INAMED CORP
10-Q/A, 1997-09-09
ORTHOPEDIC, PROSTHETIC & SURGICAL APPLIANCES & SUPPLIES
Previous: INAMED CORP, 10-Q/A, 1997-09-09
Next: INAMED CORP, 10-Q, 1997-09-09



                                    UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION

                                  Washington, D.C.  20549




                                      FORM 10-Q/A-1
 
               FORM 10-Q QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D)
                                            OF
                          THE SECURITIES EXCHANGE ACT OF 1934


FOR THE QUARTER ENDED SEPTEMBER 30, 1996       COMMISSION FILE NUMBER:0-7101






                                  INAMED CORPORATION

State of Incorporation:  Florida   I.R.S. Employer Identification No.:59-0920629

   3800 Howard Hughes Parkway, Suite #900, Las Vegas, Nevada  89109

                   Telephone Number:  (702) 791-3388





Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period
that the Registrant was required to file such reports), and (2) has been 
subject to such filing requirements for the past 90 days.  Yes X  No _____





  On November 8, 1996 there were 8,006,050 Shares of the Registrant's
                       Common Stock Outstanding.


                   This document contains 21 pages.

                                 - 1 -

<PAGE>

            INAMED CORPORATION AND SUBSIDIARIES

                            FORM 10-Q

                Quarter Ended September 30, 1996








                        TABLE OF CONTENTS

                                                                          PAGE
PART I    -     FINANCIAL INFORMATION

Item 1.         Financial Statements

                Consolidated Balance Sheets                                  3

                Unaudited Consolidated Income Statements                     5

                Unaudited Consolidated Statements
                of Cash Flows                                                7

                Notes to the Unaudited Consolidated
                Financial Statements                                         9

Item 2.         Management's Discussion and Analysis of Financial
                Condition and Results of Operations                         16


PART II   -     OTHER INFORMATION                                           20

                                 - 2 -

<PAGE>
PART I.        FINANCIAL INFORMATION

ITEM 1.
<TABLE>
   
               INAMED CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS

                                                         (Unaudited)
                                                     SEPTEMBER 30, 1996         DECEMBER 31, 1995
ASSETS
<S>                                                 <C>                         <C>
Current assets:
   Cash and cash equivalents                        $ 3,346,086                 $2,807,327
   Restricted cash, Settlement Fund                  14,636,348                         --
   Trade accounts receivable, net of allowance for
      doubtful accounts  and returns and allowances
      of $4,314,969 at September 30, 1996 and
      $6,641,177 at December 31, 1995                14,190,963                  10,470,375
   Notes receivable - trade                                  --                     157,534
   Related party notes receivable                        13,546                     385,508
   Inventories                                       20,055,176                  17,695,847
   Prepaid expenses and other current assets          1,685,370                   1,825,213
   Income tax refund receivable                         235,408                      95,580
   Deferred income taxes                              2,010,622                   2,014,589
                                                    ___________                 ___________
        Total current assets                         56,173,519                  35,451,973
                                                    ___________                 ___________
Property and equipment, at cost:
   Machinery and equipment                            9,816,728                   8,923,564
   Furniture and fixtures                             3,946,873                   3,714,717
   Leasehold improvements                             8,597,623                   7,567,208
                                                    ___________                 ___________
                                                     22,361,224                  20,205,489
   Less accumulated depreciation
      and amortization                              (11,097,509)                 (9,234,166)
                                                    ___________                 ___________
      Net property and equipment                     11,263,715                  10,971,323
                                                    ___________                 ___________
Notes receivable, net of allowance of $1,066,958
      at September 30, 1996 and December 31, 1995     2,022,264                   2,047,535

Intangible assets, net                                1,427,862                   1,658,926

Other assets, at cost                                   401,840                     255,187
                                                    ___________                 ___________
Total assets                                        $71,289,200                 $50,384,944
</TABLE>

    
   


                              (continued)

    The Notes to Financial Statements are an integral part of this
                              statement.

                                 - 3 -

<PAGE>
<TABLE>

    
   
               INAMED CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEETS

                                                       (Unaudited)
                                                   SEPTEMBER 30, 1996           DECEMBER 31, 1995

LIABILITIES AND STOCKHOLDERS' (DEFICIT)  EQUITY

<S>                                                  <C>                        <C>
Current liabilities:
   Current installments of long-term debt            $    14,168                $    51,735
   Notes payable to bank                               1,481,381                  1,273,476
   Notes payable to others                                    --                    493,511
   Related party notes payable                                --                  1,759,417
   ACCOUNTS PAYABLE                                   12,426,827                 18,596,800
   Accrued liabilities:
      Salaries, wages, and payroll taxes               4,086,006                  9,559,348
      Interest                                         1,672,313                  1,609,947
      Self-insurance                                   1,094,332                  1,130,632
      Stock option compensation                           68,714                     68,714
      Other                                            2,682,201                  2,200,860
   ROYALTIES PAYABLE                                   1,980,337                  2,926,388
   Income taxes payable                                   86,611                  1,812,818
   Deferred income taxes                                  26,595                     10,065
                                                     ___________                ___________
      Total current liabilities                       25,619,485                 41,493,711
                                                     ___________                ___________
Long-term debt, excluding current installments           100,472                     89,437

Deferred grant income                                  1,129,148                  1,114,735

Deferred income taxes                                    190,166                    239,177

Litigation settlement                                  9,152,000                  9,152,000

Convertible notes payable                             34,560,000                         --

Commitments and contingencies

Stockholders' (deficit) equity:
   Common stock, $0.01 par value.
      Authorized 20,000,000 shares;
      issued and outstanding 8,006,050                     80,061                    76,027
   Additional paid-in capital                          13,456,089                 9,963,635
   Cumulative translation adjustment                      739,681                   882,146
   Accumulated deficit                                (13,737,902)              (12,625,924)
                                                      ___________               ___________
 Stockholders' (deficit) equity                           537,929                (1,704,116)


Total liabilities and stockholders' (deficit) equity  $71,289,200               $50,384,944
                                                      ===========               ===========
</TABLE>

    
   

    The Notes to Financial Statements are an integral part of this
                              statement.

                                 - 4 -

<PAGE>
<TABLE>
               INAMED CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED INCOME STATEMENTS
                           (UNAUDITED)

                                                          Nine Months           Nine Months
                                                             Ended                 Ended
                                                        SEPTEMBER 30, 1996      SEPTEMBER 30, 1995


<S>                                                       <C>                   <C>
Net sales                                                 $71,521,118           $64,136,586
Cost of goods sold                                         24,308,821            20,854,509
                                                          ___________           ___________
      Gross profit                                         47,212,297            43,282,077
                                                          ___________           ___________
Operating expenses:
   Marketing                                               18,850,662            16,772,662
   General and administrative                              21,761,260            21,587,052
   Research and development                                 3,560,114             3,276,591
                                                          ___________           ___________
      Total operating expenses                             44,172,036            41,636,305
                                                          ___________           ___________
      Operating income                                      3,040,261             1,645,772
                                                          ___________           ___________
Other income (expense):
   Interest income                                            756,526               648,866
   Interest expense                                        (4,785,071)             (213,229)
   Royalty Income                                              94,766               102,265
   Foreign currency transaction losses                       (222,123)             (414,175)
   Miscellaneous income                                       156,663               238,348
                                                          ___________           ___________
      Net other income (expense)                           (3,999,239)              362,075
                                                          ___________           ___________
      Income (loss) before income tax expense                (958,978)            2,007,847

Income tax expense                                            153,001               715,491
                                                          ___________           ___________
      Net income (loss)                                   $(1,111,979)          $ 1,292,356
                                                          ===========           ===========
Net income (loss) per share of common stock               $     (0.14)          $     0.17
                                                          ===========           ===========
Weighted average common shares outstanding                  7,743,767             7,559,073
                                                          ===========           ===========
</TABLE>









                   The Notes to Financial Statements are an integral
part of this statement.


