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 Second-Quarter 2020 Financial Results

      This image opens in the lightbox

      News provided by

      Endo International plc

      05 Aug, 2020, 20:30 GMT

      Share this article

      Share this article


      — Revenues decreased 2% to $688 million compared to prior year —

      — On July 6, 2020, U.S. FDA approved Qwo™ (collagenase clostridium histolyticum-aaes), the first injectable treatment for cellulite —

      DUBLIN, Aug. 5, 2020 /PRNewswire/ -- Endo International plc (NASDAQ: ENDP) today reported financial results for the second quarter ended June 30, 2020.

      "I'm proud of what our team delivered in the second quarter. Our Branded Pharmaceuticals segment performed better than previously guided as COVID-19 related restrictions and physician office closures began easing throughout the quarter. Additionally, our Sterile Injectables segment delivered strong revenue growth versus prior year as customers built significant inventory levels of products used to treat certain COVID-19 patients," said Blaise Coleman, President and Chief Executive Officer at Endo. "I want to thank our team members for their tireless work and dedication to meeting our customers' needs in a challenging environment." 

      Mr. Coleman continued, "With the recent FDA approval of QWO and Endo's impending entry into the US medical aesthetics market, we are ready to embark on the next phase of our transformation. We have evolved our strategic priorities to focus on expanding and enhancing our portfolio of life-enhancing products while accelerating new ways to better serve our customers and to improve productivity. We look forward to executing against these priorities as we seek to realize Endo's full potential."

      SECOND-QUARTER FINANCIAL PERFORMANCE
      (
      in thousands, except per share amounts)










      Three Months Ended June 30,




      Six Months Ended June 30,




      2020


      2019 (1)


      Change


      2020


      2019 (1)


      Change

      Total Revenues, Net

      $

      687,588



      $

      699,727



      (2)

      %


      $

      1,507,993



      $

      1,420,138



      6

      %

      Reported Income (Loss) from Continuing Operations

      $

      17,610



      $

      (98,052)



      NM


      $

      175,191



      $

      (110,664)



      NM

      Reported Diluted Weighted Average Shares

      233,681



      226,221



      3

      %


      233,348



      225,408



      4

      %

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

      $

      0.08



      $

      (0.43)



      NM


      $

      0.75



      $

      (0.49)



      NM

      Reported Net Income (Loss)

      $

      10,558



      $

      (106,005)



      NM


      $

      140,488



      $

      (124,578)



      NM

      Adjusted Income from Continuing Operations

      $

      151,700



      $

      139,388



      9

      %


      $

      372,100



      $

      278,161



      34

      %

      Adjusted Diluted Weighted Average Shares (2)

      233,681



      232,713



      —

      %


      233,348



      232,174



      1

      %

      Adjusted Diluted Net Income per Share from Continuing Operations

      $

      0.65



      $

      0.60



      8

      %


      $

      1.59



      $

      1.20



      33

      %

      Adjusted EBITDA

      $

      336,481



      $

      326,084



      3

      %


      $

      757,607



      $

      677,180



      12

      %























      (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.


      CONSOLIDATED RESULTS
      Total revenues were $688 million in second-quarter 2020, a decrease of 2% compared to $700 million during the same period in 2019. This result was primarily attributable to decreased Branded Pharmaceuticals segment revenues due to reduced physician office activity and patient office visits compared to prior year because of the COVID-19 pandemic. This decrease was largely offset by an increase in Sterile Injectables segment revenues due to significant channel inventory stocking of products used to treat certain patients infected with COVID-19.

      Reported income from continuing operations in second-quarter 2020 was $18 million compared to reported loss from continuing operations of $98 million during the same period in 2019. This result was primarily attributable to lower asset impairment charges. Reported diluted net income per share from continuing operations in second-quarter 2020 was $0.08 compared to reported diluted net loss per share from continuing operations of $0.43 in second-quarter 2019.

