|UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549                                                                                                                                                                                                                                                                           
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|FORM 10-Q/A
Amendment No. 1                                                                                                                                                                                                                                                                                                                       
|Quarterly Report Pursuant to Section 13 or 15 (d) of 
the Securities Exchange Act of 1934                                                                                                                                                                                                                                                         
|For quarter ended
March 31, 2004                                                                                                                                                                                                                                                                                                                  
|Alpharma Inc.
(Exact name of registrant as specified in its charter)                                                                                                                                                                                                                                                                              
|Delaware
(State of Incorporation)                                                                                                                                                                                                                                                                                                                 
|One Executive Drive, Fort Lee, New Jersey  07024
(Address of principal executive offices)     Zip Code                                                                                                                                                                                                                                            
|(201) 947-7774
(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 requirements for the past 90 days.
|YES    X                                                                                                                                                                                                                                                                                                                                          
|Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).                                                                                                                                                                                                                             
|YES    X                                                                                                                                                                                                                                                                                                                                          
|Indicate the number of shares outstanding of each of the Registrant's classes of common stock as of April 30, 2004:                                                                                                                                                                                                                               
|Class A Common Stock, $.20 par value -- 40,487,913 shares
Class B Common Stock, $.20 par value -- 11,872,897 shares                                                                                                                                                                                                                               





This amendment to the Form 10-Q for the quarter ended March 31, 2004 (this "Form 10-Q") of Alpharma Inc. (the "Company") is being filed to restate certain information contained in Item 1 - Notes to Consolidated Condensed Financial Statements, Notes 6 and 14, Item 2 - Management Discussion and Analysis of Financial Conditions and Results of Operations, and Item 4, Controls and Procedures. The purpose is to disaggregate the former reporting segment US Human Pharmaceuticals, into two segments; US Generic Pharmaceuticals and Branded Pharmaceuticals, effective in the first quarter of 2004, as a result of changes in the Company's internal reporting of financial information at that time. The consolidated Balance Sheet, Consolidated Statement of Operations and Consolidated Statement of Cash Flows are not affected and have not been restated. Except as otherwise specified herein, this amendment presents information as of the end of the period covered hereby. Items not being amended are presented for the convenience of the reader only.





ALPHARMA INC.

INDEX





|                     |                                                                                                         | Page No.
|-------------------- | ------------------------------------------------------------------------------------------------------- | --------
|PART I               | FINANCIAL INFORMATION                                                                                   |         
|Item 1               | Financial Statements (unaudited)                                                                        |         
|                     | Consolidated Condensed Balance Sheet as of March 31,
      2004 and December 31, 2003                   | 4       
|                     | Consolidated Statement of Operations for the Three
       Months Ended March 31, 2004 and 2003          | 5       
|                     | Consolidated Condensed Statement of Cash Flows for the
      Three Months Ended March 31, 2004 and 2003 | 6       
|                     | Notes to Consolidated Condensed Financial Statements                                                    | 7 - 26  
|Item 2               | Management's Discussion and Analysis of Financial
      Condition and Results of Operations             | 27 - 34 
|Item 3               | Quantitative and Qualitative Disclosures about
      Market Risk                                        | 34      
|Item 4               | Controls and Procedures                                                                                 | 34 - 36 
|PART II.
     Item 1 | OTHER INFORMATION
Legal Proceedings                                                                     | 37      
|Item 6               | Exhibits and Reports on Form 8-K                                                                        | 37      
|                     | Signatures                                                                                              | 38      





ALPHARMA INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEET
(In thousands) 
(Unaudited)

|                                            | March 31,2004 | December 31,2003
|------------------------------------------- | ------------- | ----------------
|ASSETS                                      |               |                 
|Current assets:                             |               |                 
|Cash and cash equivalents                   | $47,688       | $  58,623       
|Accounts receivable, net                    | 204,305       | 258,471         
|Inventories                                 | 304,627       | 309,277         
|Prepaid expenses and other current assets   | 72,256        | 66,620          
|Total current assets                        | 628,876       | 692,991         
|                                            |               |                 
|Property, plant and equipment, net          | 473,598       | 481,554         
|Goodwill                                    | 710,623       | 710,979         
|Intangible assets, net                      | 335,118       | 347,670         
|Other assets and deferred charges           | 84,592        | 96,074          
|                                            |               |                 
|Total assets                                | $2,232,807    | $2,329,268      
|                                            |               |                 
|LIABILITIES AND STOCKHOLDERS' EQUITY        |               |                 
|Current liabilities:                        |               |                 
|Current portion of long-term debt           | $21,968       | $    25,407     
|Short-term debt                             | --            | 9,500           
|Accounts payable                            | 107,473       | 122,780         
|Accrued expenses                            | 170,266       | 170,108         
|Accrued and deferred income taxes           | 26,246        | 30,476          
|Total current liabilities                   | 325,953       | 358,271         
|                                            |               |                 
|Long-term debt:                             |               |                 
|Senior                                      | 546,057       | 600,696         
|Convertible subordinated notes              | 183,158       | 181,553         
|Deferred income taxes                       | 28,228        | 24,508          
|Other non-current liabilities               | 30,285        | 32,251          
|Commitments and contingencies (see Note 12) |               |                 
|                                            |               |                 
|Stockholders' equity:                       |               |                 
|Class A Common Stock                        | 8,184         | 8,092           
|Class B Common Stock                        | 2,375         | 2,375           
|Additional paid-in capital                  | 1,065,759     | 1,059,104       
|Unearned compensation                       | (7,374)       | (2,667)         
|Accumulated deficit                         | (28,782)      | (23,284)        
|Accumulated other comprehensive income      | 86,379        | 95,784          
|Treasury stock, at cost                     | (7,415)       | (7,415)         
|Total stockholders' equity                  | 1,119,126     | 1,131,989       
|Total liabilities and stockholders' equity  | $2,232,807    | $2,329,268      





See notes to the consolidated condensed financial statements.

ALPHARMA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands of dollars, except per share data)
(Unaudited)





|                                                                  | Three Months EndedMarch 31,
|----------------------------------------------------------------- | ---------------------------
|                                                                  | 2004                       
|                                                                  |                            
|Total revenue                                                     | $311,661                   
|Cost of sales                                                     | 193,667                    
|Gross profit                                                      | 117,994                    
|Selling, general and administrative expenses                      | 98,956                     
|Research and development                                          | 15,697                     
|Operating income                                                  | 3,341                      
|Interest expense and amortization of debt issuance costs          | (14,495)                   
|Loss on extinguishment of debt                                    | (861)                      
|Other income (expense), net                                       | 7,711                      
|Income (loss) from continuing operations 
    before income taxes | (4,304)                    
|Provision (benefit) for income taxes                              | (1,162)                    
|Income (loss) from continuing operations                          | (3,142)                    
|                                                                  |                            
|Loss on discontinued operations, net                              | --                         
|                                                                  |                            
|Net income (loss)                                                 | $(3,142)                   
|                                                                  |                            
|Earnings per common share:                                        |                            
|Basic                                                             |                            
|Income (loss) from continuing operations                          | $(0.06)                    
|Loss from discontinued operations                                 | --                         
|Net income (loss)                                                 | $(0.06)                    
|Diluted                                                           |                            
|Income (loss) from continuing operations                          | $(0.06)                    
|Loss from discontinued operations                                 | --                         
|Net income (loss)                                                 | $(0.06)                    
|                                                                  |                            
|Dividends per common share                                        | $0.045                     





See notes to the consolidated condensed financial statements.

ALPHARMA INC. AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS
(In thousands of dollars)
(Unaudited)

|                                                                                      | Three Months EndedMarch 31,
|------------------------------------------------------------------------------------- | ---------------------------
|                                                                                      | 2004                       
|Operating Activities:                                                                 |                            
|Net income (loss)                                                                     | $  (3,142)                 
|Adjustments to reconcile net income to net cash provided
    by operating activities: |                            
|Depreciation and amortization                                                         | 23,798                     
|Amortization of loan costs                                                            | 754                        
|Interest accretion on convertible debt                                                | 1,605                      
|Other non-cash items                                                                  | 3,603                      
|Changes in assets and liabilities:                                                    |                            
|Decrease (increase) in accounts receivable                                            | 52,927                     
|Decrease (increase) in inventory                                                      | 2,605                      
|(Decrease) increase in accounts payable, accrued        expenses and taxes payable    | (18,131)                   
|(Increase) in prepaid expenses                                                        | (5,772)                    
|Other, net                                                                            | 2,938                      
|Net cash provided by operating activities                                             | 61,185                     
|                                                                                      |                            
|Investing Activities:                                                                 |                            
|Capital expenditures                                                                  | (7,774)                    
|Purchase of intangible assets                                                         | (275)                      
|Purchase of Wynco                                                                     | (12,857)                   
|Proceeds from sale of Wynco                                                           | 17,000                     
|Net cash used in investing activities                                                 | (3,906)                    
|                                                                                      |                            
|Financing Activities:                                                                 |                            
|Dividends paid                                                                        | (2,356)                    
|Reduction of senior long-term debt                                                    | (56,955)                   
|Net (reduction) advances under lines of credit                                        | (9,500)                    
|Proceeds from issuance of common stock                                                | 1,504                      
|Net capital contribution of parent                                                    | --                         
|Net cash used in financing activities                                                 | (67,307)                   
|                                                                                      |                            
|Net cash flows from exchange rate changes                                             | (907)                      
|                                                                                      |                            
|Increase (decrease) in cash                                                           | (10,935)                   
|Cash and cash equivalents at beginning of year                                        | 58,623                     
|Cash and cash equivalents at end of period                                            | $47,688                    

*Includes $91 of cash included in discontinued operations.

See notes to the consolidated condensed financial statements.

1.    General





At March 31, 2004, the Company has stock-based employee compensation plans. The Company accounts for those plans under the recognition and measurement principles of APB Opinion No. 25, "Accounting for Stock Issued to Employees", and related Interpretations. No stock-based employee compensation cost is reflected in net income for incentive stock options, as all options granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of the grant. Compensation cost for restricted stock is recorded based on the market value on the date of grant. The fair value of restricted stock is charged to unearned compensation in Stockholders' Equity and amortized to expense over the requisite vesting periods. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of FASB Statement No. 123, "Accounting for Stock-Based Compensation", as amended by FASB Statement No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure", to stock-based employee compensation.





|                                                                                                                                                     | Three Months Ended 
March 31,
|---------------------------------------------------------------------------------------------------------------------------------------------------- | -----------------------------
|                                                                                                                                                     | 2004                         
|                                                                                                                                                     |                              
|Net income (loss), as reported                                                                                                                       | $(3,142)                     
|Add: Stock-based employee compensation
   expense included in reported net income,
   net of related tax effects                                     | 333                          
|Deduct: Total stock-based employee
   compensation expense determined under
   fair value based method for all awards,
   net of related tax effects | 1,308                        
|                                                                                                                                                     |                              
|Pro forma net income (loss)                                                                                                                          | $(4,117)                     
|                                                                                                                                                     |                              
|Earnings (loss) per share:                                                                                                                           |                              
|Basic-as reported                                                                                                                                    | $(0.06)                      
|Basic-pro forma                                                                                                                                      | $(0.08)                      
|                                                                                                                                                     |                              
|Diluted-as reported                                                                                                                                  | $(0.06)                      
|Diluted-pro forma                                                                                                                                    | $(0.08)                      

The Company estimated the fair value, as of the date of grant, of options outstanding in the plan using the Black-Scholes option pricing model with the following assumptions:



|                                         | 2004  | 2003 
|---------------------------------------- | ----- | -----
|                                         |       |      
|Expected life (years)                    | 1 - 5 | 1 - 5
|Expected future dividend yield (average) | 0.88% | 1.08%
|Expected volatility                      | 0.58  | 0.60 

The risk-free interest rates for 2004 and 2003 were based upon U.S. Treasury instrument rates with maturity approximating the expected term. The weighted average interest rate in 2004 and 2003 amounted to 2.9%. The weighted average fair value of options granted during the quarters ended March 31, 2004 and 2003 with exercise prices equal to fair market value on the date of grant was $9.36 and $8.42, respectively.



