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 2020 Financial Results And Introduces 2021 Financial Guidance


      News provided by

      Endo International plc

      25 Feb, 2021, 21:30 GMT

      Share this article

      Share this article


      DUBLIN, Feb. 25, 2021 /PRNewswire/ -- Endo International plc (NASDAQ: ENDP) today reported financial results for the fourth-quarter and full-year ended December 31, 2020 and introduced 2021 financial guidance.

      "I am proud of all that the Endo team achieved in a very challenging year. We made significant progress in advancing our strategic priorities, delivered solid financial performance, rapidly responded to the COVID-19 pandemic and advanced our ESG-related actions," said Blaise Coleman, President and Chief Executive Officer at Endo.

      "Looking ahead, we remain committed to expanding and enhancing our portfolio through focused investments, including the anticipated spring 2021 launch of QWO®, the first and only FDA approved injectable treatment for cellulite. Together with our previously announced business transformation initiatives, we are confident that continuing to execute on our strategic priorities will enable us to deliver sustainable value over the long-term."

      FINANCIAL PERFORMANCE

      (in thousands, except per share amounts)



      Three Months Ended December 31,




      Year Ended December 31,




      2020


      2019 (1)


      Change


      2020


      2019 (1)


      Change

      Total Revenues, Net

      $

      760,221



      $

      764,800



      (1)

      %


      $

      2,903,074



      $

      2,914,364



      —

      %

      Reported Income (Loss) from Continuing Operations

      $

      141,247



      $

      (208,489)



      NM



      $

      247,464



      $

      (360,584)



      NM


      Reported Diluted Weighted Average Shares

      234,474



      226,787



      3

      %


      233,653



      226,050



      3

      %

      Reported Diluted Net Income (Loss) per Share from Continuing Operations

      $

      0.60



      $

      (0.92)



      NM



      $

      1.06



      $

      (1.60)



      NM


      Reported Net Income (Loss)

      $

      119,343



      $

      (218,643)



      NM



      $

      183,944



      $

      (422,636)



      NM


      Adjusted Income from Continuing Operations (3)

      $

      175,995



      $

      185,231



      (5)

      %


      $

      670,370



      $

      616,078



      9

      %

      Adjusted Diluted Weighted Average Shares (2)(3)

      234,474



      231,571



      1

      %


      233,653



      231,706



      1

      %

      Adjusted Diluted Net Income per Share from Continuing Operations (3)

      $

      0.75



      $

      0.80



      (6)

      %


      $

      2.87



      $

      2.66



      8

      %

      Adjusted EBITDA (3)

      $

      351,635



      $

      361,336



      (3)

      %


      $

      1,395,942



      $

      1,374,172



      2

      %

      __________

      (1)

      Certain prior period adjusted amounts have been revised as a result of a change in the Company's definition of its adjusted financial metrics. Refer to the "Supplemental Financial Information" section below for additional discussion.

      (2)

      Reported Diluted Net Income (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.

      (3)

      The information presented in the table above includes non-GAAP financial measures such as "Adjusted Income from Continuing Operations," "Adjusted Diluted Weighted Average Shares," "Adjusted Diluted Net Income per Share from Continuing Operations" and "Adjusted EBITDA." Refer to the "Supplemental Financial Information" section below for reconciliations of certain non-GAAP financial measures to the most directly comparable GAAP financial measures.

      CONSOLIDATED RESULTS

      Total revenues were $760 million in fourth-quarter 2020, a decrease of 1% compared to $765 million during the same period in 2019. This result was primarily attributable to decreased Generic Pharmaceuticals segment revenues which were largely offset by increased Sterile Injectables segment revenues.

      Reported income from continuing operations in fourth-quarter 2020 was $141 million compared to a reported loss from continuing operations of $208 million during the same period in 2019. This result was primarily attributable to decreased asset impairment charges and a non-cash income tax benefit resulting from a change in deferred tax liabilities following the BioSpecifics Technologies Corp. (BioSpecifics) acquisition in fourth-quarter 2020. Reported diluted net income per share from continuing operations in fourth-quarter 2020 was $0.60 compared to reported diluted net loss per share from continuing operations in fourth-quarter 2019 of $0.92.

      Adjusted income from continuing operations in fourth-quarter 2020 was $176 million compared to $185 million in fourth-quarter 2019. Adjusted diluted net income per share from continuing operations in fourth-quarter 2020 was $0.75 compared to $0.80 in fourth-quarter 2019. These decreases were primarily attributable to higher adjusted operating expenses.

      BRANDED PHARMACEUTICALS SEGMENT

      Fourth-quarter 2020 Branded Pharmaceuticals segment revenues were $225 million and were comparable to revenues of $226 million during fourth-quarter 2019.

