Five Year Financial Highlights
                  The Cooper Companies, Inc. and Subsidiaries

Consolidated Operations


                                                                           Years Ended October 31, 
                                                  -------------------------------------------------------------------------------
                                                    1996             1995           1994              1993                  1992
                                                    ----             ----           ----              ----                  ----
                                                                   (In thousands, except per share figures)
                                                                                                               
Net operating revenue                             $109,131        $ 97,090        $ 95,645          $ 92,652             $ 63,279
                                                  ========        ========        ========          ========             ========
Income (loss) from continuing
  operations before extraordinary items           $ 16,603        $    115        $ (4,697)         $(34,072)            $(16,158)
Loss on sale of discontinued
  operations, net of taxes                            --              --              --             (13,657)              (9,300)
                                                  --------        --------        --------          --------             --------
Income (loss) before extraordinary items            16,603             115          (4,697)          (47,729)             (25,458)
Extraordinary items                                   --              --              --                 924                  640
                                                  --------        --------        --------          --------             --------
Net income (loss)                                   16,603             115          (4,697)          (46,805)             (24,818)
Less, preferred stock dividends                       --              --                89               320                1,804
                                                  --------        --------        --------          --------             --------
Net income (loss) applicable to
  common stock                                    $ 16,603        $    115        $ (4,786)         $(47,125)            $(26,622)
                                                  ========        ========        ========          ========             ======== 
Earnings (loss) per share:
  Continuing operations                           $   1.41        $    .01        $   (.47)         $  (3.43)            $  (1.96)
Loss on sale of discontinued operations               --              --              --               (1.36)               (1.01)
                                                  --------        --------        --------          --------             --------
Income (loss) before extraordinary items              1.41             .01            (.47)            (4.79)               (2.97)
Extraordinary items                                   --              --              --                 .09                  .07
                                                  --------        --------        --------          --------             --------
Earnings (loss) per share                         $   1.41        $    .01        $   (.47)         $  (4.70)            $  (2.90)
                                                  ========        ========        ========          ========             ======== 
Average number of common shares used
  to compute earnings per share                     11,761          11,576          10,193            10,035                9,167
                                                  ========        ========        ========          ========             ======== 



Consolidated Financial Position


                                                                        October 31,
                                               --------------------------------------------------------------
                                                  1996        1995          1994          1993         1992
                                                  ----        ----          ----          ----         ----
                                                                       (In thousands)
                                                                                           
Current assets                                 $ 42,495     $ 41,228      $ 43,505      $ 51,875     $119,282
Property, plant and equipment, net               34,674       34,062        34,787        39,895       39,732
Intangible assets, net                           21,468       14,933        15,327        16,285       10,083
Other assets                                      4,272        1,769         1,439         1,469        3,910
                                               --------     --------      --------      --------     --------
Total assets                                   $102,909     $ 91,992      $ 95,058      $109,524     $173,007
                                               ========     ========      ========      ========     ========
Current liabilities                            $ 33,308     $ 39,613      $ 42,256      $ 51,995     $ 68,119
Long-term debt                                   47,920       43,490        46,184        48,077       58,591
Other long-term liabilities                       6,351       10,638        10,272         9,000         --   
                                               --------     --------      --------      --------     --------
Total liabilities                                87,579       93,741        98,712       109,072      126,710
                                               --------     --------      --------      --------     --------
Stockholders' equity (deficit)                   15,330       (1,749)       (3,654)          452       46,297
                                               --------     --------      --------      --------     --------
Total liabilities and stockholders' equity     $102,909     $ 91,992      $ 95,058      $109,524     $173,007
                                               ========     ========      ========      ========     ========



                                       15







               Management's Discussion and Analysis of Financial
                      Condition and Results of Operations

     References  to Note numbers are  references  to the "Notes to  Consolidated
Financial Statements" of the Company beginning on  page 27 of this  report.  The
following products that appear  in this exhibit are  protected by trademarks  or
service  marks that  are  owned by,  licensed to or  distributed by  The  Cooper
Companies, Inc., its subsidiaries or affiliates: Hydrasoft'r', J-Needle'tm', KOH
Colpotomizer   System'tm',   Preference  Toric'tm',   Preference'r', Pipelle'r',
RUMI'tm', The RUMI System'tm' and Unimer'r'.

Results of Operations

     Comparison  of each of the  fiscal  years in the  three-year  period  ended
October 31, 1996:

Net Sales of Products

     The following table  summarizes the increases and decreases in net sales of
products  of the  Company's  CooperVision  ("CVI")  and  CooperSurgical  ("CSI")
business  units over the  three-year  period.  Sales  generated by the Company's
CooperVision  Pharmaceuticals  ("CVP")  unit were zero in 1996,  $16 thousand in
1995 and $394 thousand in 1994.



- --------------------------------------------------------------------------
                                        Increase (Decrease)
- --------------------------------------------------------------------------
                            1996 vs. 1995                1995 vs. 1994
                                      (Dollars in thousands)
                            ----------------------------------------------
                                                           
Business Unit
CVI                   $6,436             15%        $ 4,663            12%
                      ======             ==         =======          ==== 
CSI                   $4,402             34%        $   (23)         --- %
                      ======             ==         =======          ==== 


Consolidated net sales of products grew 20% in 1996 and 8% in 1995.

1996 vs. 1995

     Net sales of CVI grew by 15%. The primary  contributors  to the growth were
increased sales of the Preference  spherical and Preference Toric product lines,
which  together  grew  approximately  70%.  Sales of  toric  lenses  to  correct
astigmatism,  CVI's  leading  product  group,  grew by 35%  year to year and now
account for approximately  one-half of its sales. The Company expects this trend
to continue and considers  itself to be well positioned to compete  successfully
in specialty niches of the contact lens market, particularly with its Preference
line of planned  replacement  lenses and its line of custom  toric  lenses.  CVI
recently  announced plans to double the capacity of its  Scottsville,  New York,
facility where  Preference Toric lenses are  manufactured.  These increases were
partially offset by anticipated decreases in sales of more mature product lines.

     Net  sales  of CSI increased  34%. Its  gynecology  product  line  grew  by
approximately  50%, primarily due to sales of Unimar and Blairden products which
were acquired in April 1996 and June 1995, respectively. The effect of increased
sales  of  gynecology   products  was  partially  offset  by  reduced  sales  of
nonstrategic  or  nongynecologic  products.  CSI's sales mix  continued to shift
toward its gynecology  product line, which now accounts for approximately 90% of
its sales.

1995 vs. 1994

     The primary  contributors  to CVI's growth in 1995 were increased  sales of
the  Preference  spherical  product line and the Hydrasoft  toric and Preference
Toric product  lines (the latter of which was launched in the fourth  quarter of
fiscal  1994).  Sales  of  CVI's  toric  lenses  in the  United  States  grew by
approximately  50% in 1995.  Toric  and other  specialty  lenses  accounted  for
approximately two-thirds of CVI's total sales. The 1995 increases were partially
offset by anticipated  decreases in sales of more mature  product  lines.  CVI's
sales mix shifted toward daily wear,  planned  replacement  and other  specialty
products and away from extended wear products.

     Net sales of CSI  products  were  essentially  flat in 1995 as  compared to
1994. Nearly 75% of CSI's net sales related to womens' healthcare  products,  as
the unit continued to direct its sales efforts  toward the gynecology  market to
take advantage of the lower cost to service a highly focused market niche.

Net Service Revenue

     Net service revenue consists of the following:


- --------------------------------------------------------------------------------
                                             1996           1995           1994
                                                    (In  thousands)
                                           -------------------------------------
                                                                    
Net  patient  revenue                      $43,013        $40,643        $42,611
Management fees                               --            1,151          2,000
                                           -------        -------        -------
                                           $43,013        $41,794        $44,611
                                           =======        =======        =======


Net patient revenue by major providers was as follows:


- -----------------------------------------------------------------------------------------
                         1996                     1995                     1994
                                         (Dollars in thousands)
                Amount         % Total    Amount        % Total     Amount        % Total
- -----------------------------------------------------------------------------------------
                                                                   
Commercial     $ 3,989            9%     $ 5,055           13%     $ 9,170           21%
Medicare        13,034           30       11,767           29        9,225           22
Medicaid         9,884           23        8,566           21        7,254           17
Blue Cross       3,617            9        4,015           10        4,729           11
HMOs             8,896           21        8,714           21        7,722           18
Other            3,593            8        2,526            6        4,511           11
               -------          ---      -------          ---      -------          --- 
               $43,013          100%     $40,643          100%     $42,611          100%
               =======          ===      =======          ===      =======          === 
- -----------------------------------------------------------------------------------------


                                       16








Net Patient Revenue 
(See Note 1 "Net Service Revenue")

     Net patient  revenue grew 6% to $43 million in fiscal 1996.  In each of the
last three quarters of 1996,  following the transition of the physician group at
Hampton  Hospital,  Hospital  Group of America  Inc.'s  ("HGA")  revenue  showed
improving growth rates compared with the comparable  quarter in 1995.  Increased
patient  visits to  outpatient  and day  treatment  programs  have helped offset
pressure on revenue resulting from declining average length of stay.  Outpatient
revenue  increased  to  approximately  12% of net  patient  revenue in 1996 from
approximately 9% in 1995, and approximately 5% in 1994.

     Net patient  revenue  decreased by $2.0 million or 5% in 1995.  Revenue has
been  pressured by the current  industry  trend toward  increased  managed care,
which results in decreased  daily rates and declines in average lengths of stay.
Management is endeavoring  to mitigate those  pressures by increasing the number
of admissions to its hospitals and by providing  outpatient and other  ancillary
services.  In addition,  management  estimates that the dispute with the Hampton
Medical Group,  P.A.  ("HMG"),  which was settled in 1995 (See Note 4.), reduced
revenue during 1995 at Hampton  Hospital by  approximately  $2 million  compared
with 1994.

Management Fees

     On May 29, 1992, PSG Management,  Inc. ("PSG Management"),  a subsidiary of
the Company,  entered into a three-year  management  agreement with Progressions
Health Systems, Inc. ("Progressions"),  under which PSG Management managed three
hospitals  owned  by  Progressions,  having a total of 220  licensed  beds.  PSG
Management  received a management fee of $166,667 per month under the agreement,
which expired by its terms in May 1995.

Cost of Products Sold

     Gross  profit  (net  sales of  products  less cost of  products  sold) as a
percentage of net sales of products ("margin") was as follows:



- --------------------------------------------------------------------------------
                                                          Margin
                                            1996            1995            1994
                                            ------------------------------------
                                                                    
CVI                                          77%             73%             71%
CSI                                          51%             52%             48%
Consolidated                                 70%             68%             65%
- --------------------------------------------------------------------------------


     CVI's  margin has  increased  from 1994  through  1996 due to  efficiencies
associated with higher  production  levels,  as well as a favorable product mix,
reflecting  the  growth in sales of toric  contact  lenses,  which  have  higher
margins.  CSI's 1996 margin decreased compared to 1995 due to the acquisition of
Unimar products,  which have slightly lower margins as compared to the Company's
previous  year's  product mix. Cost  reductions are underway,  which  management
anticipates  will improve future Unimar product line margins.  CSI's 1995 margin
increased  compared to 1994 due to a favorable product mix in the United States.
Internationally,  a  margin  increase  was  primarily  due  to  cost  reductions
accomplished  within the LEEP product line. Also, 1994 CSI margins were impacted
by a $200 thousand write-down of endoscopy  inventory,  which reduced margins by
2%.

Cost of Services Provided

     Cost of services provided represents all normal operating costs (other than
financing costs and  amortization of intangibles)  incurred by HGA in generating
net service revenue.  The results of subtracting cost of services  provided from
net service revenue is an operating  profit of $2.8 million or 6% of net service
revenue  in 1996,  $1.3  million or 3% of net  service  revenue in 1995 and $3.6
million or 8% of net service  revenue in 1994. The 1996 increased  percentage of
operating profits as compared to 1995 is attributable to increased  revenue,  as
described  above,  while  cost of  services  were  about  the same as 1995.  The
decreased  percentage  of  operating  profits  in 1995  compared  with  1994 was
primarily  attributable to lower revenue as described above, partially offset by
lower cost of services.

