SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                                 Form 10-Q


[X]             Quarterly Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934
                  For the Fiscal Quarter Ended April 29, 1995

                                       or

[  ]           Transition Report Pursuant to Section 13 or 15(d)
                      of the Securities Exchange Act of 1934
                           For the transition period from -------
                                                       to -------
               
                       Commission File Number:  0-13351

                                 NOVELL, INC.
           (Exact name of registrant as specified in its charter)

                  Delaware                       87-0393339
      (State or other jurisdiction of        (I.R.S. Employer
        incorporation or organization)      Identification No.)


                          1555 N. Technology Way
                             Orem, Utah 84057
           (Address of principal executive offices and zip code)

                            (801) 429-7000
           (Registrant's telephone number, including area code)


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

                            YES  X  NO ___

As of May 27, 1995 there were 369,087,692 shares of the registrant's common
stock outstanding.






Part I.  Financial Information, Item 1.  Financial Statements

NOVELL, INC.
CONSOLIDATED UNAUDITED CONDENSED BALANCE SHEETS


                                                          
                                                     Apr. 29,     Oct. 29,
Dollars in thousands, except per share data              1995         1994
- --------------------------------------------------------------------------
ASSETS
Current assets
  Cash and short-term investments                  $1,118,887   $  861,809
  Receivables, less allowances 
    ($95,548 - April; $82,934 - October)              399,353      391,342
  Inventories                                          29,542       32,221
  Prepaid expenses                                     57,912       69,324
  Deferred income taxes                                96,145       98,435
- --------------------------------------------------------------------------

Total current assets                                1,701,839    1,453,131

Property, plant and equipment, net                    383,700      394,682
Other assets                                          120,865      115,668
- --------------------------------------------------------------------------

Total assets                                       $2,206,404   $1,963,481
==========================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Accounts payable                                 $   88,297   $   67,176
  Accrued compensation                                 87,918       81,639
  Accrued marketing liabilities                        73,606       66,800
  Other accrued liabilities                            97,168      121,165
  Income taxes payable                                 66,372       78,139
  Deferred revenue                                     49,598       47,801
- --------------------------------------------------------------------------

Total current liabilities                             462,959      462,720

Minority interests                                     16,925       13,774

Shareholders' equity
 Common stock, par value $.10 a share
      Authorized -  600,000,000 shares
   Issued -    368,580,439 shares-April              
               364,354,887 shares-October              36,858       36,436
 Additional paid-in capital                           699,176      645,419
 Retained earnings                                    990,486      805,132
- --------------------------------------------------------------------------

Total shareholders' equity                          1,726,520    1,486,987
- --------------------------------------------------------------------------
Total liabilities and 
   shareholders' equity                            $2,206,404   $1,963,481
==========================================================================



See notes to consolidated unaudited condensed financial statements.








NOVELL, INC.
CONSOLIDATED UNAUDITED CONDENSED STATEMENTS OF INCOME


                                   Fiscal Quarter Ended          Six Months Ended
                                   --------------------      --------------------

                                                             
Amounts in thousands,                Apr. 29,   Apr. 30,     Apr. 29,     Apr. 30,
except per share data                    1995       1994         1995         1994
- ----------------------------------------------------------------------------------
Net sales                            $529,508   $534,930   $1,022,733   $1,023,208
Cost of sales                         124,455    145,397      241,330      249,174
- ---------------------------------------------------------------------------------- 
Gross profit                          405,053    389,533      781,403      774,034

Operating expenses  
   Sales and marketing                148,374    126,661      288,177      252,881
   Product development                 93,000     82,917      182,817      166,460
   General and administrative          35,794     42,364       69,764       86,391
   Nonrecurring charges                   --         --           --        14,969
- ----------------------------------------------------------------------------------

Total operating expenses              277,168    251,942      540,758      520,701

Income from operations                127,885    137,591      240,645      253,333

Other income (expense)
   Investment income                   15,037      7,912       24,604       18,861
   Other, net                           1,240      (692)        1,498        (939)
- ----------------------------------------------------------------------------------

Other income, net                      16,277      7,220       26,102       17,922
- ----------------------------------------------------------------------------------

Income before taxes                   144,162    144,811      266,747      271,255
Income taxes                           48,294     48,447       89,360       80,431
- ----------------------------------------------------------------------------------

Net income                           $ 95,868    $96,364     $177,387     $190,824
==================================================================================

Weighted average shares outstanding   374,383    368,482      373,205      368,279
==================================================================================
Net income per share                 $    0.26  $   0.26        $0.48        $0.52
==================================================================================


See notes to consolidated unaudited condensed financial statements.