1A.   Financial Statement Restatement

The Company is restating its consolidated Condensed Financial Statements for the three months ended March 31, 2004, to reflect the disaggregation of its former U.S. Human Pharmaceuticals reportable segment into two segments:  U.S. Generic Pharmaceuticals (USG) and Branded Pharmaceuticals (BP).



During the first quarter of 2004, the former U.S. Human Pharmaceuticals ("USHP") segment was reorganized into two segments as the CEO and Board were provided with disaggregated operating results of USG and BP. USG's principal products are generic liquid and topical pharmaceuticals and solid dose oral pharmaceuticals. BP has one branded solid dose product, Kadian. USG and BP sell primarily to wholesalers, distributors, and merchandising chains.

Accordingly, beginning in the first quarter of 2004, current and prior period information of USHP has been disaggregated into USG and BP.  (See Notes 6 and 14.)

2.

In the fourth quarter of 2001 the Company completed the acquisition of the Faulding Oral Pharmaceuticals Business ("OPB") and entered into a $900,000 credit facility ("2001 Credit Facility") to finance the acquisition and replace its previous credit agreement.  The 2001 Credit Facility includes covenants that require it to maintain specified financial ratios and satisfy financial conditions consisting of a maximum total leverage ratio test, a maximum senior secured leverage ratio test, a minimum fixed charge coverage ratio test, a minimum interest coverage ratio test and a minimum net worth test.  A breach of any of these covenants, if not cured or waived, could result in a default under the 2001 Credit Facility.  If an event of default under the 2001 Credit facility occurs, the lenders under these facilities could elect to declare all amounts outstanding thereunder, together with accrued interest, to be immediately due and payable.  The calculation of earnings before interest, taxes, depreciation and amortization ("EBITDA") on a rolling four quarter basis is important to many of these tests. Certain of these covenants became more restrictive as of December 31, 2003 and will become more restrictive at March 31, 2005. The Company is in compliance with these covenants as of March 31, 2004.

Continued compliance with these financial covenants in 2004 is dependent on the Company's EBITDA as defined by the credit agreement, and therefore the Company's ability to generate increasing amounts of operating income, or on the Company's ability to reduce the amount of its outstanding debt. Since December 2001, the Company has reduced the amount of its outstanding debt and the size of the original facility by prepaying term debt by $235,000 and by lowering the revolving line of credit by $150,000.  On an overall basis, senior debt and total debt at March 31, 2004 were $568,025 and $751,183, respectively, compared to $635,603 and $817,156, respectively, at December 31, 2003.

The Company's EBITDA, as defined, is affected most directly by changes in operating income.  Operating income in 2004 has been negatively affected by corrective actions in two of U.S. Human Pharmaceutical's plants. Compliance costs of $1,111 have been incurred in the quarter, related to external consultants as a result of the Company's response to FDA Form 483's issued for the Company's Baltimore (liquids) and Elizabeth (solid dose) plants.  In addition, the corrective action plans have resulted in lower production and significant rationalization of the liquids product line at the Baltimore plant, production delays and interruptions at the Elizabeth plant, and no new product introductions during 2003 or through March 31, 2004, from either plant.  
      The Company plans to complete the major elements of the FDA compliance enhancement plan in Elizabeth by mid 2004, with the remainder by March 2005.  New solid dose product launches are currently on hold pending FDA's validation of the facility's progress. The Company expects to complete substantially all of the FDA compliance enhancement plan in Baltimore by the end of 2004.  While the Company has received no indications from FDA, the total cost and timing of both the Elizabeth and Baltimore corrective action plans are subject to change based upon ongoing discussions with the respective Baltimore and New Jersey Districts of the FDA.  (See Note 12 for further details.)

During most of 2003, the Company's most restrictive debt covenant was total debt to EBITDA ("Total Leverage Ratio").  This covenant tightens from a required maximum ratio of 4.00 to 1.00 at March 31, 2004 to a required maximum ratio of 3.50 to 1.00 at March 31, 2005. The Company remained in compliance with all its debt covenants at March 31, 2004, with approximately $30,000 of EBITDA flexibility on its tightest covenant at quarter end, the Interest Coverage Ratio.

The Company developed its business and financial plan for 2004 and has evaluated its flexibility in complying with each of the financial covenants as part of this process.  The Company believes it has a number of options available to provide it with increased financial flexibility, thereby ensuring continued compliance with its covenants.  Certain of these options are entirely within the Company's control and others require actions of the bank group and/or a third party. In December 2003, the 2001 Credit Facility was amended to allow for certain actions associated with the Company's ability to achieve increased financial flexibility. The amendment includes provisions enabling the Company to sell certain assets, provides for additional flexibility in the timing and application of certain financial ratio tests, and permits exclusions of certain restructuring charges and gains and losses on potential divestitures of assets and businesses from the calculation of EBITDA. Options include:



·
	Continued aggressive asset management, including both working capital reduction programs and controls over capital expenditures, to generate free cash flow to enable the Company to continue to repay outstanding debt.  Capital expenditures were $8,049 for the quarter ended March 31, 2004 compared to $7,481 for the quarter ended March 31, 2003.

·
	Continue to reduce operating costs. In the first quarter of 2004, the Company reviewed its overall business cost structure, which resulted in a reduction in workforce at each of its segments. As a result, the Company recorded a pre-tax charge of approximately $5,766 related to this action.  The Company is evaluating other actions to reduce its cost base throughout 2004 and beyond.



·
	Continue to sell certain assets. In the first quarter of 2004, the Company bought the outstanding 50% of its Wynco joint venture and resold it within the first quarter generating approximately $4,000 of incremental cash.  The Company has engaged investment bankers to explore the possible sale of certain other assets.



The potential divesture of significant assets and businesses are in the preliminary stages and none are subject to formal agreements.  It is possible that, if completed, certain of the divestitures could result in losses of up to $100,000. In addition, the potential divestitures could be dilutive to the Company's continuing earnings per share. There is no guarantee any divestiture will be completed.  Due to its improved liquidity, the Company is not under any financial pressure to accept any offer that is not in its long-term interests.



·
	Reduce subordinated convertible debt by issuing common stock. At March 31, 2004, the Company has $183,158 of convertible Subordinated Notes outstanding that can be retired by the exchange of common stock with approximately the same fair value.



The Company is required to repay or retire $24,200 of its 5 3/4% convertible debentures by October 2004.  The Company is presently planning for this requirement and expects to be successful in meeting it.



·
	Obtaining amendments to the bank covenants to allow for certain of the actions noted above and to provide additional flexibility in the timing and application of the financial ratio tests.  In October 2001, the Company borrowed $622,000 from the bank group and at March 31, 2004 the amount outstanding was $316,000 (a reduction of $306,000).  In the fourth quarter of 2003, the bank group agreed to an amendment which allowed for specified asset sales, permitted exclusions of restructuring and refinancing charges of up to $10,000 from EBITDA and the minimum net worth definitions, and amended the leverage ratios to delay the timing of further covenant restrictions.  In May 2004, the 2001 Credit Facility was amended to allow for certain actions associated with the Company's ability to achieve increased financial flexibility. The amendment includes provisions enabling the Company to issue up to $200,000 of senior subordinated notes to, in part, refinance the existing convertible notes or prepay debt securities in an amount up to $30,000, to prepay a local currency mortgage secured loan of approximately $32,000, modify the requirements to prepay debt facilities with proceeds from the potential sale of certain assets/businesses, allow for certain covenant add-backs associated with gabapentin inventory and other minor items.  The Company believes that its performance in the reduction of the loan, and its previous experience in working with the bank group would assist it in obtaining future amendments, if necessary.

While the Company cannot assure its success in executing any of the above-noted actions, it will take the actions necessary to maintain sufficient financial flexibility with its debt covenants and remain in compliance throughout 2004.



Inventories consist of the following:



|                 | March 31, | December 31,
|---------------- | --------- | ------------
|                 | 2004      | 2003        
|                 |           |             
|Finished product | $148,443  | $163,141    
|Work-in-process  | 55,158    | 64,503      
|Raw materials    | 101,026   | 81,633      
|                 | $304,627  | $309,277    

Included in the March 31, 2004 amounts are raw materials totaling approximately $3,206 related to a product that is subject to regulatory approval and litigation.  At March 31, 2004, and December 31, 2003, $16,302 and $12,498, respectively, of raw materials previously included in inventories have been reclassified to prepaid expenses and other, as the cost of the raw materials will be recoverable upon receipt of replacement inventory. Upon receipt, the raw materials will be reclassified as inventory.  (See Note 12 for additional information.)

4.      Long-Term Debt

Long-term debt consists of the following:

|                                                                                                               | March 31, | December 31,
|-------------------------------------------------------------------------------------------------------------- | --------- | ------------
|                                                                                                               | 2004      | 2003        
|Senior debt:                                                                                                   |           |             
|U.S. Dollar Denominated:                                                                                       |           |             
|2001 Credit Facility                                                                                           |           |             
|Term A                                                                                                         | $ 69,563  | $ 85,603    
|Term B                                                                                                         | 246,414   | 285,766     
|                                                                                                               | 315,977   | 371,369     
|                                                                                                               |           |             
|8.625% Senior Notes due 2011                                                                                   | 220,000   | 220,000     
|Industrial Development Revenue Bonds                                                                           | --        | 1,200       
|                                                                                                               |           |             
|Denominated in Other Currencies                                                                                | 32,048    | 33,534      
|Total senior long-term debt                                                                                    | 568,025   | 626,103     
|                                                                                                               |           |             
|Subordinated debt:                                                                                             |           |             
|3%  Convertible Senior Subordinated
       Notes due 2006 (6.875% yield), 
       including interest accretion | 148,951   | 147,346     
|5.75% Convertible Subordinated Notes due 2005                                                                  | 34,207    | 34,207      
|Total subordinated debt                                                                                        | 183,158   | 181,553     
|                                                                                                               |           |             
|Total long-term debt                                                                                           | 751,183   | 807,656     
|Less, current maturities                                                                                       | 21,968    | 25,407      
|                                                                                                               | $729,215  | $782,249    

The Company prepaid $50 million of the Term A and Term B loans in the first quarter of 2004.  In the first quarter of 2003, the Company paid $35 million of the Term A and Term B loans by drawing on the revolving credit facility.  As a result, the Company recognized pre-tax charges of $861 and $692 in the first quarter of 2004 and 2003, respectively, as a loss on extinguishment of debt.

