The Cooper Companies, Inc.
Sep 6, 2007

The Cooper Companies Reports Third Quarter 2007 Results

PLEASANTON, Calif., Sep 6, 2007 (PrimeNewswire via COMTEX News Network) -- The Cooper Companies, Inc. (NYSE:COO) today reported fiscal third quarter 2007 results.

Operating Results

The operating results discussed below include costs considered unrelated to core operating performance as listed in the section "Fiscal Third Quarter 2007 Financial Results Explanation of Non-GAAP Measures" and the table "Reconciliation of Non-GAAP Earnings to GAAP Net Income."

Compared with last year's third quarter:

Operating margin was 9% for the quarter compared with 14% in last year's third quarter. After costs considered unrelated to core operating performance -- $31.7 million in the quarter or 13% of sales -- operating margin was 22% in both periods.

Interest expense was 4% of sales, the same as in last year's third quarter primarily reflecting cash used for capital expenditures and CSI acquisitions.

The effective tax rate (ETR) for the quarter was 19.6% excluding items considered unrelated to core operating performance as described above. Cooper anticipates an ETR of 18% to 20% in 2007 and in the 13% - 16% range for 2008 for its core operating business.

During the quarter, CVI doubled its silicone hydrogel unit production and now has capacity to support revenue of approximately $10 million per quarter.

In July, CVI completed the consolidation of its U.S. distribution center in to a single facility and furthered the expansion of its Asia Pacific operation with the opening of an office in Shanghai.

Guidance

To adjust for this quarter's results, Cooper is revising its 2007 revenue guidance to $940 million to $967 million -- CVI $790 million to $810 million, CSI $150 million to $157 million. Previous guidance was $927 million to $967 million -- CVI $780 million to $810 million, CSI $147 million to $157 million.

Non-GAAP EPS is expected to be in the range of $2.60 to $2.90, which excludes estimated share-based compensation expense of 33 cents to 35 cents per share and other specific items considered unrelated to core operating performance. Previous non-GAAP guidance was $2.90 to $3.05. The reduction in non-GAAP guidance relates to a higher than previously estimated effective tax rate and interest expense as well as marketing and R&D expenses associated with new product launches and product development.

GAAP EPS guidance is expected to be $0.50 to $1.00. Previous GAAP guidance was $1.55 to $1.90. This reduction in guidance relates to higher net costs than originally planned for items considered unrelated to core operating performance as shown in the table "Reconciliation of Non-GAAP Earnings to GAAP Net Income" below, including an increase in the expected effective tax rate.


