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

                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549


          _X_ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                  FOR THE QUARTERLY PERIOD ENDED APRIL 2, 1995
                                       OR
          ___TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                  FOR THE TRANSITION PERIOD FROM _____ TO _____

                         COMMISSION FILE NUMBER 0-14980

                              NELLCOR INCORPORATED
             (Exact name of registrant as specified in its charter)


           DELAWARE                                94-2789249
(State or other jurisdiction of         (IRS Employer Identification No.)
incorporation or organization)

                               4280 HACIENDA DRIVE
                          PLEASANTON, CALIFORNIA 94588
                    (Address of principal executive offices)
                                   (Zip code)

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

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

                                Yes __X__No _____

     Number of shares of Common Stock, $.001 par value, outstanding as of April
2, 1995 was 16,536,574.


                                     Page 1
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------



                         PART I. FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS
NELLCOR INCORPORATED CONSOLIDATED BALANCE SHEET
(IN THOUSANDS)




ASSETS                                                             April 2, 1995        July 3, 1994
                                                                   -------------        ------------
                                                                                  
Current assets:
   Cash and cash equivalents                                           $ 100,885           $  68,163
   Marketable securities                                                  42,395              53,470
   Accounts receivable, net of allowance for doubtful
     accounts of $1,090 ($1,128 at July 3, 1994)                          38,634              34,308
   Inventories                                                            25,614              27,238
   Deferred income taxes and other current assets                          6,638               5,231
                                                                   -------------        ------------
       Total current assets                                              214,166             188,410
                                                                   -------------        ------------
Property and equipment, at cost                                           77,469              73,487
Accumulated depreciation                                                 (43,492)            (39,315)
                                                                   -------------        ------------
       Net property and equipment                                         33,977              34,172
                                                                   -------------        ------------
Intangibles and other assets, net of accumulated amortization             15,415              15,566
                                                                   -------------        ------------
                                                                        $263,558            $238,148
                                                                   -------------        ------------
                                                                   -------------        ------------

LIABILITIES & STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                    $  10,799           $  14,229
   Accrued liabilities:
     Payroll and payroll related                                          13,857              11,091
     Warranty                                                              3,754               1,882
     Other                                                                 6,648               4,811
   Income taxes payable                                                    3,660               1,570
                                                                   -------------        ------------
       Total current liabilities                                          38,718              33,583
                                                                   -------------        ------------
Deferred income taxes                                                         --                 452

Stockholders' equity:
   Common stock, par value                                                    18                  17
   Additional paid-in-capital                                            106,679              90,302
   Retained earnings                                                     152,731             127,329
   Accumulated translation adjustment                                        (43)                100
   Notes receivable from stockholders                                         (5)                 (5)
   Treasury stock, at cost (1,148,000 shares at April 2, 1995;
   522,500 shares at July 3, 1994)                                       (34,540)            (13,630)
                                                                   -------------        ------------
       Total stockholders' equity                                        224,840             204,113
                                                                   -------------        ------------
                                                                        $263,558            $238,148
                                                                   -------------        ------------
                                                                   -------------        ------------




SEE ACCOMPANYING NOTE

                                     Page 2




NELLCOR INCORPORATED CONSOLIDATED STATEMENT OF INCOME
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, UNAUDITED)




                                                          For the Three                           For the Nine
                                                          Months Ended                            Months Ended
                                               ---------------------------------       ---------------------------------
                                               April 2, 1995        April 3,1994       April 2, 1995        April 3,1994
                                               -------------        ------------       -------------        ------------
                                                                                                
Net revenue                                        $  71,035           $  61,646          $  190,766           $ 169,907
Cost of goods sold                                    27,916              23,998              76,079              68,342
                                               -------------        ------------       -------------        ------------
     Gross profit                                     43,119              37,648             114,687             101,565

Operating expenses:
     Research and development                          6,545               5,933              19,932              17,316

     Selling, general
       and administrative                             20,607              19,342              58,018              54,195

     Restructuring charge                                 --                  --                  --                 500
                                               -------------        ------------       -------------        ------------
                                                      27,152              25,275              77,950              72,011
                                               -------------        ------------       -------------        ------------