The 2001 Credit Facility has several financial covenants including a total debt to EBITDA ratio, senior debt to EBITDA, fixed charge coverage ratio and an interest coverage ratio.  In December 2003, an amendment was approved which allowed for specified asset sales, permitted exclusions of restructuring and refinancing charges of up to $10,000 from EBITDA and the required net worth definitions and amended the leverage ratios to delay the timing of further covenant restrictions (see Note 2).

5.   Earnings Per Share

Basic earnings per share is based upon the weighted average number of common shares outstanding. Diluted earnings per share reflect the dilutive effect of stock options and convertible debt, when appropriate.

A reconciliation of weighted average shares outstanding from basic to diluted weighted average shares outstanding is as follows:



|(Shares in thousands)                 | Three Months Ended
|------------------------------------- | ------------------
|                                      | March 31,         
|                                      | 2004              
|Average shares outstanding -- basic   | 51,894            
|Stock options                         | --                
|Average shares outstanding -- diluted | 51,894            

The amount of dilution attributable to stock options, determined by the treasury stock method, depends on the average market price of the Company's common stock for each period. For the three months ended March 31, 2004, stock options had an anti-dilutive effect and therefore stock options to purchase approximately 4,100,000 shares were not included in the diluted EPS calculation. For the three months ended March 31, 2003, stock options to purchase approximately 2,300,000 shares were not included in the computation of diluted EPS because the option price was greater than the average market price of the Class A Common shares.

The following table summarizes stock options not include included in the computation of diluted EPS:



|                                                            | Three Months EndedMarch 31,
|----------------------------------------------------------- | ---------------------------
|                                                            | 2004                       
|Excluded due to option price greater
     than market value | 1,710                      
|Excluded due to anti-dilution                               | 2,402                      
|                                                            |                            

The numerator for the calculation of diluted EPS includes an add back for interest expense and debt cost amortization, net of income tax effects, related to the 05 and 06 Notes when applicable.  For all periods presented, the effects of the 05 and 06 Notes (convertible into 1,196,310 and 3,809,343 shares, respectively) were not included in the calculation of diluted EPS because the result was anti-dilutive.  The numerator for the calculation of basic and diluted EPS is net income (loss) for all periods.

6.   Goodwill and Intangible Assets (restated):



Intangible assets consist principally of products rights, including regulatory and/or marketing approvals by relevant government authorities. All intangible assets are subject to amortization. Annual amortization expense for the years 2004 through 2008 is currently estimated to be approximately $35,300, $33,600, $30,900, $29,300 and $28,400, respectively.

Identifiable intangible assets are required to be tested for impairment whenever changes in events or circumstances indicate that its carrying amount may not be recoverable. In Germany, in 2003, one product important to the Company's German operations, Pentalong, was required to reprove safety and efficacy by the fourth quarter of 2004.  If the Company cannot complete the study satisfactorily, the Company will be required to re-evaluate the carrying value of intangible assets totaling approximately $17,000. The Company believes, but cannot assure, it will be successful.

Intangible assets and accumulated amortization are summarized as follows:





|(Intangible assets, primarily products rights) |         
|---------------------------------------------- | --------
|                                               |         
|Balance, December 31, 2003                     | $347,670
|                                               |         
|Additions                                      | 275     
|Amortization                                   | (8,829) 
|Translation adjustment                         | (1,493) 
|Write-off of intangibles on sale               | (2,206) 
|Impairments                                    | (299)   
|                                               |         
|Balance, March 31, 2004                        | $335,118
|                                               |         
|Accumulated amortization, March 31, 2004       | $154,484



The changes in the carrying amount of goodwill attributable to the Company's reportable segments for the quarter ended March 31, 2004, are as follows:



|                                 | IG       | API    | USG      | BP       | USHP           | Total   
|-------------------------------- | -------- | ------ | -------- | -------- | -------------- | --------
|Balance December 31, 2003        | $298,450 | $5,906 | $     -- | $    --  | $406,623       | $710,979
|Foreign exchange translation     | (182)    | (174)  | --       | --       | --             | (356)   
|Allocation of USHP to USG and BP | --       | --     | 291,404  | 115,219  | (406,623)      | --      
|                                 |          |        |          |          |                |         
|Balance March 31, 2004           | $298,268 | $5,732 | $291,404 | $115,219 | $           -- | $710,623

In the first quarter of 2004, the Company reorganized USHP into two reportable segments, US Generic Pharmaceuticals ("USG") and Branded Pharmeceuticals ("BP"). The goodwill of USHP was allocated between the new segments based on the relative fair values at the time of disaggregation.

The Company, with the assistance of an independent valuation firm, performed a Step 1 impairment test in accordance with FAS 142, as of January 1, 2004, and no impairment was indicated. The Company will perform its required annual test for impairment in the fourth quarter of 2004 or if interim events or circumstances warrant.

7.    Reorganization, Refocus and other Actions

The Company has substantially completed its reorganization and refocus efforts. The Company has only included severance related to specific programs as management actions. Other severance charges not related to specific programs are not segregated from normal operations. The following table presents cash activity in the severance and closure and exit costs related accruals:



|                           | Severance |  | Other Closure and Exit Costs
|-------------------------- | --------- |  | ----------------------------
|                           |           |  |                             
|Balance, December 31, 2003 | $10,371   |  | $13,637                     
|Charges                    | --        |  | --                          
|Adjustments                | (41)      |  | (324)                       
|                           | 10,330    |  | 13,313                      
|                           |           |  |                             
|Payments                   | (3,381)   |  | (992)                       
|                           |           |  |                             
|Translation adjustments    | (132)     |  | 65                          
|                           |           |  |                             
|Balance, March 31, 2004    | $6,817    |  | $12,386                     

The liabilities for accrued severance as of March 31, 2004 are reflected in accrued expenses. The Company expects to settle these liabilities, the majority of which related to 2003, over the next fifteen months, in cash.

The liabilities for other closure and exit costs as of March 31, 2004 primarily relate to demolition costs, payment related to a discontinued product, lease obligations and other contractually committed costs associated with facility closures announced in 2002. The Company expects to settle these liabilities over the next fifteen months.

8.    Pension Plans and Postretirement Benefits:

U.S.:



The net periodic benefit costs for the Company's pension plans and other postretirement plans are as follows:



|                                           | Pension BenefitsFor the Three Months 
Ended March 31, | PostretirementBenefits
For the Three Months
Ended March 31,
|------------------------------------------ | ----------------------------------------------------- | -----------------------------------------------------------
|                                           | 2004                                                  | 2003                                                       
|Service cost                               | $1,136                                                | $996                                                       
|Interest cost                              | 758                                                   | 652                                                        
|Expected return on plan assets             | (652)                                                 | (440)                                                      
|Net amortization of transition obligations | 2                                                     | 8                                                          
|Amortization of prior service cost         | (17)                                                  | (20)                                                       
|Recognized net actuarial (gain) loss       | 147                                                   | 142                                                        
|Net periodic benefit cost                  | $1,374                                                | $1,338                                                     

Employer contributions primarily include those amounts contributed directly to, or paid directly from, plan assets. The Company expects to contribute approximately $4,300 to the U.S. pension plans in 2004. Through the first quarter, no contributions have been made.

Europe:

The net periodic benefit costs for the Company's pension plans are as follows:



|                                      | For the Three Months
Ended March 31,
|------------------------------------- | ------------------------------------
|                                      | 2004                                
|Service cost                          | $1,338                              
|Interest cost                         | 1,038                               
|Expected return on plan assets        | (807)                               
|Amortization of transition obligation | 146                                 
|Amortization of prior service cost    | 27                                  
|Recognized net actuarial loss         | 61                                  
|Net periodic benefit cost             | $1,803                              

The Company expects to contribute approximately $5,000 to the European pension plans in 2004.

9.     Sale of Subsidiary:

On January 7, 2004, the Company purchased the outstanding 50% interest in its joint venture, Wynco, LLC ("Wynco"), an Animal Health distribution company. The purchase price was $4,331, approximately $900 of which is payable over three years, beginning on December 31, 2004. In connection with the acquisition, the Company assumed debt of approximately $6,677. The investment was previously recorded in accordance with the equity method, with the original 50% interest included in the Company's Consolidated Statement of Operations. As of the date of purchase, the Company consolidated the results of Wynco in the Consolidated Statement of Operations and included all related assets and liabilities in the Consolidated Balance Sheet. Wynco first quarter 2004 revenues and operating losses were $19,169 and ($111), respectively.  The Company considered this an immaterial acquisition.

On March 30, 2004, the Company sold its 100% interest in this distribution company for $17,000. In connection with the sale, the Company recognized a charge of $1,090 related to an intangible asset previously held. Excluding this charge, the Company recognized a loss on the sale of $210.  As part of the transaction, the Company entered into an Agency and Distribution Agreement and Logistics Services Agreement with the buyer.

10.      Supplemental Data

|                                                 | Three Months Ended
|------------------------------------------------ | ------------------
|                                                 | March 31,         
|                                                 | 2004              
|Other income (expense), net:                     |                   
|Profit-sharing income                            | $8,137            
|Write-off of intangibles on sale of Wynco        | (1,090)           
|Loss on sale of Wynco                            | (210)             
|Interest income                                  | 125               
|Foreign exchange gains (losses), net             | 961               
|Litigation/Insurance settlements                 | --                
|Income from Wynco, carried at equity             | --                
|Other, net                                       | (212)             
|                                                 | $7,711            
|Interest expense and amortization of debt costs: |                   
|                                                 |                   
|Interest expense                                 | $(13,741)         
|Amortization of debt issuance costs              | (754)             
|                                                 | $(14,495)         
|Supplemental cash flow information:              |                   
|                                                 |                   
|Other non-cash operating activities:             |                   
|                                                 |                   
|Non-cash asset write-downs                       | $1,977            
|Write-off of intangibles on sale of Wynco        | 1,090             
|Amortization of restricted shares                | 536               
|                                                 | $3,603            
|                                                 |                   
|Cash paid for interest                           | $6,285            
|Cash paid (refunded) for income taxes, net       | $(2,043)          
|                                                 |                   

11.      Reporting Comprehensive Income

SFAS 130, "Reporting Comprehensive Income" requires foreign currency translation adjustments and certain other items to be included in other comprehensive income (loss). Total comprehensive income (loss) amounted to approximately $(12,547) and $12,061 for the three months ended March 31, 2004 and 2003, respectively.