      Adjusted income from continuing operations in second-quarter 2020 was $152 million compared to $139 million in second-quarter 2019. This increase was primarily attributable to lower second-quarter 2020 operating expenses. Adjusted diluted net income per share from continuing operations in second-quarter 2020 was $0.65 compared to $0.60 in second-quarter 2019.

      BRANDED PHARMACEUTICALS SEGMENT
      Second-quarter 2020 Branded Pharmaceuticals segment revenues were $130 million, a decrease of 38% compared to $209 million during second-quarter 2019. This decrease was primarily attributable to reduced volumes caused by the COVID-19 pandemic.

      Specialty Products revenues decreased 45% to $69 million in second-quarter 2020 compared to $124 million in second-quarter 2019, with sales of XIAFLEX® decreasing 55% to $34 million compared to $75 million in second-quarter 2019. This decrease was primarily a result of physician office closures and a decline in patients electing to be treated because of the COVID-19 pandemic. Established Products revenues decreased 28% to $61 million in second-quarter 2020 compared to $85 million in second-quarter 2019 due to competitive pressures and a temporary product supply disruption, which has been resolved.

      On July 6, 2020, the U.S. Food and Drug Administration (FDA) approved QWO (collagenase clostridium histolyticum-aaes) for the treatment of moderate to severe cellulite in the buttocks of adult women. QWO is the first FDA-approved injectable treatment for cellulite and is expected to be available throughout the United States beginning in spring 2021.

      STERILE INJECTABLES SEGMENT
      Second-quarter 2020 Sterile Injectables segment revenues were $319 million, an increase of 31% compared to $244 million during second-quarter 2019. This increase was primarily driven by significant channel inventory stocking of VASOSTRICT® in anticipation of treating vasodilatory shock in patients infected with COVID-19.

      GENERIC PHARMACEUTICALS SEGMENT
      Second-quarter 2020 Generic Pharmaceuticals segment revenues were $216 million, a decrease of 1% compared to $218 million during second-quarter 2019. This decrease was primarily attributable to continued competitive pressures on certain key products, which were partially offset by recent product launches. 

      INTERNATIONAL PHARMACEUTICALS SEGMENT
      Second-quarter 2020 International Pharmaceuticals segment revenues decreased 20% to $23 million compared to $29 million during second-quarter 2019.

      THIRD-QUARTER AND FULL YEAR 2020 GUIDANCE
      Endo is providing financial guidance for third-quarter and full year 2020. The third-quarter financial guidance reflects the anticipated unfavorable impact of new competitive events in Endo's Generic Pharmaceuticals segment and significant VASOSTRICT channel destocking. The outlook ranges below also reflect a number of other assumptions that are subject to change including, among other things, uncertainties related to the COVID-19 pandemic and the Company's expectation of a return to more normalized customer purchasing patterns during the fourth-quarter 2020. The Company estimates:


      Third-Quarter 2020


      Full Year 2020

      Total Revenues, Net

      $515M to $550M


      $2.60B to $2.70B

      Adjusted EBITDA

      $175M to $200M


      $1.19B to $1.23B

      Adjusted Diluted Net Income per Share from Continuing Operations

      $0.08 to $0.13


      $2.00 to $2.15

      Adjusted Gross Margin

      ~64.0% to ~65.0%


      ~66.5% to ~67.0%

      Adjusted Operating Expenses as a Percentage of Total Revenues, Net

      ~34.0%


      ~25.0% to ~25.5%

      Adjusted Interest Expense

      ~$140M


      ~$530M to ~$535M

      Adjusted Effective Tax Rate

      ~7.5% to ~8.5%


      ~14.0% to ~15.0%

      Adjusted Diluted Weighted Average Shares

      ~234M


      ~234M

      BALANCE SHEET, LIQUIDITY AND OTHER UPDATES
      As of June 30, 2020, the Company had approximately $1.8 billion in unrestricted cash; $8.3 billion of debt; and a net debt to adjusted EBITDA ratio of 4.5.

      Second-quarter 2020 cash provided by operating activities was $304 million, compared to $177 million of net cash provided by operating activities during second-quarter 2019.