Research and Development Expense

     Research  and  development  expense was $1.2  million or 2% of net sales of
products in 1996  compared to $2.9  million or 5% in 1995 and $4.4 million or 9%
in 1994.

     The decreases in 1996 and 1995 are primarily  attributable to the Company's
decision to discontinue  development of its calcium  channel  blocker  compound.
This project accounted for 43% and 63% of consolidated  research and development
expense  in 1995 and  1994,  respectively.  A 1996  vs.  1995  decrease  of $418
thousand  in CSI  research  and  development  reflected  primarily  the May 1995
discontinuance  of the  development  of  Innerdyne  Inc.'s  thermal  endometrial
ablation  technology,  begun in 1994,  and on which CSI had spent  approximately
$600 thousand by mid 1995.


                                       17





     The Company  currently  anticipates  that the level of spending on research
and development has  stabilized.  The Company is focusing on acquiring  products
which  will be  marketable  immediately  or in the  short-term,  rather  than on
funding longer-term, higher risk research and development projects.

Selling, General and Administrative Expense

     The  Company's  selling,  general  and  administrative  expense  ("SGA") by
business unit and corporate was as follows:


- --------------------------------------------------------------------------------
                                                1996          1995          1994
                                                        (In thousands)
                                             -----------------------------------
                                                                    
CVI                                          $17,281       $15,949       $13,621
CSI                                            6,243         5,520         6,125
Corporate/Other                                6,193         4,357        11,281
                                             -------       -------       -------
                                             $29,717       $25,826       $31,027
                                             =======       =======       =======


     The increase in 1996 vs. 1995  Corporate/Other  SGA is primarily due to the
$1.3 million credits  reflected in 1995 SGA as noted below.  The 61% decrease in
1995 vs. 1994  Corporate/Other  SGA reflects  the  resolution  of various  legal
matters,  a  reduction  in the  level of  corporate  staffing,  a credit of $648
thousand  for  the  recovery  of  the   Company's   claim   against  the  Cooper
Laboratories,  Inc.  Liquidating Trust,  representing the recovery of previously
rendered  administrative  services,  the reversal of a $649 thousand  receivable
reserve  and  certain  other  accruals  no  longer  required  and a  significant
reduction in the cost of the Company's Directors and Officers insurance.

     SGA for CVI  increased  by 8% and 17% in 1996 vs.  1995 and 1995 vs.  1994,
respectively.  The increase in 1996 vs. 1995 relates to increased sales, and the
increase  in 1995  vs.  1994 was due  primarily  to  costs  associated  with the
successful launch of the Preference Toric line of contact lenses and the cost of
programs associated with the launch of additional new products.  As a percentage
of sales, CVI's SGA was 35% in 1996, 38% in 1995 and 36% in 1994.

     The 1996 increase in CSI SGA resulted  primarily  from the  acquisition  of
Unimar. (See Note 2.) The 1995 decrease at CSI reflects savings generated by the
consolidation of CSI facilities with attendant efficiencies.

Costs Associated With Restructuring Operations 
(See Note 5.)

     In 1995,  the  Company  recorded  $1.5  million of  restructuring  costs to
provide for costs  primarily  associated  with the closure of  facilities in the
Company's CVP, CSI and corporate operations and downsizing HGA headquarters.

Amortization of Intangibles

     Amortization of intangibles was $1.2 million in 1996, $859 thousand in 1995
and $843 thousand in 1994.  In 1996,  the Company  accelerated  $246 thousand of
amortization  for a use patent as a result of its  decision to  discontinue  the
development  and  outlicensing  of its calcium  channel  blocker  compound.  The
Company stopped funding this project in 1995. The balance of the changes in each
year reflect acquisition activity during the three-year period. (See Note 2.)

Income From Operations

     As a result of the variances  discussed  above,  income from operations has
improved by $16.4 million over the three-year period.  Income from operations by
business unit and Corporate/Other was as follows:


- --------------------------------------------------------------------------------
                                                     October 31,
- --------------------------------------------------------------------------------
                                        1996             1995              1994
                                                   (In thousands)
                                     -------------------------------------------
                                                                   
CVI                                  $ 19,065         $ 13,959         $ 11,963
CSI                                     1,667             (425)            (932)
HGA                                     2,573              878            3,321
Corporate/Other                        (6,462)          (6,404)         (13,929)
                                     --------         --------         --------
                                     $ 16,843         $  8,008         $    423
                                     ========         ========         ========
- --------------------------------------------------------------------------------


Settlement of Disputes, Net (See Note 4.)

     In fiscal 1996,  the Company  recorded a credit to income of $223  thousand
related to the agreement which settled cross claims between HGA and Progressions
related to purchase  price  adjustments  (which were  credited to goodwill)  and
other disputes. Pursuant to this agreement, HGA received $447 thousand in fiscal
1996 of which $223 thousand has been credited to settlement of disputes.

     In 1995,  the Company  recorded a charge of $5.6 million for the settlement
of the HMG dispute. This charge was partially offset by net credits to income of
$2.0  million,  which  primarily  represented  cash  received  by the Company in
connection with the settlement of other litigation matters.

     In 1994, the Company  recorded the following items related to settlement of
disputes:

     A credit of $850  thousand  following  receipt  of funds by the  Company to
     settle  certain  of the  Company's  claims  associated  with a real  estate
     transaction.

     A charge of $5.8 million which represented the Company's  estimate of costs
     required to settle certain disputes and other litigation matters, including
     $3.5 million  associated  with the Company's  criminal  conviction  and the
     related SEC enforcement action against the Company.
                                       18







Investment Income (Loss), Net

     Investment  income (loss),  net includes  interest income of $250 thousand,
$394  thousand  and $377  thousand  in 1996,  1995 and 1994,  respectively.  The
decrease in interest income in 1996 reflects lower investment balances primarily
as a result of the Company's use of cash for the  acquisition of Unimar in April
1996. (See Note 2.) Also included in investment  income,  net for 1994 is a $530
thousand loss on the sale of marketable securities.

Interest Expense

     Interest  expense was $5.3  million in 1996,  $4.7 million in 1995 and $4.5
million  in 1994.  The  increase  in  interest  expense  for 1996  over  1995 is
primarily related to the interest on $4,000,000 principal amount of notes issued
in April 1996 in connection with the acquisition of Unimar,  bearing interest at
a rate of 12% per annum (See Note 8.) and  accreted  interest in 1996 related to
the settlement of the HMG dispute.  The increase in interest expense in 1995 was
primarily  a result of the  increased  borrowing  related  to a line of  credit,
partially  offset by  reduced  interest  expense  due to an  exchange  offer and
consent solicitation which occurred in the first quarter of fiscal 1994.

Provision for (Benefit of) Income Taxes 

     Details  with regard to the  Company's  provision  for  (benefit of) income
taxes for each of the years in the three-year  period ended October 31, 1996 are
set forth in Note 7. The 1996  provision  for  federal  and state  taxes of $275
thousand  was offset by a reversal of $615  thousand  of tax  accruals no longer
required  and the  recognition  of an income tax  benefit of $4.1  million  from
reducing the  valuation  allowance  against net  deferred  tax assets.  The 1995
provision  for state income and  franchise  taxes of $315 thousand was partially
offset by a reversal of $200  thousand of tax accruals no longer  required.  The
1994 provision for state income and franchise  taxes of $400 thousand was offset
by a reversal of $5.0 million of tax accruals no longer  required  following the
successful resolution of certain tax issues.

Capital Resources & Liquidity

     The financial  condition of the Company continued to improve in fiscal 1996
and, in the opinion of management, is now reflective of an effectively competing
commercial enterprise, unhampered by an inordinate level of litigation and other
distractions.  In 1996,  the  Company  generated  $16.8  million of income  from
operations, which was more than twice the amount generated in 1995. In addition,
stockholders' equity improved by $17 million to $15.3 million vs. the deficit of
over $1.7 million  that  existed at the end of fiscal  1995.  As a result of the
Company's improved financial strength and prospects,  it was able,  effective at
the beginning of fiscal 1997, to decrease by two percentage  points the interest
rate on its $11  million  HGA debt.  The  Company was also able to reduce by one
percentage point the interest rate on CVI's $8 million line of credit.

     Cash  provided  by the  Company's  operating  activities  rebounded  from a
negative $7.8 million in the traditionally  lower first quarter to $11.3 million
in the succeeding nine months. As a result, operating cash flow for fiscal 1996,
at $3.5 million,  achieved virtually the same level as in 1995. Higher operating
cash flow  levels in 1996 were  precluded  due to  approximately  $2  million in
increased payments for certain settlements as well as additional  investments in
receivables and inventory  reflective of growth in sales and ongoing launches of
new products. Operating cash flow was negative $2 million in fiscal 1994.

     Cash used by investing activities in 1996 was $6.5 million,  driven by $3.2
million in capital expenditures and the acquisition of Unimar, Inc. in April for
$3.9  million in cash and $4 million in 12% notes due in three  years.  The cash
portion of the acquisition was funded primarily by cash on hand.

     Cash  used by  financing  activities  in 1996  of  $1.3  million  reflected
repayment of the HGA Industrial Revenue Bond. (See Note 8.) Financing activities
were  virtually  neutral in 1995.  The cash use of $6.9  million in fiscal  1994
related primarily to payments associated with a debt restructuring  completed by
the Company in January 1994.

                                       19






     Management  believes that the Company is positioned to generate  sufficient
operating cash flow to fund its day-to-day needs and expects that operating cash
flow will increase in the future.  The Company  further  expects that  operating
cash flow for the first  quarter  of 1997  will  continue  to be below the other
three  quarters of 1997,  but will  compare  favorably  with the  negative  $7.8
million used in the first quarter of 1996, when the Company paid $3.1 million to
Dr. Pottash.  (See Note 4.) The balance of an additional $3.1 million due to HMG
will be paid in two equal  installments in the third quarters of fiscal 1997 and
1998. Items which continue to pressure first quarter operating cash flow include
ongoing payments to Medical Engineering  Corporation (See Note 11.) and employee
incentive payments made in the first quarter.

     The Company  expects to spend  approximately  $7 million for  purchases  of
property, plant and equipment in fiscal 1997, including approximately $1 million
to be spent by CVI to expand its manufacturing facilities and $1.7 million to be
spent by HGA to construct a residential treatment center in Indiana. The Company
expects to finance the CVI  expansion  with credit  facilities  currently  being
negotiated,  whereas the residential  treatment center will be funded by cash on
hand  and  credit  facilities  now  in  place,  with a plan  to  refinance  when
construction is completed.

     The  Company  regularly  evaluates  acquisition   opportunities  which,  if
pursued,  it  would  intend  to fund by a  combination  of  cash  then on  hand,
financing vehicles now in place and, where appropriate, other methods of raising
capital as needed.

Inflation and Changing Prices

     Inflation  has had little  effect on the  Company's  operations in the last
three years.

Impact of Statements of Financial Accounting
Standards Issued But Not Adopted

     In October 1995, the Financial  Accounting Standards Board issued Statement
of Financial  Accounting  Standards  (SFAS) No. 123,  Accounting for Stock-Based
Compensation.  SFAS No.  123  applies  to all  transactions  in which an  entity
acquires goods or services by issuing equity  instruments  such as common stock,
except for employee stock ownership plans. SFAS No. 123 establishes a new method
of accounting for stock-based compensation  arrangements with employees which is
fair value based. The statement  encourages (but does not require)  employers to
adopt the new method in place of the provisions of Accounting  Principles  Board
(APB) Opinion No. 25, "Accounting for Stock Issued to Employees."  Companies may
continue to apply the  accounting  provisions of APB No. 25 in  determining  net
income,  however,  they must apply the disclosure  requirements of SFAS No. 123.
Companies that adopt the fair value based method of SFAS No. 123 would typically
incur a higher  compensation  cost for fixed stock  option plans and a different
compensation cost for contingent or variable stock option plans. The recognition
provisions and disclosure  requirements of SFAS No. 123 are effective for fiscal
years  beginning  after December 15, 1995. The Company will adopt the disclosure
requirements  in its 1997  fiscal  year.  Such  adoption  will have no impact on
reported results.

