American Medical Systems (AMMD) 10-Q 2008 Q2 Quarterly report

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 28, 2008

or

o 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:00030733

AMERICAN MEDICAL SYSTEMS HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware	41-1978822
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

10700 Bren Road West, Minnetonka, Minnesota	55343
(Address of principal executive offices)	(Zip Code)

952-930-6000

(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.

þ Yeso No               

      Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filerþ  Accelerated filero  Non-accelerated filer  o
(Do not check if a smaller reporting company) Smaller reporting companyo 

     Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

o Yesþ No               

     As of August 4, 2008 there were 73,067,414 shares of the registrant’s $.01 par value Common Stock outstanding.

INDEX

	Page
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)
Consolidated Statements of Operations for the three and six month periods ended June 28, 2008 and June 30, 2007		3
Consolidated Balance Sheets as of June 28, 2008 and December 29, 2007		4
Consolidated Statements of Cash Flow for the six month periods ended June 28, 2008 and June 30, 2007		5
Notes to Consolidated Financial Statements		6
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		26
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		39
ITEM 4. CONTROLS AND PROCEDURES		39
PART II OTHER INFORMATION
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS		40
ITEM 6. EXHIBITS		40
SIGNATURES		41
EXHIBIT INDEX		42

2

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

American Medical Systems Holdings, Inc.

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

	Three Months Ended						Six Months Ended
	June 28, 2008			June 30, 2007			June 28, 2008			June 30, 2007
Net sales	$	129,797		$	116,453		$	250,159		$	224,838
Cost of sales		29,185			27,129			58,175			53,484
Gross profit		100,612			89,324			191,984			171,354
Operating expenses
Marketing and selling		46,301			41,694			91,382			81,124
Research and development		11,366			10,979			22,666			22,129
General and administrative		10,552			10,587			20,707			21,576
Integration costs		—			92			—			1,103
Amortization of intangibles		4,300			4,749			8,647			9,453
Total operating expenses		72,519			68,101			143,402			135,385
Operating income		28,093			21,223			48,582			35,969
Other (expense) income
Royalty income		2,476			503			2,831			1,182
Interest income		157			293			352			629
Interest expense		(6,819	)		(9,588	)		(14,876	)		(19,221	)
Amortization of financing costs		(1,429	)		(755	)		(2,139	)		(1,537	)
Other income		585			351			1,930			1,974
Total other (expense) income		(5,030	)		(9,196	)		(11,902	)		(16,973	)
Income from continuing operations before income taxes		23,063			12,027			36,680			18,996
Provision for income taxes		9,069			4,701			14,475			7,287
Net income from continuing operations		13,994			7,326			22,205			11,709
Loss from discontinued operations, net of tax benefit of $0.4 million		—			—			—			(691	)
Net income	$	13,994		$	7,326		$	22,205		$	11,018
Net income (loss) per share
Basic net income from continuing operations	$	0.19		$	0.10		$	0.31		$	0.16
Discontinued operations, net of tax		—			—			—			(0.01	)
Basic net income	$	0.19		$	0.10		$	0.31		$	0.15
Diluted net income from continuing operations	$	0.19		$	0.10		$	0.30		$	0.16
Discontinued operations, net of tax		—			—			—			(0.01	)
Diluted net income	$	0.19		$	0.10		$	0.30		$	0.15
Weighted average common shares used in calculation
Basic		72,814			72,061			72,645			71,921
Diluted		73,928			73,593			73,718			73,536

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

3

American Medical Systems Holdings, Inc.

Consolidated Balance Sheets

(In thousands, except share and per share data)

	June 28, 2008		December 29, 2007
	(Unaudited)
Assets
Current assets
Cash and cash equivalents	$	26,195	$	34,044
Short term investments		16,181		1,137
Accounts receivable, net		105,326		106,457
Inventories, net		47,335		60,707
Deferred income taxes		11,999		13,105
Other current assets		5,383		9,935
Total current assets		212,419		225,385
Property, plant and equipment, net		51,560		53,126
Goodwill		691,580		690,478
Developed and core technology, net		86,944		94,452
Other intangibles, net		48,353		49,337
Other long-term assets, net		1,898		3,655
Total assets	$	1,092,754	$	1,116,433
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable	$	9,788	$	13,364
Accrued compensation expenses		19,315		19,258
Accrued warranty expense		3,598		3,001
Other accrued expenses		26,569		46,464
Total current liabilities		59,270		82,087
Long-term debt		627,443		666,234
Deferred income taxes		26,449		23,333
Long-term income taxes payable		13,856		13,414
Long-term employee benefit obligations		3,175		3,175
Total liabilities		730,193		788,243
Stockholders’ equity
Common stock, par value $.01 per share; authorized 200,000,000 shares; issued and outstanding: 72,895,138 shares at June 28, 2008 and 72,258,512 shares at December 29, 2007		729		723
Additional paid-in capital		294,175		284,751
Accumulated other comprehensive income		9,647		6,910
Retained earnings		58,010		35,806
Total stockholders’ equity		362,561		328,190
Total liabilities and stockholders’ equity	$	1,092,754	$	1,116,433

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

4

American Medical Systems Holdings, Inc.

Consolidated Statements of Cash Flow

(In thousands)

(Unaudited)

	Six Months Ended
	June 28, 2008			June 30, 2007
Cash flows from operating activities
Net income	$	22,205		$	11,018
Net loss from discontinued operations		—			(691	)
Net income from continuing operations		22,205			11,709
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities
Depreciation		4,764			3,966
(Gain) loss on asset disposals		53			(15	)
Amortization of intangibles		8,647			9,453
Amortization of financing costs		2,139			1,537
Non-cash impairment of available-for-sale securities		843			—
Excess tax benefit from excercise of stock options		(1,045	)		(178	)
Tax benefit on exercised stock option arrangements		1,104			715
Change in net deferred income taxes		5,064			462
Stock based compensation		4,611			5,766
Changes in operating assets and liabilities:
Accounts receivable		3,071			(6,980	)
Inventories		13,632			(14,039	)
Accounts payable and accrued expenses		(20,456	)		(13,697	)
Other assets		1,869			14,872
Net cash provided by operating activities		46,501			13,571
Cash flows from investing activities
Purchase of property, plant and equipment		(3,148	)		(12,456	)
Purchase of business, net of cash acquired		—			(781	)
Disposal of business		3,330			21,676
Purchase of other intangibles		(1,167	)		(263	)
Purchase of short-term investments		(15,066	)		(137	)
Sale of short-term investments		73			10
Net cash (used in) provided by investing activities		(15,978	)		8,049
Cash flows from financing activities
Issuance of common stock		3,748			8,913
Excess tax benefit from exercise of stock options		1,045			178
Payments on long-term debt		(41,718	)		(28,123	)
Proceeds from short-term borrowings		12,000			—
Repayments of short-term borrowings		(12,000	)		—
Net cash used in financing activities		(36,925	)		(19,032	)
Cash (used in) provided by continuing operations		(6,402	)		2,588
Cash used in discontinued operations
Operating activities		—			(691	)
Cash used in discontinued operations		—			(691	)
Effect of currency exchange rates on cash		(1,447	)		(152	)
Net (decrease) increase in cash and cash equivalents		(7,849	)		1,745
Cash and cash equivalents at beginning of period		34,044			29,051
Cash and cash equivalents at end of period	$	26,195		$	30,796
Supplemental disclosure
Cash paid for interest	$	17,996		$	19,835
Cash paid (refunded) for taxes	$	1,990		$	(11,705	)
Stock issued to settle contingent liabilities under InnovaQuartz purchase agreement	$	—		$	7,371

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

5

AMERICAN MEDICAL SYSTEMS HOLDINGS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

NOTE 1. Basis of Presentation

We have prepared the consolidated financial statements included in this Form 10-Q without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). 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 these rules and regulations. The year-end balance sheet was derived from audited financial statements, but does not include all disclosures required by U.S. generally accepted accounting principles. These unaudited consolidated interim financial statements should be read in conjunction with our consolidated financial statements and related notes included in our Annual Report on Form 10-K for fiscal 2007. All amounts presented in tables are in thousands, except per share data.

These statements reflect, in management’s opinion, all adjustments (which include only normal, recurring adjustments) necessary for a fair presentation of the financial position and the results of operations and cash flows for the periods presented. The results of operations for any interim period may not be indicative of results for the full year.

We have a 52 or 53 week fiscal year ending on the Saturday nearest December 31. Accordingly, the second fiscal quarters of 2008 and 2007 are represented by the three month periods ended on June 28, 2008 and June 30, 2007, respectively.

In the first quarter of fiscal year 2007, consistent with the plans announced with the Laserscope acquisition, we sold the Laserscope aesthetics business. The results of operations for this business for the period prior to the sale, which occurred January 16, 2007, are presented in the discontinued operations section of the statements of operations for the six months ended June 30, 2007. Unless otherwise noted, disclosures of revenues and expenses in the Notes to Consolidated Financial Statements refer to continuing operations only.

NOTE 2. Discontinued Operations and Sale of Aesthetics Business

On July 20, 2006, we completed a cash tender offer for over 90 percent of the outstanding shares of common stock of Laserscope, a California corporation (Laserscope). On July 25, 2006, we acquired the remaining outstanding shares of Laserscope through a merger of Laserscope with our acquisition subsidiary, resulting in Laserscope becoming our wholly owned subsidiary. The total acquisition price for Laserscope shares and options was $718.0 million, in addition to transaction costs of approximately $22.6 million and restructuring costs of approximately $15.4 million.

In conjunction with our acquisition of Laserscope, we committed to a plan to divest Laserscope’s aesthetics business. The aesthetics business provides medical laser-based solutions for cosmetic treatments, and we determined that the aesthetics business did not fit into our strategy to focus on developing, manufacturing, selling and marketing medical devices that restore pelvic health.

On January 16, 2007, we sold Laserscope’s aesthetics business to Iridex Corporation (Iridex) for a sale price consisting of $26.0 million of cash consideration and 213,435 shares of Iridex unregistered common stock (subject to certain post-closing adjustments), and up to an additional $9.0 million as determined by the book value of certain inventory following termination of a manufacturing transition period of approximately six to nine months. The terms of the sale included an obligation on our part to indemnify the buyer against certain potential liabilities, including for breaches of representations and warranties we made in the asset purchase agreement, for a period of twelve months. In August 2007, we agreed with Iridex on the amount and payment plan for the final post-closing purchase price adjustment and an amount for the fair value of inventory to be purchased at the termination of the manufacturing transition period. The agreement included an increase to the purchase price of $1.1 million and an additional $4.1 million for the purchase of inventory. Pursuant to the payment plan, Iridex will pay these amounts in scheduled payments through the third quarter of 2008, and accordingly, the outstanding balance is included in other current assets. During the second quarter of 2008, Iridex paid $1.2 million of receivables for which we had previously established reserves, which we recorded in other income.

Included in short-term investments at June 28, 2008 and December 29, 2007 is $0.5 million for the value of unregistered Iridex common stock received as partial consideration for the sale of the Laserscope aesthetics business. The common shares were subject to restrictions on sale and were previously accounted for using the cost method. The initial value of the shares of $1.2 million reflected a discount for illiquidity due to the restrictions on sale combined with Iridex’s declining financial performance. Beginning in December 2007, the stock is within the scope of Statement of Financial Accounting Standards (SFAS) No. 115,Accounting for Certain Investments in Debt

6

and Equity Securities,and is accounted for as an “available-for-sale” security with changes in value recorded through other comprehensive income, unless any decline in value below the current book value is considered other-than-temporary, in which case resulting adjustments will be recorded in earnings. In the first quarter of 2008, we determined that our investment was other-than-temporarily impaired and we recorded an impairment charge of $0.8 million. At June 28, 2008, an unrealized gain of $0.2 million was recorded in other comprehensive income for the Iridex stock.

In accordance with SFAS No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets, the financial results of the aesthetics business for the period prior to the sale, which occurred January 16, 2007, are presented in the discontinued operations section of the statements of operations for the six months ended June 30, 2007. The following table represents the results of discontinued operations for the period from December 31, 2006 to January 16, 2007:

	Period from
	December 31, 2006
(in thousands)	to January 16, 2007
Net sales	$	515
Loss from discontinued operations before income taxes		(1,075	)
Income tax benefit		384
Loss from discontinued operations, net of taxes	$	(691	)

In accordance with EITF 87-24,Allocation of Interest to Discontinued Operations, interest on our debt that was required to be repaid as a result of the disposal transaction has been allocated to discontinued operations. During the six months ended June 30, 2007, we were required to repay $16.4 million under our Senior Secured Credit Facility due to the disposal transaction. Our results of discontinued operations include interest expense and amortization of financing costs of $0.5 million for the six months ended June 30, 2007. This amount includes an adjustment of $0.4 million to reflect extinguishment of a proportionate share of the debt discount and debt issuance costs. Further debt repayments due to the disposal transaction were made subsequent to June 30, 2007, to result in total repayments of $17.6 million.

In conjunction with the sale of the aesthetics business, we entered into a supply agreement with Iridex whereby we agreed to manufacture and supply to Iridex certain aesthetics devices during a transition period. The agreement expired on October 16, 2007. Iridex reimburses us for our cost to produce the products. Certain of the final purchase orders under the supply agreement are being delivered after expiration of the agreement. We expect delivery to be completed by the third quarter of 2008. In addition, we also entered into an agreement with Iridex to provide administrative services at no charge during a transition period of 60 days. Pursuant to EITF 03-13,Applying the Conditions in Paragraph 42 of FASB Statement No. 144 in Determining Whether to Report Discontinued Operations, we presented the results of operations of the aesthetics business as discontinued operations because we believe that the cash flows under these agreements are not significant and we will have no significant continuing involvement in the operations of the aesthetics business.

