1
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549


                                   FORM 8-K


                                CURRENT REPORT
                    PURSUANT TO SECTION 13 OR 15(d) OF THE
                       SECURITIES EXCHANGE ACT OF 1934

                        Date of Report: April 3, 1996



                     NELLCOR PURITAN BENNETT INCORPORATED
                     ------------------------------------
            (Exact Name of Registrant as Specified in its Charter)



                                   Delaware
                                   --------
                       (State or Other Jurisdiction of
                        Incorporation or Organization)



              0-14980                                   94-2789249
              -------                                   ----------
      (Commission File Number)                       (I.R.S. Employer
                                                    Identification No.)



                             4280 Hacienda Drive
                         Pleasanton, California 94588
                         ----------------------------
             (Address of Principal Executive Offices) (Zip Code)



                                (510) 463-4000
                                --------------
                       (Registrant's telephone number,
                             including area code)


   2
Item 7 - FINANCIAL STATEMENTS AND EXHIBITS
 (a) Not applicable.
 (b) Not applicable.
 (c) Exhibits.




Exhibit Number              Description
- --------------              -----------
                         
    99.1                    Report of Independent Auditors


       

PURPOSE OF FILING

On August 25, 1995, Nellcor Incorporated acquired Puritan-Bennett Corporation
in a stock-for-stock merger accounted for as a pooling of interests. The
surviving corporation was renamed Nellcor Puritan Bennett Incorporated (NPB).

NPB is in the process of completing a preliminary proxy statement to be filed
with the Securities and Exchange Commission as a result of a proposed
acquisition by NPB of Infrasonics, Inc. NPB is required to file its financial
statements in accordance with Regulation S-X, which includes presenting the
pooled financial results for Nellcor and Puritan-Bennett as of and for each of
the three years in the period ended July 2, 1995. This filing is intended to
satisfy the aforementioned requirement. 


                                      2


   3









NELLCOR PURITAN BENNETT
INCORPORATED
Consolidated Financial Statements
July 2, 1995






   4
                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors
of Nellcor Puritan Bennett Incorporated


In our opinion, based upon our audits and the report of other auditors, the
accompanying consolidated balance sheet and the related consolidated statements
of operations, of stockholders' equity, and of cash flows present fairly, in
all material respects, the financial position of Nellcor Puritan Bennett
Incorporated and its subsidiaries at July 2, 1995 and July 3, 1994, and the
results of their operations and their cash flows for each of the three years in
the period ended July 2, 1995 in conformity with generally accepted accounting
principles.  These financial statements are the responsibility of the Company's
management; our responsibility is to express an opinion on these financial
statements based on our audits.  We did not audit the consolidated financial
statements of Puritan-Bennett Corporation and its subsidiaries, which statements
reflect total assets of $273,135,000 and $256,594,000 at January 31, 1995 and
1994, respectively, and total revenues of $336,026,000, $309,255,000 and
$300,060,000 for each of the three years in the period ended January 31, 1995,
respectively.  Those statements were audited by other auditors whose report
thereon has been furnished to us, and our opinion expressed herein, insofar as
it relates to the amounts included for Puritan-Bennett Corporation and its
subsidiaries, is based solely on the report of the other auditors.  We
conducted our audits of these statements in accordance with generally accepted
auditing standards which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation.  We believe that
our audits and the report of other auditors provide a reasonable basis for the
opinion expressed above.



PRICE WATERHOUSE LLP

San Francisco, California
July 26, 1995, except as to Note 17, which is as of August 24, 1995
   5
NELLCOR PURITAN BENNETT INCORPORATED

CONSOLIDATED BALANCE SHEET
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
- -----------------------------------------------------------------------------


                                                                                 JULY 2,            JULY 3,
                                                                                   1995               1994

                                                                                               
ASSETS
Current assets:
   Cash and cash equivalents                                                     $ 78,444           $ 68,876
   Marketable securities                                                           65,039             53,470
   Accounts receivable, net of allowance for doubtful accounts of
     $2,610 ($2,889 at July 3, 1994)                                              117,650            104,445
   Inventories                                                                     88,987             74,708
   Deferred income taxes                                                           17,210             17,487
   Other current assets, net                                                        6,454              7,217
                                                                                 --------           --------                  
        Total current assets                                                      373,784            326,203
Property, plant and equipment, net                                                128,173            123,065
Intangible and other assets, net                                                   67,848             48,620
Deferred income taxes                                                               5,631              1,147
                                                                                 --------           --------
                                                                                 $575,436           $499,035
                                                                                 ========           ======== 
LIABILITIES & STOCKHOLDERS' EQUITY
Current liabilities:
   Notes payable                                                                 $ 18,004           $ 27,791
   Accounts payable                                                                37,316             28,166
   Employee compensation and related costs                                         25,286             19,106
   Other accrued expenses                                                          28,181             29,491
   Current maturities of long-term debt                                             9,527              6,546
   Income taxes payable                                                             5,727              5,248
                                                                                 --------           --------     
        Total current liabilities                                                 124,041            116,348
Long-term debt, less current maturities                                            54,492             38,656
Deferred compensation and pensions                                                 19,303             17,444
Deferred revenue                                                                   10,895              9,962
                                                                                 --------           --------
        Total liabilities                                                         208,731            182,410
Commitments and contingencies                                                    --------           --------
Stockholders' equity:
   Preferred stock, $.001 par value; 5,000,000 shares authorized;
     none outstanding
   Common stock, $.001 par value; 50,000,000 shares authorized;
     28,925,893 shares issued and outstanding (27,994,394 in 1994)                     29                 28
   Additional paid-in-capital                                                     161,211            137,513
   Retained earnings                                                              241,516            193,571
   Accumulated translation adjustment                                                (259)               100
   Deferred stock awards and other                                                 (1,253)              (313)
   Treasury stock, at cost (1,148,000 shares in 1995; 554,892 shares in 1994)     (34,539)           (14,274)
                                                                                 --------           --------
          Total stockholders' equity                                              366,705            316,625
                                                                                 --------           -------- 
                                                                                 $575,436           $499,035
                                                                                 ========           ========




          See accompanying notes to consolidated financial statements.



                                      -2-
   6
NELLCOR PURITAN BENNETT INCORPORATED

CONSOLIDATED STATEMENT OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
- -----------------------------------------------------------------------------


                                                                                  YEARS ENDED
                                                                    JULY 2,          JULY 3,         JULY 4,
                                                                     1995             1994             1993
                                                                                           
Net revenue                                                        $600,066        $544,227         $518,246
Cost of goods sold                                                  299,568         274,290          258,670
                                                                   --------        --------         --------
      Gross profit                                                  300,498         269,937          259,576
                                                                   --------        --------         --------
Operating expenses:
  Research and development                                           47,203          48,867           48,545
  Selling, general and administrative                               175,401         169,691          152,069
  Restructuring charges                                               2,654          43,669             -
                                                                   --------        --------         --------
                                                                    225,258         262,227          200,614
                                                                   --------        --------         --------
Income from operations                                               75,240           7,710           58,962
Interest income and other income/(expense), net                       6,954           3,695            4,011
Interest expense                                                     (5,830)         (4,565)          (3,720)
Litigation settlements, net                                            -            (13,000)            -
Costs associated with unsolicited takeover offer                     (5,049)           -                -
                                                                   --------        --------         --------
Income (loss) before income taxes and cumulative
  effect of accounting change                                        71,315          (6,160)          59,253
Provision for income taxes                                           21,852             262           19,538
                                                                   --------        --------         --------
Income (loss) before cumulative effect of
  accounting change                                                  49,463          (6,422)          39,715
Cumulative effect on prior years                   
  of accounting change (Note 1)                                        -             (2,890)            -
                                                                   --------        --------         --------
         Net income (loss)                                         $ 49,463        $ (9,312)        $ 39,715
                                                                   ========        ========         ========
Income (loss) per common share before
  cumulative effect of accounting change                           $   1.77        $   (.23)        $   1.46

Per common share effect of accounting change                           -               (.11)            -
                                                                   --------        --------         --------
Net income (loss) per common share                                 $   1.77        $  (0.34)        $   1.46
                                                                   ========        ========         ========
Weighted average common equivalent shares used in
  the calculation of net income (loss) per share                     27,931          27,364           27,140
                                                                   ========        ========         ========



          See accompanying notes to consolidated financial statements.



                                     - 3 -
   7
NELLCOR PURITAN BENNETT INCORPORATED

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(IN THOUSANDS, EXCEPT SHARE AMOUNTS)
- -----------------------------------------------------------------------------
                                   
                            
                                                                                                               
                                                                                                             
                                                                                                             
                                               COMMON STOCK    ADDITIONAL            ACCUMULATED                 TREASURY STOCK
                                       ---------------------    PAID-IN    RETAINED  TRANSLATION               -------------------
                                        SHARES     PAR VALUE    CAPITAL    EARNINGS  ADJUSTMENT     OTHER      SHARES    PAR VALUE
                                                                                                                         
                                                                                                 
Balance at July 5, 1992                26,415,255   $    26    $105,508    $166,019    $   204     $(1,345)                        
Issuance of common stock and                                                                                                       
  related tax benefits of $3,621                                                                                                   
  under employee stock plans, net                                                                                                  
  of repurchases                          772,437         1      16,867                                281                         
Compensation related to acquisition                                                                                                
  of Radiant Systems                                                                                   549                         
Accumulated translation adjustment                                                        (219)                                    
Net income                                                                   39,715                                                
Dividends declared                                                           (1,419)                                               
                                       ----------   -------    --------    --------    -------     -------    ---------  --------  
Balance at July 4, 1993                27,187,692        27     122,375     204,315        (15)       (515)       -          -     
                                                                                                                                   
Issuance of common stock and                                                                                                       
  related tax benefits of $2,394                                                                                                   
  under employee stock plans, net                                                                                                  
  of repurchases                          641,004         1      12,346                                (92)              $  1,984  
Acquisition of treasury stock                                                                                   554,892   (16,258)
Acquisition and retirement of                                                                                                      
  common stock                           (210,000                (5,853)                                        
Shares issued in a business                                                                                                        
  combination                             375,698                 8,645                                                          
Accumulated translation adjustment                                                         115                                     
Net loss                                                                     (9,312)                                               
Dividends declared                                                           (1,432)                                               
Other                                                                                                  294                         
                                       ----------   -------    --------    --------    -------     -------    ---------  --------  
Balance at July 3, 1994                27,994,394        28     137,513     193,571        100        (313)     554,892   (14,274)
                                                                                                                                   
