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 September 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
September 30, 1998.



                     WARNER CHILCOTT PUBLIC LIMITED COMPANY
                                Table of contents

                                                                        PAGE NO.
                                                                        --------

Part I - Financial Information

Item 1. Consolidated Financial Statements (unaudited)

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

         Consolidated Statements of Operations for the Three and
              Nine Months Ended September 30, 1998 and 1997                 4

         Consolidated Statements of Cash Flows for the Nine Months          
              Ended September 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                                     8-14

Item 3.  Quantitative and Qualitative Disclosures About Market Risk         14

Part II - Other Information

Item 1.  Legal Proceedings                                                  14

Item 5.  Other Information                                                  15

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

Signatures                                                                  16



Part I - Financial Information

Item 1. Financial Statements

                     WARNER CHILCOTT PUBLIC LIMITED COMPANY

   Consolidated Balance Sheets as of September 30, 1998 and December 31, 1997
                                     Assets
                         (in thousands of U.S. dollars)

                                  (UNAUDITED)

                                                    September 30,   December 31,
                                                        1998            1997
                                                    ------------    ------------
ASSETS
    Current Assets:
      Cash and cash equivalents                       $ 43,346        $ 52,786
      Accounts receivable                               19,934          14,599
      Inventories                                       16,896          16,175
      Prepaid expense and other assets                   7,284           7,399
                                                      --------        --------
         Total current assets                           87,460          90,959
                                                      --------        --------
                                                                    
    Fixed Assets:                                                   
      Property, plant and equipment (net)                1,069           1,148
                                                                    
    Other Assets:                                                   
      Intangible assets                                 75,600          79,630
                                                      --------        --------
         Total assets                                 $164,129        $171,737
                                                      ========        ========

 See notes to unaudited consolidated financial statements.


                                       2


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

                                   (UNAUDITED)

                                                     September 30,  December 31,
                                                         1998          1997
                                                     -------------  ------------
LIABILITIES
    Current Liabilities:
      Short-term debt                                  $  20,172     $  14,511
      Accounts payable                                    16,571        11,417
      Accrued liabilities                                  6,025         7,994
      Due to Elan Corporation, plc and subsidiaries        5,325         5,267
                                                       ---------     ---------
         Total current liabilities                        48,093        39,189
                                                       ---------     ---------
                                                                    
    Other Liabilities:                                              
      Long-term debt                                       8,764         7,902
                                                       ---------     ---------
         Total liabilities                                56,857        47,091
                                                       ---------     ---------
                                                                    
SHAREHOLDERS' EQUITY                                                
    Ordinary Shares, par value $.05 per share;                      
      50,000,000 shares authorized,                                 
      12,366,808 shares issued and outstanding                      
      at September 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 September 30, 1998 and December 31, 1997             45            45
    Additional paid-in capital                           208,939       208,962
    Shareholders' accumulated deficit:                              
      Accumulated deficit, beginning of period           (83,281)      (54,907)
      Current period loss                                (17,814)      (28,374)
                                                       ---------     ---------
         Accumulated deficit, end of period             (101,095)      (83,281)
                                                       ---------     ---------
      Deferred compensation                               (1,235)       (1,698)
                                                       ---------     ---------
         Total shareholders' equity                      107,272       124,646
                                                       ---------     ---------
           Total liabilities and                                    
             shareholders' equity                      $ 164,129     $ 171,737
                                                       =========     =========

 See notes to unaudited consolidated financial statements.


                                       3


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

                                  (UNAUDITED)



                                             Three Months Ended September 30,    Nine Months Ended September 30,
                                                   1998            1997               1998           1997
                                                   ----            ----               ----           ----
                                                                                               
REVENUES                                                                         
      Branded product sales                    $      3,109    $      1,864       $     10,854    $      6,057
      Generic product sales                           6,228          19,658             24,788          55,114
      Marketing alliances and other revenue           7,764            --                7,764            --
                                               ------------    ------------       ------------    ------------
         Total revenues                              17,101          21,522             43,406          61,171
                                               ------------    ------------       ------------    ------------
                                                                                 
COSTS AND EXPENSES                                                               
    Cost of goods sold                                7,987          17,742             26,187          51,028
    Selling, general and administrative              10,245           7,942             28,364          15,157
    Depreciation and amortization                     1,405           1,400              4,213           4,050
    Research and development                            796           1,258              2,354           5,829
    Interest expense, net                               145             107                102           5,015
                                               ------------    ------------       ------------    ------------
      Total costs and expenses                       20,578          28,449             61,220          81,079
                                               ------------    ------------       ------------    ------------
                                                                                 
