SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-Q/A

(Mark One)

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended June 30, 1998

                                       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 333-24001


                           Packard BioScience Company
             (Exact name of registrant as specified in its charter)



                     Delaware                             06-0676652
         (State or other jurisdiction of                (I.R.S. Employer
          incorporation or organization)                 Identification No.)

    800 Research Parkway, Meriden, Connecticut               06450
      (Address of principal executive offices)            (Zip Code)

Registrant's telephone number, including area code:       203-238-2351


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 [_]

Shares Outstanding at August 7, 1998
         9,154,869

Packard BioScience Company (the "Company") has adjusted the allocation of the
purchase prices for the March 31, 1998, acquisition of CCS Packard, Inc.
(formerly known as Carl Creative Systems, Inc.) ("CCS"), and the July 1, 1998,
acquisition of BioSignal, Inc. ("BioSignal"). The adjustments are the result of
guidance which the Securities and Exchange Commission has recently put forth
pertaining to the valuation of acquired in-process research and development
which has not reached technological feasibility. The Company, its independent
accountants and its independent appraisers believe that 1) the original
appraisals were performed in accordance with standards established by the
American Society of Appraisers and 2) the original purchase price allocations
were performed in accordance with generally accepted accounting principles. The
original appraisals and purchase price allocations were reflected in the
Company's previously filed Forms 10-Q for each quarterly period in fiscal 1998.
This amended filing contains amended financial information and disclosure
pertaining to the period as of and for the three and six months ended June 30,
1998. Refer to Notes 1, 4 and 8 to the condensed consolidated financial
statements.


<PAGE>

                   PACKARD BIOSCIENCE COMPANY AND SUBSIDIARIES
                                      INDEX



PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets as of June 30, 1998 and December
          31, 1997

          Condensed Consolidated Statements of Income (Loss) and Comprehensive
          Income (Loss) for the Three and Six Months Ended June 30, 1998 and
          1997

          Condensed Consolidated Statements of Cash Flows for the Six Months
          Ended June 30, 1998 and 1997

          Notes to Condensed Consolidated Financial Statements

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

Item 3.   Quantitative and Qualitative Disclosures About Market Risk


PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

Item 6.   Exhibits and Reports on Form 8-K


                                       1

<PAGE>

                          PART I. FINANCIAL INFORMATION
                          ITEM 1. FINANCIAL STATEMENTS
                   PACKARD BIOSCIENCE COMPANY AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                    AS OF JUNE 30, 1998 and DECEMBER 31, 1997
                             (Dollars in thousands)

                                       1
<TABLE>
<CAPTION>
                    ASSETS                                          June 30, 1998            December 31, 1997
                                                                    -------------            -----------------
                                                                      (restated)
<S>                                                                    <C>                      <C>
CURRENT ASSETS:
      Cash and cash equivalents                                        $  11,074                $  10,575
      Accounts receivable, net                                            39,692                   40,688
      Inventories, net                                                    30,284                   27,538
      Other current assets                                                 6,837                    6,242
                                                                       ---------                ---------
                 Total current assets                                     87,887                   85,043
                                                                       ---------                ---------
PROPERTY, PLANT AND EQUIPMENT, at cost                                    35,787                   33,160
      Less - accumulated depreciation                                     16,851                   15,240
                                                                       ---------                ---------
                                                                          18,936                   17,920
                                                                       ---------                ---------
OTHER ASSETS:
      Goodwill, net                                                       13,140                    9,498
      Deferred financing costs, net                                        9,118                    9,891
      Investments                                                          2,915                    8,216
      Other                                                               11,739                   10,083
                                                                       ---------                ---------
                                                                          36,912                   37,688
                                                                       ---------                ---------
TOTAL ASSETS                                                           $ 143,735                $ 140,651
                                                                       =========                =========
LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
      Notes payable                                                    $   1,270                $   1,929
      Current portion of long-term obligations                             1,486                    1,794
      Accounts payable                                                    14,605                   13,995
      Accrued liabilities                                                 19,374                   21,142
      Deferred income                                                     13,177                   11,616
      Income taxes payable                                                 2,980                    2,302
                                                                       ---------                ---------
                 Total current liabilities                                52,892                   52,778
                                                                       ---------                ---------
LONG-TERM OBLIGATIONS, net of current portion:
      Notes and other long-term obligations                                6,425                    6,320
      Term loan and credit facility                                       41,200                   39,400
      Senior subordinated notes                                          150,000                  150,000
                                                                       ---------                ---------
                 Total long-term obligations, net                        197,625                  195,720
                                                                       ---------                ---------
DEFERRED INCOME TAXES                                                      2,207                    4,167
                                                                       ---------                ---------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' DEFICIT:
       Cumulative translation adjustment                                    (779)                    (344)
       Unrealized investment gains, net of taxes                              19                    2,885
                                                                       ---------                ---------
       Accumulated other comprehensive income                               (760)                   2,541
       Common stock                                                          137                      137
       Deficit                                                            (7,237)                 (10,220)
                                                                       ---------                ---------
                                                                          (7,860)                  (7,542)
       Less: Treasury stock, at cost                                     100,215                  103,448
                Deferred compensation                                        914                    1,024
                                                                       ---------                ---------
                Total stockholders' deficit                             (108,989)                (112,014)
                                                                       ---------                ---------
TOTAL LIABILITIES AND STOCKHOLDERS'
     DEFICIT                                                           $ 143,735                $ 140,651
                                                                       =========                =========
</TABLE>

