1
================================================================================

                                    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 October 1, 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 PURITAN BENNETT INCORPORATED
             (Exact name of registrant as specified in its charter)

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

                               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
October 1, 1995 was 28,467,137.

================================================================================

                                     Page 1

                           Exhibit Index on Page 19

   2
                          PART I.  FINANCIAL INFORMATION

ITEM 1.  Financial Statements

NELLCOR PURITAN BENNETT INCORPORATED CONSOLIDATED BALANCE SHEET
(In thousands, unaudited)



ASSETS                                                                 October 1, 1995           July 2, 1995
                                                                       ---------------           ------------
                                                                                              
Current assets:
         Cash and cash equivalents                                           $  93,252              $  78,444
         Marketable securities                                                  14,460                 65,039
         Accounts receivable, net of allowance for doubtful
          accounts of $2,418 ($2,610 at July 2, 1995)                          114,951                117,650
         Inventories                                                           104,588                 88,987
         Deferred income taxes and other current assets                         24,744                 26,580
                                                                             ---------              ---------

                 Total current assets                                          351,995                376,700
                                                                             ---------              ---------

Property and equipment, at cost                                                258,075                253,037
Accumulated depreciation                                                      (132,137)              (124,863)
                                                                             ---------              ---------

                 Net property and equipment                                    125,938                128,174
                                                                             ---------              ---------

Intangibles and other assets, net of accumulated amortization                   58,728                 71,330
                                                                             ---------              ---------
                                                                             $ 536,661              $ 576,204
                                                                             =========              =========

LIABILITIES & STOCKHOLDERS' EQUITY
Current liabilities:
         Loans payable                                                          40,434                   --
         Accounts payable                                                    $  27,529              $  37,316
         Accrued liabilities:
          Payroll and payroll related                                           21,416                 25,286
          Warranty                                                               6,506                  4,195
          Merger and related costs                                              54,436                      0
          Other                                                                 18,804                 30,510
         Income taxes payable                                                     --                    5,727
                                                                             ---------              ---------

                 Total current liabilities                                     169,125                103,034
                                                                             ---------              ---------

Deferred compensation and pension                                               20,233                 19,303
Deferred revenue                                                                10,286                 10,895
Long-term obligations                                                           12,217                 76,367
                                                                             ---------              ---------

                       Total liabilities                                       211,861                209,599
                                                                             ---------              ---------

Stockholders' equity:
         Common stock, par value                                                13,236                 11,351
         Additional paid-in-capital                                            165,226                148,641
         Retained earnings                                                     181,203                241,416
         Accumulated translation adjustment                                       (254)                  (259)
         Notes receivable from stockholders                                         (5)                    (5)
         Unrealized loss on available-for-sale securities                          (67)                  --
         Treasury stock, at cost (1,148,000 shares)                            (34,539)               (34,539)
                                                                             ---------              ---------

                        Total stockholders' equity                             324,800                366,605
                                                                             ---------              ---------
                                                                             $ 536,661              $ 576,204
                                                                             =========              =========


See accompanying note

                                     Page 2


   3
NELLCOR PURITAN BENNETT INCORPORATED CONSOLIDATED STATEMENT OF INCOME
(In thousands, except per share amounts, unaudited)



                                                   For the Three Months Ended
                                               ----------------------------------
                                               October 1, 1995    October 2, 1994
                                               ---------------    ---------------
                                                                        
Net revenue                                          $ 156,250          $ 136,122
Cost of goods sold                                      77,583             69,453
                                                     ---------          ---------
                                                                 
         Gross profit                                   78,667             66,669
                                                                 
Operating expenses:                                              
         Research                                                
          and development                               12,196             11,245
                                                                 
         Selling, general                                        
          and administrative                            44,607             41,986
                                                                 
         Merger and related costs                       92,618               --
                                                     ---------          ---------
                                                                 
                                                       149,421             53,231
                                                     ---------          ---------
                                                                 
Income (loss) from operations                          (70,754)            13,438
Interest income                                          1,856              1,025
Interest expense                                        (1,378)            (1,216)
Other income (expense), net                               (690)               857
                                                     ---------          ---------
                                                                 
Income (loss) before income taxes                      (70,966)            14,104
Provision for income taxes                             (11,664)             4,521
                                                     ---------          ---------
                                                                 
         Net Income (loss)                           $ (59,302)         $   9,583
                                                     =========          =========
                                                                 
Net income (loss) per common and                                 
 common equivalent share                             $   (2.04)         $    0.35
                                                     =========          =========

Weighted average common
 and common equivalent
 shares used in the calculation 
 of net income (loss) per share                         29,048             27,776
                                                     =========          =========


