Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • +44 (0)20 7454 5110
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.

News Releases

view all
    • News in Focus
        • Browse News Releases

        • All Public Company News
        • All Multimedia News
        • View All News Releases

        • Regulatory News

        • D/A/CH Regulatory News
        • UK Regulatory News
        • View All Regulatory News

    • Business & Money
        • Auto & Transportation

        • Aerospace & Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads & Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking & Road Transportation
        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film & Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers & Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalisation
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls & Research
        • Trade Show News
        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil & Gas Discoveries
        • Utilities
        • Water Utilities
        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defence
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation & Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking & Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers & Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines & Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics & Personal Care
        • Fashion
        • Food & Beverages
        • Furniture & Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewellery
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film & Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • View All Sports

        • Travel

        • Amusement Parks & Tourist Attractions
        • Gambling & Casinos
        • Hotels & Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Animal Welfare
        • Corporate Social Responsibility
        • Economic News, Trends & Analysis
        • Education
        • Environmental
        • European Government
        • Labour & Union
        • Natural Disasters
        • Not For Profit
        • Public Safety
        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Enquiries
    • Media Enquiries
    • Partnerships
    • Hamburger menu
    • Cision PR Newswire UK provides press release distribution, targeting, monitoring, and marketing services
    • Send a Release
      • Phone

      • +44 (0)20 7454 5110 from 8 AM - 5:30 PM GMT

      • ALL CONTACT INFO
      • Contact Us

        +44 (0)20 7454 5110
        from 8 AM - 5:30 PM GMT

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      • 2 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      • General Enquiries
      • Media Enquiries
      • Partnerships
      • Client Login
      • Send a Release
      • Resources
      • Journalists
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Regulatory News
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Endo Reports Fourth-Quarter And Full-Year 2019 Financial Results


      News provided by

      Endo International plc

      26 Feb, 2020, 11:00 GMT

      Share this article

      Share this article


      — Strong Operational Performance Led by Year-over-Year Double-Digit-Percentage Revenue Growth in Sterile Injectables Segment and in Specialty Products Portfolio of Branded Pharmaceuticals Segment —

      — Full-Year 2020 Financial Guidance Provided for Revenue, Adjusted Diluted Net Income per Share from Continuing Operations and Adjusted EBITDA —

      DUBLIN, Feb. 26, 2020 /PRNewswire/ -- Endo International plc (NASDAQ: ENDP) today reported financial results for the fourth quarter and full year ended December 31, 2019.

      • Total revenues during the fourth quarter of 2019 were $765 million, a decrease of 3% compared to fourth-quarter 2018 revenues of $786 million.
      • Revenues of the Specialty Products portfolio of Branded Pharmaceuticals segment increased 15% in the fourth quarter of 2019 to $149 million compared to fourth-quarter 2018 revenues of $130 million.
      • Revenues of the Sterile Injectables segment increased 10% in the fourth quarter of 2019 to $285 million compared to fourth-quarter 2018 revenues of $259 million.

      FINANCIAL PERFORMANCE
      (in thousands, except per share amounts)


      Three months ended December 31,




      Year ended December 31,




      2019


      2018


      Change


      2019


      2018


      Change

      Total Revenues, Net

      $

      764,800



      $

      786,389



      (3)

      %


      $

      2,914,364



      $

      2,947,078



      (1)

      %

      Reported Loss from Continuing Operations

      $

      (208,489)



      $

      (265,479)



      (21)

      %


      $

      (360,584)



      $

      (961,767)



      (63)

      %

      Reported Diluted Weighted Average Shares

      226,787



      224,353



      1

      %


      226,050



      223,960



      1

      %

      Reported Diluted Net Loss per Share from Continuing Operations

      $

      (0.92)



      $

      (1.18)



      (22)

      %


      $

      (1.60)



      $

      (4.29)



      (63)

      %

      Reported Net Loss

      $

      (218,643)



      $

      (291,908)



      (25)

      %


      $

      (422,636)



      $

      (1,031,469)



      (59)

      %

      Adjusted Income from Continuing Operations

      $

      170,907



      $

      175,383



      (3)

      %


      $

      551,524



      $

      663,206



      (17)

      %

      Adjusted Diluted Weighted Average Shares (1)

      231,571



      232,958



      (1)

      %


      231,706



      229,386



      1

      %

      Adjusted Diluted Net Income per Share from Continuing Operations

      $

      0.74



      $

      0.75



      (1)

      %


      $

      2.38



      $

      2.89



      (18)

      %

      Adjusted EBITDA

      $

      346,283



      $

      344,185



      1

      %


      $

      1,308,890



      $

      1,357,061



      (4)

      %

      __________

      (1)

      Reported Diluted Net Loss per Share from continuing operations is computed based on weighted average shares outstanding and, if there is income from continuing operations during the period, the dilutive impact of ordinary share equivalents outstanding during the period. In the case of Adjusted Diluted Weighted Average Shares, Adjusted Income from Continuing Operations is used in determining whether to include such dilutive impact.

      "In 2019, Endo delivered stronger than expected performance during the fourth quarter and for the full year, driven by continued double-digit percentage revenue growth in our Sterile Injectables segment and in the Specialty Products Portfolio of our Branded Pharmaceuticals segment, and as a result of our dedication to operational execution," said Paul Campanelli, Chairman, President and Chief Executive Officer at Endo. "For the full year, our Sterile Injectables segment exceeded $1 billion in revenue and our Specialty Products Portfolio exceeded $500 million in revenue, demonstrating progress on our strategic priority of expanding and investing in these businesses. Additionally, during the fourth quarter, the U.S. FDA accepted our original Biologics License Application for our CCH for Cellulite product and we launched five products."

      "Looking ahead to 2020, Endo intends to build upon the success of the past year. We are focused on continuing to invest in our core areas of growth as part of our multi-year strategic plan, while being responsive to the current external environment under the leadership of Blaise Coleman, Endo's new President and Chief Executive Officer."

      CONSOLIDATED RESULTS

      Total revenues were $765 million in fourth-quarter 2019 compared to $786 million during the same period in 2018. This decrease was primarily attributable to competitive pressures in the Generic Pharmaceuticals segment and the Established Products portfolio of the Branded Pharmaceuticals segment, partially offset by continued strong growth in the Sterile Injectables segment and the Specialty Products portfolio of the Branded Pharmaceuticals segment.