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

                                       2
<PAGE>



                   PACKARD BIOSCIENCE COMPANY AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND
                           COMPREHENSIVE INCOME (LOSS)
            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                (Dollars in thousands, except per share amounts)


<TABLE>
<CAPTION>
                                                              Three Months Ended June 30,              Six Months Ended June 30,
                                                                1998               1997                1998                1997
                                                           ------------        ------------        ------------        ------------
                                                              (restated)                            (restated)

<S>                                                        <C>                 <C>                 <C>                 <C>
NET SALES                                                  $     53,995        $     45,142        $    102,551        $     87,702

COST OF SALES                                                    26,778              21,383              49,620              40,869
                                                           ------------        ------------        ------------        ------------

GROSS PROFIT                                                     27,217              23,759              52,931              46,833

RESEARCH AND DEVELOPMENT
  EXPENSES                                                        5,659               5,322              12,554              10,373

SELLING, GENERAL AND
 ADMINISTRATIVE EXPENSES                                         13,412              11,568              24,802              22,742

ACQUIRED IN-PROCESS RESEARCH AND
 DEVELOPMENT CHARGE (Note 4)                                          0                   0               2,680                   0

RECAPITALIZATION CHARGE (Note 3)                                      0                   0              17,979
                                                           ------------        ------------        ------------        ------------
                                                                                                                                  0

OPERATING PROFIT (LOSS)                                           8,146               6,869              12,895              (4,261)

INTEREST EXPENSE, NET                                            (4,928)             (4,625)             (9,855)             (6,135)

REALIZED INVESTMENT GAINS                                           960                   0               3,133
                                                           ------------        ------------        ------------        ------------
                                                                                                                                  0

INCOME (LOSS) BEFORE INCOME TAXES                                 4,178               2,244               6,173             (10,396)

PROVISION FOR (BENEFIT FROM)
  INCOME TAXES                                                    1,150                 927               1,923              (2,207)
                                                           ------------        ------------        ------------        ------------

NET INCOME (LOSS)                                                 3,028               1,317               4,250              (8,189)
                                                           ------------        ------------        ------------        ------------

Other comprehensive income (loss):
  Unrealized investment loss                                       (470)                  0              (1,018)                  0
  Foreign currency translation adjustments                           42                 167                (435)              1,579
                                                           ------------        ------------        ------------        ------------
Other comprehensive income (loss)                                  (428)                167              (1,453)              1,579
                                                           ------------        ------------        ------------        ------------
COMPREHENSIVE INCOME (LOSS)                                $      2,600        $      1,484        $      2,797        $     (6,610)
                                                           ============        ============        ============        ============
Basic weighted average common shares
   outstanding                                                9,137,887           8,776,817           9,082,439          15,426,226

Basic Earnings (Loss) Per Share                            $       0.33        $       0.15        $       0.47        $      (0.53)
Diluted Earnings (Loss) Per Share                          $       0.32        $       0.15        $       0.45        $      (0.53)

</TABLE>


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


                                       3
<PAGE>

                   PACKARD BIOSCIENCE COMPANY AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 1998 AND 1997
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                 For the Six Months Ended
                                                                                         June 30,
                                                                                1998                    1997
                                                                             ---------              ---------
                                                                             (restated)
<S>                                                                          <C>                    <C>
CASH FLOWS FROM (USED FOR) OPERATING
   ACTIVITIES:
       Net income (loss)                                                     $   4,250              $  (8,189)
       Adjustments to reconcile net income (loss) to net cash
          from (used for) operating activities:
           Depreciation and amortization of intangibles                          4,079                  3,039
           Amortization of deferred financing costs                                773                    515
           Acquired in-process research and development
               charge                                                            2,680                      0
           Amortization of acquired inventory step-up                            1,000                      0
           Realized investment gains                                            (3,133)                     0
           Other non-cash charges, net                                            (194)                 3,733
           Changes in operating assets and liabilities                          (3,544)                 3,058
                                                                             ---------              ---------
              Net cash from operating activities                                 5,911                  2,156
                                                                             ---------              ---------

