Exhibit 99.1 Regeneration Technologies Announces 2003 Year End, Fourth Quarter Results Company Posts Record Annual Revenue and Net Income; Will Hold Conference Call at 5:30 p.m. EST ALACHUA, Fla., Feb. 5 /PRNewswire-FirstCall/ -- Regeneration Technologies, Inc. (Nasdaq: RTIX) (RTI), the Florida-based processor of orthopedic, cardiovascular and other allograft implants, announced today that the company's net revenues were $75.5 million for the full year 2003 and $12.4 million for the fourth quarter of 2003. This compares to net revenues of $69.1 for the full year 2002 and $20.9 for the fourth quarter 2002. For the full year 2003, the company reported net income of $6.4 million, compared to a net loss of $13.5 million for the year 2002. Net income per diluted share for 2003 was $0.24 compared to net loss per diluted share of $0.60 for the year 2002. For the fourth quarter ended December 31, 2003, the company reported net income of $1.5 million, compared to net income of $934,000 for fourth quarter 2002. Net income per diluted share for the fourth quarter was $0.05. This compares to net income per diluted share of $0.04 for fourth quarter 2002. Net income in the fourth quarter 2003 included the reversal of deferred tax valuation allowances of $2.7 million or $0.10 per diluted share. "We are pleased to report the highest annual net revenues and net income in the history of the company," said Brian K. Hutchison, RTI's chairman, president and CEO. "We have made progress resolving distribution issues, setting the stage for continued efficiency, effectiveness and steady growth in 2004." Outlook For the first quarter 2004, management expects net revenues to be between $21 and $23 million, and net income per share is expected to be between $0.04 and $0.06. For the full year 2004, the company's goal is to increase revenues by 20 percent or more in each of RTI's product categories. Conference Call RTI will hold a live conference call and simultaneous audio web cast today, Feb. 5, 2004 at 5:30 p.m. EST to discuss the fourth quarter and year end 2003 results. The conference call can be accessed by dialing 888-791-5525, passcode RTIXQ FOUR. The web cast can be accessed through the investor section of RTI's web site at www.rtix.com. A telephone replay of the call will be available through March 7, 2004 and can be accessed by calling 888-393-9638; the replay will also be available at www.rtix.com. About Regeneration Technologies, Inc. RTI processes allograft tissue into shaped implants for use in orthopedic, cardiovascular and other surgeries with a commitment to science, safety and innovation. By processing allograft tissue into forms that can be used in many types of surgical procedures, RTI enables patients to benefit from the gift of donated tissues. RTI also holds the patents on BioCleanse(TM), the only proven tissue sterilization process validated to eliminate viruses, bacteria, fungi and spores from tissue without impacting the structural or biomechanical integrity of the allograft. The company has distributed more than 400,000 implants sterilized with the BioCleanse process with zero incidence of infection. RTI is accredited by the American Association of Tissue Banks and was named a 2004 Technology Pioneer by the World Economic Forum. Except for historical information, any statements made in this press release about the company's anticipated financial results, future operational results, regulatory approvals or changes to the company's agreements with its distributors are forward-looking statements subject to risks and uncertainties, such as those described in the company's public filings on file with the Securities and Exchange Commission. Actual results may differ materially from anticipated results reflected in these forward-looking statements. Copies of the company's SEC filings may be obtained by contacting the company or the SEC or by visiting RTI's web site at www.rtix.com or the SEC's web site at www.sec.gov. REGENERATION TECHNOLOGIES, INC. AND SUBSIDIARIES Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (In thousands, except per share data) Three months ended Twelve months ended December 31, December 31, 2003 2002 