The components of accumulated other comprehensive income for the Company include:

|                                               | Quarter Ended
|---------------------------------------------- | -------------
|                                               | March 31,2004
|                                               |              
|Cumulative translation adjustment              | $88,230      
|Minimum pension liability, net                 | (283)        
|Unrealized losses on derivative contracts, net | (1,568)      
|                                               | $86,379      

12.      Contingent Liabilities and Litigation

A class action lawsuit was filed in the United States District Court for the District of New Jersey.  This class action has been brought on behalf of all persons who acquired the Company's securities between April 28, 1999 and October 30, 2000.  The Company is named as a defendant along with two of its board members, one of whom is an officer, and two of its former officers.  The class action complaint alleges that, among other things, the plaintiffs were damaged when they acquired the Company's securities because, as a result of (1) alleged irregularities in the Company's Animal Health business in Brazil, (2) allegedly improper revenue recognition practices and (3) the October 2000 revision of its financial results for 1999 and 2000, the Company's previously issued financial statements were materially false and misleading, thereby artificially inflating the price of the Company's securities.  The complaint alleges violations of Sections 10(b), 20(a) and Rule 10b-5 of the Securities and Exchange Act of 1934.  The plaintiffs seek damages in unspecified amounts.  The Company moved to dismiss the complaint on legal grounds and the District Court granted its motion with prejudice as to all defendants.  The plaintiffs filed a motion for reconsideration with the District Court and the District Court affirmed its earlier dismissal.  The plaintiffs have appealed the Court's decision to the Third Circuit Court of Appeals.  All permitted briefs have been filed with the Third Circuit and oral argument was completed in 2003. The Company has vigorously defended this appeal.  Additionally, the Company has filed a claim on its own behalf and on behalf of each of the named individual defendants under its directors' and officers' insurance policies and believes that insurance coverage exists to the extent of the policy limits for the costs incurred in defending the claims and any adverse judgment or settlement, subject to the terms, conditions and exclusions of the relevant insurance policy.  Based upon the facts as presently known, the Company does not believe that it is likely that the class action will result in liability which will be material to the Company's financial position.  However, it is not possible for the Company to conclude definitively that resolution of the lawsuit will not be material to the Company's financial position or its results of operations or cash flows in the quarter or year in which it occurs.

In June 2002, the SEC notified the Company that it had commenced a formal investigation of the circumstances surrounding the 2000 and 2001 restatements of itsfinancial statements.  Deposition and document discovery is underway.  The SEC has stated that the commencement of this investigation is not an indication that the SEC presently believes that a violation of any applicable laws has occurred.

During 2001, 2002, 2003 and 2004, the Company received substantial notices of inspection observations ("483 Reports") from the FDA at its USG facilities in Baltimore and Elizabeth, respectively.  The 483 Reports recorded observed deviations from, primarily, cGMPs.

The 2001 inspection at Baltimore resulted in an assertion by the FDA that the Company was not in compliance with a 1992 Consent Decree requiring generalcompliance with cGMPs.  In July 2002, the FDA conducted a follow-up inspection to the 2001 inspection of the Baltimore facility and in August 2002 issued a re-inspection report.  In response to the 2002 FDA report, the Company submitted a comprehensive corrective action plan to the FDA in October 2002.  The FDA has not formally commented on the Company's corrective action plan, which is still being implemented throughout the facility.  The FDA performed another inspection of the Baltimore facility in February of 2004 and issued a 483 Report detailing plant deficiencies.  While the FDA has not indicated to the Company its position as to any of the items set forth on this February 2004 483 Report, the number and scope of the comments has declined significantly from the Report received in August 2002.  The Company expects to continue upgrading plant procedures at the Baltimore plant in accordance with the October 2002 corrective action plan and will continue to provide written monthly updates to the FDA.  The plan anticipates substantial completion of the corrective actions by the end of 2004.  As part of the corrective action plan, product recalls were conducted in 2002 and production at the Baltimore facility was reduced in several increments during 2002 and 2003.  The possible effect of this reduced production has been incorporated into the Company's 2004 outlook.

Between November, 2002 and January, 2003, the FDA conducted a routine general inspection at the Company's Elizabeth plant.  As a result of this inspection, the Companyreceived an FDA 483 Report on January 15, 2003.  The Company submitted a comprehensive response on February 5, 2003 and is currently taking actions to address the observations made by the FDA, in accordance with the response.  The Company originally anticipated completion of these actions on or about the end of 2003.  However, the FDA performed a follow-up inspection in late 2003 and issued another 483 Report in December 2003 alleging continued deficiencies in compliance with FDA regulations. As a result the Company now anticipates completion of a significant portion of its corrective actions in mid 2004, with the remainder by March 2005.  Certain product recalls were included in the original corrective action plan which were completed in 2002 and 2003. As a result of this most recent FDA inspection, the Company's pending requests for new product approvals involving manufacturing at the Elizabeth plant have been withheld.

The estimated total external consultant costs of the Baltimore and Elizabeth corrective actions is approximately $8,000 for 2004.  In addition, the Company has added significant internal personnel (largely quality and laboratory personnel) at both Elizabeth and Baltimore.

While the Company has received no indications from FDA, the total cost and timing of both the Baltimore and Elizabeth corrective action plans are subject to change based upon ongoing discussions with the respective Baltimore and New Jersey Districts of the FDA.

In response to the Company's submission to the FDA of its ANDAs filed under paragraph IV for gabapentin capsules and tablets, the Company was sued on June 11,1998 with respect to capsules and on December 12, 1999 with respect to tablets, by Warner-Lambert Company, which is now owned by Pfizer Inc., in the U.S. District Court for the District of New Jersey for alleged patent infringement under two U.S. patents.  The ANDAs submitted seek FDA approval to market the Company's gabapentin capsules and tablets prior to the expiration of Pfizer's patents.  In the Company's ANDAs, the Company certified to Pfizer and the FDA that its proposed generic gabapentin capsules and tablets will not infringe the patents and that the patents are believed to be invalid or unenforceable.  In the litigation concerning the Company's gabapentin capsules, the Company filed a motion for summary judgment of non-infringement of the two patents, which was subsequently denied.  The Company filed in the tablet litigation, and renewed in the capsule litigation, the Company's motion of summary judgment of non-infringement on Pfizer's patents.  These motions have been decided in the Company's favor by the District Court.

During the lawsuits regarding gabapentin tablets and capsules, Pfizer received a third patent covering a gabapentin formulation with low chloride levels.  After learning of this patent, the Company certified to the FDA under paragraph IV that the Company's proposed gabapentin capsule and tablet, as disclosed in its previously filed ANDAs, do not infringe this patent and this patent is invalid or unenforceable.  In June 2000, Pfizer sued the Company in the U.S. District Court for the District of New Jersey for patent infringement under this patent.  The Company submitted to the court a motion for summary judgment that neither the capsule nor tablet product infringes this patent.  This motion is under consideration by the Court and has not yet been ruled on.

All three gabapentin cases have been consolidated for trial, but no trial date has been set.  Unless and until the Company decides to utilize such authorization to market its gabapentin tablets or capsules, the Company would, in the event of an adverse decision, at most, only be liable to Pfizer for its legal costs and not any monetary damages.  To date, the Company has not marketed these pharmaceuticals.  There is the possibility that as a result of this litigation, the Company could be prevented from marketing the Company's gabapentin capsules or tablets until Pfizer's patents expire.

In 2003, the Company received confirmation from the FDA that it has secured eligibility for 180 day market exclusivity on gabapentin 100 mg, 300 mg and 400 mg capsules.  Exclusivity for this product will be triggered by the earlier of either Purepac's commercial marketing of gabapentin or a court decision that finds the relevant Pfizer patent invalid, unenforceable or not infringed.  On February 14, 2003, Torpharm, a competitor that has filed an ANDA for gabapentin capsules, filed a lawsuit against the FDA in the U.S. District Court for the District of Columbia seeking final approval for its gabapentin capsules ANDA.  Both this District Court and a federal appellate court upheld the FDA award to the Company.  The Company can give no assurance that it will ultimately benefit from an exclusivity period.



On April 14, 2004, Apotex (formerly known as Torpharm) filed another lawsuit against the FDA in the U.S. District Court for the District of Columbia seeking final approval for its gabapentin capsules ANDA and again challenging the Company's eligibility to exclusivity.

In anticipation of the launch of gabapentin, in 1999 the Company entered into a supply agreement with Plantex USA Inc. (a subsidiary of Teva Pharmaceutical Industries, Ltd ("Teva"), the manufacturer of the gabapentin active pharmaceutical ingredient (the "GAPI") under which the Company has acquired GAPI inventory.  Subsequently, in April 2004, the Company entered into an agreement with Teva which provides for Teva to share a portion of the Company's potential patent litigation risks regarding the launch of gabapentin and permits Teva to launch gabapentin (in addition to Alpharma's ability to launch), within the Company's exclusivity period. Additionally, the agreement provides for certain payments to the Company based on Teva's sales during the exclusivity period and includes certain obligations for the supply and purchase of GAPI. In return, the Company will make certain payments to Teva based on the Company's net sales from gabapentin.  The Company cannot predict the outcome of the gabapentin litigation; however, in the event of an unfavorable outcome, or other factors preventing the Company from selling the finished product, the Company will reassess the net realizable value of the GAPI, and may incur a charge to write-down GAPI to its net realizable value and record any required payments under the supply agreement.  The maximum charge could be approximately $75,000 based on the supply agreement.  As of March 31, 2004, the Company had paid approximately $20,000 in partial payment of GAPI inventory.

On May 11, 2004, Pfizer filed a citizen's petition with the FDA requesting that the FDA refrain from granting final marketing approval to Teva until the Company's exclusivity has expired. Assuming the Company enjoys a period of market exclusivity, the petition seeks to prevent the Company form permitting Teva to launch gabapentin during the time in which the Company has exclusivity. The FDA has not yet responded to this petition.

The Company is one of multiple defendants in a lawsuit brought by the Massachusetts Attorney General alleging Medicaid fraud in connection with the manner in which the Company establishes and applies the "average wholesale price" for its various drugs.  In addition four other state Attorneys General have given the Company notice that said agencies are investigating what appear to be similar claims.  The Company believes that its practices in this regard are reasonable, proper and   fully within standard industry norms.

The Federal Trade Commission is undertaking a formal investigation of the facts and circumstances surrounding a 1998 agreement with Perrigo Inc. under which the Company (i) renounced its 180 day Waxman-Hatch marketing exclusivity for a certain product and (ii) granted a license under a patent related to the product in return for royalty payments from Perrigo.  The FTC has completed deposition and document discovery.  The FTC staff is presently preparing its recommendation.



The Company has been named in a lawsuit which alleges that one of its AH products causes chickens to produce litter that contains a high level of arsenic.  The suit further alleges that this litter, when used as agricultural fertilizer by the chicken farmer, causes cancer in the plaintiffs (who allegedly live in close proximity to such farm fields).  In addition to the potential for personal injury damages to the plaintiffs, there is the possibility of an adverse customer reaction to the allegations in the lawsuit.  The plaintiffs are also requesting that the Company be enjoined from the future sale of the product at issue.  The Company is in the initial stages of discovery and therefore has not had the opportunity to form a view on the plaintiff's allegations. Worldwide sales of this product were approximately $24,000 in 2003.

The Company is engaged in disputes with several suppliers, customers and distributors regarding certain obligations with respect to contracts under which the Company obtains raw materials and under which the Company supplies finished products.  Given the fact that these disputes will most probably be resolved over more than one year, management does not believe that the disputes in the aggregate will be material to the Company's financial position. However, they could be material to the Company's results of operations or cash flows in the period in which resolution occurs.



13.     Transactions with A.L. Industrier ASA

A.L. Industrier ASA ("ALI") is the beneficial owner of 100% of the outstanding shares of the Company's Class B Stock.  The Class B Stock represents 23% of the total outstanding common stock as of March 31, 2004.  ALI, a Norwegian company, is able to control the Company through its ability to elect more than a majority of the Board of Directors and to cast a majority of the votes in any non-class vote of the Company's stockholders.