                                       20






Management's
Statement

     The financial statements and other financial information in this report are
management's  responsibility  and were prepared  according to generally accepted
accounting  principles.  They include  amounts  based on  management's  informed
estimates  and  judgments.   Other  financial  information  in  this  report  is
consistent with that in the financial statements.

     The Company's accounting systems include controls to reasonably assure that
assets are safeguarded and financial  statements  conform to generally  accepted
accounting principles.  These systems are supplemented by selecting and training
qualified  personnel  and  by an  organizational  structure  that  provides  for
appropriate separation of duties.

     The Board of  Directors,  through its Audit and Finance  Committee of three
outside  directors,  is responsible to determine  that  management  fulfills its
responsibilities  regarding  preparation of financial statements and maintenance
of financial control over operations. The Audit and Finance Committee recommends
to the Board of Directors  appointment  of the Company's  independent  certified
public  accountants  subject  to  ratification  by the  stockholders.  It  meets
regularly  with  management and the  independent  accountants.  The  independent
accountants  have complete  access to the Audit and Finance  Committee,  without
management present, to discuss auditing and financial reporting.

     KPMG Peat Marwick LLP ("KPMG") has been the Company's independent certified
public  accountants since 1980 when the Company  incorporated.  KPMG provides an
objective,  independent review of management's discharge of its responsibilities
relating to the fair  presentation  of the  consolidated  financial  statements.
Their report follows.


        /s/ A. Thomas Bender             /s/ Robert S. Weiss
        -----------------------          ---------------------------
        A. Thomas Bender                 Robert S. Weiss
        President and                    Executive Vice President
        Chief Executive Officer          and Chief Financial Officer


Independent 
Auditors' Report

The Board of Directors and Stockholders 
The Cooper Companies, Inc.:

     We have audited the accompanying  consolidated balance sheets of The Cooper
Companies, Inc. and subsidiaries as of October 31, 1996 and 1995 and the related
consolidated  statements of operations,  stockholders' equity (deficit) and cash
flows for each of the years in the  three-year  period  ended  October 31, 1996.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material  respects,  the financial position of The Cooper
Companies, Inc. and subsidiaries as of October 31, 1996 and 1995 and the results
of their operations and their cash flows for each of the years in the three-year
period ended October 31, 1996, in conformity with generally accepted  accounting
principles.

                                                 /s/ KPMG Peat Marwick LLP
                                                 -------------------------

San Francisco, California
December 9, 1996

                                       21







                     Consolidated Statements of Operations
                  The Cooper Companies, Inc. and Subsidiaries



                                                                                Years Ended October 31, 
- -------------------------------------------------------------------------------------------------------------
                                                                          1996           1995          1994 
                                                                     (In thousands, except per share figures)
- -------------------------------------------------------------------------------------------------------------
                                                                                               
Net sales of products                                                $  66,118      $  55,296     $  51,034
Net service revenue                                                     43,013         41,794        44,611
                                                                     ---------      ---------     ---------
  Net operating revenue                                                109,131         97,090        95,645
                                                                     ---------      ---------     ---------
Cost of products sold                                                   19,911         17,549        17,906
Cost of services provided                                               40,235         40,454        41,039
Research and development expense                                         1,176          2,914         4,407
Selling, general and administrative expense                             29,717         25,826        31,027
Amortization of intangibles                                              1,249            859           843
Costs associated with restructuring operations                            --            1,480          --
                                                                     ---------      ---------     ---------
Income from operations                                                  16,843          8,008           423
                                                                     ---------      ---------     ---------
Provision for (benefit of) settlements of disputes                        (223)         3,532         4,950
Investment income (loss), net                                              281            444          (153)
Other income, net                                                           80             51           256
Interest expense                                                         5,312          4,741         4,533
Debt restructuring costs                                                  --             --             340
                                                                     ---------      ---------     ---------
Income (loss) before income taxes                                       12,115            230        (9,297)
Provision for (benefit of) income taxes                                 (4,488)           115        (4,600)
                                                                     ---------      ---------     ---------
Net income (loss)                                                       16,603            115        (4,697)
Less preferred stock dividends                                            --             --              89
                                                                     ---------      ---------     ---------
Net income (loss) applicable to common stock                         $  16,603      $     115     $  (4,786)
                                                                     =========      =========     ========= 
Earnings (loss) per share                                            $    1.41      $     .01     $    (.47)
                                                                     =========      =========     ========= 
Average number of common shares
  used to compute earnings per share                                    11,761         11,576        10,193
                                                                     =========      =========     ========= 
- -------------------------------------------------------------------------------------------------------------

See accompanying notes to consolidated financial statements.

                                       22





                          Consolidated Balance Sheets
                  The Cooper Companies, Inc. and Subsidiaries



Assets
- -----------------------------------------------------------------------------------------
                                                                           October 31,
- -----------------------------------------------------------------------------------------
                                                                       1996         1995 
                                                                         (In thousands)
- -----------------------------------------------------------------------------------------
                                                                               
Current assets:
        Cash and cash equivalents                                  $  6,837     $ 11,207
        Trade and patient accounts receivable, less allowances
            of $1,969,000 in 1996, $2,241,000 in 1995                21,650       17,717
        Inventories                                                  10,363        9,570
        Deferred tax asset                                              953         --
        Prepaid expenses and other current assets                     2,692        2,734
                                                                   --------     --------
            Total current assets                                     42,495       41,228
                                                                   --------     --------
Property, plant and equipment at cost                                49,306       46,597
Less accumulated depreciation and amortization                       14,632       12,535
                                                                   --------     --------
                                                                     34,674       34,062
                                                                   --------     --------
Goodwill and other intangibles, net                                  21,468       14,933
Deferred tax asset                                                    3,195         --
Other assets                                                          1,077        1,769
                                                                   --------     --------
                                                                   $102,909     $ 91,992
                                                                   ========     ========





Liabilities and Stockholders' Equity (Deficit)
- ----------------------------------------------------------------------------------------------------
                                                                                    October 31,
- ----------------------------------------------------------------------------------------------------
                                                                                1996           1995 
                                                                                  (In thousands)
- ----------------------------------------------------------------------------------------------------
                                                                                          
Current liabilities:
        Current installments of long-term debt                             $     844      $   2,288
        Borrowings under line of credit                                         --            1,025
        Accounts payable                                                       9,206          5,730
        Employee compensation, benefits and severance                          6,418          6,978
        Other accrued liabilities                                              7,303         13,596
        Accrued income taxes                                                   9,537          9,996
                                                                           ---------      ---------
            Total current liabilities                                         33,308         39,613
                                                                           ---------      ---------
Long-term debt                                                                47,920         43,490
Other noncurrent liabilities                                                   6,351         10,638
                                                                           ---------      ---------
            Total liabilities                                                 87,579         93,741
                                                                           ---------      ---------
Commitments and Contingencies (See Note 11)
Stockholders' equity (deficit):
        Preferred stock, $.10 par value, shares authorized: 1,000,000;
            zero shares issued or outstanding                                   --             --   
        Common stock, $.10 par value, shares
            authorized: 20,000,000; issued and outstanding: 11,670,898
            and 11,576,482 at October 31, 1996 and 1995, respectively          1,167          1,158
        Additional paid-in capital                                           184,300        183,840
        Translation adjustments                                                 (326)          (333)
        Accumulated deficit                                                 (169,811)      (186,414)
                                                                           ---------      ---------
            Total stockholders' equity (deficit)                              15,330         (1,749)
                                                                           ---------      ---------
                                                                           $ 102,909      $  91,992
                                                                           =========      =========


See accompanying notes to consolidated financial statements.

                                       23






           Consolidated Statements of Stockholders' Equity (Deficit)
                  The Cooper Companies, Inc. and Subsidiaries

Years Ended October 31, 1996, 1995 and 1994



                                                     Series B                                    Additional 
                                                    Preferred                Common               Paid-In   
                                                      Stock                   Stock               Capital   
- ------------------------------------------------------------------------------------------------------------
                                                             Par                       Par
                                                 Shares     Value       Shares        Value
- ------------------------------------------------------------------------------------------------------------
                                                                         (In thousands)
- ------------------------------------------------------------------------------------------------------------
                                                                                          
Balance October 31, 1993                          345        $--        10,043        $1,004      $181,819  
                                                 ----        ---        ------        ------      --------  
        Net loss                                   --         --            --            --            --  
        Aggregate translation adjustment           --         --            --            --            --  
        Restricted stock amortization
           and share issuance, forfeiture
           and lifting of restrictions             --         --            99            10           436  
        Exercise of stock options                  --         --             1            --             2  
        Dividend requirements on
           Series-B Preferred Stock                --         --            --            --            --  
        Conversion of Series B
           Preferred to Common                   (345)        --         1,150           115          (115) 
                                                 ----        ---        ------        ------      --------  
Balance October 31, 1994                           --        $--        11,293        $1,129      $182,142  
                                                 ----        ---        ------        ------      --------  
        Net income                                 --         --            --            --            --  
        Aggregate translation adjustment           --         --            --            --            --  
        Restricted stock amortization
           and share issuance, forfeiture
           and lifting of restrictions             --         --           176            18         1,526  
        Exercise of stock options                  --         --             5             1             9  
        Exercise of warrants and
           warrant valuation                       --         --           102            10           163  
                                                 ----        ---        ------        ------      --------  
Balance October 31, 1995                           --        $--        11,576        $1,158      $183,840  
                                                 ----        ---        ------        ------      --------  
        Net income                                 --         --            --            --            --  
        Aggregate translation adjustment           --         --            --            --            --  
        Restricted stock amortization
           and share issuance, forfeiture
           and lifting of restrictions             --         --             7             1            46  
        Exercise of stock options                  --         --            22             2           117  
        Exercise of warrants and
           warrant valuation                       --         --            66             6           297  
                                                 ----        ---        ------        ------      --------  
Balance October 31, 1996                           --        $--        11,671        $1,167      $184,300  
                                                 ====        ===        ======        ======      ========  


                                                                              Unamortized
                                                                              Restricted
                                                 Translation  Accumulated    Stock Award
                                                 Adjustments    Deficit      Compensation       Total
- -------------------------------------------------------------------------------------------------------
                                                                    (In thousands)
- -------------------------------------------------------------------------------------------------------
                                                                                       
Balance October 31, 1993                            $(223)     $(181,743)       $(405)         $   452
                                                    -----      ---------        -----          -------
        Net loss                                       --         (4,697)          --           (4,697)
        Aggregate translation adjustment             (173)            --           --             (173)
        Restricted stock amortization
           and share issuance, forfeiture
           and lifting of restrictions                 --             --          405              851
        Exercise of stock options                      --             --           --                2
        Dividend requirements on
           Series-B Preferred Stock                    --            (89)          --              (89)
        Conversion of Series B
           Preferred to Common                         --             --           --               --
                                                    -----      ---------        -----          -------
Balance October 31, 1994                            $(396)     $(186,529)       $  --          $(3,654)
                                                    -----      ---------        -----          -------
        Net income                                     --            115           --              115
        Aggregate translation adjustment               63             --           --               63
        Restricted stock amortization
           and share issuance, forfeiture
           and lifting of restrictions                 --             --           --            1,544
        Exercise of stock options                      --             --           --               10
        Exercise of warrants and
           warrant valuation                           --             --           --              173
                                                    -----      ---------        -----          -------
Balance October 31, 1995                            $(333)     $(186,414)       $  --          $(1,749)
                                                    -----      ---------        -----          -------
        Net income                                     --         16,603           --           16,603
        Aggregate translation adjustment                7             --           --                7
        Restricted stock amortization
           and share issuance, forfeiture
           and lifting of restrictions                 --             --           --               47
        Exercise of stock options                      --             --           --              119
        Exercise of warrants and
           warrant valuation                           --             --           --              303
                                                    -----      ---------        -----          -------
Balance October 31, 1996                            $(326)     $(169,811)       $  --          $15,330
                                                    =====      =========        =====          =======


See accompanying notes to consolidated financial statements.