      Reported loss from continuing operations in fourth-quarter 2019 was $208 million compared to reported loss from continuing operations of $265 million during the same period in 2018. This result was primarily attributable to a decrease in asset impairment charges. Reported diluted net loss per share from continuing operations in fourth-quarter 2019 was $0.92 compared to reported diluted net loss per share from continuing operations of $1.18 in fourth-quarter 2018.

      Adjusted income from continuing operations in fourth-quarter 2019 was $171 million compared to $175 million in fourth-quarter 2018. This decrease was primarily attributable to lower adjusted gross margin due to lower sales. Adjusted diluted net income per share from continuing operations in fourth-quarter 2019 was $0.74 compared to $0.75 in fourth-quarter 2018.

      BRANDED PHARMACEUTICALS

      Fourth-quarter 2019 Branded Pharmaceuticals revenues were $226 million compared to $230 million in fourth-quarter 2018. This decrease was primarily attributable to ongoing generic competition in the Established Products portfolio, offset by continued strong growth in the Specialty Products portfolio.

      Specialty Products revenues increased 15% to $149 million in fourth-quarter 2019 compared to $130 million in fourth-quarter 2018, primarily driven by the continued strong performance of XIAFLEX®. Sales of XIAFLEX® increased 27% to $102 million compared to $80 million in fourth-quarter 2018, primarily attributable to demand growth in both the Peyronie's Disease and Dupuytren's Contracture indications driven by continued commercial execution and investment in promotional activities.

      In November 2019, the U.S. Food and Drug Administration accepted the Company's original Biologics License Application (BLA) for its Collagenase Clostridium Histolyticum (CCH) product for the treatment of cellulite in the buttocks. The Prescription Drug User Fee Act (PDUFA), or target action date for the BLA, has been set for July 6, 2020.

      STERILE INJECTABLES

      Fourth-quarter 2019 Sterile Injectables revenues were $285 million, an increase of 10% compared to $259 million in fourth-quarter 2018. This increase reflects the continued strong growth of VASOSTRICT® and ADRENALIN®.

      GENERIC PHARMACEUTICALS

      Fourth-quarter 2019 Generic Pharmaceuticals revenues were $226 million, a decrease of 14% compared to $264 million in fourth-quarter 2018. This performance was primarily attributable to continued competitive pressure on commoditized generic products. Partially offsetting the decrease were the impacts of certain recent product launches. During fourth-quarter 2019, the Generic Pharmaceuticals segment launched five products.

      INTERNATIONAL PHARMACEUTICALS

      Fourth-quarter 2019 International Pharmaceuticals revenues were $29 million, a decrease of 16% compared to fourth-quarter 2018. This decrease was primarily due to ongoing generic competition.

      2020 FINANCIAL GUIDANCE

      Endo is providing guidance for the 12 months ending December 31, 2020, at current exchange rates, for revenue, adjusted diluted net income per share from continuing operations and adjusted EBITDA. The Company estimates:

      • Total revenues to be between $2.72 billion and $2.92 billion;
      • Adjusted diluted net income per share from continuing operations to be between $2.15 and $2.40; and
      • Adjusted EBITDA to be between $1.22 billion and $1.32 billion.

      The Company's 2020 non-GAAP financial guidance is based on the following assumptions:

      • Adjusted gross margin of approximately 66.0% to 67.0%;
      • Adjusted operating expenses as a percentage of revenue to be approximately 25.0% to 25.5%;
      • Adjusted interest expense of approximately $535 to $545 million;
      • Adjusted effective tax rate of approximately 13.5% to 14.5%; and
      • Adjusted diluted weighted average shares outstanding of approximately 236 million.

      Guidance for Adjusted diluted net income per share from continuing operations, Adjusted EBITDA and Adjusted operating expenses exclude opioid-related legal expenses.

      BALANCE SHEET, LIQUIDITY AND OTHER UPDATES

      As of December 31, 2019, the Company had approximately $1.5 billion in unrestricted cash; debt of $8.4 billion; net debt of approximately $6.9 billion and a net debt to adjusted EBITDA ratio of 5.3.

      Fourth-quarter 2019 cash used in operating activities was $21 million, compared to $70 million of net cash provided by operating activities during fourth-quarter 2018.

      CONFERENCE CALL INFORMATION

      Endo will conduct a conference call with financial analysts to discuss this press release today at 8:00 a.m. ET. The dial-in number to access the call is U.S./Canada (866) 497-0462, International (678) 509-7598, and the passcode is 4777677. Please dial in 10 minutes prior to the scheduled start time.

      A replay of the call will be available from February 26, 2020 at 11:00 a.m. ET until 11:00 a.m. ET on March 4, 2020 by dialing U.S./Canada (800) 585-8367, International (404) 537-3406, and entering the passcode 4777677.

      A simultaneous webcast of the call can be accessed by visiting http://investor.endo.com/events-and-presentations. In addition, a replay of the webcast will be available on the Company website for one year following the event.

      FINANCIAL SCHEDULES

      The following table presents Endo's unaudited Total revenues, net for the three and twelve months ended December 31, 2019 and 2018 (dollars in thousands):


      Three months ended December 31,


      Percent
      Growth


      Year ended December 31,


      Percent
      Growth


      2019


      2018



      2019


      2018


      Branded Pharmaceuticals:












      Specialty Products:












      XIAFLEX®

      $

      101,520



      $

      79,783



      27

      %


      $

      327,638



      $

      264,638



      24

      %

      SUPPRELIN® LA

      20,255



      20,759



      (2)

      %


      86,797



      81,707



      6

      %

      Other Specialty (1)

      26,844



      29,004



      (7)

      %


      105,241



      98,230



      7

      %

      Total Specialty Products

      $

      148,619



      $

      129,546



      15

      %


      $

      519,676



      $

      444,575



      17

      %

      Established Products:












      PERCOCET®

      $

      27,813



      $

      29,362



      (5)

      %


      $

      116,012



      $

      122,901



      (6)