 CooperVision Business Details

 CVI Worldwide Revenue Highlights for Fiscal Third Quarter 2007

 ---------------------------------------------------------------------
                 CVI Selected Soft Lens Revenue Data
             for Major Product and Geographic Categories
                         (Constant Currency)
 ---------------------------------------------------------------------
                                            CVI               CVI
                                         % Change          % Revenue
                                       3Q FY07** vs.        3Q FY07
                                          3Q FY06
 ---------------------------------------------------------------------
 Core products*                             +15                71
 ---------------------------------------------------------------------
 Specialty lenses                            +9                43
 ---------------------------------------------------------------------
 Disposable lenses                           +9                91
 ---------------------------------------------------------------------
 Spherical lenses (ex single-use)            (2)               42
 ---------------------------------------------------------------------
 Single-use spherical lenses                +34                15
 ---------------------------------------------------------------------
 Toric lenses                                +7                35
 ---------------------------------------------------------------------
 Disposable toric lenses                    +10                30
 ---------------------------------------------------------------------
 Multifocal lenses                          +24                 6
 ---------------------------------------------------------------------
 PC materials                               +23                24
 ---------------------------------------------------------------------
 Americas region                             +2                44
 ---------------------------------------------------------------------
 European region                             +4                39
 ---------------------------------------------------------------------
 Asia-Pacific region                        +33                17
 ---------------------------------------------------------------------
 Worldwide soft contact lenses               +7               100
 ---------------------------------------------------------------------
 *  Core products include: specialty lenses, PC Technology(tm) brand
    spherical lenses, silicone hydrogel spherical lenses and
    single-use lenses.
 ** CVI's fiscal third quarter is May, June and July.
 Note: Supplemental revenue data trends can be found on Cooper's
 Website www.coopercos.com/investor at the link "Supplemental Market
 and Revenue Data."
 ---------------------------------------------------------------------
  • CVI's worldwide soft lens revenue of $211.9 million increased 7% from last year's third quarter in constant currency.
  • Global revenue for Cooper's spherical silicone hydrogel contact lens Biofinity(r) was $2.8 million during the third quarter, twice its revenue in the second quarter, primarily generated in Europe. CVI's worldwide revenue for its single-use lenses grew 34% in the fiscal quarter and is ahead 26% through nine months with U.S. revenue growing 185%.
  • Third quarter sales of CVI's core product lines -- specialty lenses (toric, cosmetic and multifocal lenses), PC Technology(tm) brand spherical lenses, silicone hydrogel spherical lenses and single-use lenses -- were $150.4 million, up 15%. These products account for 71% of CVI's soft lens business. Legacy conventional lens products declined 12%.
  • CVI's disposable toric lens revenue grew 10% in the third quarter and is now 86% of its total toric revenue. Sales of all toric lenses were $74.2 million, up 7%, accounting for 35% of CVI's soft lens business. CVI's toric lens revenue outside of the United States, 53% of total toric revenue, grew 9% in the quarter.
  • Proclear(r) products, including Biomedics XC(tm), grew 23% worldwide and 29% in the United States. Proclear(r) sphere products, including Proclear 1 Day(tm), grew 10% worldwide and 5% in the United States. Proclear(r) toric products grew 40% worldwide and 66% in the United States. Proclear(r) Multifocal products grew 47% worldwide and 80% in the United States. Proclear(r) products now represent 24% of CVI's worldwide revenue.
  • Disposable multifocal products grew 27%. All multifocal lenses grew 24%.

CVI Anticipated New Product Introductions in 2008

  • Proclear 1 Day(tm) rollout in Europe in the fiscal first quarter.
  • Improved silicone hydrogel sphere with a two-week wearing cycle in the United States and Europe in the second half of calendar 2008.
  • Silicone hydrogel toric lens in late calendar 2008.
  • Proclear 1 Day(tm) in Japan in calendar 2008 or early calendar 2009, depending on local regulatory approval.
Second Calendar Quarter Contact Lens Market Update --------------------------------------------------------------------- Calendar Q2 2007 Manufacturers' Soft Lens Revenue (Constant Currency) --------------------------------------------------------------------- Market CVI % Change % Change Q207 vs. Q206* Q207 vs. Q206 --------------------------------------------------------------------- Spherical lenses (ex single-use) +2 (4) --------------------------------------------------------------------- Single-use spherical lenses +11 +31 --------------------------------------------------------------------- Toric lenses +8 +6 --------------------------------------------------------------------- Multifocal lenses +8 +16 --------------------------------------------------------------------- Cosmetic lenses (4) flat --------------------------------------------------------------------- Specialty lenses +5 +7 --------------------------------------------------------------------- All silicone hydrogel lenses +19 N/M --------------------------------------------------------------------- Americas region +6 (2) --------------------------------------------------------------------- European region (2) +4 --------------------------------------------------------------------- Asia-Pacific region +13 +28 --------------------------------------------------------------------- Worldwide soft contact lenses +5 +4 --------------------------------------------------------------------- *Compiled by an independent industry organization. Note: Supplemental revenue data trends can be found on Cooper's Website www.coopercos.com/investor at the link "Supplemental Market and Revenue Data" in the Financial Information section. ---------------------------------------------------------------------

CVI Fiscal Third Quarter 2007 Expenses

CVI's reported gross margin was 58% compared with 61% in the third quarter of 2006. These results include costs for share-based compensation expense and acquisition and integration charges primarily related to the consolidation of manufacturing locations and start-up expenses for new silicone hydrogel products. These items amounted to $13.6 million and $5.3 million in the fiscal third quarter of fiscal 2007 and 2006 or 6% and 3% of sales, respectively. Manufacturing inefficiencies associated with the ramp up of new products and plant realignment activities are expected to continue throughout fiscal 2007.