NET LOSS BEFORE TAXES                                (3,477)         (6,927)           (17,814)        (19,908)
                                               ------------    ------------       ------------    ------------
                                                                                 
Income taxes                                           --              --                 --              --
                                                                                 
                                               ------------    ------------       ------------    ------------
NET LOSS                                       $     (3,477)   $     (6,927)      $    (17,814)   $    (19,908)
                                               ============    ============       ============    ============
                                                                                 
Net loss per ordinary share                    $      (0.28)   $      (0.65)      $      (1.44)   $      (2.84)
                                               ------------    ------------       ------------    ------------
                                                                                 
Weighted average ordinary shares outstanding     12,366,808      10,590,000         12,366,808       7,022,000
                                               ============    ============       ============    ============
                                                                      

 See notes to unaudited consolidated financial statements.


                                       4


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

                                   (UNAUDITED)

                                                 Nine Months Ended September 30,
                                                       1998          1997
                                                       ----          ----
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss                                         $(17,814)     $(19,908)
    Adjustments to reconcile net
      loss to net cash provided by
      operating activities
      Depreciation and amortization                     4,213         4,050
      Accretion of loan discount                          862         3,907
      Stock compensation expense                          463           618
      Loss on sale of fixed assets                       --              98
      Changes in assets and liabilities:
         Increase in accounts receivable
           and prepaid expense                         (5,220)       (5,198)
         (Increase) decrease in inventories              (721)        6,960
         Increase in accounts payable and
           accrued liabilities                          3,185        11,132
                                                     --------      --------
           Net cash (used) provided by
              operating activities                    (15,032)        1,659
                                                     --------      --------

CASH FLOWS (USED IN) PROVIDED
  BY INVESTING ACTIVITIES:
    Purchase of tangible fixed assets                    (104)         (489)
    Purchase of intangible fixed assets                  --         (16,888)
    Sale of tangible fixed assets                        --           1,180
                                                     --------      --------
      Net cash used in investing activities              (104)      (16,197)
                                                     --------      --------

CASH FLOWS PROVIDED BY (USED IN)
  FINANCING ACTIVITIES:
    Working capital facility proceeds                   5,661           283
    Loan proceeds (repayment) - Elan
       Corporation, plc                                    58        (4,729)
    (Miscellaneous costs) proceeds from
       sale of share capital                              (23)       74,677
                                                     --------      --------
      Net cash provided by financing activities         5,696        70,231
                                                     --------      --------

Net (decrease) increase in cash and cash
    equivalents                                        (9,440)       55,693
    Cash and cash equivalents,
       beginning of period                             52,786         2,663
                                                     --------      --------
    Cash and cash equivalents, end of period         $ 43,346      $ 58,356
                                                     ========      ========

 See notes to unaudited consolidated financial statements.


                                       5


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


NOTE 1:  BASIS OF PRESENTATION

The  unaudited  consolidated  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 the 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 Public Limited Company 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.

                                          September 30, 1998   December 31, 1997
                                              (in thousands of U.S. dollars)
                                          ------------------   -----------------
Raw materials                                  $ 2,010              $ 3,687
Finishing supplies                                --                      7
Work in process                                  1,269                  492
Finished goods                                  14,564               12,460
                                               -------              -------
                                                17,843               16,646
                                                              
Less:  Valuation reserves                          947                  471
                                               -------              -------
     Inventories                               $16,896              $16,175
                                               =======              =======

NOTE 3:  SCHERING PLOUGH AGREEMENT

The Company  entered into an agreement  with Schering  Plough under which Warner
Chilcott promotes two Schering Plough  cardiovascular  products.  This agreement
was effective July 1, 1998 and revenue from this  arrangement is included in the
Statement  of  Operations  under  the  caption  "Marketing  alliances  and other
revenue."


                                       6


NOTE 4:  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
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  nine  months  ended  September  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 nine
months ended  September  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 5:  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 6:  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 7:  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" and in the
Company's 1997 Annual Report on Form 20-F filed with the Securities and Exchange
Commission,  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 these
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 nine months  ended  September  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:
cardiology,  women's health care and dermatology.  All of the Company's  branded
products are promoted by the Company's specialty sales force.