Effective January 1, 2004, the Company and ALI entered into a new administrative service agreement whereby the Company provides management services and rents space to ALI. The agreement provides for payment of a fixed yearly fee of approximately $146.  This agreement was approved by the Company's Audit and Corporate Governance Committee.

14.     Business Segment Information (restated)

Prior to 2004, the Company's businesses were organized in four reportable segments as follows; International Generics ("IG"), Active Pharmaceutical Ingredients ("API"), U.S. Human Pharmaceuticals ("USHP"), and Animal Health ("AH"). During the first quarter of 2004, the former U.S. Human Pharmaceuticals ("USHP") segment was reorganized into two segments as the CEO and Board were provided with disaggregated operating results of USG and BP .  USG's principal products are generic liquid and topical pharmaceuticals and solid dose oral pharmaceuticals. BP has one branded solid dose product, Kadian. USG and BP sell primarily to wholesalers, distributors, and merchandising chains. Accordingly, beginning in the first quarter of 2004, the Company has five reportable segments and prior period information of USHP has been disaggregated into USG and BP for comparative purposes. The disaggregation of USHP is based on the manner in which results have been reported internally and does not, in certain instances, reflect arm's length transactions between USG and BP (e.g. BP product is manufactured by USG and transferred at cost). Each business has a segment manager who reports to the CEO. The 2003 information has been revised to conform with the 2004 presentation.



|                                        | Three Months Ended March 31,
|--------------------------------------- | ----------------------------
|                                        | 2004                        
|                                        | Revenues                    
|                                        |                             
|IG                                      | $90,768                     
|API                                     | 33,706                      
|USG(1) (2)                              | 102,120                     
|BP (2)                                  | 11,521                      
|Total Human Pharmaceuticals             | 238,115                     
|                                        |                             
|Animal Health                           | 84,492                      
|Elimination of profit-sharing income(1) | (8,137)                     
|Unallocated and other eliminations      | (2,809)                     
|                                        | $311,661                    



1.  Profit-sharing income is included in USG and is classified as Other income in the Consolidated Statement of Operations.

2.  As noted above, the USG and BP segments were previously combined into one reportable segment. (See Note 1A.)



15.     Guarantor and Financial Information

The following financial information is presented to segregate the parent and certain of its wholly-owned subsidiaries which are guarantors under the Senior Unsecured Notes due 2011 from non-guarantor subsidiaries. The guarantors will jointly and severally, and fully and unconditionally, guarantee the Company's obligation under the Notes. The consolidating financial information presents the Consolidating Balance Sheet as of March 31, 2004 and December 31, 2003 and the related Statements of Operations and Cash Flows for the quarters ended March 31, 2004 and 2003 for:



|· | Alpharma Inc., the parent;          
|- | ------------------------------------
|· | The guarantor subsidiaries;         
|· | The nonguarantor subsidiaries; and  
|· | The Company on a consolidated basis.

The information includes elimination entries necessary to consolidate Alpharma Inc., the parent, with guarantor and nonguarantor subsidiaries.

Investments in subsidiaries are accounted for by the parent using the equity method of accounting. The guarantor and nonguarantor subsidiaries are presented on a combined basis. The nonguarantor subsidiaries include the discontinued operations.  The guarantor subsidiaries for the Balance Sheet as of December 31, 2003 and related Statements of Operations and Cash Flows for the quarter ended March 31, 2003 have been restated.  (See Note 1A.) The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions.



Separate financial statements for the guarantor subsidiaries and the nonguarantor subsidiaries are not presented because management believes that such financial statements would not be meaningful to investors.



ALPHARMA INC.
Consolidating Balance Sheet
As of March 31, 2004
(in thousands)



|                                         | Parent     | GuarantorSubsidiaries | Nonguarantor Subsidiaries | Eliminations | Consolidated Total
|---------------------------------------- | ---------- | --------------------- | ------------------------- | ------------ | ------------------
|Current assets:                          |            |                       |                           |              |                   
|Cash and cash equivalents                | $   5,146  | $    3,234            | $39,308                   | $      --    | $47,688           
|Accounts receivable, net                 | 30,304     | 75,542                | 98,459                    | --           | 204,305           
|Inventories                              | 68,587     | 111,456               | 134,544                   | (9,960)      | 304,627           
|Prepaid expenses and other               | 5,485      | 53,162                | 9,784                     | 3,825        | 72,256            
|Assets of discontinued operations        | --         | --                    | --                        | --           | --                
|Intercompany receivables                 | 1,322,342  | 718,289               | 1,552,196                 | (3,592,827)  | --                
|Total current assets                     | 1,431,864  | 961,683               | 1,834,291                 | (3,598,962)  | 628,876           
|                                         |            |                       |                           |              |                   
|Property, plant & equipment, net         | 115,619    | 162,552               | 195,427                   | --           | 473,598           
|Goodwill                                 | 4,803      | 405,619               | 302,749                   | (2,548)      | 710,623           
|Intangible assets, net                   | 47,465     | 174,388               | 113,265                   | --           | 335,118           
|Investment in subsidiaries               | 326,909    | 490,222               | --                        | (817,131)    | --                
|Assets of discontinued operations        | --         | --                    | --                        | --           | --                
|Other assets and deferred charges        | 33,235     | 6,078                 | 45,279                    | --           | 84,592            
|Total assets                             | $1,959,895 | $2,200,542            | $2,491,011                | $(4,418,641) | $2,232,807        
|                                         |            |                       |                           |              |                   
|Current liabilities:                     |            |                       |                           |              |                   
|Short term debt                          | $        - | $        --           | $        --               | $        --  | $        --       
|Long term debt, current portion          | --         | 20,280                | 1,688                     | --           | 21,968            
|Accounts payable and accrued expenses    | 58,837     | 120,731               | 98,170                    | 1            | 277,739           
|Accrued and deferred income taxes        | 13,332     | (3,887)               | 16,801                    | --           | 26,246            
|Liabilities of discontinued operations   | --         | --                    | --                        | --           | --                
|Intercompany payables                    | 397,682    | 1,648,223             | 1,546,922                 | (3,592,827)  | --                
|Total current liabilities                | 469,851    | 1,785,347             | 1,663,581                 | (3,592,826)  | 325,953           
|                                         |            |                       |                           |              |                   
|Long term debt:                          |            |                       |                           |              |                   
|Senior                                   | 220,000    | 295,697               | 30,360                    | --           | 546,057           
|Convertible subordinated notes           | 183,158    | --                    | --                        | --           | 183,158           
|Liabilities of discontinued operations   | --         | --                    | --                        | --           | --                
|Deferred income taxes                    | (37,406)   | 51,325                | 14,309                    | --           | 28,228            
|Other non-current liabilities            | 5,166      | 1,044                 | 24,075                    | --           | 30,285            
|                                         |            |                       |                           |              |                   
|Stockholders' equity:                    |            |                       |                           |              |                   
|Preferred stock                          | --         | --                    | --                        | --           | --                
|Class A Common Stock                     | 8,184      | --                    | --                        | --           | 8,184             
|Class B Common Stock                     | 2,375      | --                    | --                        | --           | 2,375             
|Additional paid-in-capital               | 1,065,759  | 12,716                | 489,382                   | (502,098)    | 1,065,759         
|Retained earnings                        | (36,156)   | 54,414                | 201,057                   | (255,471)    | (36,156)          
|Accumulated other comprehensive loss     | 86,379     | (1)                   | 68,247                    | (68,246)     | 86,379            
|Treasury stock, at cost                  | (7,415)    | --                    | --                        | --           | (7,415)           
|                                         |            |                       |                           |              |                   
|Total stockholders' equity               | 1,119,126  | 67,129                | 758,686                   | (825,815)    | 1,119,126         
|Total liabilities & stockholders' equity | $1,959,895 | $2,200,542            | $2,491,011                | $(4,418,641) | $2,232,807        









ALPHARMA INC.
Consolidating Balance Sheet
As of December 31, 2003
(in thousands)





|                                         | Parent     | GuarantorSubsidiaries | Nonguarantor Subsidiaries | Eliminations | ConsolidatedTotal
|---------------------------------------- | ---------- | --------------------- | ------------------------- | ------------ | -----------------
|Current assets:                          |            |                       |                           |              |                  
|Cash and cash equivalents                | $(3,372)   | $5,105                | $56,890                   | $--          | $58,623          
|Accounts receivable, net                 | 44,293     | 114,798               | 99,380                    | --           | 258,471          
|Inventories                              | 75,732     | 114,707               | 127,405                   | (8,567)      | 309,277          
|Prepaid expenses and other               | 14,284     | 40,408                | 8,645                     | 3,283        | 66,620           
|Assets of discontinued operations        | --         | --                    | --                        | --           | --               
|Intercompany receivables                 | 2,002,901  | 940,145               | 1,142,180                 | (4,085,226)  | --               
|Total current assets                     | 2,133,838  | 1,215,163             | 1,434,500                 | (4,090,510)  | 692,991          
|                                         |            |                       |                           |              |                  
|Property, plant & equipment, net         | 117,751    | 165,404               | 198,399                   | --           | 481,554          
|Goodwill                                 | 4,912      | 405,619               | 303,105                   | (2,657)      | 710,979          
|Intangible assets, net                   | 49,318     | 179,714               | 118,638                   | --           | 347,670          
|Investment in subsidiaries               | 328,659    | 515,779               | --                        | (844,438)    | --               
|Assets of discontinued operations        | --         | --                    | --                        | --           | --               
|Other assets and deferred charges        | 35,708     | 12,231                | 48,135                    | --           | 96,074           
|Total assets                             | $2,670,186 | $2,493,910            | $2,102,777                | $(4,937,605) | $2,329,268       
|                                         |            |                       |                           |              |                  
|Current liabilities:                     |            |                       |                           |              |                  
|Short term debt                          | $--        | $9,500                | $---                      | $--          | $9,500           
|Long term debt, current portion          | --         | 23,660                | 1,747                     | --           | 25,407           
|Accounts payable and accrued expenses    | 66,139     | 120,551               | 106,198                   | --           | 292,888          
|Accrued and deferred income taxes        | 16,108     | 163                   | 14,205                    | --           | 30,476           
|Liabilities of discontinued operations   | --         | --                    | --                        | --           | --               
|Intercompany payables                    | 1,086,637  | 1,846,492             | 1,152,097                 | (4,085,226)  | --               
|Total current liabilities                | 1,168,884  | 2,000,366             | 1,274,247                 | (4,085,226)  | 358,271          
|                                         |            |                       |                           |              |                  
|Long term debt:                          |            |                       |                           |              |                  
|Senior                                   | 220,000    | 348,909               | 31,787                    | --           | 600,696          
|Convertible subordinated notes           | 181,553    | --                    | --                        | --           | 181,553          
|Liabilities of discontinued operations   | --         | --                    | --                        | --           | --               
|Deferred income taxes                    | (37,406)   | 47,739                | 14,175                    | --           | 24,508           
|Other non-current liabilities            | 5,166      | 1,481                 | 25,604                    | --           | 32,251           
|                                         |            |                       |                           |              |                  
|Stockholders' equity:                    |            |                       |                           |              |                  
|Preferred stock                          | --         | --                    | --                        | --           | --               
|Class A Common Stock                     | 8,092      | --                    | --                        | --           | 8,092            
|Class B Common Stock                     | 2,375      | --                    | --                        | --           | 2,375            
|Additional paid-in-capital               | 1,059,104  | 12,605                | 491,137                   | (503,742)    | 1,059,104        
|Deferred stock cost                      | (2,667)    | --                    | --                        | --           | (2,667)          
|Retained earnings                        | (23,284)   | 82,810                | 187,792                   | (270,602)    | (23,284)         
|Accumulated other comprehensive loss     | 95,784     | --                    | 78,035                    | (78,035)     | 95,784           
|Treasury stock, at cost                  | (7,415)    | --                    | --                        | --           | (7,415)          
|                                         |            |                       |                           |              |                  
|Total stockholders' equity               | 1,131,989  | 95,415                | 756,964                   | (852,379)    | 1,131,989        
|Total liabilities & stockholders' equity | $2,670,186 | $2,493,910            | $2,102,777                | $(4,937,605) | $2,329,268       
|                                         |            |                       |                           |              |                  