      Specialty Products revenues increased 4% to $154 million in fourth-quarter 2020 compared to $149 million in fourth-quarter 2019, with sales of XIAFLEX® increasing 4% to $105 million compared to sales of $102 million in fourth-quarter 2019. Established Products revenues decreased 8% to $71 million in fourth-quarter 2020 compared to $77 million in fourth-quarter 2019, driven primarily by TESTOPEL® supply normalization.

      STERILE INJECTABLES SEGMENT

      Fourth-quarter 2020 Sterile Injectables segment revenues were $332 million, an increase of 16% compared to $285 million during fourth-quarter 2019. This increase was primarily driven by higher VASOSTRICT® revenues.

      GENERIC PHARMACEUTICALS SEGMENT

      Fourth-quarter 2020 Generic Pharmaceuticals segment revenues were $180 million, a decrease of 20% compared to $226 million during fourth-quarter 2019. This decrease was primarily attributable to continued competitive pressures on certain key products.

      INTERNATIONAL PHARMACEUTICALS SEGMENT

      Fourth-quarter 2020 International Pharmaceuticals segment revenues decreased 18% to $23 million compared to $29 million during fourth-quarter 2019. This decrease was primarily attributable to continued competitive pressures on certain key products.

      2021 FINANCIAL GUIDANCE

      Endo is providing financial guidance for the first-quarter and full-year ending December 31, 2021. The guidance below contemplates a range of potential outcomes that reflect uncertainties in certain key assumptions including, among other things, uncertainties related to the COVID-19 pandemic. These statements are forward-looking, and actual results may differ materially from Endo's expectations, as further discussed below under the heading "Cautionary Note Regarding Forward-Looking Statements."


      First-Quarter 2021


      Full-Year 2021





      Total Revenues, Net

      $620M - $680M


      $2.55B - $2.79B

      Adjusted EBITDA

      $270M - $300M


      $1.12B - $1.28B

      Adjusted Diluted Net Income per Share from Continuing Operations

      $0.40 - $0.50


      $1.80 - $2.30





      Assumptions:




      Adjusted Gross Margin

      ~70.5%


      ~70.0% - 71.0%

      Adjusted Operating Expenses as a Percentage of Total Revenues, Net

      ~30.5%


      ~28.5% - 29.5%

      Adjusted Interest Expense

      ~$135M


      ~$540M

      Adjusted Effective Tax Rate

      ~16.5%


      ~13.0% - 14.0%

      Adjusted Diluted Weighted Average Shares

      ~237M


      ~239M

      BALANCE SHEET, LIQUIDITY AND OTHER UPDATES

      As of December 31, 2020, the Company had approximately $1.2 billion in unrestricted cash; $8.3 billion of debt; and a net debt to adjusted EBITDA ratio of 5.1.

      Fourth-quarter 2020 net cash provided by operating activities was $108 million, compared to $21 million of net cash used in operating activities during fourth-quarter 2019.

      On December 2, 2020, the Company completed the previously announced acquisition of BioSpecifics, a commercial-stage biopharmaceutical company, for $88.50 per share in an all-cash transaction. We paid approximately $560 million in cash, net of cash, cash equivalents and investments acquired, to acquire BioSpecifics.

      CONFERENCE CALL INFORMATION

      Endo will conduct a conference call with financial analysts to discuss this press release tomorrow, February 26, 2021, at 7:30 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 8387347. Please dial in 10 minutes prior to the scheduled start time.

      A replay of the call will be available from February 26, 2021 at 10:30 a.m. ET until 10:30 a.m. ET on March 5, 2021 by dialing U.S./Canada (855) 859-2056; International (404) 537-3406, and entering the passcode 8387347.

      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 months and years ended December 31, 2020 and 2019 (dollars in thousands):


      Three Months Ended December 31,


      Percent
      Growth


      Year Ended December 31,


      Percent
      Growth


      2020


      2019



      2020


      2019


      Branded Pharmaceuticals:












      Specialty Products:












      XIAFLEX®

      $

      105,212



      $

      101,520



      4

      %


      $

      316,234



      $

      327,638



      (3)

      %

      SUPPRELIN® LA

      24,838



      20,255



      23

      %


      88,182



      86,797



      2

      %

      Other Specialty (1)

      23,867



      26,844



      (11)

      %


      92,662



      105,241



      (12)

      %

      Total Specialty Products

      $

      153,917



      $

      148,619



      4

      %


      $

      497,078



      $

      519,676



      (4)

      %

      Established Products:












      PERCOCET®

      $

      27,323



      $

      27,813



      (2)

      %


      $

      110,112



      $

      116,012



      (5)