NOVELL, INC.
CONSOLIDATED UNAUDITED CONDENSED STATEMENTS OF CASH FLOWS


                                                        Six Months Ended  
                                                     ----------------------       
                                                     Apr. 29,      Apr. 30,
Amounts in thousands                                     1995          1994
- ---------------------------------------------------------------------------
Cash flows from operating activities

                                                            
Net income                                         $  177,387     $ 190,824 

Adjustments to reconcile net income to net cash
provided (used) by operating activities
  Write-off of purchased research and development         --         14,969 
  Depreciation and amortization                        46,211        40,898 
  WordPerfect fiscal year conversion                      --        (39,856)
  Stock plans  income tax benefits                     15,409        14,278 
  (Increase) decrease in receivables                   (8,011)       48,479 
  Decrease (increase) in inventories                    2,679        (2,303)
  Decrease (increase) in prepaid expenses              11,412        (1,841)
  Decrease (increase) in deferred income taxes          3,523       (19,004)
  Increase in current liabilities                         239        11,404
- ---------------------------------------------------------------------------- 

Net cash provided from operating activities           248,849       257,848 
- ----------------------------------------------------------------------------

Cash flows from financing activities
  Issuance of common stock, net                        35,909        17,473 
  Borrowings                                              --         24,531 
- ----------------------------------------------------------------------------

Net cash provided from financing activities            35,909        42,004 

- ----------------------------------------------------------------------------
Cash flows from investing activities
  Expenditures for property, plant and equipment      (32,532)     (41,417)
  (Increase) in short-term investments               (145,429)    (166,557)
  Other                                                 4,852        3,116 
- ----------------------------------------------------------------------------
Net cash used by investing activities                (173,109)    (204,858)
- ----------------------------------------------------------------------------

Total increase in cash and cash equivalents         $ 111,649      $94,994 
Cash and cash equivalents - beginning of period       228,426      383,596 
- ----------------------------------------------------------------------------

Cash and cash equivalents - end of period             340,075      478,590 
Short-term investments - end of period                778,812      502,158 
- ----------------------------------------------------------------------------

Cash and short-term investments - end of period    $1,118,887     $980,748 
============================================================================

See notes to consolidated unaudited condensed financial statements.







NOVELL, INC.
NOTES TO CONSOLIDATED UNAUDITED CONDENSED FINANCIAL STATEMENTS


A.  Quarterly Financial Statements

    The  accompanying  consolidated  unaudited  condensed   financial
    statements   have   been   prepared   in   accordance   with  the
    instructions  to  Form  10-Q  but  do  not  include  all  of  the
    information  and   footnotes  required   by  generally   accepted
    accounting  principles   and   should  therefore,   be  read   in
    conjunction  with the  Company's  fiscal  1994 Annual  Report  to
    Shareholders.  These  statements do include all normal  recurring
    adjustments  which the  Company  believes  necessary for  a  fair
    presentation of  the statements.   The interim operating  results
    are not necessarily indicative of the results for a full year.  

B.  Mergers, Acquisitions, and Strategic Investments

    In June 1994,  the Company  completed a  merger with  WordPerfect
    Corporation   (WordPerfect)   whereby  WordPerfect   was   merged
    directly into Novell.  Approximately 51 million  shares of Novell
    common stock  were exchanged  for all  of the outstanding  common
    stock of  WordPerfect.  In  addition, outstanding employee  stock
    options to purchase WordPerfect common stock  were converted into
    options  to purchase  approximately 8  million  shares of  Novell
    common stock.  The transaction  was accounted for as a pooling of
    interests and  therefore, all  prior period financial  statements
    presented have been restated  as if the merger took place  at the
    beginning of such periods.