                                       24






                     Consolidated Statements of Cash Flows
                  The Cooper Companies, Inc. and Subsidiaries



                                                                        Years Ended October 31,
- -----------------------------------------------------------------------------------------------------
                                                                    1996          1995          1994 
                                                                             (In thousands)
- -----------------------------------------------------------------------------------------------------
                                                                                        
Cash flows from operating activities:
        Net income (loss)                                         $ 16,603      $    115      $ (4,786)
Adjustments to reconcile net income (loss) to net
            cash provided (used) by operating activities:
        Deferred income taxes                                       (4,148)         --            --
        Depreciation expense                                         2,629         2,704         2,870
        Provision for doubtful accounts                              1,849         2,300         2,431
        Amortization expenses:
            Intangible assets                                        1,249           992           975
            Debt discount                                             (526)         (443)         (499)
        Stock compensation expense                                      46          --             853
        Net (gain) loss from:
            Sales of assets and businesses                            --            --            (214)
            Investments                                               --            --             530
            Debt restructuring costs                                  --            --             340
Change in operating assets and liabilities excluding
            effects from acquisitions and sales of assets and
            businesses:
        Receivables                                                 (4,998)       (1,918)       (5,373)
        Inventories                                                   (445)        2,126         3,291
        Other assets                                                   266           275           405
        Accounts payable                                               166        (1,050)        2,311
        Accrued liabilities                                         (4,488)       (2,000)         (925)
        Income taxes payable                                          (459)         (109)       (4,732)
        Other long-term liabilities                                 (4,287)          429           524
                                                                  --------      --------      --------
Net cash provided (used) by operating activities                     3,457         3,421        (1,999)
                                                                  --------      --------      --------
Cash flows from investing activities:
        Sales of assets and businesses                                 532           173         2,720
        Cash received from Progressions for purchase
            price adjustment                                           224           421          --
        Purchases of assets and businesses                          (4,080)         (821)         --
        Purchases of property, plant and equipment                  (3,182)       (2,185)         (938)
        Sales of temporary investments                                --            --           7,302
                                                                  --------      --------      --------
Net cash provided (used) by investing activities                  $ (6,506)     $ (2,412)     $  9,084
                                                                  --------      --------      --------


See accompanying notes to consolidated financial statements.

                                       25







                Consolidated Statements of Cash Flows-Concluded
                  The Cooper Companies, Inc. and Subsidiaries



                                                                     Years Ended October 31, 
- ------------------------------------------------------------------------------------------------
                                                                1996          1995          1994
                                                                       (In thousands)
- ------------------------------------------------------------------------------------------------
                                                                                      
Cash flows from financing activities:
        Payments associated with the Exchange
           Offer and Consent Solicitation including debt
           restructuring costs                               $   --        $   --        $ (5,416)
        Proceeds from (repayment of) line of credit, net       (1,025)        1,025          --
        Proceeds from long-term note                            1,320          --            --
        Net payments of notes payable and current
           long-term debt                                      (1,808)       (1,270)       (1,462)
        Proceeds from exercise of warrants and options            192           123          --
                                                             --------      --------      --------
Net cash used by financing activities                          (1,321)         (122)       (6,878)
                                                             --------      --------      --------
Net increase (decrease) in cash and cash equivalents           (4,370)          887           207
Cash and cash equivalents at beginning of year                 11,207        10,320        10,113
                                                             --------      --------      --------
Cash and cash equivalents at end of year                     $  6,837      $ 11,207      $ 10,320
                                                             ========      ========      ========
Supplemental disclosures of cash flow information:
Cash paid for:
        Interest (net of amounts capitalized)                $  4,880      $  4,755      $  4,791
                                                             ========      ========      ========
        Dividends on preferred stock                         $   --        $   --        $     89
                                                             ========      ========      ========
        Income taxes                                         $    119      $    224      $    132
                                                             ========      ========      ========



Supplemental disclosure of noncash investing and financing activities:

     In April 1996, the Company  purchased  certain  assets and assumed  certain
liabilities  of Unimar,  Inc.,  by paying  $3.9  million in cash and  issuing $4
million of notes. (See Note 2.)

- --------------------------------------------------------------------------------
                                                            
             Acquisition of Unimar, Inc. 
                     Fair value of assets acquired         $ 9,661
                     Less cash acquired                       (404)
                     Less cash paid                         (3,880)
                                                           -------
                     Liabilities assumed, notes issued
                        and acquisition costs accrued      $ 5,377
                                                           =======
- --------------------------------------------------------------------------------



     In January  1994,  the  Company  completed  an  exchange  offer and consent
solicitation by issuing $22,000,000 of 10% Senior Subordinated Secured Notes due
2003 and paid approximately  $4,350,000 in cash (exclusive of transaction costs)
in exchange for  approximately  $30,000,000 of 10 5/8% Convertible  Subordinated
Reset Debentures due 2005. (See Note 8.)

See accompanying notes to consolidated financial statements.

                                       26








                   Notes to Consolidated Financial Statements
                  The Cooper Companies, Inc. and Subsidiaries

NOTE 1.  
Summary of Significant Accounting Policies
General

     The Cooper Companies, Inc., (together with its subsidiaries, the "Company")
develops,  manufactures and markets  healthcare  products,  including a range of
hard and soft daily,  flexible and extended wear contact lenses,  and diagnostic
and surgical instruments.  The Company also provides healthcare services through
the ownership of psychiatric facilities, and through May 1995, the management of
three  other  such  facilities.   Intercompany  transactions  and  accounts  are
eliminated in consolidation.

Foreign Currency Translation

     Assets and  liabilities  of the Company's  operations  located  outside the
United States (primarily Canada) are translated at prevailing  year-end rates of
exchange. Related income and expense accounts are translated at weighted average
rates  for each  year.  Gains  and  losses  resulting  from the  translation  of
financial  statements in foreign  currencies  into U. S. dollars are recorded in
the  equity  section  of the  consolidated  balance  sheets.  Gains  and  losses
resulting  from  the  impact  of  changes  in  exchange  rates  on  transactions
denominated  in foreign  currencies  are  included in the  determination  of net
income or loss for each period.  Foreign exchange gains (losses) included in the
Company's  consolidated  statement  of  operations  for each of the years  ended
October  31,  1996,  1995 and  1994  were  ($13,000),  ($130,000)  and  $53,000,
respectively.

Estimates in the Preparation of Financial Statements

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements and the reported  amounts of revenue and expenses  during each of the
reporting periods. Actual results could differ from those estimates.

Net Service Revenue

     Net service revenue  consists  primarily of net patient  revenue,  which is
based on the Hospital  Group of America,  Inc.  ("HGA")  hospitals'  established
billing rates less allowances and discounts for contractual  programs.  Payments
under  these  programs  are based on either  predetermined  rates or the cost of
services.  Settlements for retrospectively determined rates are estimated in the
period the related  services are rendered and are adjusted in future  periods as
final settlements are determined.  Management  believes that adequate  provision
has been made for adjustments  that may result from the final  determination  of
amounts earned under these programs.  In 1996 and 1995, the Company received and
recognized  revenue of  approximately  $2,000,000 and $2,400,000,  respectively,
associated with prior year cost report  settlements.  Approximately 53%, 50% and
39%,  respectively,  of  1996,  1995  and  1994  net  service  revenue  is  from
participation by hospitals in Medicare and Medicaid programs.

     The Company  provides care to indigent  patients who meet certain  criteria
under  its  charity  care  policy  without  charge or at  amounts  less than its
established  rates.  Because the Company does not pursue  collection  of amounts
determined  to qualify as charity  care,  they are not reported as revenue.  The
Company  maintains  records to identify and monitor the level of charity care it
provides.  These records include the amount of charges foregone for services and
supplies  furnished  under its charity  care  policy.  Charges at the  Company's
established  rates foregone for charity care provided by the Company amounted to
$2,275,000,   $2,142,000  and  $2,498,000  for  fiscal  1996,   1995  and  1994,
respectively.  Hampton  Hospital is required by its Certificate of Need to incur
not less than 10% of total patient days as free care.

     With respect to net service revenue,  receivables from government  programs
represent the only  concentrated  group of potential credit risk to the Company.
Management  does not believe  that there are any credit  risks  associated  with
these  governmental  agencies.  Negotiated  and private  receivables  consist of
receivables  from  various  payors,  including  individuals  involved in diverse
activities,  subject to differing economic conditions,  and do not represent any
concentrated credit risks to the Company.  Furthermore,  management  continually
monitors and,  where  indicated,  adjusts the allowances  associated  with these
receivables.

                                       27







Net Sales of Products

     Net  sales  of  products  consist  of  sales  generated  by  the  Company's
CooperVision  ("CVI")  and  CooperSurgical   ("CSI")  businesses.   The  Company
recognizes  revenue  net of  appropriate  provisions  for  returns  when risk of
ownership has transferred to the buyer.

     With  respect  to  net  sales  of  products,   management   believes  trade
receivables do not include any concentrated groups of credit risk.

Cash and Cash Equivalents

     Cash and cash  equivalents  include  commercial  paper and other short-term
income producing  securities with a maturity date at purchase of three months or
less. These investments are readily  convertible to cash and are carried at cost
which approximates market.

Inventories

     Inventories  are  stated at the lower of cost,  determined  on a  first-in,
first-out or average cost basis, or market.

The components of inventories are as follows:



- --------------------------------------------------------------------------------
                                                  October 31,
- --------------------------------------------------------------------------------
                                               1996        1995
                                                (In thousands)
                                           -------------------------------------
                                                      
                 Raw materials              $ 2,318     $ 2,212
                 Work-in-process              1,028       1,114
                 Finished goods               7,017       6,244
                                            -------     -------
                                            $10,363     $ 9,570
                                            =======     =======

- --------------------------------------------------------------------------------
Property, Plant and Equipment at Cost



- --------------------------------------------------------------------------------
                                                  October 31,
- --------------------------------------------------------------------------------
                                               1996        1995
                                                (In thousands)
                                           -------------------------------------
                                                      
                 Land and
                    improvements            $ 1,360     $ 1,360
                 Buildings and
                    improvements             35,191      34,005
                 Machinery and
                    equipment                12,755      11,232
                                            -------     -------
                                            $49,306     $46,597
                                            =======     =======

- --------------------------------------------------------------------------------


     Depreciation is computed on the straight-line  method in amounts sufficient
to write-off  depreciable  assets over their estimated  useful lives.  Leasehold
improvements  are amortized over the shorter of their estimated  useful lives or
the period of the related  lease.  Building  depreciation  is based on estimated
useful lives of 35 to 40 years,  and all machinery and equipment are depreciated
over 5 to 10 years.

     Expenditures for maintenance and repairs are expensed;  major replacements,
renewals and betterments are capitalized.  The cost and accumulated depreciation
of depreciable  assets retired or otherwise  disposed of are eliminated from the
asset  and  accumulated  depreciation  accounts,  and any  gains or  losses  are
reflected in operations for the period.

Amortization of Intangibles

     Amortization is provided for on all intangible assets (primarily  goodwill,
which  represents  the  excess of  purchase  price over fair value of net assets
acquired) on a straight-line  basis over periods of up to 30 years.  Accumulated
amortization  at  October  31,  1996  and 1995 was  $4,447,000  and  $3,909,000,
respectively.  The Company  assesses  the  recoverability  of goodwill and other
long-lived assets by determining whether the amortization of the related balance
over  its  remaining  life  can  be  recovered   through   reasonably   expected
undiscounted future cash flows. Management evaluates the amortization periods of
intangibles to determine whether later events and circumstances  warrant revised
estimates of useful lives.

Earnings (Loss) Per Share

     Earnings  (loss)  per share is  determined  by using the  weighted  average
number of common shares and common share  equivalents  (stock warrants and stock
options) outstanding during each year (except where antidilutive). Fully diluted
earnings  (loss) per share is not  materially  different  from primary  earnings
(loss) per share.