CVI's SGA expense grew 14% during the quarter, primarily related to integration activities, as revenue increased 9%. These results include share-based compensation expense, costs associated with the rationalization of CVI's distribution centers in Europe and the United States, intellectual property litigation expenses and start-up costs associated with new silicone hydrogel products, which together totaled $10.2 million or 5% of sales.

CVI's research and development expense was $7.2 million in the third quarter, an increase of 34% over the same period in 2006.

CooperSurgical Business Details

During the third quarter, revenue at CSI, Cooper's women's healthcare medical device business, grew 26% to $39.9 million. Organic revenue grew 8%. Sales of products marketed directly to hospitals grew 56% to $10.9 million and now represent 27% of CSI's total revenue compared with 22% in the third quarter last year.

CSI's gross margin was 59% for the quarter, the same as in the prior year period. Operating margin was 8% for the quarter including $3 million in acquired in-process R&D, $641 thousand associated with integration activities of its surgical product lines and share-based compensation expense of $687 thousand.

Conference Call

The Cooper Companies will hold a conference call to discuss its third quarter 2007 results today at 5pm Eastern Daylight Time. In the United States, dial +1-800-299-8538. Outside the United States, dial +1-617-786-2902. The passcode is 38958903.

A replay will be available approximately one hour after the call ends and will be available for five days. In the United States, dial +1-888-286-8010. Outside the United States, dial +1-617-801-6888. The replay passcode is 58141607. This call will also be broadcast live on The Cooper Companies' Website site, www.coopercos.com and at www.streetevents.com.

Earnings Per Share

All per share amounts in this news release refer to diluted per share amounts.

Fiscal Third Quarter 2007 Financial Results Explanation of Non-GAAP Measures

In addition to results in accordance with GAAP, Cooper management also considers non-GAAP results as important supplemental financial measures in evaluating its ongoing core operating results and in making operating decisions.

Non-GAAP earnings and guidance exclude from GAAP results share-based compensation expense and other items that management does not consider part of core operating performance. Management uses these non-GAAP results to compare actual operating results to its business plans, assess expectations after the integration period, calculate debt compliance covenants, allocate resources and evaluate potential acquisitions. Management believes that presenting these non-GAAP results also allows investors, as well as management, to evaluate results from one period to another on a comparable basis.

Specific items that Cooper excludes from its GAAP results when evaluating core operational performance are:

* Expenses associated with certain intellectual property and securities litigation

Cooper has filed suits claiming patent infringement to protect its intellectual property, sought a declaratory judgment that a CVI product does not infringe any valid and enforceable claims of competitors' patents and is also incurring expenses associated with securities litigation. These cases have not historically been part of Cooper's normal operations.

Not all the items listed occurred in the fiscal third quarter of 2007 or 2006. Specific amounts for the items in the fiscal third quarter and nine-months ended 2007 and 2006 are below in the table headed "Reconciliation of Non-GAAP Earnings to GAAP Net Income."

Operating results adjusted for these items should not be considered alternatives to any performance measures derived in accordance with GAAP. We present them because we consider their disclosure an important supplemental measure of performance. In evaluating Cooper's non-GAAP earnings and guidance, investors are cautioned that in future periods Cooper expects to incur expenses similar to those for which adjustments are made in the presentation of non-GAAP earnings. Presentation of non-GAAP earnings and guidance should not be construed as an implication that future results will be unaffected by similar items or nonrecurring or unusual charges.

Cooper's non-GAAP earnings have limitations as an analytical tool, including that they do not reflect the cost of:

In addition, non-GAAP results may not be useful when comparing Cooper to other companies that may calculate these measures differently. Moreover, the impact of many of the items excluded (particularly litigation and restructuring) on guidance is difficult to quantify because of significant uncertainty in timing and the range of possible outcomes. These items could be material.

Cooper compensates for these limitations by relying primarily on GAAP results and supplementing these with non-GAAP earnings results.

