Form 10-Q
                                      
                     SECURITIES AND EXCHANGE COMMISSION
                                      
                           Washington, D.C.  20549
                                      
            (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
                   OF THE SECURITIES EXCHANGE ACT OF 1934
                                      
                For the quarterly period ended March 31, 1994
                                      
                                     OR
                                      
           (  ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
                   OF THE SECURITIES EXCHANGE ACT OF 1934
                                      
                for the transition period from            to
                                      
                  For Quarter Ended  Commission File Number
                                      
                        March 31, 1994   0-1052
                                      
                                   Millipore Corporation
           (Exact name of registrant as specified in its charter)

         Massachusetts
(State or other jurisdiction of
incorporation or organization)

80 Ashby Road
Bedford, Massachusetts
(Address of principal executive
offices)


                   04-2170233
(I.R.S. Employer Identification No.)
                  
                  01730
              (Zip Code)

Registrant's telephone number, include area code    (617) 275-9200

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities and Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that
the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days.

       Yes    X     No


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of March 31, 1994:  28,315,416

                            MILLIPORE CORPORATION
                                      
                                      
                                      
                                      
                                    INDEX

                                                  Page No.
Part I.   Financial Information:

Item 1.   Condensed Financial Statements

          Consolidated Balance Sheets --
             March 31, 1994 and December 31, 1993     2

          Consolidated Statements of
             Income -- Three Months Ended
              March 31, 1994 and 1993                 3

          Consolidated Statements of
             Cash Flows -- Three Months Ended
             March 31, 1994 and 1993                  4

          Notes to Consolidated Condensed
             Financial Statements                   5-6

Item 2.   Management's Discussion and Analysis
             of Financial Condition and Results
             of Operations                            7

Part II.  Other Information                           8

          Signatures                                  9

          Exhibit Index                              10

                            MILLIPORE CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                      (In thousands except share data)
                                      
                                      

                                         March 31,     December 31,
                                          1994            1993
     ASSETS                             (Unaudited)

Current assets
  Cash                              $     1,146     $    2,140
  Short-term investments                 22,598         38,502
  Accounts receivable, net              112,490         99,655
  Inventories
     Raw materials                       21,611         18,782
     Work in process                      8,863          7,852
     Finished goods                      42,297         38,553
                                         72,771         65,187
  Other current assets                   16,064         12,790
  Net current assets of
   discontinued operations              139,063        138,687
Total current assets                    364,132        356,961
Property, plant and equipment, net of
  accumulated depreciation of $171,739
  in 1994 and $163,071 in 1993          196,578        194,895
Intangible assets                         2,646          2,769
Other assets                             56,809         52,141
Net long-term assets of 
discontinued operations                  98,670         99,647

Total assets                           $718,835       $706,413

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities
  Notes payable and current portion of
     long-term debt                   $  41,711        $51,420
  Accounts payable and accrued expenses  53,597         57,505
  Dividends payable                       3,922          3,921
  Accrued retirement plan contributions   2,284          6,356
  Accrued and deferred income taxes
  payable                                 6,523          4,894
Total current liabilities               108,037        124,096


Long-term debt                          102,920        102,047
Other liabilities                        20,334         19,116
Shareholders' equity
  Common stock                           28,344         28,344
  Additional paid-in capital             16,803         16,803
  Retained earnings                     445,298        434,988
  Translation adjustments               (1,910)        (7,624)
                                        488,535        472,511
  Less:Treasury stock, at cost, 28,937
  shares in 1994 and 341,273 in 1993       (991)       (11,357)
Total shareholders' equity              487,544        461,154

Total liabilities and 
shareholders' equity                   $718,835       $706,413


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

                            MILLIPORE CORPORATION
                      CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands except per share data)
                                 (Unaudited)
                                      
                                      


                                    Three Months Ended
                                        March 31,

                                    1994           1993

Net sales                       $118,959       $105,189
Cost of sales                     51,265         45,140

  Gross profit                    67,694         60,049

Selling, general &
 administrative expenses          38,109         36,555
Research & development
 expenses                          8,558          8,587

  Operating income                21,027         14,907

Interest expense, net              1,293          2,217
Income from continuing operations before
  income taxes                    19,734         12,690

Provision for income taxes         4,440          2,855

Income from continuing operations 15,294          9,835
Loss from discontinued operations      -         (9,083)

Net income                      $ 15,294     $      752

Net income per common share
  From continuing operations   $     0.54   $       0.35
  Net income                   $     0.54   $       0.03
Cash dividends declared
 per common share              $     0.14   $       0.13

Weighted average common
 shares                           28,123         27,983







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

                            MILLIPORE CORPORATION
                         CONSOLIDATED STATEMENTS OF
                                 CASH FLOWS
                               (In thousands)
                                 (Unaudited)