CASH FLOWS FROM (USED FOR) INVESTING
   ACTIVITIES:
       Purchase of minority interest in subsidiary                                   0                 (7,551)
       Acquisition of a businesses, net of cash acquired                        (4,505)                     0
       Investments in equity securities and ventures                              (487)                     0
       Proceeds from sale of investments                                         4,137                      0
       Capital expenditures, net                                                (2,390)                (1,674)
       Product lines, patent rights and licenses acquired                       (3,041)                (1,256)
                                                                             ---------              ---------
           Net cash used for investing activities                               (6,286)               (10,481)
                                                                             ---------              ---------

CASH FLOWS FROM (USED FOR) FINANCING
   ACTIVITIES:
       Borrowings under long-term obligations                                   16,500                194,710
       Repayments of long-term obligations                                     (15,747)                (4,272)
       Purchase of treasury stock                                                  (11)              (208,847)
       Sale of stock                                                               461                 21,050
       Proceeds from exercise of stock options                                      35                  8,330
       Recapitalization costs deferred or charged to equity                          0                (15,295)
                                                                             ---------              ---------

           Net cash from (used for) investing activities                         1,238                 (4,324)
                                                                             ---------              ---------

EFFECT OF EXCHANGE RATE CHANGES ON CASH                                           (364)                (1,709)
                                                                             ---------              ---------

NET INCREASE (DECREASE) IN CASH AND
     CASH EQUIVALENTS                                                              499                (14,358)
CASH AND CASH EQUIVALENTS, beginning of period                                  10,575                 37,826
                                                                             ---------              ---------
CASH AND CASH EQUIVALENTS, end of period                                     $  11,074              $  23,468
                                                                             =========              =========
</TABLE>

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

                                       4
<PAGE>


                   PACKARD BIOSCIENCE COMPANY AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                          AS OF JUNE 30, 1998 AND 1997
                                   (RESTATED)


The condensed consolidated financial statements and related notes included
herein have been prepared by Packard BioScience Company ("the Company") without
audit, except for the December 31, 1997, condensed consolidated balance sheet
which was derived from the Company's Annual Report on Form 10-K for the year
ended December 31, 1997, pursuant to the rules and regulations of the Securities
and Exchange Commission. Certain information and footnote disclosures which
normally accompany financial statements prepared in accordance with generally
accepted accounting principles have been omitted from the accompanying condensed
consolidated financial statements, as permitted by the Securities and Exchange
Commission's rules and regulations. The Company believes that the accompanying
disclosures and notes are adequate to make the financial statements not
misleading. Such financial statements reflect all adjustments which are normal
and recurring and, in the opinion of management, necessary for a fair
presentation of the results of operations and financial position of the Company
for the periods reported herein.

Note 1. Basis of Presentation, Significant Accounting Policies and Restatement:

The accompanying financial statements have been prepared in accordance with the
accounting policies described in Note 1 to the consolidated financial statements
included in the Company's 1997 Form 10-K. The Company's practices of recognizing
assets, liabilities, revenues, expenses and other transactions which impact the
accompanying financial information are consistent with such note.

The accompanying condensed consolidated financial statements as of and for the
three and six months ended June 30, 1998, have been restated to reflect a change
in the original purchase price allocations for the March 31, 1998, acquisition
of CCS Packard, Inc. (formerly known as Carl Creative Systems, Inc.) ("CCS").
Refer to Note 4 to the condensed consolidated financial statements. The
adjustments are the result of guidance which the Securities and Exchange
Commission has recently put forth pertaining to the valuation of acquired
in-process research and development which has not reached technological
feasibility. The Company, its independent accountants and its independent
appraisers believe that 1) the original appraisals were performed in accordance
with standards established by the American Society of Appraisers and 2) the
original purchase price allocations were performed in accordance with generally
accepted accounting principles. The original appraisals and purchase price
allocations were reflected in the Company's previously filed Forms 10-Q for each
quarterly period in fiscal 1998.

As a result of the restatement, the amount of purchase price assigned to
acquired in-process research and development have been reduced from $5.54
million to $2.68 million in connection with the CCS acquisition. Restated
goodwill reflects a corresponding increase, net of increased amortization
expense. The goodwill is being amortized over a 20-year period. The effect of
the restatement on the Company's condensed consolidated financial statements as
of and for the three and six months ended June 30, 1998, is summarized below (in
thousands, except per share amounts):


                                      5
<PAGE>

<TABLE>
<CAPTION>
                                                  Three Months Ended                         Six Months Ended       
                                                    June 30, 1998                              June 30, 1998        
                                             As Reported         Restated              As Reported         Restated
                                             -----------         --------              -----------         --------
<S>                                           <C>                 <C>                 <C>                  <C>
Operating Results:
   Selling, General and
     Administrative Expenses                  $ 13,373            $ 13,412            $   24,763           $   24,802
   Acquired In-Process Research
      and Development Charge                  $      0            $      0            $    5,540           $    2,680
   Earnings per share:
      Basic                                   $   0.34            $   0.33            $     0.16           $     0.47
      Diluted                                 $   0.32            $   0.32            $     0.15           $     0.45

Balance Sheet:
   Goodwill, net                              $ 10,319            $ 13,140
   Retained deficit                           $(10,058)           $ (7,237)

</TABLE>

The restatement had no effect on previously reported operating cash flow.