Issuance of common stock and                                                                                                       
  related tax benefits of $3,487                                                                                                   
  under employee stock plans              931,499         1      23,698                               (646)                   644   
Acquisition of treasury stock, net                                                                                                 
  of shares issued to employee                                                                                                     
  benefit plan                                                                                                  593,108   (20,909)
Accumulated translation adjustment                                                        (359)                                    
Net income                                                                   49,463                                                
Dividends declared                                                           (1,518)                                               
Other                                                                                                 (294)                        
                                       ----------   -------    --------    --------    -------     -------    ---------  --------  
                                       28,925,893   $    29    $161,211    $241,516    $  (259)    $(1,253)   1,148,000  $(34,539)
                                       ==========   =======    ========    ========    =======     =======    =========  ========  

                                   
                                                                               
         See accompanying notes to consolidated financial statements.
                                                                                
                                    - 4 -
   8
NELLCOR PURITAN BENNETT INCORPORATED

CONSOLIDATED STATEMENT OF CASH FLOWS
(DOLLARS IN THOUSANDS)
- -----------------------------------------------------------------------------


                                                                                 YEARS ENDED
                                                                   JULY 2,          JULY 3,         JULY 4,
                                                                    1995             1994             1993
                                                                                           
Cash flows from operating activities:
  Net income (loss)                                                $ 49,463        $ (9,312)        $ 39,715
  Adjustments to reconcile net income (loss) to cash
    provided by operating activities:
    Depreciation and amortization                                    31,311          31,721           26,037
    Deferred income taxes                                            (3,874)        (18,311)           3,070
    Cumulative effect of accounting change                             -              2,890             -
    Restructuring charges                                             2,205          38,404             -
    Deferred compensation and pensions                                3,663           2,536              473
    Shares issued to employee benefit plans                           2,376           3,317            1,690
    Other                                                               113           1,194              971
    Increases (decreases) in cash flows, net of
      effect of purchases of companies, as a result of
      changes in:
         Accounts receivable                                         (6,942)         (1,641)         (19,378)
         Inventories                                                (11,322)         (4,523)          (3,991)
         Other current assets                                        (2,511)           (799)           1,166
         Other assets                                                (3,703)          1,619           (6,447)
         Accounts payable                                              (505)         (2,212)           6,593
         Accrued liabilities                                          8,082             404            1,108
         Income taxes payable                                           612           2,158              540
         Deferred compensation                                       (1,804)           -                -
         Deferred revenue                                               933           3,991            2,472
                                                                   --------        --------         -------- 
  Cash provided by operating activities                              68,097          51,436           54,019
                                                                   --------        --------         -------- 
Cash flows from investing activities:
  Capital expenditures                                              (30,003)        (29,860)         (37,649)
  Cash used to purchase securities held-to-maturity                 (47,245)        (87,212)        (156,078)
  Proceeds from maturities of securities held-to-maturity            35,676         104,643          144,860
  Proceeds from the sale of capital assets                            5,893           1,362              726
  Investment in nonmarketable equity securities                      (2,100)           -                -
  Acquisitions, net of cash acquired                                (23,415)        (17,617)          (1,500)
  Other investing activities                                           (557)         (1,227)          (1,902)
                                                                   --------        --------         -------- 
  Cash used for investing activities                                (61,751)        (29,911)         (51,543)
                                                                   --------        --------         -------- 
Cash flows from financing activities:
  Proceeds from the issuance of common stock under the
    Company's stock plans and related tax benefits, net              20,893          10,640           14,349
  Purchase of treasury stock, including shares retired              (20,909)        (22,111)            -
  Issuance (repayment) of notes payable,net                          (9,787)         19,890           (4,099)
  Additions to long-term debt                                        20,000             515           15,000
  Payments on long-term debt                                         (6,045)         (6,680)            (418)
  Dividends paid to stockholders                                     (1,500)         (1,430)          (1,062)
                                                                   --------        --------         -------- 
    Cash provided by financing activities                             2,652             824           23,770
                                                                   --------        --------         -------- 
Effect of exchange rate changes on cash balances                        570             218             (790)
                                                                   --------        --------         -------- 
Increase in cash and cash equivalents                                 9,568          22,567           25,456
Cash and cash equivalents at the beginning of the year               68,876          46,309           20,853
                                                                   --------        --------         -------- 
Cash and cash equivalents at the end of the year                   $ 78,444        $ 68,876         $ 46,309
                                                                   ========        ========         ========





          See accompanying notes to consolidated financial statements.


                                     - 5 -
   9
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   ORGANIZATION 
   Nellcor Puritan Bennett Incorporated (together with its wholly-owned
   subsidiaries, the Company) is a corporation organized under the laws of the
   State of Delaware in 1986 and, until the acquisition of Puritan-Bennett
   Corporation in August 1995, operated under the name Nellcor Incorporated.
   These financial statements retroactively reflect the August 1995 merger
   of Nellcor Incorporated (Nellcor) and Puritan-Bennett Corporation
   (Puritan-Bennett) as a pooling of interests; accordingly, the
   previously-issued separate financial statements of Nellcor and Puritan-
   Bennett have been combined and retroactively restated as if they had always
   operated as a single combined company.  (See Note 17)  

   PRINCIPLES OF CONSOLIDATION 
   The Company's significant intercompany transactions have been eliminated.  
   The Company uses the equity method of accounting for its investments that 
   represent greater than 20%, but less than 50% of the investee.  Investments 
   which represent less than 20% of the investee are recorded at cost.  All 
   such investments were immaterial for all periods presented.

   FOREIGN CURRENCY TRANSLATION
   Certain of the Company's foreign subsidiaries use the local currency, while
   others use the U.S. dollar as their functional currency.  Subsidiaries using
   the local currency translate assets and liabilities denominated in foreign
   currencies at the rates of exchange at the balance sheet date.  Income and
   expense items are translated at average monthly rates of exchange.  Any
   resulting translation adjustments are recorded as a separate component of
   stockholders' equity. Subsidiaries using the dollar as the functional
   currency measure assets and liabilities at year-end or historical rates
   depending on their nature; income and expenses are remeasured at the
   weighted-average exchange rates for the year.  Foreign currency gains and
   losses resulting from transactions are included in operations in the year of
   occurrence. 

   REVENUE RECOGNITION AND PRODUCT WARRANTY 
   The Company recognizes revenue at the time of shipment of product and 
   provides currently for the estimated cost to repair or replace products 
   under the warranty provisions in effect at the time of sale.

   DEFERRED REVENUE
   Deferred revenue relates to extended warranty agreements offered by the
   Company which are amortized over the life of the agreement, with the related
   warranty costs charged to expense as incurred.

   CASH EQUIVALENTS
   The Company considers all highly liquid investments with original maturities
   of three months or less to be cash equivalents.  These investments are stated
   at cost which approximates fair value due to their short maturity.

   INVENTORIES
   Inventories are stated at the lower of cost (first-in, first-out) or market
   (net realizable value).  Allowances are made for slow-moving, obsolete,
   unsalable, or unusable inventories.






                                     - 6 -
   10
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

  PROPERTY, PLANT  AND EQUIPMENT
  Depreciation is provided using the straight-line method over the estimated 
  useful lives of the assets which range from three to twenty-five years.  
  Leasehold improvements are amortized over the life of the lease, or the 
  estimated useful life of the asset, whichever is shorter.  Depreciation 
  expense was approximately $22.0 million in fiscal 1995, $20.7 million in 
  fiscal 1994, and $19.5 million in fiscal 1993.

  INTANGIBLE AND OTHER ASSETS
  Intangible and other assets, including excess of cost over net assets
  acquired, are amortized on a straight-line basis over the estimated useful 
  lives of the assets which range from two to fifteen years.  The cost of 
  patents is amortized on a straight-line basis over their approximate useful 
  lives, not to exceed seventeen years.  An impairment of intangible assets is
  recognized when it is considered probable that the carrying amount of an 
  asset cannot be fully recovered, based on estimated future cash flows of the
  related business.

  INCOME TAXES
  Deferred income taxes are computed using the liability method.  Under the
  liability method, taxes are recorded based on the future tax effect of the
  difference between the tax and financial reporting bases of the Company's
  assets and liabilities.  In estimating future tax consequences, all expected
  future events are considered, except for potential income tax law or rate
  changes.

  NET INCOME (LOSS) PER SHARE
  Net income (loss) per share is based upon weighted average common shares and 
  includes the dilutive effect of stock options outstanding (using the 
  treasury stock method).

  ACCOUNTING CHANGE
  In fiscal 1994, Puritan-Bennett changed its method of accounting for income 
  taxes to conform with SFAS No. 109 "Accounting for Income Taxes."  The 
  cumulative effect of this change resulted in a charge to operations of $2.9 
  million.


2.MARKETABLE SECURITIES

 During fiscal 1995, the Company adopted SFAS No. 115 "Accounting for Certain
 Investments in Debt and Equity Securities."  SFAS 115 requires that all
 investment securities be classified into one of three categories:
 held-to-maturity, available-for-sale, or trading.  Implementation of SFAS 115
 did not have a material effect on the Company's financial position or results
 of operations.

 The Company's marketable securities, generally, are in high-quality
 government, municipal and corporate obligations with original maturities of up
 to two years.  The Company has established guidelines relative to investment 
 quality, diversification and maturities to maintain appropriate levels of 
 safety and liquidity.







                                     - 7 -
   11
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

  At July 2, 1995, the Company had marketable securities totaling $65.0
  million, of which $60.2 million were classified as held-to-maturity.  These
  held-to-maturity securities, which the Company has the positive intent and
  ability to hold to maturity, are stated at cost, which approximates amortized
  cost.

  At July 2, 1995, the Company's available-for-sale investments, which the
  Company does not intend to hold to maturity, totaled $4.8 million.  Realized
  gains and losses resulting from the sale of available-for-sale marketable
  securities during the period and unrealized gains and losses at July 2, 1995,
  were immaterial.  No transfers between held-to-maturity and
  available-for-sale marketable securities were made during the year.  The
  difference between the carrying value of the Company's available-for-sale
  securities and the market value as shown below was immaterial as of July 2,
  1995.

  Marketable securities classified as held-to-maturity and available-for-sale
  at July 2, 1995 are summarized below (dollars in thousands).  Fair value of
  marketable securities is based upon quoted market prices.