<TABLE>

               INAMED CORPORATION AND SUBSIDIARIES

                                                          THREE MONTHS           THREE MONTHS
                                                                ENDED               ENDED
                                                         SEPTEMBER 30, 1996     SEPTEMBER 30, 1995

<S>                                                        <C>                  <C>
Net sales                                                  $23,259,585          $18,279,111
Cost of goods sold                                           8,605,078            6,839,178
                                                           ___________          ___________
      Gross profit                                          14,654,507           11,439,933
                                                           ___________          ___________
Operating expenses:
   Marketing                                                 6,026,752            5,233,406
   General and administrative                                7,161,294            8,159,422
   Research and development                                  1,456,633            1,165,297
                                                           ___________          ___________
      Total operating expenses                              14,644,679           14,558,125
                                                           ___________          ___________
      Operating income (loss)                                    9,828           (3,118,192)
                                                           ___________          ___________
Other income (expense):
   Interest income                                             181,387              325,790
   Interest expense                                         (1,059,378)             (72,730)
   Royalty income                                                    0               74,287
   Foreign currency transaction losses                         (42,061)            (580,253)
   Miscellaneous income (expense)                                4,425               94,967
                                                           ___________          ___________
      Net other expense                                       (915,627)            (157,939)
                                                           ___________          ___________
      Income (loss) before income taxes                       (905,799)          (3,276,131)

Income taxes                                                    82,291             (683,543)
                                                           ___________          ___________
      Net income (loss)                                    $  (988,090)         $(2,592,588)
                                                           ===========          ===========
Net income (loss) per share of common stock                $     (0.12)         $     (0.34)
                                                           ===========          ===========
Weighted average common shares outstanding                   7,998,507            7,662,257
                                                           ===========          ===========

</TABLE>





     The Notes to Financial Statements are an integral part of this
                               statement

                                 - 5 -

<PAGE>
<TABLE>

    
   
               INAMED CORPORATION AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (UNAUDITED)

             Nine Months ended September 30, 1996 and 1995

           Increase (Decrease) in Cash and Cash Equivalents

                                                               1996             1995
<S>                                                          <C>                <C>
Cash flows from operating activities:
   Net income (loss)                                         $(1,111,979)       $ 1,292,356
                                                             ___________        ___________
Adjustments to reconcile net income to net cash
provided by (used in) operating activities:
   Depreciation of property and equipment                      1,810,802          1,940,954
   Amortization of intangible assets                             230,533            233,057
   Deferred income taxes                                         (24,093)           532,535
   Changes in assets and liabilities:
      Trade accounts receivable                               (3,832,241)        (1,772,322)
      Notes receivable                                           174,564            304,107
      Inventories                                             (2,728,211)        (3,385,739)
      Prepaid expenses and other current assets                  117,451          1,472,731
      Income tax refund receivable                              (144,828)            20,091
      Other assets                                              (147,455)            (7,062)
      Accounts Payable                                        (6,143,367)           415,305
      Accrued salaries, wages and payroll taxes               (5,396,239)         3,672,596
      Accrued interest                                            62,366             (1,027)
      Accrued self-insurance                                     (36,300)           (54,573)
      Other accrued liabilities                                  497,656           (452,066)
      ROYALTIES PAYABLE                                         (946,051)           921,692
      Income taxes payable                                    (1,726,374)          (610,421)
                                                             ___________        ___________
      Total adjustments                                      (18,231,787)         3,229,858
                                                             ___________        ___________
      Net cash provided by
        (used in) operating activities                       (19,343,766)         4,522,214
                                                             ___________        ___________
Cash flows from investing activities:
   Purchases of property and equipment                        (2,266,227)        (3,907,150)
                                                             ___________        ___________
   Net cash used in investing activities                      (2,266,227)        (3,907,150)
                                                             ___________        ___________
</TABLE>

    
   




                              (continued)

    The Notes to Financial Statements are an integral part of this
                              statement.

                                 - 6 -

<PAGE>
<TABLE>

               INAMED CORPORATION AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (UNAUDITED)

             Nine Months ended September 30, 1996 and 1995

           Increase (Decrease) in Cash and Cash Equivalents


                                                                1996               1995
<S>                                                           <C>               <C> 
Cash flows from financing activities:
   Increases in notes payable and long-term debt              $34,836,498       $   190,580
   Principal repayment of notes payable
       and long-term debt                                        (530,451)         (452,330)
   (Increase) decrease in related party receivables               371,962          (322,756)
   Increase (decrease) in related party payables               (1,759,417)          114,204
   Net change in deferred grant income                             13,520            51,222
   Repurchases and retirements of common stock                     (3,463)           (1,346)
   Proceeds from exercise of stock options                             --           181,250
   Issuance of common stock                                     3,499,951            29,500
   Cash overdraft                                                      --                --
                                                              ___________       ___________
   Net cash provided by (used in)
     financing activities                                      36,428,600          (209,676)
                                                              ___________       ___________
   Effect of exchange rate changes on cash                        356,500          (310,372)
                                                              ___________       ___________
   Net increase in cash
      and cash equivalents                                     15,175,107            95,016

Cash and cash equivalents at beginning of period                2,807,327           673,951
                                                              ___________       ___________
Cash and cash equivalents at end of period                    $17,982,434       $   768,967
                                                              ___________       ___________

Supplemental disclosure of cash flow information:
   Cash paid during the nine months for:
      Interest                                                $ 1,388,794       $   249,148
                                                              ===========       ===========
      Income taxes                                            $ 1,530,932       $   853,577
                                                              ===========       ===========
</TABLE>
Disclosure of accounting policy:


    
   
For purposes of the consolidated statement of cash flows, the Company 
considers all highly liquid debt instruments purchased with a maturity
of three months or less to be cash equivalents.

    
   





    The Notes to Financial Statements are an integral part of this
                              statement.

                                 - 7 -

<PAGE>

INAMED CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1996 (CONTINUED)


               INAMED CORPORATION AND SUBSIDIARIES
      NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                       September 30, 1996


NOTE 1  -  INTERIM FINANCIAL STATEMENTS

The  accompanying  unaudited  consolidated financial statements include
all adjustments (of normal recurring  accruals  only) which are, in the
opinion of management, necessary for fair presentation  of  the results
of  operations  for  the  periods  presented.  Interim results are  not
necessarily indicative of the results to be expected for a full year.

Certain  information  and  footnote disclosures  normally  included  in
financial statements, prepared  in  accordance  with generally accepted
accounting  principles, have been condensed or omitted  as  allowed  by
Form  10-Q.   The   accompanying   unaudited   consolidated   financial
statements   should   be   read   in  conjunction  with  the  Company's
consolidated financial statements for  the year ended December 31, 1995
as filed with the Securities and Exchange Commission on Form 10-K/A.


NOTE 2  -  BASIS OF PRESENTATION AND SUMMARY  OF SIGNIFICANT ACCOUNTING
POLICIES

THE COMPANY

INAMED  Corporation's subsidiaries are McGhan Medical  Corporation  and
CUI Corporation,  which  develop,  manufacture and sell medical devices
principally  for the plastic and general  surgery  fields;  BioEnterics
Corporation which  develops, manufactures and sells medical devices and
associated instrumentation to the bariatric and general surgery fields;
Biodermis Corporation  which develops, produces and distributes premium
products for dermatology,  wound  care  and  burn  treatment; Bioplexus
Corporation which is a development company that develops,  produces and
distributes  specialty medical products for use by the general  surgery
profession; Flowmatrix  Corporation  which  manufactures  high  quality
silicone  components and devices for INAMED's wholly-owned subsidiaries
and distributes an international line of proprietary silicone products;
Medisyn Technologies Corporation which develops and promotes the use of
silicone chemistry  in  the  fields of medical devices, pharmaceuticals
and biotechnology; INAMED Development  Company, which is engaged in the
research and development of new medical  devices  using  silicone-based
technology;  INAMED Japan an administration company for INAMED  Medical
Group, McGhan  Limited, an Irish corporation which manufactures medical
devices principally for the plastic and general surgery fields; Medisyn
Technologies,  Ltd.   and  Chamfield  Ltd.,  Irish  corporations  which
specialize in the development of silicone materials for use by INAMED's
wholly-owned subsidiaries;  and INAMED B.V., a Netherlands corporation,
INAMED  B.V.B.A.,  a  Belgium  corporation,   INAMED   GmbH,  a  German
corporation,  INAMED  S.R.L.,  an Italian corporation, INAMED  Ltd.,  a
United  Kingdom corporation, INAMED  S.A.R.L.,  a  French  corporation,
INAMED, Mexico  S.A.  de  C.V.,  a Mexican corporation, INAMED, S.A., a
Spanish corporation, INAMED do Brazil,  a Brazilian corporation, INAMED
Medical Group, a Japanese corporation, and McGhan Medical Asia Pacific,
a Hong Kong corporation, which all sell medical  devices  on  a  direct
sales basis in the various countries in which they are located.

