SEC Filing | Integra LifeSciences Holdings Corporation

View:

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K/A Amendment 1 CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): May 12, 2006 INTEGRA LIFESCIENCES HOLDINGS CORPORATION (Exact name of Registrant as specified in its charter) Delaware 0-26224 51-0317849 (State or other jurisdiction of (Commission (I.R.S. Employer incorporation or organization) File Number) Identification No.) 311 Enterprise Drive Plainsboro, NJ 08536 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (609) 275-0500 Not Applicable (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

ITEM 2.01. COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS This Current Report on Form 8-K/A amends and supplements the Current Report on Form 8-K filed by Integra LifeSciences Holdings Corporation (the "Company") on May 17, 2006 (the "Initial Form 8-K") to include financial statements and pro forma financial information permitted pursuant to Item 9.01 of Form 8-K to be excluded from the Initial Form 8-K and filed by amendment to the Initial Form 8-K no later than 71 days after the date the Initial Form 8-K was required to be filed. Miltex Holdings, Inc. was created on January 1, 2006 as a wholly owned subsidiary of ASP/ Miltex LLC. ASP/ Miltex LLC transferred the shares in all of its other subsidiaries to Miltex Holdings, Inc. in exchange for all of the shares of Miltex Holdings, Inc. After that date ASP/ Miltex LLC had no other assets or liabilities or did not have any other operations. The financial statements of ASP/ Miltex LLC essentially represent the entire business acquired by the Company on May 12, 2006. The entire business, for purposes of this document, is defined as Miltex Holdings, Inc. and Subsidiaries ("Miltex"). ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS (a) Financial Statements of Business Acquired ASP/ Miltex LLC and Subsidiaries Consolidated Financial Statements as of and for the years ended December 31, 2005 and 2004 and Report of Independent Auditors ASP/ Miltex LLC and Subsidiaries Condensed Consolidated Statements of Operations and Other Comprehensive Income (Loss), Changes in Member's Equity and Cash Flows for the three months ended March 31, 2005 and 2006 (unaudited) (b) Unaudited Pro Forma Financial Information Unaudited Pro Forma Condensed Combined Balance Sheet of the Company and Miltex as of March 31, 2006 Unaudited Pro Forma Condensed Combined Statements of Operations of the Company and Miltex for the year ended December 31, 2005 and three months ended March 31, 2006 Notes to unaudited Pro Forma Condensed Combined Financial Information of the Company and Miltex (c) Exhibits Exhibit Number Description of Exhibit - -------------- ---------------------- 23.1 Consent of PricewaterhouseCoopers LLP

ITEM 9.01(a) FINANCIAL STATEMENTS OF BUSINESS ACQUIRED ASP/MILTEX LLC AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004

ASP/MILTEX LLC AND SUBSIDIARIES INDEX DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- PAGE(S) REPORT OF INDEPENDENT AUDITORS ....................................... 1 CONSOLIDATED FINANCIAL STATEMENTS Balance Sheets ....................................................... 2 Statements of Operations and Other Comprehensive Income (Loss) ....... 3 Statements of Changes in Members' Equity ............................. 4 Statements of Cash Flows ............................................. 5 Notes to Financial Statements ........................................ 6-22

REPORT OF INDEPENDENT AUDITORS To the Board of Directors and Members of ASP/Miltex LLC In our opinion, the accompanying consolidated balance sheets and the related consolidated statements of operations and other comprehensive income (loss), changes in members' equity and cash flows present fairly, in all material respects, the financial position of ASP/Miltex LLC and its subsidiaries at December 31, 2005 and 2004, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America. 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, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. /s/ PricewaterhouseCoopers LLP March 30, 2006 1

ASP/MILTEX LLC AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 2005 2004 ASSETS Current assets Cash $ 216,101 $ 131,676 Accounts receivable, net of allowance for doubtful accounts of $75,000 in 2005 and 2004 7,729,230 8,513,883 Inventory 14,711,127 14,878,600 Deferred income taxes 1,660,572 1,622,630 Prepaid expenses and other current assets 940,610 1,753,332 ----------- ----------- Total current assets 25,257,640 26,900,121 Other assets 383,727 1,088,453 Property and equipment, net 7,298,620 7,756,983 Deferred financing costs, net 1,197,083 1,595,357 Goodwill 38,897,136 38,897,136 Other intangible assets, net 20,285,212 21,345,477 ----------- ----------- Total assets $93,319,418 $97,583,527 =========== =========== LIABILITIES AND MEMBERS' EQUITY Current liabilities Accounts payable and accrued expenses $ 8,535,948 $ 8,132,602 Current portion of long-term debt 6,428,449 5,526,700 ----------- ----------- Total current liabilities 14,964,397 13,659,302 Long-term debt 23,087,509 30,830,414 Other liabilities 684,304 703,059 Deferred income taxes 6,751,082 7,410,557 ----------- ----------- Total liabilities 45,487,292 52,603,332 Commitments and contingencies Members' equity 47,832,126 44,980,195 ----------- ----------- Total liabilities and members' equity $93,319,418 $97,583,527 =========== =========== The accompanying notes are an integral part of these consolidated financial statements. 2

ASP/MILTEX LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME (LOSS) YEARS ENDED DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 2005 2004 Net sales $61,981,119 $59,296,703 Cost of sales 35,624,301 35,250,306 ----------- ----------- Gross profit 26,356,818 24,046,397 ----------- ----------- OPERATING EXPENSES Selling, general and administrative 13,962,945 13,902,346 Depreciation and amortization 1,498,020 1,476,154 ----------- ----------- Total operating expenses 15,460,965 15,378,500 ----------- ----------- Income from operations 10,895,853 8,667,897 ----------- ----------- OTHER INCOME (EXPENSE) Interest expense (3,321,930) (3,242,868) Gain (loss) on forward foreign exchange contracts, net (2,828,498) 1,330,822 ----------- ----------- Total other expense, net (6,150,428) (1,912,046) ----------- ----------- Income before provision for income taxes 4,745,425 6,755,851 Provision for income taxes 1,811,764 2,238,437 ----------- ----------- Net income 2,933,661 4,517,414 ----------- ----------- OTHER COMPREHENSIVE INCOME (LOSS) Minimum pension liability, net of taxes of $(39,056) and $14,353, respectively (63,723) 28,655 Foreign currency translation adjustment, net of taxes of $(11,037) and $4,695, respectively (18,007) 7,659 ----------- ----------- Total other comprehensive (loss) income (81,730) 36,314 ----------- ----------- Comprehensive income $ 2,851,931 $ 4,553,728 =========== =========== The accompanying notes are an integral part of these consolidated financial statements. 3

ASP/MILTEX LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY YEARS ENDED DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- ACCUMULATED OTHER TOTAL MEMBERS' RETAINED COMPREHENSIVE MEMBERS' INTEREST EARNINGS INCOME (LOSS) EQUITY BALANCE, JANUARY 1, 2004 $ 30,523,011 $ 9,922,442 $ (83,986) $40,361,467 Contributions 65,000 - - 65,000 Other comprehensive income - - 36,314 36,314 Net income - 4,517,414 - 4,517,414 ------------ ----------- ------------ ----------- BALANCE, DECEMBER 31, 2004 30,588,011 14,439,856 (47,672) 44,980,195 Other comprehensive income - - (81,730) (81,730) Net income - 2,933,661 - 2,933,661 ------------ ----------- ------------ ----------- BALANCE, DECEMBER 31, 2005 $ 30,588,011 $17,373,517 $ (129,402) $47,832,126 ============ =========== ============ =========== The accompanying notes are an integral part of these consolidated financial statements. 4

ASP/MILTEX LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS YEARS ENDED DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 2005 2004 CASH FLOWS FROM OPERATING ACTIVITIES Net income $ 2,933,661 $ 4,517,414 Adjustments to reconcile net income to net cash provided by operating activities Depreciation and amortization 2,090,687 2,009,281 Amortization of financing costs 398,274 398,274 Unrealized gain (loss) on forward foreign exchange contracts, net 2,206,953 2,434,365 Unrealized loss on interest rate swap contracts - (159,816) Provision for doubtful accounts - (97,000) Provision for obsolete inventory 16,374 245,107 Deferred income taxes (647,324) (808,388) Loss on sales of property and equipment 73,921 71,387 Changes in operating assets and liabilities Accounts receivable 784,653 (1,494,62) Inventory 151,099 (1,893,86) Prepaid expenses and other current assets 164,604 (54,065) Other assets 25,955 (52,910) Accounts payable and accrued expenses (506,821) 2,386,335 Other liabilities (121,534) (275,261) ------------ ----------- Net cash provided by operating activities 7,570,502 7,226,237 ------------ ----------- CASH FLOWS FROM INVESTING ACTIVITIES Proceeds on sale of property and equipment 3,208 - Purchases of property and equipment (581,740) (973,854) ------------ ----------- Net cash used in investing activities (578,532) (973,854) ------------ ----------- CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from borrowings on credit facilities 8,973,854 13,622,672 Payments on borrowings on credit facilities (15,852,355) (19,881,199) Contributions from members - 65,000 ------------ ----------- Net cash used in financing activities (6,878,501) (6,193,52) ------------ ----------- Effect of exchange rate changes on cash (29,044) 12,354 ------------ ----------- Net increase in cash 84,425 71,210 CASH Beginning of year 131,676 60,466 ------------ ----------- End of year $ 216,101 $ 131,676 ============ =========== SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION Cash paid for interest $ 2,384,018 $ 3,199,950 ============ =========== Cash paid for income taxes $ 2,862,606 $ 945,011 ============ =========== NONCASH INVESTING ACTIVITIES Investment in a capital lease $ 37,345 $ 17,511 ============ =========== The accompanying notes are an integral part of these consolidated financial statements. 5