    In order  to conform  WordPerfect's year  end to Novell's  fiscal
    year  end, the consolidated  statement of  income for fiscal 1994
    includes two months (November and December  1993) for WordPerfect
    which are also  included in the consolidated statement of  income
    for the  fiscal year  ended October  30, 1993.   Accordingly,  an
    adjustment has been made  in fiscal 1994 to retained earnings for
    the duplication of net income of  $40 million for such two  month
    period.   Other results of operations  for such  two month period
    of WordPerfect include  net sales of $137 million, income  before
    taxes of $35 million, and income tax benefits of $5 million.

    Additionally, in  June 1994,  the Company  acquired from  Borland
    International, Inc. its Quattro Pro spreadsheet  product line for
    $110 million of cash  and assumed liabilities of $10 million, and
    purchased a three year  license to reproduce and distribute up to
    one million  copies of current  and future  versions of Borland's

    Paradox  relational database  product for  $35  million of  cash.
    The transaction  was accounted  for as  a purchase  and, on  this
    basis,  resulted  in  a one-time  write-off  of $114  million for
    purchased research and development.

C.  Cash and Short-term Investments

    The  Company adopted  the provisions  of  Statement of  Financial
    Accounting  Standards  (SFAS)  No. 115,  Accounting  for  Certain
    Investments in Debt and  Equity Securities in  the first  quarter
    of fiscal 1995.  

    All marketable debt and equity securities are included in cash and
    short-term  investments and  are considered  available-for-sale and
    carried at fair  market value.  Such securities are  anticipated to
    be used for current operations  and  are therefore classified as
    current assets, even  though some maturities may  extend beyond one
    year.






The following is a summary of cash and short-term investments, all of
which are considered available-for-sale.


                                                     Gross        Gross         Fair
                                    Cost  at         Unrealized   Unrealized    Market Value at    Cost at
(Dollars in thousands)              Apr. 29, 1995    Gains        Losses        Apr. 29, 1995      Oct. 29, 1994
- ----------------------------------------------------------------------------------------------------------------
                                                                                    
Cash and cash equivalents                                      
  Cash                              $   106,289      $ --         $--           $  106,289         $101,331
  Repurchase agreements                  18,904                                     18,904           19,309
  Tax exempt money market fund           61,989        --          --               61,989           29,394
  Taxable money market investments       56,818        --          --               56,818           13,357
  Municipal securities                   96,075        --          --               96,075           65,035
- ----------------------------------------------------------------------------------------------------------------
Cash and cash equivalents           $   340,075      $ --         $--           $  340,075         $228,426
- ----------------------------------------------------------------------------------------------------------------
Short-term investments
  Municipal securities               $  178,155      $ 295        $--           $  178,450         $201,491
  Money market mutual funds              45,291        --          --               45,291          104,388
  Money market preferreds               446,000        67          --              446,067          306,700
  Mutual funds                           78,658        --          32               78,626           13,017
  Equity securities                      14,039     16,339         --               30,378            7,787
- ---------------------------------------------------------------------------------------------------------------
  Short-term investments             $  762,143    $16,701        $32           $  778,812         $633,383
- ---------------------------------------------------------------------------------------------------------------
  Cash and short-term investments    $1,102,218    $16,701        $32           $1,118,887         $861,809
- ---------------------------------------------------------------------------------------------------------------



    During the  first  six months  of  fiscal  1995 the  Company  had
    realized gains of $3 million  on the sale of  securities compared
    to realized gains  in the first six months  of fiscal 1994  of $7
    million.  

D.  Income Taxes

    The  Company's estimated  effective tax  rate for  the first  six
    months of  fiscal 1995  was 33.5%.  Excluding  non-tax deductible
    one-time charges related  to the write-off of purchased  research
    and  development of  $15 million  in  fiscal  1994 and  adjusting
    fiscal  1994  to reflect  a  provision  for  income  taxes as  if
    WordPerfect  and its S  corporation subsidiaries had never been S
    corporations, the  Company's effective tax  rate would have  been
    34% in  fiscal 1994.   The Company paid  cash amounts for  income
    taxes  of $76 million and $66 million, in the first six months of
    fiscal 1995 and 1994, respectively.