Note 2.  Inventories:

Inventories consisted of the following at June 30, 1998, and December 31, 1997
(in thousands):

                                            June 30, 1998      December 31, 1997
                                            -------------      -----------------

               Raw materials and parts         $ 15,740            $ 14,908
               Work in process                    2,511               1,995
               Finished goods                    14,310              12,556
                                               --------            --------
                                                 32,561              29,459
               Excess and obsolete reserve       (2,277)             (1,921)
                                               --------            --------
                                               $ 30,284            $ 27,538
                                               ========            ========


Note 3.  1997 Recapitalization

Refer to Note 11 to the 1997 consolidated financial statements included in the
Company's 1997 Form 10-K for a detailed description of the Recapitalization of
the Company which occurred in March 1997 ("the Recapitalization").

Note 4.  Acquisitions:

On September 3, 1997, the Company acquired all of the outstanding common stock
of Aquila Technologies Group, Inc. ("Aquila"), a manufacturer and distributor of
surveillance cameras, electronic seals and other equipment utilized in the
safeguarding of nuclear materials and an OEM manufacturer of process control
equipment. The Company acquired Aquila for approximately $6.7 million in cash
with additional future payments to be made contingent upon post-acquisition
operating results ("Aquila Contingent Payments") through calendar year 2000 up
to a maximum of $10.4 million in additional payments. An additional $1.7 million
was earned as Aquila Contingent Payments during the period since acquisition
through June 30, 1998, and $8.7 million in additional payments may still be
made. The Aquila Contingent Payments are reflected as an increase in goodwill.

On March 31, 1998, the Company acquired all of the outstanding common stock of
Carl Creative Systems, Inc. (now known as "CCS Packard, Inc.") ("CCS"), a
developer, manufacturer and distributor of high throughput liquid handling
systems used in the life science, in-vitro diagnostics and pharmaceutical drug
discovery markets. The Company issued 108,883 common shares of the Company
(valued at $13.96 per share) and paid $6.3 million in cash, including costs
incurred in connection with the acquisition. The

                                       6
<PAGE>

acquisition resulted in a charge of $2.68 million to write-off the value
assigned to acquired in-process research and development which had not reached
technological feasibility and had no probable alternative future uses. In
addition, the acquisition resulted in a one-time charge of $1.0 million during
the three months ended June 30, 1998, associated with the write-off of the
step-up in acquired inventory which was recorded at fair value at the date of
acquisition. Additional contingent payments, up to a maximum of $18.7 million,
may be made through the year 2002, contingent upon CCS achieving certain
post-acquisition operating performance levels through calendar 2001 ("CCS
Contingent Payments" and collectively with the Aquila Contingent Payments, the
"Contingent Payments").

The Company has adjusted the purchase price allocation associated with the CCS
acquisition in response to recently communicated guidance from the Securities
and Exchange Commission on how the value of acquired in-process research and
development should be determined. The amounts disclosed above and in the
accompanying condensed consolidated financial statements reflect the
restatements.

Both acquisitions have been accounted for using the purchase method of
accounting and, accordingly, the purchase prices have been allocated to the
assets purchased and the liabilities assumed based upon the fair values at the
dates of acquisition. The excess of the purchase price of Aquila and CCS, in the
aggregate, over the fair values of the net assets acquired was approximately
$9.6 million (including the Aquila Contingent Payment referred to above) and has
been reflected as goodwill in the accompanying condensed consolidated balance
sheets. As future Contingent Payments are made, the related goodwill will
increase. The goodwill associated with these acquisitions is being amortized on
a straight-line basis over a period of 20 years from the initial acquisition
dates.

The operating results of Aquila and CCS have been reflected in the accompanying
condensed consolidated statements of income (loss) since the dates of
acquisition. The following unaudited consolidated information is presented on a
pro forma basis, as if the acquisitions had occurred as of the beginning of the
periods presented. In the opinion of management, the pro forma information
reflects all adjustments necessary for a fair presentation. The pro forma
adjustments primarily consist of: addback of nonrecurring charges taken in
connection with the CCS acquisition associated with in-process research and
development costs and acquired inventory step-up writeoff, amortization of
goodwill associated with the acquisitions, adjustments to certain historical
Aquila and CCS compensation levels to be more indicative of post-acquisition
levels, additional interest expense relating to the financing of the
acquisitions, and the related income tax effects, if any, of the above.

