SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

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

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2002

                         COMMISSION FILE NUMBER 0-26224

                    INTEGRA LIFESCIENCES HOLDINGS CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                DELAWARE                                    51-0317849
    (STATE OR OTHER JURISDICTION OF                     (I.R.S. EMPLOYER
     INCORPORATION OR ORGANIZATION)                    IDENTIFICATION NO.)

          311 ENTERPRISE DRIVE
         PLAINSBORO, NEW JERSEY                              08536
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                   (ZIP CODE)

                                 (609) 275-0500
              (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.
                               /X/ - YES / / - NO

          AS OF MAY 10, 2002 THE REGISTRANT HAD OUTSTANDING 26,930,670
                SHARES OF COMMON STOCK, PAR VALUE $.01 PER SHARE.



                    INTEGRA LIFESCIENCES HOLDINGS CORPORATION
                                      INDEX

                                                                   PAGE NUMBER
PART I.           FINANCIAL INFORMATION

Item 1.  Financial Statements

Consolidated Balance Sheets as of March 31, 2002 and
         December 31, 2001 (Unaudited)                                  3

Consolidated Statements of Operations for the three months ended
         March 31, 2002 and 2001 (Unaudited)                            4

Consolidated Statements of Cash Flows for the three months ended
         March 31, 2002 and 2001 (Unaudited)                            5

Notes to Unaudited Consolidated Financial Statements                    6

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                     13

PART II. OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K                              19

SIGNATURES                                                             19


                                       2


PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)

In thousands, except per share amounts


                                                             March 31,     December 31,
                                                               2002            2001
                                                           ------------    ------------
                                                                     
ASSETS
Current Assets:
  Cash and cash equivalents ...............................  $  46,764       $  44,518
  Short-term investments ..................................     42,952          22,183
  Accounts receivable, net of allowances of
    $665 and $964 .......................................       14,828          14,024
  Inventories .............................................     24,013          24,177
  Prepaid expenses and other current assets ...............      2,690           2,898
                                                             ---------       ---------
      Total current assets ................................    131,247         107,800

 Noncurrent investments ...................................     42,657          64,335
 Property, plant, and equipment, net ......................     11,436          11,662
 Deferred income taxes, net ...............................      8,457          10,243
 Identifiable intangible assets, net ......................     15,181          16,898
 Goodwill .................................................     15,835          14,627
 Other assets .............................................      1,954           2,023
                                                             ---------       ---------
Total assets ..............................................  $ 226,767       $ 227,588
                                                             =========       =========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Short-term debt .........................................  $     --        $   3,576
  Accounts payable, trade .................................      2,995           2,924
  Income taxes payable ....................................      1,567           1,481
  Customer advances and deposits ..........................      3,736           4,843
  Deferred revenue ........................................        868             772
  Accrued expenses and other current liabilities ..........      4,920           5,550
                                                             ---------       ---------
      Total current liabilities ...........................     14,086          19,146

 Deferred revenue .........................................      3,776           3,949
 Other liabilities ........................................        442             437
                                                             ---------       ---------
Total liabilities .........................................     18,304          23,532

Commitments and contingencies

Stockholders' Equity:
  Preferred stock; $0.01 par value; 15,000 authorized shares;
    54 Series C Convertible shares issued and outstanding
    at March 31, 2002 and December 31, 2001, $6,480
    including a 10% annual cumulative dividend liquidation
    preference ............................................          1               1
  Common stock; $0.01 par value; 60,000 authorized shares;
    26,277 and 26,129 issued and outstanding at March 31,
    2002 and December 31, 2001, respectively ..............        263             261
  Additional paid-in capital ..............................    285,006         284,021
  Treasury stock, at cost; 6 shares at March 31, 2002 and
    December 31, 2001, respectively .......................        (51)            (51)
  Other ...................................................        (31)            (37)
  Accumulated other comprehensive loss ....................     (1,216)           (539)
  Accumulated deficit .....................................    (75,509)        (79,600)
                                                             ---------       ---------
    Total stockholders' equity ............................    208,463         204,056
                                                             ---------       ---------
 Total liabilities and stockholders' equity ...............  $ 226,767       $ 227,588
                                                             =========       =========


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



                                       3


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

(In thousands, except per share amounts)


                                                                   Three Months Ended March 31,
                                                                     2002                2001
                                                                     ----                ----
                                                                                
REVENUES
Product sales ...........................................         $ 24,430            $ 20,284
Other revenue ...........................................            1,486               1,400
                                                                  --------            --------
   Total revenue ........................................           25,916              21,684

COSTS AND EXPENSES
Cost of product sales ...................................            9,528               8,594
Research and development ................................            1,822               2,073
Selling and marketing ...................................            5,672               4,751
General and administrative ..............................            3,219               3,204
Amortization ............................................              350                 680
                                                                  --------            --------
   Total costs and expenses .............................           20,591              19,302

Operating income ........................................            5,325               2,382

Interest income (expense), net ..........................              993                 (78)
Other income (expense), net .............................              (23)                (62)
                                                                  --------            --------
Income before income taxes ..............................            6,295               2,242

Income tax expense ......................................            2,204                 246
                                                                  --------            --------
Net income ..............................................            4,091               1,996
                                                                  ========            ========

Basic net income per share ..............................         $   0.14            $   0.08

Diluted net income per share ............................         $   0.13            $   0.07

Weighted average common shares outstanding
   Basic ................................................           28,460              19,618
   Diluted ..............................................           30,717              21,849