BASIS OF PRESENTATION

The  consolidated  financial  statements include the accounts of INAMED
Corporation and its wholly owned subsidiaries (collectively referred to
as  the  Company  for  the  purposes   of  financial  reporting).   All
significant intercompany balances and transactions have been eliminated
in consolidation.


<PAGE>

INAMED CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1996 (CONTINUED)


NET INCOME PER SHARE

Net  income  per share is based upon the weighted  average   number  of
shares outstanding during each of the respective periods.

RECLASSIFICATION

Certain reclassifications  were made to the 1995 consolidated financial
statements to conform to the 1996 presentation.

<TABLE>

    
   
NOTE 3 - Accounts and Notes Receivable

Accounts and notes receivable consist of the following:

                                                   SEPTEMBER  30, 1996          DECEMBER 31, 1995
<S>                                                 <C>                         <C>
Accounts receivable                                 $18,505,932                 $17,111,552
Allowance for doubtful accounts                        (551,927)                   (964,928)
Allowance for returns and credits                    (3,763,042)                 (5,676,249)
                                                    ___________                 ___________
Net accounts receivable                             $14,190,963                 $10,470,375

Notes receivable                                    $ 3,089,222                 $ 3,114,493
Allowance for doubtful notes                         (1,066,958)                 (1,066,958)
                                                    ___________                 ___________
Net notes receivable                                $ 2,022,264                 $ 2,047,535
</TABLE>

The provision for doubtful accounts and returns was reduced from
$6,641,177 at December 31, 1995 to $4,314,969 at September 30, 1996.
Actual bad debt from 1993 to the present amounts to approximately 0.16%
of sales per year and the return rate continues to decline.

    
   

NOTE 4  -  INVENTORIES
<TABLE>
Inventories are summarized as follows:
                                                SEPTEMBER 30, 1996              DECEMBER 31, 1995
<S>                                               <C>                           <C>
Raw materials                                     $ 3,261,974                   $ 2,513,862
Work in process                                     4,438,272                     3,773,579
Finished goods                                     13,266,582                    12,167,768
                                                  ___________                   ___________
                                                   20,966,828                    18,455,209
Less allowance for
     obsolescence                                    (911,652)                     (759,362)
                                                  ___________                   ___________
                                                  $20,055,176                   $17,695,847
                                                  ===========                   ===========
</TABLE>
<PAGE>

INAMED CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
SEPTEMBER 30, 1996 (CONTINUED)



NOTE 5 - CONVERTIBLE NOTES PAYABLE



    
   
In January 1996, the Company completed  a private placement offering by
issuing three-year secured convertible, non-callable  notes  due  March
31,  1999  bearing  an  interest rate of 11%.  The Company received $35
million in proceeds from  the  offering  to be used for the anticipated
litigation  settlement,  for capital investments  and  improvements  to
expand production capacity,  and  for working capital purposes.  Of the
proceeds  received from the offering,  $15  million  was  deposited  to
escrow for  litigation  settlement  purposes  to  be  released  into  a
settlement  fund  upon the Company achieving complete resolution sought
under  a mandatory ("non-opt-out")  settlement  class  (the  "Mandatory
Class")  or  other  acceptable  settlement resolution.  INTEREST ON THE
CONVERTIBLE NOTES IS PAYABLE QUARTERLY,  WITHIN  TEN DAYS OF THE END OF
SUCH PERIOD, FOR THE PERIODS ENDED MARCH 31, JUNE  30, SEPTEMBER 30 AND
DECEMBER 31.

    
   

The notes became convertible into shares of common stock  at the option
of  the  note  holders on April 22, 1996.  The conversion rate  is  one
share  of  common  stock  for  each  $10  principal  amount  of  notes.
Alternatively,  the  notes  may  automatically  convert  into shares of
common  stock upon the occurrence of certain events in connection  with
the certification  of  the  Mandatory Class.  In April 1996 the Company
completed the Form S-3 registration of 3.5 million shares of its common
stock   in   direct  response  to  the   private   placement   offering
requirements.


    
   
UNDER THE INDENTURE (THE "INDENTURE") AND PURSUANT TO CERTAIN FINANCIAL
COVENANTS TO WHICH THE COMPANY ISSUED ITS 11% SECURED CONVERTIBLE NOTES
DUE 1999 (THE  "NOTES"), THE COMPANY WAS REQUIRED TO GENERATE OPERATING
PROFIT (AS DEFINED  IN  THE  INDENTURE)  IN THE QUARTER ENDED MARCH 31,
1996 IN EXCESS OF $2.0 MILLION.  FOLLOWING  THE  CALCULATION PERIOD SET
FORTH IN THE INDENTURE, THE COMPANY DETERMINED THAT  IT  DID  NOT  MEET
SUCH  FINANCIAL  COVENANT,  THAT  OPERATING PROFIT FOR SUCH QUARTER WAS
$90,878.  THE COVENANT DEFAULT IN OPERATING  PROFIT WAS SUBJECT TO CURE
BY  THE COMPANY THROUGH ISSUANCE OF ADDITIONAL  SECURITIES  (JUNIOR  IN
RIGHT  TO  THE  NOTES)  WITHIN  60 DAYS OF MARCH 31, 1996.  THE COMPANY
ELECTED NOT TO ISSUE SUCH ADDITIONAL  SECURITIES BUT INSTEAD NEGOTIATED
WITH THE HOLDERS OF THE NOTES REGARDING  A  WAIVER  OF THE DEFAULT.  IN
ACCORDANCE  WITH  THE  TERMS OF THE INDENTURE, THE HOLDERS  WAIVED  THE
DEFAULT IN CONSIDERATION  OF  THE  ISSUANCE TO EACH HOLDER OF RECORD ON
THE RECORD DATE FOR GRANTING SUCH WAIVER  A  NUMBER OF SHARES OF COMMON
STOCK OF THE COMPANY EQUAL TO 5% OF THE SHARES  OF  COMMON  STOCK  THAT
WOULD  HAVE  BEEN ISSUABLE TO SUCH HOLDER IF ALL OF SUCH HOLDER'S NOTES
HAD BEEN CONVERTED  ON  SUCH RECORD DATE (THE "ISSUANCE"), THE ISSUANCE
TO BE MADE ON JANUARY 10,  1997.  CONCURRENTLY, WITH THE CONSENT OF THE
NOTEHOLDERS, THE COMPANY AMENDED THE INDENTURE TO EXCLUDE THEREFROM THE
EFFECTS OF THE ISSUANCE.  THE  COMPANY  RECORDED  A  FINANCE CHARGE AND
ACCOMPANYING  LIABILITY  TOTALING  $1,416,960  IN CONNECTION  WITH  THE
ISSUANCE OF THE 172,800 SHARES.  THE LIABILITY WILL  BE ELIMINATED WHEN
THE SHARES ARE ISSUED ON JANUARY 10, 1997.


NOTE 6  -  COMMITMENTS AND CONTINGENCIES

THE  COMPANY and/or its subsidiaries are defendants in  numerous  state
and federal  court  actions  and  a  Federal class action in the United
States District Court, Northern District of Alabama, Southern Division,
under  THE HONORABLE Sam C. Pointer, Jr.,  CHIEF  JUDGE  U.S.  DISTRICT
COURT, IDENTIFIED  AS  BREAST  IMPLANT  PRODUCTS  LIABILITY LITIGATION,
MULTIPLE DISTRICT LITIGATION NO. 926, MASTER FILE NO.  CV  92-P-10000-S
("MDL 926").  ONE OF THE FEDERAL CASES, LINDSEY, ET AL., V. DOW CORNING
CORP.,  ET  AL.,  CIVIL  ACTION  NO.  CV  94-11558-S  WAS CONDITIONALLY
CERTIFIED  AS  A  CLASS  ACTION  FOR  PURPOSES  OF  SETTLEMENTS   ("MDL
SETTLEMENT")  ON  BEHALF  OF  PERSONS  HAVING  CLAIMS  AGAINST  CERTAIN
MANUFACTURERS OF BREAST IMPLANTS. THE ALLEGED FACTUAL BASIS FOR TYPICAL
LAWSUITS  INCLUDE  ALLEGATIONS  THAT  THE  PLAINTIFFS'  BREAST IMPLANTS
CAUSED SPECIFIED AILMENTS INCLUDING, AMONG OTHERS, AUTO-IMMUNE DISEASE,
SCLERODERMA, SYSTEMIC DISORDERS, JOINT SWELLING AND CHRONIC FATIGUE.