                                       28







Note 2.
Acquisitions 

     In April 1996, the Company acquired the stock of Unimar,  Inc.,  a  leading
provider  of  specialized  disposable  medical  devices   for   gynecology,  for
$8,000,000 in cash and notes.  Sales  of  Unimar  products  of  $3,600,000  were
included in the Company's results for fiscal 1996.  Goodwill from  the  purchase
has been recorded in the amount of $7,800,000, which is being amortized over  20
years.  As part of the acquisition, the Company granted a  warrant  to  purchase
83,333 shares of the Company's common stock for $11.375 per share.  The  warrant
is valued at $231,000. The exercise period of the warrant is from April 11, 1999
to June 10, 1999.  The number of shares and the exercise  price  per  share  are
subject to adjustment as provided in the warrant.

In June 1995, CSI acquired from Blairden  Precision  Instruments  the  exclusive
worldwide rights to The RUMI System uterine  manipulator  injector  and  related
products  for  $1,000,000.   No  goodwill  arose  from  the  recording  of  this
acquisition.

Note 3.
Stockholders Rights Plan

     In October 1987, the Board of Directors of the Company  declared a dividend
distribution  of one right for each  outstanding  share of the Company's  common
stock (a "Right").  Following the  effectiveness  of the  one-for-three  reverse
stock split in September 1995, the number of Rights per share increased from one
to three. Each Right entitles the holder to initially  purchase from the Company
a fraction of a share of  participating  preferred stock at an exercise price of
$60.00,  subject to adjustment.  The Rights are exercisable  only if a person or
group  acquires  (an  "Acquiring  Person"),  or  generally  obtains the right to
acquire  beneficial  ownership of 20% or more of the Company's  common stock, or
commences a tender or exchange  offer which would result in such person or group
beneficially  owning 30% or more of the Company's common stock.  Once the Rights
are   exercisable,   then  under  certain   circumstances,   including   certain
acquisitions of beneficial ownership of 30% or more of the Company's outstanding
common stock and certain mergers or other business combinations,  each holder of
a Right,  other than an Acquiring Person,  will have the right to receive,  upon
exercise,  shares of common stock of the Company, or of the acquiring company in
such merger or other business combination or asset sale, having a value equal to
two times the exercise price of the Right.

     The Rights  expire on October 29, 1997 and may generally be redeemed by the
Company  at a price of five  cents  per  Right,  at any time  until the close of
business on the tenth day  following  a public  announcement  that an  Acquiring
Person has  acquired,  or generally  obtained  the right to acquire,  beneficial
ownership of 20% or more of the  Company's  common stock.  After the  redemption
period has expired,  the Company's  right of redemption  may be reinstated if an
Acquiring  Person  reduces  his  beneficial  ownership  to  10% or  less  of the
outstanding  shares of common stock in a transaction  or series of  transactions
not involving the Company.

     In June 1993, the Board of Directors amended the Rights Agreement,  so that
Cooper Life Sciences,  Inc.  ("CLS") and its affiliates and associates would not
be Acquiring  Persons  thereunder as a result of CLS's  beneficial  ownership of
more than 20% of the  outstanding  common  stock of the Company by reason of its
ownership of Series B Preferred  Stock or common  stock  issued upon  conversion
thereof.  In January 1995, the Rights  Agreement was further  amended to provide
that any person who becomes the  beneficial  owner of 10% or more,  but not more
than 30%, of the  outstanding  common  stock of CLS,  would not be an  Acquiring
Person,  provided  that such person is not  otherwise,  and does not  thereafter
become, the beneficial owner of more than 1% of the Company's outstanding common
stock. (See "Agreements With CLS" in Note 12.)

Note 4.
Settlement of Disputes, Net

     In 1996 and 1995,  the Company  recorded  the  following  items  related to
settlement of disputes:

     HGA and Progressions Health Systems, Inc. ("Progressions") agreed to settle
     certain  purchase  price  adjustments  (credited  to  goodwill)  and  other
     disputes in return for a series of payments to be made to HGA.  Pursuant to
     this  agreement,  HGA received  $853,000 of which  $421,000 was credited to
     settlement of disputes in 1995 and $447,000 of which $223,000 was similarly
     credited in 1996.

     Under  a 1985  agreement  (the  "HMG  Agreement"),  Hampton  Medical  Group
     ("HMG"),  which is owned by Dr. A. L. C.  Pottash,  contracted  to  provide
     clinical  and  clinical  administrative  services  at  Hampton  Psychiatric
     Institute ("Hampton  Hospital"),  the primary facility operated by Hospital
     Group  of  New  Jersey,  Inc.  ("HGNJ"),  a  subsidiary  of  the  Company's
     psychiatric  hospital holding company,  HGA.  Subsequently,  HGNJ delivered
     notices to HMG  asserting  that HMG had  defaulted  under the HMG Agreement
     based upon billing practices by HMG that HGNJ believed to be fraudulent.

                                       29







     The Company  recorded a charge of $5,551,000 for the settlement of disputes
     with HMG and Dr.  Pottash.  Pursuant  to the  settlement,  (i) the  parties
     released each other from,  among other things,  claims  underlying  related
     arbitration,  (ii) HGA  purchased  HMG's  interest  in the HMG  Agreeme  on
     December  31, 1995,  and (iii) HGNJ agreed to make certain  payments to Dr.
     Pottash  in  respect  of claims  he had  asserted.  While  only HMG and Dr.
     Pottash are parties to the settlement  with HGA, HGNJ and the Company,  the
     Company has not been  notified of any claims by other third party payors or
     others  relating to billing or other  practices  at Hampton  Hospital.  The
     settlement  with HMG and Dr. Pottash  resulted in a one-time  charge with a
     present value of $5,551,000 to fourth quarter  fiscal 1995  earnings.  That
     charge reflects  amounts paid to Dr. Pottash in December 1995 of $3,100,000
     included in other current  liabilities  at October 31, 1995, as well as two
     payments  scheduled  to be made to HMG in May  1997 and  1998,  each in the
     amount of $1,537,500.

     1995 charges were partially  offset by the receipt of a $915,000 refund for
     directors  and officers  insurance  and a  disgorgement  of $648,000 from a
     former officer of the Company.

In 1994,  the Company  recorded the  following  items  related to  settlement of
disputes:

     A credit of  $850,000  following  receipt of funds by the Company to settle
     certain  claims  made  by  the  Company   associated  with  a  real  estate
     transaction.

     A charge of $5,800,000,  which represented the Company's  estimate of costs
     required to settle certain disputes and other litigation  matters including
     $3,450,000   associated  with  the  criminal  conviction  and  related  SEC
     enforcement action, summarized below.

     In January  1994,  the Company was found guilty on six counts of mail fraud
and one count of wire fraud based upon the conduct of a former  Co-Chairman  but
was acquitted of charges of conspiracy and aiding and abetting violations of the
Investment  Advisers  Act.  The  Company  was  senten  and was  ordered  to make
restitution of $1,310,166  which was paid in 1994. In addition,  the Company was
ordered to pay a  noninterest  bearing  fine over  three  years in the amount of
$1,831,568.  Payments  of  $350,000  each  were  made in 1995 and  1996  with an
additional  payment of  $1,131,568  payable on July 15,  1997.  Also the Company
settled in December 1994 a related SEC action under which the Company  agreed to
the disgorgement of $1,621,474 and the payment of a civil penalty of $1,150,000.
A  significant  portion  of the  amounts  imposed  by the  SEC  were  offset  by
disgorgement and fines in the related criminal action.

Note 5.
Costs Associated with Restructuring Operations

     In the fourth quarter of 1995, the Company  recorded  $1,480,000 to provide
for costs primarily  associated  with the closure of facilities,  with attendant
reductions in  personnel,  in the Company's  CooperVision  Pharmaceutical,  Inc.
("CVP"),   CSI  and  corporate   operations  and  downsizing  HGA  headquarters.
Approximately 85% of this provision related to severance benefits accrued for 16
employees,  substantially  all of which was paid by October  1996.  The  balance
primarily reflected provisions for unproductive assets.

Note 6.
Financial Instruments

     The fair values of the Company's financial instruments,  including cash and
cash equivalents,  trade  receivables,  lines of credit,  accounts payable,  and
accrued  liabilities,  approximated their carrying values as of October 31, 1996
because of the short maturity of these instruments.

     The carrying amounts and fair values of the Company's 10% Notes and 10 5/8%
Debentures follow:



- --------------------------------------------------------------------------------
                                              October 31, 1996
                                             Carrying     Fair
                                              Amount      Value
                                               (In thousands)
                                         ---------------------------------------
                                                       
                10 5/8% Convertible
                  Subordinated Reset
                  Debentures Due 2005        $ 9,220     $10,591
                10% Senior Subordinated
                  Secured Notes Due 2003      24,285      21,065
- --------------------------------------------------------------------------------


     The fair  values  of the 10% Notes  and 10 5/8%  Debentures,  which are not
regularly traded, are based on applicable quoted market prices.

     The fair value of the  Company's  other  long-term  debt  approximated  the
carrying  value at October 31, 1996, as the debt was  refinanced or entered into
within the current fiscal year.

                                       30






Note 7.  
Income Taxes

     The  income tax  provision  (benefit)  in the  consolidated  statements  of
operations consists of:



                                                    Years Ended October 31,
- --------------------------------------------------------------------------------
                                                 1996         1995         1994
                                                         (In thousands)
- --------------------------------------------------------------------------------
                                                                 
Current
   Federal                                    $   146      $  --        $  --
   State                                         (486)         115       (4,600)
                                              -------      -------      ------- 
                                                 (340)         115       (4,600)
                                              -------      -------      ------- 
Deferred
   Federal                                     (4,148)        --           --
   State                                         --           --           --
                                              -------      -------      ------- 
                                               (4,148)        --           --
                                              -------      -------      ------- 
                                              $(4,488)     $   115      $(4,600)
                                              =======      =======      ======= 
- --------------------------------------------------------------------------------


A reconciliation  of the provision for (benefit of) income taxes included in the
Company's  consolidated  statements  of  operations  and the amount  computed by
applying  the  federal  income tax rate to income  (loss)  before  income  taxes
follows:



                                                                     Years Ended October 31,
- --------------------------------------------------------------------------------------------------
                                                                  1996         1995         1994 
                                                                          (In thousands)
- --------------------------------------------------------------------------------------------------
                                                                                      
Computed expected provision for (benefit of) taxes              $ 4,119      $    78      $(3,161)
Increase (decrease) in taxes resulting from:
        Income outside the United States subject to
           different tax rates                                      132          132          (65)
        Amortization of intangibles                                 256          185          185
        State taxes, net of federal income tax benefit               70           76          264
        Reversal of prior years' estimated tax liabilities
           no longer required                                      (615)        (200)      (5,000)
        Amortization of restricted stock compensation              --           --            (31)
        Net operating losses for which no tax benefit
           was recognized                                          --           --          3,293
        Interest expense related to original issue discount        (116)        (100)        (100)
        Utilization of net operating loss carryforwards
           for which no tax benefit had been previously
           recognized                                            (4,406)        --           --
        Change in valuation allowance                            (4,148)        --           --
        Other, net                                                  220          (56)          15
                                                                -------      -------      ------- 
Actual provision for (benefit of) income taxes                  $(4,488)     $   115      $(4,600)
                                                                =======      =======      ======= 


                                       31






The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are as follows:



                                                                               October 31,
- -----------------------------------------------------------------------------------------------
                                                                            1996          1995 
                                                                              (In thousands)
- -----------------------------------------------------------------------------------------------
                                                                                     
Deferred tax assets:
        Accounts receivable, principally due to allowances for
            doubtful accounts                                           $  1,030      $  1,138
        Inventories, principally due to obsolescence reserves                830           871
        Investments, principally due to unrealized losses and
            other reserves                                                    73            73
        Accrued liabilities, principally due to litigation reserves
            and compensation accruals                                      2,507         4,868
        Deferred income, principally due to the debenture exchange         1,066         1,258
        Net operating loss carryforwards                                  79,681        81,871
        Capital loss carryforwards                                         2,523         2,428
        Tax credit carryforwards                                           2,705         2,560
        Other                                                                596           490
                                                                        --------      --------
            Total gross deferred tax assets                               91,011        95,557
            Less valuation allowance                                     (80,304)      (88,755)
                                                                        --------      --------
            Deferred tax assets                                           10,707         6,802
                                                                        --------      --------
Deferred tax liabilities:
        Plant and equipment, principally due to purchase accounting
            requirements                                                  (6,461)       (6,507)
        Other, principally due to differences in accounting methods
            for financial and tax purposes                                   (98)         (295)
                                                                        --------      --------
               Deferred tax liabilities                                   (6,559)       (6,802)
                                                                        --------      --------
               Net deferred tax assets                                  $  4,148      $   --
                                                                        ========      ========
- -----------------------------------------------------------------------------------------------



     The net change in the total valuation allowance for the years ended October
31, 1996, 1995 and 1994 was a decrease of $8,451,000,  an increase of $1,580,000
and an increase of $2,327,000,  respectively. In the fourth quarter of 1996, the
Company  recognized  an income  tax  benefit of  $4,148,000  from  reducing  the
valuation  allowance  based  primarily on the  significant  improvements  in the
Company's 1996 operating results.