E.   Commitments and Contingencies

     The Company currently has a $10 million unsecured revolving  bank
     line of credit, with  interest at the  prime rate.  The line  can
     be used for either letter of  credit or working capital purposes.
     The line is subject to the terms  of a loan agreement  containing
     financial covenants and restrictions, none of which are  expected
     to significantly affect  the Company's operations.  At April  29,
     1995 there  were no  borrowings, letter of credit  acceptances or
     commitments under such line.

     The Company  has an additional $10  million credit facility  with
     another bank which is not subject to a loan agreement. 
     At  April 29,  1995  standby letters  of credit  of approximately
     $100,000 were outstanding under this agreement.

     On  November  10, 1993,  a  suit  was  filed  against Novell  and
     certain  of its  officers  and directors  alleging  violation  of
     federal  securities  laws.    Another  lawsuit  alleging  similar
     claims was  filed August 26, 1994.  Both lawsuits were brought as
     purported class actions on behalf of purchasers of Novell  common
     stock.   On  February 22,  1995 the plaintiffs   amended November
     10, 1993 lawsuit was dismissed with  prejudice and the plaintiffs
     have appealed that ruling.  Novell does  not believe that the 
     resolution of the  either  lawsuit  will have  a material  
     adverse  effect on  its  financial  position or results of 
     operations.



     The  Company  is  a  party  to   a  number  of  additional  legal
     proceedings arising  in the  ordinary course  of  business.   The
     Company believes the  ultimate resolution of the claims will  not
     have  a  material adverse  effect on  its  financial position  or
     results of operations.

F.   International Sales 

     The Company  markets  internationally  through  distributors  who
     sell to dealers  and end users.  For  the six months ended  April
     29, 1995  and April  30, 1994, sales  to international  customers
     were approximately $470 million  and $439 million,  respectively.
     In the first six  months of fiscal 1995 and fiscal 1994, 56%  and
     61%,  respectively,  of  international  sales  were  to  European
     countries.  No one foreign country  accounted for 10% or  more of
     total  sales in  either period.   Except  for one  multi-national
     distributor, which accounted for 18% of  revenue in the first six
     months of  1995 and  11% of  revenue in  the first six  months of
     fiscal 1994, no customer accounted for  more than 10% of  revenue
     in any period.

G.   Net Income Per Share

     Net  income per  share  is computed  using  the  weighted average
     number  of   common  shares  outstanding   during  the   periods,
     including   common   stock  equivalents   (unless  antidilutive).
     Common stock equivalents consist of outstanding stock options.


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

Introduction    
Novell's business  is  connecting people  with other  people and  the
information  they need, enabling them to act on it anytime, anyplace.
Novell is  a leading provider of networking and application software.
The    Company's   software   products    provide   the   distributed
infrastructure, network services, advanced network access and network
applications required to make  networked information and computing an
integral part of everyone's daily life.

Over the past several years,  the Company has issued common  stock or
paid  cash to acquire  technology companies,  invested cash  in other
technology companies, and formed strategic alliances with still other
technology companies.   Novell undertook all of these transactions to
promote  a pervasive computing environment, and in many cases to also
broaden the Company's business  as a system and  application software
supplier.

In  June  1994, the  Company  completed  a  merger  with  WordPerfect
Corporation  (WordPerfect), whereby  WordPerfect was  merged directly
into  Novell.  Approximately 51 million shares of Novell common stock
were  exchanged  for   all  of  the   outstanding  common  stock   of
WordPerfect.   In addition, the outstanding employee stock options to
purchase  WordPerfect common  stock  were converted  into options  to
purchase  approximately 8 million shares of Novell common stock.  The
transaction  was  accounted  for  as  a  pooling  of   interests  and
therefore, all prior financial  statements presented herein have been
restated  as  if the  merger  took  place at  the  beginning of  such
periods.

Additionally,  in  June  1994,  the  Company  acquired  from  Borland
International, Inc. its Quattro Pro spreadsheet product line for $110
million of cash and assumed liabilities of $10 million, and purchased
a three year  license to reproduce  and distribute up to  one million
copies of current and future versions of Borland's Paradox relational
database  product for  $35  million of  cash.   The  transaction  was
accounted for  as a purchase and,  on this basis, resulted  in a one-
time   write-off  of   $114  million   for  purchased   research  and
development.

