Warner Chilcott Reports Operating Results for the Quarter Ended September 30, 2008 and Updates 2008 Full Yea... ( RECONCILIATION TO ADJUSTED EBITDA...)

Warner Chilcott Reports Operating Results for the Quarter Ended September 30, 2008 and Updates 2008 Full Year Guidance

Date:11/10/2008

RECONCILIATION

TO ADJUSTED EBITDA:

Net income - GAAP $40,089 $5,793 $107,315 $9,188

+ Interest expense,

net 23,622 28,271 72,231 90,334

+ Provision for

income taxes 6,416 5,003 22,698 6,221

+ Non-cash

share-based

compensation expense 2,115 1,659 6,120 5,030

+ Depreciation 2,891 2,648 8,940 7,358

+ Amortization of

intangible assets 59,080 57,054 164,830 172,161

+ R&D milestone

expense - 14,000 - 14,000

+ Litigation

settlements - 9,000 - 26,500

Adjusted EBITDA

of WCL,

as defined $134,213 $123,428 $382,134 $330,792

+ Expenses of

WCL and other 916 2,599 3,686 5,050

Adjusted EBITDA

of Warner Chilcott

Holdings Company

III, Ltd.,

as defined $135,129 $126,027 $385,820 $335,842

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

its subsidiaries are parties to our credit agreement and the indenture

governing our Senior Subordinated Notes due 2015. Warner Chilcott

Limited is not a party to these agreements. Certain expenses included

in Warner Chilcott Limited's consolidated operating results are not

deducted in arriving at Adjusted EBITDA for Warner Chilcott Holdings

Company III, Ltd and its subsidiaries.

WARNER CHILCOTT LIMITED

REVENUE BY PRODUCT

(In millions of U.S. dollars)

(Unaudited)

Quarter Ended Nine Months Ende
'/>"/>

Post Your Comments:

Warner Chilcott Reports Operating Results for the Quarter Ended September 30, 2008 and Updates 2008 Full Yea...( RECONCILIATION TO ADJUSTED EBITDA...),Health