     Subsequently recognized tax benefits relating to the valuation allowance as
of October 31, 1996 will be allocated as follows to:



- --------------------------------------------------------------------------------
                                              (In thousands)
                                              ----------------------------------
                                                   
                       Consolidated statement
                          of operations           $78,604
                       Goodwill and other
                          intangible assets         1,700
                                                  -------
                                                  $80,304
                                                  =======
- --------------------------------------------------------------------------------

                                       32







At October 31, 1996 the Company had capital loss,  net operating  loss,  and tax
credit carryforwards for federal tax purposes expiring as follows:



        Year of                    Capital         Operating             Tax
        Expiration                  Losses           Losses            Credits
                                                (In thousands)
- --------------------------------------------------------------------------------
                                                                
           1998                   $  5,925          $   --            $   --
           1999                      1,216               147               867
           2000                        280                56             1,132
           2001                       --              70,473               202
           2002                       --              27,326                29
           2003                       --               1,378               330
           2004                       --              22,241              --
           2005                       --              11,006              --
           2006                       --              22,265              --
           2007                       --              22,058              --
           2008                       --              49,535              --
           2009                       --               6,553              --
           2010                       --               1,318              --
           Indefinite life            --                --                 145
                                  --------          --------          --------
                                  $  7,421          $234,356          $  2,705
                                  ========          ========          ========
- --------------------------------------------------------------------------------



Note 8.  
Long-Term Debt

     Long-term debt consists of the following:



                                                                         October 31,
- ---------------------------------------------------------------------------------------
                                                                      1996        1995 
                                                                       (In thousands)
- ---------------------------------------------------------------------------------------
                                                                              
10% Senior Subordinated Secured Notes due 2003 ("Notes")            $24,285     $24,816
10 5/8% Convertible Subordinated Reset Debentures due
        2005 ("Debentures")                                           9,220       9,215
12% promissory notes ("Promissory Notes") due April 11, 1999          4,000        --
Bank term loan ("HGA Term Loan")                                     10,675       9,889
Industrial Revenue Bonds ("HGA IRB")                                   --         1,458
Capitalized leases, interest rates from 8% to 13% maturing 1999         584         400
                                                                    -------     -------
                                                                     48,764      45,778
Less current installments                                               844       2,288
                                                                    -------     -------
                                                                    $47,920     $43,490
                                                                    =======     =======
- ---------------------------------------------------------------------------------------


                                       33






     Aggregate  annual  maturities  for each of the  five  years  subsequent  to
October 31, 1996 are as follows:



- --------------------------------------------------------------------------------
                           (In thousands)
                          ----------------
                            
        1997                  $   844
        1998                  $ 1,013
        1999                  $ 4,728
        2000                  $   667
        2001                  $ 8,007
- --------------------------------------------------------------------------------


     The aggregate  principal  amount of $21,943,000 of Notes matures on June 1,
2003 and interest is payable  quarterly.  The Notes are redeemable solely at the
option of the Company,  in whole or in part, at any time, at a redemption  price
of 100% of principal plus accrued and unpaid  interest to the  redemption  date.
The Company is not  required  to effect any  mandatory  redemptions  or make any
sinking fund  payments  with  respect to the Notes,  except in  connection  with
certain sales or other  dispositions of, or certain  financings  secured by, the
collateral  securing  the  Notes.  Pursuant  to a pledge  agreement  dated as of
January 6, 1994,  between  the  Company  and the  trustee for the holders of the
Notes, the Company has pledged a first priority  security interest in all of its
rights,  title  and  interest  in stock  of its  subsidiaries  HGA and CSI,  all
additional  shares of stock of, or other  equity  interests  in HGA and CSI from
time to time acquired by the Company,  all intercompany  indebtedness of HGA and
CSI from time to time held by the Company,  except as set forth in the indenture
governing the Notes,  and the proceeds  received from the sale or disposition of
any or all of the foregoing.  In accordance with a debt restructuring  completed
in January 1994, which was accounted for as a troubled debt  restructuring,  the
Company  recorded a deferred  premium of $4,005,000.  The Company is recognizing
the benefit of the  deferred  premium as a reduction to the  effective  interest
rate on the Notes over the remaining life of the Notes.  The effective  interest
rate which includes the impact of the  amortization  of the deferred  premium is
6.69%.  As of October 31, 1996, the amount of the unamortized  deferred  premium
was $2,342,000.

     The aggregate principal amount of $9,290,000 of Debentures matures March 1,
2005. Interest at 10 5/8% per annum is paid semi-annually. The Debenture holders
may convert  Debentures into shares of the Company's  common stock at $15.00 per
share,  subject to adjustments  under certain  conditions to prevent dilution to
the holders. The difference between the carrying amount and the principal amount
of the  Company's  Debentures  represents  unamortized  discount  which is being
charged to expense over the life of the issue.  The  effective  interest rate is
10.77%.  As of  October  31,  1996,  the  amount  of  unamortized  discount  was
approximately $70,000.

     The  Debentures  and the Notes each contain  various  covenants,  including
limitations on investments,  incurrence and ranking of indebtedness,  payment of
cash dividends,  acquisition of the Company's common stock and transactions with
affiliates.

HGA Debt

     Substantially all of the property and equipment and accounts  receivable of
HGA  collateralize  its outstanding  debt. The HGA Term Loan was renegotiated on
September 17, 1996. Terms of the amended  agreement reduced the interest rate to
two and one-half  percentage points above the bank's prime rate and extended the
loan  maturity to August 1, 2001.  Additionally,  because HGA achieved  targeted
operating  results,  the interest rate was further reduced effective November 1,
1996 to a rate of two  percentage  points  (2%)  above the  bank's  prime  rate,
subject to a minimum of nine  percent  (9%).  The rate in effect at October  31,
1996 and 1995 was  10.75%  and  12.75%,  respectively.  Interest  and  principal
payments on the HGA Term Loan are due monthly  through August 2001. The HGA Term
Loan contains  covenants  including the maintenance by HGA of certain ratios and
levels  of net worth  (as  defined),  capital  expenditures,  interest  and debt
payments,  as well as  restrictions  on payment of cash  dividends.  The HGA IRB
carried  interest at 85% of prime.  The HGA IRB holders  elected  their right to
accelerate  all payments of  outstanding  principal  at December  31, 1995.  The
outstanding  balance of the HGA IRB totaling $1,320,000 at December 31, 1995 was
paid, and the amount was rolled into the HGA Term Loan.

Loan and Security Agreement

     In September 1994, CVI entered into a Loan and Security Agreement ("Line of
Credit") with a commercial  lender  providing  for  revolving  advances of up to
$8,000,000,  which was amended on April 18, 1996. On October 31, 1996 there were
no amounts  outstanding.  Advances under the Line of Credit bear interest at one
and one-half  percentage points above the highest most recently  announced prime
rate of the  three  financial  institutions  of  national  repute  named  in the
agreement,  with a floor of 8.5% per annum.  The rate in effect at  October  31,
1996 was  9.75% per  annum.  The  weighted  average  interest  rate for 1995 was
11.38%. CVI agreed to the payment of various fees and minimum annual interest of
$115,000.  The amount of advances  allowed  under the agreement is capped at the
lesser of  $8,000,000,  or a percentage of CVI's levels of eligible  receivables
and  inventory as defined in the  agreement  (approximately  $7,000,000 in total
line availability at October 31, 1996) and is collateralized by virtually all of
the assets of CVI.

                                       34






     The Line of Credit provides that CVI (provided that no Event of Default, as
defined, has occurred and is continuing) may make loans, advances,  investments,
capital  contributions and distributions to the Company, and pay management fees
to the  Company,  so long as the total amount of all such amounts does not cause
Tangible  Net  Worth  (as  defined  in the  Line  of  Credit)  to be  less  than
$3,000,000.  At October 31, 1996, CVI had Tangible Net Worth of $12,534,000,  of
which  $9,534,000  was  unrestricted  under the  terms of the Loan and  Security
Agreement.

     The Line of Credit contains various covenants, including the maintenance of
certain  ratios and  levels of net worth (as  defined),  limitations  on capital
expenditures  and incurrence of  indebtedness  as well as limitations  regarding
change in control and transactions with affiliates.

     In connection  with the Line of Credit,  the Company  guaranteed all of the
obligations  under  the HGA Term Loan and  CVI's  obligations  under the Line of
Credit,  and  the  Company  pledged  all  of  the  outstanding  stock  of CVI as
collateral for the HGA Term Loan guaranty.

     In  October  1996,  CVI  obtained  a lease  line of  credit  providing  for
borrowings of up to $500,000 from a commercial  leasing company.  Proceeds under
the lease line are to be used to finance  the  purchase  of  equipment  from the
leasing  company.  The  interest  rate on each lease will be  determined  by the
lender. At October 31, 1996, the Company had not drawn on the lease line.

Promissory Notes

     In April 1996,  Cooper Healthcare Group, Inc. (a subsidiary of the Company)
acquired Unimar,  Inc. (See Note 2.) and issued  Promissory Notes for $4,000,000
principal  amount,  bearing an interest  rate of 12% per annum,  maturing  April
1999.  Interest is paid annually.  The Promissory Notes are collatera lized by a
security interest in the shares of the common stock of Unimar, Inc., and payment
is guaranteed by the Company.

Note 9.
Employee Stock Plans
1988 Long-Term Incentive Plan ("LTIP")

     The LTIP is a vehicle for the Company to attract,  retain and  motivate its
key employees and consultants,  who are directly linked to the  profitability of
the Company and to increasing stockholder value.

     The LTIP authorizes a committee consisting of three or more individuals not
eligible to  participate  in the LTIP or the Company's  Board of  Directors,  to
grant to eligible  individuals  during a period of ten years from  September 15,
1988, stock options,  stock  appreciation  rights,  restricted  stock, def erred
stock,  stock  purchase  rights,  phantom stock units and long-term  performance
awards for up to 2,125,570  shares of common stock,  subject to  adjustment  for
future stock  splits,  stock  dividends,  expirations,  forfeitures  and similar
events.  Options generally vest based on the Company's stock price,  however, in
some cases,  both stock price and time are used as criteria.  In July 1996,  two
officers of the Company were granted  special options  totaling  280,000 shares.
These shares will vest in four tranches upon the  achievement of specific prices
of the Company's common stock within prescribed periods. As of October 31, 1996,
502,727 shares remained  available under the LTIP for future grants.  Restricted
shares of zero,  176,196 and 99,259 were granted  under the plan in fiscal 1996,
1995 and 1994,  respectively.  Restricted shares with restrictions in place were
16,529, 91,659 and 54,444 on October 31, 1996, 1995 and 1994, respectively.