                                                Three Months Ended
                                                    March 31,

                                                1994          1993
Cash Flows From Operating Activities:
Net income                                  $ 15,294       $  752
Adjustments to reconcile net income to net
 cash provided:
 Net loss from discontinued operations             -        9,083
 Depreciation and amortization                 6,047        6,465
 Deferred income tax provision                 (500)        1,000
 Change in operating assets and liabilities:
   (Increase) in accounts receivable         (7,988)      (1,198)
(Increase) decrease in inventories           (5,205)        2,743
   (Increase) in other current assets        (3,087)      (2,065)
   Decrease in other assets                    2,255        2,020
   Increase (decrease) in accounts 
    payable and accrued expenses                   91      (2,521)
   (Decrease) in accrued retirement 
    plan contributions                        (4,122)      (2,530)
   Increase in accrued income taxes            1,173          299
   Other                                     (2,693)      (3,318)
 Net cash provided by continuing operations    1,265       10,730
 Net cash provided by discontinued operations  7,573        3,827
Net cash provided by operating activities      8,838       14,557

Cash Flows From Investing Activities:
Additions to property, plant, and equipment   (4,158)      (7,020)
Net investing activities of discontinued 
 operations                                  (2,136)      (2,282)
Net cash used in investing activities        (6,294)      (9,302)

Cash Flows From Financing Activities:
Treasury stock acquired                        (463)            -
Issuance of treasury stock under stock plans   9,767          313
Cash paid to extinguish long-term debt       (5,088)            -
Cash paid to close out foreign currency swap(10,287)            -
Net change in short-term debt               (12,001)      (3,044)
Net change in long-term debt                     797         (22)
Dividends Paid                               (3,921)      (3,636)

Net cash used for financing activities      (21,196)      (6,389)

Effect of foreign exchange rates on cash and
 short-term investments                        1,754        (124)
Net decrease in cash and 
short-term investments                       (16,898)     (1,258)
Cash and short-term investments on January 1  40,642       70,451
Cash and short-term investments on March 31 $ 23,744     $ 69,193
Interest Paid                              $   3,480    $   5,172
Taxes Paid                                 $   3,716    $   2,524



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

                            MILLIPORE CORPORATION
            NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                  (in thousands)

1.The  accompanying  unaudited  consolidated condensed  financial  statements
  have  been  prepared in accordance with the instructions to Form 10-Q  and,
  accordingly,  these  footnotes  condense or omit  certain  information  and
  disclosures  normally  included in financial statements.   These  financial
  statements,  which  in  the opinion of management reflect  all  adjustments
  necessary for a fair presentation, should be read in conjunction  with  the
  financial  statements  and notes thereto included in the  Company's  Annual
  Report   on  Form  10-K  for  the  year  ended  December  31,  1993.    The
  accompanying unaudited consolidated condensed financial statements are  not
  necessarily  indicative  of future trends or the Company's  operations  for
  the entire year.

2.As  discussed in Note B to the December 31, 1993 Annual Report, on November
  11,  1993,  the  Company's Board of Directors approved a  plan  to  divest
  operations   of  the  Company's  Instrumentation  Divisions,  which   serve
  primarily   the  chromatography  and  bioscience  markets.   The  operating
  results  of these businesses through November 11, 1993 have been classified
  as  discontinued  operations in the Company's  financial  statements.   The
  operating  results of these businesses from November 11, 1993 to  the  date
  of  the  divestiture will be deferred until the divestiture  is  completed.
  The  Company expects to realize a net gain in 1994 upon the sale  of  these
  businesses.   Net  current and long-term assets of discontinued  operations
  consist  primarily of accounts receivable, inventory, property,  plant  and
  equipment,  intangibles,  and accounts payable, and  have  been  classified
  separately in the accompanying consolidated balance sheets.

  On  April  4, 1994, the Company entered into a purchase and sale  agreement
  for  the  sale of the net assets of its Waters Chromatography  Division  to
  Waters  Holdings  Inc., a corporation owned equally by AEA Investors,  Inc.
  and Bain Capital, Inc.

3.As  discussed  in  Note I to the December 31, 1993 Annual  Report,  Eastern
  Enterprises  and its subsidiary, Ionpure Technologies Corporation  filed  a
  suit  against  the Company alleging misrepresentations made in  conjunction
  with  its  1989  purchase  of the Company's Process  Water  Division.   The
  Company  believes  that  it  has adequate and  complete  defenses  to  this
  lawsuit.   Although  the Company is unable to predict  with  certainty  the
  outcome  of  this litigation, its ultimate disposition is not  expected  to
  have a material adverse effect on the Company's financial condition.

4.Certain  reclassifications have been made to the 1993 financial  statements
  to conform to the 1994 presentation.


                            MILLIPORE CORPORATION
            NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                  (in thousands)
                                      
                                      
                                      

5.As discussed in Note F to the December 31, 1993 Annual Report,
  the Company entered into an agreement in the fourth quarter of
  1993 to retire its $100,000 notes payable bearing interest  at
  9.2  percent  before  their  call  date  of  March  30,  1995.
  Accordingly, the Company recorded an extraordinary  charge  of
  $5,906  ($3,544  net of income taxes) in December  ,  1993  to
  reflect the cost of extinguishing the notes.  In March,  1994,
  the  Company  retired  the  notes  and  simultaneously  issued
  $100,000  of  6.78% notes due in 2004.  Interest  on  the  new
  notes is payable semi-annually beginning in September, 1994.

