Teleflex (TFX) 8-K Completion of Acquisition or Disposition of Assets

Exhibit 99.2

Teleflex Incorporated
As Adjusted Segment Results of Operations	2007 Quarter — (Unaudited)									2007 Year to Date — (Unaudited)
To Reflect Discontinued Operations										6 MTHS			9 MTHS
	4/1			7/1			9/30			7/1			9/30
Revenues
Commercial	$	103,194		$	118,542		$	116,990		$	221,736		$	338,726
Medical		226,889			226,428			227,825			453,317			681,142
Aerospace		110,257			107,347			113,747			217,604			331,351
Total revenues	$	440,340		$	452,317		$	458,562		$	892,657		$	1,351,219
Segment operating profit (*)
Commercial	$	5,528		$	10,178		$	2,304		$	15,706		$	18,010
Medical		48,609			43,218			50,448			91,827			142,275
Aerospace		12,586			12,044			7,544			24,630			32,174
Total segment operating profit		66,723			65,440			60,296			132,163			192,459
Corporate expenses		10,690			12,376			9,140			23,066			32,206
(Gain) loss on sales of businesses and assets		(793	)		2,121			(207	)		1,328			1,121
Restructuring and impairment charges		441			1,081			4,937			1,522			6,459
Minority interest in consolidated subsidiaries		(7,108	)		(6,708	)		(7,200	)		(13,816	)		(21,016	)
Income from continuing operations before interest, taxes and minority interest		63,493			56,570			53,626			120,063			173,689
Interest expense, net		7,904			7,450			5,292			15,354			20,646
Income from continuing operations before taxes and minority interest		55,589			49,120			48,334			104,709			153,043
Taxes on income from continuing operations		14,650			9,166			104,358			23,816			128,174
Income from continuing operations before minority interest		40,939			39,954			(56,024	)		80,893			24,869
Minority interest in consolidated subsidiaries		7,108			6,708			7,200			13,816			21,016
Income from continuing operations		33,831			33,246			(63,224	)		67,077			3,853
Operating income from discontinued operations		17,753			93,217			7,439			110,970			118,409
Taxes on income from discontinued operations		7,310			32,602			1,251			39,912			41,163
Net income	$	44,274		$	93,861		$	(57,036	)	$	138,135		$	81,099
Earnings per share:
Basic:
Income from continuing operations	$	0.87		$	0.85		$	(1.61	)	$	1.71		$	0.10
Income from discontinued operations	$	0.27		$	1.55		$	0.16		$	1.82		$	1.97
Net income	$	1.13		$	2.39		$	(1.45	)	$	3.53		$	2.07
Diluted:
Income from continuing operations	$	0.86		$	0.84		$	(1.61	)	$	1.70		$	0.10
Income from discontinued operations	$	0.27		$	1.53		$	0.16		$	1.80		$	1.95
Net income	$	1.12		$	2.37		$	(1.45	)	$	3.49		$	2.05
Average number of common and common equivalent shares outstanding:
Basic		39,032			39,221			39,368			39,126			39,207
Diluted		39,403			39,678			39,368			39,540			39,638

(*) Segment operating profit includes a segment’s revenues reduced by its materials, labor and other products costs along with the segment’s selling, engineering and administrative expenses and minority interest. Unallocated corporate expenses, (gain) loss on sales of businesses and assets, restructuring and impairment charges, interest income and expense and taxes on income are excluded from the measure.

These discontinued operations have not historically been separately identified, consolidated and audited as presented in this schedule.

Certain financial information is presented on a rounded basis, which may cause minor differences.