NOTE 3. Restructuring Costs

In fiscal year 2006, we recorded restructuring costs of approximately $7.5 million associated primarily with employee terminations and benefits for certain employees of Laserscope. These costs were recognized as liabilities assumed in the purchase business combination and are reflected as an increase to goodwill. These costs represent management’s approved reduction of the Laserscope workforce by 35 employees, mainly in administrative departments and transferred job functions, as well as costs associated with change-in-control provisions of certain Laserscope employment contracts. Our management approved these restructuring plans in the third quarter of 2006. Adjustments were made to these plans during 2007, primarily due to the completion of termination and benefit negotiations with certain employees, resulting in a decrease to this liability of $1.1 million. This adjustment was recorded as a decrease to goodwill. As of June 28, 2008, we have made cash payments related to severance and benefits of $6.4 million.

In addition, we established a plan to exit certain contracts and activities of Laserscope at the time of the acquisition, principally the termination of several existing distributor agreements. As a result of this plan, we recorded a liability of $2.0 million in fiscal year 2006 related to our estimate of contract termination costs, which was recognized as a liability assumed in the purchase business combination and reflected as an increase to goodwill. During 2007, we recorded adjustments to increase the liability by $7.0 million to reflect the final negotiated amounts in most cases, and current estimates in some cases, of the related costs to be incurred to terminate the existing distributor

7

agreements. These adjustments were recorded as an increase to the purchase price in accordance with Emerging Issues Task Force (EITF) Issue No. 95-3,Recognition of Liabilities in Connection with a Purchase Business Combination, because they relate to finalization of the exit plan and adjustments to the original estimates that were determined within one year of the acquisition date. In the second quarter of 2008, we completed the remaining distributor negotiations and recorded adjustments to increase the liability by $1.1 million to reflect the final negotiated settlements. Since these adjustments were made outside of the purchase price allocation period, the adjustments were included in the determination of net income for the period and are reflected in marketing and selling expense on the consolidated statement of operations for the three and six months ended June 28, 2008. As of June 28, 2008, we have made total payments and settlements of $9.9 million related to these exit activities. We plan to make the final $0.1 million in payments of these negotiated settlements during the second half of 2008.

The following table summarizes activity associated with the Laserscope restructuring program that occurred during the first six months of 2008:

	Restructuring							Restructuring
	Liability as of		Adjustment to		Cash Payments /			Liability as of
(in thousands)	December 29, 2007		Liability		Settlements			June 28, 2008
Severance and benefits	$	216	$	—	$	(162	)	$	54
Contract terminations and other		3,904		1,062		(4,869	)		97
Total restructuring	$	4,120	$	1,062	$	(5,031	)	$	151

Integration Costs

In the three and six months ended June 30, 2007, we recorded $0.1 million and $1.1 million, respectively, of integration costs associated with the Laserscope acquisition, primarily related to legal, consulting and retention bonuses. These integration costs are included in operating expenses.

NOTE 4. Stock-Based Compensation

At June 28, 2008, we have one active stock-based employee compensation plan under which new awards may be granted. Awards may include incentive stock options, non-qualified option grants or restricted stock. Amounts recognized in our financial statements related to stock-based compensation were as follows:

	Three Months Ended				Six Months Ended
(in thousands)	June 28, 2008		June 30, 2007		June 28, 2008		June 30, 2007
Cost of sales	$	646	$	112	$	1,003	$	776
Marketing and selling		847		937		1,691		2,084
Research and development		558		615		1,116		1,403
General and administrative		435		1,066		801		1,503
Total stock-based compensation expense	$	2,486	$	2,730	$	4,611	$	5,766

Options granted under the plans generally become exercisable for twenty-five percent of the shares on the first anniversary date of the grant and 6.25 percent at the end of each quarter thereafter. Options are granted with an exercise price equal to the fair market value of the common stock on the date of the grant.

Options granted under our 2000 Plan generally have a stated expiration, if not exercised or earlier terminated, ten years after the date of grant. Options granted under our 2005 Plan generally have a stated expiration, if not exercised or earlier terminated, seven years after the date of grant. No modifications were made to outstanding stock options granted prior to our adoption of SFAS 123(R).

Activity under our 2000 and 2005 plans for the six months ended June 28, 2008 was as follows:

				Weighted average		Aggregate
	Options			exercise price		Intrinsic
	outstanding			per share		Value
						(in thousands)
Balance at December 29, 2007		7,587,892		$	14.82
Granted		1,333,540			14.37
Exercised		(462,164	)		4.89
Cancelled or expired		(511,517	)		19.47
Balance at June 28, 2008		7,947,751		$	15.02	$	16,014
Options exercisable at June 28, 2008		4,834,614		$	13.95	$	14,838

8

The total intrinsic value of options exercised during the three and six months ended June 28, 2008 was $1.5 million and $4.5 million, respectively. As of June 28, 2008, we had $20.2 million of total unrecognized compensation cost, net of estimated forfeitures, related to unvested share-based compensation arrangements granted under our 2005 Plan. We expect that cost to be recognized over a weighted average period of 2.6 years.

NOTE 5. Earnings per Share

The following table presents information necessary to calculate basic and diluted net income from continuing operations per common share and common share equivalents.

	Three Months Ended				Six Months Ended
(in thousands, except per share data)	June 28, 2008		June 30, 2007		June 28, 2008		June 30, 2007
Net income from continuing operations	$	13,994	$	7,326	$	22,205	$	11,709
Weighted-average shares outstanding for basic net income per share		72,814		72,061		72,645		71,921
Dilutive effect of stock options and restricted shares		1,114		1,532		1,073		1,615
Adjusted weighted-average shares outstanding for diluted net income per share		73,928		73,593		73,718		73,536
Net income per share
Basic net income from continuing operations	$	0.19	$	0.10	$	0.31	$	0.16
Diluted net income from continuing operations	$	0.19	$	0.10	$	0.30	$	0.16

There were 5,144,871 and 5,395,228 weighted shares outstanding for the three and six month periods ended June 28, 2008, respectively, that were excluded from the diluted earnings per share computation because the impact would have been anti-dilutive. For the three and six month periods ended June 30, 2007, there were 4,031,944 and 3,712,129 weighted shares outstanding, respectively, that were excluded from the diluted earnings per share computation because the impact would have been anti-dilutive. In addition, our Convertible Senior Subordinated Notes were excluded from the diluted net income per share calculation for all periods presented because the conversion price was greater than the average market price of our stock during the periods.

NOTE 6. Inventories

Inventories consist of the following as of June 28, 2008 and December 29, 2007:

(in thousands)	June 28, 2008			December 29, 2007
Raw materials	$	14,775		$	21,335
Work in process		4,943			7,587
Finished goods		32,472			34,673
Obsolescence reserve		(4,855	)		(2,888	)
Net inventories	$	47,335		$	60,707

NOTE 7. Warranties

Many of our products are sold with warranty coverage for periods ranging from one year up to the patient’s lifetime. The warranty allowance is our estimate of the expected future cost of honoring current warranty obligations. Factors influencing this estimate include historical claim rates, changes in product performance or deviations in product performance against our reliability commitments, the frequency of use of a prosthetic implant by the patient, patients’ performance expectations and changes in the terms of our policies.

Changes in the warranty balance during the three and six months ended June 28, 2008 and June 30, 2007 are presented below:

	Three Months Ended						Six Months Ended
(in thousands)	June 28, 2008			June 30, 2007			June 28, 2008			June 30, 2007
Balance, beginning of period	$	3,554		$	2,899		$	3,001		$	2,715
Provisions for warranty		1,597			1,641			3,734			2,514
Claims processed		(1,553	)		(1,732	)		(3,137	)		(2,421	)
Balance, end of period	$	3,598		$	2,808		$	3,598		$	2,808

9

NOTE 8. Comprehensive Income

Comprehensive income is net income adjusted for the impact of foreign currency translation, unrealized gains and losses on available-for-sale securities, and unrecognized gains and losses on interest rate swaps. Comprehensive income for the three and six months ended June 28, 2008 and June 30, 2007 was:

	Three Months Ended					Six Months Ended
(in thousands)	June 28, 2008			June 30, 2007		June 28, 2008		June 30, 2007
Net income	$	13,994		$	7,326	$	22,205	$	11,018
Foreign currency translation (loss) gain, net of taxes		(191	)		614		1,793		1,242
Recognition of previously unrealized losses on available-for-sale securities, net of taxes		—			—		433		—
Unrealized gains on available-for-sale securities, net of taxes		108			—		108		—
Unrealized gain on interest rate swap, net of taxes		620			—		403		—
Comprehensive income	$	14,531		$	7,940	$	24,942	$	12,260

NOTE 9. Goodwill and Intangible Assets

The changes in the carrying amount of goodwill for the six month period ending June 28, 2008 were:

	Six Months Ended
(in thousands)	June 28, 2008
Goodwill, beginning of the period	$	690,478
Effect of currency translation		1,102
Goodwill, end of the period	$	691,580

The following table provides additional information concerning intangible assets:

	June 28, 2008							December 29, 2007
	Gross carrying		Accumulated			Net book		Gross carrying		Accumulated			Net book
(in thousands)	amount		amortization			value		amount		amortization			value
Developed and core technology	$	137,553	$	(50,609	)	$	86,944	$	137,553	$	(43,101	)	$	94,452
Other intangibles
Amortized
Patents		11,440		(9,128	)		2,312		11,325		(8,964	)		2,361
Licenses		9,198		(7,070	)		2,128		9,158		(6,507	)		2,651
Royalty agreement		2,970		(958	)		2,012		2,970		(767	)		2,203
Trademarks		2,208		(1,107	)		1,101		2,208		(886	)		1,322
Total amortized other intangible assets		25,816		(18,263	)		7,553		25,661		(17,124	)		8,537
Unamortized
Trademarks		40,800		—			40,800		40,800		—			40,800
Total other intangibles		66,616		(18,263	)		48,353		66,461		(17,124	)		49,337
Total intangible assets	$	204,169	$	(68,872	)	$	135,297	$	204,014	$	(60,225	)	$	143,789

	Three Months Ended				Six Months Ended
(in thousands)	June 28, 2008		June 30, 2007		June 28, 2008		June 30, 2007
Amortization expense	$	4,300	$	4,749	$	8,647	$	9,453

The estimated amortization expense for currently-owned intangibles, as presented above, for the years 2008 through 2012 is $17.3 million, $17.1 million, $16.3 million, $15.6 million and $10.6 million, respectively.

NOTE 10. Litigation Settlements

During the first six months of 2008, we made cash payments of $15.0 million for litigation settlements, primarily due to the arbitration award to the former shareholders of CryoGen, Inc. On March 15, 2006, we received a demand for arbitration by Robert A. Knarr, as shareholder representative, on behalf of the former shareholders of CryoGen, Inc. On December 30, 2002, we acquired CryoGen, Inc. pursuant to the Agreement and Plan of Merger, dated as of

10

December 13, 2002, as amended, among our wholly-owned subsidiary, American Medical Systems, Inc., CryoGen, Inc. and Robert A. Knarr, as shareholders’ representative. The arbitration demand alleged that we breached the merger agreement by, among other things, failing to use commercially reasonable efforts to promote, market and sell theHer Option^® System and by acting in bad faith and thereby negatively impacting the former CryoGen shareholders’ right to an earnout payment under the merger agreement. The arbitration demand requested damages of the $110 million maximum earnout payment under the merger agreement. On December 18, 2007, the arbitration panel issued its decision in the arbitration proceeding, and awarded the CryoGen shareholders an earnout payment. We recorded a charge to earnings for the arbitration award in December 2007, and we paid the arbitration award in January 2008.

NOTE 11. Debt

Senior Secured Credit Facility

On July 20, 2006, in conjunction with the Laserscope acquisition, our wholly-owned subsidiary, American Medical Systems, Inc. (AMS), entered into a credit and guarantee agreement (the Credit Facility) with CIT Healthcare LLC, as agent and certain lenders from time to time party thereto (the Lenders). AMS and each majority-owned domestic subsidiary of AMS are parties to the Credit Facility as guarantors of all of the obligations of AMS arising under the Credit Facility. Each of the subsidiary guarantors is 100 percent owned by us and the guarantees are joint and several. The obligations of AMS and each of the guarantors arising under the Credit Facility are secured by a first priority security interest granted to the agent on substantially all of their respective assets, including a mortgage on the AMS facility in Minnetonka, Minnesota.

The six-year senior secured Credit Facility consists of (i) term loan debt and (ii) a revolving credit facility of up to $65.0 million which is available to fund ongoing working capital needs, including future capital expenditures and permitted acquisitions. During January 2008, we borrowed $12.0 million under the revolving credit facility to fund the payment of certain litigation settlements (refer toNote 10, Litigation Settlements). We repaid the outstanding balance with operating cash in February 2008. As of June 28, 2008 and June 30, 2007, there were $272.3 million and $336.0 million of term loans outstanding under the Credit Facility.

At our option, term loans under the Credit Facility (other than swing line loans) bear interest at a variable rate based on LIBOR or an alternative variable rate based on the greater of the prime rate as quoted in The Wall Street Journal as the prime rate (Prime Rate) or the federal funds effective rate plus 0.5 of 1.0 percent (Federal Funds Rate) plus an applicable margin. The applicable margin for term loans based on LIBOR is 2.25 percent per annum, while the applicable margin for term loans based on the Prime Rate or the Federal Funds Rate is 1.25 percent per annum. As of June 28, 2008, all debt under the Credit Facility had a variable interest rate based on the LIBOR index. The applicable margin for loans under the revolving credit facility is determined by reference to our total leverage ratio, as defined in the Credit Facility. In addition to initial Credit Facility fees and reimbursement of agent expenses, we are obligated to pay revolving commitment fees.

The term loans will amortize 1.0 percent of the current principal balance quarterly from December 2006 through September 2011 and the remaining 95 percent will amortize December 2011 through July 2012. In addition, mandatory prepayments are due under the Credit Facility equal to (i) 75 percent of Excess Cash Flow (defined generally as net income, plus depreciation and amortization and other non-cash charges including IPR&D, plus decreases or minus increases in working capital, minus capital expenditures (to the extent not financed) and amortization payments with respect to the term loan, and any other indebtedness permitted under the loan documents) with a step-down of 50 percent of Excess Cash Flow when the Total Leverage Ratio is less than 4.00 to 1.00, (ii) 100 percent of the net proceeds of any asset sale (subject to a limited reinvestment option and a $2.5 million exception), (iii) 100 percent of the net proceeds of any debt (including convertible securities) or preferred stock issuance, and (iv) 50 percent of the net proceeds of any other equity issuance. Amounts due under the Credit Facility may also be voluntarily prepaid without premium or penalty.