ALPHARMA INC.
Consolidating Statement of Income
For the Quarter Ended March 31, 2004
(in thousands)



|                                             | Parent   | GuarantorSubsidiaries | Nonguarantor Subsidiaries | Eliminations | Consolidated Total
|-------------------------------------------- | -------- | --------------------- | ------------------------- | ------------ | ------------------
|                                             |          |                       |                           |              |                   
|Total revenue                                | $82,195  | $122,453              | $145,872                  | $(38,859)    | $311,661          
|Cost of sales                                | 56,343   | 94,180                | 82,003                    | (38,859)     | 193,667           
|Gross profit                                 | 25,852   | 28,273                | 63,869                    | --           | 117,994           
|Operating expenses                           | 23,837   | 40,974                | 49,842                    | --           | 114,653           
|Operating income (loss)                      | 2,015    | (12,701)              | 14,027                    | --           | 3,341             
|Interest expense - 3rd parties               | (8,808)  | (5,198)               | (489)                     | --           | (14,495)          
|Other income (expense), net                  | (1,347)  | 6,727                 | 1,470                     | --           | 6,850             
|Equity in earnings of subsidiaries           | 5,048    | 10,849                | --                        | (15,897)     | --                
|Income (loss) before taxes                   | (3,092)  | (323)                 | 15,008                    | (15,897)     | (4,304)           
|Provision (benefit) for income taxes         | 50       | (5,371)               | 4,159                     | --           | (1,162)           
|Net income (loss) from continuing operations | $(3,142) | $5,048                | $10,849                   | $(15,897)    | $(3,142)          
|Net discontinued operations                  | --       | --                    | --                        | --           | --                
|Net income (loss)                            | $(3,142) | $5,048                | $10,849                   | $(15,897)    | $(3,142)          









ALPHARMA INC.
Consolidating Statement of Income
For the Quarter Ended March 31, 2003
(in thousands)



|                                             | Parent     | GuarantorSubsidiaries | Nonguarantor Subsidiaries | Eliminations | Consolidated Total
|-------------------------------------------- | ---------- | --------------------- | ------------------------- | ------------ | ------------------
|                                             |            |                       |                           |              |                   
|Total revenue                                | $  76,243  | $ 121,720             | $137,427                  | $(33,153)    | $302,237          
|Cost of sales                                | 47,474     | 79,251                | 82,144                    | (33,153)     | 175,716           
|Gross profit                                 | 28,769     | 42,469                | 55,283                    | --           | 126,521           
|Operating expenses                           | 24,336     | 33,095                | 41,462                    | --           | 98,893            
|Operating income                             | 4,433      | 9,374                 | 13,821                    | --           | 27,628            
|Interest expense - 3rd parties               | (3,798)    | (12,415)              | (749)                     | --           | (16,962)          
|Other income (expense), net                  | 798        | (162)                 | (639)                     | --           | (3)               
|Equity in earnings of subsidiaries           | 5,890      | 8,920                 | --                        | (14,810)     | --                
|Income (loss) before taxes                   | 7,323      | 5,717                 | 12,433                    | (14,810)     | 10,663            
|Provision  (benefit) for income taxes        | 90         | (173)                 | 3,003                     | --           | 2,920             
|Net income (loss) from continuing operations | $    7,233 | $   5,890             | $9,430                    | $(14,810)    | $7,743            
|Net discontinued operations                  | --         | --                    | (510)                     | --           | (510)             
|Net Income (loss)                            | $7,233     | $5,890                | $8,920                    | $(14,810)    | $7,233            







Alpharma Inc.
Consolidating Statement of Cash Flows
For the Quarter Ended March 31, 2004



|                                                                              | Parent  | Guarantor | Non-Guarantor | Eliminations | Consolidated
|----------------------------------------------------------------------------- | ------- | --------- | ------------- | ------------ | ------------
|                                                                              |        
|Net cash provided by (used in) operating
   activities                        | $7,725  | $64,897   | $(11,437)     | $      --    | $61,185     
|Investing Activities                                                          |         |           |               |              |             
|Capital expenditures                                                          | (352)   | (2,865)   | (4,915)       | --           | (8,132)     
|Purchase of businesses &           intangibles, net of cash required          | --      | (12,857)  | 83            | --           | (12,774)    
|Proceeds from sale of Wynco                                                   | --      | 17,000    | --            | --           | 17,000      
|Net cash used in investing activities                                         | (352)   | 1,278     | (4,832)       | --           | (3,906)     
|Financing Activities:                                                         |         |           |               |              |             
|Increase (decrease) in short-term debt                                        | --      | (9,500)   | --            | --           | (9,500)     
|Reduction of senior long-term debt                                            | --      | (56,592)  | (363)         | --           | (56,955)    
|Proceeds from senior long-term debt                                           | --      | --        | --            | --           | --          
|Proceeds from employee stock option
        and stock purchase plan and other | 1,393   | 111       | --            | --           | 1,504       
|Change in long-term intercompany
        rec/pay                              |         |           |               |              |             
|Change in intercompany dividends & 
        investment in subsidiaries        | 2,108   | (2,108)   | --            | --           | --          
|Dividends paid                                                                | (2,356) | --        | --            | --           | (2,356)     
|Net cash provided by (used in) 
          financing activities                | 1,145   | (68,089)  | (363)         | --           | (67,307)    
|Net cash flows from exchange rate
          changes                           | --      | 43        | (950)         | --           | (907)       
|Increase (decrease) in cash                                                   | 8,518   | (1,871)   | (17,582)      | --           | (10,935)    
|Cash and cash equivalents at beginning of
   year                             | (3,372) | 5,105     | 56,890        | --           | 58,623      
|Cash and cash equivalents at end of period                                    | $5,146  | $3,234    | $39,308       | $--          | $47,688     







Alpharma Inc.
Consolidating Statement of Cash Flows
For the Quarter Ended March 31, 2003



|                                                                              | Parent  | Guarantor | Non-Guarantor | Eliminations | Consolidated
|----------------------------------------------------------------------------- | ------- | --------- | ------------- | ------------ | ------------
|                                                                              |        
|Net cash provided by (used in) operating
   activities                        | $8,961  | $14,566   | $(3,449)      | $--          | $20,078     
|Investing Activities                                                          |         |           |               |              |             
|Capital expenditures                                                          | (976)   | (2,231)   | (2,403)       | --           | (5,610)     
|Purchase of businesses & intangibles,
net of cash required                    | (571)   | (75)      | (1,225)       | --           | (1,871)     
|Net cash used in investing activities                                         | (1,547) | (2,306)   | (3,628)       | --           | (7,481)     
|Financing Activities:                                                         |         |           |               |              |             
|Increase (Decrease) in short-term debt                                        | --      | (3,000)   | 10,374        | --           | 7,374       
|Reduction of senior long-term debt                                            | --      | (40,863)  | (358)         | --           | (41,221)    
|Proceeds from senior long-term debt                                           | --      | 23,000    | --            | --           | 23,000      
|Proceeds from employee stock option
        and stock purchase plan and other | 3,351   | (836)     | --            | --           | 2,515       
|Change in long-term intercompany
        rec/pay                              | --      | --        | --            | --           | --          
|Change in intercompany dividends & 
        investment in subsidiaries        | (7,697) | 13,846    | (6,149)       | --           | --          
|Dividends paid                                                                | (2,316) | --        | --            | --           | (2,316)     
|Net cash provided by (used in) 
          financing activities                | (6,662) | (7,853)   | 3,867         | --           | (10,648)    
|Net cash flows from exchange rate
          changes                           | --      | --        | (1,411)       | --           | (1,411)     
|Increase (decrease) in cash                                                   | 752     | 4,407     | (4,621)       | --           | 538         
|Cash and cash equivalents at beginning of year                                | 1,560   | 2,621     | 19,782        | --           | 23,963      
|Cash and cash equivalents at end of period                                    | $2,312  | $7,028    | $15,161       | $--          | $24,501     



16.     Recent Accounting Pronouncements



In December 2003, the FASB issued Staff Position FAS 106-1, "Accounting and Disclosure Requirements related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003" ("the Act") ("FSB FAS 106-1").  FSP FAS 106-1 allows for current recognition or a one-time deferral of the effects of the Act.  The deferral suspends the application of SFAS No. 106's "Employers' Accounting for Postretirement Benefits Other Than Pensions," measurement requirements, and it revised SFAS 132's disclosure requirements for pension and other postretirement plans for the effects of the Act.  The Company has elected to take the one-time deferral and, therefore, any measures of the accumulated postretirement benefit obligation or net periodic postretirement benefit cost in the financial statements or accompanying notes do not reflect the effects of the Act.  Specific authoritative guidance on accounting for the federal subsidy included in the Act is pending.  The guidance, when issued, could require the Company to change previously reported information.

Item 2.     Management's Discussion and Analysis of Financial Conditions and Results of Operations(In millions, except per share data)



The information for the three months ended March 31, 2004 and 2003 has been amended to reflect the restatement made to the Consolidated Financial Statements as further discussed in Note 1A, "Financial Statement Restatement."  This information should be read in conjunction with the information contained in the Consolidated Financial Statements, and Notes thereto appearing elsewhere in this Quarterly Report. The segment information for USHP has been disaggregated into two segments USG and BP. All periods have been restated to reflect the disaggregation. This Quarterly Report on Form 10-Q contains forward-looking statements that involve risks and uncertainties.

Overview
     In the third quarter of 2003, the Company closed the sale of its French subsidiary, Alpharma SAS ("SAS") for approximately $6.0 million.  The operations of SAS for the three months ended March 31, 2003 have been removed from the continuing operations of the Company and are classified as a discontinued operation. All comparisons of results of operations refer to continuing operations and reflect the elimination of SAS.





Total revenue increased $9.5 million (3%) for the quarter ended March 31, 2004 compared to 2003. Foreign exchange increased revenues by approximately $14 million (5%) and the inclusion of one quarter sales of Wynco, acquired in January of 2004 and sold on March 30, 2004, increased revenues by approximately $19 million (6%). Excluding foreign exchange and the Wynco acquisition, revenues declined approximately 8%. Operating income was $3.3 million in 2004 compared to $27.6 million in 2003. Diluted earnings (loss) per share was a ($0.06) loss in 2004 compared to $0.14 income in 2003.