      %

      TESTOPEL®

      14,414



      13,401



      8

      %


      55,244



      58,377



      (5)

      %

      Other Established (2)

      34,705



      57,551



      (40)

      %


      164,470



      236,979



      (31)

      %

      Total Established Products

      $

      76,932



      $

      100,314



      (23)

      %


      $

      335,726



      $

      418,257



      (20)

      %

      Total Branded Pharmaceuticals (3)

      $

      225,551



      $

      229,860



      (2)

      %


      $

      855,402



      $

      862,832



      (1)

      %

      Sterile Injectables:












      VASOSTRICT®

      $

      146,883



      $

      121,380



      21

      %


      $

      531,737



      $

      453,767



      17

      %

      ADRENALIN®

      45,827



      41,631



      10

      %


      179,295



      143,489



      25

      %

      Ertapenem for injection

      25,060



      31,870



      (21)

      %


      104,679



      57,668



      82

      %

      APLISOL®

      5,830



      15,849



      (63)

      %


      61,826



      64,913



      (5)

      %

      Other Sterile Injectables (4)

      61,568



      47,989



      28

      %


      185,594



      209,729



      (12)

      %

      Total Sterile Injectables (3)

      $

      285,168



      $

      258,719



      10

      %


      $

      1,063,131



      $

      929,566



      14

      %

      Total Generic Pharmaceuticals

      $

      225,560



      $

      263,770



      (14)

      %


      $

      879,882



      $

      1,012,215



      (13)

      %

      Total International Pharmaceuticals

      $

      28,521



      $

      34,040



      (16)

      %


      $

      115,949



      $

      142,465



      (19)

      %

      Total revenues, net

      $

      764,800



      $

      786,389



      (3)

      %


      $

      2,914,364



      $

      2,947,078



      (1)

      %

      __________

      (1)

      Products included within Other Specialty are NASCOBAL® Nasal Spray and AVEED®. Beginning with our first-quarter 2019 reporting, TESTOPEL®, which was previously included in Other Specialty, has been reclassified and is now included in the Established Products portfolio for all periods presented.

      (2)

      Products included within Other Established include, but are not limited to, LIDODERM®, EDEX® and VOLTAREN® Gel.

      (3)

      Individual products presented above represent the top two performing products in each product category for the year ended December 31, 2019 and/or any product having revenues in excess of $100 million during any of the years ended December 31, 2019, 2018 or 2017 or $25 million during any quarterly period in 2019 or 2018.

      (4)

      Products included within Other Sterile Injectables include ephedrine sulfate injection, treprostinil for injection and others.

      The following table presents unaudited Condensed Consolidated Statement of Operations data for the three and twelve months ended December 31, 2019 and 2018 (in thousands, except per share data):


      Three months ended December 31,


      Year ended December 31,


      2019


      2018


      2019


      2018

      TOTAL REVENUES, NET

      $

      764,800



      $

      786,389



      $

      2,914,364



      $

      2,947,078


      COSTS AND EXPENSES:








      Cost of revenues

      400,056



      433,214



      1,569,338



      1,631,682


      Selling, general and administrative

      160,671



      167,422



      632,420



      646,037


      Research and development

      34,379



      25,395



      130,732



      185,826


      Litigation-related and other contingencies, net

      15,304



      (1,561)



      11,211



      13,809


      Asset impairment charges

      267,430



      303,539



      526,082



      916,939


      Acquisition-related and integration items, net

      (19,115)



      8,630



      (46,098)



      21,914


      Interest expense, net

      134,347



      135,760



      538,734



      521,656


      Gain on extinguishment of debt

      —



      —



      (119,828)



      —


      Other (income) expense, net

      (3,731)



      (18,737)



      16,677



      (51,953)


      LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX

      $

      (224,541)



      $

      (267,273)



      $

      (344,904)



      $

      (938,832)


      INCOME TAX (BENEFIT) EXPENSE

      (16,052)



      (1,794)



      15,680



      22,935


      LOSS FROM CONTINUING OPERATIONS

      $

      (208,489)



      $

      (265,479)



      $

      (360,584)



      $

      (961,767)


      DISCONTINUED OPERATIONS, NET OF TAX

      (10,154)



      (26,429)



      (62,052)



      (69,702)


      NET LOSS

      $

      (218,643)



      $

      (291,908)



      $

      (422,636)



      $

      (1,031,469)


      NET LOSS PER SHARE—BASIC:








      Continuing operations

      $

      (0.92)



      $

      (1.18)



      $

      (1.60)



      $

      (4.29)


      Discontinued operations

      (0.04)



      (0.12)



      (0.27)



      (0.32)


      Basic

      $

      (0.96)



      $

      (1.30)



      $

      (1.87)



      $

      (4.61)


      NET LOSS PER SHARE—DILUTED:








      Continuing operations

      $

      (0.92)



      $

      (1.18)



      $

      (1.60)



      $

      (4.29)


      Discontinued operations

      (0.04)



      (0.12)



      (0.27)



      (0.32)


      Diluted

      $

      (0.96)



      $

      (1.30)



      $

      (1.87)



      $

      (4.61)


      WEIGHTED AVERAGE SHARES:








      Basic

      226,787



      224,353



      226,050



      223,960


      Diluted

      226,787



      224,353



      226,050



      223,960


      The following table presents unaudited Condensed Consolidated Balance Sheet data at December 31, 2019 and December 31, 2018 (in thousands):


      December 31, 2019


      December 31, 2018

      ASSETS




      CURRENT ASSETS:




      Cash and cash equivalents

      $

      1,454,531



      $

      1,149,113


      Restricted cash and cash equivalents

      247,457



      305,368


      Accounts receivable

      467,953



      470,570


      Inventories, net

      327,865



      322,179


      Other current assets

      88,412



      95,920


      Total current assets

      $

      2,586,218



      $

      2,343,150


      TOTAL NON-CURRENT ASSETS

      6,803,309



      7,789,243


      TOTAL ASSETS

      $

      9,389,527



      $

      10,132,393


      LIABILITIES AND SHAREHOLDERS' DEFICIT




      CURRENT LIABILITIES:




