UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

            [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1998

                                       OR

           [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

             For the transition period from _________ to __________

                       Commission file number: 005-52501

                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
             (Exact name of registrant as specified in its charter)

                    Ireland                                  N/A
(State or other jurisdiction of incorporation          (I.R.S. Employer
                or organization)                      Identification No.)

                 Lincoln House, Lincoln Place, Dublin 2, Ireland
                    (Address of principal executive offices)

                                 353 1 662-4962
              (Registrant's telephone number, including area code)

      Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [ X ] No [ ]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

American Depositary Shares, representing Ordinary Shares, par value $.05 each;
Ordinary Shares, par value $.05 each; 12,366,808 Ordinary Shares outstanding at
June 30, 1998.




                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
                                Table of contents

                                                                        PAGE NO.

Part I - Financial Information

Item 1. Financial Statements (unaudited)

        Consolidated Balance Sheets as of June 30, 1998 and
            December 31, 1997                                               2-3

        Consolidated Statements of Operations for the Three Months
            and Six Months Ended June 30, 1998 and 1997                       4

        Consolidated Statements of Cash Flows for the Six Months
            Ended June 30, 1998 and 1997                                      5

        Notes to the Unaudited Consolidated Financial Statements            6-7

Item 2. Management's Discussion and Analysis of Financial Condition
            And Results of Operations                                       8-13

Item 3. Quantitative and Qualitative Disclosures About Market Risk           13

Part II - Other Information

Item 1. Legal Proceedings                                                    14

Item 4. Submission of Matters to a Vote of Security Holders                  14

Item 5. Other Information                                                  14-15

Item 6. Exhibits and Reports on Form 8-K                                   15-16

Signatures                                                                   17



Part I - Financial Information

Item 1. Financial Statements

                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
      Consolidated Balance Sheets as of June 30, 1998 and December 31, 1997
                                     Assets
                         (in thousands of U.S. dollars)

                                   (UNAUDITED)

                                                        June 30,    December 31,
                                                          1998          1997
                                                        --------      --------
ASSETS
  Current Assets:
    Cash and cash equivalents                           $ 47,215      $ 52,786
    Accounts receivable                                   12,385        14,599
    Inventories                                           17,818        16,175
    Prepaid expense and other assets                       7,183         7,399
                                                        --------      --------
      Total current assets                                84,601        90,959
                                                        --------      --------
    Fixed Assets:
      Property, plant and equipment (net)                  1,103         1,148
    Other Assets:
      Intangible assets                                   76,942        79,630
                                                        --------      --------
         Total assets                                   $162,646      $171,737
                                                        ========      ========


 See notes to unaudited consolidated financial statements.


                                        2



                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
      Consolidated Balance Sheets as of June 30, 1998 and December 31, 1997
                      Liabilities and Shareholders' Equity
                         (in thousands of U.S. dollars)

                                   (UNAUDITED)

                                                         June 30,   December 31,
                                                           1998         1997
                                                        ---------    ---------

LIABILITIES
  Current Liabilities:
    Short-term debt                                     $  19,712    $  14,511
    Accounts payable                                       13,735       11,417
    Accrued liabilities                                     4,532        7,994
    Due to Elan Corporation, plc and subsidiaries           5,583        5,267
                                                        ---------    ---------
      Total current liabilities                            43,562       39,189
                                                        ---------    ---------
  Other Liabilities:
    Long-term debt                                          8,466        7,902
                                                        ---------    ---------
      Total liabilities                                    52,028       47,091
                                                        ---------    ---------
SHAREHOLDERS' EQUITY
  Ordinary Shares, par value $.05 per share;
    50,000,000 shares authorized, 12,366,808 shares
    issued and outstanding at June 30, 1998 and
    December 31, 1997                                         618          618
  Deferred Shares, par value IR(pound)1 per share;
    30,000 shares authorized, 30,000 shares issued
    and outstanding at June 30, 1998 and
    December 31, 1997                                          45           45
  Additional paid-in capital                              208,962      208,962
  Shareholders' accumulated deficit:
    Accumulated deficit, beginning of period              (83,281)     (54,907)
    Current period loss                                   (14,337)     (28,374)
                                                        ---------    ---------
      Accumulated deficit, end of period                  (97,618)     (83,281)
                                                        ---------    ---------
    Deferred compensation                                  (1,389)      (1,698)
                                                        ---------    ---------
      Total shareholders' equity                          110,618      124,646
                                                        ---------    ---------
        Total liabilities and shareholders' equity      $ 162,646    $ 171,737
                                                        =========    =========

 See notes to unaudited consolidated financial statements.