Amortization and other prepayments of $35.9 million and $41.7 million were made during the three and six months ended June 28, 2008, respectively. Amortization and other prepayments of $6.7 million and $28.1 million were made during the three and six months ended June 30, 2007, respectively, of which $0.9 million and $16.4 million, respectively, were prepayments related to the disposal of the aesthetics business.

The Credit Facility contains affirmative and negative covenants and other limitations (subject to various carve-outs and baskets). The covenants limit: (a) the making of investments, the amount of capital expenditures, the payment of dividends and other payments with respect to capital, the disposition of material assets other than in the ordinary course of business, and mergers and acquisitions under certain conditions, (b) transactions with affiliates unless such transactions are completed in the ordinary course of business and upon fair and reasonable terms, (c) the incurrence of liens and indebtedness, and (d) substantial changes in the nature of the companies’ business. The Credit Facility

11

also contains financial covenants which require us to maintain predetermined ratio levels related to leverage, interest coverage, fixed charges, and a limit on capital expenditures. In addition, the Credit Facility contains customary events of default, including payment and covenant defaults and material inaccuracy of representations. The Credit Facility further permits the taking of customary remedial action upon the occurrence and continuation of an event of default, including the acceleration of obligations then outstanding under the Credit Facility.

Fees of $10.5 million are classified as debt discount and are being accreted to amortization of financing costs using the effective interest method over a six year period. Additional debt issuance costs of approximately $2.4 million are recorded as other long term assets and are being amortized over six years using the straight-line method. Upon payment of the prepayments described above, a pro rata portion of the related discount and debt issuance costs of $0.9 million and $1.0 million was immediately charged to amortization of financing costs in the three and six months ending June 28, 2008, respectively, and $0.2 million and $0.8 million was immediately charged to amortization of financing costs in the three and six months ending June 30, 2007, respectively. Of these charges, $0.4 million related to the sale of the aesthetics business and were charged to discontinued operations during the six months ended June 30, 2007.

Amendment of Credit Facility

On October 29, 2007, we entered into a First Amendment of our Credit Facility to modify certain financial covenant ratios as defined in the Credit Facility (the Amendment). Pursuant to the terms of the Amendment, certain of the financial tests and covenants provided in Section 6.8 of the Credit Facility were amended and restated, including the interest coverage ratio, the total leverage ratio, the fixed charge coverage ratio, and the maximum consolidated capital expenditures.

Convertible Senior Subordinated Notes; Supplemental Guarantor Information

On June 27, 2006, we issued $373.8 million in principal amount of our Convertible Senior Subordinated Notes with a stated maturity of July 1, 2036 (Convertible Notes). The Convertible Notes bear a fixed interest rate of 3.25 percent per year, payable semiannually. The Convertible Notes are our direct, unsecured, senior subordinated obligations, rank junior to the senior secured Credit Facility and will rank junior in right of payment to all of our future senior secured debt as provided in the Indenture.

In addition to regular interest on the Convertible Notes, we will also pay contingent interest beginning July 1, 2011, if the average market price of the Convertible Notes for the five consecutive trading days immediately before the last trading day before the relevant six-month period equals or exceeds 120 percent of the principal amount of the Convertible Notes.

Our Convertible Notes are convertible under the following circumstances for cash and shares of our common stock, if any, at a conversion rate of 51.5318 shares of our common stock per $1,000 principal amount of Convertible Notes (which is equal to an initial conversion price of approximately $19.406 per share), subject to adjustment: (1) when, during any fiscal quarter, the last reported sale price of our common stock is greater than 130% of the conversion price for at least 20 trading days in the 30 trading-day period ending on the last trading day of the preceding fiscal quarter; (2) during the five trading days immediately after any five consecutive trading-day period in which the trading price of a Convertible Note for each day of that period was less than 98% of the product of the closing price of our common stock and the applicable conversion rate; (3) if specified distributions to holders of our common stock occur; (4) if we call the Convertible Notes for redemption; (5) if a designated event occurs; or (6) during the 60 days prior to, but excluding, any scheduled repurchase date or maturity date. Upon conversion, we would be required to satisfy up to 100 percent of the principal amount of the Convertible Notes solely in cash, with any amounts above the principal amount to be satisfied in shares of our common stock. If a holder elects to convert its Convertible Notes in connection with a designated event that occurs prior to July 1, 2013, we will pay, to the extent described in the Indenture, a make whole premium by increasing the conversion rate applicable to such Convertible Notes. All of the above conversion rights will be subject to certain limitations imposed by our Credit Facility.

We have the right to redeem for cash all or a portion of the Convertible Notes on or after July 6, 2011 at specified redemption prices as provided in the Indenture plus accrued and unpaid interest and contingent interest. Holders of the Convertible Notes may require us to purchase all or a portion of their Convertible Notes for cash on July 1, 2013; July 1, 2016; July 1, 2021; July 1, 2026; and July 1, 2031 or in the event of a designated event, at a purchase price equal to 100 percent of the principal amount of the Convertible Notes to be repurchased plus accrued and unpaid interest and contingent interest.

Underwriting commissions of approximately $11.2 million are classified as debt discount and are being accreted to interest expense using the effective interest method over the 30 year term of the Convertible Notes. Debt issuance

12

costs of approximately $1.4 million are recorded as other long term assets and are being amortized using the straight line method over the 30 year term of the Convertible Notes.

The Convertible Notes are fully and unconditionally guaranteed on an unsecured senior subordinated basis by four of our significant domestic subsidiaries: American Medical Systems, Inc., AMS Sales Corporation, AMS Research Corporation and Laserscope (the Guarantor Subsidiaries). Each of the subsidiary guarantors is 100 percent owned by us. The guarantees are joint and several, and are subordinated in right of payment to the guaranteed obligations of our significant domestic subsidiaries under our senior Credit Facility.

The following supplemental condensed consolidating financial information presents the statements of operations for each of the three and six month periods ended June 28, 2008 and June 30, 2007, the balance sheets as of June 28, 2008 and December 29, 2007, and the statements of cash flows for each of the six month periods ended June 28, 2008 and June 30, 2007, for the Guarantor Subsidiaries as a group, and separately for our non-Guarantor Subsidiaries as a group. In the condensed consolidating financial statements, we and the Guarantor Subsidiaries account for investment in wholly-owned subsidiaries using the equity method.

13

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Statement of Operations
(In thousands)

	Three Months Ended June 28, 2008
	American
	Medical						Non-
	Systems			Guarantor			Guarantor						Consolidated
	Holdings, Inc.			Subsidiaries			Subsidiaries			Eliminations			Total
Net sales	$	—		$	116,693		$	31,097		$	(17,993	)	$	129,797
Cost of sales		—			28,482			19,081			(18,378	)		29,185
Gross profit		—			88,211			12,016			385			100,612
Operating expenses
Marketing and selling		—			36,217			10,084			—			46,301
Research and development		—			11,366			—			—			11,366
General and administrative		—			10,552			—			—			10,552
Amortization of intangibles		—			3,430			870			—			4,300
Total operating expenses		—			61,565			10,954			—			72,519
Operating income		—			26,646			1,062			385			28,093
Other (expense) income
Royalty income		—			976			1,500			—			2,476
Interest income		—			232			21			(96	)		157
Interest expense		(3,037	)		(3,777	)		(101	)		96			(6,819	)
Amortization of financing costs		(105	)		(1,324	)		—			—			(1,429	)
Other income (expense)		—			647			(53	)		(9	)		585
Total other (expense) income		(3,142	)		(3,246	)		1,367			(9	)		(5,030	)
(Loss) income before income taxes		(3,142	)		23,400			2,429			376			23,063
Provision for income taxes		(994	)		9,177			768			118			9,069
Equity in earnings of subsidiary		15,884			1,661			—			(17,545	)		—
Net income	$	13,736		$	15,884		$	1,661		$	(17,287	)	$	13,994

14

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Statement of Operations
(In thousands)

	Six Months Ended June 28, 2008
	American
	Medical						Non-
	Systems			Guarantor			Guarantor						Consolidated
	Holdings, Inc.			Subsidiaries			Subsidiaries			Eliminations			Total
Net sales	$	—		$	226,485		$	58,835		$	(35,161	)	$	250,159
Cost of sales		—			57,178			36,081			(35,084	)		58,175
Gross profit		—			169,307			22,754			(77	)		191,984
Operating expenses
Marketing and selling		—			70,164			21,218			—			91,382
Research and development		—			22,666			—			—			22,666
General and administrative		—			20,706			1			—			20,707
Amortization of intangibles		—			6,907			1,740			—			8,647
Total operating expenses		—			120,443			22,959			—			143,402
Operating income		—			48,864			(205	)		(77	)		48,582
Other (expense) income
Royalty income		—			1,331			1,500			—			2,831
Interest income		—			1,041			33			(722	)		352
Interest expense		(6,074	)		(8,792	)		(732	)		722			(14,876	)
Amortization of financing costs		(209	)		(1,930	)		—			—			(2,139	)
Other income (expense)		—			1,944			(39	)		25			1,930
Total other (expense) income		(6,283	)		(6,406	)		762			25			(11,902	)
(Loss) income before income taxes		(6,283	)		42,458			557			(52	)		36,680
Provision for income taxes		(2,141	)		16,570			84			(38	)		14,475
Equity in earnings of subsidiary		26,361			473			—			(26,834	)		—
Net income	$	22,219		$	26,361		$	473		$	(26,848	)	$	22,205

15

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Statement of Operations
(In thousands)

	Three Months Ended June 30, 2007
	American
	Medical						Non-
	Systems			Guarantor			Guarantor						Consolidated
	Holdings, Inc.			Subsidiaries			Subsidiaries			Eliminations			Total
Net sales	$	—		$	105,513		$	23,472		$	(12,532	)	$	116,453
Cost of sales		—			26,589			13,393			(12,853	)		27,129
Gross profit		—			78,924			10,079			321			89,324
Operating expenses
Marketing and selling		—			33,137			8,557			—			41,694
Research and development		—			10,891			88			—			10,979
General and administrative		—			10,565			22			—			10,587
Integration costs		—			92			—			—			92
Amortization of intangibles		—			3,878			871			—			4,749
Total operating expenses		—			58,563			9,538			—			68,101
Operating income		—			20,361			541			321			21,223
Other (expense) income
Royalty income		—			503			—			—			503
Interest income		—			278			15			—			293
Interest expense		(2,893	)		(6,536	)		(159	)		—			(9,588	)
Amortization of financing costs		(212	)		(543	)		—			—			(755	)
Other income (expense)		—			512			(164	)		3			351
Total other (expense) income		(3,105	)		(5,786	)		(308	)		3			(9,196	)
(Loss) income before income taxes		(3,105	)		14,575			233			324			12,027
Provision for income taxes		(1,214	)		5,697			91			127			4,701
Equity in earnings of subsidiary		9,020			142			—			(9,162	)		—
Net income	$	7,129		$	9,020		$	142		$	(8,965	)	$	7,326

16

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Statement of Operations
(In thousands)

	Six Months Ended June 30, 2007
	American
	Medical						Non-
	Systems			Guarantor			Guarantor						Consolidated
	Holdings, Inc.			Subsidiaries			Subsidiaries			Eliminations			Total
Net sales	$	—		$	204,789		$	46,084		$	(26,035	)	$	224,838
Cost of sales		—			51,791			27,423			(25,730	)		53,484
Gross profit		—			152,998			18,661			(305	)		171,354
Operating expenses
Marketing and selling		—			64,584			16,540			—			81,124
Research and development		—			22,041			88			—			22,129
General and administrative		—			21,515			61			—			21,576
Integration costs		—			1,103			—			—			1,103
Amortization of intangibles		—			7,712			1,741			—			9,453
Total operating expenses		—			116,955			18,430			—			135,385
Operating income		—			36,043			231			(305	)		35,969
Other (expense) income
Royalty income		—			1,182			—			—			1,182
Interest income		—			604			25			—			629
Interest expense		(5,915	)		(13,000	)		(306	)		—			(19,221	)
Amortization of financing costs		(315	)		(1,222	)		—			—			(1,537	)
Other income (expense)		—			2,226			(247	)		(5	)		1,974
Total other (expense) income		(6,230	)		(10,210	)		(528	)		(5	)		(16,973	)
(Loss) income from continuing operations before income taxes		(6,230	)		25,833			(297	)		(310	)		18,996
Provision for income taxes		(2,373	)		9,874			(106	)		(108	)		7,287
Net (loss) income from continuing operations		(3,857	)		15,959			(191	)		(202	)		11,709
Loss from discontinued operations, net of tax		—			(691	)		—			—			(691	)
Equity in earnings (loss) of subsidiary		15,077			(191	)		—			(14,886	)		—
Net income (loss)	$	11,220		$	15,077		$	(191	)	$	(15,088	)	$	11,018

17

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Balance Sheet
(In thousands)