      Accounts payable and accrued expenses, including legal settlement accruals

      $

      1,412,954



      $

      1,914,285


      Other current liabilities

      47,335



      35,811


      Total current liabilities

      $

      1,460,289



      $

      1,950,096


      LONG-TERM DEBT, LESS CURRENT PORTION, NET

      8,359,899



      8,224,269


      OTHER LIABILITIES

      435,883



      456,311


      SHAREHOLDERS' DEFICIT

      (866,544)



      (498,283)


      TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

      $

      9,389,527



      $

      10,132,393


      The following table presents unaudited Condensed Consolidated Statement of Cash Flow data for the years ended December 31, 2019 and 2018 (in thousands):


      Year ended December 31,


      2019


      2018

      OPERATING ACTIVITIES:




      Net loss

      $

      (422,636)



      $

      (1,031,469)


      Adjustments to reconcile Net loss to Net cash provided by operating activities:




      Depreciation and amortization

      612,862



      723,707


      Asset impairment charges

      526,082



      916,939


      Other, including cash payments to claimants from Qualified Settlement Funds

      (618,256)



      (341,907)


      Net cash provided by operating activities

      $

      98,052



      $

      267,270


      INVESTING ACTIVITIES:




      Purchases of property, plant and equipment, excluding capitalized interest

      $

      (63,854)



      $

      (83,398)


      Proceeds from sale of business and other assets, net

      6,577



      70,369


      Other

      (2,921)



      (4,871)


      Net cash used in investing activities

      $

      (60,198)



      $

      (17,900)


      FINANCING ACTIVITIES:




      Proceeds from (payments on) borrowings, net

      $

      237,989



      $

      (39,372)


      Other

      (33,388)



      (42,200)


      Net cash provided by (used in) financing activities

      $

      204,601



      $

      (81,572)


      Effect of foreign exchange rate

      1,096



      (1,975)


      NET INCREASE IN CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS

      $

      243,551



      $

      165,823


      CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, BEGINNING OF PERIOD

      1,476,837



      1,311,014


      CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, END OF PERIOD

      $

      1,720,388



      $

      1,476,837


      SUPPLEMENTAL FINANCIAL INFORMATION

      To supplement the financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP financial measures. For additional information on the Company's use of such non-GAAP financial measures, refer to Endo's Current Report on Form 8-K furnished today to the U.S. Securities and Exchange Commission, which includes an explanation of the Company's reasons for using non-GAAP measures.

      The tables below provide reconciliations of certain of our non-GAAP financial measures to their most directly comparable GAAP amounts. Refer to the "Notes to the Reconciliations of GAAP and Non-GAAP Financial Measures" section below for additional details regarding the adjustments to the non-GAAP financial measures detailed throughout this Supplemental Financial Information section.

      Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP)

      The following table provides a reconciliation of Net loss (GAAP) to Adjusted EBITDA (non-GAAP) for the three and twelve months ended December 31, 2019 and 2018 (in thousands):


      Three months ended December 31,


      Year ended December 31,


      2019


      2018


      2019


      2018

      Net loss (GAAP)

      $

      (218,643)



      $

      (291,908)



      $

      (422,636)



      $

      (1,031,469)


      Income tax (benefit) expense

      (16,052)



      (1,794)



      15,680



      22,935


      Interest expense, net

      134,347



      135,760



      538,734



      521,656


      Depreciation and amortization (15)

      144,453



      167,205



      612,862



      688,530


      EBITDA (non-GAAP)

      $

      44,105



      $

      9,263



      $

      744,640



      $

      201,652










      Inventory step-up and other cost savings (2)

      $

      —



      $

      —



      $

      —



      $

      261


      Upfront and milestone-related payments (3)

      2,568



      2,081



      6,623



      45,108


      Inventory reserve increase from restructuring (4)

      —



      150



      —



      2,947


      Retention and separation benefits and other restructuring (5)

      19,426



      4,004



      34,598



      83,348


      Certain litigation-related and other contingencies, net (6)

      15,304



      (1,561)



      11,211



      13,809


      Asset impairment charges (7)

      267,430



      303,539



      526,082



      916,939


      Acquisition-related and integration costs (8)

      —



      451



      —



      2,004


      Fair value of contingent consideration (9)

      (19,115)



      8,179



      (46,098)



      19,910


      Gain on extinguishment of debt (10)

      —



      —



      (119,828)



      —


      Share-based compensation

      10,233



      10,349



      59,142



      54,071


      Other (income) expense, net (16)

      (3,731)



      (18,737)



      16,677



      (51,953)


      Other adjustments

      (91)



      38



      13,791



      (737)


      Discontinued operations, net of tax (13)

      10,154



      26,429



      62,052



      69,702


      Adjusted EBITDA (non-GAAP)

      $

      346,283



      $

      344,185



      $

      1,308,890



      $

      1,357,061


      Reconciliation of Adjusted Income from Continuing Operations (non-GAAP)

      The following table provides a reconciliation of our Loss from continuing operations (GAAP) to our Adjusted income from continuing operations (non-GAAP) for the three and twelve months ended December 31, 2019 and 2018 (in thousands):


      Three months ended December 31,


      Year ended December 31,


      2019


      2018


      2019


      2018

      Loss from continuing operations (GAAP)

      $

      (208,489)



      $

      (265,479)



      $

      (360,584)



      $

      (961,767)


      Non-GAAP adjustments:








      Amortization of intangible assets (1)

      125,913



      150,677



      543,862



      622,339


      Inventory step-up and other cost savings (2)

      —



      —



      —



      261


      Upfront and milestone-related payments (3)

      2,568



      2,081



      6,623



      45,108


      Inventory reserve increase from restructuring (4)

      —



      150



      —



      2,947


      Retention and separation benefits and other restructuring (5)

      19,426



      4,004



      34,598



      83,348


      Certain litigation-related and other contingencies, net (6)

      15,304



      (1,561)



      11,211



      13,809


      Asset impairment charges (7)

      267,430



      303,539



      526,082



      916,939


      Acquisition-related and integration costs (8)

      —



      451



      —



      2,004


      Fair value of contingent consideration (9)

      (19,115)



      8,179



      (46,098)



      19,910


      Gain on extinguishment of debt (10)

      —



      —



      (119,828)