Pg 1

Exhibit 99.2

Teleflex Incorporated
As Adjusted Segment Results of Operations	2006 Quarters — (Unaudited)												2006 Year to Date — (Unaudited)
To Reflect Discontinued Operations													6 MTHS			9 MTHS			12 MTHS
	3/26			6/25			9/24			12/31			6/25			9/24			12/31
Revenues
Commercial	$	97,312		$	112,688		$	108,464		$	108,297		$	210,000		$	318,464		$	426,761
Medical		203,121			217,761			207,722			230,072			420,882			628,604			858,676
Aerospace		92,235			95,256			107,446			110,435			187,491			294,937			405,372
Total revenues	$	392,668		$	425,705		$	423,632		$	448,804		$	818,373		$	1,242,005		$	1,690,809
Segment operating profit (*)
Commercial	$	5,529		$	9,784		$	6,851		$	8,334		$	15,313		$	22,164		$	30,498
Medical		30,261			37,335			44,223			49,888			67,596			111,819			161,707
Aerospace		9,093			8,116			9,760			13,255			17,209			26,969			40,224
Total segment operating profit		44,883			55,235			60,834			71,477			100,118			160,952			232,429
Corporate expenses		10,091			8,284			9,572			17,497			18,375			27,947			45,444
(Gain) loss on sales of businesses and assets		(643	)		1,828			(453	)		—			1,185			732			732
Restructuring and impairment charges		4,493			7,990			3,275			6,565			12,483			15,758			22,323
Minority interest in consolidated subsidiaries		(5,249	)		(5,511	)		(6,206	)		(6,245	)		(10,760	)		(16,966	)		(23,211	)
Income from continuing operations before interest, taxes and minority interest		36,191			42,644			54,646			53,660			78,835			133,481			187,141
Interest expense, net		8,209			8,693			8,389			9,632			16,902			25,291			34,923
Income from continuing operations before taxes and minority interest		27,982			33,951			46,257			44,028			61,933			108,190			152,218
Taxes on income from continuing operations		6,895			3,645			13,689			8,690			10,540			24,229			32,919
Income from continuing operations before minority interest		21,087			30,306			32,568			35,338			51,393			83,961			119,299
Minority interest in consolidated subsidiaries		5,249			5,511			6,206			6,245			10,760			16,966			23,211
Income from continuing operations		15,838			24,795			26,362			29,093			40,633			66,995			96,088
Operating income from discontinued operations		19,951			19,182			11,619			13,828			39,133			50,752			64,580
Taxes on income from discontinued operations		6,683			7,338			2,015			5,202			14,021			16,036			21,238
Net income	$	29,106		$	36,639		$	35,966		$	37,719		$	65,745		$	101,711		$	139,430
Earnings per share:
Basic:
Income from continuing operations	$	0.39		$	0.62		$	0.67		$	0.75		$	1.01		$	1.67		$	2.42
Income from discontinued operations	$	0.33		$	0.29		$	0.24		$	0.22		$	0.62		$	0.87		$	1.09
Net income	$	0.72		$	0.91		$	0.91		$	0.97		$	1.63		$	2.54		$	3.51
Diluted:
Income from continuing operations	$	0.39		$	0.61		$	0.67		$	0.74		$	1.00		$	1.66		$	2.40
Income from discontinued operations	$	0.33		$	0.29		$	0.24		$	0.22		$	0.62		$	0.86		$	1.08
Net income	$	0.72		$	0.90		$	0.91		$	0.96		$	1.62		$	2.53		$	3.49
Average number of common and common equivalent shares outstanding:
Basic		40,346			40,244			39,465			38,983			40,295			40,019			39,760
Diluted		40,626			40,495			39,566			39,227			40,577			40,241			39,988

(*) Segment operating profit includes a segment’s revenues reduced by its materials, labor and other products costs along with the segment’s selling, engineering and administrative expenses and minority interest. Unallocated corporate expenses, (gain) loss on sales of businesses and assets, restructuring and impairment charges, interest income and expense and taxes on income are excluded from the measure.

These discontinued operations have not historically been separately identified, consolidated and audited as presented in this schedule.

Certain financial information is presented on a rounded basis, which may cause minor differences.

Pg 2