See accompanying note

                                     Page 3
   4
NELLCOR PURITAN BENNETT INCORPORATED
CONSOLIDATED STATEMENT OF CASH FLOWS
(In thousands, unaudited)



                                                                        For the Three Months Ended
                                                                   -----------------------------------
                                                                   October 1, 1995     October 2, 1994
                                                                   ---------------     ---------------
                                                                                             
Cash flows from operating activities:                                                     
         Net income                                                       $(59,302)           $  9,583
         Adjustments to reconcile net income to cash                                         
          provided by (used for) operating activities:                                      
               Depreciation and amortization                                 7,797               7,443
               Merger and related costs                                     75,602                --
               Restructuring charges                                          --                (3,307)
               Deferred compensation and pensions                               19              (1,031)
               Gain on disposition of assets                                   (48)               (462)
               Deferred income taxes                                           102                (452)
                Increases (decreases) in cash flows, as a                                    
                 result of changes in:                                                       
                   Accounts receivable                                       2,169               5,020
                   Inventories                                              (4,360)             (3,762)
                   Other current assets                                    (15,347)                333
                   Other assets                                              2,918                 148
                   Accounts payable                                         (9,856)             (4,550)
                   Accrued liabilities                                      (1,983)             (2,599)
                   Income taxes payable                                     (4,685)              3,834
                                                                          --------            --------
Cash provided by (used for) operating activities                            (6,974)             10,198
                                                                          --------            --------
                                                                                             
Cash flows from investing activities:                                                        
         Capital expenditures                                               (5,165)             (6,611)
         Cash used to purchase securities held-to-maturity                    --                (2,002)
         Proceeds from sales of available-for-sale securities               31,295                --
         Proceeds from maturities of securities held-to-maturity            19,218              20,166
         Payments for purchases of companies,                                                
          net of cash acquired                                              (4,923)             (2,000)
         Other                                                                --                   (15)
                                                                          --------            --------
Cash provided by investing activities                                       40,425               9,538
                                                                          --------            --------
                                                                                             
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                          9,901               6,348
         Repayment of long-term obligations                                (64,700)               --
         Additions to loans payable                                         40,000                 707
         Dividends paid to stockholders                                       --                  (372)
         Purchase of treasury shares                                          --                (2,292)
                                                                          --------            --------
Cash provided by (used for) financing activities                           (14,799)              4,391
                                                                          --------            --------
                                                                                             
Effect of exchange rate changes on cash balances                              (216)                134
                                                                          --------            --------
                                                                                             
Increase in cash and cash equivalents                                       18,436              24,261
                                                                                             
Cash and cash equivalents at the beginning of the period                    74,816              68,876
                                                                          --------            --------
Cash and cash equivalents at the end of the period                        $ 93,252            $ 93,137
                                                                          ========            ========


                                     Page 4
   5
NELLCOR PURITAN BENNETT 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 of
Nellcor Puritan Bennett Incorporated (the Company) as of the end of and for the
periods indicated.

On August 25, 1995, the Company consummated its merger with Puritan-Bennett
Corporation (see Merger with Puritan-Bennett below). The merger was intended to
qualify as a tax-free reorganization and was accounted for as a pooling of
interests. Accordingly, the consolidated financial statements present, for all
periods, the combined financial results of Nellcor Incorporated (Nellcor) and
Puritan-Bennett Corporation (Puritan-Bennett).

Comparative historical financial information presented represents the
combination of the historical financial data from Nellcor's fiscal year ended
July 2, 1995, and Puritan-Bennett's fiscal year ended January 31, 1995. Thus,
the Company's consolidated balance sheet as of July 2, 1995 combines Nellcor's
balance sheet as of the end of its fiscal 1995, July 2, 1995, with
Puritan-Bennett's balance sheet as of the end of its fiscal 1995, January 31,
1995. The Company's consolidated balance sheet as of July 2, 1995 also reflects
an adjustment to reduce Puritan-Bennett's valuation allowance provided for its
deferred tax assets based on the combined income from operations of Nellcor and
Puritan-Bennett as required by Statement of Financial Accounting Standard No.
109. The effect of this adjustment was to increase deferred tax assets and
retained earnings, as presented herein, by $8.7 million.

The Company's consolidated statements of income and cash flows for the three
months ended October 2, 1994 combine the financial results of Nellcor's first
quarter of fiscal 1995, the three months ended October 2, 1994, with
Puritan-Bennett's first quarter of fiscal 1995, the three months ended April 30,
1994.

The accompanying interim consolidated financial statements should be read in
conjunction with the financial statements and related notes included in
Nellcor's and Puritan-Bennett's 1995 Annual Reports 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 Securities 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 Nellcor's and Puritan-Bennett's 1995
Annual Reports to Stockholders, is not misleading.