      CONFERENCE CALL INFORMATION
      Endo will conduct a conference call with financial analysts to discuss this press release tomorrow at 7:00 a.m. EDT. The dial-in number to access the call is U.S./Canada (866) 497-0462, International (678) 509-7598, and the passcode is 2058864. Please dial in 10 minutes prior to the scheduled start time.

      A replay of the call will be available from August 6, 2020 at 10:00 a.m. ET until 10:00 a.m. ET on August 13, 2020 by dialing U.S./Canada (855) 859-2056, International (404) 537-3406, and entering the passcode 2058864.

      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 six months ended June 30, 2020 and 2019 (dollars in thousands):


      Three Months Ended June 30,


      Percent Growth


      Six Months Ended June 30,


      Percent Growth


      2020


      2019



      2020


      2019


      Branded Pharmaceuticals:












      Specialty Products:












      XIAFLEX®

      $

      33,783



      $

      74,855



      (55)

      %


      $

      122,855



      $

      143,362



      (14)

      %

      SUPPRELIN® LA

      15,395



      23,714



      (35)

      %


      35,115



      45,770



      (23)

      %

      Other Specialty (1)

      19,566



      25,524



      (23)

      %


      45,071



      49,927



      (10)

      %

      Total Specialty Products

      $

      68,744



      $

      124,093



      (45)

      %


      $

      203,041



      $

      239,059



      (15)

      %

      Established Products:












      PERCOCET®

      $

      27,578



      $

      28,878



      (5)

      %


      $

      55,281



      $

      59,638



      (7)

      %

      LIDODERM®

      7,056



      9,051



      (22)

      %


      14,279



      17,120



      (17)

      %

      EDEX®

      6,604



      7,662



      (14)

      %


      15,172



      13,633



      11

      %

      Other Established (2)

      19,539



      39,329



      (50)

      %


      45,821



      83,088



      (45)

      %

      Total Established Products

      $

      60,777



      $

      84,920



      (28)

      %


      $

      130,553



      $

      173,479



      (25)

      %

      Total Branded Pharmaceuticals (3)

      $

      129,521



      $

      209,013



      (38)

      %


      $

      333,594



      $

      412,538



      (19)

      %

      Sterile Injectables:












      VASOSTRICT®

      $

      214,214



      $

      116,026



      85

      %


      $

      417,118



      $

      255,163



      63

      %

      ADRENALIN®

      33,161



      45,835



      (28)

      %


      89,673



      93,157



      (4)

      %

      Ertapenem for injection

      11,990



      25,547



      (53)

      %


      29,864



      57,766



      (48)

      %

      APLISOL®

      6,511



      15,530



      (58)

      %


      16,378



      27,911



      (41)

      %

      Other Sterile Injectables (4)

      53,338



      41,342



      29

      %


      102,571



      80,331



      28

      %

      Total Sterile Injectables (3)

      $

      319,214



      $

      244,280



      31

      %


      $

      655,604



      $

      514,328



      27

      %

      Total Generic Pharmaceuticals

      $

      215,879



      $

      217,784



      (1)

      %


      $

      467,162



      $

      436,310



      7

      %

      Total International Pharmaceuticals

      $

      22,974



      $

      28,650



      (20)

      %


      $

      51,633



      $

      56,962



      (9)

      %

      Total revenues, net

      $

      687,588



      $

      699,727



      (2)

      %


      $

      1,507,993



      $

      1,420,138



      6

      %

      __________

      (1)

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

      (2)

      Products included within Other Established include, but are not limited to, TESTOPEL®.