	As of June 28, 2008
	American
	Medical				Non-
	Systems		Guarantor		Guarantor						Consolidated
	Holdings, Inc.		Subsidiaries		Subsidiaries			Eliminations			Total
Assets
Current assets
Cash and cash equivalents	$	32	$	18,628	$	7,535		$	—		$	26,195
Short term investments		3,000		12,811		370			—			16,181
Accounts receivable, net		639,497		71,111		34,166			(639,448	)		105,326
Inventories, net		—		44,991		7,891			(5,547	)		47,335
Deferred income taxes		—		11,324		675			—			11,999
Other current assets		—		4,039		1,344			—			5,383
Total current assets		642,529		162,904		51,981			(644,995	)		212,419
Property, plant and equipment, net		—		49,856		1,704			—			51,560
Goodwill		—		627,812		87,789			(24,021	)		691,580
Developed and core technology, net		—		68,215		18,729			—			86,944
Other intangibles, net		—		46,340		2,013			—			48,353
Investment in subsidiaries		108,164		21,021		—			(129,185	)		—
Other long-term assets, net		1,323		466		109			—			1,898
Total assets	$	752,016	$	976,614	$	162,325		$	(798,201	)	$	1,092,754
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable	$	20,159	$	531,003	$	109,210		$	(650,584	)	$	9,788
Accrued compensation expenses		—		16,352		2,963			—			19,315
Accrued warranty expense		—		3,618		(20	)		—			3,598
Other accrued expenses		6,006		17,337		3,226			—			26,569
Total current liabilities		26,165		568,310		115,379			(650,584	)		59,270
Non-current liabilities
Long-term debt		363,290		264,153		—			—			627,443
Intercompany loans payable		—		—		18,432			(18,432	)		—
Deferred income taxes		—		18,956		7,493			—			26,449
Long-term income taxes payable		—		13,856		—			—			13,856
Long-term employee benefit obligations		—		3,175		—			—			3,175
Total non-current liabilities		363,290		300,140		25,925			(18,432	)		670,923
Total liabilities		389,455		868,450		141,304			(669,016	)		730,193
Stockholders’ equity
Common stock		729		—		9			(9	)		729
Additional paid-in capital		294,175		3,424		67,349			(70,773	)		294,175
Accumulated other comprehensive income		9,647		1,726		9,032			(10,758	)		9,647
Retained earnings (deficit)		58,010		103,014		(55,369	)		(47,645	)		58,010
Total stockholders’ equity		362,561		108,164		21,021			(129,185	)		362,561
Total liabilities and stockholders’ equity	$	752,016	$	976,614	$	162,325		$	(798,201	)	$	1,092,754

18

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Balance Sheet
(In thousands)

	As of December 29, 2007
	American
	Medical				Non-
	Systems		Guarantor		Guarantor						Consolidated
	Holdings, Inc.		Subsidiaries		Subsidiaries			Eliminations			Total
Assets
Current assets
Cash and cash equivalents	$	32	$	21,671	$	12,341		$	—		$	34,044
Short term investments		—		792		345			—			1,137
Accounts receivable, net		637,000		72,207		34,094			(636,844	)		106,457
Inventories, net		—		58,545		7,314			(5,152	)		60,707
Deferred income taxes		—		12,522		583			—			13,105
Other current assets		—		8,062		1,873			—			9,935
Total current assets		637,032		173,799		56,550			(641,996	)		225,385
Property, plant and equipment, net		—		51,623		1,503			—			53,126
Goodwill		—		627,813		86,686			(24,021	)		690,478
Developed and core technology, net		—		74,173		20,279			—			94,452
Other intangibles, net		—		47,134		2,203			—			49,337
Investment in subsidiaries		80,318		27,312		—			(107,630	)		—
Other long-term assets, net		1,346		2,199		110			—			3,655
Total assets	$	718,696	$	1,004,053	$	167,331		$	(773,647	)	$	1,116,433
Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable	$	21,397	$	531,104	$	106,050		$	(645,187	)	$	13,364
Accrued compensation expenses		—		16,419		2,839			—			19,258
Accrued warranty expense		—		3,001		—			—			3,001
Other accrued expenses		6,005		37,677		2,782			—			46,464
Total current liabilities		27,402		588,201		111,671			(645,187	)		82,087
Non-current liabilities
Long term debt		363,104		303,130		—			—			666,234
Intercompany loans payable		—		—		20,830			(20,830	)		—
Deferred income taxes		—		15,815		7,518			—			23,333
Long-term income taxes payable		—		13,414		—			—			13,414
Long-term employee benefit obligations		—		3,175		—			—			3,175
Total non-current liabilities		363,104		335,534		28,348			(20,830	)		706,156
Total liabilities		390,506		923,735		140,019			(666,017	)		788,243
Stockholders’ equity
Common stock		723		—		9			(9	)		723
Additional paid-in capital		284,751		3,424		75,683			(79,107	)		284,751
Accumulated other comprehensive income		6,910		242		7,462			(7,704	)		6,910
Retained earnings (deficit)		35,806		76,652		(55,842	)		(20,810	)		35,806
Total stockholders’ equity		328,190		80,318		27,312			(107,630	)		328,190
Total liabilities and stockholders’ equity	$	718,696	$	1,004,053	$	167,331		$	(773,647	)	$	1,116,433

19

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Statement of Cash Flows
(In thousands)

	Six Months Ended June 28, 2008
	American
	Medical						Non-
	Systems			Guarantor			Guarantor					Consolidated
	Holdings, Inc.			Subsidiaries			Subsidiaries			Eliminations		Total
Cash flows from operating activities
Net cash (used in) provided by operating activities	$	(4,793	)	$	50,588		$	706		$	—	$	46,501
Cash flows from investing activities
Purchase of property, plant and equipment		—			(2,860	)		(288	)		—		(3,148	)
Disposal of business		—			3,330			—			—		3,330
Purchase of other intangibles		—			(1,167	)		—			—		(1,167	)
Purchase of short-term investments		—			(15,066	)		—			—		(15,066	)
Sale of short-term investments		—			73			—			—		73
Net cash used in investing activities		—			(15,690	)		(288	)		—		(15,978	)
Cash flows from financing activities
Intercompany notes		—			3,777			(3,777	)		—		—
Issuance of common stock		3,748			—			—			—		3,748
Excess tax benefit from exercise of stock options		1,045			—			—			—		1,045
Payments on long-term debt		—			(41,718	)		—			—		(41,718	)
Proceeds from short-term borrowings		—			12,000			—			—		12,000
Repayments of short-term borrowings		—			(12,000	)		—			—		(12,000	)
Net cash provided by (used in) financing activities		4,793			(37,941	)		(3,777	)		—		(36,925	)
Effect of exchange rates on cash		—			—			(1,447	)		—		(1,447	)
Net decrease in cash and cash equivalents		—			(3,043	)		(4,806	)		—		(7,849	)
Cash and cash equivalents at beginning of period		32			21,671			12,341			—		34,044
Cash and cash equivalents at end of period	$	32		$	18,628		$	7,535		$	—	$	26,195

20

American Medical Systems Holdings, Inc.
Notes to Consolidated Financial Statements — (Continued)
Condensed Consolidating Statement of Cash Flows
(In thousands)

	Six Months Ended June 30, 2007
	American
	Medical						Non-
	Systems			Guarantor			Guarantor					Consolidated
	Holdings, Inc.			Subsidiaries			Subsidiaries			Eliminations		Total
Cash flows from operating activities
Net cash (used in) provided by operating activities	$	(10,143	)	$	16,688		$	7,026		$	—	$	13,571
Cash flows from investing activities
Purchase of property, plant and equipment		—			(11,576	)		(880	)		—		(12,456	)
Purchase of business, net of cash acquired		—			—			(781	)		—		(781	)
Disposal of business		—			21,676			—			—		21,676
Purchase of other intangibles		—			(263	)		—			—		(263	)
Purchase of short-term investments		—			(28	)		(109	)		—		(137	)
Sale of short-term investments		—			—			10			—		10
Net cash provided by (used in) investing activities		—			9,809			(1,760	)		—		8,049
Cash flows from financing activities
Issuance of common stock		8,913			—			—			—		8,913
Excess tax benefit from exercise of stock options		178			—			—			—		178
Payments on long-term debt		—			(28,123	)		—			—		(28,123	)
Net cash provided by (used in) financing activities		9,091			(28,123	)		—			—		(19,032	)
Cash used in discontinued operations
Operating activities		—			(691	)		—			—		(691	)
Net cash used in discontinued operations		—			(691	)		—			—		(691	)
Effect of exchange rates on cash		—			—			(152	)		—		(152	)
Net (decrease) increase in cash and cash equivalents		(1,052	)		(2,317	)		5,114			—		1,745
Cash and cash equivalents at beginning of period		1,138			22,905			5,008			—		29,051
Cash and cash equivalents at end of period	$	86		$	20,588		$	10,122		$	—	$	30,796

21

NOTE 12. Fair Value Measurements and Derivative Financial Instruments

SFAS No. 157,Fair Value Measurements,defines and establishes a framework for measuring fair value and expands disclosure about fair value measurements. Furthermore, SFAS No. 157 specifies a hierarchy of valuation techniques based upon whether the inputs to those valuation techniques reflect assumptions other market participants would use based upon market data obtained from independent sources (observable inputs) or reflect our own assumptions of market participant valuation (unobservable inputs). In accordance with SFAS No. 157, we have categorized our financial assets and liabilities, based on the priority of the inputs to the valuation technique, into a three-level fair value hierarchy as set forth below. If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

Financial assets and liabilities recorded on the Consolidated Balance Sheet are categorized on the inputs to the valuation techniques as follows:

          Level 1– Financial assets and liabilities whose values are based on unadjusted quoted prices for identical assets or liabilities in an active market that the company has the ability to access at the measurement date.

          Level 2– Financial assets and liabilities whose values are based on quoted prices in markets where trading occurs infrequently or whose values are based on quoted prices of instruments with similar attributes in active markets. Level 2 inputs include the following:

• Quoted prices for similar assets or liabilities in active markets;

• Quoted prices for identical or similar assets or liabilities in non-active markets;

• Inputs other than quoted prices that are observable for substantially the full term of the asset or liability; and

• Inputs that are derived principally from or corroborated by observable market data for substantially the full term of the asset or liability.

          Level 3– Financial assets and liabilities whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s own assumptions about the assumptions a market participant would use in pricing the asset or liability.

The following table summarizes our financial assets measured at fair value on a recurring basis as of June 28, 2008 (in thousands):

	Fair Value Measurements at Reporting Date Using
	Quoted Prices in		Significant Other		Significant
	Active Markets for		Observable		Unobservable
Description	Identical Assets (Level 1)		Inputs (Level 2)		Inputs (Level 3)
Money market funds	$	15,038	$	—	$	—
Available-for-sale securities		530		—		—
Other short-term investments		243		370		—
Derivatives		—		648		—
Total	$	15,811	$	1,018	$	—

We had no financial liabilities measured at fair value on a recurring basis at June 28, 2008.

Money market funds: Our money market funds are highly liquid investments with a maturity of three months or less. These assets are classified within Level 1 of the fair value hierarchy because the money market funds are valued using quoted market prices in active markets.

Available-for-sale securities: As of June 28, 2008, our available-for-sale securities included unregistered common stock of Iridex. These are valued using quoted market prices multiplied by the number of shares owned (seeNote 2,Discontinued Operations and Sale of Aesthetics Business).

Other short-term investments: Other short-term investments consist of mutual fund shares and short-term bonds. Investments for which quoted market prices are available are categorized as Level 1 in the fair value hierarchy. For the remaining investments, which have maturities of three months or less, the carrying amount is a reasonable estimate of fair value and these have been classified as Level 2.

Derivatives: In March 2008, we entered into a fixed interest rate swap contract to hedge the floating rate interest payments for a portion of our borrowings under the Credit Facility for a one year period. The notional amount of the agreement is currently $250.0 million; the fair value of the outstanding swap contract as of June 28, 2008 is $0.4

22

million. In addition, in April 2008 we entered into a second fixed interest rate swap contract to further hedge the floating rate interest payments on the same debt for a six month period beginning at the expiration of the first interest rate swap. The notional amount of the agreement is $150.0 million and the fair value of this swap contract as of June 28, 2008 is $0.2 million. We measure our derivatives at fair value on a recurring basis using significant observable inputs, which is Level 2 as defined in the SFAS No. 157 fair value hierarchy.

We use derivatives to mitigate our exposure to volatility in interest rates. We hedge only exposures in the ordinary course of business. We account for our derivative instruments in accordance with SFAS No. 133,Accounting for Derivative Instruments and Hedging Activity, which requires all derivatives to be carried on the balance sheet at fair value and meet certain documentary and analytical requirements to qualify for hedge accounting treatment. Hedge accounting creates the potential for a Consolidated Statement of Operations match between the changes in fair values of derivatives and the changes in cost of the associated underlying transactions, in this case interest expense. Derivatives held by us are designated as hedges of specific exposures at inception, with an expectation that changes in the fair value will essentially offset the change in cost for the underlying exposure. Discontinuance of hedge accounting is required whenever it is subsequently determined that an underlying transaction is not going to occur, with any gains or losses recognized in the Consolidated Statement of Operations at such time, with any subsequent changes in fair value recognized currently in earnings. Fair values of derivatives are determined from dealer quotations. The interest rate swap derivatives outstanding at June 28, 2008 have initial terms of either one year or six months, and the associated underlying transactions are expected to occur within those time frames.

The effective portion of the change in fair value of derivatives is reported in accumulated other comprehensive income, a component of stockholder’s equity, and is being recognized as an adjustment to interest expense over the same period the related interest costs on the debt are recognized in earnings. Ineffectiveness would occur when changes in the market value of the hedged debt are not completely offset by changes in the market value of the interest rate swaps, and such changes are recognized currently in earnings. No ineffectiveness was recognized in the three or six month periods ended June 28, 2008. Amounts due from counterparties (unrealized hedge gains) or owed to counterparties (unrealized hedge losses) are included in accounts receivable, net or other accrued expenses, respectively.

Foreign currency derivatives (subsequent event)

On August 1, 2008, we entered into foreign exchange forward contracts with notional amounts totaling€7.3 million. These forward contracts are designated as cash flow hedges of currency fluctuations for a portion of our forecasted sales to certain subsidiaries, denominated in Euros. The forward contracts have maturity dates ranging from November 2008 through August 2009. In addition, on August 1, 2008, we entered into a foreign exchange forward contract with a notional amount of€2.4 million maturing in September 2008. The purpose of this contract is to manage a portion of our exposure to foreign exchange rate fluctuations on certain intercompany receivables denominated in Euros. This contract was not designated as an accounting hedge and any changes in fair value will be recorded currently in earnings.

NOTE 13. Industry Segment Information and Foreign Operations

Since our inception, we have operated in the single industry segment of developing, manufacturing, selling and marketing medical devices. In the first quarter of fiscal year 2007, consistent with the plans announced with the Laserscope acquisition, we sold the Laserscope aesthetics business (seeNote 2, Discontinued Operations and Sale of Aesthetics Business). We have presented the operations of this business as discontinued operations from December 31, 2006 through the date of disposal of January 16, 2007. As such, the following data excludes the results of the aesthetics business for all periods presented.