Income from operations                                15,967              12,373              36,737              29,554
Litigation settlement                                     --               2,000                  --               2,000
Interest and other, net                                1,874                 835               4,236               2,275
                                               -------------        ------------       -------------        ------------
Income before income taxes                            17,841              15,208              40,973              33,829
Provision for income taxes                             6,783               5,856              15,573              12,762
                                               -------------        ------------       -------------        ------------
     Net Income                                    $  11,058           $   9,352           $  25,400           $  21,067
                                               -------------        ------------       -------------        ------------
                                               -------------        ------------       -------------        ------------
Net income per common and
  common equivalent share                          $    0.65           $    0.55           $    1.51           $    1.25
                                               -------------        ------------       -------------        ------------
                                               -------------        ------------       -------------        ------------
Weighted average common
  and common equivalent
  shares used in the calculation
  of income per share                                 16,909              17,040              16,857              16,857
                                               -------------        ------------       -------------        ------------
                                               -------------        ------------       -------------        ------------




SEE ACCOMPANYING NOTE

                                     Page 3




NELLCOR INCORPORATED CONSOLIDATED STATEMENT OF CASH FLOWS
(IN THOUSANDS, UNAUDITED)




                                                                   For the Nine
                                                                   Months Ended
                                                         ---------------------------------
                                                         April 2, 1995       April 3, 1994
                                                         -------------       -------------
                                                                       
Cash flows from operating activities:
    Net income                                                 $25,400             $21,067
    Adjustments to reconcile net income to cash
       provided by operating activities:
          Depreciation and amortization                         11,866              11,215
          Deferred income taxes                                   (452)              1,834
          Increases (decreases) in cash flows,
             as a result of changes in:
               Accounts receivable                              (3,300)              1,906
               Inventories                                       1,624              (1,495)
               Other current assets                             (2,809)             (3,055)
               Other assets                                     (1,854)             (1,167)
               Accounts payable                                 (3,418)              1,906
               Accrued liabilities                               6,340                (721)
               Income taxes payable                              2,057                 107
                                                         -------------       -------------
Cash provided by operating activities                           35,454              31,597
                                                         -------------       -------------
Cash flows from investing activities:
    Capital expenditures                                        (7,489)            (11,510)
    Cash used to purchase securities held-to-maturity          (12,636)            (92,694)
    Proceeds from maturities of securities held-to-maturity     23,711             100,663
    Purchase of non-marketable equity securities                (2,100)                 --
    Other                                                         (188)                 --
                                                         -------------       -------------
Cash provided (used) by investing activities                     1,298              (3,541)
                                                         -------------       -------------
Cash flows from financing activities:
    Proceeds from the issuance of common stock under the
    Company's stock plans and related tax benefits,
      net of notes receivable from stockholders                 16,378               7,741
    Purchase of treasury shares                                (20,910)             (8,270)
                                                         -------------       -------------
Cash used by financing activities                               (4,532)               (529)
                                                         -------------       -------------
Effect of exchange rate changes on cash balances                   502                 (41)
                                                         -------------       -------------
Increase in cash and cash equivalents                           32,722              27,486

Cash and cash equivalents at the beginning of the period        68,163              45,906
                                                         -------------       -------------
Cash and cash equivalents at the end of the period            $100,885             $73,392
                                                         -------------       -------------
                                                         -------------       -------------




                                     Page 4



NELLCOR INCORPORATED NOTE TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

GENERAL.  The consolidated financial statements reflect, in the opinion of
management, all adjustments (which include only normal recurring adjustments)
necessary to present fairly the financial position and results of operations as
of the end of and for the periods indicated.

The accompanying interim consolidated financial statements should be read in
conjunction with the financial statements and related notes included in the
Company's 1994 Annual Report to Stockholders.  Certain information and footnote
disclosures normally included in financial statements prepared in accordance
with generally accepted accounting principles have been condensed or omitted
pursuant to the Security and Exchange Commission rules and regulations.  The
Company believes the information included in the report on Form 10-Q, when read
in conjunction with the Consolidated Financial Statements and related Notes
thereto included in the Company's 1994 Annual Report to Stockholders, is not
misleading.  Information reflecting the financial position of the Company at
July 3, 1994 is derived from audited financial statements.

The results of operations for the three month and nine month periods ended April
2, 1995 are not necessarily indicative of operating results for the full fiscal
year.

INVENTORIES.  Inventories are stated at the lower of cost (first-in, first-out)
or market (net realizable value).  Interim and year-end inventory balances were
as follows (IN THOUSANDS):




                                     April 2, 1995        July 3, 1994
                                     -------------        ------------
                                                    
     Raw materials                         $12,524             $10,040
     Work-in process                         4,203               5,180
     Finished goods                          8,887              12,018
                                     -------------        ------------
                                           $25,614             $27,238
                                     -------------        ------------
                                     -------------        ------------



STATEMENT OF CASH FLOWS.  The Company paid income taxes of approximately $11.1
million and $12.5 million in the nine months ended April 2, 1995 and April 3,
1994, respectively.