                                        3



                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
               Consolidated Statements of Operations for the Three
                  and Six Months Ended June 30, 1998 and 1997
              (in thousands of U.S. dollars, except per share data)

                                   (UNAUDITED)



                                              Three Months Ended June 30,   Six Months Ended June 30,
                                               -------------------------    ------------------------- 
                                                   1998          1997           1998          1997
                                               -----------    ----------    -----------    ---------- 
                                                                                      
REVENUES
   Branded product sales                       $     4,416    $    4,193    $     7,745    $    4,193
   Generic product sales                             8,022        16,421         18,560        35,456
                                               -----------    ----------    -----------    ---------- 
     Total revenues                                 12,438        20,614         26,305        39,649
                                               -----------    ----------    -----------    ---------- 
COSTS AND EXPENSES
   Cost of goods sold                                7,819        16,851         18,200        33,286
   Selling, general and administrative               9,393         3,962         18,119         7,215
   Depreciation and amortization                     1,404         1,598          2,808         2,650
   Research and development                            721         1,270          1,558         4,571
                                               -----------    ----------    -----------    ---------- 
     Total costs and expenses                       19,337        23,681         40,685        47,722
                                               -----------    ----------    -----------    ---------- 

OPERATING LOSS                                      (6,899)       (3,067)       (14,380)       (8,073)
                                               -----------    ----------    -----------    ---------- 

Interest income                                        679            30          1,405            64
Interest expense                                      (722)       (2,523)        (1,362)       (4,972)
                                               -----------    ----------    -----------    ---------- 
LOSS BEFORE INCOME TAXES                            (6,942)       (5,560)       (14,337)      (12,981)
                                               -----------    ----------    -----------    ---------- 

Income taxes                                          --            --             --            --
                                               -----------    ----------    -----------    ---------- 
NET LOSS                                       $    (6,942)   $   (5,560)   $   (14,337)   $  (12,981)
                                               ===========    ==========    ===========    ========== 

Net loss per ordinary share                    $     (0.56)   $    (0.97)   $     (1.16)   $    (2.48)
                                               -----------    ----------    -----------    ---------- 

Weighted average ordinary shares outstanding    12,366,808     5,706,978     12,366,808     5,235,771
                                               ===========    ==========    ===========    ========== 


See notes to unaudited consolidated financial statements.


                                        4



                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
            Consolidated Statements of Cash Flows for the Six Months
                          Ended June 30, 1998 and 1997
                         (in thousands of U.S. dollars)

                                   (UNAUDITED)

                                                       Six Months Ended June 30,
                                                           1998          1997
                                                         --------      --------
CASH FLOWS FROM OPERATING ACTIVITIES:                               
  Net loss                                               $(14,337)     $(12,981)
  Adjustments to reconcile net loss to net cash                     
  provided by operating activities                                  
    Depreciation and amortization                           2,808         2,650
    Accretion of loan discount                                564         3,934
    Stock compensation expense                                309           464
    Loss on sale of fixed assets                             --              98
    Changes in assets and liabilities:                              
      Decrease (increase) in accounts receivable and                
       prepaid expense                                      2,430        (1,459)
      (Increase) decrease in inventories                   (1,643)        4,157
      (Decrease) increase in accounts payable and                   
       accrued liabilities                                   (828)       18,444
                                                         --------      --------
        Net cash (used) provided by operating activities  (10,697)       15,307
                                                         --------      --------
                                                                    
CASH FLOWS (USED IN) PROVIDED BY INVESTING ACTIVITIES:              
  Purchase of tangible fixed assets                           (75)         (454)
  Purchase of intangible fixed assets                        --         (12,225)
  Sale of tangible fixed assets                              --           1,168
                                                         --------      --------
    Net cash used in investing activities                     (75)      (11,511)
                                                         --------      --------
                                                                    
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:              
  Working capital facility proceeds (repayment)             5,201        (3,006)
                                                         --------      --------
    Net cash provided by (used in) financing activities     5,201        (3,006)
                                                         --------      --------
                                                                    
Net (decrease) increase in cash and cash equivalents       (5,571)          790
  Cash and cash equivalents, beginning of period           52,786         2,663
                                                         --------      --------
  Cash and cash equivalents, end of period               $ 47,215      $  3,453
                                                         --------      --------
                                                                  
 See notes to unaudited consolidated financial statements.


                                        5



                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
            Notes to the Unaudited Consolidated Financial Statements
                                  June 30, 1998

NOTE 1: BASIS OF PRESENTATION

The unaudited  financial  statements included herein have been prepared pursuant
to the rules and  regulations  of the  Securities  and Exchange  Commission  for
reporting on Form 10-Q.  Certain  information and footnote  disclosure  normally
included in the  financial  statements  prepared in  accordance  with  generally
accepted  accounting  principles have been condensed or omitted pursuant to such
rules and  regulations.  The statements  should be read in conjunction  with the
accounting policies and notes to consolidated  financial  statements included in
Warner  Chilcott Public Limited  Company's (the "Company" or "Warner  Chilcott")
1997 Annual Report on Form 20-F.