A  RESULT  OF  THE  MDL  SETTLEMENT  WAS THE ESTABLISHMENT OF A  CLAIMS
ADMINISTRATION OFFICE IN HOUSTON, TEXAS,  UNDER  THE DIRECTION OF JUDGE
ANN COCHRAN.  CLASS MEMBERS WHO HAD BREAST IMPLANTS  PRIOR TO JUNE 1993
HAVE  REGISTERED WITH THE CLAIMS OFFICE.  JUDGE POINTER  CERTIFIED  THE
"GLOBAL"  SETTLEMENT  BY FINAL ORDER AND JUDGMENT ON SEPTEMBER 1, 1994.
SUBSEQUENTLY, A PRELIMINARY REVIEW OF CLAIMS PRODUCED PROJECTED PAYOUTS
THAT WERE GREATER THAN THE AMOUNTS THE BREAST IMPLANT MANUFACTURERS HAD
AGREED TO PAY.  ON MAY 15, 1995, DOW CORNING CORP., FORMERLY ONE OF THE
MANUFACTURERS AND A SIGNIFICANT  CONTRIBUTOR  TO  THE GLOBAL SETTLEMENT
FUND, FILED FOR FEDERAL BANKRUPTCY PROTECTION BECAUSE  OF LAWSUITS OVER
THE DEVICES.

ON  DECEMBER 29, 1995, THE COMPANY ENTERED INTO AN AGREEMENT  WITH  THE
MDL 926  SETTLEMENT  CLASS COUNSEL AND CERTAIN OTHER DEFENDANTS THAT IS
NOW IDENTIFIED AS THE  "BRISTOL,  BAXTER,  3M,  MCGHAN  & UNION CARBIDE
REVISED BREAST IMPLANT SETTLEMENT PROGRAM" ("REVISED SETTLEMENT").  THE
REVISED  SETTLEMENT PROVIDES A PROCEDURE TO RESOLVE CLAIMS  OF  CURRENT
CLAIMANTS  AND  ONGOING  CLAIMANTS  WHO  ARE REGISTERED WITH THE CLAIMS
OFFICE.

DUE  TO  THE  NATURE OF THE REVISED SETTLEMENT  WHICH  ALLOWED  ONGOING
REGISTRATIONS, "OPT-INS", AS WELL AS A LIMITED POTENTIAL FOR CLAIMANTS,
DURING THE LIFE  OF  THE  PROGRAM, TO OPT-OUT OF THE REVISED SETTLEMENT
("OPT-OUTS"), THE AGGREGATE  DOLLAR  AMOUNT TO BE RECEIVED BY THE CLASS
OF  CLAIMANTS  UNDER  THE  REVISED  SETTLEMENT   HAS   NOT  BEEN  FULLY
ASCERTAINED.

THE   REVISED   SETTLEMENT  IS  AN  APPROVED-CLAIMS  BASED  SETTLEMENT.
THEREFORE, TO PROJECT  A  RANGE  OF  THE  POTENTIAL COST OF THE REVISED
SETTLEMENT, THE PARTIES UTILIZED A COURT-SPONSORED SAMPLE OF CLAIMANTS'
REGISTRATIONS AND CLAIMS FILED THROUGH THE  MDL  926  SETTLEMENT CLAIMS
OFFICE  AGAINST ALL DEFENDANTS AND ASSUMED APPROVAL OF 100  PERCENT  OF
THE CLAIMS  AS  INITIALLY SUBMITTED.  ALTHOUGH ADEQUATE FOR NEGOTIATION
PURPOSES, THE SAMPLE  IS UNSATISFACTORY FOR THE PURPOSES OF DETERMINING
AN  AGGREGATE DOLLAR LIABILITY  FOR  ACCOUNTING  PURPOSES  BECAUSE  THE
PROCESSING  OF  CURRENT  CLAIMS IS NOT COMPLETE, THE PROCESS OF ONGOING
CLAIMS WILL CONTINUE FOR FIFTEEN  YEARS,  AND THE SETTLEMENT IS SUBJECT
TO OPT-INS AND OPT-OUTS.

THE FOLLOWING IS A RECAP OF THE CERTAIN EVENTS  INVOLVING THE COMPANY'S
PRODUCT LIABILITY ISSUES RELATING TO SILICONE GEL BREAST IMPLANTS WHICH
THE COMPANY MANUFACTURES AND MARKETS.

THE CLAIMS IN SILICONE GEL BREAST IMPLANT PRODUCTS LIABILITY LITIGATION
MDL 926 ARE FOR GENERAL AND PUNITIVE DAMAGES RELATING  TO  PHYSICAL AND
MENTAL INJURIES ALLEGEDLY SUSTAINED AS A RESULT OF SILICONE  GEL BREAST
IMPLANTS  PRODUCED  BY  THE  COMPANY.   ALTHOUGH  THE  AMOUNT OF CLAIMS
ASSERTED AGAINST THE COMPANY IS NOT READILY DETERMINABLE,  THE  COMPANY
BELIEVES  THAT  THE  STATED  AMOUNT  OF  CLAIMS  substantially  exceeds
provisions  made  in  the  Company's consolidated financial statements.
THE COMPANY HAS BEEN A DEFENDANT  IN  SUBSTANTIAL LITIGATION RELATED TO
BREAST  IMPLANTS  WHICH  HAVE  ADVERSELY  AFFECTED  THE  LIQUIDITY  AND
FINANCIAL  CONDITION  OF  THE COMPANY.  THIS RAISES  SUBSTANTIAL  DOUBT
ABOUT THE COMPANY'S ABILITY  TO  CONTINUE  AS  A  GOING  CONCERN.   The
accompanying  consolidated  financial  statements  have  been  prepared
assuming  that the Company will CONTINUE AS A GOING CONCERN AND DO  NOT
INCLUDE ANY ADJUSTMENTS THAT MIGHT RESULT FROM THIS UNCERTAINTY.

ON JUNE 25, 1992 THE JUDICIAL PANEL ON MULTI-DISTRICT LITIGATION IN RE:
SILICONE GEL  BREAST IMPLANT PRODUCTS LIABILITY LITIGATION CONSOLIDATED
ALL FEDERAL BREAST  IMPLANT  CASES  FOR  DISCOVERY  PURPOSES IN FEDERAL
DISTRICT  COURT FOR THE NORTHERN DISTRICT OF ALABAMA UNDER  THE  MULTI-
DISTRICT LITIGATION RULES.  Several U.S.-based manufacturers negotiated
a settlement with the Plaintiffs' Negotiating Committee ("PNC"), and on
March 29, 1994  filed  a Proposed Non-Mandatory Class Action Settlement
in  the Silicone Breast Implant  Products  Liability  (the  "Settlement
Agreement") providing for settlement of the claims as to the class (the
"Settlement") as described in the Settlement Agreement.  The Settlement
Agreement,  upon  approval,  WOULD  HAVE  provided  resolution  of  any
existing or future claims, including claims for injuries not yet known,
under  any  Federal  or  State  law,  from  any claimant who received a
silicone breast implant prior to June 1, 1993.

    
   

The  Company  was not originally a party to the  Settlement  Agreement.
However, on April  8, 1994 the Company and the PNC reached an agreement
which  would join the  Company  into  the  Settlement.   The  agreement
reached  between  the  Company  and  the  PNC  added great value to the
Settlement by enabling all plaintiffs and U.S.-based  manufacturers  to
participate  in  the  Settlement,  and  facilitating the negotiation of
individual  contributions  by  the  Company,   Minnesota   Mining   and
Manufacturing Company ("3M"), and Union Carbide Corporation which total
more than $440 million.

A  fairness  hearing  for the non-mandatory class was held before Judge
Pointer on August 18, 1994.   On  September 1, 1994, Judge Pointer gave
final  approval  to the non-mandatory  class  action  settlement.   The
deadline for plaintiffs to enter the Settlement was March 1, 1995.

Under the terms of the Settlement Agreement, the parties stipulated and
agreed that all claims  of  the  Settlement  Class  against the Company
regarding breast implants and breast implant materials  would  be fully
and finally settled and resolved on the terms and conditions set  forth
in the Settlement Agreement.


    
   
Under  the  terms  of  the Settlement Agreement, the Company would have
paid $1 million to the Settlement  fund  for  each of 25 years starting
three years after Settlement approval by the Court.  THE SETTLEMENT WAS
APPROVED  BY THE COURT ON SEPTEMBER 1, 1994.  The  Company  recorded  a
pre-tax charge  of  $9.1  million  in  October  of  1994.   The  charge
represents  the  present  value  (discounted  at  8%)  of the Company's
settlement of $25 million over a payment period of 25 years, $1 million
per year starting three years from the date of Settlement approval.