                                                                       GROSS      GROSS
                                                                    UNREALIZED  UNREALIZED    FAIR
                                                          COST         GAINS      LOSSES      VALUE
                                                                                   
    SECURITY TYPE
    Current assets:
    Marketable securities
      HELD-TO-MATURITY:
      Debt issued by the U.S. Treasury and other 
        U.S. government corporations and agencies       $22,958        $17       $  (8)       $22,967
      Debt securities issued by the states of the 
        United States and political subdivisions of 
        the states                                       37,236         47        (185)        37,098
      AVAILABLE-FOR-SALE:
      Mortgage backed securities                          4,845         17         (93)         4,769
                                                        -------        ---       -----        -------
    Marketable securities                               $65,039        $81       $(286)       $64,834
                                                        =======        ===       =====        =======






                                     - 8 -
   12
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------


3.  INVENTORIES

    Inventories are as follows (dollars in thousands):



                                               JULY 2,    JULY 3,
                                                1995       1994
                                                   
      Raw materials                           $49,405     $38,842
      Work-in-process                          10,117       9,134
      Finished goods                           29,465      26,732
                                              -------     -------
        Total inventories                     $88,987     $74,708
                                              =======     =======



4.    PROPERTY, PLANT AND EQUIPMENT

    Property, plant and equipment consists of (dollars in thousands):



                                               JULY 2,    JULY 3,
                                                1995       1994
                                                   
      Land and land improvements            $  10,713    $   9,971
      Buildings                                38,221       31,355
      Machinery and equipment                 174,239      161,142
      Leasehold improvements                    9,971        9,583
      Demonstration equipment                  12,155       13,093
      Furniture and fixtures                    7,737        7,304
                                            ---------    ---------
                                              253,036      232,448
      Less accumulated depreciation and 
        amortization                         (124,863)    (109,383)
                                            ---------    ---------
      Total property, plant and equipment,
        net                                 $ 128,173    $ 123,065
                                            =========    =========


5.  FINANCIAL INSTRUMENTS AND OFF BALANCE SHEET RISK

    FOREIGN CURRENCY INSTRUMENTS
    The Company enters into foreign currency exchange contracts, primarily
    forward currency contracts, to reduce exposure to currency exchange risk.
    The effect of this practice is to minimize the impact of foreign exchange
    rate movements on the Company's operating results as gains and losses on
    these contracts offset losses and gains on the assets, liabilities and
    transactions being hedged.  The Company does not engage in foreign currency
    speculation.  The counterparties to foreign currency exchange contracts are
    major domestic and international financial institutions.  To decrease the
    risk of non-performance which may result in currency losses, the Company
    diversifies its selection of counterparties.  At July 2, 1995, the Company
    had foreign currency forward exchange contracts with a notional amount of
    $35.4 million ($9.8 million at July 3, 1994), and a fair market value of
    approximately $35.9 million ($10.0 million at July 3, 1994), all of which
    were denominated in European currencies.






                                     - 9 -
   13
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------


      The fair market value was determined based upon foreign currency exchange
      rates in effect at the end of each fiscal period.  The Company records
      both the amortized premium and any unrealized gain or loss on outstanding
      foreign currency forward exchange contracts as non-operating income or
      expense.  For both fiscal 1995 and fiscal 1994, all outstanding foreign
      currency exchange contracts were due to mature within six months of fiscal
      year end.

      CONCENTRATION OF CREDIT RISK
      The Company provides credit in the form of trade accounts receivable to
      hospitals, private and governmental institutions and health care
      agencies, medical equipment distributors and rental companies, and
      doctors' offices.  The Company does not generally require collateral to
      support customer receivables.  The Company performs ongoing credit
      evaluations of its customers and maintains allowances which management
      believes are adequate for potential credit losses.  The credit risk
      associated with the Company's trade receivables is further limited due to
      dispersion of the receivables over a large number of customers in many
      geographic areas.

      Payment of certain accounts receivable is made by the national health
      care systems of several member countries of the European Economic
      Community.  Although the Company does not currently anticipate credit
      problems associated with these receivables, payment is contingent upon
      the economic stability of these countries.

      The Company limits credit risk exposure to foreign exchange contracts by
      periodically reviewing the credit worthiness of the counterparties to the
      transactions.


6.    ACQUISITIONS

      PIERRE MEDICAL 
      On May 3, 1995, the Company's EdenTec subsidiary acquired Pierre Medical, 
      a privately-held French manufacturer of respiratory products used in the 
      home, for $21.5 million in cash.  In the event that certain performance 
      milestones are achieved subsequent to the acquisition, additional 
      compensation totaling 30 million French Francs ($6.2 million as of 
      July 2, 1995) would be payable to the former principal stockholders of 
      Pierre who continue to manage the company.  Such amounts will be expensed 
      when, and if, earned.  Pierre Medical manufactures and markets 
      noninvasive ventilators, sleep apnea therapy systems, oxygen
      concentrators and related respiratory products in Western Europe,
      primarily in France.

      The acquisition of Pierre Medical has been accounted for as a purchase
      and, accordingly, Pierre Medical's results are included in the Company's
      financial statements subsequent to the acquisition date.  Identifiable net
      assets acquired consisted of approximately $4.0 million of working
      capital. The excess of cost over identifiable net assets of $18.1 million,
      including acquisition related costs, is being amortized over 15 years, the
      period of the estimated future benefit.






                                     - 10 -
   14
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

     In connection with the acquisition, supplemental cash flow information is
     as follows (dollars in thousands):


                                                           
     Fair value of assets acquired,                              
        except for cash and cash equivalents           $  26,999 
     Liabilities assumed                                  (5,584)
                                                       --------- 
     Cash paid to acquire Pierre Medical, net                    
        of cash and cash equivalents acquired          $  21,415 
                                                       ========= 

     
     Hoyer Medizintechink 
     During fiscal 1994, Puritan-Bennett acquired a German distributor, Hoyer 
     Medizintechnik (Hoyer), for $10.6 million, of which $2.0 million was 
     paid during fiscal 1995. 

     SEFAM S.A. 
     Puritan-Bennett also acquired SEFAM S.A., a French supplier of
     diagnostic and therapeutic sleep products during fiscal 1994 for a total of
     $21.6 million, of which $12.9 million was paid in cash with the remainder
     paid through the issuance of 375,698 restricted shares, adjusted for the
     merger discussed in note 17, of the Company's common stock. 

     The acquisitions of SEFAM S.A. and Hoyer have been accounted for as
     purchases and, accordingly, SEFAM S.A.'s and Hoyer's results are included
     in the Company's financial statements subsequent to the acquisition dates.
     The purchase price has been allocated to assets acquired and liabilities
     assumed, reflecting their estimated fair value as of the date of the
     acquisitions with the remaining excess purchase price to be amortized over
     15 years, the period of the estimated future benefit. 

     In connection with these acquisitions by Puritan-Bennett, supplemental cash
     flow information is as follows (dollars in thousands): 


                                                        
      Fair value of assets acquired, except                   
        for cash and cash equivalents                        $34,481 
      Liabilities assumed                                     (6,464)
      Stock issued                                            (8,645)
      Other                                                   (1,755)
                                                             ------- 
      Cash paid to acquire SEFAM S.A. and Hoyer,                  
        net of cash and cash equivalents acquired            $17,617 
                                                             ======= 


     If these acquisitions had occurred as of the beginning of the respective 
     years they were acquired, the revenues or results of operations of these 
     acquired businesses would have been immaterial to the results of 
     operations of the Company for fiscal years 1995 and 1994. 

     COSTS ASSOCIATED WITH AN UNSOLICITED OFFER 
     During 1995, $5.0 million of costs were incurred associated with an 
     unsolicited offer to acquire Puritan-Bennett.  These costs include 
     investment banking fees, public relations expenses and legal fees.  As of
     year end, $4.1 million remained in accrued liabilities which is expected 
     to be paid during fiscal 1996.






                                     - 11 -
   15
Nellcor Puritan Bennett Incorporated

Notes to Consolidated Financial Statements
- -----------------------------------------------------------------------------


7.    INTANGIBLES AND OTHER ASSETS

      Intangibles and other assets consist of (dollars in thousands):



                                                    JULY 2,    JULY 3,  
                                                     1995       1994    
                                                               
                                                                        
     Excess of cost over fair value of net                              
       assets acquired                              $56,192    $37,357  
     Other intangibles from acquisitions,                               
       and purchased technologies and rights          9,965     11,040  
     Other assets                                    22,655     15,305  
                                                    --------   -------- 
     Total cost                                       88,812     63,702 
                                                                        
     Less accumulated amortization                   (20,964)   (15,082)
                                                    --------   -------- 
     Intangibles and other assets, net              $ 67,848   $ 48,620 
                                                    ========   ======== 




8.    NOTES PAYABLE AND CREDIT FACILITY

      Notes payable consist primarily of lines of credit with five banks.
      These unsecured lines of credit allow Puritan-Bennett to borrow a 
      maximum of $35 million (at the quoted rate of each bank) and the lines 
      of credit can be withdrawn at each bank's option.  There are no 
      withdrawal restrictions on any cash balances maintained at the various 
      banks.  Total amounts outstanding under the lines of credit at July 2, 
      1995 and July 3, 1994 were $18.0 million (interest at 6.4%) and $27.8
      million (interest at 3.5%), respectively.

      Nellcor has a $50 million credit facility, which was obtained during
      fiscal 1995, with a group of four banks which provides an option to
      convert outstanding borrowings under the facility to a term loan repayable
      over four years. The rate of interest payable under this facility is a
      floating rate, which is a function of the London Interbank Offered Rate.
      A facility fee equal to 0.25% of the total commitment is paid quarterly.
      The credit facility contains various covenants which require the Company
      to maintain a specified financial ratio, limit liens, regulate asset
      disposition, and subsidiary indebtedness, and restrict certain
      acquisitions and investments. At July 2, 1995, Nellcor was in compliance
      with these covenants and no borrowings had been made under the credit
      facility at July 2, 1995. 






                                     - 12 -
   16
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------


9.  LONG-TERM DEBT

    Puritan-Bennett long-term debt is summarized as follows (dollars in 
    thousands):



                                                            July 2,   July 3,
                                                             1995      1994
                                                                
     Unsecured promissory notes payable:
      Interest rate 9.85%, interest payable semi-annually
        through October 1998, principal is payable in
        annual installments through October 1998            $11,333    $15,333
      Interest rate 6.64%, interest payable semi-annually           
        through December 1999, principal is payable in              
        annual installments through December 1999            15,000     15,000
      Interest rate 9.02%, interest payable semi-annually           
        through December 1997, principal is payable in              
        annual installments through December 1997             6,000      8,000
      Interest rate 7.57%, interest payable semi-annually           
        through July 2000, principal is payable in annual           
        installments through July 2000                       20,000          -
      Variable interest rate, 5.13% through December 1995,          
        interest payable annually through December 1998,            
        principal is payable in full in December 1998         4,510      4,510
     Secured bank note payable:                                     
      Interest rate 7.95%, principal payable in monthly             
        installments through August 2003, collateralized            
        by a building                                         1,707      1,662
     Capital lease:                                                 
      Interest rate 7.0%, principal payable in monthly              
        installments through February 2009                    4,782          -
     Other                                                      687        697
                                                            -------    -------
                                                             64,019     45,202
     Less current maturities                                 (9,527)    (6,546) 
                                                            -------    -------
     Total long-term debt                                   $54,492    $38,656
                                                            =======    =======


    The estimated fair value of total long-term debt at January 31, 1995 was
    approximately $64 million.