Warner Chilcott  currently  markets a portfolio of branded  products  including:
NataFort(R),  a  prescription  prenatal  vitamin  designed  to  improve  patient
compliance  by  virtue of its  smaller  size  relative  to  competing  products,
IMDUR(R),  a once-daily oral nitrate for angina,  K-DUR(R),  a sustained release
potassium  supplement,  Vectrin(R),  an antibiotic  used most frequently for the
treatment of acne, and LoCholest(TM), a lipid regulator for the reduction of LDL
cholesterol levels. NataFort, Vectrin and LoCholest are owned by Warner Chilcott
while IMDUR(R) and K-DUR(R) are products  owned by Schering  Plough and promoted
by Warner Chilcott under a co-promotion agreement.

Warner  Chilcott  plans to add  additional  products to its portfolio of branded
products through internal development,  co-promotion  agreements,  in-licensing,
acquisition and development collaborations with other companies. Warner Chilcott
is  also  pursuing  approval  of a  number  of  complex  generic  pharmaceutical
products.


                                       8


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
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 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

Three months ended September 30, 1998 and 1997

Total revenue for the quarter ended September 30, 1998 declined to $17.1 million
from $21.5  million for the same period in 1997.  Sales of branded  products for
the 1998 quarter  increased $1.2 million or 66.8% to $3.1 million  compared with
$1.9 million in 1997 primarily due to continuing  sales of NataFart (R) that was
launched in January 1998.  Sales of  non-differentiated  generic products during
the quarter  declined $13.4 million to $6.2 million due to the  out-licensing of
the Company's generic minocycline product to Barr Laboratories  beginning in the
fourth  quarter of 1997 and decreased  emphasis on generic  products in favor of
the Company's branded offerings.

Gross profit on product sales decreased 64.3% or $2.4 million to $1.4 million in
1998 from $3.8  million in 1997.  Gross profit  declined due to several  factors
including:  unfavorable  trends  in  gross  margin  percentages  on the  sale of
non-differentiated generic products, returns of short-dated branded goods during
the quarter and increases in valuation  reserves  associated  with  inventory of
certain generic  products.  Gross margin percentage on product sales declined to
14.5% for the third  quarter  versus  17.6% for the same  period in 1997 for the
same reasons.

The  Company  began  marketing  IMDUR(R)  and  K-DUR(R)  as of July  1,  1998 in
accordance  with an agreement with Schering  Plough.  Revenue from this activity
was largely  responsible  for the  increase  in  marketing  alliances  and other
revenue.

Selling,  general and administrative  expenses for the quarter rose $2.3 million
compared  with the same  quarter in the prior year,  an  increase  of 29%.  This
increase was due to the expansion of the Company's  sales force and the addition
of general and  administrative  staff to support the Company's  broader scope of
activities.  Also  contributing  to the increase were costs  associated 


                                       9


with the litigation of patent  challenges  related to the Company's ANDA filings
for nifedipine CC and terazosin hydrochloride.  The increases in sales force and
litigation  costs were offset  somewhat  by  decreased  promotional  spending as
compared   with  the  1997   period,   particularly   lower   spending   against
LoCholest(TM).

Research and  development  expenses  declined  $0.5 million as compared with the
same quarter in 1997 due to the Company's decision to pursue lower-cost internal
product development projects during 1998.

The net loss for the quarter ended September 30, 1998 decreased by 49.8% to $3.5
million as compared to a net loss of $6.9 million for the third quarter of 1997.
Revenue from  marketing  alliances  more than offset the increased  costs of the
Company's  sales  force  and  increased  administrative  expense.  The  loss per
ordinary share for the quarter  decreased to ($0.28) on 12.4 million shares from
($0.65) on 10.6 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.

Nine Months Ended September 30, 1998 and 1997

Total revenue for the nine months ended September 30, 1998 declined 29% to $43.4
million  from $61.2  million for the same period in 1997.  Branded  sales in the
period  increased  79.2% to $10.9  million  from $6.1 million in the prior year.
Branded  products  sold  throughout  the  1998  period  included:   NataFort(R),
LoCholest(TM),   Vectrin(R)   and  several   branded   products   acquired  from
Warner-Lambert in June 1997. Branded sales in the 1997 period included LoCholest
and Vectrin, both of which were launched in the second calendar quarter of 1997,
and the several branded products acquired from Warner-Lambert which were sold by
Warner  Chilcott  beginning  in the third  calendar  quarter  of 1997.  Sales of
non-differentiated  generic products during the period declined $30.3 million or
55% to  $24.8  million  due  to  the  out-licensing  of  the  Company's  generic
minocycline product to Barr Laboratories beginning in the fourth quarter of 1997
and decreased  emphasis on generic  products in favor of the  Company's  branded
offerings.