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



                                        4


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

(In thousands)


                                                                     Three Months Ended March 31,
                                                                     ----------------------------
                                                                        2002              2001
                                                                        ----              ----
                                                                                
OPERATING ACTIVITIES:

Net income ......................................................   $  4,091          $  1,996
Adjustments to reconcile net income to net cash provided by
   operating activities:
Depreciation and amortization ...................................      1,166             1,431
Deferred tax provision ..........................................      1,858               --
Amortization of discount and premium on investments .............        413               --
Other, net ......................................................         30               (11)
Changes in assets and liabilities, net of business acquisitions:
   Accounts receivable ..........................................       (834)              393
   Inventories ..................................................        125            (2,212)
   Prepaid expenses and other current assets ....................        202               (99)
   Non-current assets ...........................................         52               301
   Accounts payable, accrued expenses and other liabilities .....       (377)              342
   Customer advances and deposits ...............................     (1,107)            2,390
   Deferred revenue .............................................        (77)               19
                                                                    --------          --------
Net cash provided by operating activities .......................      5,542             4,550
                                                                    --------          --------

INVESTING ACTIVITIES:

Proceeds from sale/maturity of investments ......................      4,564               --
Purchases of available-for-sale investments .....................     (4,523)           (2,891)
Cash used in business acquisition, net of cash acquired .........        (69)              --
Purchases of property and equipment .............................       (630)             (396)
                                                                    --------          --------
Net cash used in investing activities ...........................       (658)           (3,287)
                                                                    --------          --------

FINANCING ACTIVITIES:

Net proceeds from revolving credit facility .....................        --                770
Repayment of term loan ..........................................        --               (625)
Repayment of note payable .......................................     (3,576)           (1,540)
Proceeds from exercised stock options and warrants ..............        951             1,434
                                                                    --------          --------

Net cash (used in) provided by financing activities .............     (2,625)               39
                                                                    --------          --------

Effect of exchange rate changes on cash .........................        (13)                4

Net increase in cash and cash equivalents .......................      2,246             1,306

Cash and cash equivalents at beginning of period ................     44,518            14,086
                                                                    --------          --------

Cash and cash equivalents at end of period ......................   $ 46,764          $ 15,392
                                                                    ========          ========


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



                                       5


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.   BASIS OF PRESENTATION

GENERAL

In the opinion of  management,  the March 31  unaudited  consolidated  financial
statements  contain  all  adjustments   (consisting  only  of  normal  recurring
accruals) which the Company  considers  necessary for a fair presentation of the
financial position, results of operations and cash flows of the Company. Certain
information and footnote  disclosures  normally included in financial statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted.  These unaudited  consolidated financial statements should
be read in conjunction with the Company's  consolidated financial statements for
the year ended December 31, 2001 included in the Company's Annual Report on Form
10-K.  Operating results for the three-month period ended March 31, 2002 are not
necessarily indicative of the results to be expected for the entire year.

The  preparation  of  consolidated   financial  statements  in  conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the reported amount of assets and  liabilities,  the
disclosure of contingent  liabilities,  and the reported amounts of revenues and
expenses.  Significant  estimates affecting amounts reported or disclosed in the
consolidated  financial  statements  include  allowances  for doubtful  accounts
receivable and sales returns, net realizable value of inventories,  estimates of
future cash flows associated with long-lived asset valuations,  depreciation and
amortization  periods  for  long-lived  assets,  valuation  allowances  recorded
against  deferred  tax assets,  loss  contingencies,  and  estimates of costs to
complete  performance  obligations  associated  with  research,  licensing,  and
distribution arrangements for which revenue is accounted for using percentage of
completion accounting. These estimates are based on historical experience and on
various other  assumptions  that are believed to be reasonable under the current
circumstances. Actual results could differ from these estimates.

The Company has  reclassified  certain  prior year  amounts to conform  with the
current year's presentation.

RECENTLY ISSUED ACCOUNTING STANDARDS

In  October  2001,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement  of  Financial  Accounting  Standards  No.  144,  "Accounting  for the
Impairment  or Disposal of Long-Lived  Assets"  (Statement  144).  Statement 144
supercedes  Statement of Financial  Accounting  Standards No 121 "Accounting for
the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
Of".  Statement 144 applies to all  long-lived  assets,  including  discontinued
operations,  and consequently amends Accounting Principles Board Opinion No. 30,
"Reporting Results of Operations  Reporting the Effects of Disposal of a Segment
of a  Business".  The  Company  adopted  Statement  144 on January 1, 2002.  The
adoption of Statement 144 had no impact on the Company's financial statements.


                                       6


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.   BASIS OF PRESENTATION (CONTINUED)

RECENTLY ISSUED ACCOUNTING STANDARDS

In July 2001, the FASB issued Statements of Financial  Accounting  Standards No.
141, "Business  Combinations"  (Statement 141), and No. 142, "Goodwill and Other
Intangible Assets" (Statement 142).

Statement 141 requires that all business  combinations  initiated after June 30,
2001,  be accounted  for using the  purchase  method of  accounting  and further
clarifies the criteria to recognize  intangible assets separately from goodwill.
The Company  determined that its assembled  workforce  intangible asset does not
meet the criteria for recognition as a separate  identifiable  intangible  asset
and thus,  effective  January  1, 2002,  reclassified  the net book value of its
assembled workforce intangible asset into goodwill.