2003 2002 Net revenues $12,443 $20,902 $75,510 $69,060 Costs of processing and distribution 8,344 13,571 42,766 44,879 Gross profit 4,099 7,331 32,744 24,181 Expenses: Marketing, general and administrative 5,269 4,924 23,515 29,236 Research and development 773 631 2,441 2,460 Restructuring and other charges 58 (62) 169 6,450 Total expenses 6,100 5,493 26,125 38,146 Operating (loss) income (2,001) 1,838 6,619 (13,965) Other (expense) income: Interest expense (62) (360) (981) (2,758) Interest income 43 44 235 186 Total other (expense) income - net (19) (316) (746) (2,572) Income (loss) before income tax benefit (expense) (2,020) 1,522 5,873 (16,537) Income tax benefit (expense) 3,477 (588) 483 3,032 Net income (loss) 1,457 934 6,356 (13,505) Other comprehensive income (loss), net of tax: Unrealized derivative income (loss) -- 150 -- 443 Comprehensive income (loss) $1,457 $1,084 $6,356 $(13,062) Net income (loss) per common share - basic $0.05 $0.04 $0.24 $(0.60) Net income (loss) per common share - diluted $0.05 $0.04 $0.24 $(0.60) Weighted average shares outstanding - basic 26,510,440 23,746,117 26,365,348 22,434,436 Weighted average shares outstanding - diluted 27,042,522 24,557,808 26,999,175 22,434,436 REGENERATION TECHNOLOGIES, INC. AND SUBSIDIARIES Net Revenues (In thousands) Three months ended Twelve months ended December 31, December 31, 2003 2002 2003 2002 Fees from tissue distribution Spinal $5,068 $12,971 $45,306 $37,971 Sports Medicine 2,221 2,870 8,855 10,028 Cardiovascular 1,252 1,435 5,141 3,426 General orthopedic 3,295 3,263 14,229 16,119 Other non-tissue revenues 607 363 1,979 1,516 Total $12,443 $20,902 $75,510 $69,060 REGENERATION TECHNOLOGIES, INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets (In thousands) December 31, December 31, Assets 2003 2002 Current Assets: Cash and cash equivalents $10,051 $9,811 Restricted deposits 14,757 18,510 Accounts receivable - net 5,942 14,082 Inventories 41,655 28,626 Other current assets 6,177 5,783 Total current assets 78,582 76,812 Property, plant and equipment - net 43,689 50,575 Other assets 14,145 13,803 $136,416 $141,190 Liabilities and Stockholders' Equity Current Liabilities: Accounts payable $18,919 $26,526 Other current liabilities 19,967 24,534 Total current liabilities 38,886 51,060 Other liabilities 5,133 7,508 Total liabilities 44,019 58,568 Total stockholders' equity 92,397 82,622 $136,416 $141,190 REGENERATION TECHNOLOGIES, INC. AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (In thousands) Three Months Twelve Months Ended December 31, Ended December 31, 2003 2002 2003 2002 Cash flows from operating activities: Net income (loss) $1,457 $932 $6,356 $(13,505) Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: Depreciation and amortization expense 1,252 789 4,782 3,226 Change in working capital (1,802) (194) (11,635) 11,405 Other (3,919) 755 (1,401) 5,340 Net cash (used in) provided by operating activities (3,012) 2,282 (1,898) 6,466 Cash flows from investing activities: Purchases of property, plant and equipment (74) (3,322) (1,427) (15,658) Additional cash paid for purchases of assets -- -- (250) -- Proceeds from sale of property, plant and equipment 3,032 -- 3,032 -- Net cash provided by (used in) investing activities 2,958 (3,322) 1,355 (15,658) Cash flows from financing activities: Proceeds from stock offering -- 27,550 -- 27,550 Payments on capital lease and note obligations (445) (15,894) (1,888) (17,224) Payment on term loan (3,032) -- (3,032) -- Decrease in restricted deposits 3,620 -- 3,753 -- Other 237 (5,142) 1,950 (4,827) Net cash provided by financing activities 380 6,514 783 5,499 Net increase (decrease) in cash and cash equivalents 326 5,474 240 (3,693) Cash and cash equivalents, beginning of period 9,725 4,337 9,811 13,504 Cash and cash equivalents, end of period $10,051 $9,811 $10,051 $9,811 SOURCE Regeneration Technologies, Inc. -0- 02/05/2004 /CONTACT: Thomas Rose, Chief Financial Officer, or Wendy Crites Wacker, APR, Corporate Communications, both of Regeneration Technologies, Inc., +1-386-418-8888/ /Web site: http://www.rtix.com / (RTIX) CO: Regeneration Technologies, Inc. ST: Florida IN: BIO MTC SU: ERN ERP CCA