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 1. ORGANIZATION AND BUSINESS ASP/Miltex LLC, together with its wholly-owned subsidiaries, ASP/Miltex Group Holdings, Inc. and Miltex Dental, Inc. (collectively, the "Company"), is a manufacturer and distributor of medical and dental instruments to health care product dealers throughout domestic and international markets. The subsidiaries of ASP/Miltex Group Holdings, Inc. are, ASP/Miltex Holdings, Inc., Miltex, Inc., Miltex Technologies, Inc., Miltex GmbH and Meisterhand Instrument GmbH, a subsidiary of Miltex GmbH acquired in January 2005. The subsidiaries of Miltex Dental, Inc. are, Miltex Dental Technologies, Inc., Miltex Dental Instruments, Inc. and Endosolutions, Inc. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES PRINCIPLES OF CONSOLIDATION The consolidated financial statements include the accounts of ASP/Miltex LLC and its wholly-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. USE OF ESTIMATES The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of consolidated assets and consolidated liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of consolidated revenues and consolidated expenses during the reporting period. Significant estimates made by management include allowance for doubtful accounts, inventory obsolescence, depreciation, amortization and accrued expenses. Actual consolidated results could differ from those estimates. INVENTORY Inventory, consisting of raw material, work in process and merchandise for resale, is stated at the lower of cost or market. Cost is determined using the weighted average method. At each balance sheet date, the Company evaluates ending inventories for excess and obsolete quantities. This evaluation includes analyses of historical sales levels by product, projections of future demand and general market conditions. To the extent that management determines there are excess or obsolete quantities, valuation reserves are recorded against all or a portion of the value of the related products to adjust their carrying value to estimated net realizable value. DEFERRED FINANCING COSTS The costs related to the issuance of credit facilities are capitalized and amortized using the effective interest method over the term of the related borrowings. Amortization expense included as a component of interest expense at December 31, 2005 and 2004 was approximately $398,000, and accumulated amortization for the years then ended was approximately $2,253,000 and $1,855,000, respectively. PROPERTY AND EQUIPMENT Property and equipment is stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets, which primarily range from 5 to 12 years for equipment and 15 to 39 years for buildings and improvements. 6

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- CASH The Company includes cash, interest-bearing cash accounts and petty cash in the cash account on the balance sheet. ACCOUNTS RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS Trade accounts receivable are recorded at the invoiced amount and do not bear interest. The Company grants credit to customers in the normal course of business, but generally does not require collateral or any other security to support its receivable. The allowance for doubtful accounts is the best estimate of the amount of probable credit losses in the existing accounts receivable. The allowance is determined based on a review of individual accounts for collectibility, generally focusing on those accounts that are past due. The current year expense to adjust the allowance for doubtful accounts is recorded within selling, general and administrative expenses in the statements of operations and other comprehensive income (loss). Account balances are charged against the allowance when it is probable the receivable will not be recovered. GOODWILL AND INDEFINITE LIVED INTANGIBLE ASSETS In accordance with Statement of Financial Accounting Standards ("SFAS") No. 142, GOODWILL AND OTHER INTANGIBLE ASSETS ("SFAS 142"), the Company ceased amortizing goodwill and indefinite lived intangible assets as of January 1, 2002. Goodwill and indefinite lived intangible assets is tested for impairment annually on December 31 or whenever events or changes have occurred that would suggest an impairment of carrying value. An impairment would be recognized when the carrying amount of goodwill and indefinite lived intangible assets exceeds its implied fair value. The Company has identified no such impairment losses. INTANGIBLE ASSETS Intangible assets are comprised of patents, customer lists, trademarks and trade names, product supply agreements and copyrights and are recorded at cost. Amortization of these assets is recorded using the straight-line method over lives ranging from 3 to 30 years. The Company continually reviews its intangible assets to evaluate whether events or changes have occurred that would suggest an impairment of carrying value. An impairment would be recognized when expected future operating cash flows are lower than the carrying value. The Company has identified no such impairment losses. ASSET RECOVERABILITY In accordance with Statement of Financial Accounting Standards No. 144, ACCOUNTING FOR THE IMPAIRMENT OR DISPOSAL OF LONG-LIVED ASSETS ("SFAS No 144"), the Company reviews the realizability of long-lived assets, including property and equipment, whenever events or circumstances occur which indicate recorded costs may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amounts of the assets exceed the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell. The Company has identified no such impairment losses. 7

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- INCOME TAXES The Company recognizes deferred income tax assets and liabilities for ASP/Miltex Group Holdings, Inc. and Miltex Dental, Inc., which are recognized as C corporations for income tax purposes. Deferred income taxes are recognized for the expected future tax consequences of events that have been included in the Company's consolidated financial statements or corporate income tax returns. Deferred income tax assets and liabilities are determined based on differences between financial accounting and tax bases of assets and liabilities using enacted tax rates in effect for the period in which the differences are expected to reverse. SIGNIFICANT CONCENTRATIONS Financial instruments which potentially subject the Company to credit risk principally consist of trade receivables. A substantial portion of the Company's sales and accounts receivables are from its 10 largest customers. At December 31, 2005 and 2004, approximately 54% and 66%, respectively, of accounts receivables were due from these customers. Sales from these customers for 2005 and 2004 were approximately 49% and 58%, respectively. The Company currently buys a significant portion of its products from overseas suppliers primarily in Germany and Japan. Changes in market conditions could affect operating results as approximately 80% and 77% of purchases were purchased from these overseas suppliers at December 31, 2005 and 2004, respectively. REVENUE RECOGNITION The Company recognizes revenues when the goods are shipped, the title and risk of loss has transferred to the customer, the price is fixed or determinable and collectibility is reasonably assured. Some customers receive rebates upon attaining established sales volumes. Management records these rebate costs as a reduction of revenue based on its assessment of the likelihood that these volumes will be attained. SHIPPING AND HANDLING FEES Shipping and handling fees that are collected from our customers in connection with our sales are recorded as revenue and were $538,147 and $466,617 for the years ending December 31, 2005 and 2004, respectively. The costs incurred with respect to shipping and handling fees are recorded as cost of sales and were $1,290,666 and $1,219,030 for the years ending December 31, 2005 and 2004, respectively. FAIR VALUE OF FINANCIAL INSTRUMENTS The fair value of the Company's financial instruments, including accounts receivable, prepaid expenses, accounts payable and accrued expenses approximate cost because of their short maturities. The fair value of the debt approximates its carrying amount based upon current market conditions and interest rates. DERIVATIVE INSTRUMENTS The Company accounts for derivative financial instruments in accordance with SFAS No. 133, ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES ("SFAS 133"). SFAS 133, as amended, requires that all derivative instruments be recorded on the balance sheet at fair value as either assets or liabilities. Since the Company's derivative instruments do not qualify for hedge accounting, changes in fair value of the derivatives are recognized in earnings. 8

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- The Company uses derivative financial instruments principally to manage the risk that changes in interest rates will affect the amount of its future interest payments and, with regard to foreign currency exchange rates, to manage the risk that changes in exchange rates will affect the amount of unremitted future payments for goods received from its overseas suppliers. FOREIGN CURRENCY TRANSLATION The financial statements of the Company's foreign subsidiary are translated into United States dollars for consolidation and reporting purposes. Current rates of exchange are used to translate assets and liabilities, except for certain liabilities denominated in United States dollars which are translated at the historical rates in effect on the transaction dates. Revenues and expenses are translated at rates which approximate the rates in effect on the transaction dates. Cumulative translation adjustments are reflected as a separate component of members' equity. Transaction gains or losses are included in the determination of income. STOCK OPTIONS As permitted by Statement of Financial Standards No. 123, ACCOUNTING FOR STOCK BASED COMPENSATION ("SFAS No. 123"), the Company has chosen to apply APB Opinion No. 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES ("APB 25") and related interpretations in accounting for its Plans. Accordingly, no compensation cost has been recognized for options granted under the Plans. For pro forma disclosures, the estimated fair value of the options is amortized to expense over the options' vesting period. Following is the after tax expense effect of the application of the Black-Scholes valuation: 2005 2004 Net income $ 2,933,661 $ 4,517,414 Less: Total stock based employee compensation expense, net of related tax effects of $7,103 and $7,298 10,655 10,947 ------------- ----------- Net income, pro forma $ 2,923,006 $ 4,506,467 ============= =========== RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS In November 2004, the FASB issued Statement of Financial Accounting Standards ("SFAS") No. 151, INVENTORY COSTS -- AN AMENDMENT OF ARB NO. 43, CHAPTER 4. This standard provides clarification that abnormal amounts of idle facility expense, freight, handling costs, and spoilage should be recognized as current-period charges. Additionally, this standard requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The provisions of this standard are effective for inventory costs incurred during fiscal years beginning after June 15, 2005. This standard will not have a material impact on the Company's financial statements. On December 16, 2004, the FASB issued Statement of Financial Accounting Standards No. 123(R), SHARE-BASED PAYMENT ("FAS 123(R)"). FAS 123(R) revised FASB Statement No. 123, ACCOUNTING FOR STOCK-BASED COMPENSATION ("FAS 123") and requires companies to expense the fair value of employee stock options and other forms of stock-based compensation. FAS 123(R) must be adopted by nonpublic companies starting with the first annual period that begins after December 15, 2005. The Company is evaluating the requirements of FAS 123(R) and will adopt the statement in 2006. 9