Under  Statement 142,  goodwill and  indefinite-lived  intangible  assets are no
longer  amortized,  but are reviewed for  impairment at the reporting unit level
annually,  or  more  frequently  if  impairment   indicators  arise.   Separable
intangible  assets that are not deemed to have an indefinite  life will continue
to be amortized over their useful lives. The Company reassessed the useful lives
of its  identifiable  intangible  assets and determined that they continue to be
appropriate.  As required  by  Statement  142,  the  Company  amortized  through
December 31, 2001 all goodwill acquired prior to July 1, 2001. Effective January
1, 2002, the Company ceased amortization of all goodwill.  The implementation of
Statement 142 is expected to reduce  amortization  expense by approximately $1.0
million in 2002.

If the non-amortization  provisions of Statement 142 had been applied for all of
2001,  net income for the three  months  ended March 31, 2001 would have been as
follows:



                                                            2001
                                                          -------
                                                       (in thousands)
                                                  
         Net income, as reported ...................      $ 1,996
         Add: Goodwill amortization ................          147
              Assembled workforce amortization .....           29
                                                        -------
         Net income, as adjusted ...................      $ 2,172

         Net income per share, as adjusted
            Basic ..................................      $  0.09
            Diluted ................................      $  0.08


The Company is currently  conducting its initial  impairment review for goodwill
and will complete this analysis by June 30, 2002.  Although  management does not
expect that this analysis  will  indicate an  impairment  of goodwill,  any such
impairment would be reflected as a cumulative effect of accounting change.


                                       7


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

2.   INVENTORIES

Inventories consisted of the following:



                                                    March 31,    December 31,
                                                      2002          2001
                                                      ----          ----
                                                       (in thousands)
                                                            
         Raw materials..........................    $ 6,633       $ 7,559
         Work-in process........................      3,956         3,493
         Finished goods.........................     13,424        13,125
                                                    -------       -------
                                                    $24,013       $24,177
                                                    =======       =======


3.   GOODWILL AND OTHER INTANGIBLE ASSETS

Changes in the carrying  amount of reporting  unit goodwill for the three months
ended March 31, 2002, were as follows:



                                                 Integra          Integra
                                              NeuroSciences     LifeSciences        Total
                                              -------------     ------------        -----
                                                              (in thousands)
                                                                       
Goodwill, net of accumulated amortization
   at December 31, 2001 ....................     $ 13,815         $    812         $ 14,627
Reclassification of assembled workforce
   intangible, net of accumulated
   amortization ............................        1,245               30            1,275
Foreign currency translation ...............           (1)             (66)             (67)
                                                 --------         --------         --------
Goodwill at March 31, 2002 .................     $ 15,059         $    776         $ 15,835
                                                 ========         ========         ========


The components of the Company's identifiable intangible assets are as follows:



                                                     March 31, 2002          December 31, 2001
                                                 ----------------------    ----------------------
                                                                   (in thousands)
                                                           Accumulated               Accumulated
                                                   Cost    Amortization      Cost    Amortization
                                                 --------  ------------    --------  ------------
                                                                         
   Technology ................................   $ 11,179    $ (1,704)     $ 11,255    $ (1,516)
   Customer base .............................      3,567        (768)        3,575        (674)
   Trademarks ................................      1,715        (334)        1,715        (305)
   Assembled work force ......................        --          --          1,581        (306)
   Other .....................................      1,822        (296)        1,824        (251)
                                                 --------  ------------    --------  ------------
                                                 $ 18,283    $ (3,102)     $ 19,950    $ (3,052)
   Accumulated amortization ..................     (3,102)                   (3,052)
                                                 --------                  --------
                                                 $ 15,181                  $ 16,898
                                                 ========                  ========


Amortization expense is expected to approximate $1.4 million annually in each of
the next five years.

4.   INCOME TAXES

Income tax expense was approximately 35% and 11% of pre-tax income for the three
months ended March 31, 2002 and 2001,  respectively.  Income tax expense for the
three months ended March 31, 2002  included a deferred  income tax  provision of
$1.9  million,  or 29.5% of pre-tax  income,  of which $77,000 was recorded as a
credit to additional  paid-in capital for the tax benefit  generated through the
exercise of stock  options.  The effective  rate for the quarter ended March 31,
2001 reflects the utilization of our net operating loss carryforwards during the
period.  In the quarter  ended  December 31, 2001,  we reversed a portion of the
valuation  allowance  recorded  against the deferred tax assets related to these
net operating loss carryforwards.


                                       8


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

5.   COMPREHENSIVE INCOME

Comprehensive income for the three months ended March 31 was as follows:



                                                       2002           2001
                                                       ----           ----
                                                          (in thousands)
                                                              
   Net income ................................        $ 4,091       $ 1,996
   Unrealized losses on investments ..........           (449)          (14)
   Foreign currency translation adjustment....           (228)         (331)
                                                      -------       -------
   Comprehensive income ......................        $ 3,414       $ 1,651
                                                      =======       =======


6.   NET INCOME PER SHARE

Basic and diluted net income per share for the three  months ended March 31 were
as follows:



                                                                          2002            2001
                                                                          ----            ----
                                                                         (In thousands, except
                                                                           per share amounts)
                                                                                 
Basic net income per share:
- ---------------------------
   Net income ....................................................     $  4,091        $  1,996
   Dividends on Preferred Stock ..................................         (135)           (385)
                                                                       --------        --------
   Net income available to common stock ..........................     $  3,956        $  1,611

   Weighted average common shares outstanding ....................       28,460          19,618

   Basic net income per share ....................................     $   0.14        $   0.08