  At  the  same time as the issuance of the $100,000 9.2 percent
  bearing  notes  described above, the Company partially  hedged
  its  Japanese  yen  net  asset exposure  by  entering  into  a
  currency  swap  by exchanging $80,000 of dollar  debt  service
  obligations  for  9,936,000  of  yen  obligations.   The   yen
  obligations bore a 5.27 percent interest rate and  matured  in
  1995.    The   effects  of  foreign  currency  exchange   rate
  fluctuations  resulting  from this swap  were  reflected  each
  reporting  period  in translation adjustment  and  transaction
  gains/losses.  The unrealized loss on this swap of  $8,833  at
  December  31,  1993  was  included  in  other  assets  in  the
  Company's balance sheet.

  In  January,  1994, the Company closed out its yen denominated
  currency  swap and simultaneously exchanged $80,000 of  dollar
  debt  service obligations for a yen denominated obligation  of
  8,760,000 yen, which bears interest at a rate of 4.49 percent.
  The swap matures in 2004.  The Company paid $10,287 in cash to
  close  out  the  old swap.  The cash payment  represented  the
  cumulative  effect  of the foreign currency rate  fluctuations
  over the life of the swap.

                                      
                   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                FINANCIAL CONDITION AND RESULTS OF OPERATIONS



Sales  for the first quarter of 1994 increased 13 percent compared  to  sales
for  the  first  quarter of 1993, with improved performance  in  all  of  the
Company's key markets and geographic areas.  Sales were particularly  strong,
up  25  percent, for products and systems used in manufacturing applications.
This  was  fueled by continued growth in two of the Company's major  markets,
the  pharmaceutical/biotechnology and electronics/industrial markets.   Sales
to the laboratory/research market grew modestly in the first quarter of 1994,
highlighted  by  strong  growth in sales of laboratory  water  systems.   All
geographic  areas  showed improvement during the quarter.   Although  foreign
currency  fluctuations had no impact on the Company's reported sales  growth,
they  were  a  major  factor  in the reported sales  growth  within  specific
geographies,  positively impacting the Asia/Pacific region  while  negatively
impacting Europe.  Sales growth by geography is summarized as follows:

                Sales growth rates       Sales growth rates
            measured in local currenciesmeasured in U.S. dollars

Americas               13%                     13%
Europe                  8%                      3%
Asia/Pacific           17%                     26%
                       13%                     13%

Gross  margins decreased slightly during the first quarter of  1994  to  56.9
percent  as  compared to 57.1 percent in the first quarter of 1993  primarily
due  to manufacturing inefficiencies.  The increase in operating expenses  in
the  first  quarter  of 1994 as compared to the first  quarter  of  1993  was
limited   as  management  continued  to  analyze  the  significant   business
divestiture  activities  taking place and the  resulting  required  level  of
infrastructure  spending  to support the ongoing  businesses.   Net  interest
expense  in  the  first quarter decreased 42 percent compared  to  the  first
quarter  of  1993,  primarily due to a lower interest rate on  the  Company's
refinanced  long-term $100 million notes payable as well as an overall  lower
level of short-term borrowings.  The Company's effective income tax rate  for
1994 is 22.5 percent, consistent with the full year effective rate in 1993.

The  Company generated $1.3 million of cash from continuing operations in the
first quarter of 1994 compared to $10.7 million in the first quarter of 1993.
The  primary reason for the decline in cash generated from operations was  an
increase in inventories of approximately $5.2 million in the first quarter of
1994  compared  to  a decrease in inventories of $2.7 million  in  the  first
quarter  of  1993.  Property, plant and equipment expenditures in  the  first
quarter  of 1994 were lower than those for the comparable period in  1993,  a
first  quarter  trend consistent with operating spending.  During  the  first
quarter  of  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.   These  non-recurring
payments  were partially offset by $9.8 million of cash generated from  stock
options  exercised by employees.  Demand for shares of the  Company's  common
stock  in  the  first  quarter under employee stock plans  was  satisfied  by
issuing  shares held in treasury.  The Company did not purchase  any  of  its
shares  in  the  open  market during the first quarter  due  to  restrictions
resulting from the divestiture process.  The Company plans to purchase shares
starting in the second quarter to meet its anticipated demand for stock under
its employee stock plans.


                         PART II - OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K.

      a. Exhibits - See Exhibit Index on the page immediately preceding
         exhibits.

      b. Reports on Form 8-K - There were no reports on Form 8-K filed for
         the quarter ended March 31, 1994.

                                 SIGNATURES

Pursuant  to  the requirements of the Securities Exchange Act  of  1934,  the
registrant  has  duly caused this report to be signed on its  behalf  by  the
undersigned, thereunto duly authorized.



                              Millipore Corporation
                              Registrant



                              /s/Michael P. Carroll
Date                          Michael P. Carroll
May 16, 1994                  Vice President, Chief Financial Officer and
                              Treasurer



                                EXHIBIT INDEX

Exhibit Number          Document                        Page

         10             Purchase and Sale Agreement