      %

      TESTOPEL®

      8,357



      14,414



      (42)

      %


      35,234



      55,244



      (36)

      %

      Other Established (2)

      34,907



      34,705



      1

      %


      139,356



      164,470



      (15)

      %

      Total Established Products

      $

      70,587



      $

      76,932



      (8)

      %


      $

      284,702



      $

      335,726



      (15)

      %

      Total Branded Pharmaceuticals (3)

      $

      224,504



      $

      225,551



      —

      %


      $

      781,780



      $

      855,402



      (9)

      %

      Sterile Injectables:












      VASOSTRICT®

      $

      213,116



      $

      146,883



      45

      %


      $

      785,646



      $

      531,737



      48

      %

      ADRENALIN®

      31,739



      45,827



      (31)

      %


      152,074



      179,295



      (15)

      %

      Ertapenem for injection

      18,959



      25,060



      (24)

      %


      65,607



      104,679



      (37)

      %

      APLISOL®

      10,399



      5,830



      78

      %


      36,220



      61,826



      (41)

      %

      Other Sterile Injectables (4)

      57,637



      61,568



      (6)

      %


      199,300



      185,594



      7

      %

      Total Sterile Injectables (3)

      $

      331,850



      $

      285,168



      16

      %


      $

      1,238,847



      $

      1,063,131



      17

      %

      Total Generic Pharmaceuticals

      $

      180,440



      $

      225,560



      (20)

      %


      $

      783,110



      $

      879,882



      (11)

      %

      Total International Pharmaceuticals

      $

      23,427



      $

      28,521



      (18)

      %


      $

      99,337



      $

      115,949



      (14)

      %

      Total revenues, net

      $

      760,221



      $

      764,800



      (1)

      %


      $

      2,903,074



      $

      2,914,364



      —

      %

      __________

      (1)

      Products included within Other Specialty are NASCOBAL® Nasal Spray and AVEED®.

      (2)

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

      (3)

      Individual products presented above represent the top two performing products in each product category for the year ended December 31, 2020 and/or any product having revenues in excess of $100 million during any of the years ended December 31, 2020, 2019 or 2018 or $25 million during any quarterly period in 2020 or 2019.

      (4)

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

      The following table presents unaudited Condensed Consolidated Statement of Operations data for the three months and years ended December 31, 2020 and 2019 (in thousands, except per share data):


      Three Months Ended December 31,


      Year Ended December 31,


      2020


      2019


      2020


      2019

      TOTAL REVENUES, NET

      $

      760,221



      $

      764,800



      $

      2,903,074



      $

      2,914,364


      COSTS AND EXPENSES:








      Cost of revenues

      369,539



      400,056



      1,442,511



      1,569,338


      Selling, general and administrative

      176,221



      160,671



      698,506



      632,420


      Research and development

      64,737



      34,379



      158,902



      130,732


      Litigation-related and other contingencies, net

      4,889



      15,304



      (19,049)



      11,211


      Asset impairment charges

      14,147



      267,430



      120,344



      526,082


      Acquisition-related and integration items, net

      (551)



      (19,115)



      16,549



      (46,098)


      Interest expense, net

      135,250



      134,347



      532,939



      538,734


      Gain on extinguishment of debt

      —



      —



      —



      (119,828)


      Other expense (income), net

      4,208



      (3,731)



      (21,110)



      16,677


      LOSS FROM CONTINUING OPERATIONS BEFORE
      INCOME TAX

      $

      (8,219)



      $

      (224,541)



      $

      (26,518)



      $

      (344,904)


      INCOME TAX (BENEFIT) EXPENSE

      (149,466)



      (16,052)



      (273,982)



      15,680


      INCOME (LOSS) FROM CONTINUING OPERATIONS

      $

      141,247



      $

      (208,489)



      $

      247,464



      $

      (360,584)


      DISCONTINUED OPERATIONS, NET OF TAX

      (21,904)



      (10,154)



      (63,520)



      (62,052)


      NET INCOME (LOSS)

      $

      119,343



      $

      (218,643)



      $

      183,944



      $

      (422,636)


      NET INCOME (LOSS) PER SHARE—BASIC:








      Continuing operations

      $

      0.61



      $

      (0.92)



      $

      1.08



      $

      (1.60)


      Discontinued operations

      (0.09)



      (0.04)



      (0.28)



      (0.27)


      Basic

      $

      0.52



      $

      (0.96)



      $

      0.80



      $

      (1.87)


      NET INCOME (LOSS) PER SHARE—DILUTED:








      Continuing operations

      $

      0.60



      $

      (0.92)



      $

      1.06



      $

      (1.60)


      Discontinued operations

      (0.09)