The  Company   will  continue  to  look   for  similar  acquisitions,
investments or  strategic alliances which it  believes complement its
overall business strategy.





Results of Operations

Net Sales

                                     Q2                Q2       YTD                YTD
                                     1995    Change    1994     1995    Change    1994
                                                                
- --------------------------------------------------------------------------------------
Net sales (millions)                 $530     -1%      $535   $1,023      --    $1,023
======================================================================================



During the second quarter of fiscal 1994, the Company sold a one time fully
paid  license  for UNIX  technology to  Sun  Microsystems for  $81 million.
Excluding this transaction, net sales grew  by 17% in the second quarter of
fiscal  1995 compared to the second quarter of fiscal 1994 and by 8% in the
first six months of fiscal 1995 compared to the first six months of  fiscal
1994.

With  the acquisition of WordPerfect  in fiscal 1994,  Novell redefined
itself  into four product  groups, all within the  software industry.  They
are  the NetWare  Systems Group (NSG), the Novell Applications Group (NAG),  
the UNIX Systems  Group (USG), and the Information Access and Management 
Group (IAMG).  While revenue decreased slightly from the second quarter 
of fiscal 1994 to the second quarter of fiscal 1995 and remained flat in 
the first six months of fiscal 1995 compared to the first six months of 
fiscal 1994, analysis of the individual product groups characterizes the 
changes that have occurred.

NSG revenues grew  by 7% in the  second quarter of fiscal 1995 compared to 
the like  period in fiscal 1994 and  by 12% in the first six months of 
fiscal 1995 compared to the  first six months of fiscal 1994.   Most
of the growth was in the  NetWare 4  product family, partially offset by a
decrease in the NetWare 3 product family.

NAG revenues  increased by 25% in the  second quarter of fiscal 1995 
compared to the  second quarter of fiscal 1994  and remained flat during 
the first six months of fiscal 1995 compared to the first six months
of fiscal 1994.  The increase in the second quarter of fiscal 1995 compared
to the second quarter of fiscal 1994  is the result of revenue increases in
the PerfectOffice suite as well as GroupWare applications, partially offset
by  a decrease in standalone WordPerfect products. Even thought NAG revenue
remained flat for the first six months of fiscal 1995 compared to the first
six months of  fiscal 1994, the first six months of fiscal 1995  had higher
PerfectOffice suite  and GroupWare  applications revenues, offset  by lower
standalone WordPerfect product revenues compared to the first six months of
fiscal 1994.  

USG revenues decreased by 74% in the second quarter of fiscal 1995 compared
to the second quarter  of fiscal 1994 and  decreased by 64%  in the
first six months of fiscal 1995 compared to the  first six months of fiscal
1994.  The decreases were attributable to a one time fully paid license for
UNIX  technology  to Sun  Microsystems for  $81  million during  the second
quarter  of fiscal 1994.   Excluding this one-time  license in fiscal 1994,
USG revenues grew  by 8% in the  second quarter of fiscal 1995  compared to
the second quarter  of fiscal  1994 and decreased  by 2% in  the first  six
months of fiscal 1995 compared to the first six months of fiscal 1994.  

IAMG revenues increased by 26% in the second quarter of fiscal  1995 
compared to the second quarter  of fiscal 1994.  The increase was a result 
of increases across all IAMG product lines.  IAMG revenues  also increased  
by 6%  in  the first  six months  of fiscal  1995 compared to the  first six
months of fiscal 1994.   The increase  is a result  of higher shipments of 
network management products.

Excluding  the one-time  license fee  in fiscal  1994, international  sales
represented  46% of  total sales  in the  first six  months of  fiscal 1995
compared to 47% in the first six months of fiscal 1994.





Gross Profit  


                                Q2               Q2       YTD               YTD
                                1995    Change   1994     1995     Change   1994
                                                          
- --------------------------------------------------------------------------------
Gross profit (millions)         $405      4%     $390     $781       1%     $774
Percentage of net sales          76%              73%      76%               76%
================================================================================


In connection with the Sun Microsystems transaction described above, 
the Company revalued the software  and other intangibles remaining on the 
balance sheet  related to the USL acquisition in  fiscal 1993.  Accordingly, 
$35 million of  costs associated with  the sale of  the license to Sun 
Microsystems were charged to  cost of sales  during the second quarter 
of fiscal 1994.