    Puritan-Bennett leases a facility which is classified as a capital lease 
    and the related asset is being amortized over its estimated useful life, 
    15 years.  As of July 2, 1995, the net book value of the asset and 
    accumulated amortization was $4.4 million and $0.3 million, respectively. 
    The future minimum lease payments required under the capital lease are 
    included in the aggregate maturities of long-term debt listed below.


                                     -13-
   17

NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

      As of July 2, 1995, Puritan-Bennett was in compliance with the 
      provisions of its debt agreements.  The aggregate maturities of 
      long-term debt during each of the next five fiscal years are as follows:
      1996 - $9.5 million; 1997 - $12.7 million; 1998 - $11.5 million; 
      1999 - $13.9 million; and 2000 - $7.5 million.

      Interest paid related to the above Puritan-Bennett debt in 1995, 1994 
      and 1993 totaled $5.8 million, $4.7 million and $3.4 million, 
      respectively.


10.   RESTRUCTURING CHARGES

      During fiscal 1994, Puritan-Bennett restructured the hospital ventilator
      and portable ventilator portions of its business, consolidated its
      aviation facilities and substantially reduced the FOxS operations to
      improve profitability.  In connection with the restructuring, during
      fiscal 1994 Puritan-Bennett recorded restructuring charges of $43.2
      million.  Included in these charges were provisions for personnel-related
      charges ($7.7 million), non-cash asset write-downs ($29.7 million),
      consolidation of manufacturing and marketing facilities ($1.3 million),
      and other restructuring related costs ($4.5 million).  During the third
      quarter of 1995, Puritan-Bennett completed the shut down of the FOxS
      operations.  As of July 2, 1995, approximately $1.9 million remained in
      accrued liabilities and is expected to be disbursed primarily in the
      first quarter of fiscal 1996.  As of July 3, 1994, approximately $12
      million remained in accrued liabilities primarily representing expected
      severance, cancellation penalties, remaining facility lease payments and
      other costs necessary to complete the 1994 restructuring plan. During 
      fiscal 1994, Nellcor recorded a restructuring charge of $.5 million
      associated with the consolidation of two of Nellcor's divisions.


11.   PURITAN-BENNETT EMPLOYEE BENEFITS

      DEFINED BENEFIT PLANS
      Puritan-Bennett has noncontributory, defined benefit pension plans 
      covering substantially all full-time employees in the U.S., Canada and 
      Ireland.  Puritan-Bennett contributes amounts necessary to satisfy the 
      funding requirements of the various jurisdictions in which the plans are
      established. The U.S. and Canadian defined benefit pension plans provide
      retirement benefits based upon the employees' average earnings and years
      of service.  The Irish plan provides benefits equal to a certain 
      percentage of the participant's final salary.  Puritan-Bennett also has 
      an unfunded supplemental retirement plan covering certain key employees 
      which provides supplemental retirement benefits based upon average 
      earnings.



                                      -14-




   18
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

      A summary of the components of net costs for the defined benefit plans
      follows:



                                                                        PENSION                     SUPPLEMENTAL
                                                                        -------                     ------------
                                                              1995       1994        1993      1995     1994     1993

           (Dollars in thousands)
                                                                                               
           Service cost - benefits earned during the year   $ 2,189    $ 1,832      1,488      $ 85     $ 25     $ 13
           Interest cost on projected benefit obligation      3,811      3,615      3,224       287      268      293
           Actual return on plan assets                         466       (615)    (2,885)       -        -        -
           Net amortization and deferral                     (3,932)    (3,494)    (1,057)      105      104      132
                                                            -------    -------    -------      ----     ----     ----     
           Net cost                                         $ 2,534    $ 1,338    $   770      $477     $397     $438
                                                            =======    =======    =======      ====     ====     ====   


      Assumptions used in determining the net cost for the defined benefit
      plans were:



                                                                         PENSION                     SUPPLEMENTAL
                                                                         -------                     ------------
                                                               1995       1994        1993      1995     1994     1993

                                                                                                
           Weighted-average discount rate                     7.50%       8.75%       8.75%     8.50%    8.50%    8.50%
           Rate of increase in compensation levels            4.50%       6.00%       6.00%     4.50%    6.00%    6.00%
           Expected long-term rate of return on assets        9.00%      10.00%      10.00%      -        -         -




      The following table sets forth the funded status and amounts recognized
      in the consolidated balance sheets at January 31, 1995 and 1994, for 
      Puritan-Bennett's defined benefit plans:



                                                                            PENSION            SUPPLEMENTAL       
                                                                            ------             ------------       
                                                                       1995        1994       1995        1994    
                                                                                                                  
           (Dollars in thousands)                                                                                 
                                                                                                   
           Vested benefit obligation                                  $39,858     37,851     $ 3,233     $3,406   
                                                                      =======     ======     =======     ======   
           Accumulated benefit obligation                             $40,897     39,004     $ 3,233     $3,406   
                                                                      =======     ======     =======     ======   
           Projected benefit obligation                               $49,302     48,003     $ 3,677     $3,009   
                                                                                                                  
           Plan assets at fair value                                   35,280     37,721        -            -    
                                                                      -------     ------     -------     ------   
           Projected benefit obligation in excess of plan assets       14,022     10,282       3,677      3,009   
           Unrecognized net gain (loss)                                (5,788)    (4,459)       (592)       267   
           Unrecognized net asset (liability)                           2,309      2,436        (144)      (676)  
                                                                      -------     ------     -------     ------   
           Net Liability recognized in the consolidated                                                           
             balance sheet                                            $10,543    $ 8,259     $ 2,941     $2,600   
                                                                      =======     ======     =======     ======   
        
                                                                        
      Assumptions used in determining the actuarial present value of the
      projected benefit obligation for the pension plans were:



                                                         U.S.                CANADA           IRELAND
                                                         ----                ------           -------
                                                   1995       1994        1995     1994     1995     1994
                                                                                  
        Weighted-average discount rate             8.50%      7.50%       8.50%    7.50%    8.75%    8.75%
        Rate of increase in compensation levels    4.50%      4.50%       4.50%    5.00%    6.00%    6.00%
        Expected long-term rate of return on 
          assets                                   9.00%      10.00%      9.50%    9.00%   10.00%   10.00%



      The U.S. pension plan assets were invested in listed stocks and bonds,
      including common stock of Puritan-Bennett prior to the merger with
      Nellcor (see Note 17).  The market value of Puritan-Bennett stock
      included in plan assets at the end of fiscal 1995 and 1994, was $3.9
      million and $3.7 million, respectively.  Both the Canadian and Irish plan
      assets are invested in pooled mutual funds.  For the unfunded
      supplemental plan, Puritan-Bennett has purchased life insurance policies
      intended to ultimately fund the cost of the plan.






                                     - 15 -
   19
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------



      POSTRETIREMENT BENEFITS OTHER THAN PENSIONS
      The Company provides postretirement health care benefits to certain
      eligible retirees of Puritan-Bennett.  The cost of the postretirement 
      medical plan is shared by the Company and eligible retirees through
      such features as annually adjusted contributions, deductibles and
      coinsurance.  The retiree's contribution is a factor of age and service
      at the time of retirement.  The postretirement health care benefits are
      funded by the Company as claims are paid.  The Company accounts for these
      benefits in accordance with SFAS No. 106, "Employers Accounting for
      Postretirement Benefits other than Pensions."  The net cost, accumulated
      benefit obligation and net liability related to such benefits were not
      material to the Company's financial position and results of operations.

      RETIREMENT SAVINGS AND STOCK OWNERSHIP PLAN
      The Company has a retirement savings and stock ownership plan under which
      substantially all U.S. Puritan-Bennett employees may elect to contribute
      up to 20% of their earnings.  This includes a basic contribution of up to
      10% and an additional voluntary contribution of up to 10%.  The Company
      contributes an additional 35% of each individual's basic contribution
      (decreased to 10% as of February 15, 1995) not to exceed 6% of the
      employees' total compensation.  Contributions are placed in trust for
      investment in defined funds, including a stock fund for investment in
      common stock of Puritan-Bennett prior to the merger with Nellcor (see Note
      17.)  The plan trustee purchases the Puritan-Bennett stock at fair market
      value.  The amount charged to expense under the plan was $1.2 million,
      $1.2 million and $1.1 million in 1995, 1994 and 1993, respectively.


12.   PROVISION FOR INCOME TAXES

      The provision for income taxes consists of the following (in thousands):



                                                          YEARS ENDED
                                           JULY 2,          JULY 3,         JULY 4,
                                            1995             1994             1993
                                                                    
           Federal:
             Current                      $ 18,978        $ 12,737         $ 11,936
             Deferred                       (2,603)        (12,603)           1,450
                                          --------        --------         --------
                                            16,375             134           13,386
                                          --------        --------         --------
           State:
             Current                         3,355           3,205            3,200
             Deferred                         (456)         (3,128)             326
                                           -------        --------         -------- 
                                             2,899              77            3,526
                                           -------        --------         --------
           Foreign:
             Current                         3,393           2,631            1,332
             Deferred                         (815)         (2,580)           1,294
                                          --------        --------         --------
                                             2,578              51            2,626
                                          --------        --------         --------      
                                          $ 21,852        $    262         $ 19,538
                                          ========        ========         ========           






                                     - 16 -
   20
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------


      Pretax income from foreign operations used to determine related tax
      liabilities amounted to $14.5 million, $1.4 million and $13.3 million for
      fiscal 1995, 1994 and 1993, respectively.