      (0.04)



      (0.27)



      (0.27)


      Diluted

      $

      0.51



      $

      (0.96)



      $

      0.79



      $

      (1.87)


      WEIGHTED AVERAGE SHARES:








      Basic

      230,301



      226,787



      229,314



      226,050


      Diluted

      234,474



      226,787



      233,653



      226,050


      The following table presents unaudited Condensed Consolidated Balance Sheet data at December 31, 2020 and December 31, 2019 (in thousands):


      December 31,
      2020


      December 31,
      2019

      ASSETS




      CURRENT ASSETS:




      Cash and cash equivalents

      $

      1,213,437



      $

      1,454,531


      Restricted cash and cash equivalents

      171,563



      247,457


      Accounts receivable

      511,262



      467,953


      Inventories, net

      352,260



      327,865


      Other current assets

      164,736



      88,412


      Total current assets

      $

      2,413,258



      $

      2,586,218


      TOTAL NON-CURRENT ASSETS

      6,851,379



      6,803,309


      TOTAL ASSETS

      $

      9,264,637



      $

      9,389,527


      LIABILITIES AND SHAREHOLDERS' DEFICIT




      CURRENT LIABILITIES:




      Accounts payable and accrued expenses, including legal settlement accruals

      $

      1,208,061



      $

      1,412,954


      Other current liabilities

      45,763



      47,335


      Total current liabilities

      $

      1,253,824



      $

      1,460,289


      LONG-TERM DEBT, LESS CURRENT PORTION, NET

      8,280,578



      8,359,899


      OTHER LIABILITIES

      378,174



      435,883


      SHAREHOLDERS' DEFICIT

      (647,939)



      (866,544)


      TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

      $

      9,264,637



      $

      9,389,527


      The following table presents unaudited Condensed Consolidated Statement of Cash Flow data for the years ended December 31, 2020 and 2019 (in thousands):


      Year Ended December 31,


      2020


      2019

      OPERATING ACTIVITIES:




      Net income (loss)

      $

      183,944



      $

      (422,636)


      Adjustments to reconcile Net income (loss) to Net cash provided by operating activities:




      Depreciation and amortization

      518,807



      612,862


      Asset impairment charges

      120,344



      526,082


      Other, including cash payments to claimants from Qualified Settlement Funds

      (425,703)



      (618,256)


      Net cash provided by operating activities

      $

      397,392



      $

      98,052


      INVESTING ACTIVITIES:




      Capital expenditures, excluding capitalized interest

      $

      (69,971)



      $

      (63,854)


      Acquisitions, including in-process research and development, net of cash and restricted cash acquired

      (649,504)



      —


      Proceeds from sales and maturities of investments

      92,763



      —


      Proceeds from sale of business and other assets, net

      6,737



      6,577


      Other

      (4,892)



      (2,921)


      Net cash used in investing activities

      $

      (624,867)



      $

      (60,198)


      FINANCING ACTIVITIES:




      (Payments on) proceeds from borrowings, net

      $

      (96,683)



      $

      237,989


      Other

      (11,884)



      (33,388)


      Net cash (used in) provided by financing activities

      $

      (108,567)



      $

      204,601


      Effect of foreign exchange rate

      654



      1,096


      NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS

      $

      (335,388)



      $

      243,551


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

      1,720,388



      1,476,837


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

      $

      1,385,000



      $

      1,720,388


      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 the Company's 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.

      Effective January 1, 2020, the Company revised its definition of its adjusted financial metrics to exclude certain legal costs. The Company believes that such costs are not indicative of business performance and that excluding them more accurately reflects the Company's results and better enables management to compare financial results between periods. As a result of this change, the Company's adjusted financial metrics now exclude opioid-related legal expenses. Prior period adjusted results throughout this document have also been adjusted to reflect this change. The impact of excluding these costs during the three months and years ended December 31, 2020 and 2019 is reflected in the Certain legal costs lines of each of the following reconciliation tables.

      Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP)

      The following table provides a reconciliation of Net income (loss) (GAAP) to Adjusted EBITDA (non-GAAP) for the three months and years ended December 31, 2020 and 2019 (in thousands):


      Three Months Ended December 31,


      Year Ended December 31,


      2020


      2019


      2020


      2019

      Net income (loss) (GAAP)

      $

      119,343



      $

      (218,643)



      $

      183,944



      $

      (422,636)


      Income tax (benefit) expense

      (149,466)



      (16,052)



      (273,982)



      15,680


      Interest expense, net

      135,250



      134,347



      532,939



      538,734


      Depreciation and amortization (14)

      119,562



      144,453



      496,349



      612,862


      EBITDA (non-GAAP)