<TABLE>
<CAPTION>
                                                      (Dollars in thousands, except per share amounts)
                                                  For the Three Months                For the Six Months
                                                     Ended June 30,                     Ended June 30,
                                                1998               1997             1998               1997
                                               -------           -------          --------           --------
<S>                                            <C>               <C>              <C>                <C>
 Net sales                                     $53,995           $50,681          $104,593           $ 97,545

 Operating profit (loss)                       $ 9,140           $ 8,022          $ 16,977           $ (2,656)

 Net income (loss)                             $ 3,919           $ 2,206          $  8,141           $ (7,083)

 Basic earnings (loss) per share               $  0.43           $  0.25          $   0.89           $  (0.46)
</TABLE>


Note 5.  Earnings Per Share:

In computing diluted earnings per share, outstanding stock options were factored
into the determination of weighted average common shares outstanding to the
extent they had a dilutive effect on earnings per share. During the six month
period ending June 30, 1997, stock options were not factored into the
determination of weighted average common shares outstanding as their effect
would be anitdilutive in light of the net loss incurred during such period.


                                       7
<PAGE>

Note 6.  Stock Dividend:

In May 1997, the Company's Board of Directors declared a one-for-one stock
dividend on all outstanding common shares. All historical share and per share
information, with the exception of treasury shares, have been restated to
reflect the effect of this stock dividend.

Note 7.  New Accounting Standard:

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standard No. 133, "Accounting for Derivative Instruments
and Hedging Activities" ("SFAS No. 133") which establishes the accounting and
reporting standards for derivative instruments and for hedging activities. The
Company purchases forward contracts to cover foreign exchange fluctuation risks
on intercompany sales to certain of its foreign operations. Such contracts
qualify as foreign currency cash flow hedges under SFAS No. 133 and, as such,
require that gains and losses on such contracts be presented as a component of
comprehensive income. SFAS No. 133 is effective for the Company commencing
January 1, 2000. This statement is not expected to have not have a material
effect on the Company's operating results or financial position.

Note 8.  Subsequent Event - BioSignal, Inc. Acquisition:

On July 7, 1998, the Company acquired BioSignal, Inc., a biotechnology company
located in Montreal, Canada which is involved in the development and
commercialization of cloned drug targets as drug screening reagents for use in
pharmaceutical and biotechnology research. The Company, which held a 19%
ownership interest in BioSignal prior to the acquisition, purchased the
remaining 81% interest for approximately $11.0 million, which includes
liabilities assumed and shares of the Company to be issued. The acquisition will
be accounted for under the purchase accounting method. The accompanying
financial statements do not reflect the acquisition.


                                       8
<PAGE>

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS
            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 1998 AND 1997


This report contains statements which constitute "forward-looking" statements
and are prospective. In addition, the Company may occasionally make
forward-looking statements and estimates such as forecasts and projections of
the Company's future performance and statements of managements' plans and
objectives. These forward-looking statements may be contained in, among other
things, filings with the Securities and Exchange Commission and press releases
made by the Company, and oral and written statements made by officers of the
Company. Many factors could cause actual results to differ materially from these
statements. These factors include, but are not limited to, (1) loss of market
share through competition, (2) dependence on customers' capital spending
policies and government funding, (3) limited source supply of key raw materials,
(4) reliance on, and ability to protect, key patents and intellectual property,
(5) complexity and technological feasibility of research and development and new
product introductions, (6) decline in utilization of products and technology,
(7) stability of economies overseas and fluctuating foreign currencies, (8)
changes in environmental laws and regulations, (9) loss of key employees, and
(10) other factors which might be described from time to time in the Company's
filings with the Securities and Exchange Commission. As a result, there can be
no assurances that the forward-looking statements will be achieved.

General

The Company is a leading developer, manufacturer and marketer of analytical
instruments and related products and services for use in the drug discovery and
molecular biology segments of the life sciences industry and in nuclear
research, safeguarding and environmental remediation. Through Packard Instrument
Company, Inc., a wholly-owned subsidiary, and several other wholly-owned
subsidiaries (collectively, "Packard"), the Company supplies bioanalytical
instruments, and related biochemical supplies and services, to the drug
discovery, genomics and molecular biology markets, and through certain divisions
and wholly-owned subsidiaries comprising Canberra Industries ("Canberra"), the
Company manufactures analytical instruments used to detect, identify and
quantify radioactive materials for the nuclear industry and related markets.