Under  the  Settlement,  $1.2  billion  had been provided for  "current
claims"  (disease compensation claims).  In  May  1995,  Judge  Pointer
completed a preliminary review of current claims AGAINST ALL SETTLEMENT
DEFENDANTS  which  had  been  filed as of September 1994, in compliance
with deadlines set by the court.   Judge  Pointer determined that based
on the preliminary review, projected amounts of eligible current claims
appeared  to  exceed  the  $1.2  billion provided  by  the  Settlement.
DISCRETE INFORMATION AS TO EACH DEFENDANT   WAS  NOT  MADE AVAILABLE BY
THE COURT AND THE COMPANY IS  NOT AWARE  OF  ANY INFORMATION  FROM SUCH
FINDINGS  THAT  WOULD  AFFECT THE COMPANY'S $9.1 MILLION ACCRUAL.   The
Settlement provided that  in  the  event of such over subscription, the
amounts to be paid to eligible current  claimants  would be reduced and
claimants  would  have a right to "opt-out" of the Settlement  at  that
time.

On October 1, 1995,  Judge  Pointer  finalized details of a scaled-back
breast  implant  injury settlement involving  defendants  Bristol-Myers
Squibb, Baxter International,  and  3M,  allowing  plaintiffs to reject
this  settlement and file their own lawsuits if they  believe  payments
are too  low.   On  November 14, 1995, McGhan Medical and Union Carbide
were added to this list of settling defendants to achieve the "Bristol,
Baxter, 3M, McGhan &  Union  Carbide  Revised  Settlement Program" (the
"Revised Settlement Program").  WITH RESPECT TO  THE  PARTIES  THERETO,
THE   REVISED   SETTLEMENT  PROGRAM  INCORPORATED  AND  SUPERSEDED  THE
SETTLEMENT.  THE  REVISED SETTLEMENT PROGRAM DOES NOT FIX THE LIABILITY
OF ANY DEFENDANTS, BUT ESTABLISHED FIXED BENEFIT AMOUNTS FOR QUALIFYING
CLAIMS.  THE COMPANY'S  OBLIGATIONS  UNDER  THE  REVISED SETTLEMENT ARE
CANCELABLE IF THE REVISED SETTLEMENT IS DISAPPROVED ON APPEAL.

THE  COMPANY RECORDED A PRE-TAX CHARGE OF $23.4 MILLION  IN  THE  THIRD
QUARTER  OF 1995.  THE CHARGE REPRESENTED THE PRESENT VALUE (DISCOUNTED
AT 8%) OF THE MAXIMUM ADDITIONAL AMOUNT THAT THE COMPANY THEN ESTIMATED
IT MIGHT BE  REQUIRED TO CONTRIBUTE TO THE REVISED SETTLEMENT PROGRAM -
$50 MILLION OVER  A 15-YEAR PERIOD BASED ON A CLAIMS-MADE AND PROCESSED
BASIS.  DUE TO THE UNCERTAINTY OF ULTIMATE RESOLUTION AND ACCEPTANCE OF
THE  REVISED SETTLEMENT  PROGRAM  BY  THE  REGISTRANTS,  CLAIMANTS  AND
PLAINTIFFS, AND THE LACK OF INFORMATION RELATED TO THE SUBSTANCE OF THE
CLAIMS, THE COMPANY REVERSED THIS CHARGE AT YEAR-END 1995 FOR THE THIRD
QUARTER OF 1995.

At September,  1996, the Company's reasonable estimate of its liability
to  fund the Revised  Settlement  Program  was  a  range  between  $9.1
million,  the  original  accrual  as  noted  above,  and THE DISCOUNTED
PRESENT  VALUE  OF THE $50 MILLION AGGREGATE THE COMPANY  ESTIMATED  IT
MIGHT HAVE BEEN REQUIRED  TO  CONTRIBUTE  UNDER  THE REVISED SETTLEMENT
PROGRAM.  Again, due to the uncertainty of the ultimate  resolution and
acceptance  of  the  Revised  Settlement  Program  by  the REGISTRANTS,
CLAIMANTS  AND  PLAINTIFFS  (WHICH  ACCEPTANCE  AND  PARTICIPATION   IS
NECESSARY  FOR  ANY CONTRIBUTIONS UNDER THE REVISED SETTLEMENT PROGRAM)
AND THE LIMITED AND  CHANGING  INFORMATION  RELATED  TO  THE CLAIMS, NO
ESTIMATE OF THE POSSIBLE ADDITIONAL LOSS OR RANGE OF LOSS  CAN  BE MADE
AND,   CONSEQUENTLY,  THE  FINANCIAL  STATEMENTS  DO  NOT  REFLECT  ANY
ADDITIONAL PROVISION FOR THE LITIGATION SETTLEMENT.HOWEVER, PRELIMINARY
INFORMATION OBTAINED PRIOR TO JULY 31, 1997, CONCERNING CLAIMS AND OPT-
OUTS FILED  UNDER  THE  REVISED  SETTLEMENT INDICATES THAT THE RANGE OF
COSTS TO THE COMPANY OF ITS CONTRIBUTIONS,  WHILE LIKELY TO EXCEED $9.1
MILLION, WILL BE SUBSTANTIALLY LESS THAN $50 MILLION.  THIS PRELIMINARY
INFORMATION SUGGESTS THAT THE COST FOR CURRENT  CLAIMS,  WHICH  WILL BE
PAYABLE  AFTER  THE  CONCLUSION  OF ALL APPEALS RELATING TO THE REVISED
SETTLEMENT, IS NOT LIKELY TO EXCEED  $16  MILLION.   THIS  ESTIMATE MAY
CHANGE  AS  FURTHER  INFORMATION IS OBTAINED.  THE ADDITIONAL COST  FOR
ONGOING CLAIMS PAYABLE  OVER  THE  15-YEAR LIFE OF THE PROGRAM IS STILL
UNKNOWN, BUT IS CAPPED AT APPROXIMATELY  $6  MILLION UNDER THE TERMS OF
THE REVISED SETTLEMENT.

THE COMPANY HAS ENTERED INTO A SETTLEMENT AGREEMENT  WITH  HEALTH  CARE
PROVIDERS  PURSUANT  TO  WHICH  THE  COMPANY  IS REQUIRED TO PAY, ON OR
BEFORE  DECEMBER  17, 1996, OR AFTER THE CONCLUSIONS  OF  ANY  AND  ALL
DISAPPROVED APPEALS,  $1  MILLION  INTO  THE MDL SETTLEMENT FUNDS ("THE
FUND")  TO BE ADMINISTERED BY EDGAR C. GENTLE,  III,  ESQ.  ("THE  FUND
AGENT").  THE  CHARGE  FOR  SETTLEMENT WILL BE APPLIED AGAINST THE $9.1
MILLION ACCRUAL PREVIOUSLY ESTABLISHED BY THE COMPANY.  THE COMPANY, IN
THE SPIRIT OF THE REVISED SETTLEMENT PROGRAM, ALSO CONTRIBUTED $600,000
IN 1996 AND $300,000 IN 1997  TO  THE  CLAIMS ADMINISTRATION MANAGEMENT
FOR THE SETTLEMENT.

    
   

The  Company has opposed the plaintiffs' claims in these complaints and
other  similar  actions,  and  continues  to  deny  any  wrongdoing  or
liability  to  the  plaintiffs  of  any kind.  However,  the  extensive
burdens and expensive litigation the  Company  would  continue to incur
related to these matters prompted the Company to work toward  and enter
into  the  Settlement  which  insures  a  more  satisfactory  method of
resolving  claims  of  women  who  have  received  the Company's breast
implants.


