the  form  and
terms  of  the Notes except that the Public Notes have been registered  under
the  Securities Act and hence will not bear legends restricting the  transfer
thereof.  The Public Notes will evidence the same debt as the Notes and  will
be entitled to the benefits of Indenture.  As of the date of this Prospectus,
$100,000,000 aggregate principal amount of Notes were outstanding.

      The term "Expiration Date" shall mean 5:00 p.m., New York City time, on
_______, 1995.

                            PLAN OF DISTRIBUTION

      The Company will not receive any proceeds from the Exchange Offer,  nor
will  it pay any commission in connection therewith to any broker, dealer  or
agent.

Absence of a Public Market

      The  Public  Notes  will constitute a new issue of securities  with  no
established trading market.  The Company does not intend to list  the  Public
Notes on any national securities exchange or to seek the admission thereof to
trading in the National Association of Securities Dealers Automated Quotation
System.   Accordingly, no assurance can be given that  an  active  public  or
other market will develop for the Public Notes or as to the liquidity of  the
trading market for the Public Notes.  If a trading market does not develop or
is  not maintained, holders of the Public Notes may experience difficulty  in
reselling the Public Notes or may be unable to sell them at all.  If a market
for  the  Public Notes develops, any such market may be discontinued  at  any
time.

     If a public trading market develops for the Public Notes, future trading
prices of such securities will depend on many factors, including, among other
things,  prevailing interest rates, the Company's results of  operations  and
the  market for similar securities.  Depending on prevailing interest  rates,
the  market for similar securities and other factors, including the financial
condition of the Company, the Public Notes may trade at a discount from their
principal amount.
                                      
                                LEGAL MATTERS

      The validity of the Public Notes will be passed upon for the Company by
Ropes & Gray, One International Place, Boston, Massachusetts 02110.

                                      19                                   
<PAGE>                                      

                                   EXPERTS

      The  Company's consolidated balance sheets as of December 31, 1993  and
1994,  and  the consolidated statements of income, shareholders'  equity  and
cash  flows  and financial statement schedules for each of the years  in  the
three-year  period ended December 31, 1994, incorporated herein by reference,
have  been  incorporated herein by reference in reliance upon the reports  of
Coopers & Lybrand L.L.P., independent certified public accountants, upon  the
authority of said firm as experts in accounting and auditing.

                                    20                                       
<PAGE>                                    
                                             
    No  dealer,  salesman  or                
other    person   has    been                
authorized   to   give    any                
information  or to  make  any                
representations not contained                
in    or   incorporated    by                
reference  in this Prospectus                
and,  if given or made,  such                         MILLIPORE
information or representation                
must  not be relied  upon  as                
having been authorized by the                
Company  or any other person.                        $100,000,000
This   Prospectus  does   not                     6.78% Senior Notes
constitute an offer  to  sell                          Due 2004
or a solicitation of an offer                
to  buy any of the securities                
offered   hereby    in    any                
jurisdiction to any person to                     P R O S P E C T U S
whom  it is unlawful to  make                
such     offer    in     such
jurisdiction.   Neither   the
delivery  of this  Prospectus
nor  any  sale made hereunder
shall,       under        any
circumstances,   create   any
implication  that  there  has
been no change in the affairs
of the Company since the date
hereof  or  that  information
contained or incorporated  by
reference  herein is  correct
as  of any time subsequent to
such date.

       ______________
              
              
      TABLE OF CONTENTS
                         Page

Available Information     2
Incorporation of Certain
Documents
  by Reference            2
Prospectus Summary        3
Use of Proceeds           5
Capitalization            5
Selected Consolidated
Financial Data            6
Management's Discussion and
Analysis of Financial Condition and
Results of Operations     7
Business                 10
Management               13
Description of Public 
Notes                    13
The Exchange             18
Plan of Distribution     19
Legal Matters            19
Experts                  20

                                             
<PAGE>                                                         


                                   PART II
                                      
                   INFORMATION NOT REQUIRED IN PROSPECTUS

Item 22.  Undertakings

    The  undersigned  registrant  hereby undertakes  that,  for  purposes  of
determining  any liability under the Securities Act of 1933, each  filing  of
the registrant's annual report pursuant to Section 13(a) of Section 15(d)  of
the Securities Exchange Act of 1934 that is incorporated by reference in this
Registration  Statement  shall be deemed to be a new  Registration  Statement
relating  to  the  securities  offered therein,  and  the  offering  of  such
securities at that time shall be deemed to be the initial bona fide  offering
thereof.