Unaudited Supplemental Income Statement Data and Reconciliation of Non-GAAP Earnings to GAAP Net Income ($ in thousands, except per share amounts)

The tables below present supplemental income statement data reflecting Cooper's individual business units and the effect of specified items, together with a reconciliation of non-GAAP earnings based on the items discussed in the section "Fiscal Third Quarter 2007 Financial Results Explanation of Non-GAAP Measures."


              THE COOPER COMPANIES, INC. AND SUBSIDIARIES
          Consolidated Statements of Income by Business Unit
                              (Unaudited)

                          Three Months Ended              %       %
                               July 31,           %    Revenue Revenue
                           2007        2006    Increase  2007    2006
                         --------    --------  -----------------------
 Net sales:
 CVI                     $212,010    $194,189      9%    100%    100%
 CSI                       39,852      31,609     26%    100%    100%
                         --------    --------
 Total net sales          251,862     225,798     12%    100%    100%
                         --------    --------

 Cost of sales:
 CVI (1)                   89,737      75,032     20%     42%     39%
 CSI (2)                   16,201      13,005     25%     41%     41%
                         --------    --------
 Total cost of
  sales (1), (2)          105,938      88,037     20%     42%     39%
                         --------    --------

 Gross profit:
 CVI                      122,273     119,157      3%     58%     61%
 CSI                       23,651      18,604     27%     59%     59%
                         --------    --------
 Total gross profit       145,924     137,761      6%     58%     61%
                         --------    --------

 SGA:
 CVI (3)                   82,093      72,035     14%     39%     37%
 CSI (4)                   14,926      11,658     28%     37%     37%
 Corporate (5)              7,502       6,346     18%     --      --
                         --------    --------
 Total SGA (3) - (5)      104,521      90,039     16%     41%     40%
                         --------    --------

 Research and
  development:
 CVI (6)                    7,227       5,375     34%      3%      3%
 CSI (7)                    4,286         889    382%     11%      3%
                         --------    --------
 Total research and
  development (6), (7)     11,513       6,264     84%      5%      3%
                         --------    --------

 Restructuring costs:
 CVI (8)                    2,072       5,630    -63%      1%      3%
 CSI (9)                       --          (2)   100%     --      --
                         --------    --------
 Total restructuring
  costs (8), (9)            2,072       5,628    -63%      1%      2%
                         --------    --------

 Amortization:
 CVI                        3,070       3,065      0%      1%      2%
 CSI                        1,090         465    134%      3%      1%
                         --------    --------
 Total amortization         4,160       3,530     18%      2%      2%
                         --------    --------

 Operating expense:
 CVI                       94,462      86,105     10%     45%     44%
 CSI                       20,302      13,010     56%     51%     41%
 Corporate                  7,502       6,346     18%     --      --
                         --------    --------
 Total operating expense  122,266     105,461     16%     49%     47%
                         --------    --------

 Operating income:
 CVI                       27,811      33,052    -16%     13%     17%
 CSI                        3,349       5,594    -40%      8%     18%
 Corporate                 (7,502)     (6,346)   -18%     --      --
                         --------    --------
 Total operating income    23,658      32,300    -27%      9%     14%
                         --------    --------

 Interest expense (10)     11,085       8,534     30%      4%      4%
 Other income (loss),
  net                         512         523
                         --------    --------
 Income before income
  taxes                    13,085      24,289
 Provision for income
  taxes (11)                4,905       3,312
                         --------    --------
 Net income              $  8,180    $ 20,977
                         ========    ========

 Add interest charge
  applicable to
  convertible debt            523         522
                         --------    --------

 Income for calculating
  diluted earnings per
  share                  $  8,703    $ 21,499
                         ========    ========

 Diluted earnings per
  share                  $   0.18    $   0.45
                         ========    ========

 Number of shares used
  to compute earnings
  per share                47,785      47,482
                         ========    ========

                           Nine Months Ended              %       %
                               July 31,           %    Revenue Revenue
                           2007        2006    Increase  2007    2006
                         --------    --------  -----------------------