    
   
Management's  commitment  to  the Revised Settlement Program  does  not
alter  the  Company's  need  for complete  resolution  sought  under  a
mandatory ("non-opt-out") settlement  class  (the "Mandatory Class") OR
OTHER   ACCEPTABLE  SETTLEMENT  RESOLUTION.   In  1994,   the   Company
petitioned  the  United  States  District  Court,  Northern District of
Alabama,  Southern  Division,  for  certification of a Mandatory  Class
under the provisions of Federal Rules  of  Civil Procedure.  SINCE THAT
TIME,  THE  COMPANY  HAS  BEEN  IN  NEGOTIATION  WITH   THE  PLAINTIFFS
CONCERNING  AN  UPDATED MANDATORY SETTLEMENT CLASS OR OTHER  ACCEPTABLE
RESOLUTION.  ON JULY  1,  1996,  THE  COMPANY  FILED  AN  APPEARANCE OF
COUNSEL AND STATUS REPORT ON THE INAMED MANDATORY CLASS APPLICATION  TO
THE  UNITED  STATES  DISTRICT  COURT,  NORTHERN  DISTRICT  OF  ALABAMA,
SOUTHERN DIVISION, CHIEF HONORABLE JUDGE SAMUEL C. POINTER, JR.   THERE
CAN  BE  NO  ASSURANCE  THAT  THE  COMPANY WILL RECEIVE MANDATORY CLASS
CERTIFICATION OR OTHER ACCEPTABLE SETTLEMENT RESOLUTION.

IF THE MANDATORY CLASS IS NOT CERTIFIED,  THE  COMPANY WILL CONTINUE TO
BE A PARTY TO THE REVISED SETTLEMENT PROGRAM.  HOWEVER,  IF THE COMPANY
FAILS TO MEET ITS OBLIGATIONS UNDER THE PROGRAM, PARTIES IN THE PROGRAM
WILL BE ABLE TO REINSTATE LITIGATION AGAINST THE COMPANY.  IN ADDITION,
THE COMPANY WILL CONTINUE TO BE SUBJECT TO FURTHER POTENTIAL LITIGATION
FROM PERSONS WHO ARE NOT PROVIDED FOR IN THE REVISED SETTLEMENT PROGRAM
AND WHO OPT OUT OF THE REVISED SETTLEMENT PROGRAM.  THE NUMBER  OF SUCH
PERSONS  AND  THE  OUTCOME  OF  ANY  ENSUING  LITIGATION  IS UNCERTAIN.
FAILURE OF THE MANDATORY CLASS TO BE CERTIFIED, ABSENT OTHER ACCEPTABLE
SETTLEMENT RESOLUTION, IS EXPECTED TO HAVE A MATERIAL ADVERSE EFFECT ON
THE COMPANY.

    
   

The  Company  was  a  defendant  with  3M  in  a  case  involving three
plaintiffs in Houston, Texas, in March 1994, in which the  jury awarded
the  plaintiffs  $15  million in punitive damages and $12.9 million  in
damages plus fees and costs.  However, the matter was resolved in March
1995  resulting in no financial  responsibility  on  the  part  of  the
Company.


    
   
IN CONNECTION WITH 3M'S 1984 DIVESTITURE OF THE BREAST IMPLANT BUSINESS
NOW OPERATED  BY  THE COMPANY'S SUBSIDIARY, MCGHAN MEDICAL CORPORATION,
3M HAS A POTENTIAL  CLAIM FOR CONTRACTUAL INDEMNITY FOR 3M'S LITIGATION
COSTS ARISING OUT OF  THE  SILICONE  BREAST  IMPLANT  LITIGATION.   THE
POTENTIAL  CLAIM  VASTLY  EXCEEDS THE COMPANY'S NET WORTH.  TO DATE, 3M
HAS NOT SOUGHT TO ENFORCE SUCH  AN  INDEMNITY  CLAIM.   AS  PART OF ITS
EFFORTS  TO RESOLVE POTENTIAL BREAST IMPLANT LITIGATION LIABILITY,  THE
COMPANY  HAS  DISCUSSED  WITH  3M  THE  POSSIBILITY  OF  RESOLVING  THE
INDEMNITY CLAIM AS PART OF THE OVERALL EFFORTS FOR GLOBAL RESOLUTION OF
THE COMPANY'S  POTENTIAL  LIABILITIES.  BECAUSE OF THE UNCERTAIN NATURE
OF SUCH AN INDEMNITY CLAIM, THE FINANCIAL STATEMENTS DO NOT REFLECT ANY
ADDITIONAL PROVISION FOR SUCH A CLAIM.

IN OCTOBER 1995, THE FEDERAL DISTRICT COURT FOR THE EASTERN DISTRICT OF
MISSOURI ENTERED A $10 MILLION DEFAULT JUDGMENT AGAINST A SUBSIDIARY OF
THE COMPANY ARISING OUT OF  A PLAINTIFF'S CLAIM THAT SHE WAS INJURED BY
CERTAIN BREAST IMPLANTS ALLEGEDLY  MANUFACTURED BY THE SUBSIDIARY.  THE
COMPANY DID NOT BECOME AWARE OF THE LAWSUIT UNTIL NOVEMBER 1996, DUE TO
IMPROPER SERVICE.  THE PLAINTIFF'S ATTORNEY  WAITED  OVER  ONE  YEAR TO
NOTIFY  THE  COMPANY  THAT  A DEFAULT  JUDGMENT HAD BEEN  ENTERED.  THE
PLAINTIFF'S ATTORNEY REFUSED  TO  VOLUNTARILY  SET  ASIDE THE JUDGMENT,
ALTHOUGH  IT  IS CLEAR FROM THE ALLEGATIONS OF THE COMPLAINT  THAT  THE
PLAINTIFF SUED  THE  WRONG  ENTITY, SINCE NEITHER THE NAMED SUBSIDIARY,
THE COMPANY, NOR ANY OF ITS OTHER SUBSIDIARIES MANUFACTURED THE DEVICE.
THE COMPANY HAS MOVED TO HAVE THIS JUDGMENT SET ASIDE.  THE COMPANY HAS
NOT MADE ANY ADJUSTMENT IN ITS  1996  FINANCIAL REPORTS TO REFLECT THIS
JUDGMENT.

THE  COMPANY DOES NOT HAVE PRODUCT LIABILITY  INSURANCE  AND  THEREFORE
RECOVERY  FROM  AN  INSURANCE  CARRIER  FOR ANY SETTLEMENTS PAID IS NOT
POSSIBLE.

    
   

<PAGE>

ITEM 2.

      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                       AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS


    
   
Net  sales as an aggregate were $71.5 million  during  the  first  nine
months  of  1996  which  represents  a 12% increase from the first nine
months of 1995 WHEN SALES TOTALED $64.1 MILLION.  Domestic sales growth
was adversely affected during the first six months of 1996 by shortages
of  raw  materials  and  by  changes made by  the  Company  in  certain
manufacturing processes and procedures  in  order to achieve regulatory
approvals and attain higher standards of control.   The Company expects
international  sales to continue to represent an increasing  percentage
of net sales, since  this  market  is  experiencing  increasing demand.
Management  anticipates  that continued market growth, an  increase  in
production  capacity,  both   domestically   and  internationally,  and
expansion of the international sales force will  allow  an  increase in
sales growth.

Gross profit was $47.2 MILLION, or 66% of net sales for the first  nine
months  of 1996 compared to $43.3 MILLION, or 67% for the corresponding
period in 1995.  Management anticipates that the Company may experience
future quarters  with  higher  costs of production as modifications are
made to accommodate changing FDA views and related regulations.

MARKETING EXPENSES WERE $18.9 MILLION  AND  $16.8  MILLION YEAR TO DATE
FOR  THE  PERIODS  ENDED  SEPTEMBER  30  1996  AND  1995  RESPECTIVELY.
Marketing  expense  as  a percentage of net sales was 26% in the  first
nine months of 1996, compared to 26% for the first nine months of 1995.
This increase is primarily due to an increase in royalty payments.

GENERAL  AND ADMINISTRATIVE  EXPENSES  WERE  $21.8  MILLION  AND  $21.6
MILLION YEAR  TO DATE FOR THE PERIODS ENDED SEPTEMBER 30, 1996 AND 1995
RESPECTIVELY.    General and administrative expenses as a percentage of
net sales were 30%  in the first nine months of 1996 compared to 34% in
the first nine months  of  1995.  Management expects future general and
administrative expenses to grow proportionally  with  sales,  and to be
reactive to litigation expense.

    
   

Research  and  development  expenses  increased to $3.6 million in  the
first nine months of 1996 from $3.3 million  for  the  same  period  in
1995.   The  Company  continues  its  commitment  to developing new and
improved  medical  products for use by the medical profession  and  the
public.  As a percentage of net sales, this expense was 5% for both the
first nine months of  1996  and  1995.   R & D expenses are expected to
increase throughout the remaining quarter  of 1996 and into 1997 as the
Company  increases research and development overseas  due  to  the  FDA
backlog on approval of new devices in the United States.