      The most significant components of the Company's deferred tax assets and
      liabilities at July 2, 1995 and July 3, 1994 are as follows (in
      thousands):



                                                             JULY 2, 1995                  JULY 3, 1994
                                                             DEFERRED TAX                  DEFERRED TAX
                                                         ASSETS      LIABILITIES       ASSETS       LIABILITIES
                                                                                          
         Inventory and product allowances              $ 11,514                      $  7,229          
         Accelerated depreciation                                       $5,541                        $6,548
         Intangible assets                                  832                         1,852
         Accounts receivable                                642                           693
         Compensated absences                               753                           607
         Accrued employee benefits                        9,391                         8,358
         State income tax accrual                         1,392                           979
         NOL and R&D carryforwards                        9,196                         4,423
         Deferred revenue                                 3,785                         2,898            187
         Restructuring costs                              2,125                        10,051
         Tax/book year end difference                                    1,504                         1,516
         Other accruals                                   5,940          2,376          3,445          1,521
                                                       --------         ------       --------         ------
         Total                                           45,570          9,421         40,535          9,772

         Less: valuation allowance                      (13,308)                      (12,129)
                                                       --------         ------       --------         ------
         Deferred income taxes                         $ 32,262         $9,421       $ 28,406         $9,772
                                                       ========         ======       ========         ======     


      Puritan-Bennett has $15.8 million of U.S. and foreign net operating loss
      carryforwards, of which $1.0 million and $11.2 million will expire by
      fiscal years 2000 and 2010, respectively, and the remaining $2.4 million
      has no limitation as to its use. In addition, as a result of
      Puritan-Bennett changing its fiscal year end, the Company has a net
      operating loss carryforward of $1.2 million for tax purposes which will be
      utilized over the next three years.  Puritan-Bennett has research and
      development credit carryforwards of $2.5 million which will also expire by
      fiscal year 2010.

      A valuation allowance of $13.3 and $12.1 million at July 2, 1995 and July
      3, 1994, respectively, has been provided for Puritan-Bennett net operating
      loss and research and development credit carryforwards, and certain
      foreign temporary differences, which will be realized to the extent of
      future taxable income of Puritan-Bennett.






                                     - 17 -
   21
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------


      The difference between the Company's effective income tax rate and the
      United States federal statutory income tax rate is summarized as follows:



                                                                                   YEARS ENDED
                                                                      JULY 2,          JULY 3,         JULY 4,
                                                                       1995             1994             1993
                                                                                              
         Federal statutory rate                                        35.0%          (35.0)%           34.0%
         State income taxes, net of federal benefit                     2.2            (6.8)             3.9
         Foreign statutory tax rate differences                        (7.0)          (22.7)            (3.2)
         Research and experimental credits                             (1.8)          (37.3)            (0.9)
         Tax legislation changes                                                      (11.7)
         Nondeductible amortization and depreciation                    1.7             8.9              1.5
         Increase in valuation allowance                                2.1           103.1
         Other                                                         (1.6)            5.7             (2.3)
                                                                       ----           -----             ----
           Effective tax rate                                          30.6%            4.2%            33.0%
                                                                       ====           =====             ====


      The Company paid income taxes of approximately $21.4 million, $13.9
      million, and $12.5 million in fiscal 1995, 1994 and 1993, respectively.


13.   STOCKHOLDERS' EQUITY

      COMMON STOCK
      As of July 2, 1995, an aggregate of 4,773,785 shares of authorized but
      unissued common stock remained reserved for issuance under the 1994
      Equity Incentive Plan (the "1994 Plan"), the 1991 Equity Incentive Plan,
      as amended (the "1991 Plan"), the 1988 Stock Option Plan for Non-Employee
      Directors, as amended (the "1988 Plan"), and the 1986 Employee Stock
      Participation Plan, as amended (the "ESPP").

      STOCK OPTION PLANS
      1994 and 1991 Plans.  Nellcor maintains two employee stock option
      plans, the 1994 Plan and the 1991 Plan.  In October 1994, the Company
      obtained stockholder approval of the 1994 Plan, which authorizes the
      issuance of up to 1,500,000 shares of common stock to executive officers,
      other key employees and consultants in the form of incentive and






                                     - 18 -
   22
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS      

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

      nonqualified stock options, stock bonuses and restricted stock.  The 1994
      Plan satisfies the performance-based compensation requirements of The
      Omnibus Budget Reconciliation Act of 1993.

      The Company obtained shareholder approval of the 1991 Plan in October
      1991.  Upon stockholder approval of the 1991 Plan, the Company's 1982
      Incentive Stock Option Plan (the "1982 Plan") and the 1985 Equity
      Incentive Plan (the "1985 Plan") were terminated; however, shares
      available for issuance under these plans at the time of termination,
      including shares underlying outstanding options, that later expire or are
      canceled, were pooled with the 750,000 additional shares reserved for
      issuance under the 1991 Plan.  In October 1992, the Company obtained
      stockholder approval for an amendment to the 1991 Plan increasing the
      number of shares authorized for issuance under the 1991 Plan by an
      additional 1,500,000 shares.

      Options granted under the 1994 and 1991 Plans generally vest on a
      quarterly basis over a period of four years from the date of grant.  A
      one-year waiting period is required before vesting in the case of initial
      grants.  The 1994 and 1991 Plans authorize the grant of incentive stock
      options at exercise prices equal to the fair market value of the
      Company's common stock on the date of grant and permit the grant of
      nonqualified stock options at exercise prices not less than 85 percent of
      fair market value on the date of grant.  To date, only nonqualified stock
      options with exercise prices equal to the fair market value of the
      underlying common stock on the date of grant have been granted under both
      Plans.  No stock bonus or restricted stock grants have been made under
      the 1994 or 1991 Plans.

      As of July 2, 1995, options representing 946,130 shares, including
      options issued under the 1994 and 1991 Plans and the terminated 1982 and
      1985 Plans, were outstanding and exercisable at an aggregate exercise
      price of approximately $22.8 million, and the Company, as of such date,
      had 2,201,041 shares available for issuance under the 1991 and 1994
      Plans.

      Certain options issued under the 1994 and 1991 Plans permit exercise
      prior to vesting.  As to these options, if the optionee's relationship
      with the Company is terminated prior to the complete vesting of the
      options, the Company has the right to repurchase unvested shares at the
      exercise price plus interest.  As of July 2, 1995, no shares were subject
      to repurchase by the Company under these options.

      Supplemental cash flow information:  Puritan-Bennett had a deferred stock
      award program.  Non cash amounts, net of cancellations, included in 
      additional paid in capital for this program were $1.1 million, $.4 
      million and $.8 million for fiscal 1995, 1994 and 1993, respectively.




                                     - 19 -
   23
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------   


       The following is a summary of option activity under the 1994 and 1991
       Plans:



                                                                                          RANGE OF EXERCISE
                                                     AVAILABLE           OPTIONS
                                                     FOR GRANT         OUTSTANDING        HIGH         LOW
                                                                                         
      Balance at July 5, 1992                          648,958         2,945,325        $32.00       $ 4.19
      Increase in options
         available for grant                         1,500,000
           Granted                                    (683,710)          833,398         34.13        24.00
           Exercised                                                    (610,740)        31.75         4.19
           Canceled                                    235,769          (241,951)        32.00         9.38
                                                     ---------         ---------       
      Balance at July 4, 1993                        1,701,017         2,926,032         34.13         4.50
           Granted                                    (668,405)          856,286         28.50        20.00
           Exercised                                                    (483,989)        26.75         4.50
           Canceled                                    301,050          (319,618)        32.00        10.00
                                                     ---------         ---------     
      Balance at July 3, 1994                        1,333,662         2,978,711         32.00         4.50
      Increase in options
         available for grant                         1,500,000
           Granted                                    (836,220)        1,002,320         46.25        18.25
           Exercised                                                    (679,006)        34.13         4.50
           Canceled                                    203,599          (249,443)        34.13        10.63
                                                     ---------         ---------    
      Balance at July 2, 1995                        2,201,041         3,052,582        $46.25       $ 4.50
                                                     =========         =========     


      1988 Plan.  In October 1988, the Company obtained stockholder approval of
      the 1988 Plan which authorized the non-discretionary grant of options to
      non-employee Directors.  Under the 1988 Plan, non-employee Directors
      automatically receive stock option grants upon joining the Board of
      Directors and annually thereafter.  Until amended in May of 1994, the
      1988 Plan provided for an initial grant of an option to purchase 20,000
      shares of common stock upon a Director joining the Board and an annual
      grant of an option to purchase 10,000 shares of stock.  On May 14, 1994,
      the Board of Directors amended the 1988 Plan to reduce the number of
      shares issuable to non-employee Directors in the form of options to an
      initial grant of 10,000 shares and annual grants of 5,000 shares.
      Options issued to non-employee Directors under the 1988 Plan are
      nonqualified stock options having a five-year term and an exercise price
      equal to the fair market value of the Company's common stock on the date
      of grant and vesting over a four year period in the case of initial
      option grants and over the succeeding fiscal year in the case of annual
      grants.

      In October 1994, the Company obtained stockholder approval to amend the
      1988 Plan to increase the number of shares authorized for issuance by
      75,000 shares and the term of options to be issued under the plan from
      five to ten years.






                                     - 20 -
   24
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

      As of July 2, 1995, options representing 162,500 shares were outstanding
      and exercisable under the 1988 Plan at exercise prices ranging from
      $13.63 to $26.50 for an aggregate exercise price of $3.7 million, and the
      Company, as of such date, had 130,000 shares available for issuance under
      the 1988 Plan.

      STOCK PURCHASE PLANS
      Under the ESPP, qualified employees, not including members of the Board
      of Directors and executive officers, may purchase semi-annually up to a
      specified maximum amount of shares of the Company's common stock through
      payroll deductions at a price equal to 85% of the fair market value of
      the stock at the beginning or end of the six month plan period, whichever
      is less.

      In October 1994, the Company obtained stockholder approval to increase
      the number of shares available for purchase under the ESPP by 250,000
      shares.  As of July 2, 1995, 726,783 shares of common stock had been
      purchased under the ESPP since inception and 173,217 shares remained
      available for purchase by employees.

      STOCK REPURCHASE PROGRAMS
      During the fourth quarter of fiscal 1993, the Board of Directors approved
      a Limited Stock Repurchase Program (the "Limited Program") which
      commenced early in fiscal 1994.  The objective of the Limited Program is
      to utilize a portion of available cash balances to repurchase on the open
      market shares of the Company's common stock, to mitigate the dilutive
      effects of the issuance of shares under the 1994 Plan, 1991 Plan, and
      ESPP.  Repurchases made under the Limited Program totaled $20.9 million
      (625,500 shares) and $13.6 million (554,892 shares) during the fiscal
      years ended July 2, 1995 and July 3, 1994, respectively.