      $

      224,689



      $

      44,105



      $

      939,250



      $

      744,640










      Upfront and milestone-related payments (2)

      32,606



      2,568



      35,075



      6,623


      Continuity and separation benefits and other cost reductions (3)

      25,926



      19,426



      126,282



      34,598


      Certain litigation-related and other contingencies, net (4)

      4,889



      15,304



      (19,049)



      11,211


      Certain legal costs (5)

      15,935



      15,053



      67,819



      65,282


      Asset impairment charges (6)

      14,147



      267,430



      120,344



      526,082


      Acquisition-related and integration costs (7)

      196



      —



      196



      —


      Fair value of contingent consideration (8)

      (747)



      (19,115)



      16,353



      (46,098)


      Gain on extinguishment of debt (9)

      —



      —



      —



      (119,828)


      Share-based compensation (14)

      7,905



      10,233



      36,167



      59,142


      Other expense (income), net (15)

      4,208



      (3,731)



      (21,110)



      16,677


      Other (10)

      (23)



      (91)



      31,095



      13,791


      Discontinued operations, net of tax (12)

      21,904



      10,154



      63,520



      62,052


      Adjusted EBITDA (non-GAAP)

      $

      351,635



      $

      361,336



      $

      1,395,942



      $

      1,374,172


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

      The following table provides a reconciliation of the Company's Income (loss) from continuing operations (GAAP) to Adjusted income from continuing operations (non-GAAP) for the three months and years ended December 31, 2020 and 2019 (in thousands):


      Three Months Ended December 31,


      Year Ended December 31,


      2020


      2019


      2020


      2019

      Income (loss) from continuing operations (GAAP)

      $

      141,247



      $

      (208,489)



      $

      247,464



      $

      (360,584)


      Non-GAAP adjustments:








      Amortization of intangible assets (1)

      101,742



      125,913



      427,543



      543,862


      Upfront and milestone-related payments (2)

      32,606



      2,568



      35,075



      6,623


      Continuity and separation benefits and other cost reductions (3)

      25,926



      19,426



      126,282



      34,598


      Certain litigation-related and other contingencies, net (4)

      4,889



      15,304



      (19,049)



      11,211


      Certain legal costs (5)

      15,935



      15,053



      67,819



      65,282


      Asset impairment charges (6)

      14,147



      267,430



      120,344



      526,082


      Acquisition-related and integration costs (7)

      196



      —



      196



      —


      Fair value of contingent consideration (8)

      (747)



      (19,115)



      16,353



      (46,098)


      Gain on extinguishment of debt (9)

      —



      —



      —



      (119,828)


      Other (10)

      3,727



      (2,002)



      17,164



      28,252


      Tax adjustments (11)

      (163,673)



      (30,857)



      (368,821)



      (73,322)


      Adjusted income from continuing operations (non-GAAP)

      $

      175,995



      $

      185,231



      $

      670,370



      $

      616,078


      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 months and years ended December 31, 2020 and 2019 (in thousands, except per share data):


      Three Months Ended December 31, 2020


      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 (benefit) expense


      Effective tax rate


      Income from continuing operations


      Discontinued operations, net of tax


      Net income


      Diluted net income per share from continuing operations (13)

      Reported (GAAP)

      $   760,221


      $     369,539


      $   390,682


      51.4 %


      $     259,443


      34.1 %


      $   131,239


      17.3 %


      $ 139,458


      $       (8,219)


      $(149,466)


      1,818.5 %


      $   141,247


      $       (21,904)


      $     119,343


      $            0.60

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (101,742)


      101,742




      -




      101,742




      -


      101,742


      -




      101,742


      -


      101,742



      Upfront and milestone-related payments (2)

      -


      (925)


      925




      (31,681)




      32,606




      -


      32,606


      -




      32,606


      -


      32,606



      Continuity and separation benefits and other cost reductions (3)

      -


      (11,721)


      11,721




      (14,205)




      25,926




      -


      25,926


      -




      25,926


      -


      25,926



      Certain litigation-related and other contingencies, net (4)

      -


      -


      -




      (4,889)




      4,889




      -


      4,889


      -




      4,889


      -


      4,889



      Certain legal costs (5)

      -


      -


      -




      (15,935)




      15,935




      -


      15,935


      -




      15,935


      -


      15,935



      Asset impairment charges (6)

      -


      -


      -




      (14,147)




      14,147




      -


      14,147


      -




      14,147


      -


      14,147



      Acquisition-related and integration costs (7)

      -


      -


      -




      (196)




      196




      -


      196


      -




      196


      -


      196



      Fair value of contingent consideration (8)

      -


      -


      -




      747




      (747)




      -


      (747)