 Net sales:
 CVI                     $583,791    $551,483      6%    100%    100%
 CSI                      113,026      91,451     24%    100%    100%
                         --------    --------
 Total net sales          696,817     642,934      8%    100%    100%
                         --------    --------

 Cost of sales:
 CVI (1)                  248,645     206,636     20%     43%     37%
 CSI (2)                   45,881      38,013     21%     41%     42%
                         --------    --------
 Total cost of
  sales (1), (2)          294,526     244,649     20%     42%     38%
                         --------    --------

 Gross profit:
 CVI                      335,146     344,847     -3%     57%     63%
 CSI                       67,145      53,438     26%     59%     58%
                         --------    --------
 Total gross profit       402,291     398,285      1%     58%     62%
                         --------    --------

 SGA:
 CVI (3)                  235,989     207,760     14%     40%     38%
 CSI (4)                   42,047      33,211     27%     37%     36%
 Corporate (5)             24,941      22,114     13%     --      --
                         --------    --------
 Total SGA (3) - (5)      302,977     263,085     15%     43%     41%
                         --------    --------

 Research and
  development:
 CVI (6)                   19,833      16,195     22%      3%      3%
 CSI (7)                   10,748       9,915      8%     10%     11%
                         --------    --------
 Total research and
  development (6), (7)     30,581      26,110     17%      4%      4%
                         --------    --------

 Restructuring costs:
 CVI (8)                    6,765       7,833    -14%      1%      1%
 CSI (9)                       14           1   1300%     --      --
                         --------    --------
 Total restructuring
  costs (8), (9)            6,779       7,834    -13%      1%      1%
                         --------    --------

 Amortization:
 CVI                        9,214       9,201      0%      2%      2%
 CSI                        2,789       1,561     79%      2%      2%
                         --------    --------
 Total amortization        12,003      10,762     12%      2%      2%
                         --------    --------

 Operating expense:
 CVI                      271,801     240,989     13%     47%     44%
 CSI                       55,598      44,688     24%     49%     49%
 Corporate                 24,941      22,114     13%     --      --
                         --------    --------
 Total operating expense  352,340     307,791     14%     51%     48%
                         --------    --------

 Operating income:
 CVI                       63,345     103,858    -39%     11%     19%
 CSI                       11,547       8,750     32%     10%     10%
 Corporate                (24,941)    (22,114)   -13%     --      --
                         --------    --------
 Total operating income    49,951      90,494    -45%      7%     14%
                         --------    --------

 Interest expense (10)     31,795      28,834     10%      5%      4%
 Other income (loss), net   1,340      (1,655)
                         --------    --------
 Income before income
  taxes                    19,496      60,005
 Provision for income
  taxes (11)                6,495       7,373
                         --------    --------
 Net income              $ 13,001    $ 52,632
                         ========    ========

 Add interest charge
  applicable to
  convertible debt             --       1,567
                         --------    --------

 Income for calculating
  diluted earnings per
  share                  $ 13,001    $ 54,199
                         ========    ========

 Diluted earnings per
  share                  $   0.29    $   1.14
                         ========    ========

 Number of shares used to
  compute earnings per
  share                    45,082      47,614
                         ========    ========

Listed below are the items included in net income that management excludes in computing non-GAAP financial measures as described in the section "Fiscal Third Quarter 2007 Financial Results Explanation of Non-GAAP Measures."


              THE COOPER COMPANIES, INC. AND SUBSIDIARIES
        Reconciliation of Non-GAAP Earnings to GAAP Net Income