The results of operations for the three month period ended October 1, 1995 are
not necessarily indicative of operating results for the full fiscal year.

Inventories. Inventories are stated at the lower of cost or market (net
realizable value). Prior to the merger with Nellcor, Puritan-Bennett recorded
the cost of the majority of its inventory using the Last In, First Out (LIFO)
method of accounting. During the first quarter of fiscal 1996, the Company
changed the accounting for these inventories such that all of the Company's
inventory is now recorded at cost using the First In, First Out method. The
effect of this change in accounting principle was not material to the Company's
financial position or results of operations for any period presented.

                                     Page 5


   6
Interim and year-end inventory balances for the Company were as follows (in
thousands):



                                             October 1, 1995        July 2, 1995
                                             ---------------        ------------
                                                                       
            Raw materials                           $ 56,967            $ 47,518
            Work-in process                            8,247              10,589
            Finished goods                            39,374              30,880
                                                    --------            --------
                                                    $104,588            $ 88,987


Statement of Cash Flows. The Company paid income taxes of approximately $4.8
million in the three months ended October 1, 1995, and received a refund of $0.3
million in the three months ended October 2, 1994.

Property and equipment. Depreciation expense was approximately $6.0 million in
the first three months of fiscal 1996 and $5.3 million in the first three months
of fiscal 1995.

Marketable securities. As of October 2, 1995, the Company was carrying
available-for-sale marketable securities with a market value of $14.5 million.
Available-for-sale marketable securities are securities which the Company does
not intend to hold to maturity. The Company's marketable securities, generally,
are in high quality government, municipal, and corporate obligations with
original maturities of up to two years.

During the first quarter of fiscal 1996, the Company transferred all marketable
securities which had been classified as held-to-maturity as of July 2, 1995, to
available-for-sale. The marketable securities which were transferred to
available-for-sale were government and corporate issued debt securities with an
amortized cost of $41.4 million, of which $31.2 million of these securities were
subsequently sold during the quarter, generating a realized gain of $80,000. The
Company continues to hold the remainder of these securities. The decision to
classify all of the Company's marketable securities as available-for-sale was
due entirely to the Company's merger with Puritan-Bennett during the quarter and
the significant cash outlays which are expected to be made as part of effecting
the combination of these two companies.

The market value, amortized cost, and gross unrealized gains and losses of the
Company's marketable securities at October 2, 1995, are summarized below (in
thousands). The market value of marketable securities is based upon quoted
market prices.



                                                              Gross          Gross
                                               Amortized    Unrealized     Unrealized     Market
 Marketable Securities                            Cost        Gains          Losses        Value
 ---------------------                         ---------    ----------     ----------     ------
                                                                                  
      AVAILABLE-FOR-SALE:                                             
Debt securities issued by the U.S.                                       
  Treasury and other U.S. government                                     
  corporations and agencies                     $10,166      $     7        $    (7)      $10,166
                                                                                        
Mortgage backed securities                      $ 4,361           14            (81)        4,294
                                                -------      -------        -------       -------
                                                                                        
         Marketable securities                  $14,527      $    21        $   (88)      $14,460
                                                -------      -------        -------       -------


                                     Page 6
   7
The difference between the amortized cost and market value of the Company's
marketable securities at October 2, 1995, a net unrealized loss of $67,000, is
carried as a separate component of stockholders' equity under the caption
"Unrealized loss on available-for-sale securities."

Merger with Puritan-Bennett. On August 24, 1995, the merger of Nellcor and
Puritan-Bennett was approved by stockholders of both companies. On August 25,
the merger was consummated, and the newly combined company was renamed Nellcor
Puritan Bennett. Under the terms of the merger agreement, Puritan-Bennett
shareholders received .88 of a share of the Company's common stock for each
Puritan-Bennett share, resulting in the Company issuing approximately 11.5
million shares, valued at approximately $600 million based upon the closing
price of the Company's common stock on August 25, 1995. Additionally,
outstanding options to acquire Puritan-Bennett common stock were converted to
options to acquire approximately 500,000 shares of the Company's common stock.

Puritan-Bennett develops, manufactures, and markets ventilators, oxygen delivery
systems, home sleep diagnostic and therapeutic equipment, and certain
complementary products such as medical gases, gas-related equipment, and
spirometers. Puritan-Bennett reported revenue of $336.0 million and net income
of $8.4 million for its fiscal 1995 ended January 31, 1995.