      —


      Other (11)

      (2,002)



      (19,034)



      28,252



      (48,942)


      Tax adjustments (12)

      (30,128)



      (7,624)



      (72,594)



      (32,750)


      Adjusted income from continuing operations (non-GAAP)

      $

      170,907



      $

      175,383



      $

      551,524



      $

      663,206


      Reconciliation of Other Adjusted Income Statement Data (non-GAAP)

      The following tables provide detailed reconciliations of various other income statement data between the GAAP and non-GAAP amounts for the three and twelve months ended December 31, 2019 and 2018 (in thousands, except per share data):


      Three months ended December 31, 2019


      Total revenues, net


      Cost of revenues


      Gross margin


      Gross margin %


      Total operating expenses


      Operating
      expense to
      revenue %


      Operating (loss)
      income from
      continuing
      operations


      Operating margin %


      Other non-operating expense, net


      (Loss) income
      from continuing
      operations before
      income tax


      Income tax (benefit) expense


      Effective tax rate


      (Loss) income
      from continuing
      operations


      Discontinued operations, net of tax


      Net (loss) income


      Diluted net (loss)
      income per share
      from continuing
      operations (14)

      Reported (GAAP)

      $   764,800


      $     400,056


      $   364,744


      47.7 %


      $     458,669


      60.0 %


      $    (93,925)


      (12.3)%


      $ 130,616


      $   (224,541)


      $ (16,052)


      7.1 %


      $ (208,489)


      $       (10,154)


      $   (218,643)


      $          (0.92)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (125,913)


      125,913




      -




      125,913




      -


      125,913


      -




      125,913


      -


      125,913



      Upfront and milestone-related payments (3)

      -


      (542)


      542




      (2,026)




      2,568




      -


      2,568


      -




      2,568


      -


      2,568



      Retention and separation benefits and other restructuring (5)

      -


      (4,689)


      4,689




      (14,737)




      19,426




      -


      19,426


      -




      19,426


      -


      19,426



      Certain litigation-related and other contingencies, net (6)

      -


      -


      -




      (15,304)




      15,304




      -


      15,304


      -




      15,304


      -


      15,304



      Asset impairment charges (7)

      -


      -


      -




      (267,430)




      267,430




      -


      267,430


      -




      267,430


      -


      267,430



      Fair value of contingent consideration (9)

      -


      -


      -




      19,115




      (19,115)




      -


      (19,115)


      -




      (19,115)


      -


      (19,115)



      Other (11)

      -


      -


      -




      -




      -




      2,002


      (2,002)


      -




      (2,002)


      -


      (2,002)



      Tax adjustments (12)

      -


      -


      -




      -




      -




      -


      -


      30,128




      (30,128)


      -


      (30,128)



      Exclude discontinued operations, net of tax (13)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      10,154


      10,154



      After considering items (non-GAAP)

      $   764,800


      $     268,912


      $   495,888


      64.8 %


      $     178,287


      23.3 %


      $   317,601


      41.5 %


      $ 132,618


      $     184,983


      $   14,076


      7.6 %


      $   170,907


      $                  -


      $     170,907


      $            0.74


      Three months ended December 31, 2018


      Total revenues, net


      Cost of revenues


      Gross margin


      Gross margin %


      Total operating expenses


      Operating
      expense to
      revenue %


      Operating (loss)
      income from
      continuing
      operations


      Operating margin %


      Other non-
      operating
      expense, net


      (Loss) income
      from continuing
      operations before
      income tax


      Income tax
      (benefit)
      expense


      Effective tax rate


      (Loss) income
      from continuing
      operations


      Discontinued operations, net of tax


      Net (loss) income


      Diluted net (loss)
      income per share
      from continuing
      operations (14)

      Reported (GAAP)

      $   786,389


      $     433,214


      $   353,175


      44.9 %


      $     503,425


      64.0 %


      $  (150,250)


      (19.1)%


      $ 117,023


      $   (267,273)


      $   (1,794)


      0.7 %


      $ (265,479)


      $       (26,429)


      $   (291,908)


      $          (1.18)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (150,677)


      150,677




      -




      150,677




      -


      150,677


      -




      150,677


      -


      150,677



      Upfront and milestone-related payments (3)

      -


      (741)


      741




      (1,340)




      2,081




      -


      2,081


      -




      2,081


      -


      2,081



      Inventory reserve increase from restructuring (4)

      -


      (150)


      150




      -




      150




      -


      150


      -




      150


      -


      150



      Retention and separation benefits and other restructuring (5)

      -


      (30)


      30




      (3,974)




      4,004




      -


      4,004


      -




      4,004


      -


      4,004



      Certain litigation-related and other contingencies, net (6)

      -


      -


      -




      1,561




      (1,561)




      -


      (1,561)


      -




      (1,561)


      -


      (1,561)



      Asset impairment charges (7)

      -


      -


      -




      (303,539)




      303,539




      -


      303,539


      -




      303,539


      -


      303,539



      Acquisition-related and integration costs (8)

      -


      -


      -




      (451)




      451




      -


      451


      -




      451


      -


      451



      Fair value of contingent consideration (9)

      -


      -


      -




      (8,179)




      8,179




      -


      8,179


      -




      8,179


      -


      8,179



      Other (11)

      -


      -


      -




      -




      -




      19,034


      (19,034)


      -




      (19,034)


      -


      (19,034)



      Tax adjustments (12)

      -


      -


      -




      -




      -




      -


      -


      7,624




      (7,624)


      -


      (7,624)



      Exclude discontinued operations, net of tax (13)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      26,429


      26,429



      After considering items (non-GAAP)

      $   786,389


      $     281,616


      $   504,773


      64.2 %


      $     187,503


      23.8 %


      $   317,270


      40.3 %


      $ 136,057


      $     181,213


      $     5,830


      3.2 %


      $   175,383


      $                  -


      $     175,383


      $            0.75


      Year Ended December 31, 2019


      Total revenues, net


      Cost of revenues


      Gross margin


      Gross margin %


      Total operating expenses


      Operating
      expense
      to revenue %


      Operating
      income from
      continuing
      operations


      Operating margin %


      Other non-operating expense, net


      (Loss) income
      from continuing
      operations before
      income tax


      Income tax expense


      Effective tax rate


      (Loss) income
      from
      continuing operations


      Discontinued operations, net of tax


      Net (loss) income


      Diluted net (loss)
      income per share
      from continuing
      operations (14)