Results of Operations (dollars in millions)

<TABLE>
<CAPTION>
                                                               Three Months Ended                       Six Months Ended       
                                                                    June 30,                                June 30,           
                                                                                  % Inc.                                 % Inc.
                                                         1998        1997         (Dec.)         1998         1997       (Dec.)
                                                         ----        ----         ------         ----         ----       ------
                                                      (restated)                               (restated)
<S>                                                    <C>         <C>             <C>        <C>          <C>             <C>
Total revenues:
  Packard                                              $  35.6     $  31.4         13.4%      $   65.3     $  60.8         7.3%
  Canberra                                                18.4        13.7         33.8%          37.3        26.9        38.8%
                                                       -------     -------         ----       --------     -------        ---- 
                                                          54.0        45.1         19.6%         102.6        87.7        16.9%
                                                       -------     -------         ----       --------     -------        ---- 
Gross profit:
  Packard                                                 18.3        17.2          6.8%          34.5        33.6         2.6%
  Canberra                                                 8.9         6.6         34.5%          18.4        13.2        39.5%
                                                       -------     -------         ----       --------     -------        ---- 

                                                          27.2        23.8         14.6%          52.9        46.8        13.0%
                                                       -------     -------         ----       --------     -------        ---- 

Operating expenses:
  Research and development                                 5.7         5.3          6.3%          12.5        10.4        21.0%
  Selling, general and administrative                     13.4        11.6         15.6%          24.8        22.7         8.9%
  In-process research and development charge               --          --           --             2.7         --          N/A
  Recapitalization charge                                  --          --           --              --        18.0         N/A
                                                       -------     -------         ----       --------     -------        ---- 

Operating profit (loss)                                    8.1         6.9         19.2%          12.9        (4.3)        N/A
Interest expense, net                                     (4.9)       (4.7)         6.6%          (9.8)       (6.1)        N/A
Realized investment gains                                  1.0         --           N/A            3.1         --          N/A
                                                       -------     -------         ----       --------     -------        ---- 

Income (loss) before income taxes                          4.2         2.2         87.9%           6.2       (10.4)        N/A
Provision for (benefit from) income taxes                  1.2         0.9         24.1%          (2.2)        --          N/A
                                                       -------     -------         ----       --------     -------        ---- 
                                                                                                                           1.9

Net income (loss)                                      $   3.0     $   1.3        132.9%      $    4.3     $  (8.2)        N/A
                                                       -------     -------         ----       --------     -------        ---- 
</TABLE>

                                       9
<PAGE>


Excluding the impact of changes in foreign currency exchange rates, consolidated
total revenues would have been $0.8 million and $1.9 million higher for the
three months and six months ended June 30, 1998, respectively. The 1998 periods
reflect the operating results of Aquila Technologies Group, Inc. ("Aquila"),
which was acquired on September 3, 1997. In addition, the three month period
ended June 30, 1998, reflects the operating results of Carl Creative Systems,
Inc. ("CCS"), which was acquired on March 31, 1998. Aquila's post-acquisition
operating results are included with those of Canberra; CCS' post-acquisition
operating results are included with those of Packard. Both companies are
included in the Company's consolidated operating results since their respective
dates of acquisition. Selected operating information associated with Aquila and
CCS during the periods presented in the accompanying financial statements are as
follows (in thousands of dollars):

                                 Three Months Ended        Six Months Ended
                                   June 30, 1998            June 30, 1998
                                   -------------            -------------
        Net Sales -
            Aquila                    $3,867                   $8,134
            CCS                       $4,516                   $4,516*

        Operating Profit -
            Aquila                    $1,015                   $2,267
            CCS                       $2,344                   $2,344*

* Represents results from date of acquisition (March 31, 1998).

Packard's sales increased approximately $4.2 million and $4.4 million in the
three-month and six-month periods ended June 30, 1998, respectively, in
comparison with the prior year periods. The increases were due to the inclusion
of CCS in 1998. The stronger U.S. dollar caused sales during the first six
months of 1998 to be $1.3 million lower than they would have been had exchange
rates been the same as during the comparable 1997 period. Lower sales volume at
many overseas locations also contributed to the decline, particularly at
Packard's Japanese subsidiary ("PJKK") where sales decreased approximately $0.3
million and $1.4 million (exclusive of the impact of the stronger U.S. dollar)
in the second quarter and year-to-date 1998 periods, respectively, as compared
with the same periods in 1997. These decreases were offset by strong growth in
sales of Packard's domestic operations which increased by approximately $1.8
million, excluding CCS, during the six months ended June 30, 1998, as compared
with 1997.

Canberra's increased sales in 1998 are due primarily to the acquisition of
Aquila in September 1997 and growth in the instruments and detectors businesses.
The strengthening U.S. dollar unfavorably impacted Canberra's sales by
approximately $0.6 million during the six months ended June 30, 1998, when
compared to results calculated by applying exchange rates in effect during the
comparable 1997 period.