                              Three Months Ended    Nine Months Ended
                                   July 31,              July 31,
                               2007       2006       2007       2006
                             --------   --------   --------   --------
 GAAP net income             $  8,180   $ 20,977   $ 13,001   $ 52,632
 Non-GAAP adjustments:
 CooperVision restructuring
  costs in cost of sales        6,057      1,004     15,387      1,956
 CooperVision share-based
  employee compensation
  expense in cost of sales        387        232        901        309
 CooperVision restructuring
  costs in operating expenses   2,072      3,214      6,765      5,417
 CooperVision share-based
  employee compensation
  expense in SGA                1,479        984      3,698      2,952
 CooperVision share-based
  employee compensation
  expense in R&D                  165         79        498        237
 CooperVision production
  start-up costs in cost
  of sales                      7,177      2,318     18,114      4,189
 CooperVision distribution
  center rationalization
  costs in SGA                  3,656      2,361     11,137      4,117
 CooperVision intellectual
  property litigation
  expenses in SGA               2,265        599      5,598      1,246
 CooperVision production
  start-up costs in SGA         2,765         --      4,421         --
 Corneal health product lines
  phase out in cost of sales      (24)     1,747        (99)     1,508
 Corneal health product lines
  phase out in SGA                 --        702          5      2,393
 Corneal health product lines
  phase out in R&D                 --        448         97      2,108
 Corneal health product lines
  restructuring costs in
  operating expense                --      2,416         --      2,416
 CooperSurgical inventory
  step-up in cost of sales        143         --        251         --
 CooperSurgical share-based
  employee compensation
  expense in cost of sales         69         45        182         83
 CooperSurgical share-based
  employee compensation
  expense in SGA                  609        427      1,823      1,284
 CooperSurgical share-based
  employee compensation
  expense in R&D                    9          6         29         20
 CooperSurgical integration
  costs in SGA                    498         --      1,494         --
 CooperSurgical restructuring
  costs in operating expenses      --         (2)        14          1
 CooperSurgical in-process R&D  3,000         --      7,157      7,500
 Corporate share-based
  employee and director
  compensation expense in SGA   1,342        992      7,316      6,116
 Corporate securities
  litigation expenses in SGA       24        655         85        916
 Write-off of deferred
  financing costs                  --         --        882      4,085
 Income tax effect             (3,848)    (2,234)   (14,080)    (6,332)
                             --------   --------   --------   --------
                               27,845     15,993     71,675     42,521
                             --------   --------   --------   --------
 Non-GAAP net income         $ 36,025   $ 36,970   $ 84,676   $ 95,153
                             ========   ========   ========   ========
 Add interest charge
  applicable to convertible
  debt                            523        522      1,569      1,567
                             --------   --------   --------   --------
 Income for calculating
  diluted earnings per share $ 36,548   $ 37,492   $ 86,245   $ 96,720
                             ========   ========   ========   ========
 Diluted earnings per share  $   0.76   $   0.79   $   1.81   $   2.03
                             ========   ========   ========   ========
 Number of shares used to
  compute earnings per share   47,785     47,482     47,672     47,614
                             ========   ========   ========   ========


                             Three Months Ended     Nine Months Ended
                                   July 31,              July 31,
                               2007       2006       2007       2006
                             --------   --------   --------   --------
 (1)  CVI Cost of sales:
       Restructuring         $  6,057   $  1,004   $ 15,387   $  1,956
       Share-based
        compensation              387        232        901        309
       Production start-up      7,177      2,318     18,114      4,189
       Corneal health product
        line phase out            (24)     1,747        (99)     1,508
                             --------   --------   --------   --------
                             $ 13,597   $  5,301   $ 34,303   $  7,962
                             ========   ========   ========   ========
 (2)  CSI Cost of sales:
       Inventory step-up     $    143   $     --   $    251   $     --
       Share-based
        compensation               69         45        182         83
                             --------   --------   --------   --------
                             $    212   $     45   $    433   $     83
                             ========   ========   ========   ========
 (3)  CVI SGA:
       Share-based
        compensation         $  1,479   $    984   $  3,698   $  2,952
       Distribution start-up    3,656      2,361     11,137      4,117
       Intellectual property
        litigation              2,265        599      5,598      1,246
       Production start-up      2,765         --      4,421         --
       Corneal health product
        line phase out             --        702          5      2,393
                             --------   --------   --------   --------
                             $ 10,165   $  4,646   $ 24,859   $ 10,708
                             ========   ========   ========   ========
 (4)  CSI SGA:
       Share-based
        compensation         $    609   $    427   $  1,823   $  1,284
       Integration costs          498         --      1,494         --
                             --------   --------   --------   --------
                             $  1,107   $    427   $  3,317   $  1,284
                             ========   ========   ========   ========