Diluted net income per share:
- ---------------------------
   Net income ....................................................     $  4,091        $  1,996
   Dividends on Preferred Stock ..................................         (135)           (385)
                                                                       --------        --------
   Net income available to common stock ..........................     $  3,956        $  1,611

   Weighted average common shares outstanding ....................       28,460          19,618
   Effect of dilutive securities - stock options and warrants ....        2,257           2,231
                                                                       --------        --------
   Weighted average common shares outstanding for diluted earnings
     per share ...................................................       30,717          21,849

   Diluted net income per share ..................................     $   0.13        $   0.07


Options  to  purchase   10,222  shares  of  common  stock  and  preferred  stock
convertible  into 600,000 shares of common stock at March 31, 2002 were excluded
from the  computation of diluted net income per share for the three months ended
March  31,  2002  because  their   exercise  or   conversion   would  have  been
antidilutive.  Options to purchase  146,000 shares of common stock and preferred
stock  convertible  into 3,218,000 shares of common stock at March 31, 2001 were
excluded  from the  computation  of  diluted  net income per share for the three
months ended March 31, 2001 because their exercise or conversion would have been
antidilutive. The exercise price of the options excluded from the computation of
diluted net income per share for each of the periods ended March 31 exceeded the
average market price of the common stock for the applicable period.


                                       9


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

7.   DIVISION AND GEOGRAPHIC INFORMATION

Integra's  business is divided into two  divisions:  Integra  NeuroSciences  and
Integra LifeSciences.

The Integra NeuroSciences  division is a leading provider of implants,  devices,
and systems used in neurosurgery,  neurotrauma,  and related critical care and a
distributor of disposables  and supplies used in the diagnosis and monitoring of
neurological   disorders.   The  Integra  LifeSciences   division  develops  and
manufactures a variety of medical products and devices, including products based
on the Company's  proprietary  tissue  regeneration  technology that are used to
treat soft tissue and orthopedic conditions.

Integra NeuroSciences sells primarily through a direct sales force in the United
States and Europe and through a network of distributors elsewhere throughout the
world. For the majority of the products manufactured by the Integra LifeSciences
division,  the Company has partnered with market leaders for the development and
marketing efforts related to these products.

As a  result  of  the  acquisitions  of  NeuroSupplies,  Inc.  (renamed  Integra
NeuroSupplies,  Inc.) in December 2001, and GMSmbH and Satelec  Medical in April
2001, the Company's division financial results for quarters ended March 31, 2002
and 2001 may not be directly  comparable.  Reported product sales in the Integra
NeuroSciences  division  for the  quarter  ended March 31,  2002  included  $2.0
million in sales of product lines acquired since March 31, 2001.

Selected  financial  information on the Company's business divisions is reported
below:



                                                                         Total
                                            Integra       Integra      Reportable
                                         NeuroSciences  LifeSciences    Segments
                                         -------------  ------------   ----------
                                                       (in thousands)
                                                              
     First quarter ended March 31, 2002
     ----------------------------------
     Product sales ....................     $ 19,795      $  4,635      $ 24,430
     Total revenue ....................       19,823         6,093        25,916
     Operating expenses ...............       14,606         3,658        18,264
     Operating income .................        5,217         2,435         7,652

     Depreciation included in segment
        operating expenses ............          554           247           801

     First quarter ended March 31, 2001
     ----------------------------------
     Product sales ....................     $ 15,786      $  4,498      $ 20,284
     Total revenue ....................       16,064         5,620        21,684
     Operating expenses ...............       11,858         4,697        16,555
     Operating income .................        4,206           923         5,129

     Depreciation included in segment
        operating expenses ............          417           298           715



                                       10


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

7.   DIVISION AND GEOGRAPHIC INFORMATION (CONTINUED)

A reconciliation  of the amounts  reported for total reportable  segments to the
consolidated financial statements is as follows:



                                                Three Months Ended March 31,
                                                   2002            2001
                                                 --------        --------
                                                      (in thousands)
                                                           
     Operating expenses:
     Total reportable segments ............      $ 18,264        $ 16,555
     Plus: Corporate general and
              administrative expenses .....         1,977           2,067
           Amortization ...................           350             680
                                                 --------        --------
     Consolidated total operating expenses.      $ 20,591        $ 19,302

     Operating income:
     Total reportable segments ............      $  7,652        $  5,129
     Less: Corporate general and
              administrative expenses .....         1,977           2,067
           Amortization ...................           350             680
                                                 --------        --------
     Consolidated operating income ........      $  5,325        $  2,382


Product sales consisted of the following:



                                                         Three Months Ended March 31,
                                                               2002        2001
                                                             --------    --------
                                                                (in thousands)
                                                                   
Integra NeuroSciences:
   Neuro intensive care unit .............................   $  7,241    $  6,578
   Neuro operating room ..................................     10,092       8,238
   Other NeuroSciences products ..........................      2,462         970
                                                             --------    --------
   Total product sales ...................................     19,795      15,786

Integra LifeSciences:
   Tissue repair products ................................   $  2,121    $  1,790
   Other medical devices .................................      2,514       2,708
                                                             --------    --------
   Total product sales ...................................      4,635       4,498

   Consolidated product sales ............................   $ 24,430    $ 20,284


Product sales by major geographic area are summarized below:



                                       United                   Asia       Other
                                       States      Europe     Pacific     Foreign      Total
                                      --------    --------    --------    --------    --------
                                                           (in thousands)
                                                                       