The following summarizes revenues and operating income by segment:



|Three Months Ended March 31,              | Revenues |        | Operating Income (loss)
|----------------------------------------- | -------- | ------ | -----------------------
|                                          | 2004     | 2003   |                        
|International Generics  ("IG")            | $90.8    | $83.6  |                        
|Active Pharmaceutical Ingredients ("API") | 33.7     | 30.8   |                        
|USG(1)                                    | 102.1    | 114.7  |                        
|BP                                        | 11.5     | 9.4    |                        
|Total Human Pharmaceuticals               | 238.1    | 238.5  |                        
|Animal Health (AH) - base                 | 65.3     | 67.0   |                        
|Wynco Acquisition                         | 19.2     | --     |                        
|Total AH                                  | 84.5     | 67.0   |                        
|Profit sharing income (1)                 | (8.1)    | --     |                        
|Unallocated and Eliminations              | (2.8)    | (3.3)  |                        
|Total                                     | $311.7   | $302.2 |                        



Revenues

Revenues in IG increased $7.2 million (8.6%) due primarily to translation of sales made in foreign currencies into the U.S. dollar. Excluding currency impacts, revenues declined 4% reflecting lower revenues in Germany due to volume and the United Kingdom due primarily to price.

API revenues increased 9.4% mainly as a result of price increases on selected products in certain markets partially offset by decreased volumes of these products. Translation of revenues into the U.S. dollar increased API revenues by 2%.

BP revenues (primarily Kadian) increased approximately $2.1 million relative to 2003 but were $1.5 million lower than the fourth quarter 2003 as scripts for Kadian were level with the fourth quarter 2003.

Revenues of generic products declined $12.6 million due primarily to price declines in both the liquids and semi-solids and solid oral dose business units. Volumes also declined in a number of generic products. Revenues of generic products include approximately $8.1 million earned as a result of a profit sharing agreement on the launch of Metformin ER in the fourth quarter of 2003. Such income is recorded as revenues for USG segment reporting purposes but is reclassified as other income in the Consolidated Statement of Operations. Under the agreement, Alpharma and Ivax agreed to share profits during the 180 day exclusivity period. In return, Alpharma withdrew a lawsuit which challenged Ivax's first to file status on Metformin ER.

Inventories of generic and branded products at certain wholesale customers generally range from 2 to 6 months for all products, with a majority at the lower end of the range. One major wholesale customer typically holds up to 5 months of inventory for certain products. These inventory levels have remained consistent. However, in the event that customers reduce inventory levels in the future, the Company's revenues could be adversely impacted.



Animal Health revenues, excluding Wynco revenues, declined $1.7 million (2%) due to lower volumes mainly in the livestock market (4%), price declines due to continued competition (2.5%), which was partially offset partially by the impact of foreign exchange, 4.5%.



On a Company-wide basis gross profit decreased $8.5 million in 2004 compared to 2003. As a percentage of sales, overall gross profit was 37.9% as reported in 2004, versus 41.9% as reported in 2003.  The overall gross profit percent in 2004, excluding Wynco was 39.6%

The decrease in gross margin dollars results primarily from price declines in USG and IG, and volume reductions in API and BP, offset partially by price increases in API and positive currency effects in IG and AH.

Operating Expenses



Research and development expenses increased $1.1 million in 2004 due primarily to planned increases in BP and API. Human Pharmaceutical spending is expected to increase by approximately 25% in 2004 with the majority of the spending in the second half in order to support an increase in regulatory filings.

O

Operating income decreased by $24.3 million. The Company believes the change in operating income can be approximated as follows:

|                                                                                                    | IG    | API   | USG    | BP     | AH    | Unal-
located | Total 
|--------------------------------------------------------------------------------------------------- | ----- | ----- | ------ | ------ | ----- | ------------- | ------
|2003 as reported                                                                                    | $7.7  | $16.8 | $10.4  | $   -- | $2.6  | $(9.9)        | $27.6 
|2003 severance                                                                                      | --    | --    | --     | --     | .7    | 2.0           | 2.7   
|2004 severance                                                                                      | (1.8) | (0.1) | (0.5)  | (1.3)  | (0.1) | (2.0)         | (5.8) 
|Profit sharing income                                                                               | --    | --    | 8.1    | --     | --    | (8.1)         | --    
|Net margin improvement (decrease) due to volume, price, new products, foreign exchange and expenses | (2.5) | 1.6   | (21.4) | 0.3    | 1.0   | (0.2)         | (21.2)
|2004 as reported                                                                                    | $3.4  | $18.3 | $(3.4) | $(1.0) | $4.2  | $(18.2)       | $3.3  





Interest expense and amortization of debt issuance costs decreased $2.5 million to $14.5 million in 2004 due to decreased debt levels, lower amortization of debt issuance costs and lower interest rates versus a year ago.



First quarter 2004 results include $0.9 million of expense associated with the write-off of deferred loan costs compared with $0.7 million of expense in first quarter 2003 results. In 2004 the Company prepaid $50 million of bank term debt compared to a $35 million prepayment of bank term debt in 2003.

Other, Net

Other income (expense) netted to $7.7 million in 2004 compared to $0.7 million in 2003. First quarter 2004 includes $8.1 million of income from a USG profit sharing agreement. First quarter 2003 results include $1.2 million of income associated with an insurance recovery. A detail of Other income (expense) follows:



|                                     | Three Months Ended
|------------------------------------ | ------------------
|                                     | March 31,2004     
|Other income (expense), net:         |                   
|Interest income                      | $   0.1           
|Foreign exchange gains (losses), net | 1.0               
|Litigation/Insurance settlements     | --                
|Loss on sale of Wynco                | (1.3)             
|Profit share income                  | 8.1               
|Other, net                           | (0.2)             
|                                     | $7.7              



The effective tax rate for continuing operations was approximately 27% in both 2004 and 2003. The Company currently estimates its 2004 effective tax rate at approximately 27%. The estimate is subject to change primarily dependent on which legal entity actually incurs income or losses compared to the current forecast.

The Company has recorded certain U.S. deferred tax assets for which it has provided no valuation allowances. These U.S. deferred tax assets, as well as any newly generated deferred tax assets are evaluated quarterly to assess the likelihood of realization, which is ultimately dependent upon generating future U.S. taxable income prior to the expiration of the net operating loss carryforwards. If it were considered to be more likely than not that the U.S. deferred tax assets would not be realized, a valuation allowance would be established against some or all of the deferred tax assets.

As a result of the Company's assessment of its net U.S. deferred tax assets of approximately $26 million at March 31, 2004, based upon certain available tax planning strategies, the Company considers it more likely than not that these net U.S. deferred tax assets will be realized in the future and therefore, no valuation allowance was required at March 31, 2004. Should it be determined in the future that it is no longer more likely than not that these assets will be realized, a valuation allowance would be required and the Company's operating results would be adversely affected during the period in which such determination would be made.

2003 Discontinued Operations



On September 30, 2003, the Company sold its French subsidiary for approximately $6.0 million.  The net loss for this subsidiary of $0.5 million for the three months ended March 31, 2003 is reflected in the Company's Consolidated Statement of Operations as loss from discontinued operations.



The following table details selected financial information for the French subsidiary included within discontinued operations:

|                                  | Three Months Ended
March 31,
|--------------------------------- | ----------------------------
|($ in millions)                   | 2003                        
|                                  |                             
|Revenues                          | $ 1.3                       
|Loss from operations              | $(0.6)                      
|Pretax loss                       | $(0.6)                      
|Provision (benefit) for taxes     | $(0.1)                      
|Loss from discontinued operations | $(0.5)                      



At March 31, 2004, stockholders' equity was $1,119.1 million compared to $1,132.0 million at December 31, 2003.  The ratio of long-term debt to equity was 0.65:1 at March 31, 2004 and 0.69:1 at December 31, 2003.



Cash flow from operations for the first three months of 2004 was $61.2 million compared to $20.1 million in 2003.  2004 cash flow increased relative to 2003 primarily due to accounts receivable collections, a significant portion of which is attributable to the timing of the collection of receivables by the U.S. Generic and Brand business. In 2004, accounts receivable balances were reduced by $52.9 million from December 31, 2004, net of foreign exchange. This resulted in a decrease in days sales outstanding by approximately 5 days in 2004. The reduction calculated above has excluded sales of Wynco which were included in the quarter; however, no receivables relating to Wynco are included in either December 31, 2003 or March 31, 2004 balances.

At March 31, 2004, the Company had $47.7 million in cash and available short-term lines of credit of $14 million.  Under its 2001 Credit Facility, the Company had $148 million available.

In the fourth quarter of 2001 the Company completed the acquisition of the Faulding Oral Pharmaceuticals Business ("OPB") and entered into a $900 million credit facility ("2001 Credit Facility") to finance the acquisition and replace its previous credit agreement.  The 2001 Credit Facility includes covenants that require it to maintain specified financial ratios and satisfy financial conditions consisting of a maximum total leverage ratio test, a maximum senior secured leverage ratio test, a minimum fixed charge coverage ratio test, a minimum interest coverage ratio test and a minimum net worth test.  A breach of any of these covenants, if not cured or waived, could result in a default under the 2001 Credit Facility.  If an event of default under the 2001 Credit facility occurs, the lenders under these facilities could elect to declare all amounts outstanding thereunder, together with accrued interest, to be immediately due and payable.  The calculation of EBITDA, as defined in the credit facility, on a rolling four quarter basis is important to many of these tests. Certain of these covenants became more restrictive as of December 31, 2003 and will become more restrictive at March 31, 2005. The Company is in compliance with these covenants as of March 31, 2004.

Continued compliance with these financial covenants throughout 2004 is dependent on the Company's EBITDA as defined by the credit agreement, and therefore the Company's ability to generate increasing amounts of operating income, or on the Company's ability to reduce the amount of its outstanding debt. Since 2001, the Company has reduced the amount of its outstanding debt and the size of the original facility by prepaying term debt by $235.0 million and by lowering the revolving line of credit by $150.0 million.  On an overall basis, senior debt and total debt at March 31, 2004 were $568.0 million and $751.2 million, respectively, compared to $635.6 million and $817.2 million, respectively, at December 31, 2003.

The Company's EBITDA, as defined, is affected most directly by changes in operating income.  Operating income in 2004 has been negatively affected by compliance activities in two of USG's plants.  Significant corrective action costs have been incurred as a result of the Company's response to the FDA Form 483's issued for the Company's Baltimore and Elizabeth plants.  In addition, the corrective action plans have resulted in lower production and significant rationalization of the liquids product line at the Baltimore plant and no new product introductions during 2003 or through March 31, 2004, from either plant.

Full year 2004 compliance costs related to external consultants are expected to amount to approximately $8.0 million. Additional internal staffing levels, which were increased in 2003 to support the Company's commitment to FDA compliance, are expected to continue beyond the corrective action period.



The Company plans to complete the major elements of the FDA compliance enhancement plan in Elizabeth by mid-2004, with the remainder by March 2005.  New solid dose product launches are currently on hold pending the FDA's validation of the facility's progress. The Company expects to complete substantially all of the FDA compliance enhancement plan in Baltimore by the end of 2004.  While the Company has received no indications from the FDA, the total cost and timing of both the Elizabeth and Baltimore corrective action plans are subject to change based upon ongoing discussions with the respective Baltimore and New Jersey Districts of the FDA.  (See Note 12 for further details.)