1996 Long-Term Incentive Plan for Non-Employee
Directors ("1996 NEDRSP")

     In March 1996, the Company's stockholders approved a proposal to reduce the
annual  cash  stipend  paid to  Non-Employee  Directors  and to award  grants of
restricted  stock and options  which are to be awarded  annually at the start of
each fiscal year. Specifically,  each Non-Employee Director will be awa rded the
right to purchase  restricted  stock worth $7,500 for $0.10 per share (or $9,375
in the case of the  Chairman  of the Board who is a  Non-Employee  Director)  by
January  15 of the year  following  the date  the  grant  was  made.  Grants  of
restricted  stock  that  are not  exercised  by such  date  will  expi  re.  The
restrictions  on the restricted  stock will lapse on the earlier to occur of the
stock reaching certain target values or by the fifth  anniversary of the date of
grant. In addition, each Non-Employee Director was granted an option to purchase
5,000 shares of the  Company's  common stock in fis cal 1996 and will be granted
3,333 shares in each subsequent  fiscal year (or, in the case of the Chairman of
the Board who is a Non-Employee Director,  6,250 shares in fiscal 1996 and 4,167
shares in each  subsequent  fiscal year) through fiscal 2000. A total of 215,000
shares of the Company's authori zed but unissued common stock have been reserved
for issuance  under the plan. As of October 31, 1996,  176,357  shares  remained
available  under the 1996 NEDRSP for future grants.  Restricted  shares of 7,393
were granted under the 1996 NEDRSP in fiscal 1996, and there were no shares with
restrictions in place outstanding October 31, 1996.

1990 Non-Employee Directors Restricted Stock Plan
("1990 NEDRSP")

     Under the  terms of the 1990  NEDRSP,  a total of  33,333  shares of common
stock were  authorized  and reserved for  issuance.  A total of 18,333 shares of
restricted  stock with  restrictions  removed were awarded under this plan. Upon
approval by the  Company's  stockholders  of the 1996  NEDRSP,  the 1990 NED RSP
terminated.

                                       35





Transactions  involving the granting of options of the Company's common stock in
connection with the LTIP and the 1996 NEDRSP are summarized below.





                                                                                                            Number of Shares
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                      LTIP              1996 NEDRSP
                                                                                                             (In thousands)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                       
Outstanding at October 31, 1993                                                                     178,075                    --
Options granted                                                                                     136,667                    --
Options exercised at $1.68 per share                                                                 (1,073)                   --
Options forfeited                                                                                   (48,113)                   --
                                                                                                    -------                  ------
Outstanding at October 31, 1994                                                                     265,556                    --
Options granted                                                                                     131,121                    --
Options exercised at $1.68 to $2.07 per share                                                        (5,153)                   --
Options forfeited                                                                                   (62,683)                   --
                                                                                                    -------                  ------
Outstanding at October 31, 1995                                                                     328,841                    --
Options granted                                                                                     441,111                  31,250
Options exercised at $1.68 to $7.68 per share                                                       (15,505)                 (6,250)
Options forfeited                                                                                   (39,785)                   --
                                                                                                    -------                  ------
Outstanding at October 31, 1996 (219,164 and 25,000
        shares exercisable, respectively)                                                           714,662                  25,000
                                                                                                    =======                  ======
- ------------------------------------------------------------------------------------------------------------------------------------



     Options  issued and  outstanding  at October 31,  1996 have  option  prices
ranging from $1.68 to $34.00 per share.

     The  excess of market  value over $.10 per share of LTIP,  1990  NEDRSP and
1996 NEDRSP restricted shares on respective dates of grant is initially recorded
as unamortized  restricted  stock award  compensation,  a separate  component of
stockholders' equity and charged to operations as earned.  Restricted shares and
other stock  compensation  charged  against income from operations for the years
ended  October  31,  1996,  1995  and  1994  was  $46,000,   zero  and  $55,000,
respectively.

Old Stock Option Plans

     On October 31, 1996, there were 7,483 shares outstanding with option prices
ranging from $48.39 - $59.25 per share under old stock option plans.

Note 10.

Employee Benefits
The Company's Retirement Income Plan

     The Company's  Retirement Income Plan (the "Plan") covers substantially all
full-time   United  States   employees  of  CVI  and  the  Company's   corporate
headquarters.  The Company's contributions are designed to fund normal cost on a
current basis and to fund over thirty years the estimated  prior service cost of
benefit  improvements  (fifteen  years for annual  gains and  losses).  The unit
credit  actuarial  cost method is used to determine the annual cost. The Company
pays the entire cost of the Plan and funds such costs as they accrue.  Virtually
all of the  assets of the Plan are  comprised  of  participations  in equity and
fixed income funds.  The measurement date for assumptions used in developing the
projected benefit obligation was changed to August 31 during fiscal 1996.


     Net periodic pension cost of the Plan was as follows:


- --------------------------------------------------------------------------------
                                                    Years Ended October 31,
- --------------------------------------------------------------------------------
                                               1996          1995           1994
                                                        (In thousands)
- --------------------------------------------------------------------------------
                                                                   
Service cost                                $   256       $   188       $   173
Interest cost                                   598           521           479
Actual return on
        assets                               (1,047)         (982)         (531)
Net amortization
        and deferral                            488           491             2
                                            -------       -------       -------
           Net periodic
              pension cost                  $   295       $   218       $   123
                                            =======       =======       =======
- --------------------------------------------------------------------------------


                                       36






The  actuarial  present value of benefit  obligations  and funded status for the
Plan was as follows:




                                                                                                    October 31,              
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                              1996            1995
                                                                                                  (In thousands)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Vested benefit obligation                                                                   $ 7,049         $ 7,250
Non-vested benefit obligation                                                                    24              77
                                                                                            -------         -------
        Accumulated benefit obligation                                                        7,073           7,327
Projected compensation increases                                                                887             825
                                                                                            -------         -------
        Projected benefit obligation                                                          7,960           8,152
Fair value of plan assets                                                                     7,204           6,545
                                                                                            -------         -------
Projected benefit obligation in excess of assets                                                756           1,607

Add (Deduct):

        Unrecognized net gain (loss)                                                            538            (386)
        Contributions made 8/31/96 to 10/31/96                                                 (335)            ---
        Prior service cost remaining to be amortized, including
            unrecognized net asset                                                             (382)           (439)
                                                                                            -------         -------

Pension liability recognized                                                                $   577         $   782
                                                                                            =======         =======
- ------------------------------------------------------------------------------------------------------------------------------------


     Assumptions  used in developing the projected  benefit  obligation  were as
follows:



- --------------------------------------------------------------------------------
                                                 August 31,       October 31,
                                             -----------------------------------
                                                    1996            1995
                                                             
Discount rate on
   plan liabilities                                 8.0%            7.5%
Long-range rate of
   return on plan assets                            9.0%            9.0%
Salary increase rate                                6.0%            6.0%
- --------------------------------------------------------------------------------




The Company's 401(k) Savings Plan

     The Company's 401(k) Savings Plan provides for the deferral of compensation
as described in the Internal Revenue Code and is available to substantially  all
full-time United States  employees of the Company.  Employees who participate in
the 401(k) Plan may elect to have from 2% to 10% (1% to 16%,  beginning  October
1, 1996 for  employees  whose  salary is less than  $66,000  annually)  of their
pre-tax salary or wages, (but not more than $5,000 for employees whose salary is
more than  $66,000  annually)  for the  calendar  year ended  December 31, 1996,
deferred and contributed to the trust  established under the Plan. The Company's
contribution on account of participating  employees,  net of forfeiture credits,
was $102,000, $95,000 and $80,000 for the years ended October 31, 1996, 1995 and
1994, respectively.

The Company's Incentive Payment Plan

The Company's Incentive Payment Plan  is available  to officers  and  other  key
executives.  Participants   may,  in   certain  years,   receive  bonuses  based
on performance.  Total  payments  earned  for the years ended October 31,  1996,
1995  and  1994,  were  approximately  $1,753,000,  $1,504,000  and  $1,296,000,
respectively.

The Company's Turn Around Incentive Plan

     The Turn Around Incentive Plan ("TIP") was adopted in 1993 to recognize the
special  efforts of certain  individuals in guiding the Company  through certain
difficulties  that  existed at that time related to the  Company's  then capital
structure  and  its  former   ownership  of  companies  that   manufactured  and
distributed  breast  implants.  All provisions of the TIP have been met, and all
required payments have been made to participants as follows:

     In May 1994  participants  received an aggregate  payment of  approximately
$247,000 cash and approximately 99,000 shares of restricted stock from which all
restrictions were removed in May 1996.

     In August 1995 participants  received an aggregate payment of approximately
$476,000 cash and approximately 97,000 shares of restricted stock.  Restrictions
from one-half of these shares were removed in August 1996, and the  restrictions
on the balance of the shares will be removed in August 1997.

                                       37




Note 11.

Commitments, Contingencies and Pending Litigation

     Total  minimum  annual  rental  obligations  (net of  sublease  revenue  of
approximately   $173,000  per  year  through  March  2000)  under  noncancelable
operating  leases  (substantially  all real  property or  equipment) in force at
October 31, 1996 are payable in subsequent years as follows: 



- --------------------------------------------------------------------------------
                                      (In thousands)
                                      --------------
                                         
          1997                            $1,473
          1998                             1,051
          1999                               808
          2000                               766
          2001                               597
          2002 and thereafter                913
          ----                            ------
                                          $5,608
                                          ======
- --------------------------------------------------------------------------------


     Aggregate  rental expense for both cancelable and  noncancelable  contracts
amounted  to  $2,508,000,  $2,354,000  and  $2,438,000  in 1996,  1995 and 1994,
respectively.

     An  agreement  was  reached  in  September  1993 with  Medical  Engineering
Corporation ("MEC"), a subsidiary of Bristol-Myers Squibb Company, which limited
the Company's contingent  liabilities  associated with breast implant litigation
involving a former division of the Company (the "MEC Agreement").  The remaining
liability recorded for payments to be made to MEC under the MEC Agreement become
due as follows:



- --------------------------------------------------------------------------------
        December 31,    (In thousands)
- --------------------------------------------------------------------------------
                          
        1996               $1,750
        1997                2,000
        1998                2,500
                           ------
                           $6,250
                           ======
- --------------------------------------------------------------------------------


     Additional  payments  to be made to MEC  beginning  December  31,  1999 are
contingent  upon the  Company's  earning net income  before taxes in each fiscal
year  beginning  with  fiscal  1999,  and are,  therefore,  not  recorded in the
Company's financial statements.  Such payments are limited to the smaller of 50%
of the  Company's  net  income  before  taxes  in  each  such  fiscal  year on a
noncumulative basis or the amounts shown below:


- --------------------------------------------------------------------------------
        December 31,    (In thousands)
- --------------------------------------------------------------------------------
                           
        1999               $3,000
        2000               $3,500
        2001               $4,000
        2002               $4,500
        2003               $3,000
- --------------------------------------------------------------------------------


     Under the terms of a supply  agreement most recently  modified in 1993, the
Company  agreed to purchase by December 31, 1997,  certain  contact  lenses from
Pilkington  plc, with an aggregate cost of  approximately  'L'4,063,000.  Lenses
with an aggregate value of approximately  'L'520,000,  'L'477,000 and 'L'400,000
were purchased under the terms of the supply  agreement in fiscal 1996, 1995 and
1994,  respectively.  As of December 31, 1996,  there  remained a commitment  of
approximately 'L'2,354,000.

     Payments amounting to $3,100,000 were made related to a settlement with HMG
(See Note 4.) in December  1995.  Two  additional  payments  which are accreting
imputed  interest are scheduled to be made to HMG in May 1997 and 1998,  each in
the amount of  $1,537,500.  The October 31, 1996  classifications  and  carrying
values are  $1,399,000 in accounts  payable and  $1,331,000 in other  noncurrent
liabilities. These amounts were charged against net income in fiscal 1995.


Warrants

     The Company issued a warrant to Foothill Capital  Corporation  ("Foothill")
to purchase  26,666 shares of the Company's  common stock at $5.625 per share in
connection  with  the loan and  security  agreement  among  Foothill,  CVI,  and
CooperVision  Canada.  (See Note 8 "Loan and Security  Agreement.")  The warrant
becomes  exercisable on September 21, 1997 and expires on May 26, 1999. Both the
number  of  shares  under  the  warrant  and the  exercise  price  per share are
adjustable under certain circumstances to avoid dilution.

                                       38






     The Company  granted a warrant to purchase  83,333  shares of the Company's
common stock at $11.375 per share,  as part of the  acquisition of Unimar,  Inc.
(See Note 2.) The exercise  period of the warrant is from April 11, 1999 to June
10, 1999.  The number of shares and the exercise price per share ar e subject to
adjustment as provided in the warrant.

