Warner Chilcott Reports Operating Results for the Quarter and Year ended Decembe...(WARNER CHILCOTT LIMITED Reco...)

Reconciliation of Net Income / (Loss) to Adjusted EBITDA

(In thousands of U.S. dollars)

(Unaudited)

Quarter Ended Year Ended

Dec-31-07 Dec-31-06 Dec-31-07 Dec-31-06

RECONCILIATION TO ADJUSTED

EBITDA:

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

+ Interest expense, net 27,284 60,214 117,618 206,994

+ Provision for income taxes 12,195 (19,508) 18,416 (11,147)

+ Stepped up basis of inventory

in cost of sales - - - 1,464

+ Non-operating, sponsors'

management fees in SG&A - - - 31,173

+ Non-cash share-based

compensation expense 1,085 1,711 6,115 17,787

+ Depreciation 2,892 2,171 10,250 7,177

+ Amortization of intangible

assets 56,169 68,300 228,330 253,425

+ R&D milestone expense 500 - 14,500 3,000

+ Accretion on preferred stock

in subsidiary - - - 26,190

+ Litigation settlements - - 26,500 -

Adjusted EBITDA of WCL, as

defined $119,812 $104,368 $450,604 $382,553

+ Expenses of WCL and other 5,637 2,465 10,687 2,769

Adjusted EBITDA of Warner

Chilcott Holdings Company

III, Limited., as defined $125,449 $106,833 $461,291 $385,322

Note: Warner Chilcott Holdings Company III, Limited and certain of its

subsidiaries are parties to our credit agreement and the indenture

govern
'/>"/>