During most of 2003, the Company's most restrictive debt covenant was total debt to EBITDA ("Total Leverage Ratio").  This covenant tightens from a required maximum ratio of 4.00 to 1.00 at March 31, 2004 to a required maximum ratio of 3.50 to 1.00 at March 31, 2005.  The Company remains in compliance with all its debt covenants at March 31, 2004, with approximately $30 million of EBITDA flexibility on its tightest covenant at quarter-end, the Interest Coverage Ratio.





·
	Continued aggressive asset management, including both working capital reduction programs and controls over capital expenditures, to generate free cash flow to enable the Company to continue to repay outstanding debt.  Capital expenditures and purchased intangibles were $47.9 million for the year ended December 31, 2003 compared to $81.7 million the year ended December 31, 2002. In the first quarter of 2004 capital expenditures were $8.0 million. In 2004, capital expenditures are forecasted at approximately $70 million.

·
	Continue to reduce operating costs.  In the first quarter of 2004, the Company reviewed its overall business cost structure, which resulted in a reduction in force at each of its segments.  As a result, the Company recorded a pre-tax charge of approximately $5.8 million related to this action.  The Company expects this workforce reduction to generate annual cost savings of approximately $3.0 million in 2004 and $7.0 million in subsequent years.  The Company is evaluating other actions to reduce its cost base throughout 2004 and beyond.



·
	Continue to sell certain assets.



In 2003, the Company has sold its French generics business and an Animal Health facility. In 2004, the Company bought the remaining 50% of its Wynco joint venture and resold it within the first quarter generating approximately $4 million incremental cash.  The Company recently engaged investment bankers to explore the possible sale of certain other assets.



The potential divestiture of significant assets and businesses are in the preliminary stages and none are subject to formal agreements. It is possible that, if completed, certain of the divestitures could result in losses of up to $100 million. There is no guarantee any divestiture will be completed. Due to its improved liquidity in 2003, the Company is not under any financial pressure to accept any offer which is not in its long term interests. The potential divestitures could be dilutive to the Company's continuing earnings per share.



·
	Reduce subordinated convertible debt by issuing common stock. At December 31, 2003, the Company has $183.2 million of convertible subordinated notes outstanding that can be retired by the exchange of common stock with approximately the same fair value.  In 2001 and 2002, the Company retired $144.1 million of convertible debt by issuing approximately 8.2 million shares of Class A Common stock.

The Company is required to repay or retire $24.2 million of its 5 3/4% convertible debentures by October 2004. The Company is presently planning for the achievement of this requirement based on a number of scenarios. The Company expects to be successful in meeting this requirement.

·
	Obtaining amendments to the bank covenants to allow for certain of the actions noted above and to provide additional flexibility in the timing and application of the financial ratio tests.  In October 2001, the Company borrowed $622.0 million from the bank group and at March 31, 2004 the amount outstanding is $316.0 million (a reduction of $306.0 million).  In the 4th quarter of 2003, the bank group agreed to an amendment which allowed for specified asset sales, permitted exclusions of restructuring and refinancing charges from EBITDA of up to $10.0 million and the minimum net worth definitions, and amended the leverage ratios to delay the timing of further covenant restrictions.  In May 2004, the 2001 Credit Facility was amended to allow for certain actions associated with the Company's ability to achieve increased financial flexibility. The amendment includes provisions enabling the Company to issue up to $200 million of senior subordinated notes to, in part, refinance the existing convertible notes or prepay debt securities in an amount up to $30 million, to prepay a local currency mortgage secured loan of approximately $32 million, modify the requirements to prepay debt facilities with proceeds from the potential sale of certain assets/businesses, allow for certain covenant add-backs associated with gabapentin inventory and other minor items.  The Company believes that its performance in the reduction of the loan, and its previous experience in working with the bank group would assist it in obtaining future amendments, if necessary.



While the Company cannot assure its success in executing any of the above-noted actions or, where required in obtaining external party consent, it will take the actions necessary to maintain sufficient financial flexibility with its debt covenants and remain in compliance throughout 2004.

Recent Accounting Pronouncements

Recent accounting pronouncements are detailed in Footnote 16.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Quantitative and Qualitative Disclosure - This information is set forth under the caption "Derivative Financial Instruments" included in Item 7 of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2003.



Item 4. Controls and Procedures



Disclosure Controls and Procedures







Based upon a current assessment, the Company's CEO and CFO have concluded that the Company's disclosure controls and procedures were not effective at the reasonable assurance level as of March 31, 2004, based upon the material weaknesses in internal control over financial reporting described below.  The Company's CEO and CFO had originally concluded, at the time the company first filed its Form 10-Q for the quarter ended March 31, 2004, that the Company's disclosure controls and procedures were effective to timely alert them to material information relating to the Company (including its consolidated subsidiaries), which is required to be included in the Company's  Exchange Act filings.  However, subsequent to the initial conclusion reached by these officers, new information relating to the Company's disclosure controls and procedures came to such officers' attention.  Although the Company's CEO and CFO believe that when the Form 10-Q relating to the quarter ended March 31, 2004 was originally filed, that they had reasonable grounds to conclude that the disclosure controls and procedures were effective as of the end of such quarter, they have determined that their original conclusions needed to be revised as reflected above.



Management is responsible for establishing and maintaining adequate internal control over financial reporting.  The Company's internal control over financial reporting is a process that is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles, and includes those policies and procedures that:

- Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of assets of the Company,
- Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations of management and the board of directors of the Company, and
- Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the Company's assets that could have a material effect on the financial statements.



Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies and procedures may deteriorate.



Management performed an assessment of the effectiveness of the Company's internal control over financial reporting as of December 31, 2004, utilizing the criteria described in  "Internal Control - Integrated Framework" issued by the Committee of Sponsoring Organizations of the Treadway Commission ("COSO").  The objective of this assessment is to determine whether the Company's internal control over financial reporting was effective as of December 31, 2004.

A material weakness is a control deficiency, or a combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected.  In our assessment of the effectiveness of the Company's internal control over financial reporting as of December 31, 2004, we identified the following internal control deficiencies.



Effective controls to ensure the completeness and accuracy or the review and monitoring of customer discount reserves and certain accrual accounts affecting a number of accounts at our USG business, including revenues, accounts receivables and accrued expenses, were not maintained at December 31, 2004.  This control deficiency resulted in audit adjustments to the fourth quarter 2004 financial statements.  In addition, effective controls to ensure the completeness and accuracy of income tax account balances, including the determination of deferred income tax assets and liabilities, income taxes payable, and income tax expense, were not maintained at December 31, 2004 and we did not have effective controls in place to ensure that the Company's income tax accounts were periodically reconciled to supporting documentation.  This control deficiency resulted in audit adjustments to the fourth quarter 2004 financial statements.  Further, the Company did not have effective controls over the determination of proper segment disclosures in conformity with generally accepted accounting principles.  Specifically, as a result of a first quarter 2004 change in its internal reporting of financial information, the Company should have provided disaggregated segment disclosures for U.S. Generics and U.S. Branded Pharmaceuticals in its financial statements beginning in the first quarter of 2004.  This control deficiency resulted in the Company restating its interim financial statements for 2004 to correct its segment disclosures.  This control deficiency also resulted in an audit adjustment to the Company's year end 2004 financial statement segment disclosures and impacted the amount of the goodwill impairment charge recorded in the fourth quarter of 2004.  These control deficiencies could result in a misstatement in the aforementioned accounts and disclosures that would result in a material misstatement to the annual or interim financial statements that would not be prevented or detected. Therefore, management has concluded that these control deficiencies constitute three material weaknesses in internal control over financial reporting as of December 31, 2004.



Because of the material weaknesses described above, the Company's management concluded that the Company did not maintain effective internal control over financial reporting as of December 31, 2004, based on the criteria in "Internal Control - Integrated Framework" issued by the COSO.



In addition, as part of the audit of the financial statements for the year ended December 31, 2003, the Company's auditors communicated to the Company's management and Audit Committee two reportable conditions in the internal controls of the former USHP division that, when viewed collectively, constitute a material weakness in the Company's internal controls.



The reportable conditions noted were (i) inadequate staffing and supervision at the USHP division, leading to the untimely identification and resolution of certain accounting matters; and (ii) failure to perform timely reviews, substantiation and evaluation of certain general ledger account balances at the USHP division.  These two reportable conditions are related to the USG material weakness described above.







Other than as described herein, there were no significant changes in the Company's internal controls, or to the Company's knowledge, in other factors that could significantly affect the Company's internal controls and procedures subsequent to the Evaluation Date.

___________

Statements made in this Form 10-Q, are forward-looking statements made pursuant to the safe harbor provisions of the Securities Litigation Reform Act of 1995. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward looking statements. Information on other significant potential risks and uncertainties not discussed herein may be found in the Company's filings with the Securities and Exchange Commission including its Form 10-K/A for the year ended December 31, 2003.







PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

See Note 12 to the Company's Consolidated Condensed Financial Statement included in Part 1 of this Report for a discussion of material developments in the Company's legal proceedings.

Item 6.   Exhibits and Reports on Form 8-K

(a)      Exhibits



|10.1 | Separation Letter Agreement between the Company and Michael Nestor, dated March 12, 2004, is filed as an Exhibit to this Report.**             
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------
|     |                                                                                                                                                
|10.2 | Separation Letter Agreement between the Company and Kurt Orlofski, dated January 20, 2004, as amended, is filed as an Exhibit to this Report.**
|     |                                                                                                                                                
|10.3 | Asset Purchase Agreement between Wynco, LLC and Iowa Veterinary Supply Co, dated March 24, 2003, is filed as an Exhibit to this Report.**      
|     |                                                                                                                                                
|10.4 | Administrative Services Agreement between A.L. Industrier and Alpharma AS, dated January 1, 2004, is filed as an Exhibit to this Report.**     
|     |                                                                                                                                                
|10.5 | Alpharma Inc. Change in Control Plan, as amended and restated, effective April 5, 2004, is filed as an Exhibit to this Report.**               
|     |                                                                                                                                                
|10.6 | Alpharma Inc. Severance Plan, as amended and restated, effective February 19, 2004, is filed as an Exhibit to this Report.**                   
|     |                                                                                                                                                
|31.0 | Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 are filed as an Exhibit to this Report.                               
|     |                                                                                                                                                
|32.0 | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 are filed as an Exhibit to this Report.                               



** Previously filed with original Form 10Q.

(b)       Reports on Form 8-K

A current report on Form 8-K was furnished to the SEC on February 27, 2004, in connection with the Company's announcement of updated risk factors relating to the Company and its business.



A current report on Form 8-K was furnished to the SEC on March 2, 2004, in connection with the Company's announcement of sales and earnings for the fourth quarter and full year ended December 31, 2003.







SIGNATURES



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.

|                     |                                                                                                   
|-------------------- | --------------------------------------------------------------------------------------------------
|                     | Alpharma Inc.(Registrant)                                                                         
|                     |                                                                                                   
|                     |                                                                                                   
|                     |                                                                                                   
|Date: April 13, 2005 | /s/ Matthew Farrell 
Matthew Farrell
Executive Vice President, Finance and
Chief Financial Officer
|Date: April 13, 2005 | /s/ Jeffrey S. Campbell
Jeffrey S. Campbell
Vice President and Controller