The  Company is an Irish  public  limited  company  with  operations  in Dublin,
Ireland and Rockaway,  NJ, USA. The Company's  financial  statements include the
financial  statements for Warner  Chilcott,  plc and all of its subsidiaries and
are prepared in U.S. dollars in conformity with United States generally accepted
accounting principles.

In the opinion of management,  the financial  statements reflect all adjustments
necessary  for a fair  statement  of the  operations  for  the  interim  periods
presented.

NOTE 2: INVENTORIES

Inventories  are  valued  at the  lower of cost or  market.  Cost is  determined
principally on the basis of first-in,  first-out or standards  that  approximate
average cost.

                                           June 30, 1998       December 31, 1997
                                           -------------       -----------------
                                              (in thousands of U.S. dollars)

     Raw materials                            $  2,960              $  3,687
     Finishing supplies                           --                       7
     Work in process                               979                   492
     Finished goods                             14,941                12,460
                                              --------              --------
                                                18,880                16,646
                                                                 
     Less:  Reserve for obsolescence             1,062                   471
                                              --------              --------
          Inventories                         $ 17,818              $ 16,175
                                              ========              ========

NOTE 3: EARNINGS PER SHARE                                       
                                                                 
The  Company  adopted the  provisions  of SFAS No.  128,  Earnings  Per Share on
December 31, 1997. This statement  requires that all prior-period net income per
ordinary share  calculations  be restated to conform with the provisions of this
Statement. Basic net income per ordinary share has been computed by dividing net
income  available to ordinary  shareholders  by the weighted  average  number of
ordinary shares outstanding  during the period.  Diluted net income per ordinary
share is computed by adjusting the weighted  average  number of ordinary  shares


                                       6


outstanding  during the  period for all  potentially  dilutive  ordinary  shares
outstanding during the period and adjusting net income for any changes in income
or loss that would result from the conversion of such potential ordinary shares.
The per share  amount for the six months  ended June 30, 1997 was  retroactively
restated to give effect to SFAS No. 128.  Net loss and weighted  average  shares
outstanding used for computing diluted loss per share were the same as that used
for  computing  basic loss per share for the three and six months ended June 30,
1998 and  1997.  Stock  options  and  warrants  have not  been  included  in the
calculation since the inclusion of such shares would be antidilutive.

NOTE 4: COMPREHENSIVE INCOME

In June 1997, the Financial  Accounting  Standards Board (FASB) issued Statement
of  Financial  Accounting  Standards  (SFAS) No. 130,  "Reporting  Comprehensive
Income."  Comprehensive  income is defined as the total change in  shareholders'
equity during the period other than from transactions with shareholders. For the
Company, comprehensive income is comprised solely of net income (loss).

NOTE 5: CONTINGENCIES

The Company is  involved in various  legal  proceedings  of a nature  considered
normal to its business including patent litigation,  product liability and other
matters.  In the event of the adverse  outcome of these  proceedings,  resulting
liabilities  are either  covered by insurance,  established  reserves or, in the
opinion of management, would not have a material adverse effect on the financial
condition or results of operations of the Company.

NOTE 6: UNITED STATES FEDERAL INCOME TAXES

The Company  operates in Ireland and the United States and is subject to various
taxes on income in both  jurisdictions.  Warner  Chilcott's  wholly owned United
States subsidiary, Warner Chilcott, Inc., is a United States corporation and, as
such, is subject to United States taxation. The Company expects that some or all
of  the  net  operating  loss  carryforward  which  Warner  Chilcott,  Inc.  has
accumulated could be used to offset future taxable earnings.


                                       7


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations

This report contains  forward-looking  statements  within the meaning of Section
21E of the Securities  Exchange Act of 1934, as amended,  and Section 27A of the
Securities Act of 1933, as amended,  and is subject to the safe harbors  created
by those sections.  These forward-looking  statements are subject to significant
risks and uncertainties,  including those identified in the section of this Form
10-Q  entitled  "Factors  That May  Affect  Future  Operating  Results",  in the
Company's 1997 Annual Report on Form 20-F filed with the Securities and Exchange
Commission on May 15, 1998 and in the Company's Final Prospectus for its initial
public  offering filed with the Securities and Exchange  Commission on August 8,
1997,  which may cause actual results to differ  materially from those discussed
in such forward-looking  statements.  The forward-looking statements within this
Form 10-Q are identified by words such as "believes", "anticipates",  "expects",
"intends", "may", "will" and other similar expressions. However theses words are
not the  exclusive  means of  identifying  such  statements.  In  addition,  any
statements that refer to expectations, projections or other characterizations of
future  events or  circumstances  are  forward-looking  statements.  The Company
undertakes  no  obligation  to release  publicly the results of any revisions to
these  forward-looking  statements  that  may  be  made  to  reflect  events  or
circumstances  occurring  subsequent  to the  filing  of this Form 10-Q with the
Securities  and  Exchange  Commission.  Readers are urged to review and consider
carefully the various  disclosures made by the Company in this report and in the
Company's  other reports filed with the Securities and Exchange  Commission that
attempt to advise  interested  parties of the risks and factors  that may affect
the Company's business.