 (5)  Corporate SGA:
        Share-based
         compensation         $  1,342   $    992   $  7,316   $  6,116
        Securities litigation       24        655         85        916
                              --------   --------   --------   --------
                              $  1,366   $  1,647   $  7,401   $  7,032
                              ========   ========   ========   ========

 (6)  CVI research and
       development expense:
        Share-based
         compensation        $    165   $     79   $    498   $    237
        Corneal health
         product line phase
         out                       --        448         97      2,108
                             --------   --------   --------   --------
                             $    165   $    527   $    595   $  2,345
                             ========   ========   ========   ========

 (7)  CSI research and
       development expense:
        Share-based
         compensation        $      9   $      6   $     29   $     20
        CooperSurgical in-
         process R&D            3,000         --      7,157      7,500
                             --------   --------   --------   --------
                             $  3,009   $      6   $  7,186   $  7,520
                             ========   ========   ========   ========
 (8)  CVI restructuring:
       Restructuring costs
        in operating
        expenses             $  2,072   $  3,214   $  6,765   $  5,417
       Corneal health
        product line phase
        out                        --      2,416         --      2,416
                             --------   --------   --------   --------
                             $  2,072   $  5,630   $  6,765   $  7,833
                             ========   ========   ========   ========

 (9)  CSI restructuring
       costs                 $     --   $     (2)  $     14   $      1
                             ========   ========   ========   ========
 (10) Interest expense:
       Write-off of deferred
        financing costs      $     --   $     --   $   (882)  $ (4,085)
                             --------   --------   --------   --------
                             $     --   $     --   $   (882)  $ (4,085)
                             ========   ========   ========   ========
 (11) Provision for income
       taxes:
        Income tax effect    $ (3,848)  $ (2,234)  $(14,080)  $ (6,332)
                             ========   ========   ========   ========

Forward-Looking Statements

This news release contains "forward-looking statements" as defined by the Private Securities Litigation Reform Act of 1995. These include statements relating to plans, prospects, goals, strategies, future actions, events or performance and other statements which are other than statements of historical fact. In addition, all statements regarding anticipated growth in our revenue, anticipated market conditions, planned product launches and expected results of operations and integration of any acquisition (including the Ocular business) are forward-looking. To identify these statements look for words like "believes," "expects," "may," "will," "should," "could," "seeks," "intends," "plans," "estimates" or "anticipates" and similar words or phrases. Forward-looking statements necessarily depend on assumptions, data or methods that may be incorrect or imprecise and are subject to risks and uncertainties. Among the factors that could cause our actual results and future actions to differ materially from those described in forward-looking statements are:

We caution investors that forward-looking statements reflect our analysis only on their stated date. We disclaim any intent to update them except as required by law.

Corporate Information

The Cooper Companies, Inc. (www.coopercos.com) manufactures and markets specialty healthcare products through its CooperVision and CooperSurgical units. Corporate offices are in Lake Forest and Pleasanton, Calif. A toll free interactive telephone system at 1-800-334-1986 provides stock quotes, recent press releases and financial data.

CooperVision (www.coopervision.com) manufactures and markets contact lenses. Headquartered in Pleasanton, Calif., it manufactures in Juana Diaz, Puerto Rico, Norfolk, Va., Rochester, N.Y., Adelaide, Australia, Hamble and Hampshire England and Madrid, Spain.

CooperSurgical (www.coopersurgical.com) manufactures and markets diagnostic products, surgical instruments and accessories to the women's healthcare market with headquarters and manufacturing facilities in Trumbull and Orange, Conn., and in Pasadena, Calif., Houston, Texas, North Normandy, Ill., Williston, Vt., Fort Atkinson, Wis., Montreal and Berlin.

The Cooper Companies, Inc. and its subsidiaries and/or affiliates own, license or distribute the following trademarks mentioned in this release: Proclear® and Biofinity® are registered trademarks of The Cooper Companies, Inc., its subsidiaries and/or affiliates. Biomedics XC, PC Technology and Proclear 1 Day are trademarks of The Cooper Companies, Inc., its subsidiaries and/or affiliates. Vistakon® is a trademark of Johnson & Johnson, Inc.