The merger was intended to qualify as a tax-free reorganization and was
accounted for as a pooling of interests. Accordingly, the consolidated financial
statements present, for all periods, the combined financial results of Nellcor
and Puritan-Bennett. The consolidated statement of income for the three months
ended October 2, 1994, combines the financial results of Nellcor's first quarter
of fiscal 1995, the three months ended October 2, 1994, with Puritan-Bennett's
financial results for its first quarter of fiscal 1995, the three months ended
April 30, 1994. Adjustments made to conform the accounting policies of Nellcor
and Puritan-Bennett were immaterial. Separate results for each of Nellcor's and
Puritan-Bennett's first quarter of fiscal 1995, and combined results for the
three months ended October 2, 1994, were as follows (in thousands):



                                      Nellcor       Puritan-Bennett       Combined
Three months ended:               October 2, 1994   April 30, 1994    October 2, 1994
- -------------------               ---------------   ---------------   ---------------
                                                                      
Revenue                               $ 55,714         $ 80,408           $136,122
- -------------------------------------------------------------------------------------
Net Income                            $  5,859         $  3,724           $  9,583
- -------------------------------------------------------------------------------------


In connection with the merger, the Company recorded one-time merger and related
costs during the quarter of $92.6 million. 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.

Of the $92.6 million in merger and related costs which were accrued,
approximately $38.2 million was utilized during the first quarter of fiscal
1996, primarily associated with the write-down of certain intangible assets to
their net realizable value ($19.6 million) and the payment of merger transaction
costs ($11.8 million). The remaining merger and related costs accrued liability
balance at October 2, 1995, of $54.4 million, is expected to be substantially
utilized by the end of 1996.

                                     Page 7
   8
Acquisition of Melville Software Ltd. On August 23, 1995, Nellcor Puritan
Bennett's EdenTec subsidiary acquired for $4.9 million in cash, Melville
Software Ltd. (Melville), a privately held Canadian company that manufactures
and markets sleep diagnostic products used primarily in sleep labs. In the event
that certain profitability levels are achieved over the next three fiscal years,
additional compensation totalling $1.0 million would be payable to the former
principal stockholders of Melville who continue to manage the company. Such
amounts will be expensed when, and if, earned.

The acquisition of Melville has been accounted for as a purchase and,
accordingly, Melville's results are included in the Company's financial
statements subsequent to the acquisition date. The pro forma effect of Melville
upon the Company's results of operations for the quarter is immaterial.

                                     Page 8
   9
ITEM 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.

RESULTS OF OPERATIONS - QUARTER AND PERIOD ENDED OCTOBER 1, 1995, COMPARED WITH
THE QUARTER AND PERIOD ENDED OCTOBER 2, 1994.

The Company reported a net loss for the first quarter of fiscal 1996 of $59.3
million, or ($2.04) per share. The Company's results for the quarter reflect
one-time merger and related costs of $92.6 million, ($2.55) per share,
associated with the merger of Nellcor and Puritan-Bennett. Excluding the effect
of these nonrecurring charges, net income for the first quarter of fiscal 1996
was $14.7 million, $0.51 per share, a 53 percent increase over combined net
income of $9.6 million, $0.35 per share, for the first quarter of fiscal 1995.

The Company's net revenue for the first quarter of fiscal 1996 increased to
$156.3 million from combined net revenue of $136.1 million for the first quarter
of fiscal 1995. The increase in net revenue principally resulted from higher
sales across the Company's home care and hospital businesses. Sales of the
Company's products into international markets were also particularly strong
during the quarter.

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 21 percent to $63.0 million from $52.2 million for the
same period last year due primarily to higher sales across all the product
groups, and the first full quarter of revenue from the Company's recently
acquired Pierre Medical subsidiary. Revenue increased significantly within the
oxygen therapy, gas products and spirometry group as a result of higher
cryogenic equipment and gas product sales. The increase in cryogenic equipment
sales was due primarily to strong product demand in the quarter as well as
production disruptions in the prior year, which created higher order backlog
levels in the first quarter of fiscal 1995. Gas product sales were higher
principally as a result of the addition of two new gas branches and increased
ethylene oxide sales, which were lower in the first quarter of fiscal 1995, in
part, due to the imposition of a new environmental tax beginning in that
quarter. Sales within the Aero systems group increased significantly due
primarily to higher revenue from the replacement of passenger service units in
existing aircraft and continued growth in sales of the Sweep-on(R) 2000 
inflatable harness crew mask.

Hospital business sales, which include the oximetry, ventilator and clinical
information systems product lines, increased 11 percent to $93.3 million from
$83.9 million for the same period last year. The increase in hospital business
revenue was due primarily to higher sales of oximetry products and
CliniVision(R) respiratory care management information systems, which are now
installed in more than 125 U.S. hospitals. Oximetry product revenue increased
due primarily to higher oximetry sensor volumes, partially offset by slightly
lower oximetry sensor pricing.