Set forth below is the  discussion  of the  financial  condition  and results of
operations of the Company for the three and six months ended June 30, 1998. This
discussion  should  be read  in  conjunction  with  the  consolidated  unaudited
financial statements and the related notes, appearing in Item 1.

OVERVIEW

Warner Chilcott is engaged in the development,  marketing, sale and distribution
of  prescription  pharmaceutical  products in the United  States.  The Company's
current  focus is on branded  products  targeted for three  specialty  segments:
dermatology,  cardiology,  and women's health care. All of the Company's branded
products are promoted by the Company's  specialty sales force. Warner Chilcott's
current  portfolio of branded products includes  Vectrin(R),  an antibiotic used
most frequently for the treatment of acne, LoCholest(TM),  a lipid regulator for
the reduction of LDL cholesterol  levels,  and  NataFort(R),  a prenatal vitamin
designed to improve patient compliance by virtue of its smaller size relative to
competing  products.  Warner  Chilcott plans to add  additional  products to its
portfolio  of  branded  products  through  internal  development,   acquisition,
in-licensing,  collaboration  with other companies and co-promotion  agreements.
Warner  Chilcott  is also  pursuing  approval  of a number  of  complex  generic
pharmaceutical products.

HISTORY

The  Company  is an  Irish  public  limited  company  founded  in  1992  as Nale
Laboratories  Limited.  In March 1996 Nale acquired  certain  assets and assumed
certain  liabilities  (the  "Acquisition")  of Warner Chilcott  Laboratories,  a
division of Warner-Lambert  Company (the  "Division").  From 1987 to the date of
the  Acquisition,  the Division  engaged in the sale and distribution of generic


                                       8


products for Warner-Lambert Company. Following the Acquisition, Nale changed its
name to Warner Chilcott Public Limited Company.

The  principal  purpose of the  Acquisition  was to  provide  the  Company  with
channels of distribution in the United States.  In addition,  the Company gained
an  established  reputation  in the  pharmaceutical  industry,  a  portfolio  of
existing products, and a functioning  organization.  The Company's customer base
includes all major national  wholesalers  and pharmacy  chains.  In addition,  a
telemarketing  organization  covers  almost 5,000  independent  pharmacies.  The
certain assets and  liabilities of the Division  acquired in the Acquisition are
now  organized in the United  States as Warner  Chilcott,  Inc., a  wholly-owned
subsidiary  of  Warner  Chilcott  Public  Limited  Company.   The  cost  of  the
Acquisition,  approximately  $145  million,  was  financed  through  the private
placement of senior subordinated debt and equity securities,  borrowings under a
working capital facility and cash on hand. Subsequently, 87% of the subordinated
notes were converted into ordinary shares.

The Company's revenues are currently generated in the United States and the U.S.
dollar is the  functional  currency of the Company.  Accordingly  the  Company's
exposure to currency  fluctuation is limited.  Product sourcing from vendors and
research and development  agreements are normally contracted in U.S. dollars. As
a company  operating in multiple  jurisdictions,  the Company will be subject to
taxation on its earnings in the jurisdictions in which it operates.  At present,
such jurisdictions include Ireland and the United States.

RESULTS OF OPERATIONS

Six Months Ended June 30, 1998 and 1997

Total  revenue for the six months  ended June 30, 1998  declined  33.7% to $26.3
million  from $39.6  million for the same period in 1997.  Branded  sales in the
period  increased  84.7% to $7.7  million  from $4.2  million in the prior year.
Branded  products  sold  throughout  the  1998  period   included:   Vectrin(R),
LoCholest(TM),   NataFort(R)   and  several  branded   products   acquired  from
Warner-Lambert  in June 1997.  Branded  sales in the 1997 period  included  only
Vectrin  and  LoCholest,  both of which were  launched  in the  second  calendar
quarter of 1997. Sales of non-differentiated  generic products during the period
declined  $16.9  million  to  $18.6  million  due  to the  out-licensing  of the
Company's  generic  minocycline  product to Barr  Laboratories  beginning in the
third quarter of 1997 and decreased emphasis on generic products in favor of the
Company's branded offerings.

Despite the decline in total revenue, an improved gross margin on sales produced
a 27.4%  increase  in gross  profit  dollars to $8.1  million  compared  to $6.4
million in 1997. Gross margin percentage  increased by 14.8 points to 30.8% from
16.0% for the six months  ended June 30,  1997.  The  improvement  in both gross
profit dollars and gross margin  percentage  reflect the shift in the mix of the
Company's revenues toward higher-margin branded products.