      (3)

      Individual products presented above represent the top two performing products in each product category for either the three or six months ended June 30, 2020 and/or any product having revenues in excess of $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 and six months ended June 30, 2020 and 2019 (in thousands, except per share data):


      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      TOTAL REVENUES, NET

      $

      687,588



      $

      699,727



      $

      1,507,993



      $

      1,420,138


      COSTS AND EXPENSES:








      Cost of revenues

      336,096



      388,208



      724,895



      780,117


      Selling, general and administrative

      173,258



      152,297



      340,026



      303,420


      Research and development

      30,495



      26,348



      62,110



      59,834


      Litigation-related and other contingencies, net

      (8,572)



      10,315



      (25,748)



      10,321


      Asset impairment charges

      —



      88,438



      97,785



      253,886


      Acquisition-related and integration items, net

      6,045



      (5,507)



      18,507



      (43,008)


      Interest expense, net

      129,164



      134,809



      262,041



      267,484


      Gain on extinguishment of debt

      —



      —



      —



      (119,828)


      Other (income) expense, net

      (4,150)



      (597)



      (18,124)



      4,205


      INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAX

      $

      25,252



      $

      (94,584)



      $

      46,501



      $

      (96,293)


      INCOME TAX EXPENSE (BENEFIT)

      7,642



      3,468



      (128,690)



      14,371


      INCOME (LOSS) FROM CONTINUING OPERATIONS

      $

      17,610



      $

      (98,052)



      $

      175,191



      $

      (110,664)


      DISCONTINUED OPERATIONS, NET OF TAX

      (7,052)



      (7,953)



      (34,703)



      (13,914)


      NET INCOME (LOSS)

      $

      10,558



      $

      (106,005)



      $

      140,488



      $

      (124,578)


      NET INCOME (LOSS) PER SHARE—BASIC:








      Continuing operations

      $

      0.08



      $

      (0.43)



      $

      0.77



      $

      (0.49)


      Discontinued operations

      (0.03)



      (0.04)



      (0.16)



      (0.06)


      Basic

      $

      0.05



      $

      (0.47)



      $

      0.61



      $

      (0.55)


      NET INCOME (LOSS) PER SHARE—DILUTED:








      Continuing operations

      $

      0.08



      $

      (0.43)



      $

      0.75



      $

      (0.49)


      Discontinued operations

      (0.03)



      (0.04)



      (0.15)



      (0.06)


      Diluted

      $

      0.05



      $

      (0.47)



      $

      0.60



      $

      (0.55)


      WEIGHTED AVERAGE SHARES:








      Basic

      229,716



      226,221



      228,457



      225,408


      Diluted

      233,681



      226,221



      233,348



      225,408


      The following table presents unaudited Condensed Consolidated Balance Sheet data at June 30, 2020 and December 31, 2019 (in thousands):


      June 30, 2020


      December 31, 2019

      ASSETS




      CURRENT ASSETS:




      Cash and cash equivalents

      $

      1,780,087



      $

      1,454,531


      Restricted cash and cash equivalents

      180,730



      247,457


      Accounts receivable

      271,893



      467,953


      Inventories, net

      330,540



      327,865


      Other current assets

      122,894



      88,412


      Total current assets

      $

      2,686,144



      $

      2,586,218


      TOTAL NON-CURRENT ASSETS

      6,478,990



      6,803,309


      TOTAL ASSETS

      $

      9,165,134



      $

      9,389,527


      LIABILITIES AND SHAREHOLDERS' DEFICIT




      CURRENT LIABILITIES:




      Accounts payable and accrued expenses, including legal settlement accruals

      $

      1,175,241



      $

      1,412,954


      Other current liabilities

      47,170



      47,335


      Total current liabilities

      $

      1,222,411



      $

      1,460,289


      LONG-TERM DEBT, LESS CURRENT PORTION, NET

      8,302,595



      8,359,899


      OTHER LIABILITIES

      354,995



      435,883


      SHAREHOLDERS' DEFICIT

      (714,867)



      (866,544)


      TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

      $

      9,165,134



      $

      9,389,527


      The following table presents unaudited Condensed Consolidated Statement of Cash Flow data for the six months ended June 30, 2020 and 2019 (in thousands):


      Six Months Ended June 30,


      2020


      2019

      OPERATING ACTIVITIES:




      Net income (loss)

      $

      140,488



      $

      (124,578)


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




      Depreciation and amortization

      264,198



      320,788


      Asset impairment charges

      97,785



      253,886


      Other, including cash payments to claimants from Qualified Settlement Funds

      (135,583)



      (363,494)