PROPERTY AND EQUIPMENT.  Depreciation expense was approximately $7.6 million in
the first nine months of fiscal 1995 and $7.8 million in the first nine months
of fiscal 1994.


                                     Page 5



INVESTMENTS IN DEBT AND EQUITY SECURITIES.  During fiscal 1995, the Company
adopted Statement of Financial Accounting Standards Number 115 "Accounting for
Certain Investments in Debt and Equity Securities" (SFAS 115).  Implementation
of SFAS 115 did not have a material effect on Nellcor's financial position or
results of operations.  SFAS 115 requires that all investment securities be
classified into one of three categories: held-to-maturity, available-for-sale,
or trading.  As of April 2, 1995, the Company was carrying investments totaling
$44.5 million, of which $39.2 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 amortized cost.

As of April 2, 1995, the Company was also carrying available-for-sale
investments totaling $5.3 million.  Investments classified as available-for-sale
are either equity securities or securities which the Company does not intend to
hold to maturity.  No sales or transfers were made during the period.  The
difference between the carrying value of the Company's available-for-sale
securities and their market value was immaterial as of April 2, 1995.




              Security type                            Carrying Value
              -------------                            --------------
                                                    
Current assets:
- --------------
Marketable Securities
- ---------------------
     HELD-TO-MATURITY:
Debt securities issued by the U.S.
     Treasury and other U.S. government
     corporations and agencies                             $ 12,979

Debt securities issued by states of the
     United States and political subdivisions
     of the states                                           26,234

     AVAILABLE-FOR-SALE:
Mortgage backed securities                                    3,182
                                                           --------
     Marketable securities                                 $ 42,395

Non-current assets:
     AVAILABLE-FOR-SALE:
Equity securities                                          $  2,100
                                                           --------
Investments in debt and equity securities:                 $ 44,495
                                                           --------
                                                           --------



SUBSEQUENT EVENT.  In May 1995, the Company acquired Pierre Medical, a
privately-held French manufacturer of respiratory products used in the home, for
approximately $21.1 million in cash.  In the event that certain performance
milestones are achieved subsequent to the acquisition, additional compensation
would be payable to the former principal stockholders of Pierre who will
continue to manage the company.  Pierre Medical currently markets noninvasive
ventilators, sleep apnea therapy systems, oxygen concentrators and related
respiratory products in Western Europe, primarily in France.  The acquisition
will be accounted for as a purchase and, accordingly, Pierre Medical's results
will be included in Nellcor's financial statements subsequent to the
acquisition date.


                                     Page 6



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS.

RESULTS OF OPERATIONS - YEAR-TO-DATE PERIOD AND THIRD QUARTER ENDED APRIL 2,
1995, COMPARED WITH THE YEAR-TO-DATE PERIOD AND THIRD QUARTER ENDED APRIL 3,
1994.

The Company's net income for the third quarter of fiscal 1995 was $11.1 million,
$0.65 per share, compared to $9.4 million, or $0.55 per share, for the same
period last year.  Net income for the first nine months of fiscal 1995 was $25.4
million, $1.51 per share, compared to $21.1 million, or $1.25 per share, for the
same period a year ago.  Third quarter and year-to-date fiscal 1994 net income
includes the effect of a $2.0 million pre-tax litigation settlement paid to
Nellcor in the third quarter of fiscal 1994.  Excluding the after-tax effect of
this settlement of $1.2 million or $0.07 per share in fiscal 1994, net income
for the third quarter and first nine months of fiscal 1995 increased by 37 and
28 percent, respectively, over the same periods a year ago.

The Company's net revenue for the third quarter of fiscal 1995 increased to
$71.0 million from $61.6 million in the third quarter of fiscal 1994 and
increased to $190.8 million for the first nine months of fiscal 1995 from $169.9
million in the same period last year.  The increase in net revenue principally
resulted from higher sales of oximetry products across the Company's domestic
and international markets as well as increased sales of EDENTEC -Registered
Trademark- apnea monitoring and recording products.  The Company's oximetry
products include oximetry instruments, sensors, and OEM modules.

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- multiparameter
monitoring system which was first introduced to international markets in the
third quarter of fiscal 1994.  For the third quarter and first nine months of
fiscal 1995, net revenue from oximetry instruments increased primarily due to
international sales of the N-3000 and higher unit sales of the N-20 portable
pulse oximeter, partially offset by lower average selling prices.

Oximetry sensors include adhesive, reusable, and recycled sensor product lines.
Revenue from oximetry sensors increased for the third quarter and first nine
months of 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.  Higher unit sales across all lines were partially offset by slightly
lower average selling prices for adhesive and recycled sensors.