      In addition to the Limited Program, the Board of Directors approved a
      General Stock Repurchase Program (the "General Program") during the
      second quarter of fiscal 1994 to repurchase and retire up to 1 million
      shares of the Company's common stock.  The object of this General Program
      is to more effectively utilize an additional portion of available cash
      balances.  No repurchases under the General Program were made in fiscal
      1995; 210,000 shares were repurchased and retired during 1994, totaling
      $5.9 million.

      STOCK RIGHTS - SERIES A JUNIOR PARTICIPATING PREFERRED STOCK
      During fiscal 1991, the Board of Directors declared a dividend
      distribution of one purchase right for each outstanding share of common
      stock.  Each right entitles the holder to purchase from the Company one
      one-hundredth of a share of Series A Junior participating preferred
      stock, par value $.001, initially at a price of $90 per one-hundredth of a
      preferred share.  Each one one-hundredth of a share of new preferred
      stock is substantially the economic equivalent of one share of common
      stock.






                                     - 21 -
   25
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLDIATED FINANCIAL STATEMENTS
- -------------------------------------------------------------------------------

      In the event that a third party acquires 15 percent or more of the
      Company's common stock or announces an offer which would result in such
      party's owning 15 percent or more of the Company's common stock, the
      rights will become exercisable. The rights expire on June 26, 2001, and
      subject to certain conditions, may be redeemed by the Board of Directors
      at a price of $.001 per right.     


14.   COMMITMENTS

      The Company leases its facilities under agreements that expire at various
      dates through June 2006, which include options to renew through June
      2016.  Rental expenses were approximately $11.2 million, $11.3 million
      and $10.1 million in fiscal years 1995, 1994 and 1993, respectively.

      Aggregate minimum annual rental commitments under long-term operating
      leases are as follows (dollars in thousands):



          Fiscal Years
                                                                        
             1996                                                          $ 7,277
             1997                                                            7,013
             1998                                                            6,301
             1999                                                            5,301
             2000                                                            3,934
             After 2000                                                     16,208
                                                                           -------
             Total rental commitments                                      $46,034
                                                                           =======


15.   GEOGRAPHIC INFORMATION AND EXPORT SALES

      Nellcor Puritan Bennett Incorporated operates within a single industry
      segment in which it develops, manufactures, and markets monitoring 
      systems and diagnostic and therapeutic products for management of the 
      respiratory-impaired patient across the continuum of care.  The 
      Company's patient safety monitors and sensors provide intermittent and 
      real-time monitoring of physiologically unstable patients.  Ventilation 
      and oxygen systems are used in hospitals and home care to provide 
      assisted respiration.  Home care products are used primarily for 
      monitoring, diagnosis and treatment of sleep apnea and providing home
      oxygen therapy.  The Company's products are sold worldwide through a 
      direct sales force, assisted by clinical education consultants and 
      supplemented by distributors in selected countries.






                                     - 22 -
   26
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -------------------------------------------------------------------------------

Geographic information with respect to the Company's operations is as
follows (dollars in thousands):



                                                                                YEARS ENDED
                                                                 JULY 2,          JULY 3,        JULY 4,
                                                                  1995             1994           1993
                                                                                              
         Net revenue:                                                                                     
           United States domestic                              $  455,772       $  439,734     $  429,747 
           United States export                                    55,753           47,341         49,295 
           Europe                                                 160,426          107,049         94,627 
           Intersegment eliminations                              (71,885)         (49,897)       (55,423)
                                                               ----------       ----------     ---------- 
             Total net revenue                                 $  600,066       $  544,227     $  518,246 
                                                               ==========       ==========     ========== 

         Income (loss) from operations:                                                                   
           United States                                       $   58,570       $    6,060     $   47,332 
           Europe                                                  16,995              837         11,483 
           Corporate and eliminations                                (325)             813            147 
                                                               ----------       ----------     ---------- 
             Total operating income                            $   75,240       $    7,710     $   58,962 
                                                               ==========       ==========     ========== 
                                                                                                          
         Identifiable assets:                                                                             
           United States                                       $  307,319       $  309,676     $  319,943 
           Europe                                                 153,274          108,439         77,302 
           Corporate and other                                    154,658          119,173        110,774 
           Eliminations                                           (39,815)         (38,253)       (38,005)
                                                               ----------       ----------     ---------- 
             Total assets                                      $  575,436       $  499,035     $  470,014 
                                                               ==========       ==========     ========== 


      Transfers between geographic areas are generally recorded at amounts
      above cost and in accordance with the rules and regulations of the
      governing tax authorities.  Operating income is total revenue less cost
      of sales and operating expenses and does not include interest expense,
      interest income and other income (expense), net, litigation settlements,
      costs associated with unsolicited takeover offer and income taxes.
      Identifiable assets of geographic areas are those assets used in the
      Company's operations in each area.  Identifiable corporate assets consist
      primarily of cash and cash equivalents, marketable securities and other
      assets.


16.   LITIGATION

      From time to time the Company has received, and in the future may
      receive, notice of claims against it, which in some instances have
      developed, or may develop, into lawsuits.  The claims may involve such
      matters, among others, as product liability, patent infringement, and
      employment-related claims.  In management's opinion, the ultimate
      resolution of claims currently pending will not have a material adverse 
      effect on the Company's financial position or results of operations.



                    
                                     - 23 -
   27
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- ----------------------------------------------------------------------------- 
     
      On July 11, 1995, the U.S. Federal District Court in Delaware issued a
      decision in favor of Nellcor, ruling that four key oximeter and sensor
      technology patents are valid and would be infringed by Ohmeda, Inc., a
      subsidiary of BOC Health Care, Inc., if Ohmeda sold either its adult or
      neonatal OxyTip sensors for use with non-Ohmeda monitors.  BOC Health Care
      has filed a notice to appeal the decision of the U.S. Federal District
      Court in Delaware.  BOC Health Care had filed a suit against Nellcor
      in December 1992, seeking a declaratory judgment that Nellcor's 
      patents were invalid and would not be infringed.

      In a related matter, in the third quarter of fiscal 1994, Nellcor agreed
      to settle trade secrets and patent litigation with BOC Health Care, Inc.,
      and its Ohmeda, Inc. subsidiary, and Square One Technology. Under the
      terms of the agreement, the patent in issue was assigned to Nellcor.
      Nellcor also received a pretax $2.0 million payment and will receive
      ongoing royalties.  The $2.0 million payment was recorded as non-
      operating income. 

      In the fourth quarter of fiscal 1994, Nellcor agreed to settle its 
      patent litigation with Camino Laboratories, Inc., ("Camino") of San Diego,
      CA.  Under the terms of the settlement, Camino agreed not to sue
      Nellcor or its current or future customers relating to the use or sale of
      Nellcor's sensors and monitors intended for use with such sensors.  A
      cash payment of $15.0 million was made by Nellcor to Camino and was
      recorded as a non-operating expense.  This settlement neither recognizes
      the validity nor acknowledges infringement of the Camino patent at issue.


17.   MERGER OF NELLCOR AND PURITAN-BENNETT

      On May 22, 1995, Nellcor Incorporated and Puritan-Bennett Corporation
      announced that their Boards of Directors had approved a definitive
      agreement to merge the two companies.  The merger is intended to qualify
      as a tax free reorganization and has been accounted for as a pooling of
      interests.  The issuance of Nellcor common stock in connection with the
      Agreement and Plan of Merger was approved by shareholders at special
      shareholder meetings held by both companies on August 24, 1995.  Under the
      terms of the agreement, shareholders of Puritan-Bennett received 0.88 of a
      share of Nellcor common stock for each Puritan-Bennett share, or
      approximately 11.6 million shares of Nellcor common stock. The Board of
      Directors also adopted and, on August 24, 1995, the Company's stockholders
      also approved, the 1995 Merger Stock Incentive Plan (the "1995 Plan"),
      which authorized the issuance of up to 779,000 shares of Company common
      stock in the form of stock options.  The purpose of the 1995 Plan is to
      allow the Company to comply with its obligations in the Agreement and Plan
      of Merger with Puritan-Bennett, whereby the Company would issue its
      options to holders of unexercised options of Puritan-Bennett stock as of
      the effective date of the merger.

  

      The new company, Nellcor Puritan Bennett Incorporated (Nellcor Puritan
      Bennett) is headquartered in Pleasanton, California, site of Nellcor's 
      current headquarters.  The Board of Directors of Nellcor Puritan Bennett 
      has nine members; six from Nellcor, two from Puritan-Bennett, and one 
      to be selected by both companies.




                                     - 24 -
   28
NELLCOR PURITAN BENNETT INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------------------

      Upon consummation of the merger, the Company recorded one-time merger and
      related costs of $92.6 million during the first quarter of fiscal 1996.
      Included in this charge were provisions for merger transaction costs
      ($13.7 million), costs to combine and integrate operations ($53.8
      million), certain intangible asset write-downs ($19.6 million), and other
      merger related costs ($5.5 million).  The merger transaction costs
      include expenses for investment banker and professional fees, and other
      costs associated with completing the transaction.  The costs to combine
      and integrate operations include provisions for severance and
      severance-related costs, facilities consolidations and other integration
      costs.  The write-down of certain intangible assets, primarily goodwill
      associated with prior acquisitions made by both companies, results from
      the effect that certain integration decisions have had upon the future
      realization of these assets.
       
      For the purpose of preparing the Nellcor Puritan Bennett Incorporated
      Consolidated Balance Sheet, Nellcor's balance sheet at July 2, 1995 and
      July 3, 1994 was combined with Puritan-Bennett's balance sheet at January
      31, 1995 and 1994, respectively.  For the purpose of preparing the Nellcor
      Puritan Bennett Consolidated Statements of Operations, of Stockholders'
      Equity and of Cash Flows, Nellcor's historical results for each of the
      three fiscal years in the period ended July 2, 1995 have been combined
      with Puritan-Bennett's historical results for each of the three fiscal 
      years in the period ended January 31, 1995.  Nellcor's fiscal year ends 
      on the first Sunday in July, which results in a 52 or 53 week fiscal 
      year.

      The only adjustment required to conform the accounting policies 
      was to reduce Puritan-Bennett's valuation allowance provided for its
      deferred tax assets based upon the combined income from operations before
      tax of Nellcor and Puritan-Bennett as required by SFAS No. 109,
      "Accounting for Income Taxes."  In addition, certain reclassifications
      have been made to the consolidated financial statements of Puritan-Bennett
      to conform to Nellcor's financial statement presentation.