Three months ended March 31,
2002 .............................    $ 19,283    $  3,023    $  1,240    $    884    $ 24,430
2001 .............................      15,554       2,513       1,135       1,082      20,284



                                       11


           INTEGRA LIFESCIENCES HOLDINGS CORPORATION AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

8.   LEGAL MATTERS

In July 1996,  the  Company  filed a patent  infringement  lawsuit in the United
States  District  Court for the Southern  District of  California  (the "Court")
against  Merck  KGaA,  a  German  corporation,  Scripps  Research  Institute,  a
California  nonprofit  corporation,  and David A.  Cheresh,  Ph.D.,  a  research
scientist with Scripps,  seeking  damages and injunctive  relief.  The complaint
charged,  among  other  things,  that the  defendant  Merck KGaA  willfully  and
deliberately  induced,  and  continues to  willfully  and  deliberately  induce,
defendants Scripps Research Institute and Dr. Cheresh to infringe certain of the
Company's  patents.  These patents are part of a group of patents granted to The
Burnham  Institute and licensed by the Company that are based on the interaction
between  a  family  of  cell  surface   proteins   called   integrins   and  the
arginine-glycine-aspartic   acid  ("RGD")   peptide   sequence   found  in  many
extracellular matrix proteins.  The defendants filed a countersuit asking for an
award of defendants' reasonable attorney fees.

This case went to trial in February  2000.  In March,  2000,  a jury  returned a
unanimous  verdict for the Company and awarded  $15,000,000 in damages,  finding
that Merck KGaA had  willfully  infringed  and induced the  infringement  of the
Company's patents. The Court dismissed Scripps and Dr. Cheresh from the case.

In October,  2000, the Court entered judgment in the Company's favor and against
Merck KGaA in the case.  In entering  the  judgment,  the Court also granted the
Company pre-judgment  interest of approximately  $1,350,000,  bringing the total
award to approximately  $16,350,000,  plus  post-judgment  interest.  Merck KGaA
filed  various  post-trial  motions  requesting  a  judgment  as a matter of law
notwithstanding the verdict or a new trial, in each case regarding infringement,
invalidity and damages.  In September 2001, the Court entered orders in favor of
the  Company and against  Merck KGaA on the final  post-judgment  motions in the
case,  and denied Merck KGaA's motions for judgment as a matter of law and for a
new trial.

Merck KGaA and Integra have each  appealed  various  decisions of the Court.  We
expect the court of appeals to hear  arguments in the appeal  during 2002 and to
issue its opinion during 2003. Post-judgment interest continues to accrue at the
rate of  approximately  $20,000 per week.  Integra has not  recorded any gain in
connection with this favorable judgment.

The Company is also subject to other claims and lawsuits in the ordinary  course
of our  business,  including  claims by employees or former  employees  and with
respect to our  products.  In the opinion of  management,  such other claims are
either  adequately  covered by insurance or otherwise  indemnified,  and are not
expected,  individually  or in the  aggregate,  to result in a material  adverse
effect on the Company's financial condition.  The Company's financial statements
do not reflect any material amounts related to possible  unfavorable outcomes of
the matters above or others.  However, it is possible that the Company's results
of operations, financial position and cash flows in a particular period could be
materially affected by these contingencies.

9.   SUBSEQUENT EVENT

On April 15,  2002,  the Company  notified  the holders of the 54,000  shares of
Series C Preferred Stock of its intention to redeem these shares on May 31, 2002
for  $6.6  million.  On April  16,  2002,  all of the  holders  of the  Series C
Preferred  Stock  exercised  their right to convert  their  shares into  600,000
shares of common stock prior to the redemption.


                                       12


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

The following  discussion and analysis of our financial condition and results of
operations  should  be read  in  conjunction  with  our  consolidated  financial
statements and the related notes thereto appearing  elsewhere in this report and
in our 2001 Annual  Report on Form 10-K filed with the  Securities  and Exchange
Commission.  This discussion and analysis  contains  forward-looking  statements
that involve risks, uncertainties and assumptions. The actual results may differ
materially  from those  anticipated  in these  forward-looking  statements  as a
result of many  factors,  including  but not  limited to those under the heading
"Risk Factors" contained in our 2001 Annual Report on Form 10-K.

GENERAL

Integra  is  a  global,   diversified  medical  device  company  that  develops,
manufactures,  and markets medical devices,  implants and biomaterials primarily
for use in  neurosurgery,  orthopedics  and soft tissue repair.  Our business is
divided   into   two   divisions:    Integra   NeuroSciences(TM)   and   Integra
LifeSciences(TM).

Our Integra NeuroSciences  division is a leading provider of implants,  devices,
and systems used in neurosurgery,  neurotrauma,  and related critical care and a
distributor of disposables  and supplies used in the diagnosis and monitoring of
neurological  disorders.  Integra NeuroSciences sells primarily through a direct
sales  force of more than 80 people in the United  States,  the United  Kingdom,
Germany and France.

Our Integra LifeSciences division develops and manufactures a variety of medical
products  and  devices,  including  products  based  on our  proprietary  tissue
regeneration  technology  that are  used to treat  soft  tissue  and  orthopedic
conditions.  For  the  majority  of the  products  manufactured  by the  Integra
LifeSciences division, we have partnered with market leaders for the development
and  marketing  efforts  related  to  these  products.  These  non-neurosurgical
products  address  large,  diverse  markets,  and we  believe  that  they can be
promoted  more  cost-effectively  through  leveraging  marketing  partners  than
through developing a sales infrastructure ourselves. We have strategic alliances
with Ethicon,  a division of Johnson & Johnson,  the Genetics Institute division
of Wyeth, Medtronic Sofamor Danek, and Sulzer Dental.