We distribute products through our direct sales force and independent sales representatives in the United States, Canada, Australia, Brazil and Western Europe. Additionally, we distribute products through foreign independent distributors, primarily in Europe, Asia and South America, who then sell the products to medical institutions. No customer or distributor accounted for five percent or more of net sales during the three and six month periods ended June 28, 2008 or June 30, 2007. Foreign subsidiary sales are predominantly to customers in Western Europe, Canada, Australia and Brazil and our foreign subsidiary assets are located in the same countries.

23

The following table presents net sales and long-lived assets (excluding deferred taxes) by geographical territory. No individual foreign country’s net sales or long-lived assets are material.

	Three Months Ended				Six Months Ended
(in thousands)	June 28, 2008		June 30, 2007		June 28, 2008		June 30, 2007
United States
Net sales	$	89,818	$	85,136	$	174,211	$	164,076
Long-lived assets		862,211		894,430		862,211		894,430
International
Net sales		39,979		31,317		75,948		60,762
Long-lived assets		19,468		16,919		19,468		16,919

NOTE 14. Recently Adopted Accounting Pronouncements and New Accounting Pronouncements

In September 2006, the FASB issued SFAS No. 157,Fair Value Measurements, to provide enhanced guidance when using fair value to measure assets and liabilities. SFAS No. 157 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles and expands disclosures about fair value measurements. SFAS No. 157 applies whenever other pronouncements require or permit assets or liabilities to be measured by fair value and while not requiring new fair value measurements, may change current practices. In February 2008, the FASB issued FASB Staff Position (FSP) 157-2,The Effective Date of FASB Statement No. 157, which defers the effective date of SFAS No. 157 to fiscal years beginning after November 15, 2008 for nonfinancial assets and nonfinancial liabilities. The effective date for financial assets and liabilities was unchanged and takes effect for fiscal years beginning after November 15, 2007. In accordance with this interpretation, we have only adopted the provisions of SFAS No. 157 for financial assets and liabilities that are measured at fair value for our fiscal year beginning December 30, 2007. The provisions of SFAS No. 157 have not been applied to nonfinancial assets and nonfinancial liabilities. The major categories of nonfinancial assets and nonfinancial liabilities that are measured at fair value, for which we have not applied the provisions of SFAS No. 157 are as follows: goodwill, intangible assets and other long-lived assets measured at fair value for an impairment assessment, and assets and liabilities acquired as part of a purchase business combination. SeeNote 12, Fair Value Measurements and Derivative Financial Instruments,for additional information, including the effects of adoption on our Consolidated Balance Sheet.

In June 2007, the FASB ratified EITF Issue No. 07-3 (EITF 07-3),Accounting for Nonrefundable Advance Payments for Goods or Services Received for Use in Future Research and Development Activities.EITF 07-3 requires that nonrefundable advance payments for goods or services to be received in the future for use in research and development activities should be deferred and capitalized. The capitalized amounts should be expensed as the related goods are delivered or services are performed. Such capitalized amounts should be charged to expense if expectations change such that the goods will not be delivered or services will not be performed. The provisions of EITF 07-3 are effective for new contracts entered into during fiscal years beginning after December 15, 2007. We adopted EITF 07-3 in the first quarter of 2008, and the adoption did not have a material impact on our consolidated results of operations or financial position.

In March 2008, the FASB issued SFAS No. 161,Disclosures about Derivative Instruments and Hedging Activities, an amendment of FASB Statement No. 133. SFAS No. 161 requires enhanced disclosures about an entity’s derivative and hedging activities in order to improve the transparency of financial reporting. The provisions of SFAS No. 161 are effective for fiscal years and interim periods beginning after November 15, 2008. We expect to adopt SFAS No. 161 in the first quarter of 2009, and the adoption is not expected to have a material impact on our consolidated financial position or results of operations.

In May 2008, the FASB issued SFAS No. 162,The Hierarchy of Generally Accepted Accounting Principles. SFAS No. 162 identifies the sources of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements. Previously, companies using GAAP followed the hierarchy set forth in the American Institute of Certified Public Accountants (AICPA) Statement on Auditing Standards No. 69,The Meaning ofPresent Fairly in Conformity With Generally Accepted Accounting Principles. The FASB concluded that the GAAP hierarchy should reside in the accounting literature established by the FASB, and SFAS No. 162 achieves this result. SFAS No. 162 will be effective 60 days following the Securities and Exchange Commission’s approval of the Public Company Accounting Oversight Board amendments to AU Section 411,The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles. The adoption of SFAS No. 162 is not expected to have an impact on our consolidated financial position or results of operations.

24

In May 2008, the FASB issued FASB Staff Position (FSP) No. APB 14-1,Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement). This FSP will change the balance sheet classification of a component of our Convertible Notes between equity and debt, and will result in additional non-cash economic interest cost being reflected in the income statement. This change in accounting treatment is effective for fiscal years beginning after December 15, 2008 and will be applied retrospectively to prior periods. The impact of our adoption of this FSP will be significant and will result in a material increase to non-cash interest expense beginning in fiscal year 2009 for financial statements covering past and future periods. We are currently in the process of quantifying the impact of the FSP on our consolidated financial position and results of operations.

25

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

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements not of historical fact may be considered forward-looking statements. Written words such as “may,” “expect,” “believe,” “anticipate,” or “estimate,” or other variations of these or similar words, identify such forward-looking statements. These statements by their nature involve substantial risks and uncertainties, and actual results may differ materially from those expressed in such forward-looking statements as a result of many factors, including, but not limited to, those included on ourForm 10-K, Part I, Item 1A for the year ended December 29, 2007. We undertake no obligation to correct or update any forward-looking statements, whether as a result of new information, future events, or otherwise. You are advised, however, to consult any future disclosures we make on related subjects in future filings with the SEC.

Critical Accounting Policies and Estimates

Management’s discussion and analysis of financial condition and results of operations are based upon the consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires us to make estimates and judgments that affect (1) the reported amounts of assets, liabilities, revenues, and expenses and (2) the related disclosure of contingent assets and liabilities. At each balance sheet date, we evaluate our estimates, including but not limited to, those related to accounts receivable and sales return obligations, inventories, long-lived assets, warranty, legal contingencies, valuation of share-based payments and income taxes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. The critical accounting policies that are most important in fully understanding and evaluating the financial condition and results of operations are discussed in our Form 10-K for the year ended December 29, 2007.

Overview

We are the world leader in developing and delivering innovative solutions to physicians treating men’s and women’s pelvic health conditions. We have built a business that delivers consistent growth, fueled by a robust pipeline of innovative products for significant, under-penetrated markets. We have consistently diversified our product portfolio, building on our traditional base of products for erectile restoration and men’s incontinence, to include products and therapies targeted at benign prostatic hyperplasia (BPH) in men as well as urinary incontinence, pelvic organ prolapse and menorrhagia in women. We estimate there are as many as 1.8 billion incidences of these conditions in the global markets we serve, with many people suffering from multiple conditions. Treatment options for these conditions vary considerably depending on the severity of the condition. Approximately 450 million of these men and women have conditions sufficiently severe so as to profoundly diminish their quality of life and significantly impact their relationships. Our addressable market is contained within this group of patients. Our product development and acquisition strategies have focused on expanding our product offering for surgical and office-based solutions and on adding less-invasive solutions for surgeons and their patients. Our primary physician customers include urologists, gynecologists, urogynecologists and colorectal surgeons.

We maintain a website atwww.AmericanMedicalSystems.com.We are not including the information contained on our website as a part of, nor incorporating it by reference into, this Quarterly Report on Form 10-Q. We make available free of charge on our website our Quarterly Reports on Form 10-Q, Annual Reports on Form 10-K, Current Reports on Form 8-K, and amendments to these reports, as soon as reasonably practicable after we electronically file such material with, or furnish such material to, the Securities and Exchange Commission.

26

Results of Operations

The following table compares net sales by product line and geography for the three and six month periods ended June 28, 2008 and June 30, 2007.

	Three Months Ended											Six Months Ended
(in thousands)	June 28, 2008			June 30, 2007			$ Increase		% Increase			June 28, 2008			June 30, 2007			$ Increase		% Increase
Sales
Men’s health	$	84,932		$	78,267		$	6,665		8.5	%	$	168,540		$	151,938		$	16,602		10.9	%
Women’s health		44,865			38,186			6,679		17.5	%		81,619			72,900			8,719		12.0	%
Total	$	129,797		$	116,453		$	13,344		11.5	%	$	250,159		$	224,838		$	25,321		11.3	%
Geography
United States	$	89,818		$	85,136		$	4,682		5.5	%	$	174,211		$	164,076		$	10,135		6.2	%
International		39,979			31,317			8,662		27.7	%		75,948			60,762			15,186		25.0	%
Total	$	129,797		$	116,453		$	13,344		11.5	%	$	250,159		$	224,838		$	25,321		11.3	%
	Three Months Ended											Six Months Ended
Percent of total sales	June 28, 2008			June 30, 2007								June 28, 2008			June 30, 2007
Men’s health		65.4	%		67.2	%							67.4	%		67.6	%
Women’s health		34.6	%		32.8	%							32.6	%		32.4	%
Total		100.0	%		100.0	%							100.0	%		100.0	%
Geography
United States		69.2	%		73.1	%							69.6	%		73.0	%
International		30.8	%		26.9	%							30.4	%		27.0	%
Total		100.0	%		100.0	%							100.0	%		100.0	%

27

The following table compares revenue, expense, and other income (expense) for the three and six months ended June 28, 2008 and June 30, 2007:

	Three Months Ended						$ Increase			% Increase			Six Months Ended						$ Increase			% Increase
(in thousands)	June 28, 2008			June 30, 2007			(Decrease)			(Decrease)			June 28, 2008			June 30, 2007			(Decrease)			(Decrease)
Net sales	$	129,797		$	116,453		$	13,344			11.5	%	$	250,159		$	224,838		$	25,321			11.3	%
Cost of sales		29,185			27,129			2,056			7.6	%		58,175			53,484			4,691			8.8	%
Gross profit		100,612			89,324			11,288			12.6	%		191,984			171,354			20,630			12.0	%
Operating expenses
Marketing and selling		46,301			41,694			4,607			11.0	%		91,382			81,124			10,258			12.6	%
Research and development		11,366			10,979			387			3.5	%		22,666			22,129			537			2.4	%
General and administrative		10,552			10,587			(35	)		-0.3	%		20,707			21,576			(869	)		-4.0	%
Integration costs		—			92			(92	)		n/a			—			1,103			(1,103	)		n/a
Amortization of intangibles		4,300			4,749			(449	)		-9.5	%		8,647			9,453			(806	)		-8.5	%
Total operating expenses		72,519			68,101			4,418			6.5	%		143,402			135,385			8,017			5.9	%
Operating income		28,093			21,223			6,870			32.4	%		48,582			35,969			12,613			35.1	%
Royalty income		2,476			503			1,973			392.2	%		2,831			1,182			1,649			139.5	%
Interest income		157			293			(136	)		-46.4	%		352			629			(277	)		-44.0	%
Interest expense		(6,819	)		(9,588	)		(2,769	)		-28.9	%		(14,876	)		(19,221	)		(4,345	)		-22.6	%
Amortization of financing costs		(1,429	)		(755	)		674			89.3	%		(2,139	)		(1,537	)		602			39.2	%
Other income		585			351			234			66.7	%		1,930			1,974			(44	)		-2.2	%
Income from continuing operations before income taxes		23,063			12,027			11,036			91.8	%		36,680			18,996			17,684			93.1	%
Provision for income taxes		9,069			4,701			4,368			92.9	%		14,475			7,287			7,188			98.6	%
Income from continuing operations		13,994			7,326			6,668			91.0	%		22,205			11,709			10,496			89.6	%
Loss from discontinued operations, net of tax		—			—			—			n/a			—			(691	)		(691	)		n/a
Net income	$	13,994		$	7,326		$	6,668			91.0	%	$	22,205		$	11,018		$	11,187			101.5	%
	Percent of Sales												Percent of Sales
	For the Three Months Ended												For the Six Months Ended
	June 28, 2008			June 30, 2007									June 28, 2008			June 30, 2007
Net sales		100.0	%		100.0	%								100.0	%		100.0	%
Cost of sales		22.5	%		23.3	%								23.3	%		23.8	%
Gross profit		77.5	%		76.7	%								76.7	%		76.2	%
Operating expenses
Marketing and selling		35.7	%		35.8	%								36.5	%		36.1	%
Research and development		8.8	%		9.4	%								9.1	%		9.8	%
General and administrative		8.1	%		9.1	%								8.3	%		9.6	%
Integration costs		0.0	%		0.1	%								0.0	%		0.5	%
Amortization of intangibles		3.3	%		4.1	%								3.5	%		4.2	%
Total operating expenses		55.9	%		58.5	%								57.3	%		60.2	%
Operating income		21.6	%		18.2	%								19.4	%		16.0	%
Royalty income		1.9	%		0.4	%								1.1	%		0.5	%
Interest income		0.1	%		0.3	%								0.1	%		0.3	%
Interest expense		-5.3	%		-8.2	%								-5.9	%		-8.5	%
Amortization of financing costs		-1.1	%		-0.6	%								-0.9	%		-0.7	%
Other income		0.5	%		0.3	%								0.8	%		0.9	%
Income from continuing operations before income taxes		17.8	%		10.3	%								14.7	%		8.4	%
Provision for income taxes		7.0	%		4.0	%								5.8	%		3.2	%
Income from continuing operations		10.8	%		6.3	%								8.9	%		5.2	%
Loss from discontinued operations, net of tax		0.0	%		0.0	%								0.0	%		-0.3	%
Net income		10.8	%		6.3	%								8.9	%		4.9	%

28

Comparison of the Three Months Ended June 28, 2008 to the Three Months Ended June 30, 2007

Net sales.Net sales of $129.8 million in the three months ended June 28, 2008 represented an increase of 11.5 percent compared to $116.5 million in the three months ended June 30, 2007. Growth in our business continues to be driven by the success of recent product launches, particularly theAdVance^® male sling for treating mild male incontinence, theMiniArc^® Single-Incision Slingand theInhibiZone^®-coatedAMS 800^® Artificial Urinary Sphincter along with continuing launches of products outside the United States, specifically theAMS 700^® MS™for erectile restoration.