    
   
Interest expense of $4.8 MILLION increased for the first nine months of
1996 in comparison  with  interest expense of $0.2 MILLION for the same
period of 1995.  The significant  increase  was  A  RESULT  of interest
incurred  on the Company's convertible notes payable which were  issued
in January  1996 AND THE FINANCE CHARGE ASSOCIATED WITH THE ISSUANCE OF
THE SHARES UNDER THE WAIVER OF COVENANT DEFAULT AGREEMENT .

    
   

On May 24, 1996  INAMED  Corporation  offered  investors  in  the above
subject  convertible  notes  an  incentive  for  early conversion.  The
investors were offered a ten percent (10%) bonus of INAMED common stock
based  upon  the  holders'  respective amount of shares  issuable  upon
conversion of the notes.  The  offer  expired on May 29, 1996, at which
time an amount of $440,000 had been converted  to  equity, resulting in
the issuance of 4,400 bonus shares on September 24, 1996.


<PAGE>

   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS (CONTINUED)

On  June 27, 1996 the Company entered into a Regulation  S  transaction
("Offshore Stock Subscription Agreement") with certain non-US investors
outside  the  United  States.  This agreement was in connection with an
offer and sale by the Company  of  344,333  shares  of  common stock at
$8.7125 per share.


    
   
The Company continues to incur increased costs related to obtaining FDA
and  European Economic Community approvals for the Company's  products.
The Company  is  continuing  to address FDA regulations related to pre-
market approval of silicone mammary  implants,  and anticipates ongoing
investment of employee hours and Company funds to facilitate compliance
with  all  FDA  regulations as determined by PMA studies  and  any  new
regulations which may be adopted. THE COMPANY HAS RECEIVED FROM THE FDA
AN  UNDERSTANDING   THAT  THE  AGENCY  WILL  NOT  CALL  FOR  FINAL  PMA
APPLICATIONS TO BE SUBMITTED  PRIOR  TO  SEPTEMBER, 1998.  THE DATE FOR
SUBMISSION  OF PMA APPLICATIONS MAY BE FURTHER  EXTENDED  BY  THE  FDA.
NOTWITHSTANDING  ANY  SUCH EXTENSION, THE COMPANY INTENDS TO SUBMIT ITS
PMA APPLICATION FOR SALINE  FILLED  IMPLANTS IN A TIMELY FASHION AND IS
COLLECTING DATA WHICH WILL BE NECESSARY FOR THIS APPLICATION.  HOWEVER,
NEITHER THE TIMING OF SUCH PMA APPLICATION  NOR  ITS  ACCEPTANCE BY THE
FDA CAN BE ASSURED, IRRESPECTIVE OF THE TIME AND MONEY THAT THE COMPANY
HAS EXPENDED.  SHOULD THE COMPANY'S PMA APPLICATION FOR  SALINE  FILLED
IMPLANTS  NOT  BE  FILED  TIMELY OR BE DENIED, IT WOULD HAVE A MATERIAL
ADVERSE EFFECT ON THE COMPANY'S OPERATIONS AND FINANCIAL POSITION.  THE
COMPANY  WILL  DECIDE  ON  A  PRODUCT  BY  PRODUCT  AND  SUBSIDIARY  BY
SUBSIDIARY BASIS WHETHER TO RESPOND  TO  ANY  FUTURE CALLS FOR PMAS AND
REGULATORY  REQUIREMENTS, REQUESTED RESPONSE OR  COMPANY  ACTION.   THE
COST OF ANY PMA  FILINGS IS UNKNOWN UNTIL THE CALL FOR A PMA OCCURS AND
THE COMPANY HAS OPPORTUNITY TO REVIEW THE FILING REQUIREMENTS.

    
   

FINANCIAL CONDITION

During the first nine months of 1996, INAMED Corporation has maintained
its position as  one  of  the  largest medical device companies serving
the plastic, reconstructive and general surgical markets worldwide.  In
order to meet increasing demand, internationally, for its products, the
Company has increased production  in  Europe  through  expansion of its
manufacturing  plant in Ireland.  This plant supplies the  majority  of
the products for the Company's international market. The Irish facility
works closely with  the  Company's  other  subsidiaries  in  Europe  to
develop new products for that market.  Internationally, the Company has
significantly increased its market share by use of direct sales methods
rather  than distributors wherever it is financially advantageous to do
so.  The  Company currently has direct marketing subsidiaries in eleven
non-US countries.

Since December 31, 1995, the cash balance has increased and the current
ratio has changed  from  0.9  to  1 on December 31, 1995 to 2.2 to 1 on
September 30, 1996.  The majority of  the  Company's  cash flows in the
first nine months of 1996 were generated by the issuance of convertible
notes  as  discussed  in  Note  5 to the financial statements,  and  by
product  sales.   Growth,  regulatory  activities  and  legal  expenses
continue to consume a significant amount of available cash resources.


    
   
BREAST IMPLANT PRODUCT LIABILITY RELATED ISSUES ARE EXPECTED TO DRAW ON
THE COMPANY'S LIQUIDITY THROUGHOUT 1996.  THE COMPANY IS IN THE PROCESS
OF NEGOTIATING EXTENDED PAYMENT  TERMS  ON  THESE  EXPENSES,  WHICH THE
COMPANY  FEELS, WILL REDUCE THE ADVERSE EFFECT ON SHORT-TERM AND  LONG-
TERM LIQUIDITY.   HOWEVER,  THERE  IS  NO  ASSURANCE  THAT THE EXTENDED
PAYMENT TERMS WILL BE GRANTED BY THE LEGAL FIRMS INVOLVED.

THE  COST  OF  THE  FOREGOING  LITIGATION  HAS  ADVERSELY AFFECTED  THE
LIQUIDITY OF THE COMPANY.  MANAGEMENT BELIEVES THAT THE COMPANY MAY NOT
CONTINUE AS A GOING CONCERN IF MANDATORY CLASS IS  NOT CERTIFIED AND NO
OTHER ACCEPTABLE SETTLEMENT RESOLUTION TO THE BREAST IMPLANT LITIGATION
AGAINST THE COMPANY EXISTS.  ALTHOUGH MANAGEMENT IS OPTIMISTIC THAT THE
MANDATORY  CLASS  WILL  BE  APPROVED  BY  THE COURT, THERE  CAN  BE  NO
ASSURANCES THAT THIS OUTCOME WILL BE ACHIEVED.

IN JANUARY 1996, THE COMPANY COMPLETED A PRIVATE  PLACEMENT OFFERING BY
ISSUING THREE-YEAR COLLATERALIZED CONVERTIBLE, NON-CALLABLE  NOTES  DUE
MARCH  31,  1999 BEARING AN INTEREST RATE OF 11%.  THE COMPANY RECEIVED
$35 MILLION IN  PROCEEDS  FROM THE OFFERING TO BE USED FOR A PORTION OF
THE ANTICIPATED LITIGATION  SETTLEMENT,  FOR  CAPITAL  INVESTMENTS  AND
IMPROVEMENTS  TO  EXPAND  PRODUCTION  CAPACITY, AND FOR WORKING CAPITAL
PURPOSES.  OF THE PROCEEDS RECEIVED FROM  THE  OFFERING, $15 MILLION IS
HELD IN AN ESCROW ACCOUNT TO BE RELEASED UPON THE  GRANTING  AND  COURT
APPROVAL OF MANDATORY CLASS CERTIFICATION.

ON  JUNE  27,  1996 THE COMPANY ENTERED INTO A REGULATION S TRANSACTION
("OFFSHORE STOCK SUBSCRIPTION AGREEMENT") WITH CERTAIN NON-US INVESTORS
OUTSIDE THE UNITED  STATES.   THIS  AGREEMENT WAS IN CONNECTION WITH AN
OFFER AND SALE BY THE COMPANY OF 344,333  SHARES  OF  COMMON  STOCK  AT
$8.7125  PER  SHARE.   THE COMPANY RECEIVED $3 MILLION IN PROCEEDS FROM
THIS TRANSACTION.