ACQUISITIONS

As a  result  of  the  acquisitions  of  NeuroSupplies,  Inc.  (renamed  Integra
NeuroSupplies,  Inc.) in December 2001, and GMSmbH and Satelec  Medical in April
2001, our division  financial results for quarters ended March 31, 2002 and 2001
may  not  be  directly  comparable.   Reported  product  sales  in  the  Integra
NeuroSciences  division  for the  quarter  ended March 31,  2002  included  $2.0
million in sales of product lines acquired in 2001.



                                                         Quarter Ended March 31,
                                                          2002          2001
                                                       ----------    ----------
                                                            (IN THOUSANDS)
                                                                 
     Integra NeuroSciences
        Products acquired in 2001(1) .................   $  2,002      $    --
        All other product sales ......................     17,793        15,786
                                                       ----------    ----------
        Total Integra NeuroSciences product sales ....     19,795        15,786

     Integra LifeSciences
        Products acquired in 2001 ....................   $    --       $    --
        All other product sales ......................      4,635         4,498
                                                       ----------    ----------
        Total Integra LifeSciences product sales .....      4,635         4,498

     Consolidated product sales ......................   $ 24,430      $ 20,284


(1)  Excludes sales of the LICOX(R) product in those  territories  where Integra
     NeuroSciences had exclusive distribution rights to the product prior to our
     acquisition of GMSmbH.


                                       13


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)

RESULTS OF OPERATIONS

For the quarter  ended March 31, 2002,  total  revenues  increased  20% over the
quarter ended March 31, 2001 to $25.9 million,  led by a 20% increase in product
sales to $24.4  million.  Domestic  product sales  increased $3.7 million in the
quarter  ended  March 31, 2002 to $19.3  million,  or 79% of product  sales,  as
compared  to 77% of  product  sales in the prior year  quarter.  Growth in total
revenues and product  sales for the quarter  ended March 31, 2002 was led by the
Integra NeuroSciences division,  which reported a $3.8 million increase in total
revenues to $19.8  million,  a 23%  increase  over the prior year  quarter.  The
Integra LifeSciences division reported a $0.5 million increase in total revenues
to $6.1 million, an 8% increase over the quarter ended March 31, 2001.

Consolidated  gross margin on product sales improved by three percentage  points
to 61% for the quarter ended March 31, 2002, which is ahead of our stated target
of 60% for the full year 2002.  This  improvement  in gross margins  reflects an
improved  sales  mix of higher  margin  products  and an  increase  in  capacity
utilization as compared to the quarter ended March 31, 2001.

Net income for the quarter ended March 31, 2002 was $4.1  million,  or $0.13 per
share, as compared to net income of $2.0 million,  or $0.07 per share,  reported
in the prior year  quarter.  Net income  improved  primarily  as a result of the
increase in revenues  and the  improved  gross  margin.  Offsetting  this was an
increase in our  effective tax rate from 11% in the quarter ended March 31, 2001
to a 35% rate recorded in 2002.  The effective  rate for the quarter ended March
31, 2001 reflects the utilization of our net operating loss carryforwards during
the period. In the quarter ended December 31, 2001, we reversed a portion of the
valuation  allowance  recorded  against the deferred tax assets related to these
net  operating  loss  carryforwards,  which is  expected to result in an ongoing
effective  tax rate of 35%. Our actual cash tax rate is expected to be in the 6%
to 8% range in  2002.  Had our  effective  tax rate  been 35% in 2001,  reported
earnings would have been $0.05 per share in the quarter ended March 31, 2001.

The following  discussion of divisional  financial  results  excludes  corporate
general and administrative expenses and amortization of intangible assets, which
are not included in the measurement of divisional operating results.

INTEGRA NEUROSCIENCES DIVISION



                                                        Quarter Ended March 31,
                                                        2002              2001
                                                      --------          --------
                                                            (in thousands)
                                                                  
Product sales:
   - Neuro intensive care unit ..................     $  7,241          $  6,578
   - Neuro operating room .......................       10,092             8,238
   - Other NeuroSciences products ...............        2,462               970
                                                      --------          --------
Total product sales .............................       19,795            15,786
Other revenue ...................................           28               278
                                                      --------          --------
Total revenue ...................................       19,823            16,064

Cost of product sales ...........................        7,228             6,048
Gross margin as a percentage of product sales ...          63%               62%

Research and development expenses ...............          883               688
Sales and marketing expenses ....................        5,483             4,310
General and administrative expenses .............        1,012               812
                                                      --------          --------
Operating income ................................     $  5,217          $  4,206



                                       14


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)

Product sales in the Integra  NeuroSciences  division  increased $4.0 million in
the quarter ended March 31, 2002 to $19.8 million, a 25% increase over the prior
year quarter.  This increase included $2.0 million in sales of products acquired
in 2001.  This  growth has been  generated  through  acquisitions,  new  product
launches,  and increased direct sales and marketing  efforts,  both domestically
and in Europe.