Net sales men’s health products. Net sales of men’s health products increased 8.5 percent to $84.9 million in the three months ended June 28, 2008 compared to $78.3 million in the three months ended June 30, 2007.  The largest portion of this increase is in the male continence product line, driven by the continued success of theAdVance^® male sling and theAMS 800^® withInhibiZone^®. Erectile restoration products experienced growth, driven by the continued success of theAMS 700^® MS™and the more recent release of theAMS 700^® LGX™. Partially offsetting these increases was a decline in revenue from our prostate treatment business compared to the second quarter of 2007, including our laser therapy products and sales of ourTherMatrx^® catheters, which are used for the treatment of non-obstructive BPH.

Net sales women’s health products.Net sales of our women’s health products increased 17.5 percent to $44.9 million in the three months ended June 28, 2008 compared to $38.2 million in the three months ended June 30, 2007. The female continence product line, driven by the newMiniArc^® sling, contributed strong growth in dollars and units over the same period in 2007.Apogee^® andPerigee^® products also contributed revenue and unit growth over the same period in the prior year, although the growth rates have been slowing, due to additional pressure from competitive products and in part to the market’s growing appetite for long-term clinical data. Our clinical prolapse studies, while in progress, have not yet reached their five year milestones. OurHer Option^® products experienced a slight increase in revenues compared to the second quarter of 2007. Revenue growth in this area has been impacted as the industry continues to experience lower than expected adoption rates for office-based procedures.

Net sales by geography and foreign exchange effects.Net sales in the United States increased 5.5 percent to $89.8 million in the three months ended June 28, 2008 compared to $85.1 million in the three months ended June 30, 2007. This growth rate included the decline experienced during the quarter in our U.S. laser therapy business. International net sales increased 27.7 percent to $40.0 million in the three months ended June 28, 2008 compared to $31.3 million in the three months ended June 30, 2007 and represented 30.8 percent and 26.9 percent of our total net sales during the three months ended June 28, 2008 and June 30, 2007, respectively. The overall sales growth was positively impacted by approximately $3.9 million in foreign currency exchange rate changes, mainly the Euro.

Cost of sales. Cost of sales as a percentage of revenue declined to 22.5 percent in the three month period ending June 28, 2008 from 23.3 percent in the three month period ending June 30, 2007. Margins increased in the current quarter as a result of improved inventory planning, higher average selling prices and changes in the mix of products sold. Historically, cost of sales as a percent of revenue has generally benefited from stable overhead costs, which account for more than a quarter of our cost of sales. Future cost of sales will continue to depend upon production levels, labor costs, raw material costs, product mix and our ability to manage overhead costs over time.

Marketing and selling.Marketing and selling expenses as a percentage of revenue decreased slightly to 35.7 percent in the second quarter of 2008 compared to 35.8 percent in the same period in the prior year. Investments were made in 2007 for sales force expansion to support laser therapy sales and new product launches. These investments are becoming better leveraged in 2008, resulting in lower expense as a percentage of revenue. Offsetting these improvements in the second quarter of 2008 was increased spending on marketing programs. During the second quarter, we also recorded a charge of $1.1 million for the final negotiated settlement of distributor terminations related to the Laserscope acquisition. We will continue to invest in marketing and selling in support of increasing sales levels, but expect marketing and selling expense will decrease as a percentage of sales over time.

Research and development.Research and development includes costs to develop and improve current and possible future products plus the costs for regulatory and clinical activities for these products. Research and development expenses as a percentage of revenue decreased to 8.8 percent in the second quarter of 2008 compared to 9.4 percent in the same period of 2007, driven primarily by delays in enrollment in certain clinical trials and timing of project expenditures during the year. Research and development expenses in the second quarter of 2007 included costs of the Ovion clinical study along with design reliability improvements for theGreenLight HPS^® High-Performance Systemwhich were not incurred in the comparable period of 2008. We expect total spending in research and development, over the longer term, to be approximately ten percent of sales.

In-process research and development.There were no in-process research and development (IPR&D) charges in the second quarters of fiscal 2008 or 2007. The following paragraphs describe the status of previously acquired IPR&D projects that remain in progress at June 28, 2008.

29

During 2006, we recognized IPR&D charges of $94.0 million, of which $25.6 million related to the acquisition of BioControl. We recognized an additional $7.5 million of IPR&D charges for BioControl during 2007. Since the technology purchased had not yet reached technological feasibility and lacked an alternative future use, the full purchase price of $33.1 million was charged to in-process research and development. The development efforts were less than 50 percent complete at the time of the acquisition. We are continuing international clinical trials in 2008 and expect products to be developed from this in-process development to reach marketability outside the United States in 2009. As a result of progress made on these international clinical trials, we expect to make a milestone payment associated with these activities of approximately $7.0 million later in 2008. This payment will accordingly be recorded as an IPR&D charge, net of related tax benefits, as the technology was acquired from BioControl in an asset purchase. We anticipate we will begin a clinical trial in the United States for urge incontinence in women late in 2009 or early in 2010.

Also during 2006, we recognized in-process research and development charges of $62.1 million related to our acquisition of Laserscope, primarily associated with in-process fiber development which had not yet reached technological feasibility and lacked an alternative future use. This included the development of fibers to treat bladder tumors, strictures and renal cancer, as well as other laser indications. Development for these therapies was estimated to be less than 50 percent complete at the time of acquisition. We are still in the development stages for these therapies and expect products to be developed from this in-process development to reach marketability after 2008.

We recognized additional IPR&D charges in 2006 of $4.3 million related to our July 2005 acquisition of Ovion for the in-process development of a minimally invasive permanent birth control device for women which had not yet reached technological feasibility and lacked an alternative future use. The development efforts were less than 20 percent complete at the time of the acquisition. As of December 30, 2006 we were beginning the enrollment process for a clinical trial, which we suspended during 2007 because we did not reach our internal goal and have therefore elected to focus our efforts on improving the device before resuming the trial. The timing of marketability of these products is under review, but likely would not be prior to 2012.

The remaining IPR&D charge recognized in 2006 of $2.1 million related to the acquisition of Solarant for the in-process development of a minimally invasive treatment of stress urinary incontinence in women. The development efforts were less than 20 percent complete at the time of the acquisition. Based on initial results of a feasibility study, we do not believe that the initial product will be suitable for in-office use, and we plan to evaluate other applications of this technology for in-office use.

General and administrative.General and administrative expenses as a percentage of sales for the three month period ended June 28, 2008 decreased to 8.1 percent of revenue from 9.1 percent in the comparable period of 2007. This decrease is due mainly to improved leveraging of our investments subsequent to the acquisition of Laserscope during 2008. We also incurred incremental information technology costs in 2007 as a result of upgrading our enterprise resource planning (ERP) system, along with incremental legal and administrative costs incurred in the comparable period in 2007. Our objective remains to leverage general and administrative expense as a percentage of sales.

Integration costs. The $0.1 million of integration costs for the three month period ended June 30, 2007 include costs incurred to integrate the acquired Laserscope operations into overall AMS operations, primarily for legal, consulting and retention bonuses. We do not anticipate further integration costs in future periods.

Amortization of intangibles.Amortization of intangibles includes amortization expense on our definite-lived intangible assets, consisting of patents, licenses and developed technology. The second quarter of 2008 reflects decreased amortization expense over the same period of 2007 primarily due to the full amortization of PV Fiber technology over its one year life since the acquisition of Laserscope in July 2006.

Royalty income.Our royalty income is from licensing our intellectual property. It includes royalty payments for our stent-delivery and microwave therapy technologies. We do not directly influence sales of the products on which these royalties are based and cannot give any assurance as to future income levels. Royalty income in the three month period ended June 28, 2008 also includes a one-time royalty payment of $1.5 million related to a portion of our urinary incontinence technology acquired in 2006.

Interest income.Interest income of $0.2 million and $0.3 million in the three month periods ended June 28, 2008 and June 30, 2007, respectively, was relatively consistent, as we used the majority of our excess cash in both periods to pay down debt.

Interest expense. Interest expense decreased by $2.8 million in the three months ended June 28, 2008 from the comparable period in 2007 due to decreases in LIBOR rates and the impact of prepayments made over the past year. Interest expense includes interest incurred on $373.8 million principal value of Convertible Notes, which carry a

30

fixed interest rate of 3.25 percent, and the interest incurred on our Credit Facility, which generally carries a floating interest rate of LIBOR plus 2.25 percent. Our weighted average interest rates were 4.8 percent and 7.7 percent at June 28, 2008 and June 30, 2007, respectively.  Average borrowings during the second quarter of 2008 on the Credit Facility were $281.4 million, compared to $337.2 million in the second quarter of 2007. In March 2008 and April 2008, we entered into two interest rate swaps, which are designated as cash flow hedging instruments, on the majority of our outstanding floating rate debt for a total period of 18 months.

In May 2008, the FASB issued FASB Staff Position (FSP) No. APB 14-1,Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement). This FSP will change the balance sheet classification of a component of our Convertible Notes between equity and debt, and will result in additional non-cash economic interest cost being reflected in the income statement. This change in accounting treatment is effective for fiscal years beginning after December 15, 2008 and will be applied retrospectively to prior periods. The impact of our adoption of this FSP will be significant and will result in a material increase to non-cash interest expense beginning in fiscal year 2009 for financial statements covering past and future periods. We are currently in the process of quantifying the impact of the FSP on our consolidated financial position and results of operations. Our initial estimates indicate that adoption of this FSP could increase our reported interest and amortization of financing costs in the range of approximately $13.0 million to $19.0 million for 2009. A similar increase to expense will occur in the restatement of past years and the reporting of future years in which the notes are outstanding.

Amortization of financing costs.Amortization of financing costs in the three months ended June 28, 2008 and June 30, 2007 are $1.4 million and $0.8 million, respectively, and are comprised of the amortization of the costs associated with the issuance of the Convertible Notes and the Credit Facility, which were obtained in connection with financing our Laserscope acquisition. The higher amortization in the second quarter of 2008 was due to higher prepayments under the Credit Facility, resulting in a pro rata portion of the related fees and debt issuance costs being charged immediately to amortization of financing costs.

Other income. Other income increased by $0.2 million in the three months ended June 28, 2008 from the comparable period in 2007. The current quarter included a $1.2 million gain resulting from Iridex’s payment of receivables related to our disposal of the Laserscope aesthetics business, for which we had previously established reserves. This increase was partially offset by decreases due to the fluctuation in foreign currencies, mainly the Euro, against the U.S. dollar which relate to translating foreign denominated inter-company receivables to current rates.

Provision for income taxes.Our effective income tax rate was 39.3 percent and 39.1 percent for the three months ended June 28, 2008 and June 30, 2007, respectively. The increase in the effective tax rate between periods is primarily due to the expiration of the federal research and development credit as of December 31, 2007 offset by a larger domestic manufacturing tax incentive and lower non-tax deductible stock compensation expense in the current year.

Comparison of the Six Months Ended June 28, 2008 to the Six Months Ended June 30, 2007

Net sales.Net sales increased 11.3 percent to $250.2 million in the six months ended June 28, 2008 compared to $224.8 million in the six months ended June 30, 2007.  Growth in our business continues to be driven by the success of recent product launches, particularly theMiniArc^® Single-Incision Slingand theInhibiZone^®-coatedAMS 800^® Artificial Urinary Sphincter along with continuing launches outside the United States, specifically theAdVance^® male sling for treating mild male incontinence and theAMS 700^® MS™ for erectile restoration.

Net sales men’s health products. Net sales of men’s health products increased 10.9 percent to $168.5 million in the six months ended June 28, 2008 compared to $151.9 million in the six months ended June 30, 2007.  The largest portion of this increase is in the male continence product line, driven by the continued success of theAdVance^® male sling and theAMS 800^® withInhibiZone^®. Erectile restoration products experienced growth, driven by the continued success of theAMS 700^® MS™and the more recent release of theAMS 700^® LGX™. Partially offsetting these increases was a decline in revenue from our prostate treatment business compared to the first half of 2007, including our laser therapy products and sales of ourTherMatrx^® catheters, which are used for the treatment of non-obstructive BPH.

Net sales women’s health products.Net sales of our women’s health products increased 12.0 percent to $81.6 million in the six months ended June 28, 2008 compared to $72.9 million in the six months ended June 30, 2007. The female continence product line, driven by the newMiniArc^® sling, contributed strong growth in dollars and units over the same period in 2007.Apogee^® andPerigee^® products also contributed revenue and unit growth over the same period in 2007, although the growth rates have been slowing, due in part to the market’s growing appetite for long-term clinical data. Our clinical prolapse studies, while in progress, have not yet reached their five year

31

milestones. Also contributing to the slowing growth rate are competitive product offerings along with some delays in obtaining international reimbursement. OurHer Option^® products experienced a decline in revenues compared to the first half of 2007. Revenue growth in this area has been impacted as the industry continues to experience lower than expected adoption rates for office-based procedures, and revenue growth was further impacted during the first six months of 2008 by our efforts to restructure our sales force to address these market issues.

Net sales by geography and foreign exchange effects.Net sales in the United States increased 6.2 percent to $174.2 million in the six months ended June 28, 2008 compared to $164.1 million in the six months ended June 30, 2007. International net sales increased 25.0 percent to $76.0 million in the six months ended June 28, 2008 compared to $60.8 million in the six months ended June 30, 2007 and represented 30.4 percent and 27.0 percent of our total net sales during the six months ended June 28, 2008 and June 30, 2007, respectively. The overall sales growth was positively impacted by approximately $6.5 million foreign currency exchange rate changes, mainly the Euro.

