Warner Chilcott Reports Operating Results for the Quarter and Year ended Decembe...(income / (loss) attributable to Clas...)

attributable to Class A

common shareholders $19,687 $(8,520) $28,875 $(218,622)

Earnings (Loss) per share:

Class A - Basic $0.08 $(0.03) $0.12 $(1.63)

Class A - Diluted $0.08 $(0.03) $0.12 $(1.63)

Class L - Basic (b) (a) (a) (a) $6.33 (a)

Class L - Diluted (b) (a) (a) (a) $6.33 (a)

RECONCILIATIONS:

Net income / (loss) $19,687 $(8,520) $28,875 $(153,510)

+ Amortization of intangible

assets, net of tax 51,251 63,053 208,583 232,832

+ Amortization of deferred

loan costs, net of tax 2,989 7,966 12,635 24,559

Cash net income $73,927 $62,499 $250,093 $103,881

Non-recurring, one-time

charges included above (net

of tax):

+ Accretion on preferred

stock of subsidiary - - - 26,190

+ Sponsors' management fee

buyout in SG&A - - - 27,423

+ Non-cash share-based

compensation - - - 14,586

+ Interest premium on

prepayment of Notes - 11,944 - 11,944

+ Expenses related to

litigation settlements - - 25,970 -

ADJUSTED CASH NET INCOME $73,927 $74,443 $276,063 $184,024

(a) All outstanding Class L common shares were converted into Class A

common shares in connection with the Company's IPO.

(b) The calculation of earnings per share with respect to the Class L

common shares has been calculated through September 30, 2006,

as there were no Class L common shares outstanding during the fourth

quarter of 2006 or during the year e
'/>"/>