Gross  profit  on  product  sales was $9.5  million  for the nine  months  ended
September 30, 1998 as compared to $10.1  million for the 1997 period.  Increased
gross profit dollars  resulting from  increased  sales of branded  products were
more   than   offset  by   declines   in  gross   profit   from   dollars   from
non-differentiated  generic product sales.  The impact of the decreased sales of
generic  products was exacerbated by a reduction in the gross margin  percentage
realized on those  sales.  The blended  gross  margin  percentage  in the period
increased by 9.9 points to 26.5% from 16.6% for the nine months ended  September
30,  1997  reflecting  the  shift in the mix of the  Company's  revenues  toward
higher-margin branded products.

The  Company  began  marketing  IMDUR(R)  and  K-DUR(R)  as of July  1,  1998 in
accordance  with an agreement with Schering  Plough.  Revenue from this activity
was largely  responsible  for the  increase  in  marketing  alliances  and other
revenue.

Selling,  general and  administrative  expenses  totaled  $28.4  million for the
period  compared  to $15.2  million  in 1997,  an  increase  of 87.1%.  The most
significant  factor  contributing  to the  increase  was  the  expansion  of the
company's sales force and related  infrastructure.  During the second quarter of
1997 the Company established its sales force with 64 sales representatives,  and
ended the third quarter 1997 with 111 sales  representatives.  The Company began
1998 with 167 sales  representatives,  and ended the third quarter 1998 with 228
representatives.  In addition,  general and administrative expenses increased as
the  company  added  staff to support  the  increased  breadth of the  Company's
activities. Lastly, in 1998 the Company incurred substantial


                                       10


expenses  associated  with the  litigation of patent  challenges  related to the
Company's ANDA filings for nifedipine CC and terazosin hydrochloride.

Research and development  expense declined from $5.8 million for the nine months
ended  September 30, 1997 to $2.4 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 one-time milestone payments to product  development
partners related to several complex generic products which the Company continues
to pursue.  In addition,  beginning in late 1997,  Warner  Chilcott  shifted its
overall  product  development  focus  to  concentrate  on  lower  cost  internal
projects.

Net interest  expense in the period decreased to $0.1 million in the 1998 period
from  $5.0  million  for the same  period in 1997.  The  decrease  reflects  the
exchange and conversion of $49.5 million of Senior  Subordinated  Discount Notes
into ordinary shares in June 1997 and interest income earned on the net proceeds
from the Company's IPO and related financings in August of 1997.

The net result of the factors  outlined above was that the net loss for the nine
months ended  September 30, 1998 decreased by 10.5% to $17.8 million as compared
to a net loss of $19.9 million for the same period in 1997.  Increased  sales of
branded  products  combined with the revenue from marketing  alliances more than
offset  the  increased   costs  of  the  Company's  sales  force  and  increased
administrative  expense. The loss per ordinary share for the period decreased to
($1.44) on 12.4 million shares from ($2.84) on 7.0 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,  and the conversion of senior  subordinated
discount notes for ordinary shares.

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 September 30, 1998, the
Company's  accumulated  deficit was $101.1 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 


                                       11


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.  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  September  30, 1998,  cash and cash  equivalents  on hand  amounted to $43.3
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 operating  losses and ongoing working capital  requirements.  The Company's
working  capital,  adjusted  to  exclude  cash  and  short-term  debt  balances,
increased to $16.2 million


                                       12


at September  30, 1998 from $13.5  million at December  31, 1997.  The growth in
adjusted  working  capital  was  primarily  due to an  increased  investment  in
accounts  receivable  at  September  30,  1998  related to the  Schering  Plough
promotion agreement.

On March 30, 1998, the Company  entered into a $30 million senior secured credit
agreement with a syndicate of banks led by PNC Business Credit to fund a portion
of its investment in inventories and accounts receivable. At September 30, 1998,
the  Company  had $20.2  million  outstanding  under this  credit  facility,  an
increase of $5.7 million over the $14.5 million owed on the  predecessor  credit
facility at December 31,  1997.  Credit  availability  under the PNC facility is
based on the balances of certain inventory, accounts receivable and other assets
of Warner  Chilcott,  Inc., the Company's  wholly owned United States  operating
subsidiary.