Cost of sales. Cost of sales as a percentage of revenue decreased to 23.3 percent during the current period, compared to 23.8 percent in the six month period ending June 30, 2007. Margins increased in the current period as a result of improved inventory planning, lower warranty and service costs on our laser therapy products, higher average selling prices and changes in the mix of products sold. Historically, cost of sales as a percent of revenue has generally benefited from stable overhead costs, which account for more than a quarter of our cost of sales.

Marketing and selling.Marketing and selling expenses as a percentage of revenue increased to 36.5 percent in the first six months of 2008 compared to 36.1 percent in the same period of the prior year. The increase in the current period related to increased spending on marketing programs, as well as a charge of $1.1 million for the final negotiated settlements of distributor terminations related to the Laserscope acquisition. These increases were partially offset by leveraging of investments made in 2007 for sales force expansion.

Research and development.Research and development expenses as a percentage of revenue decreased to 9.1 percent in the first six months of 2008 compared to 9.8 percent in the same period of 2007. Research and development expenses in the first six months of 2007 included costs of the Ovion clinical study along with design reliability improvements for theGreenLight HPS^® High-Performance Systemwhich were not incurred in the comparable period of 2008.

General and administrative.General and administrative expenses as a percentage of sales for the six month period ended June 28, 2008 decreased to 8.3 percent of revenue from 9.6 percent in the comparable period of 2007. This decrease is due mainly to improved leveraging of expenses subsequent to the acquisition and integration of Laserscope, incremental information technology costs incurred in 2007 as a result of upgrading our enterprise resource planning (ERP) system, along with incremental legal and administrative costs incurred in the comparable period in 2007.

Integration costs. The $1.1 million of integration costs for the six month period of 2007 include costs incurred to integrate the acquired Laserscope operations into overall AMS operations, primarily for legal, consulting and retention bonuses.

Amortization of intangibles.Amortization of intangibles includes amortization expense on our definite-lived intangible assets, consisting of patents, licenses and developed technology. The first six months of 2008 reflects decreased amortization expense over the same period of 2007 primarily due to the full amortization of PV Fiber technology over its one year life since the acquisition of Laserscope in July 2006.

Royalty income.Our royalty income is from licensing our intellectual property. It includes royalty payments for our stent-delivery and microwave therapy technologies. We do not directly influence sales of the products on which these royalties are based and cannot give any assurance as to future income levels. Royalty income in the six month period ended June 28, 2008 also includes a one-time royalty payment of $1.5 million related to a portion of our urinary incontinence technology acquired in 2006.

Interest income.Interest income of $0.4 million and $0.6 million in the six month periods ended June 28, 2008 and June 30, 2007, respectively, was relatively consistent, as we used the majority of our excess cash in both periods to pay down debt.

Interest expense.Interest expense decreased by $4.3 million in the six months ended June 28, 2008 from the comparable period in 2007 due to decreases in LIBOR rates and the impact of prepayments made over the past year. Interest expense includes interest incurred on $373.8 million principal value of Convertible Notes, which carry a fixed interest rate of 3.25 percent, and the interest incurred on our Credit Facility, which generally carries a floating interest rate of LIBOR plus 2.25 percent. Our weighted average interest rates were 4.8 percent and 7.7 percent at June 28, 2008 and June 30, 2007, respectively.  Average borrowings during the first half of 2008 on the Credit Facility were $298.7 million, compared to $343.0 million in the first half of 2007. In the first six months of 2008,

32

we entered into two interest rate swaps, which are designated as cash flow hedging instruments, on the majority of our outstanding floating rate debt for a total period of 18 months.

Amortization of financing costs.Amortization of financing costs in the six months ended June 28, 2008 and June 30, 2007 are $2.1 million and $1.5 million, respectively, and are comprised of the amortization of the costs associated with the issuance of the Convertible Notes and the Credit Facility, which were obtained in connection with financing our Laserscope acquisition. The higher amortization in the first half of 2008 was due to higher prepayments under the Credit Facility, resulting in a pro rata portion of the related fees and debt issuance costs being charged immediately to amortization of financing costs.

Other income. Other income for the six month period ended June 28, 2008 included a $1.2 million gain resulting from Iridex’s payment of receivables related to our disposal of the Laserscope aesthetics business, for which we had previously established reserves. In addition, the current period included gains resulting from the fluctuation in foreign currencies, mainly the Euro, against the U.S. dollar that relate to translating foreign denominated inter-company receivables to current rates. Other income for the six month period ended June 30, 2007 included a $1.6 million payment received as part of our settlement agreement with the Celsion Corporation in February 2007.

Provision for income taxes.Our effective income tax expense rate was 39.5 percent and 38.4 percent for the six months ended June 28, 2008 and June 30, 2007, respectively. The current period increase in the effective tax rate is primarily due to the expiration of the federal research and development credit as of December 31, 2007 and certain discrete items, partially offset by a larger domestic manufacturing tax incentive and lower non-tax deductible stock compensation expense in the current year.

Liquidity and Capital Resources

Cash and cash equivalents were $26.2 million as of June 28, 2008, compared to $34.0 million as of December 29, 2007. In addition, short term investments were $16.2 million as of June 28, 2008, compared to $1.1 million as of December 29, 2007. The overall increase in cash, cash equivalents and short term investments is due primarily to cash generated by operating activities.

Cash flows from operating activities.Net cash provided by operating activities was $46.5 million in the six months ended June 28, 2008, versus $13.6 million provided during the comparable period of 2007. Incremental cash of $15.0 million was generated from higher net income, adjusted for non-cash items, in the first six months of 2008 compared to the comparable period of 2007. Inventory balances decreased $13.6 million during the six month period ended June 28, 2008, resulting from our efforts to better plan production volumes to meet sales demands. This compares to an increase in inventory during the six month period ended June 30, 2007 of $14.0 million resulting from changes in product mix and total inventory valuation. This change in inventory between the periods generated incremental cash of $27.6 million, on a year over year basis. In addition, due to improvements in our days sales outstanding in the first six months of 2008, our lower accounts receivable balances generated cash of $3.1 million during this period, while accounts receivable increased $7.0 million in the comparable period of 2007. This change in accounts receivable on a year over year basis resulted in incremental cash of $10.1 million. Offsetting these sources of cash was our payment of $15.0 million for settlements of litigation, primarily due to the CryoGen arbitration award (seeNotes to Consolidated Financial Statements – No. 10, Litigation Settlements).

Cash flows from investing activities.Cash used in investing activities was $16.0 million during the six months ended June 28, 2008, versus $8.0 million generated during the comparable period of 2007. During the first half of 2008, purchases of short-term investments, intangibles and property, plant and equipment of $15.1 million, $1.2 million and $3.1 million, respectively, were offset by our receipt of $3.3 million of payments related to our disposal of the Laserscope aesthetics business (seeNotes to Consolidated Financial Statements – No. 2, Discontinued Operations and Sale of Aesthetics Business). During the first half of 2007, $21.7 million was generated from the sale of the aesthetics business (net of $4.3 million for selling costs, loss on discontinued operations and change in asset balances), partially offset by purchases for property, plant and equipment.

Cash flows from financing activities.Cash used for financing activities was $36.9 million during the first six months of 2008, versus $19.0 million used in the same period of 2007. Cash used for repayment of long-term debt under our Credit Facility was $41.7 million and $28.1 million for the first six months of 2008 and 2007, respectively. In addition, during the first half of 2008 we borrowed $12.0 million under our revolving credit facility, primarily to fund the payment of certain litigation settlements, which was repaid during the same period. Cash received from the issuance of common stock was $3.7 million and $8.9 million during the first six months of 2008 and 2007, respectively, the majority of which came from our employees exercising stock options.

We issued our Convertible Notes with a stated maturity of July 1, 2036 pursuant to an Indenture dated as of June 27, 2006 as supplemented by the first supplemental indenture dated September 6, 2006 (the Indenture) between us, certain of our significant domestic subsidiaries, as guarantors of the Convertible Notes, and U.S. Bank National

33

Association, as trustee for the benefit of the holders of the Convertible Notes, which specifies the terms of the Convertible Notes. The Convertible Notes bear interest at the rate of 3.25 percent per year, payable semiannually. The Convertible Notes are our direct, unsecured, senior subordinated obligations, rank junior to our Credit Facility and will rank junior in right of payment to all of our future senior secured debt as provided in the Indenture.

In addition to regular interest on the Convertible Notes, we will also pay contingent interest beginning July 1, 2011, if the average trading price of the Convertible Notes for the five consecutive trading days immediately before the last trading day before the relevant six-month period equals or exceeds 120 percent of the principal amount of the Convertible Notes. The Convertible Notes are convertible under certain circumstances for cash and shares of our common stock, if any, at a conversion rate of 51.5318 shares of our common stock per $1,000 principal amount of Convertible Notes (which is equal to an initial conversion price of approximately $19.406 per share), subject to adjustment. Upon conversion, we would be required to satisfy up to 100 percent of the principal amount of the Convertible Notes solely in cash, with any amounts above the principal amount to be satisfied in shares of our common stock.

The following table illustrates the number of shares issued upon full conversion of the Convertible Notes assuming various market prices for our stock:

	The number of shares issued upon
If the market price of our stock is:	full conversion would be (1):
$25.00	4.3 million
$30.00	6.8 million
$35.00	8.6 million

(1) The formula to calculate the shares issued upon full conversion of our Convertible Notes is as follows:

If a holder elects to convert its Convertible Note in connection with a designated event that occurs prior to July 1, 2013, we will pay, to the extent described in the Indenture, a make whole premium by increasing the conversion rate applicable to such Convertible Notes. All of the above conversion rights will be subject to certain limitations imposed by our Credit Facility.

We may also redeem the Convertible Notes on or after July 6, 2011 at specified redemption prices as provided in the Indenture plus accrued and unpaid interest and contingent interest. Holders of the Convertible Notes may require us to purchase all or a portion of their Convertible Notes for cash on July 1, 2013, July 1, 2016, July 1, 2021, July 1, 2026, and July 1, 2031 or in the event of a designated event, at a purchase price equal to 100 percent of the principal amount of the Convertible Notes to be repurchased plus accrued and unpaid interest and contingent interest.

Prior to conversion, our Convertible Notes represent potentially dilutive common share equivalents that must be considered in our calculation of diluted earnings per share (EPS). When there is a net loss, common share equivalents are excluded from the computation because they have an anti-dilutive effect. In addition, when the conversion price of our Convertible Notes is greater than the average market price of our stock during any period, the effect would be anti-dilutive and we would exclude the Convertible Notes from the EPS computation. However, when the average market price of our stock during any period is greater than the conversion price of the Convertible Notes, the impact is dilutive and the Convertible Notes will affect the number of common share equivalents used in the diluted EPS calculation. The degree to which these Convertible Notes are dilutive increases as the market price of our stock increases.

34

The following table illustrates the number of common share equivalents that would potentially be included in weighted average common shares for the calculation of diluted EPS, assuming various market prices of our stock:

	The number of common share equivalents
If the average market	potentially included in the computation of			Percent
price of our stock is:	diluted EPS would be (1):			Dilution (2)
$ 19.00		—	(anti-dilutive)		0.0	%
$ 25.00		4.3	million		5.6	%
$ 30.00		6.8	million		8.5	%
$ 35.00		8.6	million		10.5	%

(1)	Common share equivalents are calculated using the treasury stock method, in accordance with EITF 90-19, “Convertible Bonds with Issuer Option to Settle for Cash upon Conversion.”
(2)	The percent dilution is based on 72,895,138 outstanding shares as of June 28, 2008.

For the three and six months ended June 28, 2008 and June 30, 2007, our Convertible Notes were excluded from the diluted net income per share calculation because the conversion price was greater than the average market price of our stock.

On July 20, 2006, our wholly-owned subsidiary, American Medical Systems, Inc. (AMS), entered into a senior secured Credit Facility. AMS and each majority-owned domestic subsidiary of AMS are parties to the Credit Facility as guarantors of all of the obligations of AMS arising under the Credit Facility. The obligations of AMS and each of the guarantors arising under the Credit Facility are secured by a first priority security interest on substantially all of their respective assets, including a mortgage on the AMS facility in Minnetonka, Minnesota.

The six-year senior secured Credit Facility consists of (i) term loan debt and (ii) a revolving credit facility of up to $65.0 million which is available to fund ongoing working capital needs, including future capital expenditures and permitted acquisitions. During January 2008, we borrowed $12.0 million under the revolving credit facility to fund the payment of certain litigation settlements (refer toNotes to Consolidated Financial Statements – No. 10, Litigation Settlements). We repaid the outstanding balance with operating cash in February 2008. As of June 28, 2008 and June 30, 2007, we had $272.3 million and $336.0 million, respectively, of term debt outstanding under our Credit Facility.

Our Credit Facility contains affirmative and negative covenants and other limitations (subject to various carve-outs and baskets) regarding us, AMS, and in some cases, the subsidiaries of AMS. The covenants limit: (a) investments, capital expenditures, dividend payments, the disposition of material assets other than in the ordinary course of business, and mergers and acquisitions under certain conditions, (b) transactions with affiliates, unless such transactions are completed in the ordinary course of business and upon fair and reasonable terms, (c) liens and indebtedness, and (d) substantial changes in the nature of our business. Our Credit Facility contains customary financial covenants for secured credit facilities, consisting of maximum total and senior debt leverage ratios and minimum interest coverage and fixed charge coverage ratios. These financial covenants adjust from time to time during the term of the Credit Facility. The covenants and restrictions contained in the Credit Facility could limit our ability to fund our business, make capital expenditures, and make acquisitions or other investments in the future.

On October 29, 2007, we entered into a First Amendment of our Credit Facility to modify certain financial covenant ratios as defined in the Credit Facility (the Amendment). Pursuant to the terms of the Amendment, certain of the financial tests and covenants provided in Section 6.8 of the Credit Facility were amended and restated, including the interest coverage ratio, the total leverage ratio, the fixed charge coverage ratio, and the maximum consolidated capital expenditures.

