Warner Chilcott POSASR Automatic shelf registration (post-effective amendment)

Exhibit 12.1

Warner Chilcott Limited

Computation of Earnings to Fixed Charges

	Fiscal Year Ended September 30,	Three Months Ended December 31,		Year Ended December 31,						Six Months Ended June 30,
	Predecessor	Predecessor		Successor						Successor
	2004	2004		2005		2006		2007	2008	2008	2009
Fixed Charges:
Interest expense (a)	11,103	1,877		149,393		173,483		115,776	90,915	48,287	32,044
Interest capitalized during the period	0	0		0		0		0	0	0	0
Lease rental expense, buildings (b)	497	298		1,574		903		2,597	2,416	1,252	1,056
Fixed Charges	11,600	2,176		150,967		174,386		118,373	93,331	49,539	33,100
Earnings
Income before taxes from continuing operations	202,367	(17,530	)	(569,768	)	(164,657	)	47,291	16,389	83,508	118,285
+ Fixed Charges	11,600	2,176		150,967		174,386		118,373	93,331	49,539	33,100
+ Amortization of previously capitalized interest	53	13		0		0		0	0	0	0
Earnings	214,020	(15,341	)	(418,801	)	9,729		165,664	109,720	133,047	151,385
Ratio of Earnings to Fixed Charges	18.5	—	(c)	—	(c)	—	(c)	1.4	1.2	2.7	4.6

(a) Interest expenses including both continuing and discontinued operations; includes amortization of previously capitalized interest

(b) Portion of lease rental expense from both continuing and discontinued operations that represents interest cost, estimated by management to be one-third of lease rental expense

(c) For the quarter ended December 31, 2004 and the years ended December 31, 2005 and 2006, our earnings were insufficient by $17.5 million, $569.8 million and $164.7 million, respectively, to cover our fixed charges for such periods.