The  increase  in sales of neuro  intensive  care unit  products  included  $0.3
million in sales of products  acquired in 2001.  Neuro  operating  room  product
sales  increased  $1.9 million to $10.1  million,  and included  $0.4 million in
sales of acquired  products.  The sales growth in neuro  operating room products
was led by increased  sales of the  DuraGen(R)  Dural Graft Matrix,  offset by a
decline in sales of hydrocephalus management shunt products. The weak comparison
to the prior year quarter in our hydrocephalus  line is due primarily to a large
international  tender that  occurred in the quarter  ended March 31,  2001.  The
increase  in sales of other neuro  products  included  $1.3  million in sales of
acquired  products.  The decrease in other  revenues was the result of decreased
royalty revenues from an agreement that expired at the end of September 2001.

Gross  margin on product  sales  increased  one  percentage  point to 63% in the
quarter ended March 31, 2002 primarily as a result of a continued improvement in
sales mix.

Future  sales  growth is expected  to be driven by our  planned  increase in the
domestic sales force, the continued  implementation of our direct sales strategy
in Europe and from recently launched and acquired products.

The increase in research and development expenses in the quarter ended March 31,
2002 was  primarily  related to the  development  of a new  collagen  hemostatic
device for use in neurosurgical procedures.  Sales and marketing spending in the
quarter ended March 31, 2002 increased as a result of the continued expansion in
the  domestic  and  international  sales  force.  Sales and  marketing  expenses
approximated  28% and 27% of product sales in the quarters  ended March 31, 2002
and 2001, respectively.  The increase in general and administrative expenses was
primarily related to the businesses acquired in 2001.

INTEGRA LIFESCIENCES DIVISION



                                                        Quarter Ended March 31,
                                                        2002              2001
                                                      --------          --------
                                                            (in thousands)
                                                                  
Product sales:
   - Tissue repair products .....................     $  2,121          $  1,790
   - Other medical devices ......................        2,514             2,708
                                                      --------          --------
Total product sales .............................        4,635             4,498
Other revenue ...................................        1,458             1,122
                                                      --------          --------
Total revenue ...................................        6,093             5,620

Cost of product sales ...........................        2,300             2,546
Gross margin as a percentage of product sales ...          50%               43%

Research and development expenses ...............          939             1,385
Sales and marketing expenses ....................          189               441
General and administrative expenses .............          230               325
                                                      --------          --------
Operating income ................................     $  2,435          $    923


Product sales in the Integra LifeSciences division increased $0.1 million in the
quarter ended March 31, 2002 to $4.6 million,  a 3% increase over the prior year
quarter. This growth was generated primarily by


                                       15


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)

a $0.3 million increase in sales of tissue repair  products,  or 18% growth over
the prior  year  quarter,  offset by a $0.2  million  decline  in sales of other
medical  devices.  Product  sales for the  quarter  ended  March  31,  2002 were
negatively  affected by reduced  orders for the  VitaCuff(R)  infection  control
product from one of our OEM customers. This customer's orders were approximately
$0.4  million  less in the quarter  ended March 31,  2002,  as compared to their
average  quarterly  orders  over the  previous  two years.  While we expect this
shortfall will also affect the quarter ended June 30, 2002, we expect that sales
of the VitaCuff(R) product will improve in the second half of this year.

Gross margin on product sales  increased seven  percentage  points to 50% in the
quarter ended March 31, 2002 primarily as a result of a significant  increase in
capacity utilization and increased sales of higher margin orthopedic products.

Other revenue  consists of i) research and  development  funding from  strategic
partners  and  government   grants,   ii)  license,   distribution,   and  other
event-related revenues from strategic partners and other third parties, and iii)
product  royalty  income.  The $0.3  million  increase  in other  revenue in the
quarter  ended  March 31, 2002 was  primarily  related to a $0.5  million  event
payment from the Ethicon  division of Johnson & Johnson for the achievement of a
clinical  and  regulatory  objective  for  the  INTEGRA(R)  Dermal  Regeneration
Template in the  quarter  ended  March 31,  2002,  offset by a decrease in grant
revenue.

The decrease in research and development expenses in the quarter ended March 31,
2002 was primarily  related to the  completion of a grant program in the quarter
ended March 31, 2001,  and is  consistent  with the decrease in grant revenue in
the quarter  ended March 31, 2002 as compared to the prior year  quarter.  Sales
and marketing activities decreased in the quarter ended March 31, 2002 primarily
due  to  the  elimination  of  distributor  commissions.   Sales  and  marketing
activities in the Integra LifeSciences division are primarily the responsibility
of our strategic marketing partners and distributors.

CORPORATE EXPENSES AND AMORTIZATION



                                                           Quarter Ended March 31,
                                                           2002              2001
                                                         --------          --------
                                                               (in thousands)
                                                                     
Total divisional operating costs and expenses .......    $ 18,264          $ 16,555
Corporate general and administrative expenses .......       1,977             2,067
Amortization ........................................         350               680
                                                         --------          --------
Consolidated total operating expenses ...............    $ 20,591          $ 19,302


Amortization  expense decreased $0.3 million in the quarter ended March 31, 2002
to $0.3  million as a result of the  implementation  of  Statement  of Financial
Accounting  Standard No 142 (Statement 142) in January 2002. The  implementation
of  Statement  142 had a  favorable  impact  on  earnings  of $0.2  million,  or
approximately $0.01 per share, in the quarter ended March 31, 2002.

We  reported  operating  earnings  before  interest,   taxes,  depreciation  and
amortization  (EBITDA) of $6.5 million in the quarter  ended March 31, 2002,  as
compared to $3.8 million in the prior year quarter.  Operating EBITDA represents
operating income before depreciation and amortization.