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- In March 2005, the FASB issued FIN 47, ACCOUNTING FOR CONDITIONAL ASSET RETIREMENT OBLIGATIONS (an interpretation of SFAS No. 143). FIN 47 provides clarification with respect to the timing of liability recognition for legal obligations associated with retirement of tangible long-lived assets when the timing and/or method of settlement of the obligation is conditional on a future event. FIN 47 requires that the fair value of a liability for a conditional asset retirement obligation be recognized in the period in which it occurred if a reasonable estimate of fair value can be made. The adoption of FIN 47 at December 31, 2005 had no impact on the Company's statements of operations and other comprehensive income (loss), cash flows or its balance sheet. RECLASSIFICATIONS Certain prior year amounts have been reclassified for consistent presentation. 3. RESTRUCTURING On August 22, 2005, Company's management announced a plan to consolidate the operations from the Missoula, MT manufacturing facility into the York, PA facility. The consolidation was completed on January 31, 2006, and the Missoula facility has been placed on the market for sale. The costs associated with the move are anticipated to be approximately $241,000, of which approximately $138,000 was incurred during 2005 and is included in selling, general and administrative expenses. This amount is included in accrued expenses at December 31, 2005 and principally related to employee termination costs. 4. INVENTORY Inventory consisted of the following at December 31: 2005 2004 Raw material $ 367,896 $ 457,055 Work in process 1,118,138 790,195 Merchandise for resale 14,130,093 14,519,976 ------------- ----------- 15,616,127 15,767,226 Less: Allowance for obsolescence (905,000) (888,626) ------------- ----------- $ 14,711,127 $14,878,600 ============= =========== 10

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 5. PROPERTY AND EQUIPMENT, NET Property and equipment consisted of the following at December 31: 2005 2004 Land $ 625,000 $ 625,000 Building and improvements 3,533,946 3,520,977 Machinery and equipment 4,364,981 4,113,758 Computer equipment 2,067,449 1,931,324 Furniture and fixtures 800,328 792,117 Construction in progress 64,816 22,921 Equipment under capital lease 55,066 17,511 ------------ ------------ Property and equipment, gross 11,511,586 11,023,608 Less: Accumulated depreciation and amortization (4,212,966) (3,266,625) ------------ ------------ Property and equipment, net $ 7,298,620 $ 7,756,983 ============ ============ Depreciation and amortization expense for the years ended December 31, 2005 and 2004 was $1,000,319 and $929,595, respectively. In connection with the facility consolidation (Note 3), the Company disposed of certain equipment. Losses on sales of property and equipment, including losses associated with the facility consolidation, for the years ended December 31, 2005 and 2004 was $73,921 and $71,387, respectively. 6. OTHER INTANGIBLE ASSETS, NET Other intangible assets consisted of the following at December 31: 2005 ---------------------------------------------- ACCUMULATED LIVES COST AMORTIZATION NET INTANGIBLE ASSETS SUBJECT TO AMORTIZATION Trademarks and trade names 10-30 $17,528,232 $ 3,393,239 $14,134,993 Customer list 5-20 4,906,000 1,527,300 3,378,700 Patents 5-20 814,138 424,619 389,519 ----------- ------------- ----------- Total intangible assets subject to amortization 23,248,370 5,345,158 17,903,212 INTANGIBLE ASSETS NOT SUBJECT TO AMORTIZATION Product supply agreement 2,382,000 - 2,382,000 ----------- ------------- ----------- Intangible assets, net $25,630,370 $ 5,345,158 $20,285,212 =========== ============= =========== 11

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 2004 ---------------------------------------------- ACCUMULATED LIVES COST AMORTIZATION NET INTANGIBLE ASSETS SUBJECT TO AMORTIZATION Trademarks and trade names 10-30 $17,508,031 $ 2,800,267 $14,707,764 Customer list 5-20 4,906,000 1,176,100 3,729,900 Patents 5-20 849,108 323,295 525,813 ----------- ------------ ----------- Total intangible assets subject to amortization 23,263,139 4,299,662 18,963,477 INTANGIBLE ASSETS NOT SUBJECT TO AMORTIZATION Product supply agreement 2,382,000 - 2,382,000 ----------- ------------ ----------- Intangible assets, net $25,645,139 $ 4,299,662 $21,345,477 =========== ============ =========== Amortization expense charges totaled $1,090,368 and $1,079,686 for the years ended December 31, 2005 and 2004, respectively. At December 31, 2005, estimated future amortization expense would be approximately $1,792,000 for the years ending December 31, 2006, 2007 and 2008 and $880,000 for the years ending December 31, 2009 and 2010. 7. ACCOUNTS PAYABLE AND ACCRUED EXPENSES Accounts payable and accrued expenses consisted of the following at December 31: 2005 2004 Accrued taxes $ 2,590,605 $2,977,509 Trade payables 1,593,180 2,091,815 Customer rebates 1,081,960 1,124,899 Unrealized loss on foreign exchange contracts 910,167 - Interest payable 618,603 78,965 Employee bonuses 335,203 282,341 Selling commissions 229,855 227,761 Other 217,366 126,911 Professional fees 211,471 123,473 Employer 401(k) match 151,881 74,948 Salary 149,761 149,340 Missoula facility closing 137,964 - Marketing and advertising 109,577 128,336 Royalties 100,075 92,460 Consulting contract (Note 15) 98,280 376,505 Deferred revenue - 277,339 ----------- ---------- $ 8,535,948 $8,132,602 =========== ========== 8. DERIVATIVE INSTRUMENTS The Company has two types of derivative instruments which include interest rate cap contracts and forward foreign exchange contracts. 12

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- INTEREST RATE SWAP AGREEMENT AND INTEREST RATE CAP CONTRACT The Company uses interest rate cap contracts to adjust the proportion of total debt that is subject to variable interest rates. The Company has interest rate cap contracts that are currently in effect and expire on March 31, 2008. Under the cap contract, the Company's interest rate is 'capped' at an agreed-upon rate for the notional principal amount as designated in the contract. While the cap contracts are utilized to reduce exposure to changes in the amount of future cash flows associated with the Company's interest payments on its variable-rate debt obligations, these instruments do not qualify for hedge accounting under FAS 133. Accordingly, the contracts are reflected at fair value in the consolidated balance sheet and all changes in fair value are included in interest expense in the consolidated statement of operations. At December 31, 2005 and 2004, the Company had an interest rate cap contract which capped LIBOR interest at 3.5% for one-half of the outstanding balances of the Term "A," Term "B," and Term "C" loans (Note 6) expiring on March 31, 2006. In addition, the Company has entered into an interest rate cap contract, effective April 1, 2006, which capped LIBOR interest at 5.0% for three-fourths of the outstanding balances of the Term "A," Term "B," and Term "C" loans (Note 6) expiring on March 31, 2008. At December 31, 2005, the fair value of such interest rate cap contracts was $104,069, of which $39,127 was included in prepaid expenses and other assets, and $69,942 was included in other noncurrent assets. At December 31, 2004, the fair value of the interest rate cap contract was $24,414 and was included in other noncurrent assets. FORWARD FOREIGN EXCHANGE CONTRACTS The Company purchases approximately 40% of their inventory from Germany in transactions denominated in Euros. The Company uses forward foreign exchange contracts to reduce its exposure to changes in currency exchange rates. Forward contracts are purchased with lead times varying from one month to two years and are based on an estimate of foreign currency needs for future periods. These contracts do not qualify for hedge accounting under FAS 133 and are recorded at fair value on the Company's consolidated balance sheet and all of the related gains or losses are recognized in net income. Realized and unrealized gains and losses are recognized in the gain (loss) on forward exchange contracts, net on the statements of operations. 13