Excluding the Sun Microsystems revenue and  the related costs, the gross 
profit percentage would have been 76% in the second quarter of fiscal 1994 
and 77% in the first six months of fiscal 1994.

Excluding the Sun Microsystems revenue and related costs impact in fiscal
1994, the gross profit margin is flat for the second quarters of fiscal 1995  
and fiscal 1994  and slightly down  for the  first six months  of fiscal  1995
compared  to the first six months in  fiscal 1994.  Future fluctuations in
the gross profit margin  will be primarily attributable to  price changes,
changes  in  sales mix  by product  or  distribution channel,  and special
product promotions.  The Company expects the gross profit margin in fiscal
1995 to not vary significantly from the gross profit margin in fiscal
1994. 

Operating Expenses




                                          Q2                Q2      YTD               YTD
                                        1995    Change    1994     1995    Change    1994
                                                                   
- ------------------------------------------------------------------------------------------
Sales and marketing (millions)         $ 148      17%     $127     $288    14%       $ 253
Percentage of net sale                   28%               24%      28%                25%
- ------------------------------------------------------------------------------------------
Product development (millions)           $93      12%     $ 83     $183    10%       $ 166
Percentage of net sales                  18%               16%      18%                16%
- ------------------------------------------------------------------------------------------
General and administrative (millions)   $ 36     -16%     $ 42     $ 70   -19%       $  86
Percentage of net sales                   7%                8%       7%                 8%
- ------------------------------------------------------------------------------------------
Nonrecurring charges (millions)           --       --       --       --    --        $  15
Percentage of net sales                   --                --       --                 1%
- ------------------------------------------------------------------------------------------
Total operating expenses (millions)     $277      10%     $252     $541    4%         $521
Percentage of net sales                  52%               47%      53%                51%
==========================================================================================



Excluding  the  Sun  Microsystems  revenues  in  fiscal  1994,  sales  and
marketing expenses were flat at 28% of  net sales in the second quarter of
both fiscal  1994  and 1995.    On the  same  basis, sales  and  marketing
expenses increased from 27% of net sales in the first six months of fiscal
1994  to 28% of net  sales in the  first six months of  fiscal 1995.  This
increase  is  attributable  to  relatively higher  corporate  and  product
marketing expenses,  partially offset by lower  domestic and international
selling  expenses.  Sales and marketing expenses fluctuate as a percentage
of net sales in any given period due to product promotions, advertising or
other discretionary expenses.

Excluding the Sun Microsystems revenue in fiscal 1994, product development
expenses remained flat at 18% of net  sales in both the second quarter  of
fiscal 1995  compared to the second  quarter of fiscal 1994 as  well as in
the first six  months of fiscal 1995  compared to the first  six months of
fiscal 1994.  





Excluding the  Sun  Microsystems  revenue  in  fiscal  1994,  general  and
administrative  expenses decreased from 9% to 7%  of net sales in both the
second quarter of  fiscal 1995  compared to the  second quarter in  fiscal
1994 as well  as in the first  six months of  fiscal 1995 compared to  the
first six  months of fiscal 1994.   The decrease is  attributable to lower
legal  expenses and  a  reduction  in  headcount  since  the  merger  with
WordPerfect.

During the  first quarter of  1994, the Company  wrote off $15  million of
non-tax  deductible purchased research and  development in connection with
the acquisition of SoftSolutions.

Excluding  the Sun Microsystems  revenue in  fiscal 1994,  total operating
expenses,  excluding nonrecurring  charges, have  grown less  rapidly than
revenues in both the second quarter  of fiscal 1995 compared to the second
quarter in  fiscal 1994 as well as in the  first six months of fiscal 1995
compared to the first six months of fiscal 1994 due primarily to headcount
reductions.
                                            YTD                       YTD
                                           1995         Change       1994
- -------------------------------------------------------------------------
Employees                                 7,572          -19%       9,350
Annualized revenue per employee (000's)    $255           34%        $191
=========================================================================

Early  in fiscal 1994  WordPerfect reduced its  workforce by approximately
1,000 employees.  Subsequent to the merger between Novell and WordPerfect,
there was an additional reduction in force of approximately 1,100.  In the
first  quarter  of  1995  an  additional  650  employees   functions  were
outsourced as part of the restructuring.  As a result of these reductions,
annualized revenue per  employee increased 34% in the  first six months of
fiscal 1995 compared to the same period in fiscal 1994.