      Reported (GAAP)

      $2,914,364


      $  1,569,338


      $1,345,026


      46.2 %


      $  1,254,347


      43.0 %


      $     90,679


      3.1 %


      $ 435,583


      $   (344,904)


      $   15,680


      (4.5)%


      $ (360,584)


      $       (62,052)


      $   (422,636)


      $          (1.60)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (543,862)


      543,862




      -




      543,862




      -


      543,862


      -




      543,862


      -


      543,862



      Upfront and milestone-related payments (3)

      -


      (2,484)


      2,484




      (4,139)




      6,623




      -


      6,623


      -




      6,623


      -


      6,623



      Retention and separation benefits and other restructuring (5)

      -


      (5,693)


      5,693




      (28,905)




      34,598




      -


      34,598


      -




      34,598


      -


      34,598



      Certain litigation-related and other contingencies, net (6)

      -


      -


      -




      (11,211)




      11,211




      -


      11,211


      -




      11,211


      -


      11,211



      Asset impairment charges (7)

      -


      -


      -




      (526,082)




      526,082




      -


      526,082


      -




      526,082


      -


      526,082



      Fair value of contingent consideration (9)

      -


      -


      -




      46,098




      (46,098)




      -


      (46,098)


      -




      (46,098)


      -


      (46,098)



      Gain on extinguishment of debt (10)

      -


      -


      -




      -




      -




      119,828


      (119,828)


      -




      (119,828)


      -


      (119,828)



      Other (11)

      -


      -


      -




      (13,878)




      13,878




      (14,374)


      28,252


      -




      28,252


      -


      28,252



      Tax adjustments (12)

      -


      -


      -




      -




      -




      -


      -


      72,594




      (72,594)


      -


      (72,594)



      Exclude discontinued operations, net of tax (13)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      62,052


      62,052



      After considering items (non-GAAP)

      $2,914,364


      $  1,017,299


      $1,897,065


      65.1 %


      $     716,230


      24.6 %


      $1,180,835


      40.5 %


      $ 541,037


      $     639,798


      $   88,274


      13.8 %


      $   551,524


      $                  -


      $     551,524


      $            2.38


      Year Ended December 31, 2018


      Total revenues, net


      Cost of revenues


      Gross margin


      Gross margin %


      Total operating expenses


      Operating
      expense to
      revenue %


      Operating (loss)
      income from
      continuing
      operations


      Operating margin %


      Other non-
      operating
      expense, net


      (Loss) income
      from continuing
      operations before
      income tax


      Income tax expense


      Effective tax rate


      (Loss) income
      from
      continuing
      operations


      Discontinued operations, net of tax


      Net (loss) income


      Diluted net (loss)
      income per share
      from continuing
      operations (14)

      Reported (GAAP)

      $2,947,078


      $  1,631,682


      $1,315,396


      44.6 %


      $  1,784,525


      60.6 %


      $  (469,129)


      (15.9)%


      $ 469,703


      $   (938,832)


      $   22,935


      (2.4)%


      $ (961,767)


      $       (69,702)


      $(1,031,469)


      $          (4.29)

      Items impacting comparability:
































      Amortization of intangible assets(1)

      -


      (622,339)


      622,339




      -




      622,339




      -


      622,339


      -




      622,339


      -


      622,339



      Inventory step-up and other cost savings (2)

      -


      (261)


      261




      -




      261




      -


      261


      -




      261


      -


      261



      Upfront and milestone-related payments (3)

      -


      (2,836)


      2,836




      (42,272)




      45,108




      -


      45,108


      -




      45,108


      -


      45,108



      Inventory reserve increase from restructuring (4)

      -


      (2,947)


      2,947




      -




      2,947




      -


      2,947


      -




      2,947


      -


      2,947



      Retention and separation benefits and other restructuring (5)

      -


      (57,487)


      57,487




      (25,861)




      83,348




      -


      83,348


      -




      83,348


      -


      83,348



      Certain litigation-related and other contingencies, net (6)

      -


      -


      -




      (13,809)




      13,809




      -


      13,809


      -




      13,809


      -


      13,809



      Asset impairment charges (7)

      -


      -


      -




      (916,939)




      916,939




      -


      916,939


      -




      916,939


      -


      916,939



      Acquisition-related and integration costs (8)

      -


      -


      -




      (2,004)




      2,004




      -


      2,004


      -




      2,004


      -


      2,004



      Fair value of contingent consideration (9)

      -


      -


      -




      (19,910)




      19,910




      -


      19,910


      -




      19,910


      -


      19,910



      Other (11)

      -


      -


      -




      630




      (630)




      48,312


      (48,942)


      -




      (48,942)


      -


      (48,942)



      Tax adjustments (12)

      -


      -


      -




      -




      -




      -


      -


      32,750




      (32,750)


      -


      (32,750)



      Exclude discontinued operations, net of tax (13)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      69,702


      69,702



      After considering items (non-GAAP)

      $2,947,078


      $     945,812


      $2,001,266


      67.9 %


      $     764,360


      25.9 %


      $1,236,906


      42.0 %


      $ 518,015


      $     718,891


      $   55,685


      7.7 %


      $   663,206


      $                  -


      $     663,206


      $            2.89

      Notes to the Reconciliations of GAAP and Non-GAAP Financial Measures

      Notes to certain line items included in the reconciliations of the GAAP financial measures to the Non-GAAP financial measures for the three and twelve months ended December 31, 2019 and 2018 are as follows:

      (1)

      Adjustments for amortization of commercial intangible assets included the following (in thousands):





      Three months ended December 31,


      Year ended December 31,



      2019


      2018


      2019


      2018


      Amortization of intangible assets excluding fair value step-up from contingent consideration

      $

      123,669



      $

      141,917



      $

      523,872



      $

      587,932



      Amortization of intangible assets related to fair value step-up from contingent consideration

      2,244



      8,760



      19,990



      34,407



      Total

      $

      125,913



      $

      150,677



      $

      543,862



      $

      622,339




      (2)

      To exclude adjustments for inventory step-up.