The Company's gross profit increased 14.6% and 13.0% during the three months and
six months ended June 30, 1998, respectively, as compared to the corresponding
1997 periods. These increases are attributable primarily to the acquisition of
Aquila in September 1997 and CCS in March 1998. These increases were partially
offset by lower margins generated at certain overseas locations as well as the
unfavorable impact of the stronger U.S. dollar. In addition, gross profit during
the three months ended June 30, 1998, reflects a one-time charge of $1.0 million
associated with the write-off of acquired CCS inventory which was recorded at
fair market value at the date of acquisition under purchase accounting
requirements.

Research and development spending, as a percentage of net sales, was relatively
consistent between 1998 and 1997 (ranging from 10.5% to 12.2%). Excluding Aquila
and CCS from the 1998 year-to-date period, research and development spending, as
a percentage of net sales, was approximately 13.2%. Research and development
spending, in terms of total dollars, has increased in 1998 in comparison with
1997, reflecting the Company's continued commitment to new product development
and enhancement of its existing product lines. In addition, the 1998 amount
reflects the recognition of approximately $1.0 million of costs related to a
project which was canceled in the first quarter of 1998.

Selling, general and administrative expenses were up slightly during 1998, as
compared to 1997, due primarily to the inclusion of Aquila and CCS (since March
31, 1998), partially offset by the effect of the stronger U.S. dollar. As a
percentage of net sales, such expenses are down in 1998 compared with 1997.

                                       10
<PAGE>

During the first quarter of 1998, the Company recorded a $2.68 million charge
associated with the writeoff of in-process research and development ("R&D")
acquired in connection with the Company's purchase of CCS. The charge represents
that portion of the purchase price which was assigned to the acquired R&D
through purchase accounting as determined by an independent appraisal.

In March of 1997, the Company recorded an $18.0 million charge associated with
the Recapitalization (refer to the Company's 1997 Form 10-K).

Consolidated operating profit of $8.1 million and $12.9 million for the three
months and six months ended June 30, 1998 compares with $6.9 million and ($4.3)
million during the corresponding 1997 periods. Excluding the effects of the 1998
charges associated with the CCS acquired research and development and acquired
inventory, and the 1997 Recapitalization charge, operating profit increased $2.9
million during the six months ended June 30, 1998 period, as compared to
corresponding 1997 period, due primarily to the acquisitions of Aquila and CCS,
partially offset by the increased research and development spending and the
stronger U.S. dollar in 1998.

The increase in interest expense, net during 1998 is a direct result of the
funds used in connection with the Recapitalization effective March 4, 1997
(refer to the 1997 Form 10-K) and increased indebtedness associated with the
acquisitions of Aquila and CCS.

During the six months ended June 30, 1998, the Company sold a portion of the
marketable equity investment it holds in a publicly traded company. In
connection with such sales, the Company has realized gains aggregating
approximately $3.1 million.

For the six months ended June 30, 1998, the consolidated effective tax rate was
a provision of 57.4% compared to a 21.7% benefit during the same period in 1997.
The 1998 effective rate reflects:

     a)   income taxes provided on taxable income generated overseas;

     b)   no tax benefit on the writeoff of acquired in-process R&D; and

     c)   no provision for federal income taxes being provided on domestically
          generated taxable income in light of the Company's net operating loss
          carryforward position generated in 1997.

The 1997 benefit reflected the tax benefit provided on a portion of the
Recapitalization charges offset by taxes provided on income generated in high
tax countries such as Japan.

Financial Condition - Liquidity and Capital Resources

The Company has historically generated sufficient cash flow from operations to
meet its working capital requirements as well as to fund capital expenditures,
debt service and equity transactions such as dividend payments and stock
repurchases. In connection with the Recapitalization, the Company increased its
long-term indebtedness by $190.0 million and, as a result, debt service
requirements have increased significantly as compared to historical levels. The
Company has, as of August 7, 1998, $62 million of funds available under a
revolving credit facility secured as part of the Recapitalization. Monies
available under this credit facility are subject to certain restrictions and
provisions contained therein. Refer to the 1997 Form 10-K for a detailed
description of the Recapitalization including the related indebtedness and
repayment terms and conditions. Prior to the time at which significant levels of
principal on the term loan and subordinated notes becomes due in fiscal 2002,
the Company will evaluate and identify the most advantageous options available
to service such debt. Options may include refinancing such principal under
potentially new terms and conditions or repaying such debt through funds
obtained through other sources or means. However, there can be no assurance that
any new financing will be available or that the terms thereof will be favorable
to the Company.

The Company expects to generate adequate cash from operations to meet most of
its working capital needs as well as to provide for necessary debt service
requirements during the next several years. The Company can and will borrow
monies from the revolving credit facility in order to meet temporary or seasonal
shortfalls which may arise in the level of cash generated from operations and to
fund the Contingent Payments. The Company expects that, should the generation of
excess available operating cash flow be insufficient, it will also utilize the
revolving credit facility to fund a significant portion of its strategic
acquisition program and

                                       11
<PAGE>

new product development initiatives, as well as a portion of capital
expenditures for machinery, equipment and facility expansions.