The Company  posted a substantial  loss for the nine months ended  September 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   ($43.3  million  at  September  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 18
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 nine
months ended September 30, 1998.

Year 2000

During 1997 the Company  adopted a  three-phase  year 2000 plan  consisting  of:
Phase  I  -  identification  of  all  internal  business  critical  systems  and
applications, key vendors, and major customers. Although completed in June 1998,
Phase I includes  the ongoing  assessment  of new vendors and  customers as they
become associated with the Company's business activities.  Phase II - assessment
of year 2000  compliance for all systems and  activities  identified in Phase I.
Phase II is  currently in progress and is expected to be completed by the end of
1998.  Phase III -  remediation  and/or  development  of  contingency  plans for
non-compliant systems and activities.  Phase III is currently in progress and is
expected to be completed by the end of the first quarter of 1999.

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 put into place new  systems to replace  those
systems previously provided by Warner-Lambert Company to the former Division. As
a result,  the Company's  computer systems and  applications  have been recently
developed.  Year 2000 upgrades of network  software and hardware,  and financial
software were  completed  during this year.  With the exception of the Company's
voice mail system,  all internal  


                                       13


business  critical  systems and  applications  are now year 2000 compliant.  The
voice mail system  upgrade is expected to be completed  during the first quarter
of 1999.

The Company has sent written inquiries to its key vendors and major customers as
to their progress in identifying  and addressing  year 2000  compliance  issues.
Those vendors and customers who have responded have reported that they expect to
be year 2000 compliant well before the critical date.  During the fourth quarter
of 1998, the Company plans to send follow-up  inquiries to those key vendors and
major  customers who have not as yet responded to the Company.  The Company also
plans to  follow-up  with all key vendors and  customers  to obtain an update on
their year 2000 programs.

The Company does not expect the costs associated with year 2000 compliance to be
material.  As of September 30, 1998, the Company  incurred less than $100,000 in
the above mentioned system and application upgrades.  These costs were paid from
available  funds.  The Company does not expect to incur additional costs and has
not deferred information systems projects in order to address year 2000 issues.

The most  significant  year 2000 risk faced by Warner  Chilcott is compliance on
the part of third party  vendors  with whom the Company  does  business.  Warner
Chilcott  utilizes  third  party  vendors  to  perform  a variety  of  functions
including,  but not limited to,  warehousing,  distribution,  billing  services,
product manufacture, market research and sales force recruitment. Although these
vendors  have   supplied  the  Company  with  written   confirmation   of  their
anticipation  of year 2000  compliance,  the Company is  developing  contingency
plans to address potential problems should their efforts prove unsuccessful.

Based on Warner Chilcott's assessment efforts to date, the Company believes that
year 2000 issues will not be disruptive to its  operations,  nor have a material
adverse  effect  on its  financial  condition  or  results  of  operations.  The
Company's beliefs and expectations,  however,  are based on certain  assumptions
and  expectations  that  ultimately may prove to be inaccurate.  There can be no
assurance that the failure to ensure year 2000 compliance by a third party would
not have a material adverse effect on the Company.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

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.
The most material of these  proceedings  were  described in the  Company's  1997
Annual Report on Form 20-F filed with the  Securities  and Exchange  Commission.
There have been no significant  developments in these proceedings,  nor, has the
Company become involved in additional material proceedings.


                                       14


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  that the Company
include such proposal in the Company's proxy  materials  should be aware that he
or she must  notify the  Company  not later than  January 25, 1999 of his or her
intention  to  present  such  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     Promotion Agreement between Schering Corporation and Warner Chilcott
            PLC dated July 16, 1998

   10.2     Amendment to Promotion Agreement dated September 3, 1998

   27       Financial Data Schedule

b. Reports on Form 8-K:

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


                                       15


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)

November 13, 1998                  /s/ Paul S. Herendeen
                                   ------------------------------------------
                                   Paul S. Herendeen
                                   Executive Vice President & Chief Financial
                                   Officer
                                   (Principal Financial Officer)

November 13, 1998                  /s/ David G. Kelly
                                   -----------------------------------------
                                   David G. Kelly
                                   Group Vice President, Finance
                                   (Principal Accounting Officer)


                                       16