Pending  Litigation

     The Company is a  defendant  in a number of legal  actions  relating to its
past or present  businesses  in which  plaintiffs  are seeking  damages.  In the
opinion of Management, after consultation with counsel, the ultimate disposition
of those actions will not materially affect the Company's  financial position or
results of operations.

     The Company was named as a nominal  defendant in a  stockholder  derivative
action  entitled  Harry  Lewis and Gary  Goldberg v. Gary A.  Singer,  Steven G.
Singer, Arthur C. Bass, Joseph C. Feghali,  Warren J. Keegan, Robert S. Holcombe
and Robert S. Weiss,  which was filed on May 27, 1992 in the Court of Ch ancery,
State of Delaware,  New Castle County.  Lewis and Goldberg  subsequently amended
their  complaint,  and the  Delaware  Chancery  Court  consolidated  the amended
complaint  with a similar  complaint  filed by  another  plaintiff  as In re The
Cooper  Companies,  Inc.  Litigation,  Consolidated  C.A.  12584.  The Lewis and
Goldberg  amended  complaint  was  designated as the  operative  complaint  (the
"Derivative Complaint").

     The Derivative  Complaint alleges that certain directors of the Company and
Gary A. Singer, as Co-Chairman of the Board of Directors,  caused or allowed the
Company  to be a party to a  "trading  scheme"  to  "frontrun"  high  yield bond
purchases by the Keystone  Custodian  Fund,  Inc., a group of mutual fund s. The
Derivative  Complaint also alleges that the defendants  violated their fiduciary
duties to the Company by not  vigorously  investigating  certain  allegations of
securities  fraud.  The Derivative  Complaint  requests that the Court order the
defendants  (other than the Company) to pay damages and ex penses to the Company
and certain of the defendants to disgorge their profits to the Company.


     The parties have been engaged in negotiations and had agreed upon the terms
of a settlement. Although the proposed settlement was submitted to the Court for
approval  following  notice  to  the  Company's   stockholders  and  a  hearing,
Plaintiffs  have decided not to proceed with the settlement in its present form,
and the parties have reopened settlement discussions.  There can be no assurance
that the current discussions will ultimately end the litigation.  The individual
defendants  have advised the Company  that they  believe  they have  meritorious
defenses to the lawsuit and that, in the event the case proceeds to trial,  they
intend to defend vigorously against the allegations in the Derivative Complaint.

     The  Company  was  also  named  as a  nominal  defendant  in a  stockholder
derivative action entitled Bruce D. Sturman v. Gary A. Singer, Steven G. Singer,
Brad C. Singer,  Dorothy Singer as the Executrix of the Estate of Martin Singer,
Karen Sue Singer,  Norma Singer Brandes,  Normel  Construction Corp., Bran des &
Singer, and Romulus Holdings, Inc., which was filed on June 6, 1995 in the Court
of  Chancery of the State of  Delaware,  New Castle  County.  The  complaint  is
similar to a derivative  complaint  filed by Mr. Sturman in the Supreme Court of
the State of New York on May 26, 1992,  which was dismissed under New York Civil
Practice Rule 327(a) on August 17, 1993.  The dismissal of the New York case was
affirmed by the Appellate  Division on March 28, 1995.  The  allegations  in the
Delaware  complaint filed by Mr. Sturman relate to substantially  the same facts
and events at issue in In re The Cooper C ompanies,  Inc.  Litigation  described
above,  and similar relief is sought.  The parties had agreed that Mr. Sturman's
Delaware  action would be consolidated  into and tentatively  settled with In re
The Cooper Companies, Inc. Litigation.

Note 12.

Relationships and Transactions between the
Company and CLS

Agreements with CLS

     On June 14, 1993, the Company entered into a Settlement  Agreement with CLS
(the "Settlement  Agreement") in order to resolve all then pending disputes with
CLS and to avoid a costly  and  disruptive  proxy  fight,  while  continuing  to
maintain a Board of  Directors,  the majority of whose members are indep endent.
Pursuant to the Settlement Agreement,  among other things, the Company agreed to
nominate and use its  reasonable  best efforts to cause,  and CLS agreed to vote
all shares of Common Stock of the Company  owned by it in favor of, the election
of a Board of Directors of the Company consisting of eight members, five of whom
were  designated  by the Company (of which a majority  would not be employees of
the Company or employees,  affiliates or significant  stockholders  of CLS), and
three by CLS.  Such  agreements  were to terminate on June 14, 1995,  subject to
earlier  termination or extension und er certain  circumstances,  and were later
extended to, and expired on, October 31, 1996.  Following such  termination  and
through June 12, 2022,  pursuant to the Settlement  Agreement,  CLS continues to
have the right that it had  pursuant  to a 1992  settlement  agreement  with the
Company to designate two  directors of the Company,  so long as CLS continues to
own at least  800,000  shares of Common Stock,  or one  director,  so long as it
continues to own at least 333,333 shares of Common Stock.


                                       39







     Pursuant to this provision,  Donald Press and Steven Rosenberg  continue to
serve as directors designated by CLS. In addition, the Board of Directors, other
than  the  CLS  designees,  determined  to  continue  Moses  Marx  as a non  CLS
designated director of the Company.

     Prior to September  1994,  CLS had an investment in the Company's  Series B
Preferred Stock having an aggregate  liquidation  preference of $3,450,000 and a
par value of $.10 per share (the "1993 Exchange  Agreement").  Such shares,  and
any shares of Series B Preferred  Stock issued as  dividends,  were  convertible
into one share of common  stock of the  Company  for each  $3.00 of  liquidation
preference, subject to customary antidilution adjustments.

     The Company also had the right to compel  conversion  of Series B Preferred
Stock at any time after the market  price of the common  stock on its  principal
trading  market  averaged at least $4.125 for 90  consecutive  calendar days and
closed at not less than $4.125 on at least 80% of the  trading  days during such
period.  On  September  26,  1994,  the  Company's  common  stock  met the above
requirements,  and the Series B Preferred  Stock was  converted  into  1,150,000
shares of the Company's common stock.

Other

     CLS was formerly an 89.5% owned  subsidiary of the Company's former parent,
Cooper  Laboratories,  Inc.

     As of December  31,  1996,  CLS owned  1,963,233  shares (or  approximately
16.83%) of common stock of the Company.

     Two members of the Company's  Board of Directors are also directors  and/or
officers  of  CLS.  Moses  Marx is a  Director  of CLS  (and is the  controlling
stockholder  of CLS).  Steven  Rosenberg  is serving as Acting  President,  Vice
President and Chief  Financial  Officer of CLS and he is also a Director of CLS.
In addition to shares  purchased on the open market,  Mr. Marx owns 3,037 shares
and Mr.  Rosenberg  owns 3,371 shares of the Company's  common  stock,  obtained
through the NEDRSP. (See Note 9.)

Note 13.
Business Segment Information

     The Company's operations are attributable to three business segments:

          HGA, which provides  healthcare  services for inpatient and outpatient
          treatment and partial  hospitalization  programs through the ownership
          and operation of certain psychiatric facilities,  and through May 1995
          also managed three other such facilities,

          CVI,  which  develops,  manufactures  and  markets a range of  contact
          lenses, and

          CSI,  which  develops,  manufactures  and  distributes  diagnostic and
          surgical   equipment   instruments  and  disposables,   primarily  for
          gynecology.

     Total net revenue by business segment  represents service and sales revenue
as reported in the Company's  consolidated  statements of operations.  Operating
income  (loss) is total net  revenue  less cost of  products  sold (or  services
provided,  in the  case of HGA  revenue),  research  and  development  expenses,
selling,  general  and  administrative  expenses,  costs  of  restructuring  and
amortization  of intangible  assets.  Corporate  operating  loss is  principally
corporate headquarters expense.  Investment income, net, settlement of disputes,
net, debt  restructuring  costs,  gain on sales of assets and  businesses,  net,
other  income  (expense),  net,  and  interest  expense  were not  allocated  to
individual business.

     Identifiable  assets  are  those  assets  used  in  continuing   operations
(exclusive of cash and cash equivalents). Corporate assets include cash and cash
equivalents and temporary investments.

                                       40






                   Notes to Consolidated Financial Statements
                   ------------------------------------------
                  The Cooper Companies, Inc. and Subsidiaries

Information by business  segment for each of the years in the three year  period
ended October 31, 1996 follows:



- ------------------------------------------------------------------------------------------------------------------------------------
                                                       HGA              CVI           CSI           Corporate &      Consolidated
                                                                                                    Eliminations 
- ------------------------------------------------------------------------------------------------------------------------------------
1996                                                                             (In thousands)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Net revenue from non affiliates                    $  43,013       $  48,892       $  17,226        $  ---           $ 109,131
                                                   =========       =========       =========        =========        =========
Operating income (loss)                            $   2,573       $  19,065       $   1,667        $  (6,462)       $  16,843
                                                   =========       =========       =========        =========
Investment income, net                                                                                                     281
Settlement of disputes, net                                                                                                223
Other income (expense), net                                                                                                 80
Interest expense                                                                                                        (5,312)
                                                                                                                     ----------
Income before income taxes                                                                                           $  12,115
                                                                                                                     =========
Identifiable assets                                $  49,051       $  23,756       $  18,089        $  12,013        $ 102,909
                                                   =========       =========       =========        =========        =========
Depreciation Expense                               $   1,511       $     800       $     236        $      82        $   2,629
                                                   =========       =========       =========        =========        =========
Amortization Expense                               $     205       $     314       $     461        $     269        $   1,249
                                                   =========       =========       =========        =========        =========
Capital Expenditures                               $   1,431       $   1,293       $     404        $      54        $   3,182
                                                   =========       =========       =========        =========        =========
- ------------------------------------------------------------------------------------------------------------------------------------
1995
- ------------------------------------------------------------------------------------------------------------------------------------
Net revenue from non affiliates                    $  41,794       $  42,456       $  12,824        $      16        $  97,090
                                                   =========       =========       =========        =========        =========
Operating income (loss)                            $     878       $  13,959       $    (425)       $  (6,404)       $   8,008
                                                   =========       =========       =========        =========        
Investment income, net                                                                                                     444
Settlement of disputes, net                                                                                             (3,532)
Other income (expense), net                                                                                                 51
Interest expense                                                                                                        (4,741)
                                                                                                                     --------- 
Income before income taxes                                                                                           $     230
                                                                                                                     =========
Identifiable assets                                $  48,086       $  21,965       $   8,953        $  12,988        $  91,992
                                                   =========       =========       =========        =========        =========
Depreciation Expense                               $   1,443       $     863       $     288        $     110        $   2,704
                                                   =========       =========       =========        =========        =========
Amortization Expense                               $     205       $     448       $     317        $      22        $     992
                                                   =========       =========       =========        =========        =========
Capital Expenditures                               $     335       $   1,449       $     267        $     134        $   2,185
                                                   =========       =========       =========        =========        =========
- ------------------------------------------------------------------------------------------------------------------------------------
1994
- ------------------------------------------------------------------------------------------------------------------------------------
Net revenue from non affiliates                    $  44,611       $  37,793       $  12,847        $     394        $  95,645
                                                   =========       =========       =========        =========        =========
Operating income (loss)                            $   3,321       $  11,963       $    (932)       $ (13,929)       $     423
                                                   =========       =========       =========        =========
Investment income (loss), net                                                                                             (153)
Settlement of disputes, net                                                                                             (4,950)
Debt restructuring costs                                                                                                  (340)
Gain on sale of assets and
businesses, net                                                                                                            214
Other income (expense), net                                                                                                 42
Interest expense                                                                                                        (4,533)
                                                                                                                     --------- 
Loss before income taxes                                                                                             $  (9,297)
                                                                                                                     ========= 
Identifiable assets                                $  50,522       $  22,814       $   9,289        $  12,433        $  95,058
                                                   =========       =========       =========        =========        =========
Depreciation expense                               $   1,387       $   1,025       $     339        $     119        $   2,870
                                                   =========       =========       =========        =========        =========
Amortization expense                               $     205       $     448       $     302        $      22        $     977
                                                   =========       =========       =========        =========        =========
Capital expenditures                               $     338       $     524       $      58        $      18        $     938
                                                   =========       =========       =========        =========        =========
- ------------------------------------------------------------------------------------------------------------------------------------


                                       41