Selling,  general and  administrative  expenses  totaled  $18.1  million for the
period  compared  to $7.2  million  in  1997,  an  increase  of  151%.  The most
significant factors  contributing to the increase in the 1998 period versus 1997
were:  the  expansion  and  development  of the  company's  sales  force from 30
professionals  at June  30,  1997  to  over  175 at  June  30,  1998,  increased
promotional  spending in support of the launch of NataFort  beginning in January
1998 and increased  costs  associated  with the litigation of patent  challenges
related  to  the  Company's   ANDA  filings  for  nifedipine  CC  and  terazosin
hydrochloride.


                                       9


Research and development  expense  declined from $4.6 million for the six months
ended June 30, 1997 to $1.6  million for the same period in 1998.  Research  and
development  expense includes both internal product  development efforts and the
costs of collaborations with development  partners.  During the 1997 period, the
company  made a number of  milestone  payments to product  development  partners
related to several  complex  generic  products.  In addition,  beginning in late
1997,  Warner  Chilcott  shifted  its  overall  product   development  focus  to
concentrate on lower cost internal projects.

The net result of the factors  outlined  above was that the Company's  operating
loss for the six months ended June 30, 1998 increased to $14.4 million from $8.1
million in 1997.  The  improvement  in gross  profit  dollars and  reduction  in
research and  development  costs were more than offset by the increased costs of
building the Company's sales force and promoting its branded products.

Interest  income  during the period  increased to $1.4 million from $0.1 million
due to the infusion of capital in connection  with the Company's  initial public
offering in August  1997.  Interest  expense  declined to $1.4 million from $5.0
million  in 1997  primarily  due to the  exchange  of $49.5  million  of  senior
subordinated discount notes for ordinary shares in June 1997.

The net loss for the six months ended June 30, 1998  increased by 10.4% to $14.3
million as compared  to a net loss of $13.0  million in the same period in 1997.
The loss per ordinary share for the period  decreased to ($1.16) on 12.4 million
shares from ($2.48) on 5.2 million shares.  The increase in the weighted average
ordinary  shares  outstanding  reflects  the  issuance  of  ordinary  shares  in
connection with the Company's initial public offering in August 1997 and related
financings.

Three months ended June 30, 1998 and 1997

Total  revenues for the quarter  ended June 30, 1998  declined to $12.4  million
from $20.6  million for the same period in 1997.  Sales of branded  products for
the 1998 quarter  increased  $0.2 million or 5.3% to $4.4 million  compared with
$4.2 million in 1997.  1998 second  quarter  revenues  include sales of Vectrin,
LoCholest,  NataFort and several branded products  acquired from  Warner-Lambert
Company 1997.  Sales of branded  products in the second quarter of 1997 included
only Vectrin and LoCholest, but were unusually high as the Company launched both
products during the quarter and benefited from the stocking of the trade.  Sales
of non-differentiated  generic products during the quarter declined $8.4 million
to $8.0 million due to the  out-licensing of the Company's  generic  minocycline
product  to Barr  Laboratories  beginning  in the  third  quarter  of  1997  and
decreased  emphasis  on  generic  products  in  favor of the  Company's  branded
offerings.

Despite the decline in total revenue, an improved gross margin on sales resulted
in gross  profit  dollars  increasing  22.7% to $4.6  million  compared  to $3.8
million in 1997. Gross margin percentage  increased by 18.8 points from 18.3% in
1997 to 37.1% for the quarter ended June 30, 1998. The improvement in both gross
profit  dollars  and gross  margin  percentage  reflect  the shift in the mix of
revenues toward higher-margin branded products.

Selling,  general  and  administrative  expenses  during the  quarter  rose $5.4
million  to $9.4  million,  an  increase  of 137%.  The  increase  reflects  the
expansion of the Company's sales force,  increased  promotional costs associated
with  NataFort  and higher  legal costs in  connection  with the  litigation  of
various patent challenges.


                                       10


Research and  development  expenses  declined  $0.5 million due to the Company's
decision to focus on lower-cost internal product development projects during the
period.

The net result of the factors  outlined above was that Company's  operating loss
for the quarter  increased 125% to $6.9 million compared with the second quarter
of 1997.  The  improvement in gross profit dollars and reduction in research and
development  expenses  were more than offset by increased  costs of building and
maintaining the Company's sales force and other expenses.

Interest income in the quarter increased to $0.7 million due to the availability
of funds  for  investment  following  the  Company's  initial  public  offering.
Interest  expense  declined to $0.7 million from $2.5 million in 1997  primarily
due to the exchange of $49.5 million of senior  subordinated  discount notes for
ordinary shares in June 1997.