Revenue from OEM oximetry modules for the third quarter and first nine months of
fiscal 1995 increased from the same periods a year ago as higher unit shipments
were partially offset by lower average selling prices.  During the third quarter
of fiscal 1995, Nellcor added two manufacturers of multiparameter monitoring
systems as new OEM customers, Fukuda M-E Kogyo Company of Japan and Narcosul
Aparelhos Cientificos Ltda. of Brazil.


                                     Page 7



The Company's primary gas products include the ULTRA CAP -Registered Trademark-
combination pulse oximeter and capnograph, the STAT CAP -Registered Trademark-
airway carbon dioxide indicator, as well as the EASY CAP-Registered Trademark-
and PEDI-CAP -TM-  end-tidal carbon dioxide detectors, and related accessories.
Revenue from gas products in the third quarter and first nine months of fiscal
1995 decreased compared to the same periods a year ago due primarily to lower
sales of the discontinued N-1000 multi-function monitor, N-1500 anesthetic agent
monitor, and the N-2500 anesthesia safety monitor.  Sales of these discontinued
monitors represented less than 1 percent of net revenue for the first nine
months in both fiscal 1994 and fiscal 1995.

The principal apnea monitoring and recording products sold by EdenTec include
the ASSURANCE- Registered Trademark- 2000 heart and respiration monitor, the
ASSURANCE 3000 heart and respiration monitor, and the EDENTRACE- REGISTERED
TRADEMARK- II and EDENTRACE II PLUS -TM-  multi-channel recording systems, and
related accessories.  Revenue from these apnea products for the third quarter
and first nine months of fiscal 1995 increased from the same periods a year ago
due primarily to higher sales of the ASSURANCE 2000 and EDENTRACE II PLUS
products into alternate care markets, including the home.

International revenue increased 49 percent in the third quarter of fiscal 1995
to $15.9 million from $10.7 million for the third quarter of fiscal 1994.  For
the first nine months of fiscal 1995, international revenue increased 40 percent
to $40.2 million from $28.8 million for the same period a year ago.
International revenue increased across all markets during the quarter primarily
due to higher sales of oximetry sensors, the N-3000 pulse oximeter, and OEM
modules.  Favorable foreign currency exchange rates accounted for 11 and 8
percentage points of the international revenue growth during the third quarter
and first nine months of fiscal 1995, respectively.

During the third quarter of fiscal 1995, the Company received marketing
clearance from the U.S. Food and Drug Administration (FDA) for the N-3100
noninvasive blood pressure monitor.  The N-3100, one of the modules of the
NELLCOR SYMPHONY -TM- multiparameter monitoring system, was introduced to
international markets in the first quarter of fiscal 1995.

Sales of the HEALTHQUIZ -TM- system, a patient-driven automated medical history
system that electronically captures patient information, have been limited since
the product was first introduced during the fourth quarter of fiscal 1994.  The
Company continues to devote substantial marketing, sales, and engineering
resources to the product.  A dedicated HEALTHQUIZ sales force is being
established to further focus the Company's efforts on sales of the product.

In the second half of fiscal 1991, the Company began commercial shipments of the
N-CAT -Registered Trademark- non-invasive continuous blood pressure monitor
developed and manufactured by Colin Electronics of Japan (Colin).  Shipments of
the N-CAT monitor to date have been limited, and since the fourth quarter of
fiscal 1992, shipments have been suspended pending evaluation of new versions of
the product software developed by Colin intended to improve the product's
operating performance.  Costs associated with this evaluation were not material
during the third quarter of fiscal 1995 and were expensed as incurred.  After
evaluating the most recent enhancements to the product's software, the Company
is now satisfied with the performance of the N-CAT monitor.  Because of
modifications made to the product's software, Colin plans to resubmit a 510(K)
to the FDA to gain clearance to market the product in the U.S.  While there is
no assurance that U.S. marketing clearance will be granted by the FDA, the
Company may consider marketing the  N-CAT monitor internationally in order to
begin recovering its investment in N-CAT monitor assets and marketing rights.


                                     Page 8



Gross profit as a percentage of net revenue for the third quarter of fiscal 1995
at 61 percent was comparable to the third quarter of fiscal 1994.  For the first
nine months of fiscal 1995, gross margin at 60 percent was comparable to the
same period last year.  Higher margins associated with the favorable effect
which foreign currency exchange rates had upon revenue, and margin improvement
at EdenTec were partially offset by higher warranty and product upgrade costs.