                                       16


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)

NON-OPERATING INCOME AND EXPENSES

We raised $113.4 million in a follow-on public offering of 4.7 million shares of
common  stock in August  2001 and  subsequently  used $9.3  million to repay all
outstanding  indebtedness.  Accordingly,  net  interest  income  increased  $1.1
million in the quarter ended March 31, 2002 to $1.0 million.

INCOME TAXES

Income tax  expense  was  approximately  35% and 11% of  pre-tax  income for the
quarters ended March 31, 2002 and 2001, respectively. Income tax expense for the
quarter  ended March 31, 2002  included a deferred  income tax provision of $1.9
million,  or 29.5% of pre-tax income,  of which $77,000 was recorded as a credit
to additional paid-in capital for the tax benefit generated through the exercise
of stock options.

INTERNATIONAL PRODUCT SALES AND OPERATIONS

Product sales by major geographic area are summarized below:



                                       United                   Asia       Other
                                       States      Europe     Pacific     Foreign      Total
                                      --------    --------    --------    --------    --------
                                                           (in thousands)
                                                                       
Quarter ended March 31,
2002 .............................    $ 19,283    $  3,023    $  1,240    $    884    $ 24,430
2001 .............................      15,554       2,513       1,135       1,082      20,284


In the  quarter  ended March 31,  2002,  sales to  customers  outside the United
States totaled $5.1 million,  or 21% of  consolidated  product  sales,  of which
approximately 59% were to European  customers.  Of this amount,  $2.1 million of
these  sales  were  generated  in  foreign  currencies  from  our  foreign-based
subsidiaries  in the United  Kingdom,  Germany and France.  In the quarter ended
March 31,  2001,  sales to  customers  outside the United  States  totaled  $4.7
million,  or 23% of consolidated  product sales, of which approximately 53% were
to  European  customers.  Of this  amount,  $1.3  million  of these  sales  were
generated in foreign currencies from our subsidiary based in the United Kingdom.

Our  international  sales and  operations  are  subject  to the risk of  foreign
currency  fluctuations,  both in terms of exchange risk related to  transactions
conducted in foreign  currencies  and the price of our products in those markets
for  which  sales  are  denominated  in the  U.S.  dollar.  We  expect  that our
establishment  of a direct  sales and  marketing  infrastructure  in the  United
Kingdom,  Germany  and  France  in  2001  and our  recent  transfer  of  certain
distributor  accounts to our  operations  in the United  Kingdom  will cause our
sales denominated in foreign currencies to continue to increase in the future.


                                       17


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (CONTINUED)

LIQUIDITY AND CAPITAL RESOURCES

Historically, we have funded our operations primarily through private and public
offerings of equity  securities,  product  revenues,  research and collaboration
funding,  borrowings  under  a  revolving  credit  line  and  cash  acquired  in
connection  with business  acquisitions  and  dispositions.  Since 1999, we have
substantially  reduced  our net use of cash from  operations  and,  in 2001,  we
generated  positive  operating cash flows on an annual basis for the first time.
For the quarter  ended March 31, 2002,  we generated  $5.5 million in cash flows
from operations.

Our  principal  uses of funds in the  quarter  ended  March  31,  2002 were $3.6
million for  repayment  of debt and $0.6  million for  purchases of property and
equipment.  Principal  sources  of funds  were  approximately  $5.5  million  in
operating  cash flows and $1.0 million from the issuance of common stock through
the exercise of stock options.

At March 31, 2002, we had cash,  cash  equivalents  and current and  non-current
investments  totaling  approximately  $132.4  million and no  outstanding  debt.
Investments  consist almost  entirely of  highly-liquid,  interest  bearing debt
securities.  Given the  significant  level of liquid assets and our objective to
grow by acquisition and alliances,  our financial  position and future financial
results could change significantly if we were to complete a business acquisition
by utilizing a significant portion of our liquid assets.

In February  2002,  our Board of  Directors  reauthorized  our share  repurchase
program. Under the program, we may repurchase up to 500,000 shares of our common
stock for an aggregate  purchase price not to exceed $15 million.  Shares may be
repurchased  under this  program  through  December  31, 2002 either in the open
market or in privately negotiated transactions. We did not repurchase any shares
of our common stock under this program in 2001 or in the quarter ended March 31,
2002.

OTHER MATTERS

A valuation  allowance  of $34.4  million is recorded  against net  deferred tax
assets.  However,  we may  recognize  a deferred  income  tax  benefit in future
periods if we  determine  that all or a portion of the  remaining  deferred  tax
assets can be realized.

On April 15,  2002,  we notified  the  holders of the 54,000  shares of Series C
Preferred Stock of our intention to redeem these shares on May 31, 2002 for $6.6
million.  On April 16, 2002, all of the holders of the Series C Preferred  Stock
exercised  their right to convert  their  shares into  600,000  shares of common
stock prior to the redemption.


                                       18


PART II. OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits

None

(b)  Reports on Form 8-K

A Report on Form 8-K was  filed on March  13,  2002,  which  reported  under the
caption  "Item 5.  Other  Events"  that the  Company's  Board of  Directors  had
reauthorized the Company's share repurchase program.


                                   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.

                                    INTEGRA LIFESCIENCES HOLDINGS CORPORATION

Date: May 15, 2002                  /S/ STUART M. ESSIG
                                    -------------------
                                    Stuart M. Essig
                                    President and Chief Executive Officer



Date: May 15, 2002                  /S/ DAVID B. HOLTZ
                                    -------------------
                                    David B. Holtz
                                    Senior Vice President, Finance and Treasurer


                                       19