Operating activities generated $5.9 million of cash during the six months ended
June 30, 1998, compared to $2.2 million of cash in the comparable 1997 period.
The improvement is due primarily to the cash portion of the Recapitalization
charge which was paid during the 1997 period.

On March 31, 1998, the Company acquired all of the outstanding common stock of
CCS. The Company issued 108,883 common shares of the Company and paid $6.3
million in cash, including costs incurred in connection with the acquisition.
The acquisition was funded through available cash and the revolving credit
facility. Additional CCS Contingent Payments, up to a maximum of $18.7 million,
may be made through the year 2002, contingent upon CCS achieving certain
post-acquisition operating performance levels.

In September 1997, the Company acquired Aquila (refer to the Company's 1997 Form
10-K). Aquila manufactures surveillance cameras, electronic seals and other
equipment utilized in the safeguarding of nuclear materials and process controls
equipment. The Company financed the initial purchase price of approximately $6.7
million, including costs incurred in connection with the acquisition, through
the revolving credit facility. The Company will make additional Aquila
Contingent Payments based upon post-acquisition operating performance through
calendar year 2000. An additional $1.7 million was earned as Contingent Payments
during the period of September 4, 1997, to June 30, 1998.

In May 1997, PJKK entered into an agreement to acquire the 40% interest held by
its minority stockholder for approximately $7.5 million (refer to the Company's
1997 Form 10-K). The acquisition has been funded through a combination of cash
on hand and notes payable issued to the minority stockholder. The Company
expects that PJKK will be able to fund the remainder of acquisition through a
similar combination of sources.

As of June 30, 1998 and 1997, the Company's gross order backlog was
approximately $40.6 million and $23.5 million, respectively. The June 30, 1998,
backlog amount includes $5.6 million and $3.2 million associated with Aquila and
CCS, respectively. The Company includes in backlog only those orders for which
it has received purchase orders and does not include in backlog orders for
service. The Company's backlog as of any particular date may not be
representative of actual sales for any succeeding period.

Year 2000

The Company is currently in the process of addressing issues associated with the
year 2000 and its effect on date sensitive management information and other data
systems which the Company operates (the "Year 2000"). All aspects of the
Company's business including administration, production and distribution are
being evaluated as to the effect of Year 2000. Based upon preliminary estimates,
management does not believe the costs associated with complying with Year 2000
requirements will have a material effect on the Company's consolidated financial
position or on its results of operations. Managements' estimate is based on
numerous assumptions pertaining to future events including compliance of the
Company's customers and vendors with Year 2000 as well as other factors. As
such, there can be no guarantee that such estimates will be achieved and,
therefore Year 2000 could have a material adverse financial impact.

Subsequent Event - Acquisition of BioSignal

On July 7, 1998, the Company acquired BioSignal, Inc., a company located in
Montreal, Canada, which is involved in the development and commercialization of
cloned drug targets as drug screening reagents for use in pharmaceutical and
biotechnology research. The Company, which held a 19% ownership interest in
BioSignal prior to the acquisition, purchased the remaining 81% interest for
approximately $11.0 million which includes liabilities assumed and shares of the
Company to be issued. The cash portion of the purchase price was funded through
the revolving credit facility. The acquisition will be accounted for under the
purchase accounting method. In connection with the acquisition, the Company will
incur a charge of $3.44 million to write off the in-process R&D acquired.

                                       12
<PAGE>


       ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Refer to Note 1 to the consolidated financial statements included in the
Company's Form 10-K for a discussion of the Company's hedging practice as it
relates to foreign currency transactions.

                                       13
<PAGE>

                           PART II. OTHER INFORMATION

                           PACKARD BIOSCIENCE COMPANY


Item 1.  Legal Proceedings

     Legal proceedings and related developments were disclosed in the Company's
     Quarterly Report on Form 10-Q for the quarterly period ended March 31,
     1998, and in the Company's 1997 Form 10-K.


Item 6.   Exhibits and Reports on Form 8-K

     (a)  Exhibits:

 Exhibit 
   No.        Description
 -------      -----------

     27   Financial data schedule pursuant to Article 5 of Regulation S-X

     (b)  Reports on Form 8-K

          None.

                                       14
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized, in the City of Meriden, State of
Connecticut, on August 7, 1998.

                               PACKARD BIOSCIENCE COMPANY


                           By:     /s/ Emery G. Olcott
                                -------------------------------
                                       Emery G. Olcott
                                  Chairman of the Board, Chief
                                Executive Officer and President


                           By:     /s/ Ben D. Kaplan
                                -------------------------------
                                       Ben D. Kaplan
                                  Vice President and Chief
                                     Financial Officer


                           By:     /s/ David M. Dean
                                -------------------------------
                                       David M. Dean
                                    Corporate Controller


                                       15