The net loss for the  quarter  ended June 30,  1998  increased  by 24.9% to $6.9
million as  compared  to a net loss of $5.6  million  for the second  quarter of
1997. The loss per ordinary  share for the quarter  decreased to ($0.56) on 12.4
million  shares from ($0.97) on 5.7 million  shares in 1997. The increase in the
weighted average ordinary shares  outstanding  reflects the issuance of ordinary
shares in connection  with the Company's  initial public offering in August 1997
and related financings.

FACTORS THAT MAY AFFECT FUTURE OPERATING RESULTS:

Following is a discussion of some the risks and historical facts which should be
considered when  evaluating the current and future results of the Company.  This
discussion is not intended to include all risks and historical  facts that could
produce adverse results.

Warner Chilcott has a history of operating  losses.  Operating  losses have been
posted  since the  formation of the Company in 1992.  As of June 30,  1998,  the
Company's accumulated deficit was $97.6 million. The Company has invested in the
corporate  infrastructure and sales organization needed to support the marketing
and product  development  activities that management  believes necessary for the
success of the Company.  However,  there can be no assurance  that these efforts
will be sufficient and, thus, future profitability is uncertain.

The future  capital needs and additional  funding  activities of the Company are
uncertain.  Warner Chilcott has experienced  negative cash flows from operations
and has  funded  its  activities  to date from the  issuance  of equity and debt
securities.  The  Company  has  expended,  and will  continue  to be required to
expend,  substantial funds for promotional  activities for products, to continue
research  and  development  of product  candidates,  to  in-license  and acquire
additional  products and to undertake sales and marketing efforts of its current
or future products. Although the Company may seek additional funding through the
public or  private  capital  markets,  there can be no  assurance  that any such
funding will be available to the Company.

Intense competition exists within the pharmaceutical  industry.  Many companies,
some with greater  financial,  marketing and development  capabilities  than the
Company, are engaged in developing,  marketing and selling products that compete
with the products offered by Warner Chilcott. Other products now in use or under
development  by others may be more effective or have fewer side effects than the
Company's  current or future  products.  The industry is  characterized by rapid
technological  change,  and  competitors may develop their products more rapidly
than the  Company.  Competitors  may  also be able to  complete  the  regulatory
process sooner and, therefore,  may begin to market their products in advance of
the Company's  products.  


                                       11


There can be no  assurance  that  developments  by others  will not  render  any
product  or  technology  the  Company  produces  to  be  obsolete  or  otherwise
noncompetitive.

The clinical  development,  manufacture,  marketing  and sale of  pharmaceutical
products is subject to  extensive  federal,  state and local  regulation  in the
United States and similar  regulation outside the United States. FDA approval is
required  before most drug  products  can be  marketed.  FDA filings can be time
consuming and expensive  without  assurance that the results will be adequate to
justify approval. There can be substantial delays in the process,  including the
need to provide  additional  data.  There can be no assurance that approvals for
filings  already  made  by the  Company,  or to be made  in the  future,  can be
obtained in a timely manner, if at all, or that the regulatory  requirements for
any  such  proposed  products  can be met.  In  addition,  new  regulations  may
adversely affect the Company's operations or competitive position in the future.

The distribution  network for  pharmaceutical  products has in recent years been
subject  to  increasing  consolidation.  As a  result,  a  few  large  wholesale
distributors control a significant share of the market. In addition,  the number
of  independent  drug stores and small chains has  decreased as retail  pharmacy
consolidation  has  occurred.   Continued   consolidation  of  either  wholesale
distributors or retail pharmacies may adversely effect the Company's operations.

The  Company  depends on third  parties for the  manufacture  of its current and
future  products.  Currently  the Company  does not possess  the  facilities  or
resources needed for these activities.  The Company's  strategy for development,
commercialization  and manufacturing of certain of its products entails entering
into various arrangements with corporate collaborators, licensors and others. If
any of the  Company's  corporate  collaborators  were  unable to  satisfy  their
contractual  obligations  to the  Company,  there can be no  assurance  that the
Company  would  be able to  negotiate  similar  arrangements  with  other  third
parties.

Many of the principal  components of the Company's  products are available  only
from single source  suppliers.  There can be no assurance  that the Company will
establish or, if established, maintain good relationships with such suppliers or
that such suppliers  will continue to exist or be able to supply  ingredients in
conformity with regulatory requirements.

Warner Chilcott is engaged in the manufacture and marketing of products that may
give rise to the  development  of certain  legal  actions and  proceedings.  The
Company carries product liability  insurance and umbrella  liability  insurance.
There can be no  assurance  that this  coverage is  adequate to cover  potential
liability claims or that additional  insurance coverage will be available in the
future if the  Company  manufactures  and markets new  products.  The  Company's
financial  condition  and results of operations  could be  materially  adversely
affected by the unfavorable outcome of legal actions and proceedings.