                                     - 25 -
   29
NELLCOR PURITAN BENNETT INCORPORATED
- -----------------------------------------------------------------------------

      SELECTED QUARTERLY DATA
      Unaudited (in thousands except per share amounts)



                                                                      YEAR ENDED JULY 2, 1995
                                                         1ST            2ND            3RD            4TH
                                                       QUARTER        QUARTER        QUARTER        QUARTER
                                                                                        
           Net revenue                                 $136,122       $148,010       $154,447       $161,487
           Gross profit                                  66,669         74,337         77,403         82,089
           Income from operations                        13,438         18,709         21,697         21,396
           Net income                                     9,583         12,727         11,418         15,735
           Net income per share                            0.35           0.45           0.41           0.56





                                                                      YEAR ENDED JULY 3, 1994
                                                         1ST            2ND            3RD            4TH
                                                       QUARTER        QUARTER        QUARTER        QUARTER
                                                                                        
           Net revenue                                 $125,539       $136,027       $136,923       $145,738
           Gross profit                                  62,440         68,090         69,015         70,392
           Income from operations                         9,869          3,905         13,866        (19,930)
           Litigation settlements                           -              -            2,000        (15,000)
           Net income                                     3,953          1,893         10,100        (25,258)
           Net income per share                            0.14           0.07           0.37           (.92)







                                     - 26 -

   30
MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS:

The following sets forth, for the indicated periods, the relationship that
certain items bear to net revenue:



                                                                                                Increase
                                                                                                (Decrease)
                                                           Years ended                        Over Prior Year
                                            July 2, 1995  July 3, 1994  July 4, 1993  FY 95 vs. FY 94  FY 94 vs. FY 93
                                            ------------  ------------  ------------  ---------------  ---------------
                                                                                             
Net revenue                                   100%           100%           100%             10%               5%
Gross margin                                   50%            50%            50%             11%               4%
Operating expenses:
   Research and development                     8%             9%             9%             (3%)              1%
   Selling, general, and administrative        29%            31%            29%              3%              12%
   Restructuring charges,                      --              8%            --              --               --
Total operating expenses                       38%            48%            39%            (14%)             31%
Income from operations                         13%             1%            11%            876%             (87%)
Litigation settlements, net                    --             (2%)           --             --                --
Income (loss) before income taxes              12%            (1%)           11%             N/M            (110%)
Net income (loss)                               8%            (2%)            8%             N/M            (136%)


N/M = Not meaningful

1995 VS 1994
REVENUE

The Company's net revenue for fiscal 1995 increased 10% to $600.1 million from
$544.2 million in fiscal 1994.  The increase in net revenue principally
resulted from higher sales across the Company's hospital and home care
businesses.  Sales of the Company's products into international markets were
also particularly strong.

Hospital business sales, which include the oximetry, critical care ventilator
and clinical information systems product lines, increased 9% to $372.8 million
in fiscal 1995 from $343.6 million in fiscal 1994.

The Company's principal oximetry instruments include the N-20 portable pulse
oximeter, the N-180, N-185, N-200 and N-250 standalone pulse oximeters, and the
N-3000 pulse oximeter, a module of the NELLCOR SYMPHONY(TM) monitoring system.
Oximetry instrument revenue for fiscal 1995 increased slightly as higher unit
sales of the N-3000 pulse oximeter and the N-20 portable pulse oximeter were
partially offset by lower average selling prices.

Oximetry sensors include adhesive, reusable and recycled sensor product lines.
Revenue from oximetry sensors increased moderately during fiscal 1995 primarily
due to continued growth in the installed base of the Company's monitors and the
products of the Company's licensees and OEM customers that use the Company's
sensors.  Higher unit sales were partially offset by slightly lower average
selling prices for adhesive and recycled sensors.


                                       27
   31


OEM oximetry module revenue increased significantly in fiscal 1995 as higher
unit shipments were partially offset by moderately lower average selling
prices.  At the end of fiscal 1995, the Company had OEM or licensing agreements
in place with 40 medical systems and monitor manufacturers worldwide.

Revenues related to the critical care ventilator business, the CliniVision
product line in the United States, and the small holter monitoring and
international portable ventilator product lines decreased 1% from fiscal 1994.
The decrease is the result of the Company's decision to withdraw from the
United States portable ventilator market and to discontinue sales of some older
products.  After adjusting for the loss of sales from these products, revenues
increased 7% over fiscal 1994.

Home care business sales, which include the oxygen therapy, gas products and
spirometry group; the sleep and respiratory support systems group; and the aero
systems group, increased  13% to $227.3 million in fiscal 1995 from $200.6
million in fiscal 1994.  Home care business revenue increased due primarily to
higher sales within the sleep and respiratory support systems group.

The products within the sleep and respiratory support systems group include the
ASSURANCE 2000 and 3000 heart and respiration monitor, the EDENTRACE II and II
PLUS multichannel recording systems and related products, the Airway Delivery
and Management System (ADAM) and the Nasal Continuous Positive Airway Pressure
(CPAP) System both used in the Therapy Headgear product, and Companion 318 and
320 Airway Pressure Respiratory Systems which deliver controlled airflow to
patients when air obstruction occurs.  During the fourth quarter of fiscal
1995, the Company acquired Pierre Medical, a privately held French Manufacturer
of respiratory products used in the home.  Pierre Medical markets the ONYX
noninvasive ventilation system, the OMEGA oxygen concentrator and the MORPHEE
and MORPHEE PLUS sleep apnea therapy systems in Western Europe, primarily in
France.  Revenue from the above mentioned home health care products increased
significantly during fiscal 1995 primarily due to higher sales of the EDENTRACE
II PLUS and the ASSURANCE 3000, as well as sales from Pierre Medical included
in the Company's results subsequent to its May 3, 1995 acquisition.  In
addition, the Company has a full year of revenue from SEFAM S.A., a European
supplier of diagnostic and therapeutic sleep disorder products, which was
acquired in January 1994.

International revenue (net of intersegment eliminations) increased 44% to 
$133.4 million in fiscal 1995 from $92.8 million in fiscal 1994.  
International revenue increased significantly across all markets principally 
due to higher sales of oximetry sensors, the N-3000 pulse oximeter, OEM 
oximetry modules, the acquisitions of Pierre Medical and SEFAM S.A., and the 
favorable effect of foreign currency exchange rates.

GROSS MARGIN
Gross margin at 50% of net revenue in fiscal 1995 was comparable to the prior
year, as pricing pressures experienced in both the hospital and home care
businesses were offset by improved margins in EdenTec and the favorable effect
which foreign currency exchange rates had upon revenue.

RESEARCH AND DEVELOPMENT EXPENSES
Research and development expenses decreased to 8% of net revenue during fiscal
1995 from 9% for both fiscal 1994 and 1993, and decreased in absolute dollars
from fiscal 1994.  The decrease was due to the elimination of the 
intra-arterial blood gas monitoring product line during fiscal 1994, partly 
offset by an increase in research and development expenses related to the 
development of additional modules of the NELLCOR SYMPHONY(TM) monitoring 
system, and higher sleep product development costs at EdenTec.  The Company 
expects to continue to invest in the research and development of new products.





                                       28

   32


SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
Selling, general, and administrative expenses in fiscal 1995 decreased to 29%
of net revenue from 31% of net revenue in fiscal 1994.  Selling, general, and
administrative expenses increased in absolute dollars due primarily to the
unfavorable effect foreign currency exchange rates had upon international
operating expenses, the inclusion of operating expenses from Pierre Medical and
SEFAM S.A. subsequent to their acquisition, and increased costs related to the
Company's profit sharing and bonus plans, partially offset by lower patent
litigation expenses.

NET INCOME
The Company's net income for fiscal 1995 was $49.5 million, $1.77 per share,
compared to a net loss of $9.3 million, ($0.34) per share, for the same period a
year ago.  As described below, the fiscal 1994 net loss includes the effect of a
pretax restructuring charge of $43.7 million, a net $13.0 million pretax charge
for trade secrets and patent litigation settlements, and the $2.9 million after
tax effect of the adoption of a new accounting standard.  The fiscal 1995 net
income reflects the effect of a $2.7 million restructuring charge associated
with a 6% reduction in Puritan-Bennett's work force, and $5.0 million in costs
associated with an unsolicited takeover attempt.  Excluding the after-tax effect
of these unusual charges, fiscal 1995 net income of $54.8 million, $1.96 per
share, increased 14% over net income of $47.9 million, or $1.75 per share for
fiscal 1994.


1994 VS 1993
REVENUE
The Company's net revenue for fiscal 1994 increased 5% to $544.2 million from
$518.2 in fiscal 1993. The increase is principally due to higher sales within
the Company's home care business, are discussed below.

Hospital business sales at $343.7 million in fiscal 1994 were comparable to the
prior year,  as higher sales of adhesive and reusable sensors were offset by a
decrease in sales of critical care ventilators and clinical information
systems.  Sales of adhesive and reusable sensors increased primarily due to
continued growth in the installed base of the Company's monitors and the
products of the Company's licensee and OEM customers that use the Company's
sensors.

Oximetry instrument revenue decreased slightly in fiscal 1994 primarily due to
lower average selling prices and a continued shift to lower-priced portable
pulse oximeters such as the N-20.  Unit sales of oximetry instruments decreased
slightly in fiscal 1994.

OEM oximetry module revenue increased in fiscal 1994 principally due to
significantly higher unit shipments, partially offset by lower average selling
prices.  Selling prices for certain OEM modules were reduced beginning in the
third quarter of fiscal 1994.

Unit orders of the 7200 Series ventilator system grew 10% internationally in
spite of recessionary economic conditions in Europe; unit orders fell 18% in
the United States.  The Company expected United States demand for the 7200
Series ventilator to stabilize generally around fiscal year 1993 levels and
international demand to continue growing.  After a very slow start caused by
United States health care reform uncertainty, CliniVision orders increased
significantly in the second half of the year as the Company continued to
enhance the CliniVision system.



                                       29

   33
Home care business sales increased 15 percent to $200.6 million in fiscal 1994
from $174.6 million in fiscal 1993 due primarily to higher sleep and
respiratory support and oxygen therapy systems sales.

Sleep and respiratory support systems group revenue increased primarily due to
rapid market growth and market share gains, principally in the United States.
In January 1994, the Company acquired SEFAM, S.A. (Nancy, France), a supplier
of diagnostic and therapeutic sleep disorder products in Europe.

Home oxygen therapy (principally liquid oxygen systems and oxygen
concentrators) experienced growth of 15% during fiscal 1994.  The Company
expects its home oxygen therapy business to continue growing.