      -




      (747)


      -


      (747)



      Other (10)

      -


      -


      -




      -




      -




      (3,727)


      3,727


      -




      3,727


      -


      3,727



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      163,673




      (163,673)


      -


      (163,673)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      21,904


      21,904



      After considering items (non-GAAP)

      $   760,221


      $     255,151


      $   505,070


      66.4 %


      $     179,137


      23.6 %


      $   325,933


      42.9 %


      $ 135,731


      $     190,202


      $   14,207


      7.5 %


      $   175,995


      $                  -


      $     175,995


      $            0.75


      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 (13)

      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 (2)

      -


      (542)


      542




      (2,026)




      2,568




      -


      2,568


      -




      2,568


      -


      2,568



      Continuity and separation benefits and other cost reductions (3)

      -


      (4,689)


      4,689




      (14,737)




      19,426




      -


      19,426


      -




      19,426


      -


      19,426



      Certain litigation-related and other contingencies, net (4)

      -


      -


      -




      (15,304)




      15,304




      -


      15,304


      -




      15,304


      -


      15,304



      Certain legal costs (5)

      -


      -


      -




      (15,053)




      15,053




      -


      15,053


      -




      15,053


      -


      15,053



      Asset impairment charges (6)

      -


      -


      -




      (267,430)




      267,430




      -


      267,430


      -




      267,430


      -


      267,430



      Fair value of contingent consideration (8)

      -


      -


      -




      19,115




      (19,115)




      -


      (19,115)


      -




      (19,115)


      -


      (19,115)



      Other (10)

      -


      -


      -




      -




      -




      2,002


      (2,002)


      -




      (2,002)


      -


      (2,002)



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      30,857




      (30,857)


      -


      (30,857)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      10,154


      10,154



      After considering items (non-GAAP)

      $   764,800


      $     268,912


      $   495,888


      64.8 %


      $     163,234


      21.3 %


      $   332,654


      43.5 %


      $ 132,618


      $     200,036


      $   14,805


      7.4 %


      $   185,231


      $                  -


      $     185,231


      $            0.80


      Year Ended December 31, 2020


      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 (benefit) expense


      Effective tax rate


      Income from continuing operations


      Discontinued operations, net of tax


      Net income


      Diluted net income per share from continuing operations (13)

      Reported (GAAP)

      $2,903,074


      $  1,442,511


      $1,460,563


      50.3 %


      $     975,252


      33.6 %


      $   485,311


      16.7 %


      $ 511,829


      $     (26,518)


      $(273,982)


      1,033.2 %


      $   247,464


      $       (63,520)


      $     183,944


      $            1.06

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (427,543)


      427,543




      -




      427,543




      -


      427,543


      -




      427,543


      -


      427,543



      Upfront and milestone-related payments (2)

      -


      (1,717)


      1,717




      (33,358)




      35,075




      -


      35,075


      -




      35,075


      -


      35,075



      Continuity and separation benefits and other cost reductions (3)

      -


      (55,413)


      55,413




      (70,869)




      126,282




      -


      126,282


      -




      126,282


      -


      126,282



      Certain litigation-related and other contingencies, net (4)

      -


      -


      -




      19,049




      (19,049)




      -


      (19,049)


      -




      (19,049)


      -


      (19,049)



      Certain legal costs (5)

      -


      -


      -




      (67,819)




      67,819




      -


      67,819


      -




      67,819


      -


      67,819



      Asset impairment charges (6)

      -


      -


      -




      (120,344)




      120,344




      -


      120,344


      -




      120,344


      -


      120,344



      Acquisition-related and integration costs (7)

      -


      -


      -




      (196)




      196




      -


      196


      -




      196


      -


      196



      Fair value of contingent consideration (8)

      -


      -


      -




      (16,353)




      16,353




      -


      16,353


      -




      16,353


      -


      16,353



      Other (10)

      -


      -


      -




      (31,118)




      31,118




      13,954


      17,164


      -




      17,164


      -


      17,164



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      368,821




      (368,821)


      -


      (368,821)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      63,520


      63,520



      After considering items (non-GAAP)

      $2,903,074


      $     957,838


      $1,945,236


      67.0 %


      $     654,244


      22.5 %


      $1,290,992


      44.5 %


      $ 525,783


      $     765,209


      $   94,839


      12.4 %


      $   670,370


      $                  -


      $     670,370


      $            2.87


      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 (13)

      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 (2)

      -


      (2,484)


      2,484




      (4,139)




      6,623




      -


      6,623


      -




      6,623


      -


      6,623



      Continuity and separation benefits and other cost reductions (3)

      -


      (5,693)


      5,693




      (28,905)