International revenue increased 26 percent to $49.2 million from $39.0 million
for the first quarter of fiscal 1995. International revenue growth was strongest
in the Company's Asia Pacific and European regions, where growth rates exceeded
20 and 35 percent, respectively. Favorable foreign currency exchange rates
accounted for 7 percentage points of the international revenue growth during the
first quarter.

                                     Page 9
   10
During the quarter, the Company announced its intention to substantially reduce
its future investment in the HealthQuiz(TM) product line. This decision was
reached as a result of the merger of Nellcor and Puritan-Bennett, and the desire
to refocus on the newly combined company's core strategy of providing products
for the respiratory-impaired patient. The Company is continuing to look at
third-party opportunities for this product.

Gross profit as a percentage of net revenue for the first quarter of fiscal 1996
was 50 percent compared to 49 percent for the same period last year due
primarily to the favorable effect which foreign currency exchange rates had upon
revenue, and a slight shift in mix to higher margin oximetry and sleep products.

Operating expenses for the first quarter of fiscal 1996 reflect the effect of
one-time merger and related costs of $92.6 million associated with the merger of
Nellcor and Puritan-Bennett. 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.

Operating expenses for the first quarter of fiscal 1996 decreased to 36 percent
of net revenue from 39 percent for the first quarter last year, exclusive of the
effect of the one-time merger and related charges.

Research and development expenses at 8 percent of net revenue were comparable to
the first quarter of fiscal 1995. Research and development expenses increased in
absolute dollars primarily due to higher monitoring and ventilator systems
development costs. For the first quarter of fiscal 1996, selling, general, and
administrative expenses decreased to 28 percent of net revenue from 31 percent
for the same period in fiscal 1995. Selling, general, and administrative
expenses increased in absolute dollars in the first quarter of fiscal 1995 due
primarily to the unfavorable effect foreign currency exchange rates had upon
international operating expenses as well as increased funding of the Company's
profit sharing and bonus programs, partially offset by the favorable effect
which Puritan-Bennett's fourth quarter fiscal 1995 workforce reduction program
has had upon operating expenses.

Liquidity and Capital Resources

At October 2, 1995, the Company had cash, cash equivalents and marketable
securities of approximately $107.7 million compared to $143.5 million at the end
of fiscal 1995.

Operating activities provided positive cash flows of approximately $10.0 million
during the first three months of fiscal 1996, exclusive of merger related cash
outlays. Of the $92.6 million in merger and related charges which were recorded,
approximately $17.0 million resulted in a cash outlay during the quarter. The
remainder of the merger and related charges of $75.6 million was a significant
non-cash operating activity during the period.

                                     Page 10
   11
Sales and maturities of marketable securities were significant investing
activities during the first three months of fiscal 1996. Additionally, in
August, 1995, Nellcor Puritan Bennett's EdenTec subsidiary acquired for $4.9
million in cash, Melville Software Ltd. (Melville), a privately held Canadian
company that manufactures and markets sleep diagnostic products used primarily
in sleep labs. In the event that certain profitability levels are achieved over
the next three fiscal years, additional compensation totalling $1.0 million
would be payable to the former principal stockholders of Melville who continue
to manage the company. Such amounts will be expensed when, and if, earned.

Shares of Nellcor Puritan Bennett common stock issued under the Company's stock
option plans were significant sources of cash from financing activities for the
first three months of fiscal 1996. Additionally, the Company retired
approximately $64.7 million of the debt that it assumed as part of its merger
with Puritan-Bennett. The debt was retired using $24.7 million of the Company's
cash and $40 million drawn from the Company's credit facility. As of October 2,
1995, the Company was carrying $40.4 million in current loans payable and $12.2
million in long-term obligations.

The Company's inventories have increased to $104.6 million at October 2, 1995,
from $89.0 million at July 2, 1995. Much of the increase in inventory occurred
during the eight month period comprising the Puritan-Bennett portion of this
comparison, the period from February 1, 1995 to October 1, 1995. The increase in
Puritan-Bennett inventory was due primarily to production levels across several
product lines which exceeded customer demands, and, in part, resulted from
inventory build-ups associated with new product introductions within the sleep
and respiratory support systems group.

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. As the
Company continues to combine and integrate operations as part of its merger with
Puritan-Bennett, it is expected that costs associated with the merger, as well
as other merger related cash outlays, will continue to contribute to a net
reduction in the Company's cash and cash equivalents and marketable securities
during fiscal 1996. The Company may continue to use debt to fund certain capital
and other strategic opportunities when deemed necessary and financially
advantageous.

                                     Page 11
   12
                           PART II. OTHER INFORMATION

ITEM 1.  Legal Proceedings.