    The  undersigned registrant hereby undertakes to deliver or cause  to  be
delivered with the prospectus, to each person to whom the prospectus is  sent
or  given, the latest annual report, to security holders that is incorporated
by  reference  in  the prospectus and furnished pursuant to and  meeting  the
requirements of Rule 14a-3 or Rule 14c-3 under the Securities Exchange Act of
1934;  and,  where interim financial information required to be presented  by
Article  3 of Regulation S-X is not set forth in the prospectus, to  deliver,
or  cause  to be delivered to each person to whom the prospectus is  sent  or
given,  the  latest  quarterly  report that is specifically  incorporated  by
reference in the prospectus to provide such interim financial information.

    The  undersigned registrant hereby undertakes as follows:  that prior  to
any public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this registration statement, by any  person  or
party  who is deemed to be an underwriter within the meaning of Rule  145(c),
the  issuer  undertakes  that  such reoffering prospectus  will  contain  the
information  called for by the applicable registration form with  respect  to
reofferings  by  persons who may be deemed underwriters, in addition  to  the
information called for by the other items of the applicable form.

    The  registrant  undertakes that every prospectus:   (i)  that  is  filed
pursuant  to  the immediately preceding paragraph, or (ii) that  purports  to
meet  the  requirements  of  Section 10(a)(3) of  the  Act  and  is  used  in
connection with an offering of securities subject to Rule 415, will be  filed
as  part  of an amendment to the registration statement and will not be  used
until such amendment is effective, and that, for purposes of determining  any
liability  under  the  Securities  Act  of  1933,  each  such  post-effective
amendment shall be deemed to be a new registration statement relating to  the
securities offered therein, and the offering of such securities at that  time
shall be deemed to be the initial bona fide offering thereof.

    Insofar  as indemnification for liabilities arising under the  Securities
Act  of  1933 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 indemnifications against public policy as expressed
in  the Act 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.

                                II-1
<PAGE>
    The  undersigned registrant hereby undertakes to respond to requests  for
information that is incorporated by reference into the prospectus pursuant to
Item 4, 10(b), 11, or 13 of this form, within one business day of receipt  of
such  request, and to send the incorporated documents by first class mail  or
other equally prompt means.  This includes information contained in documents
filed  subsequent to the effective date of the registration statement through
the date of responding to the request.

   The undersigned registrant hereby undertakes to supply by means of a post-
effective amendment all information concerning a transaction, and the company
being acquired involved therein, that was not the subject of and included  in
the registration statement when it became effective.
             
                                 II-2
<PAGE>

             CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


    We  consent  to  the  incorporation by  reference  in  this  Registration
Statement on Form S-4 as amended of our report dated January 26, 1995, on our
audits  of  the  consolidated financial statements  and  financial  statement
schedules of Millipore Corporation as of December 31, 1993 and 1994  and  for
the years ended December 31, 1992, 1993, and 1994, which reports are included
or  incorporated by reference in the Company's Annual Report on Form 10-K for
the year ended December 31, 1994.

   We also consent to the references to our firm under the captions "Selected
Consolidated Financial Data" and "Experts".



                                   Coopers & Lybrand L.L.P.

Boston, Massachusetts
April 25, 1995
                                 
<PAGE>
                                 SIGNATURES
                                      
   Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this Amendment No. 1 to the Registration Statement to be
signed on its behalf by the undersigned thereunder duly authorized, in the
Town of Bedford, Commonwealth of Massachusetts on this 25th day of April,
1995.

                              MILLIPORE CORPORATION

                              By        /s/  Geoffrey Nunes
                                              Geoffrey Nunes
                                          Senior Vice President

    Pursuant  to  the  requirements  of the  Securities  Act  of  1933,  this
Registration  Statement  has  been signed by the  following  persons  in  the
capacities and on the date indicated.

       Name                          Title          Date
                                                  
   /s/ John A. Gilmartin      Director, Chairman,  April 25, 1995
     John A. Gilmartin          President and
                                 Chief  Executive Officer
                                (Principal Executive
                                Officer)
                              
   /s/ Michael P. Carroll     Vice President  and  April 25, 1995
     Michael P. Carroll        Chief Financial Officer
                              (Principal Financial and
                               Accounting Officer)
                              
  /s/ Charles D. Baker*       Director             April 25, 1995
     Charles D. Baker         
                              
  /s/ Samuel C. Butler*       Director             April 25, 1995
     Samuel C. Butler         
  
  /s/ Mark Hoffman*           Director             April 25, 1995
       Mark Hoffman           
                              
  /s/ Gerald D. Laubach*      Director             April 25, 1995
    Gerald D. Laubach         
                              
    /s/ Steven Muller*        Director             April 25, 1995
      Steven Muller           
                              
   /s/ Thomas O. Pyle*        Director             April 25, 1995
      Thomas O. Pyle          
                              
    /s/ John F. Reno*         Director             April 25, 1995
       John F. Reno           
                              
*By /s/ Geoffrey Nunes                             April 25, 1995
      Geoffrey Nunes
     Attorney-in-Fact


<PAGE>



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