      34,598




      -


      34,598


      -




      34,598


      -


      34,598



      Certain litigation-related and other contingencies, net (4)

      -


      -


      -




      (11,211)




      11,211




      -


      11,211


      -




      11,211


      -


      11,211



      Certain legal costs (5)

      -


      -


      -




      (65,282)




      65,282




      -


      65,282


      -




      65,282


      -


      65,282



      Asset impairment charges (6)

      -


      -


      -




      (526,082)




      526,082




      -


      526,082


      -




      526,082


      -


      526,082



      Fair value of contingent consideration (8)

      -


      -


      -




      46,098




      (46,098)




      -


      (46,098)


      -




      (46,098)


      -


      (46,098)



      Gain on extinguishment of debt (9)

      -


      -


      -




      -




      -




      119,828


      (119,828)


      -




      (119,828)


      -


      (119,828)



      Other (10)

      -


      -


      -




      (13,878)




      13,878




      (14,374)


      28,252


      -




      28,252


      -


      28,252



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      73,322




      (73,322)


      -


      (73,322)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      62,052


      62,052



      After considering items (non-GAAP)

      $2,914,364


      $  1,017,299


      $1,897,065


      65.1 %


      $     650,948


      22.3 %


      $1,246,117


      42.8 %


      $ 541,037


      $     705,080


      $   89,002


      12.6 %


      $   616,078


      $                  -


      $     616,078


      $            2.66

      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 months and years ended December 31, 2020 and 2019 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,



      2020


      2019


      2020


      2019


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

      $

      100,926



      $

      123,669



      $

      424,276



      $

      523,872



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

      816



      2,244



      3,267



      19,990



      Total

      $

      101,742



      $

      125,913



      $

      427,543



      $

      543,862




      (2)

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





      Three Months Ended December 31,



      2020


      2019



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Sales-based

      $

      925



      $

      —



      $

      542



      $

      —



      Development-based

      —



      31,681



      —



      2,026



      Total

      $

      925



      $

      31,681



      $

      542



      $

      2,026






      Year Ended December 31,



      2020


      2019



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Sales-based

      $

      1,717



      $

      —



      $

      2,484



      $

      —



      Development-based

      —



      33,358



      —



      4,139



      Total

      $

      1,717



      $

      33,358



      $

      2,484



      $

      4,139





      The amounts included in Development-based payments included a fourth-quarter 2020 charge of $28.6 million related to in-process research and development assets expensed in connection with the acquisition of BioSpecifics.



      (3)

      Adjustments for continuity and separation benefits and other cost reductions included the following (in thousands):





      Three Months Ended December 31,



      2020


      2019



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Continuity and separation benefits

      $

      3,585



      $

      7,451



      $

      4,689



      $

      9,997



      Accelerated depreciation charges

      5,039



      2,744



      —



      —



      Other

      3,097



      4,010



      —



      4,740



      Total

      $

      11,721



      $

      14,205



      $

      4,689



      $

      14,737






      Year Ended December 31,



      2020


      2019



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Continuity and separation benefits

      $

      36,775



      $

      50,132



      $

      5,693



      $

      17,881



      Accelerated depreciation charges

      15,567



      6,892



      —



      —



      Other

      3,071



      13,845



      —



      11,024



      Total

      $

      55,413



      $

      70,869



      $

      5,693



      $

      28,905





      Included within the Continuity and separation benefits line are costs associated with certain continuity and transitional compensation arrangements for certain senior management of the Company. Additionally, amounts during the three months and year ended December 31, 2020 include severance and other restructuring charges related to the previously announced strategic initiatives to further optimize Endo's operations.



      (4)

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



      (5)

      To exclude opioid-related legal expenses.



      (6)

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





      Three Months Ended December 31,


      Year Ended December 31,



      2020


      2019


      2020


      2019


      Goodwill impairment charges

      $

      —



      $

      20,800



      $

      32,786



      $

      171,908



      Other intangible asset impairment charges

      14,146



      243,046



      79,917



      347,706



      Property, plant and equipment impairment charges

      1



      3,584



      1,249



      6,468



      Operating lease right-of-use asset impairment charges

      —



      —



      6,392



      —



      Total

      $

      14,147



      $

      267,430



      $

      120,344



      $

      526,082




      (7)

      To exclude integration costs.



      (8)

      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 the Company could incur, related contingent obligations.



      (9)

      To exclude the gain on the extinguishment of debt associated with the Company's March 2019 refinancing.



