INTEGRA LIFESCIENCES HOLDINGS CORPORATION CONSOLIDATED FINANCIAL RESULTS (In thousands, except per share data) (UNAUDITED) Statement of Operations Data: Three Month Period Six Month Period Ended June 30 Ended June 30 2001 2000 2001 2000 ------- ------ ------- ------- Product sales $21,385 $15,827 $41,669 $29,159 Other revenue 1,535 1,259 2,935 2,458 ------- ------ ------- ------- Total revenue 22,920 17,086 44,604 31,617 Cost of product sales 8,310 7,212 16,904 13,899 Research and development 1,837 2,004 3,910 3,894 Selling and marketing 5,269 3,904 10,020 6,853 General and administrative 3,319 3,884 6,523 7,631 Amortization 729 670 1,409 1,150 ------- ------ ------- ------- Total costs and expenses 19,464 17,674 38,766 33,427 Operating income (loss) 3,456 (588) 5,838 (1,810) Gain on disposition of product line -- 1,031 -- 1,146 Other expense, net (265) (170) (405) (36) ------- ------ ------- ------- Income (loss) before income taxes 3,191 273 5,433 (700) Provision for income taxes 429 161 675 223 ------- ------ ------- ------- Income (loss) before accounting change 2,762 112 4,758 (923) Cumulative effect of accounting change -- -- -- (470) ------- ------ ------- ------- Net income (loss) $ 2,762 $ 112 $ 4,758 $(1,393) Earnings (loss) per share Basic $ 0.12 $ (0.02) $ 0.20 $ (0.36) Diluted $ 0.10 $ (0.02) $ 0.18 $ (0.36) Weighted average Common shares outstanding: Basic 20,245 17,341 19,931 17,282 Diluted 25,049 17,341 22,211 17,282 Balance Sheet Data: 30-JUN 31-DEC 2001 2000 ------ ------ Cash, cash equivalents & investments $11,655 $15,138 Working capital 28,299 25,177 Total assets 94,193 86,514 Total debt 9,703 13,630 Total stockholders' equity 62,522 53,781