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- At December 31, 2005, the Company had outstanding forward contracts in varying amounts (with expirations through December 2007) to purchase approximately 16,500,000 Euros. The Company also had range option contracts (with expirations through December 2006), with put and call amounts of 5,100,000 Euros and 3,736,000 Euros respectively. In addition, the Company had outstanding forward contracts in varying amounts (with expirations through June 2007) to purchase approximately 630 million Yen. At December 31, 2004, the Company had outstanding forward contracts in varying amounts (with expirations through December 2006) to purchase approximately 10,575,000 Euros. The Company also had range option contracts (also with expirations through December 2006), with put and call amounts of 9,887,500 Euros and 7,014,000 Euros respectively. In addition, the Company had outstanding forward contracts in varying amounts (with expirations through June 2005) to purchase approximately 180 million Yen. At December 31, 2005, the fair value of such forward contracts was a net unrealized loss of $877,237, of which $910,167 was included in accounts payable and accrued expenses, and an unrealized gain of $32,930 was included in other noncurrent assets. At December 31, 2004, the fair value of such forward contracts was $1,329,716, of which $648,118 was included in prepaid expenses and other assets, and $681,598 was included in other noncurrent assets. 9. LONG-TERM DEBT Long-term debt consisted of the following at December 31: 2005 2004 Revolving credit facility; due June 30, 2006; maximum line of $10,000,000; floating interest rate at index plus an applicable margin of 1.75% or LIBOR plus an applicable margin of 3.25% $ 550,000 $ 904,686 Swing line credit facility; expires June 30, 2006; maximum line of credit of $500,000; floating interest rate at index plus an applicable margin of 3.25% - - Term A Loan; due June 30, 2007; quarterly principal payments; floating interest rate at index plus an applicable margin of 2.00% or LIBOR plus an applicable margin of 3.50% 7,255,538 12,654,508 Term B Loan; due June 30, 2008; quarterly principal payments; floating interest rate at index plus an applicable margin of 2.50% or LIBOR plus an applicable margin of 4.00% 15,067,688 15,868,668 Term C Loan; due June 30, 2008; quarterly principal payments; floating interest rate at index plus an applicable margin of 2.50% or LIBOR plus an applicable margin of 4.00% 6,268,541 6,520,541 Pennsylvania IDA loan, due June 1, 2010; monthly payments of principal and interest; interest at 2% 322,794 392,035 Obligation under capital lease 51,397 16,676 ------------ ------------ Total long-term debt 29,515,958 36,357,114 Less: Current portion (6,428,449) (5,526,700) ------------ ------------ $ 23,087,509 $ 30,830,414 ============ ============ 14

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- Principal payments on all the loans are as follows: 2006 $ 6,428,449 2007 13,091,428 2008 9,884,520 2009 78,472 2010 33,089 ------------ Total of remaining principal payments $ 29,515,958 ============ Effective April 30, 2004, the Company entered into a Amendment and Restatement ("the Agreement") of the Credit Agreement dated January 7, 2000 and Amendment and Restated on May 25, 2001 with the same syndicate of financial institutions. In accordance with the Agreement, borrowings related to the revolving credit facility, terms loans A, B, and C and swing line facility accrue interest at an elected rate of index plus an applicable margin or LIBOR plus an applicable margin. Margins are set based upon the leverage ratio in existence at the end of an interest period. At December 31, 2005 and 2004, the index rate was 7.25% and 5.25%, which yielded maximum rates of 9.75% and 7.75%, respectively. At December 31, 2005 and 2004, the contracted LIBOR was 3.71% and 2.52%, which yielded maximum rates of 7.21% and 6.01%, respectively. In addition to the interest, the Agreement calls for an unused credit line fee for the revolving loan of 0.5%. The unused credit under this facility at December 31, 2005 and 2004 was $9,450,000 and $9,053,314, respectively. The Agreement contains restrictions which, among other things, limit indebtedness, capital expenditures, and other defined transactions. The Agreement also requires maintenance of certain financial ratios and contains other restrictive covenants, including a minimum threshold of income from continuing operations before interest, taxes, depreciation and amortization. On March 25, 2005, the Company entered into Waiver and Amendment No. 2 to the existing revolving credit facility and term loans. This new agreement adjusted certain financial covenants to reflect expected financial performance for future periods though June 2006. At December 31, 2005 and 2004, the Company was in compliance with all their financial debt covenants. Significantly all assets of the Company are pledged as collateral for the loans associated with the Amendment and Restatement Agreement. 10. MEMBERS' EQUITY As of December 31, 2005 and 2004, the Company had 100 LLC units outstanding, of which 98.04 units are held by an investor and 1.96 are held by management. 15

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 11. STOCK OPTION PLAN The Company issues non-qualified options to ASP/Miltex Group Holdings, Inc. ("ASP/Miltex Group") and Miltex Dental, Inc. ("Dental") to certain members of management. Under the plan, shares of common stock, $.01 par value, have been reserved for issuance for each company. The exercise prices of the awards are based on the fair value of each share at the grant date. The options vest 100% upon a change of control, 100% after six years, or prorata over five years based on achieving certain performance targets tied to consolidated EBITDA. As of December 31, 2005 and 2004, one management member had vested options. No other options have vested as the Company has not met such performance targets. 102,631 share options for ASP/Miltex Group have been granted with an exercise price of $6.09, as well as 102,631 share options for Miltex Dental Inc. with an exercise price of $3.50. 22,935 shares each of ASP/Miltex and Miltex Dental Inc., which were issued to one management member, have vested. The exercise price of the options equaled the fair market value of the underlying stock on the date of grant. The following is a summary of the transactions relating to the plans: ASP/MILTEX GROUP MILTEX DENTAL ------------------------ ----------------------- WEIGHTED WEIGHTED AVERAGE AVERAGE EXERCISE EXERCISE SHARES PRICE SHARES PRICE OUTSTANDING AT JANUARY 1, 2004 $ 85,397 $ 6.09 $ 85,397 $ 3.50 Granted 17,234 6.09 17,234 3.50 Canceled - 6.09 - 3.50 ----------- ----------- ----------- ---------- OUTSTANDING AT DECEMBER 31, 2004 102,631 6.09 102,631 3.50 Granted - 6.09 - 3.50 Canceled - 6.09 - 3.50 ----------- ----------- ----------- ---------- OUTSTANDING AT DECEMBER 31, 2005 $ 102,631 $ 6.09 $ 102,631 $ 3.50 =========== =========== =========== ========== The following table summarizes information about stock options as of December 31, 2005: OPTIONS WEIGHTED OPTIONS OUTSTANDING AVERAGE EXERCISABLE AT REMAINING AT DECEMBER 31, CONTRACTUAL DECEMBER 31, EXERCISE PRICE 2005 LIFE 2005 ASP/Miltex Group $6.09 102,631 3 years 22,935 Miltex Dental $3.50 102,631 3 years 22,935 The fair value of each option grant is estimated on the date of the grant using the minimum value option pricing model, assuming a dividend yield of 0%, volatility of 0%, and a risk-free rate of based upon the interest rates applicable at the time of granting the options which ranged from 1.50% to 3.83%. The weighted average of the risk-free rates utilized in this calculation was 2.81%. 16

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- 12. INCOME TAXES The components of the income tax provision for the years ended December 31, 2005 and 2004 are as follows: 2005 2004 CURRENT TAXES Federal $ 1,940,255 $2,657,465 State and city 506,189 389,360 Foreign 12,644 - Total current taxes 2,459,088 3,046,825 DEFERRED TAXES Federal (521,664) (651,461) State and city (125,660) (156,927) Total deferred taxes (647,324) (808,388) Income tax expense $ 1,811,764 $2,238,437 The components of the deferred tax asset (liability) recorded on the consolidated balance sheets as of December 31, 2005 and 2004 are as follows: 2005 2004 DEFERRED INCOME TAX ASSETS Accounts receivable allowance $ 29,247 $ 29,247 Capitalized inventory costs 250,402 289,334 Inventory reserve 352,916 346,530 Accrued bonus - 92,699 Unrealized foreign exchange loss 330,050 - Charitable contribution carryforward 554,197 787,185 Other 143,760 77,635 ------------ ----------- Total deferred income tax assets 1,660,572 1,622,630 ------------ ----------- DEFERRED INCOME TAX LIABILITIES Depreciation (810,455) (881,070) Unrealized foreign exchange gain - (540,891) Trademarks/patents and other intangibles (5,859,832) (5,925,857) Prepaid pension (80,795) (62,739) ------------ ----------- Total deferred income tax liabilities (6,751,082) (7,410,557) ------------ ----------- Net deferred income tax liabilities $ (5,090,510) $(5,787,927) ============ =========== 17

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- The provision for income taxes differs from the amount of income tax determined by applying the applicable U.S. income tax rate to the income before income taxes as of December 31, are as follows: 2005 2004 Federal income tax at the statutory rate $ 1,613,445 $2,296,989 Nondeductible items and other perms 10,376 28,098 State income taxes, net of federal tax benefit 363,140 153,406 Charitable contribution carryforward and other (175,197) (240,056) ------------ ---------- $ 1,811,764 $2,238,437 ============ ========== 13. RETIREMENT PLANS The Company maintained two distinct defined contribution savings plan, the "Existing Plan" and the "Savings Plan." Effective June 2004, the Company terminated the Existing Plan and Savings Plan and transferred the assets into a separate defined contribution savings plan, the "Revised Plan." Each plan qualified under Section 401(k) of the Internal Revenue Code, for employees meeting certain service requirements. Participants could contribute up to 15% of their gross wages not to exceed, in any given year, the limitation set by Internal Revenue Service regulations. Each plan provided for matching contributions to be made by the Company up to a maximum amount of a participant's compensation. Such amounts are 6% for the Existing Plan and 3% for the Savings Plan through the date the plans were active. The Company will determine the "Revised Plan's" discretionary matching contribution at the end of the fiscal year based on the preliminary results of the Company's financial performance from year to year. As of December 31, 2005, the Company's matching contribution is a 45% match of employees' first 6% of contributions. Company contributions to the plans in 2005 and 2004, were approximately $160,000 and $172,000, respectively. Through December 1, 1997, the Company had a defined benefit pension plan (the "Plan") which covered substantially all employees. Effective December 1, 1997, the Company curtailed all future benefits. The defined benefits provided under the Plan were based on years of service and compensation levels. Pension costs under the Plan are actuarially computed and are recorded in accordance with Statement of Financial Accounting Standards No. 87, EMPLOYER'S ACCOUNTING FOR PENSIONS. The Company makes an annual contribution to the Plan equal to, at least, the minimum required by law and reflects estimates of long-term funding requirements to maintain the Plan, as determined by an independent actuary. 18