International revenue at $92.8 million in fiscal 1994 was comparable to fiscal
1993, as higher sales of adhesive and reusable sensors, the ULTRA CAP and the
E-300, were offset by lower  sales of oxygen concentrators, and the unfavorable
effect which foreign currency exchange rates had upon revenue.  During fiscal
1993 there was a sizable oxygen concentrator fleet replacement by a single
customer for which there was no comparable event in fiscal 1994.

GROSS MARGIN
Gross margin at 50% of net revenue in fiscal 1994 was comparable to the prior
year, as pricing pressures experienced in both the hospital and home care
businesses were offset by improved margin at EdenTec and a slight shift in mix
to higher margin sensors.

RESEARCH AND DEVELOPMENT EXPENSES
Research and development expenses in absolute dollars for 1994 increased due
primarily to the development of the HealthQuiz(TM) PreScreen(TM) automated
preanesthetic medical history system.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
Selling, general, and administrative expenses in fiscal 1994 increased over the
prior year both as a percentage of net revenue and in absolute dollars.  This
increase is primarily due to the Company's growing home care business and
higher patent litigation expenses.  The increase can also be attributed to an
increase in selling expenses related to the intra-arterial blood gas monitoring
products and costs associated with restructuring actions, discussed below.

RESTRUCTURING AND OTHER UNUSUAL CHARGES
During fiscal 1994, Puritan-Bennett restructured the hospital ventilator and
portable ventilator portions of its business, consolidated its aviation
products facilities and substantially reduced the FOxS operations to improve
profitability.  In connection with the restructuring, during fiscal 1994
Puritan-Bennett recorded restructuring charges of $43.2 million.  Included in
these charges were provisions for personnel-related charges ($7.7 million),
non-cash asset write-downs ($29.7 million), consolidation of manufacturing and
marketing facilities ($1.3 million), and other restructuring related costs
($4.5 million).  In the third quarter of 1995, the Company completed the shut
down of the FOxS operations.  Nellcor also recorded a restructuring charge of
$0.5 million, during fiscal 1994, associated with the consolidation of two of
Nellcor's divisions.

During the third quarter of fiscal 1994, Nellcor agreed to settle trade secrets
and patent litigation with BOC Health Care, Inc., and its Ohmeda, Inc.
subsidiary, and Square One Technology.  Under the terms of the agreement, the
patent in issue was assigned to the Company.  The Company also received a $2.0 
million payment and will receive ongoing royalties. The $2.0 million payment
was recorded as nonoperating income in the third quarter of fiscal 1994.

During the fourth quarter of fiscal 1994, Nellcor announced that it had agreed
to settle its patent litigation with Camino Laboratories Inc. ("Camino") of San
Diego, CA.  Under the terms of the settlement, Camino agreed not to sue the

                                       30
   34

Company or its current or future customers relating to the use or sale of the
Company's sensors and monitors intended for use with such sensors.  A cash
payment of $15.0 million was subsequently made by the Company to Camino.  The
payment was recorded as a nonoperating expense in the fourth quarter of fiscal
1994.

In July, 1995, Nellcor announced that the US Federal District Court in Delaware
had issued a decision in favor of Nellcor in the Company's patent litigation
with Ohmeda and BOC Health Care, Inc.  The Court ruled that Nellcor oximeter
and sensor technology patents are valid and would be infringed if Ohmeda, a
subsidiary of BOC Health Care, Inc., sold its adult or neonatal Oxy Tip sensors
for use with non-Ohmeda monitors.  BOC Health Care has filed a notice to appeal
the decision of the US Federal District Court in Delaware.


BUSINESS FACTORS

ACQUISITIONS
During the fourth quarter of fiscal 1994, Puritan-Bennett acquired SEFAM S.A.,
a French supplier of diagnostic and therapeutic sleep products, for $21.6
million, of which $12.9 million was paid in cash with the remainder paid
through the issuance of 375,678 restricted shares of Puritan-Bennett common
stock, adjusted for the merger with Puritan-Bennett discussed below.

During the fourth quarter of fiscal 1995, the Company's EdenTec subsidiary
acquired Pierre Medical, a privately held French manufacturer of respiratory
products used in the home, for $21.5 million in cash.  In the event that
certain profitability targets are achieved or certain of Pierre Medical's
products receive FDA approval for marketing in the United States subsequent to
the acquisition, additional compensation totaling 30 million French Francs
($6.2 million as of July 2, 1995) would be payable to the former principal
stockholders of Pierre Medical who will continue to manage the company.  Pierre
Medical manufactures and markets noninvasive ventilators, sleep apnea therapy
systems, oxygen concentrators, and related respiratory products in Western
Europe, primarily France.

The acquisitions were accounted for under the purchase method and were intended
to broaden the Company's product offerings and to provide opportunities to
expand sales.

MERGER BETWEEN NELLCOR AND PURITAN-BENNETT
On August 25, 1995 the merger of Nellcor and Puritan-Bennett was consummated.
The issuance of Nellcor common stock in connection with the Agreement and Plan
of Merger was approved by shareholders at special shareholder meetings held by
both companies on August 24, 1995.  Under the terms of the agreement,
shareholders of Puritan-Bennett received 0.88 of a share of Nellcor common
stock for each Puritan-Bennett share.  These financial statements and
management's discussion and analysis reflect the consummation of this
transaction as a pooling of interests, resulting in the combining of the two
company's balance sheets and income statements as if they had always operated
as a single combined company.

Upon consummation of the merger, the Company recorded one-time merger and
related costs of $92.6 million during the first quarter of fiscal 1996.
Included in this charge were provisions for merger transaction costs ($13.7
million), costs to combine and integrate operations ($53.8 million), certain
intangible asset write-downs ($19.6 million), and other merger related costs
($5.5 million).  The merger transaction costs include expenses for investment
banker and professional fees, and other costs associated with completing the 
transaction.  The costs to combine and integrate operations include provisions
for severance and severance-related costs, facilities consolidations and other 
integration costs. The write-down of certain intangible assets, primarily 
goodwill associated with prior acquisitions made by both companies, results 
from the effect that certain integration decisions have had upon the future 
realization of these assets.


                                       31
   35
The new company, Nellcor Puritan Bennett, is headquartered in Pleasanton,
California, site of Nellcor's headquarters.  The Board of Directors of Nellcor
Puritan Bennett is comprised of nine members: six from Nellcor, two from
Puritan-Bennett and to be one selected by both companies.

PRODUCTS
The Company is continuing to develop new products to address existing and new
markets.  The introduction of new products may be prevented or delayed by
engineering obstacles, regulatory procedures, clinical trials, production
difficulties, and other factors.  In addition, the costs of producing, 
promoting, and servicing new products are generally greater than in
the case of mature, higher volume products.  New product introductions can also
temporarily reduce revenues by interfering with sales of existing products.

MARKET CONDITIONS
As health care increasingly becomes managed care, patient care is shifting to
lower-cost areas of the hospital and alternate care sites outside the hospital,
including subacute care centers, skilled nursing facilities, and the home.
Additionally, in an effort to create larger, more cost-effective entities
capable of competing for managed care contracts, health care providers are
consolidating and vertically integrating, and hospitals are joining local or
regional multiple hospital systems in greater numbers.  As a result of these
ongoing changes in the delivery of health care, the Company expects that a
greater proportion of its future revenue will come from sales of its products
to a smaller customer base, primarily comprised of larger, consolidated health
care providers and buying groups, and from sales of its products into the
growing alternate care markets.

In the current health care business environment, hospitals, which are the
Company's principal customers, face increasing pressure to control costs. 
These pressures may, in the future, lead to a decrease in the average selling
price for a number of the Company's products, which could adversely affect the
Company's gross margins.

During fiscal 1995 and fiscal 1994, the Company offered a number of promotional
programs in an effort to increase the installed base of the Company's oximetry
and OEM modules.  These programs also had the effect of reducing pulse oximetry
pricing.  Competition in fiscal 1995 caused further price reductions for
oximeters and multifunction monitors.  The Company is continually seeking
manufacturing cost reductions; however, these reductions may not offset the
impact of future price declines.

LIQUIDITY AND CAPITAL RESOURCES

During fiscal 1995, the Company generated a net increase in cash and cash
equivalents and marketable securities of $21.1 million.  At July 2, 1995, the
Company had cash, cash equivalents, and marketable securities amounting to
approximately $143.5 million compared to $122.3 million at the end of fiscal
1994.

The Company's operating activities provided positive cash flows of $68.1
million during fiscal 1995.  Depreciation expense and amortization expense were
significant non-cash operating activities for all years presented.  Purchases
of marketable securities and fixed assets, principally manufacturing equipment,
and the acquisition of Pierre Medical were the principal uses of cash from
investing activities.

Shares of the Company's common stock issued due to the exercise of stock
options under the Company's stock option plans and additions to long-term debt
were significant sources of cash from financing activities in fiscal 1995.
Shares of common stock repurchased in fiscal 1995 under the Company's Limited
Stock Repurchase Program and repayment of notes payable and current maturities
of long-term debt were significant uses of cash from financing activities.
Shares repurchased under the Limited Stock Repurchase Program are repurchased
to offset the dilutive effects of the Company's stock plans.  No repurchases of
shares under the General Stock Repurchase Program, which authorizes the
repurchase and retirement of up to one million shares of common stock from time
to time in the open market, were made in fiscal 1995.

During the second quarter of fiscal 1995, the Company secured a $50 million
credit facility with a syndicate of four banks led by ABN AMRO Bank N.V.  The
credit facility was obtained to provide the Company with additional financial
resources and flexibility to take advantage of strategic business
opportunities.  Under the terms of the credit facility, a commitment fee of
0.25% is paid quarterly and at the end of November 1996, outstanding borrowings
are convertible into four-year term loans.  As of July 2, 1995, the Company had
not drawn against this credit facility.

The Company anticipates that current capital resources combined with cash
generated from operating activities will be sufficient to meet its liquidity
and capital expenditure requirements at least through the end of fiscal 1996.
The Company plans to make significant repayments of notes payable and term debt
associated with the merger with Puritan-Bennett.  It is expected that these
repayments along with costs associated with the merger, and other
merger-related cash outlays, will lead to a net reduction in the Company's cash
and cash equivalents and marketable securities during fiscal 1996.  The Company
may consider using debt to fund certain capital and other strategic
opportunities when deemed necessary and financially advantageous.


                                       32

   36
                                   *  *  *  *

        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 hereunto duly authorized.

                                                NELLCOR PURITAN BENNETT
                                                INCORPORATED


Date: April 3, 1996                             /s/ LAUREEN DEBUONO
                                                --------------------------------
                                                Laureen DeBuono
                                                Secretary and General Counsel