      Net cash provided by operating activities

      $

      366,888



      $

      86,602


      INVESTING ACTIVITIES:




      Purchases of property, plant and equipment, excluding capitalized interest

      $

      (36,305)



      $

      (23,632)


      Proceeds from sale of business and other assets, net

      6,017



      2,594


      Other

      (1,125)



      (1,278)


      Net cash used in investing activities

      $

      (31,413)



      $

      (22,316)


      FINANCING ACTIVITIES:




      (Payments on) proceeds from borrowings, net

      $

      (66,685)



      $

      257,605


      Other

      (9,046)



      (22,676)


      Net cash (used in) provided by financing activities

      $

      (75,731)



      $

      234,929


      Effect of foreign exchange rate

      (915)



      841


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

      $

      258,829



      $

      300,056


      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

      $

      1,979,217



      $

      1,776,893


      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 and six months ended June 30, 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 and six months ended June 30, 2020 and 2019 (in thousands):


      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Net income (loss) (GAAP)

      $

      10,558



      $

      (106,005)



      $

      140,488



      $

      (124,578)


      Income tax expense (benefit)

      7,642



      3,468



      (128,690)



      14,371


      Interest expense, net

      129,164



      134,809



      262,041



      267,484


      Depreciation and amortization (13)

      120,855



      158,055



      255,813



      320,788


      EBITDA (non-GAAP)

      $

      268,219



      $

      190,327



      $

      529,652



      $

      478,065










      Upfront and milestone-related payments (2)

      444



      1,444



      2,194



      2,383


      Continuity and separation benefits and other cost reductions (3)

      9,444



      2,124



      32,664



      4,149


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

      (8,572)



      10,315



      (25,748)



      10,321


      Certain legal costs (5)

      18,005



      18,984



      33,541



      35,673


      Asset impairment charges (6)

      —



      88,438



      97,785



      253,886


      Fair value of contingent consideration (7)

      6,045



      (5,507)



      18,507



      (43,008)


      Gain on extinguishment of debt (8)

      —



      —



      —



      (119,828)


      Share-based compensation (13)

      9,222



      12,600



      21,677



      37,333


      Other (income) expense, net (14)

      (4,150)



      (597)



      (18,124)



      4,205


      Other (9)

      30,772



      3



      30,756



      87


      Discontinued operations, net of tax (11)

      7,052



      7,953



      34,703



      13,914


      Adjusted EBITDA (non-GAAP)

      $

      336,481



      $

      326,084



      $

      757,607



      $

      677,180


      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 and six months ended June 30, 2020 and 2019 (in thousands):


      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Income (loss) from continuing operations (GAAP)

      $

      17,610



      $

      (98,052)



      $

      175,191



      $

      (110,664)


      Non-GAAP adjustments:








      Amortization of intangible assets (1)

      104,498



      140,418



      221,735



      286,017


      Upfront and milestone-related payments (2)

      444



      1,444



      2,194



      2,383


      Continuity and separation benefits and other cost reductions (3)

      9,444



      2,124



      32,664



      4,149


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

      (8,572)



      10,315



      (25,748)



      10,321


      Certain legal costs (5)

      18,005



      18,984



      33,541



      35,673


      Asset impairment charges (6)

      —



      88,438



      97,785



      253,886


      Fair value of contingent consideration (7)

      6,045



      (5,507)



      18,507



      (43,008)


      Gain on extinguishment of debt (8)

      —



      —



      —



      (119,828)


      Other (9)

      29,755



      86



      15,335



      1,620


      Tax adjustments (10)

      (25,529)



      (18,862)



      (199,104)



      (42,388)


      Adjusted income from continuing operations (non-GAAP)

      $

      151,700



      $

      139,388



      $

      372,100



      $

      278,161


      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 six months ended June 30, 2020 and 2019 (in thousands, except per share data):


      Three Months Ended June 30, 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


      Income from continuing operations before income tax


      Income tax expense


      Effective tax rate


      Income from continuing operations


      Discontinued operations, net of tax


      Net income


      Diluted net income per share from continuing operations (12)