      (3)

      Adjustments for upfront and milestone-related payments to partners included the following (in thousands):





      Three months ended December 31,



      2019


      2018



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Sales-based

      $

      542



      $

      —



      $

      741



      $

      —



      Development-based

      —



      2,026



      —



      1,340



      Total

      $

      542



      $

      2,026



      $

      741



      $

      1,340







      Year ended December 31,



      2019


      2018



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Sales-based

      $

      2,484



      $

      —



      $

      2,836



      $

      —



      Development-based

      —



      4,139



      —



      42,272



      Total

      $

      2,484



      $

      4,139



      $

      2,836



      $

      42,272




      (4)

      To exclude charges reflecting adjustments to excess inventory reserves related to our various restructuring initiatives.



      (5)

      Adjustments for retention and separation benefits and other restructuring included the following (in thousands):





      Three months ended December 31,



      2019


      2018



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Retention and separation benefits

      $

      4,689



      $

      9,997



      $

      17



      $

      (986)



      Other

      —



      4,740



      13



      4,960



      Total

      $

      4,689



      $

      14,737



      $

      30



      $

      3,974






      Year ended December 31,



      2019


      2018



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Retention and separation benefits

      $

      5,693



      $

      17,881



      $

      15,496



      $

      16,229



      Accelerated depreciation and product discontinuation charges

      —



      —



      35,177



      —



      Other

      —



      11,024



      6,814



      9,632



      Total

      $

      5,693



      $

      28,905



      $

      57,487



      $

      25,861




      (6)

      To exclude adjustments to our accruals for litigation-related settlement charges and certain settlement proceeds related to suits filed by our subsidiaries.



      (7)

      Adjustments for asset impairment charges included the following (in thousands):





      Three months ended December 31,


      Year ended December 31,



      2019


      2018


      2019


      2018


      Goodwill impairment charges

      $

      20,800



      $

      289,000



      $

      171,908



      $

      680,000



      Other intangible asset impairment charges

      243,046



      12,842



      347,706



      230,418



      Property, plant and equipment impairment charges

      3,584



      1,697



      6,468



      6,521



      Total asset impairment charges

      $

      267,430



      $

      303,539



      $

      526,082



      $

      916,939




      (8)

      Adjustments for acquisition and integration items primarily relate to various acquisitions.



      (9)

      To exclude the impact of changes in the fair value of contingent consideration liabilities resulting from changes to our estimates regarding the timing and amount of the future revenues of the underlying products and changes in other assumptions impacting the probability of incurring, and extent to which we could incur, related contingent obligations.



      (10)

      To exclude the gain on the extinguishment of debt associated with our March 2019 refinancing.



      (11)

      Other adjustments included the following (in thousands):





      Three months ended December 31,



      2019


      2018



      Operating
      expenses


      Other non-
      operating
      expenses


      Operating
      expenses


      Other non-
      operating
      expenses


      Foreign currency impact related to the re-measurement of intercompany debt instruments

      $

      —



      $

      1,488



      $

      —



      $

      (3,926)



      (Gain) loss on sale of business and other assets

      —



      (5,488)



      —



      (15,513)



      Other miscellaneous

      —



      1,998



      —



      405



      Total

      $

      —



      $

      (2,002)



      $

      —



      $

      (19,034)






      Year ended December 31,



      2019


      2018



      Operating
      expenses


      Other non-
      operating
      expenses


      Operating
      expenses


      Other non-
      operating
      expenses


      Foreign currency impact related to the re-measurement of intercompany debt instruments

      $

      —



      $

      4,362



      $

      —



      $

      (5,486)



      (Gain) loss on sale of business and other assets

      —



      (7,488)



      —



      (39,527)



      Other miscellaneous

      13,878



      17,500



      (630)



      (3,299)



      Total

      $

      13,878



      $

      14,374



      $

      (630)



      $

      (48,312)





      Other miscellaneous during the year ended December 31, 2019 includes $14.1 million in Operating expenses for a premium associated with an extended reporting period endorsement on an expiring insurance program and $17.5 million in Other non-operating expenses for contract termination costs incurred as a result of certain product discontinuation activities in our International Pharmaceuticals segment.



      (12)

      Adjusted income taxes are calculated by tax effecting adjusted pre-tax income and permanent book-tax differences at the applicable effective tax rate that will be determined by reference to statutory tax rates in the relevant jurisdictions in which the Company operates. Adjusted income taxes include current and deferred income tax expense commensurate with the non-GAAP measure of profitability.



      (13)

      To exclude the results of the businesses reported as discontinued operations, net of tax.



      (14)

      Calculated as Net (loss) income from continuing operations divided by the applicable weighted average share number. The applicable weighted average share numbers are as follows (in thousands):





      Three months ended December 31,


      Year ended December 31,



      2019


      2018


      2019


      2018


      GAAP

      226,787



      224,353



      226,050



      223,960



      Non-GAAP Adjusted

      231,571



      232,958



      231,706



      229,386




      (15)

      Depreciation and amortization per the Adjusted EBITDA reconciliations do not include certain depreciation amounts reflected in other lines of the reconciliations, including Acquisition-related and integration costs and Retention and separation benefits and other restructuring.



      (16)

      To exclude Other expense (income), net per the Condensed Consolidated Statements of Operations.