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- The components of net periodic pension cost for the company-sponsored defined benefit plan are: 2005 2004 Interest on the projected benefit obligation $ 22,552 $ 21,569 Expected return on plan assets (25,217) (22,534) Amortization of unrecognized net loss 14,405 9,944 Transition asset (592) (635) --------- --------- Net periodic pension cost, before settlement expenses 11,148 8,344 Settlement expense under FAS 88 - 13,683 --------- --------- Net periodic pension cost $ 11,148 $ 22,027 ========= ========= Assumptions used to determine benefit obligations of the company-sponsored defined benefit pension plan were: 2005 2004 Measurement date December 31, 2005 December 31, 2004 Discount rate 5.5% 6.0% Rate of increase in compensation levels N/A N/A Assumptions used to determine net periodic benefit cost of the company-sponsored defined benefit pension plan were: 2005 2004 Measurement date December 31, 2004 December 31, 2003 Discount rate 6.0% 6.5% Expected return on plan assets 7.0% 7.0% The Company's expected rate of return on plan assets assumption was developed based on historical returns for the major asset classes. Given the current low interest rate environment, the Company selected 7.0% as the expected long-term rate of return. 19

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- Since the plan is frozen, the projected benefit obligation equals the accumulated benefit obligation. The funded status and amounts recognized in the consolidated balance sheet for this plan were: 2005 2004 CHANGE IN BENEFIT OBLIGATION Net benefit obligation at the beginning of the year $(375,860) $(346,619) Interest cost (22,552) (21,569) Settlements - 27,306 Actuarial loss (105,843) (34,978) --------- --------- Net benefit obligation at the end of the year (504,255) (375,860) --------- --------- CHANGE IN PLAN ASSETS Fair value of plan assets at beginning of year 322,995 242,910 Actual return on plan assets 14,468 27,780 Employer contributions 25,413 79,611 Settlements - (27,306) --------- --------- Fair value of plan assets at end of year 362,876 322,995 --------- --------- Funded status (141,379) (52,865) AMOUNTS RECOGNIZED IN THE STATEMENT OF FINANCIAL POSITION CONSIST OF Prepaid benefit cost 149,736 135,471 Accrued benefit liability (291,115) (188,336) Accumulated other comprehensive income 291,115 188,336 Intangible asset - - --------- --------- Net amount recognized $ 149,736 $ 135,471 ========= ========= Increase (decrease) in minimum liability included in other comprehensive income $ 102,779 $ (43,008) ========= ========= The Company expects to contribute $57,452 to its pension plan during the year ended December 31, 2006. The following benefit payments are expected to be paid: YEAR PENSION ENDING BENEFITS 2006 $ 18,171 2007 18,171 2008 18,171 2009 18,171 2010 20,252 2011-2015 191,902 ----------- $ 284,838 =========== 20

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- PLAN ASSETS The Company's pension plan weighted-average asset allocations at December 31, 2005 and 2004, by asset category are as follows: 2005 2004 Equity securities 60% 65% Debt securities 37% 32% Other 3% 3% -------- -------- 100% 100% ======== ======== 14. RELATED PARTY TRANSACTIONS The Company and the majority unit holder are parties to a management agreement that provides for the Company to pay an advisory fee of $400,000 per annum, plus expenses, to the majority unit holder. This expense is included in selling, general and administrative on the statement of operations and other comprehensive income (loss). Certain executives of the Company had notes payable totaling approximately $97,000 and $134,000 at December 31, 2005 and 2004, respectively. These amounts are included in prepaid expenses and other current assets on the balance sheet. Approximately $37,000 was repaid during the year ended December 31, 2005 and the balance of $97,000 was repaid in January 2006. 15. COMMITMENTS AND CONTINGENCIES LEASE COMMITMENTS The Company leases certain office equipment under both operating and capital leases. Future minimum lease payments on the leases are as follows: CAPITAL OPERATING TOTAL 2006 $ 18,173 $ 32,163 $ 50,336 2007 24,828 32,163 56,991 2008 5,468 32,163 37,631 2009 3,708 22,766 26,474 2010 1,545 - 1,545 ------------- ------------- ----------- $ 53,722 $ 119,255 $ 172,977 ============= ============= =========== Rent expense was $42,293 and $37,681 for the years ended December 31, 2005 and 2004, respectively. CONSULTING CONTRACT The Company owes amounts under a consulting contract that requires the Company to make payments totaling $400,000 to an individual over a five year period through February 2006. The remaining portion of such amount is recorded in accounts payable and accrued expenses. 21

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2005 AND 2004 - -------------------------------------------------------------------------------- LITIGATION The Company is subject to various lawsuits and claims with respect to labor, vendor and other matters arising out of the normal course of business. While the impact on future financial results is not subject to reasonable estimation because considerable uncertainty exists, management believes that the ultimate liabilities resulting from such lawsuits and claims will not materially affect the Company's consolidated results of operations, financial position or cash flow. 16. ACQUISITIONS On January 14, 2004, the Company purchased the inventory and rights of the Mader line of surgical instruments from Hu-Freidy Manufacturing Company, Inc. for consideration of approximately $1,472,000, which was principally allocated to the cost of the inventory received. 22

ITEM 9.01(a) FINANCIAL STATEMENTS OF BUSINESS ACQUIRED ASP/MILTEX LLC AND SUBSIDIARIES CONDENSED CONSOLIDATED FINANCIAL STATEMENTS MARCH 31, 2006 AND 2005

ASP/MILTEX LLC AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) - -------------------------------------------------------------------------------- MARCH 31, DECEMBER 31, 2006 2005 ----------- ----------- ASSETS Current assets Cash 216,101 Accounts receivable, net of allowance for doubtful accounts of $75,000 in 2006 and 2005 $ 6,951,511 $ 7,729,230 Inventory 15,505,256 14,711,127 Deferred income taxes 1,413,557 1,660,572 Prepaid expenses and other current assets 973,973 940,610 Assets held for sale 402,501 0 ----------- ----------- Total current assets 25,246,798 25,257,640 Other assets 350,797 383,727 Property and equipment, net 6,769,328 7,298,620 Deferred financing costs, net 1,097,515 1,197,083 Goodwill 38,897,136 38,897,136 Other intangibles, net 19,841,968 20,285,212 ----------- ----------- Total assets $92,203,542 $93,319,418 =========== =========== LIABILITIES AND MEMBERS' EQUITY Current liabilities Cash overdraft $ 210,989 $ 0 Accounts payable and accrued expenses 5,330,223 8,535,948 Current portion of long-term debt 8,372,309 6,428,449 ----------- ----------- Total current liabilities 13,913,521 14,964,397 Long-term debt 21,622,531 23,087,509 Other liabilities 681,919 684,304 Deferred income taxes 6,751,082 6,751,082 ----------- ----------- Total liabilities 42,969,053 45,487,292 Commitments and contingencies Members' equity 49,234,489 47,832,126 ----------- ----------- Total liabilities and members' equity $92,203,542 $93,319,418 =========== =========== The accompanying notes and the notes to the company's audited financial statements are an integral part of these consolidated financial statements. 2

ASP/MILTEX LLC AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) FOR THE THREE MONTHS ENDED MARCH 31 - -------------------------------------------------------------------------------- 2006 2005 ----------- ----------- Net sales $15,623,070 $13,312,373 Cost of sales 8,699,979 8,140,327 ----------- ----------- Gross profit 6,923,091 5,172,046 ----------- ----------- OPERATING EXPENSES Selling, General and Administrative 3,831,561 3,395,694 Depreciation and amortization 570,287 361,134 ----------- ----------- Total operating expenses 4,401,848 3,756,828 ----------- ----------- Income from operations 2,521,243 1,415,218 ----------- ----------- OTHER INCOME (EXPENSES) Interest expense (743,293) (825,295) Gain (loss) on forward foreign exchange contracts - net 448,022 (896,525) ----------- ----------- Total other expense - net (295,271) (1,721,820) ----------- ----------- Income (loss) before provision for income taxes 2,225,972 (306,601) Provision for income tax expense (benefit) 823,610 (117,122) ----------- ----------- Net income (loss) $ 1,402,362 ($ 189,479) ----------- ----------- The accompanying notes and the notes to the company's audited financial statements are an integral part of these consolidated financial statements. 3

ASP/MILTEX LLC AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) FOR THE THREE MONTHS ENDED MARCH 31 - -------------------------------------------------------------------------------- 2006 2005 ----------- ----------- Cash flows from operating activities Net income (loss) $1,402,362 ($189,479) Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 704,765 481,068 Amortization of financing costs 99,568 99,647 Unrealized gain (loss) on forward foreign exchange contracts (664,305) 1,030,053 Deferred income taxes 247,015 (423,677) Loss of sales of property and equipment 0 1,007 Changes in operating assets and liabilities: Accounts receivable 777,719 2,362,516 Inventory (794,129) (767,916) Prepaid expenses and other current assets (33,363) 52,552 Other assets (26,708) 23,033 Accounts payable and accrued expenses (2,508,489) (3,329,823) Other liabilities (2,385) 0 ----------- ----------- Net cash used in operating activities (797,950) (661,020) ----------- ----------- Cash flows from investing activities Proceeds on sale of property and equipment 0 150 Purchases of property and equipment (103,127) (296,396) ----------- ----------- Net cash used in investing activities (103,127) (296,246) ----------- ----------- Cash flows from financing activities Proceeds from borrowings on credit facilities 3,106,547 2,960,346 Proceeds from borrowings on cash overdraft 210,989 266,619 Payments on borrowings on credit facilities (2,632,560) (2,401,375) ----------- ----------- Net cash provided by financing activities 684,976 825,590 ----------- ----------- Net decrease in cash (216,101) (131,676) CASH Beginning of period $216,101 $131,676 End of period $0 $0 =========== =========== The accompanying notes and the notes to the company's audited financial statements are an integral part of these consolidated financial statements. 4

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 1. ORGANIZATION AND BUSINESS ASP/Miltex LLC, together with its wholly-owned subsidiaries, Miltex Holdings, Inc., ASP/Miltex Group Holdings, Inc. and Miltex Dental, Inc. (collectively, the "Company"), is a manufacturer and distributor of medical and dental instruments to health care product dealers throughout domestic and international markets. ASP/Miltex LLC has no separate assets or liabilities from Miltex Holdings, Inc. ASP/Miltex Group Holdings, Inc. and Miltex Dental, Inc. are subsidiaries of Miltex Holdings, Inc. The subsidiaries of ASP/Miltex Group Holdings, Inc. are, ASP/Miltex Holdings, Inc., Miltex, Inc., Miltex Technologies, Inc., Miltex GmbH and Meisterhand Instrument GmbH, a subsidiary of Miltex GmbH acquired in January 2005. The subsidiaries of Miltex Dental, Inc. are, Miltex Dental Technologies, Inc., Miltex Dental Instruments, Inc. and Endosolutions, Inc. 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES BASIS OF PRESENTATION The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principals ("GAAP") for interim financial statements and on the same basis of presentation as the Company's annual financial statements. Accordingly, they do not include all of the information required by GAAP for complete consolidated financial statements. These consolidated financial statements have been prepared by management, are unaudited, and should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's annual report for the year ended December 31, 2005. In the opinion of management, all adjustments (consisting of normal recurring accruals and other adjustments) considered necessary for a fair statement have been included. USE OF ESTIMATES The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of consolidated assets and consolidated liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of consolidated revenues and consolidated expenses during the reporting period. Significant estimates made by management include allowance for doubtful accounts, inventory obsolescence, depreciation, amortization and accrued expenses. Actual consolidated results could differ from those estimates. 5

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) STOCK OPTIONS On January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123(R), "Share-Based Payment Compensation" ("FAS 123(R)") which requires compensation expense be recognized for all share-based payments made to employees based on the fair value of the award at the date of grant. The Company adopted FAS 123(R) using the prospective method in which compensation expense for all new or modified stock awards, measured by the grant-date fair value of the awards, will be charged to earnings prospectively over the remaining vesting period, based on the estimated number of awards that are expected to vest. Under this transition method, the results of operations of prior periods have not been restated. Because there have been no modifications or new issuances of awards since adoption, the impact is not material to the three months ended March 31, 2006. RECLASSIFICATIONS Certain prior year amounts have been reclassified for consistent presentation. 3. RESTRUCTURING On August 22, 2005, Company's management announced a plan to consolidate the operations from the Missoula, MT manufacturing facility into the York, PA facility. The consolidation was completed on January 31, 2006, and the Missoula facility has been placed on the market for sale. The Missoula facility asset is categorized as "assets held for sale" on the March 31, 2006 balance sheet. The costs associated with the move are substantially complete, totaling approximately $257,000, of which approximately $86,000 was incurred in the first quarter of 2006. 6

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 4. INVENTORY CONSISTED OF THE FOLLOWING: MARCH 31, DECEMBER 31, 2006 2005 ---- ---- Raw Material $443,074 $367,896 Work in process 1,074,039 1,118,138 Merchandise for resale 14,893,143 14,130,093 ----------- ----------- 16,410,256 15,616,127 Less: Allowance for obsolescence (905,000) (905,000) ----------- ----------- $15,505,256 $14,711,127 =========== =========== 5. PROPERTY AND EQUIPMENT, NET Property and equipment consisted of the following: MARCH 31, DECEMBER 31, 2006 2005 ---- ---- Land $450,000 $625,000 Building and improvements 3,273,207 3,533,946 Machinery and equipment 4,407,175 4,364,981 Computer equipment 2,129,742 2,067,449 Furniture and fixtures 803,864 800,328 Construction in progress 64,816 64,816 Equipment under capital lease 55,066 55,066 ---------- ---------- Property and equipment, gross 11,183,870 11,511,586 Less: Accumulated depreciation and amortization (4,414,542) (4,212,966) ---------- ---------- Property and equipment, net $6,769,328 $7,298,620 ========== ========== Depreciation and amortization expense for the quarter ended March 31, 2006 was $234,813. 6. DERIVATIVE INSTRUMENTS The Company has two types of derivative instruments which include interest rate cap contracts and forward foreign exchange contracts. INTEREST RATE SWAP AGREEMENT AND INTEREST RATE CAP CONTRACT The Company uses interest rate cap contracts to adjust the proportion of total debt that is subject to variable interest rates. The Company has interest rate cap contracts that are currently in effect and expire on March 31, 2008. Under the cap contract, the Company's interest rate is "capped" at an agreed-upon rate for the notional principal amount as designated in the contract. 7

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) While the cap contracts are utilized to reduce exposure to changes in the amount of future cash flows associated with the Company's interest payments on its variable-rate debt obligations, these instruments do not qualify for hedge accounting under FAS 133. Accordingly, the contracts are reflected at fair value in the consolidated balance sheet and all changes in fair value are included in interest expense in the consolidated statement of operations. The Company has entered into an interest rate cap contract, effective April 1, 2006, which capped LIBOR interest at 5.0% for three-fourths of the outstanding balances of the Term "A," Term "B," and Term "C" loans expiring on March 31, 2008. At March 31, 2006, the fair value of such interest rate cap contracts was $104,069, of which $39,127 was included in prepaid expenses and other assets, and $69,942 was included in other noncurrent assets. FORWARD FOREIGN EXCHANGE CONTRACTS The Company purchases approximately 40% of their inventory from Germany in transactions denominated in Euros. The Company uses forward foreign exchange contracts to reduce its exposure to changes in currency exchange rates. Forward contracts are purchased with lead times varying from one month to two years and are based on an estimate of foreign currency needs for future periods. These contracts do not qualify for hedge accounting under FAS 133 and are recorded at fair value on the Company's consolidated balance sheet and all of the related gains or losses are recognized in net income. Realized and unrealized gains and losses are recognized in the gain (loss) on forward exchange contracts, net on the statements of operations. At March 31, 2006, the Company had outstanding forward contracts in varying amounts (with expirations through December 2007) to purchase approximately 15,225,000 Euros. The Company also had range option contracts (with expirations through December 2006), with put and call amounts of 3,825,000 Euros and 2,630,000 Euros respectively. In addition, the Company had outstanding forward contracts in varying amounts (with expirations through June 2007) to purchase approximately 525 million Yen. At March 31, 2006, the fair value of such forward contracts was a net unrealized loss of $213,000, which was included in accounts payable and accrued expenses. 8

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 7. LONG-TERM DEBT Long-term debt consisted of the following: MARCH 31, DECEMBER 31, 2006 2005 ----------- ------------ Revolving credit facility; due June 30, 2006; maximum line of $10,000,000; floating interest rate at index plus an applicable margin of 1.75% or LIBOR plus an applicable margin of 3.25% $2,493,861 $550,000 Term A Loan; due June 30, 2007; quarterly principal payments; floating interest rate at index plus an applicable margin of 2.00% or LIBOR plus an applicable margin of 3.50% 5,913,209 7,255,538 Term B Loan; due June 30, 2008; quarterly principal payments; floating interest rate at index plus an applicable margin of 2.50% or LIBOR plus an applicable margin of 4.00% 15,025,384 15,067,688 Term C Loan; due June 30, 2008; quarterly principal payments; floating interest rate at index plus an applicable margin of 2.50% or LIBOR plus an applicable margin of 4.00% 6,205,541 6,268,541 Pennsylvania IDA loan, due June 1, 2010; monthly payments of principal and interest; interest at 2% 305,266 322,794 Obligation under capital lease 51,579 51,397 ----------- ----------- Total long-term debt 29,994,840 29,515,958 Less: Current Portion (8,372,309) (6,428,449) ----------- ----------- $21,622,531 $23,087,509 =========== =========== Principal payments on all the loans are as follows: 2006 $6,907,331 2007 13,091,428 2008 9,884,520 2009 78,472 2010 33,089 ----------- Total of remaining principal payments $29,994,840 =========== 9

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 8. STOCK OPTION PLAN The Company issues non-qualified options to ASP/Miltex Group Holdings, Inc. ("ASP/Miltex Group") and Miltex Dental, Inc. ("Dental") to certain members of management. Under the plan, shares of common stock, $.01 par value, have been reserved for issuance for each company. The exercise prices of the awards are based on the fair value of each share at the grant date. The options vest 100% upon a change of control, 100% after six years, or prorata over five years based on achieving certain performance targets tied to consolidated EBITDA. As of March 31, 2006 and 2005, one management member had vested options. No other options have vested as the Company has not met such performance targets. 102,631 share options for ASP/Miltex have been granted with an exercise price of $6.09, as well as 102,631 share options for Miltex Dental Inc. with an exercise price of $3.50. 22,935 shares each of ASP/Miltex and Miltex Dental Inc., which were issued to one management member, have vested. Of the 102,631 granted share options, 8,792 were cancelled in the first quarter of 2006 for each of ASP/Miltex and Miltex Dental due to employee terminations. The following is a summary of the transactions relating to the plans: ASP/MILTEX GROUP MILTEX DENTAL ---------------------- --------------------- WEIGHTED WEIGHTED AVERAGE AVERAGE EXERCISE EXERCISE SHARES PRICE SHARES PRICE Outstanding at January 1, 2005 102,631 $6.09 102,631 $3.50 Granted 0 6.09 0 3.50 Canceled 0 6.09 0 3.50 -------- --------- -------- ---------- Outstanding at Dec. 31, 2005 102,631 6.09 102,631 3.50 Granted 0 6.09 0 3.50 Canceled (8,792) 6.09 (8,792) 3.50 -------- --------- -------- ---------- Outstanding at March 31, 2006 93,839 $6.09 93,839 $3.50 ======== ========= ======== ========== The following table summarizes information about stock options as of March 31, 2006: OPTIONS WEIGHTED OPTIONS OUTSTANDING AVERAGE EXERCISABLE AT REMAINING AT MARCH 31, CONTRACTUAL MARCH 31, EXERCISE PRICE 2006 LIFE 2006 ----------- ----------- ----------- ASP/Miltex Group $6.09 93,839 2.75 years 22,935 Miltex Dental $3.50 93,839 2.75 years 22,935 On January 1, 2006, the Company adopted FAS 123(R) using the prospective method. Under the prospective method, only new or modified stock awards are charged to earnings as compensation expense over the remaining vesting period. Because there have been no modifications or new issuances of awards since adoption, the Company has not recognized any compensation expense. 10

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 9. INCOME TAXES The components of the income tax provision for the quarters ended March 31, 2006 and 2005 are as follows: 2006 2005 -------- --------- CURRENT TAXES Federal $515,900 $274,286 State and city 60,695 32,269 Foreign 0 0 -------- --------- Total Current Taxes 576,595 306,555 -------- --------- DEFERRED TAXES Federal 221,013 (379,079) State and city 26,002 (44,598) -------- --------- Total Deferred Taxes 247,015 (423,677) -------- --------- Income Tax Expense $823,610 ($117,122) ======== ========= 11

ASP/MILTEX LLC AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 10. SUBSEQUENT EVENT On May 12, 2006, American Securities Capital Partners sold Miltex Holdings, Inc. and Subsidiaries to Integra Lifesciences Holding Corp. for total consideration of $102,700,000. Prior to or as part of the transaction, all debt was retired, all interest rate and foreign currency hedge contracts were unwound and realized, and all stock options were settled. 12

ITEM 9.01(b) UNAUDITED PRO FORMA FINANCIAL INFORMATION On May 12, 2006, Integra LifeSciences Corporation (the "Buyer"), a wholly owned subsidiary of the Company, completed the acquisition of the outstanding stock of Miltex. The total purchase price was $102.7 million and included $1.7 million of transaction related costs. The Miltex acquisition is accounted for under Statement of Financial Accounting Standards No. 141, "Business Combinations". Miltex is one of the largest suppliers of hand-held, non-powered surgical and dental instruments, designed for use at surgical facilities, dental offices, ambulatory surgery centers and veterinarian offices. Miltex offers a broad selection of high-quality instruments. Miltex primarily sources finished products from a network of over 150 skilled instrument manufacturers, many of whom exclusively supply products to Miltex for the North American market. Most of these purchasing activities are conducted from its Reitheim-Weilheim, Germany facilities. Miltex also manufactures certain dental products at its York, Pennsylvania facilties. Miltex employed approximately 190 people as of May 12, 2006. Certain officers of Miltex entered into employment agreements at the closing. Excluded from the purchase was Miltex's closed facility in Missoula, Montana, the ownership of which was transferred to a third party prior to closing. The Company's management believes the acquisition is a strategic fit with the Company's instrument segment as Miltex, which participates in the alternate site, dental and veterinary markets, is expected to provide a broader platform to grow the business line. It is also expected that Miltex will continue to operate on a stand-alone basis. Therefore, no major structural changes to the business are expected and all identifiable assets and employees have been retained. The unaudited pro forma condensed combined balance sheet as of March 31, 2006 was prepared by combining the historical balance sheet of the Company at March 31, 2006 with the historical balance sheet of Miltex at March 31, 2006, giving effect to the acquisition as though it was completed on March 31, 2006. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2005 and the three months ended March 31, 2006 were prepared by combining the Company's historical statements of operations for the year ended December 31, 2005 and the three months ended March 31, 2006 with Miltex's historical statements of operations for the year ended December 31, 2005 and the three months ended March 31, 2006, respectively, giving effect to the acquisition as though it was completed on January 1, 2005. These unaudited pro forma condensed combined statements of operations do not give effect to any potential cost savings or other operating efficiencies that could result from the acquisition, nor any non-recurring expenses resulting from the transaction. In addition, the Company has included the Radionics Division of Tyco Healthcare Group LP ("Radionics") in the pro forma statements of operations for the year ended December 31, 2005 and the three months ended March 31, 2006 (including pro forma adjustments) giving effect to the acquisition as though it was completed on January 1, 2005. As the transaction closed on March 3, 2006, the assets and liabilities of Radionics are fully reflected in the balance sheet as of March 31, 2006 and the results of operating from January 1, 2006 to March 3, 2006 were derived from Radionics historical unaudited financial statements for that period. The Company filed a Form 8-K/A on May 12, 2006 for the Radionics acquisition. These pro forma condensed combined financial statements are presented for illustrative purposes only. The pro forma adjustments are based upon available information and assumptions that the Company believes are reasonable. These pro forma condensed combined financial statements do not purport to represent what the consolidated results of operations or financial position of the Company would actually have been if the acquisition had occurred on the dates referred to above, nor do they purport to project the results of operations or financial position of the Company for any future period or as of any date.

Unaudited Pro Forma Condensed Combined Balance Sheet March 31, 2006 In thousands INTEGRA LIFESCIENCES HOLDINGS PRO FORMA CORPORATION MILTEX ADJUSTMENTS NOTE COMBINED ------------ ----------- ------------ ------ ------------ ASSETS: Current Assets: Cash and cash equivalents $ 22,393 $ -- $ -- $ 22,393 Short-term investments 63,787 -- (38,703) (a) 25,084 Accounts receivable, net 56,607 6,952 63,559 Inventories, net 77,153 15,505 1,269 (b) 93,927 Deferred tax assets 11,728 1,413 12 (h) 13,153 Prepaids and other current assets 11,158 974 12,132 ------------ ----------- ------------ ------------ Total current assets 242,826 24,844 (37,422) 230,248 Non-current investments 11,683 -- -- 11,683 Property, plant and equipment, net 29,079 7,172 527 (c) 36,778 Identifiable intangible assets, net 108,069 19,842 10,658 (d) 138,569 Goodwill 94,075 38,897 13,978 (d) 146,950 Other non-current assets 5,899 1,448 (1,097) (f) 6,250 ------------ ----------- ------------ ------------ Total Assets $ 491,631 $ 92,203 $ (13,356) $ 570,478 ============ =========== ============ ============ Liabilities: Borrowings under senior credit facility $ 16,000 $ -- $ 64,000 (a) $ 80,000 Current portion of long-term debt 8,372 (8,372) (e) - Accounts payable, trade 10,054 1,261 11,315 Income taxes payable 476 476 Deferred revenue 5,792 5,792 Accrued expenses and other current liabilities 21,446 4,280 (213) (g) 25,513 ------------ ----------- ------------ ------------ Current Liabilities 53,768 13,913 55,415 123,096 Long term debt 118,169 21,623 (21,623) (e) 118,169 Deferred tax liabilities 3,946 6,751 2,086 (h) 12,783 Other non-current liabilities 6,700 682 7,382 ------------ ----------- ------------ ------------ Total Liabilities 182,583 42,969 35,878 261,430 Stockholders' Equity: Common stock and paid-in capital, net of treasury stock 266,324 30,588 (30,588) (e) 266,324 Accumulated other comprehensive income (loss) (2,910) (130) 130 (e) (2,910) Retained earnings 45,634 18,776 (18,776) (e) 45,634 ------------ ----------- ------------ Total Stockholders' equity 309,048 49,234 (49,234) 309,048 ------------ ----------- ------------ ------------ Total Liabilities and Stockholders' equity $ 491,631 $ 92,203 $ (13,356) $ 570,478 ============ =========== ============ ============ See notes to the pro forma condensed combined financial statements.

Unaudited Pro Forma Condensed Combined Statement of Operations For the Year Ended December 31, 2005 In thousands, except per share amounts INTEGRA LIFESCIENCES HOLDINGS IMPACT OF PRO FORMA CORPORATION RADIONICS MILTEX ADJUSTMENTS NOTE COMBINED ------------ ------------ ----------- ------------ ------ ------------ TOTAL REVENUE $ 277,935 $ 68,727 $ 61,981 $ -- $ 408,643 COSTS AND EXPENSES: Cost of product revenues 107,052 25,884 35,624 91 (2),(4) 168,622 Research and development 11,960 3,416 15,376 Sales, general and administrative 98,273 23,110 14,371 135,754 Intangible asset amortization 4,545 3,749 1,090 135 (2),(6) 9,548 ------------ ------------ ----------- ------------ ----------- Total costs and expenses 221,830 56,159 51,085 226 329,300 Operating income 56,105 12,568 10,896 (226) 79,343 Interest income 3,900 (1,818) -- (968) (1) 1,114 Interest (expense) (4,165) (880) (3,322) (672) (3) (9.039) Other income (expense), net (739) -- (2,829) -- (3,568) ------------ ------------ ----------- ------------ ----------- Income before taxes 55,101 9,870 4,745 (1,866) 67,850 Income tax expense (benefit) 17,907 2,875 1,812 (728) (5) 21,866 ------------ ------------ ----------- ------------ ----------- Net income $ 37,194 $ 6,995 $ 2,933 $ (1,138) $ 45,984 Weighted average shares outstanding Basic 30,195 30,195 Diluted 34,565 34,565 Net income per share Basic $ 1.23 $ 1.52 Diluted $ 1.15 $ 1.40 See notes to the pro forma condensed combined financial statements.

Unaudited Pro Forma Condensed Combined Statement of Operations For the Three Months Ended March 31, 2006 In thousands, except per share amounts INTEGRA LIFESCIENCES HOLDINGS IMPACT OF PRO FORMA CORPORATION RADIONICS MILTEX ADJUSTMENTS NOTE COMBINED ------------ ------------ ----------- ------------ ------ ------------ TOTAL REVENUE $ 77,135 $ 10,548 $ 15,623 $ -- $ 103,306 COSTS AND EXPENSES: Cost of product revenues 27,937 4,017 8,700 23 (2),(4) 40,677 Research and development 3,173 597 3,770 Sales, general and administrative 31,120 3,930 3,932 38,982 Intangible asset amortization 1,281 -- 470 (164) (2),(6) 1,587 ------------ ------------ ----------- ------------ ------------ Total costs and expenses 63,511 8,544 13,102 (141) 85,016 Operating income 13,624 2,004 2,521 141 18,290 Interest income 1,024 (300) (1) 724 Interest (expense) (1,682) (743) (255) (3) (2,680) Other income (expense), net 32 -- 448 -- 480 ------------ ------------ ----------- ------------ ------------ Income before taxes 12,998 2,004 2,226 (414) 16,814 Income tax expense (benefit) 4,293 661 824 (161) (5) 5,617 ------------ ------------ ----------- ------------ ------------ Net income $ 8,705 $ 1,343 $ 1,402 $ (253) $ 11,197 Weighted average shares outstanding Basic 29,585 29,585 Diluted 33,828 33,828 Net income per share Basic $ 0.29 $ 0.38 Diluted $ 0.28 $ 0.36 See notes to the pro forma condensed combined financial statements.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements 1. Basis of Pro Forma Presentation For the pro forma condensed combined balance sheet, the $102.7 million purchase price, including $1.7 million of costs incurred by the Company directly as a result of the acquisition, has been allocated based on management's preliminary estimate of the fair values of assets acquired and liabilities assumed as of May 12, 2006. Certain elements of the purchase price allocation are considered preliminary, particularly as it relates to the final valuation of certain identifiable intangible assets and there could be significant adjustments when the valuation is finalized. The preliminary purchase price allocation is as follows (in thousands): Inventory $ 16,774 Other current assets 9,707 Property and equipment, net 7,699 Intangible assets 30,500 Goodwill 49,564 Other assets 295 Liabilities assumed (11,836) -------- Total purchase price $102,703 The acquired intangible assets consist primarily of customer relationships, trade names, patents and unpatented technology (know how). The Miltex trade name, which totaled approximately $13.5 million, is considered an indefinite lived asset and will not be amortized. The remaining intangible assets, which totaled approximately $17 million, will be amortized over lives ranging from 4 to 15 years, as follows (in thousands): Amount Life ------- -------- Customer-related $15,000 15 years Trade names (Moyco, Union Broach, Thompson) 300 4 years Trade name (Endosolutions) 300 15 years Trade name (Vantage) 200 15 years Trade name (Meisterhand) 100 15 years Patents 700 10 years Unpatented technology (know how) 400 10 years ------- $17,000 The goodwill recorded is based on the benefits the Company expects to generate from the future cash flows of the ongoing Miltex business. 2. Pro Forma Adjustments Certain reclassifications have been made to the Miltex historical financial statements to conform to the Company's financial statement presentation. In addition, certain reclassifications have been made to the Company's 2005 statement of operations to conform to the current financial statement presentation. The following are the descriptions of the pro forma condensed combined balance sheet adjustments: a) To finance the acquisition, the Company liquidated $38.7 million of its short-term investments and borrowed $64 million under its existing credit facility. b) This adjustment is made primarily to increase Miltex's finished goods inventory as of May 12, 2006 to estimated selling prices less the sum of (a) costs of disposal and (b) a reasonable profit allowance for the selling effort of the Company. c) These adjustments are made to increase Miltex's property, plant and equipment as of May 12, 2006 to its estimated fair value and to remove $402,500 of net book value associated with the closed Missoula, Montana facility excluded from the purchase. d) These adjustments are made to reflect the estimated fair value of the intangible assets and remaining goodwill as of May 12, 2006 and an adjustment to eliminate historical intangible assets and goodwill of Miltex.

e) This adjustment is made to eliminate Miltex's debt and stockholder's equity as of May 12, 2006. f) This adjustment is made to eliminate the deferred financing costs associated with Miltex's long-term debt. g) This adjustment is made to eliminate the unrealized foreign exchange losses related to Miltex's hedges which were terminated prior to the closing as a condition to the transaction. h) These adjustments are recorded to reflect the deferred tax assets and liabilities arising from the book and tax differences resulting primarily from the recognition of intangible assets, net operating losses, unrealized foreign exchange losses and charitable contributions. The following are descriptions of the pro forma condensed combined statement of operations adjustments: 1) These adjustments reflect the decrease in interest income earned by the Company ($38.7 million multiplied by the Company's average return of 2.5% for 2005 and 3.1% for the first three months of 2006). 2) This adjustment records amortization expense of $1.2 million for 2005 and $0.3 million for the first three months of 2006 for the $17 million of intangible assets subject to amortization (see table above) on a straight-line basis over their amortizable lives ranging from 4 to 15 years. Amortization of unpatented technology (know how) of $40,000 for 2005 and $10,000 for the first three months of 2006 is included in cost of products sold. 3) These adjustments represent the net of increase in interest expense associated with the $64 million borrowing under the Company's existing credit facility (at a variable rate of 6.25% for 2005 and 6.25% for the first three months of 2006) as a result of the payment of the purchase price as if paid on January 1, 2005 net of the interest expense on Miltex long-term debt. A change of one-eighth of one percent in the interest rate on the Company's borrowing would impact interest expense by $80,000 in 2005 and $20,000 for the first three months of 2006. 4) These adjustments record the depreciation for the $982,000 step up in the fair value of fixed assets ($98,000 in 2005 and $25,000 for the first three months of 2006) and the elimination of depreciation associated with the closed Missoula, Montana facility excluded from the transaction ($6,945 in 2005 and $1,736 for the first three months of 2006). 5) This adjustment is based on the pre-tax income effect of the pro forma adjustments using the historical statutory tax rate. 6) These adjustments eliminate the amortization of existing Miltex intangible assets ($1,090,000 in 2005 and $470,000 for the three months ended March 31, 2006).

SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. INTEGRA LIFESCIENCES HOLDINGS CORPORATION DATE: JULY 28, 2006 BY: /s/ STUART M. ESSIG ----------------------------- STUART M. ESSIG PRESIDENT AND CHIEF EXECUTIVE OFFICER

EXHIBIT INDEX Exhibit Number Description of Exhibit - -------------- ---------------------- 23.1 Consent of PricewaterhouseCoopers LLP

                                  EXHIBIT 23.1
                                  ------------




                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby consent to the incorporation by reference in the Registration
Statements on Form S-8 (Nos. 333-46024, 333-82233, 333-58235, 333-06577,
333-73512, 333-109042 and 333-127488) of Integra LifeSciences Holdings
Corporation of our report dated March 30, 2006 relating to the financial
statements of ASP/Miltex LLC and Subsidiaries, which appears in the Current
Report on Form 8-K/A of Integra LifeSciences Holdings Corporation dated May 12,
2006.



/s/ PricewaterhouseCoopers LLP
Philadelphia, PA
July 28, 2006