Exhibit 99.2

Teleflex Incorporated
Pro forma Segment Results of Operations
To Reflect Discontinued Operations

	2004 - (Unaudited)															2005 - (Unaudited)
													Full
	Q1			Q2			Q3			Q4			Year			Q1			Q2			YTD
Revenues
Commercial	$	313,347		$	322,568		$	267,620		$	297,313		$	1,200,848		$	303,808		$	314,706		$	618,514
Medical		149,043			156,846			203,333			231,008			740,230			210,844			218,906			429,750
Aerospace		115,742			113,697			105,858			117,914			453,211			109,891			124,347			234,238
	$	578,132		$	593,111		$	576,811		$	646,235		$	2,394,289		$	624,543		$	657,959		$	1,282,502
Operating profit (*)
Commercial	$	31,716		$	36,201		$	16,542		$	21,206		$	105,665		$	24,817		$	25,361		$	50,178
Medical		23,084			26,708			30,652			37,384			117,828			33,168			43,352			76,520
Aerospace		1,447			(5,515	)		2,512			(8,963	)		(10,519	)		1,963			6,570			8,533
		56,247			57,394			49,706			49,627			212,974			59,948			75,283			135,231
Corporate expenses		6,561			6,527			7,585			11,215			31,888			6,955			6,165			13,120
Minority interest in consolidated subsidiaries		(4,112	)		(4,764	)		(4,457	)		(5,886	)		(19,219	)		(4,698	)		(5,181	)		(9,879	)
(Gain) loss on sale of businesses and assets		—			(5,083	)		563			1,787			(2,733	)		—			—			—
Restructuring costs		—			—			—			67,618			67,618			7,294			6,653			13,947
Income (loss) from continuing operations before interest, taxes and minority interest		53,798			60,714			46,015			(25,107	)		135,420			50,397			67,646			118,043
Interest expense, net		6,775			6,145			12,590			11,608			37,118			11,088			10,565			21,653
Income (loss) from continuing operations before taxes and minority interest		47,023			54,569			33,425			(36,715	)		98,302			39,309			57,081			96,390
Taxes (benefit) on income (loss) from continuing operations		11,200			13,561			5,314			(16,837	)		13,238			9,563			13,585			23,148
Income (loss) from continuing operations before minority interest		35,823			41,008			28,111			(19,878	)		85,064			29,746			43,496			73,242
Minority interest in consolidated subsidiaries		4,112			4,764			4,457			5,886			19,219			4,698			5,181			9,879
Income (loss) from continuing operations		31,711			36,244			23,654			(25,764	)		65,845			25,048			38,315			63,363
Operating income (loss) from discontinued operations		(1,978	)		(2,354	)		(7,826	)		(57,268	)		(69,426	)		21,072			(13,708	)		7,364
Taxes (benefit) from discontinued operations		261			(275	)		(1,665	)		(11,419	)		(13,098	)		7,394			(4,366	)		3,028
Net income (loss)	$	29,472		$	34,165		$	17,493		$	(71,613	)	$	9,517		$	38,726		$	28,973		$	67,699
Earnings (losses) per share:
Basic:
Income (loss) from continuing operations		0.79			0.90			0.59			(0.64	)		1.64			0.62			0.94			1.56
Income (loss) from discontinued operations		(0.06	)		(0.05	)		(0.15	)		(1.14	)		(1.40	)		0.34			(0.23	)		0.11
Net income (loss)		0.74			0.85			0.43			(1.77	)		0.24			0.96			0.71			1.67
Diluted:
Income (loss) from continuing operations		0.78			0.89			0.59			(0.64	)		1.63			0.62			0.93			1.55
Income (loss) from discontinued operations		(0.06	)		(0.05	)		(0.15	)		(1.13	)		(1.39	)		0.34			(0.23	)		0.11
Net income (loss)		0.73			0.84			0.43			(1.77	)		0.24			0.95			0.71			1.66
Average number of common and common equivalent shares outstanding:
Basic		39,990			40,195			40,273			40,361			40,205			40,453			40,635			40,544
Diluted		40,457			40,538			40,414			40,571			40,495			40,699			41,031			40,865

(*) Segment operating profit is defined as a segment’s revenues reduced by its materials, labor and other products costs along with the segment’s selling, engineering and administrative expenses and minority interest. Corporate expenses, (gain) loss on sale of businesses and assets, restructuring costs, interest expense and taxes are excluded from this measure.

These discontinued operations have not historically been separately identified, consolidated and audited as presented in this schedule.

Certain financial information is presented on a rounded basis, which may cause minor differences.