In July 1995, the U.S. Federal District Court in Delaware issued a decision in
favor of the Company, ruling that four key oximeter and sensor technology
patents are valid and would be infringed by Ohmeda, if Ohmeda sold either its
adult or neonatal OxyTip sensors for use with non-Ohmeda monitors. BOC has filed
notice of its intention to appeal the decision of the court.

The Company filed a motion in July 1995 requesting an amendment to the Court's
judgment to issue an injunction against BOC to enjoin BOC from infringing the
patents. The Court denied the motion in October, 1995.

Except as noted above, neither the Company nor any of its subsidiaries is
involved in any material pending litigation other than ordinary routine
proceedings incident to their business.

ITEM  4.    Submission of matters to a Vote of Security Holders.

a)    A special meeting of stockholders was held on August 24, 1995. Four items
      were the subject of the meeting: (i) approval of the issuance of Company
      common stock in connection with the merger of Nellcor and Puritan-Bennett;
      (ii) approval of an amendment to Nellcor's Restated Certificate of
      Incorporation to change its name to Nellcor Puritan Bennett; (iii)
      approval of the Company's 1995 Merger Stock Incentive Plan; and (iv)
      approval of amendment to the Company's 1994 Equity Incentive Plan to
      increase the number of shares of Company common stock available for
      issuance under the plan from 1,500,000 shares to 2,500,000 shares.

      (i) Approval of issuance of Company common stock in connection with the 
      merger of Nellcor and Puritan-Bennett



                                                        Broker
         For               Against       Abstain       Non-Votes
         ---               -------       -------       ---------
                                                    
         10,821,049        14,960        15,665        2,094,884


         (ii) Approval of Name Change



         For               Against       Abstain
         ---               -------       -------
                                      
         12,874,065        56,951        15,542


         (iii) Approval of 1995 Merger Stock Incentive Plan



                                                        Broker
         For               Against       Abstain       Non-Votes
         ---               -------       -------       ---------
                                                    
         10,674,447        121,005       56,272        2,094,834


                                     Page 12
   13
      (iv) Approval of Amendment to 1994 Equity Incentive Plan



                                                        Broker
         For               Against       Abstain       Non-Votes
         ---               -------       -------       ---------
                                                    
         10,243,844        639,483       50,759        2,012,472



b)    The Company's annual meeting of stockholders was held on October 19, 1995.
      Three items were the subject of the meeting: (i) the election of
      directors; (ii) approval of the 1995 Employee Stock Participation Plan;
      and (iii) the ratification of the selection of Price Waterhouse as the
      Company's independent public accountants for fiscal year 1996.

      The following directors were elected at the meeting for one-year terms:
      Burton A. Dole, Jr., Robert J. Glaser, M.D., Frederick M. Grafton, Donald
      L. Hammond, C. Raymond Larkin, Jr., Risa J. Lavizzo-Mourey, M.D., Thomas
      A. McDonnell, Walter J. McNerney and Edwin E. van Bronkhorst. Messrs.
      Glaser, Grafton, Hammond, Larkin, McNerney and van Bronkhorst are
      continuing directors. Mr. Dole and Mr. McDonnell were appointed to the
      board of directors of the Company in August 1995 and were nominated for
      re-election to the board pursuant to the Agreement and Plan of Merger
      between Nellcor and Puritan-Bennett. Dr. Lavizzo-Mourey was nominated for
      election to the board of directors pursuant to the terms of the Agreement
      and Plan of Merger between Nellcor and Puritan-Bennett.

      (i) Election of Directors



                                                       For               Against
                                                       ---               -------
                                                                       
Burton A. Dole, Jr                                  24,999,615            51,119
Robert J. Glaser, M.D                               25,026,291            51,119
Frederick M. Grafton                                25,033,482            51,119
Donald L. Hammond                                   25,033,414            51,119
C. Raymond Larkin, Jr                               25,029,943            51,119
Risa J. Lavizzo-Mourey, M.D                         25,026,249            51,119
Thomas A. McDonnell                                 25,030,498            51,119
Walter J. McNerney                                  25,028,415            51,119
Edwin E. van Bronkhorst                             25,027,851            51,119



      (ii) Approval of 1995 Employee Stock Participation Plan



                                                               Broker
      For                   Against          Abstain          Non-Votes
      ---                   -------          -------          ---------
                                                          
      24,130,894            624,636          78,220            243,358


      (iii) Ratification of Price Waterhouse as the Company's independent public
      accountants for fiscal year 1996.



      For                   Against          Abstain
      ---                   -------          -------
                                           
      25,031,840             16,013           29,255



                                     Page 13
   14
ITEM 6.  Exhibits and Reports on Form 8-K.

a)       Exhibits.