The information on Cooper's Websites and its interactive telephone system are not part of this news release.


              THE COOPER COMPANIES, INC. AND SUBSIDIARIES
              Consolidated Condensed Statements of Income
               (In thousands, except per share amounts)
                              (Unaudited)


                           Three Months Ended       Nine Months Ended
                                July 31,                July 31,
                          --------------------    --------------------
                            2007        2006        2007        2006
                          --------    --------    --------    --------
 Net sales                $251,862    $225,798    $696,817    $642,934
 Cost of sales             105,938      88,037     294,526     244,649
                          --------    --------    --------    --------
 Gross profit              145,924     137,761     402,291     398,285
 Selling, general and
  administrative expense   104,521      90,039     302,977     263,085
 Research and
  development expense       11,513       6,264      30,581      26,110
 Restructuring costs         2,072       5,628       6,779       7,834
 Amortization of
  intangibles                4,160       3,530      12,003      10,762
                          --------    --------    --------    --------
 Operating income           23,658      32,300      49,951      90,494
 Interest expense           11,085       8,534      31,795      28,834
 Other income (loss),
  net                          512         523       1,340      (1,655)
                          --------    --------    --------    --------
 Income before income
  taxes                     13,085      24,289      19,496      60,005
 Provision for income
  taxes                      4,905       3,312       6,495       7,373
                          --------    --------    --------    --------
 Net income                  8,180      20,977      13,001      52,632
 Add interest charge
  applicable to
  convertible debt,
  net of tax                   523         522          --       1,567
                          --------    --------    --------    --------
 Income for calculating
  earnings per share      $  8,703    $ 21,499    $ 13,001    $ 54,199
                          ========    ========    ========    ========

 Diluted earnings per
  share                   $   0.18    $   0.45    $   0.29    $   1.14
                          ========    ========    ========    ========

 Number of shares used
  to compute earnings
  per share                 47,785      47,482      45,082      47,614
                          ========    ========    ========    ========


             THE COOPER COMPANIES, INC. AND SUBSIDIARIES
                Consolidated Condensed Balance Sheets
                            (In thousands)
                             (Unaudited)


                                              July 31,     October 31,
                                                2007          2006
                                             ----------    ----------
                      ASSETS

 Current assets:
   Cash and cash equivalents                 $    8,061    $    8,224
   Trade receivables, net                       164,332       146,584
   Inventories                                  265,381       236,512
   Deferred tax asset                            22,200        19,659
   Other current assets                          51,123        45,972
                                             ----------    ----------
     Total current assets                       511,097       456,951
                                             ----------    ----------
 Property, plant and equipment, net             578,717       496,357
 Goodwill                                     1,255,936     1,217,084
 Other intangibles, net                         150,086       147,160
 Deferred tax asset                              23,322        21,479
 Other assets                                    21,907        13,570
                                             ----------    ----------
                                             $2,541,065    $2,352,601
                                             ==========    ==========

          LIABILITIES AND STOCKHOLDERS' EQUITY

 Current liabilities:
 Short-term debt                             $   53,706    $   61,366
 Other current liabilities                      230,716       215,264
                                             ----------    ----------
     Total current liabilities                  284,422       276,630
                                             ----------    ----------
 Long-term debt                                 807,580       681,286
 Deferred tax liabilities                        11,504         9,494
 Other liabilities                                2,197         6,682
                                             ----------    ----------
     Total liabilities                        1,105,703       974,092
                                             ----------    ----------
 Stockholders' equity                         1,435,362     1,378,509
                                             ----------    ----------
                                             $2,541,065    $2,352,601
                                             ==========    ==========

This news release was distributed by PrimeNewswire, www.primenewswire.com

SOURCE: The Cooper Companies, Inc.

The Cooper Companies, Inc.
Norris Battin
925-460-3600
Fax: 925-460-3648
ir@coopercompanies.com
www.coopercos.com