Operating expenses for the third quarter of fiscal 1995 decreased to 38 percent
of net revenue from 41 percent for the third quarter last year.  Operating
expenses for the first nine months of fiscal 1995 decreased to 41 percent from
42 percent of net revenue for the same period a year ago.

Research and development expenses decreased to 9 percent from 10 percent of net
revenue for the third quarter of fiscal 1995.  Research and development expenses
increased in absolute dollars primarily due to higher monitoring systems
development costs.  For the third quarter of fiscal 1995, selling, general, and
administrative expenses decreased to 29 percent of net revenue from 31 percent
for the same period in fiscal 1994.  Selling, general, and administrative
expenses increased in absolute dollars in the third quarter of fiscal 1995 due
primarily to the unfavorable effect foreign currency exchange rates had upon
international operating expenses, increased funding of the Company's profit
sharing and bonus programs, and higher oximetry marketing expenses, partially
offset by lower legal expenses.


Liquidity and Capital Resources


At April 2, 1995, the Company had cash, cash equivalents and marketable
securities of approximately $143.3 million compared to $121.6 million at the end
of fiscal 1994.  The Company has met its liquidity and capital requirements from
internally generated cash.

Operating activities provided positive cash flows of approximately $35.5 million
during the first nine months of fiscal 1995.  Depreciation and amortization were
significant non-cash operating activities during the period.    Sales of
marketable securities, partially offset by purchases of marketable securities
and capital expenditures,  principally for manufacturing equipment, were
significant investing activities during the first nine months of fiscal 1995.

Shares of Nellcor common stock issued under the Company's stock option plans
were significant sources of cash from financing activities for the first nine
months of fiscal 1995.  Repurchases of shares of Nellcor common stock during the
first nine months of fiscal 1995 under the Company's Limited Stock Repurchase
Program 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 option plans and the 1986 Employee
Stock Participation Plan, as amended.  No shares were repurchased under the
Company's General Stock Repurchase Program, which authorizes the repurchase and
retirement of up to a total of one million shares of common stock from time to
time in the open market.  The Company does not plan to resume share repurchases
under the General Stock Repurchase Program in the near term.


                                     Page 9



In May 1995, the Company acquired Pierre Medical, a privately-held French
manufacturer of respiratory products used in the home, for approximately $21.1
million in cash.  In the event that certain performance milestones are achieved
subsequent to the acquisition, additional compensation would be payable to the
former principal stockholders of Pierre who will continue to manage the company.
Pierre Medical currently markets noninvasive ventilators, sleep apnea therapy
systems, oxygen concentrators and related respiratory products in Western
Europe, primarily in France.  The acquisition will be accounted for as a
purchase and, accordingly, Pierre Medical's results will be included in
Nellcor's financial statements subsequent to the acquisition date.

The Company has a $50 million credit facility with a syndicate of banks.  The
credit facility is available to the Company for general corporate purposes and
provides the Company with additional financial resources to take advantage of
strategic business opportunities.  As of April 2, 1995, the Company had not
drawn against this credit facility and had no long term debt obligations.  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 1995.


                                     Page 10




                          PART II. OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS.

With regard to the patent litigation with BOC Health Care, Inc., claims by BOC
that certain Nellcor patents are invalid or, if found by the court to be valid,
then not infringed by BOC, remain to be resolved in litigation between Nellcor
and BOC, Inc. currently pending in Delaware federal district court.  The Company
completed trial and post trial briefing work in this litigation, and awaits the
opinion of the federal district court.  The Company is vigorously defending its
patents in this litigation, and believes that the outcome of this legal
proceeding will not have an adverse effect on the Company's financial position
or results of operations.


                                     Page 11



ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

a)   Exhibits.

          11.1   Statement of computation of net income per share.

          27.1   Financial Data Schedule

b)   Reports on Form 8-K.

     During the third quarter of fiscal 1995, the Company filed a Form 8-K dated
     March 13, 1995.  The Form 8-K announced Nellcor's agreement to acquire
     Pierre Medical, and reported the Company's equity investment in Heartstream
     Inc., a privately-held medical device manufacturer.


                                     Page 12



                                    SIGNATURE


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

                                   NELLCOR INCORPORATED



DATED     May 17, 1995             By    /s/  Michael P. Downey
     -------------------------        -----------------------------------------
                                   Michael P. Downey
                                   Vice President and
                                   Chief Financial Officer
                                   (Principal Financial and Accounting Officer)


                                     Page 13



                                  EXHIBIT INDEX



Exhibit No.                   Description                  Location in Form 10-Q
- -----------                   -----------                  ---------------------

11.1      Statement of computation of net income per share         Page 15

27.1      Financial Data Schedule                                    --


                                     Page 14