          Exhibit
             No.                           Description of Exhibit
          -------                          ----------------------
                   
            2.1       Agreement and Plan of Merger, dated as of May 21, 1995, as
                      amended, among Registrant, a wholly-owned subsidiary of
                      Registrant and Puritan-Bennett Corporation (filed as Annex
                      A to Form S-4 Registration Statement No. 33-61169 and
                      incorporated herein by reference).

            2.2       Amendment No. 1 to Agreement and Plan of Merger, dated as
                      of June 30, 1995, among Registrant, a wholly-owned
                      subsidiary of Registrant and Puritan-Bennett Corporation
                      (filed as Annex B to Form S-4 Registration Statement No.
                      33-61169 and incorporated herein by reference).

            3.1       Restated Certificate of Incorporation of Registrant.

            3.2       Certificate of Determination of Preferences of Series A
                      Junior Participating Preferred Stock (filed as Exhibit 3.2
                      to the Report on Form 10-K for the year ended July 7, 1991
                      and incorporated herein by reference).

            3.3       By-laws of Registrant, as amended (filed as Exhibit 3.3 to
                      the Report on Form 10-K for the year ended July 3, 1994
                      and incorporated herein by reference).

            4.1       Rights Agreement, dated as of September 1, 1992, between
                      Registrant and The First National Bank of Boston, as
                      Rights Agent (incorporated by reference to Exhibit 2.1 of
                      Amendment No. 1 to the Registrants' Registration Statement
                      on Form 8-A filed with the Commission on July 13, 1995).
                      Reference is also made to Exhibits 3.1, 3.2 and 3.3.

            4.2       Credit Agreement, dated as of November 16, 1994, entered
                      into by Registrant, the Banks Named Therein and ABN AMRO
                      Bank N.V., San Francisco International Branch, as Agent
                      (filed as Exhibit 10.1 to the Report on Form 10-Q for the
                      period ended January 1, 1995 and incorporated herein by
                      reference).

            4.3       Long-term debt instruments of the Company in amounts not
                      exceeding 10% of the total assets of the Company and its
                      Subsidiaries on a consolidated basis will be furnished to
                      the Commission upon request.

           10.1       Employment Agreement between Puritan-Bennett and Burton A.
                      Dole, Jr. dated April 25, 1980 (filed as an exhibit to
                      Puritan-Bennett's annual report on Form 10K for fiscal
                      year 1994 and incorporated herein by reference).

         *10.2        Employment Agreement and Separation Agreement between the
                      Company and Burton A. Dole, Jr. dated August 18, 1995.


                                     Page 14
   15

                   
         *10.3        Employment Agreement between the Company and John H.
                      Morrow dated August 25, 1995.

         *10.4        Puritan-Bennett Restated Deferred Compensation Plan (filed
                      as an exhibit to Puritan-Bennett's annual report on Form
                      10K for fiscal year 1994 and incorporated herein by
                      reference).

         *10.5        First Amendment to the Restated Puritan-Bennett Deferred
                      Compensation Plan (filed as an exhibit to Puritan-
                      Bennett's quarterly report on Form 10Q for its fiscal
                      quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.6        Amended and restated Puritan-Bennett Retirement Plan for
                      Non-Employee Directors (filed as an exhibit to
                      Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter September 30, 1991 and incorporated herein
                      by reference).

         *10.7        Amendment to the Puritan-Bennett Retirement Plan for
                      Non-Employee Directors (filed as an exhibit to Puritan-
                      Bennett's quarterly report on Form 10Q for its fiscal
                      quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.8        Promissory note, dated December 19, 1991, between
                      Puritan-Bennett and Robert L. and Melanie M. Doyle (filed
                      as an exhibit to Puritan-Bennett's annual report on Form
                      10K for fiscal year 1991 and incorporated herein by
                      reference).

         *10.9        Form of Indemnification Agreement between Puritan-Bennett
                      and each of its directors (filed as an exhibit to
                      Puritan-Bennett's annual report on Form 10K for fiscal
                      year 1991 and incorporated herein by reference).

         *10.10       Pension Benefit Make Up Plan (filed as an exhibit to
                      Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter July 31, 1994 and incorporated herein by
                      reference).

         *10.11       First Amendment to the Puritan-Bennett Pension Benefit
                      Make Up Plan (filed as an exhibit to Puritan-Bennett's
                      quarterly report on Form 10Q for its fiscal quarter
                      October 31, 1994 and incorporated herein by reference).

         *10.12       Executive Agreement, dated November 7, 1994, between
                      Robert L. Doyle and Puritan-Bennett (filed as an exhibit
                      to Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.13       Executive Agreement, dated November 7, 1994, between
                      Thomas E. Jones and Puritan-Bennett (filed as an exhibit
                      to Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.14       Executive Agreement, dated November 7, 1994, between
                      Alexander R. Rankin and Puritan-Bennett (filed as an
                      exhibit to Puritan-Bennett's quarterly report on Form 10Q
                      for its fiscal quarter October 31, 1994 and incorporated
                      herein by reference).


