Warner Chilcott Reports Operating Results for the Quarter ended March 31, 2008 and Updates 2008 Full Yea...(1191955 Other non-current liabili...)

Other non-current liabilities 118,118 116,070

Total liabilities 1,478,995 1,530,554

SHAREHOLDERS' EQUITY 1,382,280 1,354,420

TOTAL LIABILITIES & SHAREHOLDERS'

EQUITY $2,861,275 $2,884,974

WARNER CHILCOTT LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW

(in thousands of U.S. dollars)

(Unaudited)

Quarter Ended

Mar-31-08 Mar 31-07

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income / (loss) $ 33,658 $ (4,502)

Adjustments to reconcile net

income / (loss) to net cash provided by

operating activities:

Depreciation 2,925 2,354

Amortization of intangible assets 52,613 57,553

Amortization of debt finance costs 1,559 3,193

Stock compensation expense 1,810 1,685

Changes in assets and liabilities:

(Increase) in accounts receivable,

prepaid and other assets (8,614) (9,791)

(Increase) in inventories (6,706) (2,553)

(Decrease)/increase in accounts payable,

accrued expenses & other current liab's (13,832) 9,705

(Decrease)/increase in income taxes and

other, net (66,095) 407

Net cash (used in) / provided by

operating activities $ (2,682) $ 58,051

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of intangible assets
'/>"/>