      Reported (GAAP)

      $   687,588


      $     336,096


      $   351,492


      51.1 %


      $     201,226


      29.3 %


      $   150,266


      21.9 %


      $ 125,014


      $       25,252


      $      7,642


      30.3 %


      $     17,610


      $         (7,052)


      $       10,558


      $            0.08

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (104,498)


      104,498




      -




      104,498




      -


      104,498


      -




      104,498


      -


      104,498



      Upfront and milestone-related payments (2)

      -


      (125)


      125




      (319)




      444




      -


      444


      -




      444


      -


      444



      Continuity and separation benefits and other cost reductions (3)

      -


      (904)


      904




      (8,540)




      9,444




      -


      9,444


      -




      9,444


      -


      9,444



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

      -


      -


      -




      8,572




      (8,572)




      -


      (8,572)


      -




      (8,572)


      -


      (8,572)



      Certain legal costs (5)

      -


      -


      -




      (18,005)




      18,005




      -


      18,005


      -




      18,005


      -


      18,005



      Fair value of contingent consideration (7)

      -


      -


      -




      (6,045)




      6,045




      -


      6,045


      -




      6,045


      -


      6,045



      Other (9)

      -


      -


      -




      (30,749)




      30,749




      994


      29,755


      -




      29,755


      -


      29,755



      Tax adjustments (10)

      -


      -


      -




      -




      -




      -


      -


      25,529




      (25,529)


      -


      (25,529)



      Exclude discontinued operations, net of tax (11)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      7,052


      7,052



      After considering items (non-GAAP)

      $   687,588


      $     230,569


      $   457,019


      66.5 %


      $     146,140


      21.3 %


      $   310,879


      45.2 %


      $ 126,008


      $     184,871


      $    33,171


      17.9 %


      $   151,700


      $                  -


      $     151,700


      $            0.65


      Three Months Ended June 30, 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 (12)

      Reported (GAAP)

      $   699,727


      $     388,208


      $   311,519


      44.5 %


      $     271,891


      38.9 %


      $     39,628


      5.7 %


      $ 134,212


      $     (94,584)


      $      3,468


      (3.7)%


      $   (98,052)


      $         (7,953)


      $   (106,005)


      $          (0.43)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (140,418)


      140,418




      -




      140,418




      -


      140,418


      -




      140,418


      -


      140,418



      Upfront and milestone-related payments (2)

      -


      (739)


      739




      (705)




      1,444




      -


      1,444


      -




      1,444


      -


      1,444



      Continuity and separation benefits and other cost reductions (3)

      -


      -


      -




      (2,124)




      2,124




      -


      2,124


      -




      2,124


      -


      2,124



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

      -


      -


      -




      (10,315)




      10,315




      -


      10,315


      -




      10,315


      -


      10,315



      Certain legal costs (5)

      -


      -


      -




      (18,984)




      18,984




      -


      18,984


      -




      18,984


      -


      18,984



      Asset impairment charges (6)

      -


      -


      -




      (88,438)




      88,438




      -


      88,438


      -




      88,438


      -


      88,438



      Fair value of contingent consideration (7)

      -


      -


      -




      5,507




      (5,507)




      -


      (5,507)


      -




      (5,507)


      -


      (5,507)



      Other (9)

      -


      -


      -




      175




      (175)




      (261)


      86


      -




      86


      -


      86



      Tax adjustments (10)

      -


      -


      -




      -




      -




      -


      -


      18,862




      (18,862)


      -


      (18,862)



      Exclude discontinued operations, net of tax (11)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      7,953


      7,953



      After considering items (non-GAAP)

      $   699,727


      $     247,051


      $   452,676


      64.7 %


      $     157,007


      22.4 %


      $   295,669


      42.3 %


      $ 133,951


      $     161,718


      $    22,330


      13.8 %


      $   139,388


      $                  -


      $     139,388


      $            0.60


































      Six Months Ended June 30, 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


      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 (12)

      Reported (GAAP)