LIQUIDITY AND CAPITAL RESOURCES

At June 30, 1998,  cash and cash  equivalents  amounted to $47.2  million.  This
balance is primarily  the result of the  infusion of capital from the  Company's
initial  public  offering  in  August  1997  and  related  financings   totaling
approximately  $74.6  million.  Proceeds  from  the IPO have  been  used to fund
ongoing working capital requirements. The Company's working capital, adjusted to
exclude cash and short-term debt balances, remained the same at June 30, 1998 as
compared  with  December  31,  1997.  Adjusted  working  capital on these  dates
amounted to $13.5 million.

On March 30, 1998, the Company entered into a $30 million senior secured working
capital agreement with a syndicate of banks led by PNC Business Credit to fund a
portion of its

                                       12


investment in inventories and accounts receivable. At June 30, 1998, the Company
had $19.7 million  outstanding under this bank credit agreement,  an increase of
$5.2  million over the balance at December  31, 1997 of $14.5  million.  Working
capital  availability  is  contingent  upon the  balances of certain  inventory,
accounts  receivable  and other assets of Warner  Chilcott,  Inc., the Company's
wholly  owned United  States  operating  subsidiary.  Prior to March 30, 1998, a
syndicate  of banks led by BT  Commercial  Corporation  provided  the  Company's
working capital facility.

The Company posted a substantial loss for the six months ended June 30, 1998 and
losses may continue  throughout  1998 and beyond.  In addition,  the Company may
invest in additional working capital or make capital expenditures to support its
various  business  activities.   Management  believes  the  combination  of  the
Company's cash balances ($47.2 million at June 30, 1998) and availability  under
its working capital  facility  provide Warner Chilcott with access to sufficient
capital to meet its requirements  for at least the next 12 months.  There can be
no assurance,  however, that such funds will be sufficient.  Beyond such period,
and in the absence of the Company  generating cash from operations,  the Company
would need to raise  additional  funds.  The Company  expects that it would seek
additional  funding  through  public or  private  equity or debt  financings  or
through  collaborations.  To the extent the Company raises additional capital by
issuing equity  securities,  ownership  dilution to existing  shareholders  will
result and future  investors may be granted rights superior to those of existing
shareholders.  There  can  be no  assurance  that  additional  funding  will  be
available on acceptable terms, or at all.

INFLATION

Inflation had no material impact on Warner Chilcott's  operations during the six
months ended June 30, 1998.

YEAR 2000

The Company's primary  information  technology  systems are used in the finance,
administration,  billing,  distribution  and  selling  systems  operated  in the
Company's  U.S.  operating   subsidiary,   Warner  Chilcott,   Inc..  Since  the
acquisition  in March  1996,  the Company has had to put in place new systems to
replace  those  systems  previously  provided by  Warner-Lambert  Company to the
former  Division.  As a result,  the Company has put in place computer  systems,
which  have  been  recently  developed  by  their  vendors,  and  has  requested
certification from their vendors that these systems are Year 2000 compliant.

Since  April  1,  1998,  the  Company  has  been  contracting  out  warehousing,
distribution,  billing  and prime  vendor  charge back  services  to  Livingston
Healthcare  Services  Inc.,  a  specialist  provider of  distribution  and other
services to the pharmaceutical  industry. The Company is being kept appraised of
Livingston's  efforts to ensure that their systems are Year 2000 compliant.  The
Company  therefore  believes  that it has taken steps to minimize  any  material
adverse  consequences of Year 2000 problems,  although there can be no assurance
at this  time  that such  problems  may not  arise.  Costs  associated  with the
exercise are not expected to be material and will be expensed as incurred.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
Not applicable.


                                       13


Part II - Other Information
Item 1. Legal Proceedings

The  Company is  involved in  litigation  relating to claims  arising out of its
operations in the normal course of business, including product liability claims.

During April 1998, Abbott  Laboratories  filed a lawsuit against the Company for
alleged infringement of certain patents related to Warner Chilcott's ANDA filing
for terazosin  hydrochloride.  Abbott markets terazosin  hydrochloride under the
brand name Hytrin(R).  Management of the Company believes that the Abbott action
is without merit and is vigorously contesting it.

Other than outlined  above,  the Company is not party to any litigation or other
legal  proceedings  which the Company  believes could  reasonably be expected to
have a material adverse effect on the Company's business, results of operations,
or financial condition.