                                     Page 15
   16

                   
         *10.15       Executive Agreement, dated November 7, 1994, between David
                      P. Niles and Puritan-Bennett (filed as an exhibit to
                      Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.16       Severance Agreement, dated November 7, 1994, between Lee
                      A. Robbins and Puritan-Bennett (filed as an exhibit to
                      Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.17       Severance Agreement, dated November 7, 1994, between Derl
                      S. Treff and Puritan-Bennett (filed as an exhibit to
                      Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.18       Company's Merger Incentive Plan

         *10.19       Company's Retention Compensation Plan

         *10.20       Promissory Note secured by Deed of Trust, dated November
                      16, 1994 made by Kenneth Sumner in favor of the Company.

         *10.21       Promissory Note secured by Deed of Trust, dated
                      October 5, 1995 made by Russell Hays in favor of the
                      Company.

         *10.22       Puritan-Bennett Supplemental Retirement Benefit Plan
                      (filed as an exhibit to Puritan-Bennett's annual report on
                      Form 10K for fiscal year 1985 and incorporated herein by
                      reference).

         *10.23       First Amendment to the Puritan-Bennett Supplemental
                      Retirement Benefit Plan (filed as an exhibit to Puritan-
                      Bennett's quarterly report on Form 10Q for its fiscal
                      quarter July 31, 1994 and incorporated herein by
                      reference).

         *10.24       Second Amendment to the Puritan-Bennett Supplemental
                      Retirement Benefit Plan (filed as an exhibit to Puritan-
                      Bennett's quarterly report on Form 10Q for its fiscal
                      quarter July 31, 1994 and incorporated herein by
                      reference).

         *10.25       Third Amendment to the Puritan-Bennett Supplemental
                      Retirement Benefit Plan (filed as an exhibit to Puritan-
                      Bennett's quarterly report on Form 10Q for its fiscal
                      quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.26       SERP Agreement, dated November 7, 1994, between Burton A.
                      Dole Jr. and Puritan-Bennett (filed as an exhibit to
                      Puritan-Bennett's quarterly report on Form 10Q for its
                      fiscal quarter October 31, 1994 and incorporated herein by
                      reference).

         *10.27       SERP Agreement, dated August 25, 1995, for the benefit of
                      John H. Morrow.


                                     Page 16
   17

                   
         11.1         Statement of computation of Net Income per share.

           27         Financial Data Schedule


- ----
*        An asterisk next to the number of an exhibit indicates that the exhibit
         is a management contract or compensatory plan or arrangement.

b)       Reports on Form 8-K.

         Form 8-K dated July 11, 1995, filed August 2, 1995, announcing under
         Item 5 ("Other Events") that the U.S. Federal District Court in
         Delaware had issued a decision in favor of the Company, 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 had filed the suit in December
         1992, seeking a declaratory judgment that Nellcor's patents were
         invalid and would not be infringed.

         Form 8-K dated July 27, 1995, filed August 23, 1995, reporting under
         Item 5 ("Other Events") the Company's financial results for its 1995
         fiscal year ended July 2, 1995.

         Form 8-K dated August 25, 1995, filed September 8, 1995, reporting the
         consummation of the merger between Nellcor and Puritan-Bennett pursuant
         to Item 2 ("Acquisition or Disposition of Assets").

                                     Page 17
   18
                                    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 PURITAN BENNETT INCORPORATED



DATED    November 14, 1995                  By /s/ Michael P. Downey
      --------------------                     -------------------------
                                            Michael P. Downey
                                            Executive Vice President and
                                            Chief Financial Officer
                                            (Principal Financial and
                                             Accounting Officer)

                                     Page 18
   19
                                  EXHIBIT INDEX




                                                                                     Page
 Exhibit No.                           Description                          Location in Form 10-Q
 -----------                           -----------                          ---------------------
                                                                                    
     3.1              Company's Restated Certificate of Incorporation                 20
     10.2             Employment and Separation between Company and                   29
                      Burton A. Dole, Jr.
     10.3             Employment Agreement between the Company and John               53
                      H. Morrow
    10.18             Company's Merger Incentive Plan                                 73
    10.19             Company's Retention Compensation Plan                           76
    10.20             Promissory Note made by Kenneth Sumner in favor of              79
                      the Company
    10.21             Promissory Note made by Russell Hays in favor of                81
                      the Company
    10.27             SERP Agreement for John H. Morrow                               83
     11.1             Statement of computation of net income per share                90
      27              Financial Date Schedule                                         91



                                     Page 19