      $1,507,993


      $     724,895


      $   783,098


      51.9 %


      $     492,680


      32.7 %


      $   290,418


      19.3 %


      $ 243,917


      $       46,501


      $(128,690)


      (276.7)%


      $   175,191


      $       (34,703)


      $     140,488


      $            0.75

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (221,735)


      221,735




      -




      221,735




      -


      221,735


      -




      221,735


      -


      221,735



      Upfront and milestone-related payments (2)

      -


      (667)


      667




      (1,527)




      2,194




      -


      2,194


      -




      2,194


      -


      2,194



      Continuity and separation benefits and other cost reductions (3)

      -


      (7,142)


      7,142




      (25,522)




      32,664




      -


      32,664


      -




      32,664


      -


      32,664



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

      -


      -


      -




      25,748




      (25,748)




      -


      (25,748)


      -




      (25,748)


      -


      (25,748)



      Certain legal costs (5)

      -


      -


      -




      (33,541)




      33,541




      -


      33,541


      -




      33,541


      -


      33,541



      Asset impairment charges (6)

      -


      -


      -




      (97,785)




      97,785




      -


      97,785


      -




      97,785


      -


      97,785



      Fair value of contingent consideration (7)

      -


      -


      -




      (18,507)




      18,507




      -


      18,507


      -




      18,507


      -


      18,507



      Other (9)

      -


      -


      -




      (30,749)




      30,749




      15,414


      15,335


      -




      15,335


      -


      15,335



      Tax adjustments (10)

      -


      -


      -




      -




      -




      -


      -


      199,104




      (199,104)


      -


      (199,104)



      Exclude discontinued operations, net of tax (11)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      34,703


      34,703



      After considering items (non-GAAP)

      $1,507,993


      $     495,351


      $1,012,642


      67.2 %


      $     310,797


      20.6 %


      $   701,845


      46.5 %


      $ 259,331


      $     442,514


      $    70,414


      15.9 %


      $   372,100


      $                  -


      $     372,100


      $            1.59


      Six Months Ended June 30, 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 (12)

      Reported (GAAP)

      $1,420,138


      $     780,117


      $   640,021


      45.1 %


      $     584,453


      41.2 %


      $     55,568


      3.9 %


      $ 151,861


      $     (96,293)


      $    14,371


      (14.9)%


      $ (110,664)


      $       (13,914)


      $   (124,578)


      $          (0.49)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (286,017)


      286,017




      -




      286,017




      -


      286,017


      -




      286,017


      -


      286,017



      Upfront and milestone-related payments (2)

      -


      (1,400)


      1,400




      (983)




      2,383




      -


      2,383


      -




      2,383


      -


      2,383



      Continuity and separation benefits and other cost reductions (3)

      -


      -


      -




      (4,149)




      4,149




      -


      4,149


      -




      4,149


      -


      4,149



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

      -


      -


      -




      (10,321)




      10,321




      -


      10,321


      -




      10,321


      -


      10,321



      Certain legal costs (5)

      -


      -


      -




      (35,673)




      35,673




      -


      35,673


      -




      35,673


      -


      35,673



      Asset impairment charges (6)

      -


      -


      -




      (253,886)




      253,886




      -


      253,886


      -




      253,886


      -


      253,886



      Fair value of contingent consideration (7)

      -


      -


      -




      43,008




      (43,008)




      -


      (43,008)


      -




      (43,008)


      -


      (43,008)



      Gain on extinguishment of debt (8)

      -


      -


      -




      -




      -




      119,828


      (119,828)


      -




      (119,828)


      -


      (119,828)



      Other (9)

      -


      -


      -




      175




      (175)




      (1,795)


      1,620


      -




      1,620


      -


      1,620



      Tax adjustments (10)

      -


      -


      -




      -




      -




      -


      -


      42,388




      (42,388)


      -


      (42,388)



      Exclude discontinued operations, net of tax (11)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      13,914


      13,914



      After considering items (non-GAAP)