Item 4. Submission of Matters to a Vote of Security Holders

The Company's  Annual General Meeting of shareholders  was held on April 2, 1998
in Dublin, Ireland. Following are the matters brought to vote and the results:

                                                                        Broker
     Board of Director Elections       For       Against    Abstain    Non-votes
     ---------------------------    ---------    -------    -------    ---------
     Donald E. Panoz                5,731,972       0          0           0   
     Thomas G. Lynch                5,731,972       0          0           0   
     James H. Bloom                 5,731,972       0          0           0   
     Bruce L. Downey                5,731,972       0          0           0   
     Roger M. Boissonneault         5,731,972       0          0           0   

Proposals to authorize  the Board of  Directors to fix the  remuneration  of the
Auditors and approve the Directors' Report and Financial Statements for the year
ended  December 31, 1997 together  with the Auditor's  Report were approved with
5,731,972 votes for, no votes against, no abstentions and no broker non-votes.
                                                                      
In addition,  each of the following proposals were approved with 5,730,972 votes
for, 1000 votes against, no abstentions and no broker non-votes.

      (i)   to authorize  the Board of Directors to allot and issue shares up to
            an aggregate  nominal  amount equal to the  authorized  but unissued
            share capital of the Company;

      (ii)  to authorize the Board of Directors to allot equity  securities  for
            cash; and

      (iii) to authorize  the Board of Directors to  capitalize  any part of the
            amount  standing to the credit of the share  premium  account at the
            time of such  capitalization,  and to apply the  capitalized  sum in
            paying up in full  unissued  shares  for  distribution  to  Ordinary
            shareholders pro rata to their existing stockholdings.

Finally,  the proposal to adopt the amended 1997  Incentive  Share Option Scheme
was approved with 5,579,872 votes for, 152,100 votes against, no abstentions and
no broker non-votes.

Item 5. Other Information

Pursuant to newly adopted rules of the Securities and Exchange  Commission,  any
company  shareholder  who intends to present a proposal at the Company's  Annual
General  Meeting of  shareholders  in 1999  without  requesting  the  Company to
include such proposal in the Company's 


                                       14


proxy  materials  should be aware that he must notify the Company not later than
January  25,  1999 of his  intention  to present the  proposal.  Otherwise,  the
Company  may  exercise  discretionary  voting with  respect to such  shareholder
proposal pursuant to authority  conferred on the Company by proxies delivered to
the Company in connection with the meeting.

Item 6. Exhibits and Reports on Form 8-K

a. Exhibits - The following exhibits are filed with this document:

Exhibit No.       Description
- - -----------       -----------
    10.1       Employment  agreement  between the Company and James G.  Andress,
               dated March 3, 1997

    10.2       Employment   agreement   between   the   Company   and  Roger  M.
               Boissonneault, dated March 3, 1997

    10.3       Employment  agreement  between the Company and Paul S. Herendeen,
               dated February 3, 1998

    10.4       Warrant  Certificate  agreement  between the Company and James G.
               Andress, dated October 31, 1996

    10.5       Warrant  Certificate  agreement  between the Company and James G.
               Andress, dated October 31, 1996

    10.6       Warrant  Certificate  agreement  between the Company and Roger M.
               Boissonneault, and dated October 31, 1996

    10.7       Warrant  Certificate  agreement  between the Company and Roger M.
               Boissonneault, and dated October 31, 1996

    10.8       Warrant  Certificate  agreement  between  the Company and Paul S.
               Herendeen, and dated February 3, 1998

    10.9       Revolving  Credit and security  Agreement,  dated March 30, 1998,
               among Warner Chilcott,  Inc. PNC Bank,  National  Association and
               the Lenders thereto

    10.10      Financial  Support  Undertaking,  dated March 30,  1998,  made by
               Warner  Chilcott  Public  Limited  Company  and  Warner  Chilcott
               (Bermuda) Limited in favor of PNC Bank, National Association

    10.11      Continuing  Limited  Non-Recourse  and  Collateralized  Guaranty,
               dated March 30, 1998, made by Warner Chilcott  (Bermuda)  Limited
               in favor of PNC Bank, National Association

    10.12      Trademark  Collateral  Assignment  and Security  Agreement,  from
               Warner Chilcott,  Inc. to PNC Bank, National  Association,  dated
               March 30, 1998


                                       15


    10.13      Trademark  Collateral  Assignment  and Security  Agreement,  from
               Warner  Chilcott   (Bermuda)   Limited  to  PNC  Bank,   National
               Association, dated March 30, 1998

    27         Financial Data Schedule

b.  Reports on Form 8-K:

No report was filed during the three months ended June 30, 1998.


                                       16


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

                              WARNER CHILCOTT PUBLIC LIMITED COMPANY
                                            (Registrant)

August 14, 1998               /s/ Paul S. Herendeen
                              ---------------------
                              Paul S. Herendeen
                              Executive Vice President & Chief Financial Officer
                              (Principal Financial Officer)

August 14, 1998               /s/ David G. Kelly
                              ------------------
                              David G. Kelly
                              Group Vice President, Finance
                              (Principal Accounting Officer)


                                       17