      Reconciliation of Net Debt Leverage Ratio (non-GAAP)

      The following table provides a reconciliation of our Net loss (GAAP) to our Adjusted EBITDA (non-GAAP) for the twelve months ended December 31, 2019 (in thousands) and the calculation of our Net Debt Leverage Ratio (non-GAAP):


      Twelve Months
      Ended
      December 31,
      2019

      Net loss (GAAP)

      $

      (422,636)


      Income tax expense

      15,680


      Interest expense, net

      538,734


      Depreciation and amortization (15)

      612,862


      EBITDA (non-GAAP)

      $

      744,640




      Upfront and milestone-related payments

      $

      6,623


      Retention and separation benefits and other restructuring

      34,598


      Certain litigation-related and other contingencies, net

      11,211


      Asset impairment charges

      526,082


      Fair value of contingent consideration

      (46,098)


      Gain on extinguishment of debt

      (119,828)


      Share-based compensation

      59,142


      Other expense, net

      16,677


      Other adjustments

      13,791


      Discontinued operations, net of tax

      62,052


      Adjusted EBITDA (non-GAAP)

      $

      1,308,890




      Calculation of Net Debt:


      Debt

      $

      8,394,049


      Cash (excluding Restricted Cash)

      1,454,531


      Net Debt (non-GAAP)

      $

      6,939,518




      Calculation of Net Debt Leverage:


      Net Debt Leverage Ratio (non-GAAP)

      5.3


      Non-GAAP Financial Measures

      The Company utilizes certain financial measures that are not prescribed by or prepared in accordance with accounting principles generally accepted in the U.S. (GAAP). These Non-GAAP financial measures are not, and should not be viewed as, substitutes for GAAP net income and its components and diluted net income per share amounts. Despite the importance of these measures to management in goal setting and performance measurement, the company stresses that these are Non-GAAP financial measures that have no standardized meaning prescribed by GAAP and, therefore, have limits in their usefulness to investors. Because of the non-standardized definitions, Non-GAAP adjusted EBITDA and Non-GAAP adjusted net income from continuing operations and its components (unlike GAAP net income from continuing operations and its components) may not be comparable to the calculation of similar measures of other companies. These Non-GAAP financial measures are presented solely to permit investors to more fully understand how management assesses performance.

      Investors are encouraged to review the reconciliations of the non-GAAP financial measures used in this press release to their most directly comparable GAAP financial measures. However, the Company does not provide reconciliations of projected non-GAAP financial measures to GAAP financial measures, nor does it provide comparable projected GAAP financial measures for such projected non-GAAP financial measures. The Company is unable to provide such reconciliations without unreasonable efforts due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for asset impairments, contingent consideration adjustments, legal settlements, gain / loss on extinguishment of debt, adjustments to inventory and other charges reflected in the reconciliation of historic numbers, the amounts of which could be significant.

      See Endo's Current Report on Form 8-K furnished today to the U.S. Securities and Exchange Commission for an explanation of Endo's non-GAAP financial measures.

      About Endo International plc

      Endo International plc (NASDAQ: ENDP) is a highly focused specialty branded and generics pharmaceutical company delivering quality medicines to patients in need through excellence in development, manufacturing and commercialization. Endo has global headquarters in Dublin, Ireland. Learn more at www.endo.com.

      Cautionary Note Regarding Forward-Looking Statements

      This press release contains forward-looking statements, including but not limited to the statements by Mr. Campanelli, as well as other statements regarding product development, market potential, corporate strategy, optimization efforts and restructurings, timing, closing and expected benefits and value from any acquisition, expected growth and regulatory approvals, together with Endo's net income per share from continuing operations amounts, product net sales, revenue forecasts and any other statements that refer to Endo's expected, estimated or anticipated future results. Because forecasts are inherently estimates that cannot be made with precision, Endo's performance at times differs materially from its estimates and targets, and Endo often does not know what the actual results will be until after the end of the applicable reporting period. Therefore, Endo will not report or comment on its progress during a current quarter except through public announcement. Any statement made by others with respect to progress during a current quarter cannot be attributed to Endo.

      All forward-looking statements in this press release reflect Endo's current analysis of existing trends and information and represent Endo's judgment only as of the date of this press release. Actual results may differ materially from current expectations based on a number of factors affecting Endo's businesses, including, among other things, the following: changing competitive, market and regulatory conditions; changes in legislation; Endo's ability to obtain and maintain adequate protection for its intellectual property rights; the timing and uncertainty of the results of both the research and development and regulatory processes, including regulatory decisions, product recalls, withdrawals and other unusual items; domestic and foreign health care and cost containment reforms, including government pricing, tax and reimbursement policies; technological advances and patents obtained by competitors; the performance, including the approval, introduction, and consumer and physician acceptance of new products and the continuing acceptance of currently marketed products; the effectiveness of advertising and other promotional campaigns; the timely and successful implementation of strategic initiatives; the timing or results of any pending or future litigation, investigations or claims or actual or contingent liabilities, settlement discussions, negotiations or other adverse proceedings; unfavorable publicity regarding the misuse of opioids; timing and uncertainty of any acquisition, including the possibility that various closing conditions may not be satisfied or waived, uncertainty surrounding the successful integration of any acquired business and failure to achieve the expected financial and commercial results from such acquisition; the uncertainty associated with the identification of and successful consummation and execution of external corporate development initiatives and strategic partnering transactions; and Endo's ability to obtain and successfully maintain a sufficient supply of products to meet market demand in a timely manner. In addition, U.S. and international economic conditions, including higher unemployment, political instability, financial hardship, consumer confidence and debt levels, taxation, changes in interest and currency exchange rates, international relations, capital and credit availability, the status of financial markets and institutions, fluctuations or devaluations in the value of sovereign government debt, as well as the general impact of continued economic volatility, can materially affect Endo's results. Therefore, the reader is cautioned not to rely on these forward-looking statements. Endo expressly disclaims any intent or obligation to update these forward-looking statements except as required to do so by law.

      Additional information concerning the above-referenced risk factors and other risk factors can be found in press releases issued by Endo, as well as Endo's public periodic filings with the U.S. Securities and Exchange Commission and with securities regulators in Canada, including the discussion under the heading "Risk Factors" in Endo's most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q. Copies of Endo's press releases and additional information about Endo are available at www.endo.com or you can contact the Endo Investor Relations Department by calling 845-364-4833.

      Modal title

      Contact PR Newswire

      • +44 (0)20 7454 5110
        from 8 AM - 5:30 PM GMT
      • General Enquiries
      • Media Enquiries
      • Partnerships

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United States
      • Vietnam

      My Services

      • All News Releases
      • PR Newswire Amplify™
      • Resources
      • Journalists
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via Privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Customer Portal
      • Resources
      • Journalists
      +44 (0)20 7454 5110
      from 8 AM - 5:30 PM GMT
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookie Settings
      Copyright © 2026 PR Newswire Europe Limited. All Rights Reserved. A Cision company.