Other Income (Expense)


                                          Q2               Q2      YTD             YTD
                                          1995    Change   1994    1995   Change   1994
                                                                 
- ---------------------------------------------------------------------------------------
Other income (expense), net (millions)    $16      129%    $7      $26    44%      $18
Percentage of net sales                    3%              $1%       3%             2%
=======================================================================================




The  primary component  of other  income (expense)  is investment  income,
which was $15 million in the second quarter of fiscal 1995 compared to $8
million the second quarter of fiscal 1994.  During first  six months of
fiscal 1995, investment income  was $25 million compared to $19 million in
the first six months of fiscal  1994.  The increase is the  result of higher
average yields on the Company's higher cash balances  as well as increased
capital   gains  on  its  investment  portfolio.    In  order  to  achieve
potentially higher returns, a limited portion of the Company's  investment
portfolio is invested  in mutual funds which incur some  market risk.  The
Company  believes that the market risk has been limited by diversification
and  by use of a funds management  timing service which switches funds out
of mutual funds and into money market funds when preset signals occur.  



Income Taxes


                                    Q2               Q2      YTD            YTD
                                  1995    Change   1994     1995   Change  1994
                                                         
- --------------------------------------------------------------------------------
Income taxes (millions)            $48      --      $48      $89     11%    $80
Percentage of net sales             9%               9%       9%             8%
Effective tax rate                 34%              34%      33%            30%
================================================================================



The Company's  estimated tax rate for  fiscal 1995 is 33.5%,  which is down
slightly from the fiscal 1994 rate of 34%, excluding the effect of the non-
tax  deductible one-time  charges  related to  the  write-off of  purchased
research and development of $15 million in the first quarter of fiscal 1994
and adjusting to reflect a provision for income taxes as if WordPerfect and
its S corporation subsidiaries had never been S corporations.  The higher
effective rate in fiscal 1994 was attributable to non-tax deductible merger
expenses.



Net Income and Net Income Per Share



                                     Q2               Q2       YTD              YTD
                                     1995    Change   1994     1995    Change   1994
                                                              
- ------------------------------------------------------------------------------------
Net income (millions)                $96       --     $96      $177      -7%    $191
Percentage of net sales              18%              18%      17%              19%
Net income per share                 $.26      --     $.26     $.48      -8%    $.52
====================================================================================



Excluding the  impact of nonrecurring  items and normalizing  income taxes,
net income  for the second quarter of fiscal  1995 would remain  at $96
million or 18% of net sales compared to $66 million or 15% of net sales in
the second quarter of fiscal 1994.  In the first six months of fiscal 1995,
net  income would remain  at $177 million  or 17% of net  sales while in the
first six months of fiscal 1994 net income  would have been $160 million  
or 17% of net sales. 



Liquidity and Capital Resources      


                                              YTD                        Q4
                                              1995         Change        1994
                                                                
- -----------------------------------------------------------------------------
Cash and short-term investments (millions)    $1,119         30%         $862
Percentage of total assets                       51%                      44%
==============================================================================



Cash and short-term investments increased to $1,119 million from April 29, 
1995 from $862 million at October 29, 1994.  The major reasons for this
increase were the $249 million of cash provided by operating activities,
the  $36  million  provided by  financing  activities  and  the $5  million
provided  from other investing activities,  partially offset by the  $33 
million used for capital asset purchases.  The  Company's principal source 
of liquidity has been from operations.  At April 29, 1995, the Company's 
principal unused  sources of liquidity consisted of  cash and short-term 
ents  and available  borrowing capacity  of approximately $20 million 
under its credit facilities.  The investment portfolio is diversified among 
security types, industry groups, and individual issuers.  The Company's 
liquidity needs are principally  for the  Company's financing  of accounts  
receivable, capital assets, acquisitions and strategic investments and to 
have flexibility in a dynamic and competitive operating environment.