35

The financial covenants specified in the Credit Facility, as amended, are summarized as follows:

	For The Fiscal	Amended
Financial	Periods Ending	Required
Covenants	Closest to	Ratio
Total Leverage Ratio	6/30/08 9/30/08 12/31/08 3/31/09 Reductions continuing until 6/30/10	5.00:1.00 (maximum) 4.75:1.00 4.50:1.00 4.25:1.00 3.00:1.00
Senior Leverage Ratio	6/30/08 9/30/08 12/31/08 3/31/09 Thereafter	2.50:1.00 (maximum) 2.50:1.00 2.25:1.00 2.00:1.00 2.00:1.00
Interest Coverage Ratio	6/30/08 9/30/08 12/31/08 3/31/09 Increases continuing until 9/30/09	3.50:1.00 (minimum) 3.50:1.00 3.75:1.00 3.75:1.00 4.00:1.00
Fixed Charge Coverage Ratio	6/30/08 9/30/08 12/31/08 3/31/09 Thereafter	1.25:1.00 (minimum) 1.40:1.00 1.40:1.00 1.50:1.00 1.50:1.00
Maximum Capital Expenditures	12/31/08 12/31/09	$15.0 million $17.5 million

As of June 28, 2008, we were in compliance with all financial covenants as defined in our Credit Facility which are summarized as follows:

Financial Covenant	Required Covenant	Actual Result
Total Leverage Ratio (1)	5.00:1.00 (maximum)		4.46
Senior Leverage Ratio (2)	2.50:1.00 (maximum)		1.88
Interest Coverage Ratio (3)	3.50:1.00 (minimum)		4.34
Fixed Charge Coverage Ratio (4)	1.25:1.00 (minimum)		2.20
Maximum Capital Expenditures (5)	$15.0 million	$3.1 million

(1)	Total outstanding debt to Consolidated Adjusted EBITDA for the trailing four quarters.
(2)	Total outstanding senior secured debt to Consolidated Adjusted EBITDA for the trailing four quarters.
(3)	Ratio of Consolidated EBITDA for the trailing four quarters to interest expense for such period.
(4)	Ratio of Consolidated EBITDA for the trailing four quarters to fixed charges (cash interest expense, scheduled principal payments on debt, capital expenditures, income taxes paid, earn-out and milestone payments) for such period.
(5)	Limit of capital expenditures for the full year.

The ratios are based on EBITDA, on a rolling four quarters, calculated on a pro forma combined basis with Laserscope and without discontinued operations, with some adjustments (Consolidated Adjusted EBITDA). Consolidated Adjusted EBITDA is a non-GAAP financial measure that is defined in our Credit Facility as earnings before interest, income taxes, depreciation, amortization, and other non-cash items reducing net income including IPR&D, stock compensation charges, upfront fees and expenses incurred in connection with the execution and delivery of the Credit Facility, and certain non-recurring integration costs related to the acquisition of Laserscope, less other non-cash items increasing net income. Consolidated Adjusted EBITDA should not be considered an

36

alternative measure of our net income, operating performance, cash flow or liquidity. It is provided as additional information relative to compliance with our debt covenants.

Any failure to comply with any of these financial and other affirmative and negative covenants would constitute an event of default under the Credit Facility, entitling a majority of the bank lenders to, among other things, terminate future credit availability under the Credit Facility, increase the interest rate on outstanding debt, and accelerate the maturity of outstanding obligations under the Credit Facility.

Our borrowing arrangements are further described inNotes to Consolidated Financial Statements – No. 11, Debt.

Cash commitments.

On July 7, 2005, we acquired Ovion Inc. (Ovion), and paid the former Ovion shareholders cash consideration of $9.8 million, after adjustments made at closing for payment of outstanding liabilities of Ovion at the time of closing. In addition to the initial closing payment, we will make contingent payments of up to $20.0 million if certain clinical and regulatory milestones are completed. Earnout payments are equal to one time net sales of Ovion’s products for the 12 month period beginning on our first fiscal quarter commencing six months after approval from the U.S. Food and Drug Administration to market theOvion^TM product for female sterilization. The contingent payments and earnout payments are subject to certain rights of offset. We made the first milestone payment of $5.0 million in the fourth quarter of 2006. The founders of Ovion will also receive a royalty equal to two percent of net sales of products that are covered by the Ovion patents related to the founders’ initial technology contribution to Ovion.

On April 26, 2006, we acquired certain issued patents and other assets from BioControl Medical, Ltd., an Israeli company focused on developing medical devices for the application of electrical stimulation technology. We acquired an exclusive license for the use of the patents and technologies in urology, gynecology and other pelvic health applications. In addition, as part of this acquisition, we purchased Cytrix Israel, Ltd. (Cytrix), an Israeli company with no operations, other than the employment of a specific workforce to support the related licensed technology. The purchase price is comprised of an initial payment of $25.0 million, milestone payments for relevant accomplishments through and including FDA approval of the product of up to $25.0 million, and royalties over the first ten years of the related license agreement. We deposited $2.5 million of the initial payment in escrow to cover certain contingencies over the period of the agreement. The escrow period expired in April 2007 and the full balance was distributed to the seller. In the fourth quarter of 2007, we made a milestone payment of $7.5 million. We expect to make a second milestone payment of approximately $7.0 million later in 2008.

On May 8, 2006, we completed the acquisition of Solarant Medical, Inc. (Solarant), a privately funded company focused on the development of minimally invasive therapies for women who suffer from stress urinary incontinence. The purchase price was comprised of an initial payment of $1.0 million, potential milestone payments totaling $6.0 million contingent upon FDA approval of the therapy and the establishment of reimbursement codes for the hospital and office settings, and an earnout based on revenue growth during the first three years in the event of product commercialization. In addition to these acquisition payments, we previously funded $1.0 million of Solarant’s development efforts, which is included as part of the acquisition consideration. Richard Emmitt is a member and Elizabeth Weatherman is a former member of our Board of Directors, and each of them is a former member of the Solarant Board of Directors. In addition, investment funds with which Ms. Weatherman and Mr. Emmitt are affiliated are former shareholders of Solarant and will be entitled a share of any future purchase price payments we make related to Solarant. Neither Ms. Weatherman nor Mr. Emmitt was involved in deliberations regarding the Solarant transaction.

We believe that funds generated from operations, together with our balances in cash and cash equivalents, as well as short term investments and our revolving Credit Facility, will be sufficient to finance current operations, planned capital expenditures, servicing of existing debt and any contingent payments that become due related to the acquisitions described.

Additional Information on AMS

We are currently subject to the informational requirements of the Securities Exchange Act of 1934, as amended. As a result, we are required to file periodic reports and other information with the SEC, such as annual, quarterly, and current reports, and proxy and information statements. You are advised to read this Form 10-Q in conjunction with the other reports, proxy statements, and other documents we file from time to time with the SEC. If you would like more information regarding AMS, you may read and copy the reports, proxy and information statements and other documents we file with the SEC, at prescribed rates, at the SEC’s public reference room at 100 F. Street, NE, Room 1580, Washington, DC 20549. You may obtain information regarding the operation of the SEC’s public reference rooms by calling the SEC at 1-800-SEC-0330. Our SEC filings are also available to the public free of charge at the SEC’s website. The address of this website ishttp://www.sec.gov.

37

We also make all of our SEC filings, such as our annual, quarterly and current reports and proxy statements, available to the public free from charge on our websitewww.AmericanMedicalSystems.com. Our website is not intended to be, and is not, a part of this Quarterly Report on Form 10-Q. We place our SEC filings on our website on the same day as we file such material with the SEC. In addition, we will provide electronic or paper copies of our SEC filings (excluding exhibits) to any AMS stockholder free of charge upon receipt of a written request for any such filing. All requests for our SEC filings should be sent to the attention of Investor Relations at American Medical Systems, Inc., 10700 Bren Road West, Minnetonka, Minnesota 55343.

38

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rates

We have interest rate risk on earnings from the floating LIBOR index that is used to determine the interest rates on our Credit Facility. On March 17, 2008 we entered into a fixed interest rate swap contract for the majority of our outstanding floating rate debt for a one-year period. On April 21, 2008 we entered into a second fixed interest rate swap contract on a portion of our floating rate debt for a six-month period that will commence upon the expiration of the first swap. Based on a sensitivity analysis, as of June 28, 2008, an instantaneous and sustained 100-basis-point increase in interest rates affecting our floating rate debt obligations, and assuming that we take no counteractive measures, would result in a decrease in income before income taxes of approximately $0.8 million over the next 12 months. The estimated impact to income takes into account the mitigating effect of the interest rate swap agreements. The fair market value of the outstanding swap contracts is $0.6 million at June 28, 2008.

Currency

Our operations outside of the United States are maintained in their local currency. All assets and liabilities of our international subsidiaries are translated to U.S. dollars at period-end exchange rates. Translation adjustments arising from the use of differing exchange rates are included in accumulated other comprehensive income in stockholders’ equity. Gains and losses on foreign currency transactions and short term inter-company receivables from foreign subsidiaries are included in other (expense) income.

During the three and six month periods ended June 28, 2008, revenues from sales to customers outside the United States were 30.8 percent and 30.4 percent of total consolidated revenues, respectively. International accounts receivable, inventory, cash, and accounts payable were 45.6 percent, 5.0 percent, 28.8 percent, and 21.6 percent of total consolidated accounts for each of these items, respectively, as of June 28, 2008. The reported results of our foreign operations will be influenced by their translation into U.S. dollars by currency movements against the U.S. dollar. The result of a uniform 10 percent strengthening in the value of the U.S. dollar relative to each of the currencies in which our revenues and expenses are denominated would have resulted in a decrease in net income of approximately $1.2 million and $2.2 million during the three and six months ended June 28, 2008, respectively.

At June 28, 2008, our net investment in foreign subsidiaries translated into dollars using the period end exchange rate was $26.4 million and the potential loss in fair value resulting from a hypothetical 10 percent strengthening in the value of the U.S. dollar currency exchange rate amounts to $2.6 million. Actual amounts may differ.

In August 2008, we entered into foreign exchange forward contracts with notional amounts totaling€9.7 million to manage our exposure to foreign exchange rate fluctuations on a portion of our forecasted sales to and receivables from certain subsidiaries, denominated in Euros.

Inflation

We do not believe that inflation has had a material effect on our results of operations in recent years and periods. There can be no assurance, however, that our business will not be adversely affected by inflation in the future.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our Chief Executive Officer (CEO) and Chief Financial Officer (CFO), we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act of 1934). Based on that evaluation, our CEO and CFO concluded that our disclosure controls and procedures were effective as of June 28, 2008.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting identified in connection with the above-referenced evaluation by management of the effectiveness of our internal control over financial reporting that occurred during our second quarter ended June 28, 2008.

39

PART II. OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Our annual meeting of stockholders was held on May 8, 2008.

At the meeting, Richard B. Emmitt, Christopher H. Porter, Ph.D. and D. Verne Sharma were reelected for a term expiring in May 2011. Jane E. Kiernan and Thomas E. Timbie continue to serve as directors for terms expiring in May 2009, and Albert Jay Graf and Robert McLellan, M.D. continue to serve as directors for terms expiring in May 2010.

Also at the meeting, shareholders approved an amendment to our Employee Stock Purchase Plan to increase the number of shares of common stock issuable under the plan from 1,000,000 shares to 2,000,000 shares and to remove the termination date of the plan. In addition, shareholders ratified the appointment of Ernst & Young LLP as independent auditor for fiscal year 2008.

The results of the stockholder votes were as follows:

	For		Withheld
1. Election of Directors
Term expiring in 2011:
Richard B. Emmitt		68,438,334		723,949
Christopher H. Porter, Ph.D.		68,686,037		476,246
D. Verne Sharma		68,656,987		505,296

	For		Against		Abstain		Broker Non-Votes
2. Approval of amendment to Employee Stock Purchase Plan		63,982,035		569,398		30,704		4,580,146
3. Ratification of Ernst & Young LLP as independent auditor for fiscal year 2008		68,866,868		261,898		33,517		—

ITEM 6. EXHIBITS

Item
No.	Item	Method of Filing
10.1	Employment agreement, dated April 22, 2008, between Anthony P. Bihl, III and American Medical Systems, Inc.	Incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on April 29, 2008 (File No. 000-30733).
10.2	Change in Control Severance Agreement, dated April 22, 2008, between Anthony P. Bihl, III and American Medical Systems Holdings, Inc.	Incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed on April 29, 2008 (File No. 000-30733).
10.3	Confidential separation agreement between Stephen J. McGill and American Medical Systems, Inc.	Incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on May 30, 2008 (File No. 000-30733).
31.1	Certification by Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	Filed with this Quarterly Report on Form 10-Q.
31.2	Certification by Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	Filed with this Quarterly Report on Form 10-Q.
32.1	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	Filed with this Quarterly Report on Form 10-Q.

40

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.

		AMERICAN MEDICAL SYSTEMS HOLDINGS, INC
August 7, 2008	By	/s/ Anthony P. Bihl, III
Date		Anthony P. Bihl, III
		President and Chief Executive Officer
August 7, 2008	By	/s/ Mark A. Heggestad
Date		Mark A. Heggestad
		Executive Vice President and Chief Financial Officer

41

AMERICAN MEDICAL SYSTEMS HOLDINGS, INC.

EXHIBIT INDEX TO QUARTERLY REPORT ON FORM 10-Q

For the Fiscal Quarter Ended June 28, 2008

Item No.	Item	Method of Filing
10.1	Employment agreement, dated April 22, 2008, between Anthony P. Bihl, III and American Medical Systems, Inc.	Incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on April 29, 2008 (File No. 000-30733).
10.2	Change in Control Severance Agreement, dated April 22, 2008, between Anthony P. Bihl, III and American Medical Systems Holdings, Inc.	Incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed on April 29, 2008 (File No. 000-30733).
10.3	Confidential separation agreement between Stephen J. McGill and American Medical Systems, Inc.	Incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed on May 30, 2008 (File No. 000-30733).
31.1	Certification by Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	Filed with this Quarterly Report on Form 10-Q.
31.2	Certification by Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	Filed with this Quarterly Report on Form 10-Q.
32.1	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	Filed with this Quarterly Report on Form 10-Q.

42