      (10)

      The Other row included in each of the above reconciliations of GAAP financial measures to non-GAAP financial measures (except for the reconciliations of Net income (loss) (GAAP) to Adjusted EBITDA (non-GAAP)) includes the following (in thousands):





      Three Months Ended December 31,



      2020


      2019



      Operating
      expenses


      Other non-
      operating
      expenses


      Operating
      expenses


      Other non-
      operating
      expenses


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

      $

      —



      $

      4,345



      $

      —



      $

      1,488



      (Gain) loss on sale of business and other assets

      —



      —



      —



      (5,488)



      Other miscellaneous

      —



      (618)



      —



      1,998



      Total

      $

      —



      $

      3,727



      $

      —



      $

      (2,002)






      Year Ended December 31,



      2020


      2019



      Operating
      expenses


      Other non-
      operating
      expenses


      Operating
      expenses


      Other non-
      operating
      expenses


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

      $

      —



      $

      1,919



      $

      —



      $

      4,362



      (Gain) loss on sale of business and other assets

      —



      (11,325)



      —



      (7,488)



      Debt modification costs

      31,118



      —



      —



      —



      Other miscellaneous

      —



      (4,548)



      13,878



      17,500



      Total

      $

      31,118



      $

      (13,954)



      $

      13,878



      $

      14,374





      The Other row included in the reconciliations of Net income (loss) (GAAP) to Adjusted EBITDA (non-GAAP) primarily relates to the items enumerated in the foregoing "Operating expenses" columns.



      (11)

      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.



      (12)

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



      (13)

      Calculated as net income or loss 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,



      2020


      2019


      2020


      2019


      GAAP

      234,474



      226,787



      233,653



      226,050



      Non-GAAP Adjusted

      234,474



      231,571



      233,653



      231,706




      (14)

      Depreciation and amortization and Share-based compensation per the Adjusted EBITDA reconciliations do not include amounts reflected in other lines of the reconciliations, including Continuity and separation benefits and other cost reductions.



      (15)

      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 the Company's Net income (GAAP) to Adjusted EBITDA (non-GAAP) for the twelve months ended December 31, 2020 (in thousands) and the calculation of the Company's Net Debt Leverage Ratio (non-GAAP):


      Twelve Months
      Ended December
      31, 2020

      Net income (GAAP)

      $

      183,944


      Income tax benefit

      (273,982)


      Interest expense, net

      532,939


      Depreciation and amortization (14)

      496,349


      EBITDA (non-GAAP)

      $

      939,250




      Upfront and milestone-related payments

      $

      35,075


      Continuity and separation benefits and other cost reductions

      126,282


      Certain litigation-related and other contingencies, net

      (19,049)


      Certain legal costs

      67,819


      Asset impairment charges

      120,344


      Acquisition-related and integration costs

      196


      Fair value of contingent consideration

      16,353


      Share-based compensation (14)

      36,167


      Other income, net

      (21,110)


      Other

      31,095


      Discontinued operations, net of tax

      63,520


      Adjusted EBITDA (non-GAAP)

      $

      1,395,942




      Calculation of Net Debt:


      Debt

      $

      8,314,728


      Cash (excluding Restricted Cash)

      1,213,437


      Net Debt (non-GAAP)

      $

      7,101,291




      Calculation of Net Debt Leverage:


      Net Debt Leverage Ratio (non-GAAP)

      5.1


      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 (NASDAQ: ENDP) is a specialty pharmaceutical company committed to helping everyone we serve live their best life through the delivery of quality, life-enhancing therapies. Our decades of proven success come from a global team of passionate employees collaborating to bring the best treatments forward. Together, we boldly transform insights into treatments benefiting those who need them, when they need them. Learn more at www.endo.com or connect with us on LinkedIn.

      Cautionary Note Regarding Forward-Looking Statements

      This press release contains forward-looking statements, including, but not limited to, the statements by Mr. Coleman, as well as other statements regarding product development, market potential, corporate strategy and optimization efforts, together with Endo's net income per share from continuing operations amounts, product net sales, revenue forecasts and other financial guidance for the first-quarter and full-year 2021, the impact of and response to the COVID-19 pandemic and any other statements that refer to Endo's expected, estimated or anticipated future results. Statements including words such as "believes," "expects," "anticipates," "intends," "estimates," "plan," "will," "may," "look forward," "intend," "guidance," "future" or similar expressions are forward-looking statements. 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 and adversely 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 and regulatory developments; 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 any strategic and/or optimization 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, including pending and future opioid-related matters, pending tax matters with the IRS and proceedings that involve or may involve key products such as VASOSTRICT®; unfavorable publicity regarding the misuse of opioids; the 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 (such as our recently completed acquisition of BioSpecifics) 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 manufacture, maintain and distribute 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, the impact of and response to the ongoing COVID-19 pandemic and the 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 or other filings with the U.S. Securities and Exchange Commission. 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.