Warner Chilcott Reports Operating Results for the Quarter Ended September 30, 2008 and Updates 2008 Full Yea...(ase) in accounts receivable prepai...),Health

receivable, prepaid

and other assets (3,182) (14,853) (7,493) (10,890)

Decrease / (increase)

in inventories 7,433 (1,705) 1,185 12,966

(Decrease) / increase in

accounts payable, accrued

& other liabilities (12,545) (10,700) (13,357) 15,323

(Decrease) / increase

in income taxes and

other, net (8,635) (729) (64,395) 12,047

Net cash provided by

operating activities $90,040 $42,033 $210,174 $233,716

CASH FLOWS FROM

INVESTING ACTIVITIES:

Purchase of

intangible assets (2,900) (6,700) (48,700) (21,100)

Capital expenditures (3,315) (4,032) (13,328) (12,026)

Net cash (used in)

investing activities $(6,215) $(10,732) $(62,028) $(33,126)

CASH FLOWS FROM

FINANCING ACTIVITIES:

Repayments under bank

term credit facility (91,888) (62,463) (166,030) (258,206)

Other 86 (15) 341 (86)

Net cash (used in)

financing activities $(91,802) $(62,478) $(165,689) $(258,292)

Net (decrease) in cash

and cash equivalents $(7,977) $(31,177) $(17,543) $(57,702)

Cash and cash equivalents,

beginning of period 21,210 57,939 30,776 84,464

Cash and cash equivalents,

end of period $13,233 $26,762 $13,233 $26,762

WARNER CHILCOTT LIMITED

Reconciliation of Net Income to Adjusted EBITDA

(In thousands of U.S. dollars)

(Unaudited)

Quarter Ended Nine Months Ended

Sept-30-08 Sept-30-07 Sept-30-08 Sept-30-07'/>"/>