During  fiscal 1995  the  Company  has  continued  to  generate  cash  from
operations.    The  Company anticipates  being  able  to  fund its  current
operations and capital expenditures planned for the foreseeable future with
existing cash and short-term investments together with internally generated
funds.    Borrowings  under  the  Company's  credit  facilities,  or public
offerings of equity  or debt securities  are available if the  need arises.
As the Company grows,  investments will continue in product  development in
new and existing  areas of technology.   Cash may also  be used to  acquire
technology  through   purchases  and   strategic  acquisitions.     Capital
expenditures in  fiscal  1995  are  anticipated  to  be  approximately  $80
million, but  could be reduced  if the growth of  the Company is  less than
presently anticipated.
/PAGE


Part II.  Other Information

Except as listed  below, all information  required by items  in Part II  is
omitted because the items are inapplicable or the answer is negative.

Item 1.  Legal Proceedings.

The information required by  this item is incorporated herein  by reference
to  Footnote E of  the Company's financial statements  contained in Part I,
Item 1 of this Form 10-Q.


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

The Company held  its Annual Meeting of Shareholders on  April 12, 1995 for
the following purposes:

1.  To elect nine directors;

2.  To approve  the adoption  of  an amendment  to the  Company's  Restated
    Certificate of Incorporation to increase the number of shares of Common
    Stock that  the Company  is  authorized to  issue to  600,000,000  from
    400,000,000; and
3.  To  approve and ratify the adoption of an amendment to the Novell, Inc.
    1989 Employee Stock  Purchase Plan to increase the shares  reserved for
    issuance thereunder from 4,000,000 to 8,000,000.



The following tables set forth the outcome of the matters voted upon at the
meeting and the number of votes cast for, against or withheld.



                                      Votes                Votes
Proposal 1                            For                  Withheld
- --------------------------------------------------------------------------
                                                     
Election of Directors

   Robert J. Frankenberg              283,958,049          23,052,974
   Alan C. Ashton                     284,321,454          22,689,569
   Bruce W. Bastian                   284,150,865          22,866,158
   Elaine R. Bond                     283,638,514          23,372,709
   Jack L. Messman                    284,720,973          22,290,050
   Kanwal S. Rekhi                    282,308,421          24,702,602
   Larry W. Sonsini                   282,624,166          24,386,857
   Ian R. Wilson                      276,391,515          30,619,508
   John A. Young                      284,432,981          22,578,042
=========================================================================





                                     Votes                Votes             Votes
Proposal 2                           For                  Against           Withheld/Abstained
                                                                   
- -------------------------------------------------------------------------------------------
Approval of the Adoption of
an Amendment to the Company's 
Certificate of Incorporation          286,599,869         12,838,687         3,051,272
===========================================================================================



                                     Votes                Votes             Votes
Proposal 3                           For                  Against           Withheld/Abstained
                                                                   
- -------------------------------------------------------------------------------------------                             
Approval and Ratification of
the Adoption of an Amendment
to the Company's 1989 Employee
Stock Purchase Plan                  284,334,591         15,802,100          3,296,193
===========================================================================================






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

(a)   Exhibits

Exhibit
Number            Description
- -------           -----------

  27*        Financial Data Schedule

  (b)        Reports on Form 8-K.





No reports on Form 8-K were filed by the Registrant during the
quarter ended April 29, 1995.





- -----------------------------                              
*Filed herewith



/PAGE



                                     SIGNATURES



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



                                             Novell,Inc.
                                             -----------             
                                             (Registrant)



Date: June 9, 1995                           /s/ Robert J. Frankenberg
                                             -----------------------------
                                             Robert J. Frankenberg
                                             Chairman of the Board,
                                             President, Chief Executive
                                             Officer and Director
                                             (Principal Executive Officer)



Date: June 9, 1995                           /s/ James R. Tolonen
                                             ---------------------------
                                             James R. Tolonen
                                             Executive Vice President and 
                                             Chief Financial Officer 
                                             (Principal Financial Officer)



Date: June 9, 1995                           /s/ Stephen C. Wise
                                             --------------------------
                                             Stephen C. Wise
                                             Senior Vice President, Finance
                                             (Principal Accounting Officer)