THE COMPANY FORECASTS THAT  THE  MAJORITY  OF  CASH  NECESSARY  FOR  US
OPERATIONS  WILL  CONTINUE  TO BE GENERATED BY OPERATIONS.  THE COMPANY
CURRENTLY CONTINUES TO UTILIZE A COMBINATION OF WORKING CAPITAL AND ITS
OVERSEAS CREDIT FACILITY.  THE  COMPANY  IS ALSO WORKING TO ESTABLISH A
DOMESTIC CREDIT FACILITY TO MEET PERIODIC SHORT-TERM CASH REQUIREMENTS.
INCREASED SALES ACTIVITY THROUGHOUT 1996 IS  EXPECTED  TO  INCREASE THE
AVAILABILITY OF CASH RESOURCES.  IF CASH IS DETERMINED TO BE INADEQUATE
FOR  THE  LEVEL  OF  ACTIVITY, THE COMPANY MAY REDUCE EXPENSES SUCH  AS
THOSE RELATED TO R & D  PROJECTS.   THE  FUTURE OF ANY AFFECTED PROJECT
WOULD  THEN  BE  UNCERTAIN.   AS  CASH  FLOW  BECOMES  MORE  AVAILABLE,
MANAGEMENT MAY RESTART PROJECTS, OR ELECT TO TERMINATE  PROJECTS, BASED
ON A BUSINESS DECISION AND ON A PROJECT BY PROJECT BASIS.

THE  COMPANY  INTENDS  TO  SEEK  OUT  A SUITABLE PARTNER IN BANKING  TO
ACHIEVE  CURRENT  AND  FUTURE  CREDIT  FACILITY   NEEDS   FOR  DOMESTIC
SUBSIDIARIES'  SUPPORT.   ADDITIONALLY, THE COMPANY INTENDS TO  DEVELOP
OTHER METHODS TO ACHIEVE INCREASED  WORKING CAPITAL.  THESE METHODS MAY
BE ACHIEVED THROUGH BOTH THE PRIVATE  AND/OR  PUBLIC  SECTOR.  HOWEVER,
THERE  CAN  BE  NO  ASSURANCE THAT SUCH FINANCING WILL BE AVAILABLE  AT
ACCEPTABLE  TERMS,  IF  AT  ALL.   SETTLEMENT  OF  THE  BREAST  IMPLANT
LITIGATION  WILL  GREATLY  ENHANCE  THE  COMPANY'S  ABILITY  TO  OBTAIN
FINANCING FROM BANKS OR OTHER LENDING INSTITUTIONS.

    
   

In June of 1990, the  Company  established a $4.5 million comprehensive
financing package for working capital  with  a major bank that utilizes
domestic accounts receivable, inventories and  certain  other assets as
collateral.  In December of 1990, the line of credit was  increased  to
$5.3 million.  The line of credit agreement expired August 31, 1993 and
was  extended  through March 31, 1996.  In January 1996, the obligation
to the bank was satisfied.


    
   
In April 1994, the  Company  increased its international line of credit
with  a  major Dutch bank.  The  current  line  is  approximately  $0.9
MILLION and  is  collateralized by the accounts receivable, inventories
and certain other  assets  of  INAMED  B.V.   As  of  November 8, 1996,
approximately $0.9 MILLION had been drawn on the line of  credit.   The
interest  rate  on  the  line of credit is European prime discount rate
plus 2.5% per annum, at a minimum of 7% per annum.

    
   

The Company continues to develop a global banking relationship in order
to most efficiently manage its increasingly international cash flows.

McGhan Limited continues to  receive  grants  from the Irish Industrial
Development Authority ("IDA") which include reimbursement for qualified
training expenses, leasehold improvements and capital improvement costs
at  the Company's operation in Ireland.  Additionally,  McGhan  Limited
has obtained  approval for additional grants from the European Economic
Community "Industry  R  &  D  Initiative"  for  approved  research  and
development  programs  for up to $1 million.  The Company believes that
additional approvals will be achieved in future years.


    
   
MANAGEMENT BELIEVES SHORT-TERM  LIQUIDITY  WILL  IMPROVE AS A RESULT OF
INCREASED SALES THROUGHOUT 1996 AND INTO 1997, DUE  TO  INCREASED SALES
AREAS  AND  NEW  PRODUCT INTRODUCTION DECREASED LITIGATION COSTS  AS  A
RESULT   OF   PROJECTED   GLOBAL   SETTLEMENT   AND   MANDATORY   CLASS
CERTIFICATION,  AND  EFFORTS  BY  THE  COMPANY  TO RAISE FUTURE FUNDING
THROUGH  A  BANK  LINE,  PUBLIC,  OR  PRIVATE  OFFERING.   HOWEVER,  NO
ASSURANCES CAN BE GIVEN AS TO THE OUTCOME OF SUCH EFFORTS.

THE LONG-TERM LIQUIDITY OF THE COMPANY IS INEXTRICABLY INTERTWINED WITH
THE COMPANY'S EFFORTS AND ULTIMATE ABILITY TO SUCCESSFULLY  RESOLVE THE
BREAST IMPLANT LITIGATION. DETERMINING THE LONG TERM LIQUIDITY NEEDS OF
THE  COMPANY  IS NOT CURRENTLY POSSIBLE BECAUSE THE SETTLEMENT  PROCESS
HAS NOT PROGRESSED  TO THE POINT WHERE THE NUMBERS OF CURRENT, ONGOING,
AND FUTURE CLAIMANTS  CAN  BE DETERMINED.  MANAGEMENT'S PRIMARY PLAN TO
OVERCOME  ITS  LIQUIDITY AND FINANCIAL  CONDITION  DIFFICULTIES  IS  TO
CONTINUE TO VIGOROUSLY  DEFEND  THE  PRODUCTS  LIABILITY  LITIGATION TO
WHICH  IT  IS A PARTY AND TO SEEK A PROMPT AND FAVORABLE SETTLEMENT  OF
SUCH LITIGATION  AND  TO  SUPPLEMENT  ITS  SHORT-TERM LIQUIDITY USING A
COMBINATION  OF  CASH GENERATED FROM OPERATIONS  AND  DEBT  AND  EQUITY
FINANCING.  MANAGEMENT  FIRMLY  BELIEVES  THAT  SUCH  PLAN  IS THE ONLY
VIABLE  PLAN  AVAILABLE  TO  THE  COMPANY.   THE COMPANY'S COUNSEL  AND
ADVISORS  ARE  IN  AGREEMENT WITH MANAGEMENT THAT  THE  EXTENT  OF  THE
COMPANY'S LIABILITY CANNOT BE DETERMINED AT THIS TIME.

    
   




<PAGE>




PART II.     OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

            The Company is a defendant in breast implant litigation as
            discussed in Note 6 to the unaudited consolidated financial
            statements.

ITEMS 2. THROUGH 5.

            Not Applicable


ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

None


<PAGE>




                              INAMED CORPORATION
                                  SIGNATURES



Pursuant to the  requirements  of  the  Securities  and Exchange Act of
1934, the Registrant has duly caused this report to be  signed  on  its
behalf by the undersigned thereunto duly authorized.


                                          INAMED CORPORATION




                                           By /S/DONALD K. MCGHAN
                                           Donald K. McGhan
                                           Chairman of the Board and
                                           Chief Executive Officer




Dated:           SEPTEMBER 8, 1997

DOCUMENT TYPE          EX-27
DOCMENT DESCRIPTION    FINANCIAL DATA SCHEDULE
PERIOD TYPE            9 MONTHS
FISCAL YEAR END        DECEMBER 31, 1996
PERIOD START           JANUARY 1, 1996
PERIOD END             SEPTEMBER 30, 1996

CASH                            17,982,434
SECURITIES                               0
RECEIVABLES                     18,505,932
ALLOWANCES                       4,314,969
INVENTORY                       20,055,176
CURRENT ASSETS                  56,173,519
PP&E                            22,361,224
DEPRECIATION                    11,097,509
TOTAL ASSETS                    71,289,200
CURRENT LIABILITIES             25,619,485
BONDS                                    0
PREFERRED - MANDATORY                    0
PREFERRED                                0
COMMONN                         13,536,150
OTHER SE                       (12,998,221)
TOTAL LIABILITIES AND EQUITY    71,289,200
SALES                           71,521,118
TOTAL REVENUE                   71,521,118
CGS                             24,308,821
TOTAL COSTS                     68,480,857
OTHER EXPENSES                           0
LOSS PROVISION                           0
INTEREST EXPENSE                4,785,071
INCOME - PRETAX                   (958,978)
INCOME TAX                         153,001
INCOME - CONTINUING             (1,111,979)
DISCONTINUED                             0
EXTRAORDINARY                            0
CHANGES                                  0
NET INCOME                      (1,111,979)
EPS - PRIMARY                        (0.14)
EPS - DILUTED                        (0.14)

    


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission