	First quarter of 2013				Second quarter of 2013
	Previously	Adjusted for	As		Previously	Adjusted for	As
	reported	DERMAGRAFT	reported		reported	DERMAGRAFT	reported
	$’M	$’M	$’M		$’M	$’M	$’M
	____________	____________	____________		____________	____________	____________

Total revenues	1,161.9	(18.5)	1,143.4		1,274.5	(22.3)	1,252.2
Cost of product sales	155.9	(8.5)	147.4		175.7	(11.4)	164.3
Income from continuing operations, net of taxes	64.8	216.2	281.0		258.1	32.8	290.9
Loss from discontinued operations, net of taxes	-	(216.2)	(216.2)		-	(32.8)	(32.8)
Net income	64.8	-	64.8		258.1	-	258.1

Earnings per ordinary share - basic
Earnings from continuing operations	11.7c	39.3c	51.0c		46.9c	6.0c	52.9c
Loss from discontinued operations	-	(39.3c)	(39.3c)		-	(6.0c)	(6.0c)

Earnings per share - basic	11.7c	-	11.7c	1.0	46.9c	-	46.9c

Earnings per ordinary share - diluted
Earnings from continuing operations	11.7c	36.7c	49.0c		45.3c	5.6c	50.9c
Loss from discontinued operations	-	(36.7c)	(36.7c)		-	(5.6c)	(5.6c)

Earnings per share - diluted	11.7c	-	12.3c	1.0	45.3c	-	45.3c


	Third quarter of 2013				Fourth quarter of 2013
	Previously	Adjusted for	As		Memo (prior	Adjusted for	As
	reported	DERMAGRAFT	reported		to adjustment)	DERMAGRAFT	reported
	$’M	$’M	$’M		$’M	$’M	$’M
	____________	____________	____________		____________	____________	____________

Total revenues	1,236.6	(23.9)	1,212.7		1,351.1	(25.1)	1,326.0
Cost of product sales	197.1	(16.6)	180.5		196.5	(17.9)	178.6
Income from continuing operations, net of taxes	278.2	22.9	301.1		64.0	482.6	546.6
Loss from discontinued operations, net of taxes	-	(22.9)	(22.9)		-	(482.6)	(482.6)
Net income	278.2	-	278.2		64.0	-	64.0

Earnings per ordinary share - basic
Earnings from continuing operations	50.7c	4.2c	54.9c		11.5c	86.5c	98.0c
Loss from discontinued operations	-	(4.2c)	(4.2c)		-	(86.5c)	(86.5c)

Earnings per share - basic	50.7c	-	50.7c	1.0	11.5c	-	11.5c

Earnings per ordinary share - diluted
Earnings from continuing operations	48.8c	3.9c	52.7c		11.7c	81.7c	93.4c
Loss from discontinued operations	-	(3.9c)	(3.9c)		-	(81.7c)	(81.7c)

Earnings per share - diluted	48.8c	-	48.8c	1.0	11.7c	-	11.7c


	First quarter of 2012				Second quarter of 2012
	Previously	Adjusted for	As		Previously	Adjusted for	As
	reported	DERMAGRAFT	reported		reported	DERMAGRAFT	reported
	$’M	$’M	$’M		$’M	$’M	$’M
	____________	____________	____________		____________	____________	____________

Total revenues	1,171.8	(48.8)	1,123.0		1,207.8	(52.4)	1,155.4
Cost of product sales	158.4	(10.0)	148.4		152.5	(17.0)	135.5
Income from continuing operations, net of taxes	238.4	7.4	245.8		237.8	10.7	248.5
Loss from discontinued operations, net of taxes	-	(7.4)	(7.4)		-	(10.7)	(10.7)
Net income	238.4	-	238.4		237.8	-	237.8

Earnings per ordinary share - basic
Earnings from continuing operations	43.1c	1.3c	44.4c		42.7c	1.9c	44.6c
Loss from discontinued operations	-	(1.3c)	(1.3c)		-	(1.9c)	(1.9c)

Earnings per share - basic	43.1c	-	43.1c	1.0	42.7c	-	42.7c

Earnings per ordinary share - diluted
Earnings from continuing operations	41.4c	1.3c	42.7c		41.3c	1.8c	43.1c
Loss from discontinued operations	-	(1.3c)	(1.3c)		-	(1.8c)	(1.8c)

Earnings per share - diluted	41.4c	-	41.4c	1.0	41.3c	-	41.3c


	Third quarter of 2012				Fourth quarter of 2012
	Previously	Adjusted for	As		Previously	Adjusted for	As
	reported	DERMAGRAFT	reported		reported	DERMAGRAFT	reported
	$’M	$’M	$’M		$’M	$’M	$’M
	____________	____________	____________		____________	____________	____________

Total revenues	1,100.4	(33.7)	1,066.7		1,201.2	(18.9)	1,182.3
Cost of product sales	167.9	(16.0)	151.9		166.6	(16.6)	150.0
Income from continuing operations, net of taxes	227.2	16.2	243.4		42.0	26.0	68.0
Loss from discontinued operations, net of taxes	-	(16.2)	(16.2)		-	(26.0)	(26.0)
Net income	227.2	-	227.2		42.0	-	42.0

Earnings per ordinary share - basic
Earnings from continuing operations	40.9c	2.9c	43.8c		7.5c	4.7c	12.2c
Loss from discontinued operations	-	(2.9c)	(2.9c)		-	(4.7c)	(4.7c)

Earnings per share - basic	40.9c	-	40.9c	1.0	7.5c	-	7.5c

Earnings per ordinary share - diluted
Earnings from continuing operations	39.6c	2.7c	42.3c		7.4c	4.7c	12.1c
Loss from discontinued operations	-	(2.7c)	(2.7c)		-	(4.7c)	(4.7c)

Earnings per share - diluted	39.6c	-	39.6c	1.0	7.4c	-	7.4c