      $1,420,138


      $     492,700


      $   927,438


      65.3 %


      $     322,624


      22.7 %


      $   604,814


      42.6 %


      $ 269,894


      $     334,920


      $    56,759


      16.9 %


      $   278,161


      $                  -


      $     278,161


      $            1.20

      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 six months ended June 30, 2020 and 2019 are as follows:

      (1)

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




      Three Months Ended June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

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

      $

      103,681



      $

      134,473



      $

      220,101



      $

      271,338


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

      817



      5,945



      1,634



      14,679


      Total

      $

      104,498



      $

      140,418



      $

      221,735



      $

      286,017


      (2)

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




      Three Months Ended June 30,


      2020


      2019


      Cost of revenues


      Operating expenses


      Cost of revenues


      Operating expenses

      Sales-based

      $

      125



      $

      —



      $

      739



      $

      —


      Development-based

      —



      319



      —



      705


      Total

      $

      125



      $

      319



      $

      739



      $

      705





      Six Months Ended June 30,


      2020


      2019


      Cost of revenues


      Operating expenses


      Cost of revenues


      Operating expenses

      Sales-based

      $

      667



      $

      —



      $

      1,400



      $

      —


      Development-based

      —



      1,527



      —



      983


      Total

      $

      667



      $

      1,527



      $

      1,400



      $

      983


      (3)

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




      Three Months Ended June 30,


      2020


      2019


      Cost of revenues


      Operating expenses


      Cost of revenues


      Operating expenses

      Continuity and separation benefits

      $

      515



      $

      3,606



      $

      —



      $

      410


      Accelerated depreciation charges

      1,347



      408



      —



      —


      Other

      (958)



      4,526



      —



      1,714


      Total

      $

      904



      $

      8,540



      $

      —



      $

      2,124





      Six Months Ended June 30,


      2020


      2019


      Cost of revenues


      Operating expenses


      Cost of revenues


      Operating expenses

      Continuity and separation benefits

      $

      1,142



      $

      16,775



      $

      —



      $

      2,212


      Accelerated depreciation charges

      6,026



      2,359



      —



      —


      Other

      (26)



      6,388



      —



      1,937


      Total

      $

      7,142



      $

      25,522



      $

      —



      $

      4,149


      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.


      (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 June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      Goodwill impairment charges

      $

      —



      $

      65,108



      $

      32,786



      $

      151,108


      Other intangible asset impairment charges

      —



      21,699



      63,751



      100,399


      Property, plant and equipment impairment charges

      —



      1,631



      1,248



      2,379


      Total asset impairment charges

      $

      —



      $

      88,438



      $

      97,785



      $

      253,886




      (7)

      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.



      (8)

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



      (9)

      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 June 30,


      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

      $

      —



      $

      3,005



      $

      —



      $

      2,262


      (Gain) loss on sale of business and other assets

      —



      (3,999)



      —



      (2,001)


      Debt modification costs

      30,749



      —



      —



      —


      Other miscellaneous

      —



      —



      (175)



      —


      Total

      $

      30,749



      $

      (994)



      $

      (175)



      $

      261





      Six Months Ended June 30,


      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

      $

      —



      $

      (4,089)



      $

      —



      $

      3,796


      (Gain) loss on sale of business and other assets

      —



      (11,325)



      —



      (2,001)


      Debt modification costs

      30,749



      —



      —



      —


      Other miscellaneous

      —



      —



      (175)



      —


      Total

      $

      30,749



      $

      (15,414)



      $

      (175)



      $

      1,795



      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.



      (10)

      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.



      (11)

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



      (12)

      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 June 30,


      Six Months Ended June 30,


      2020


      2019


      2020


      2019

      GAAP

      233,681



      226,221



      233,348



      225,408


      Non-GAAP Adjusted

      233,681



      232,713



      233,348



      232,174




      (13)

      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.



      (14)

      To exclude Other (income) expense, 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 (loss) (GAAP) to Adjusted EBITDA (non-GAAP) for the twelve months ended June 30, 2020 (in thousands) and the calculation of the Company's Net Debt Leverage Ratio (non-GAAP):


      Twelve Months
      Ended June 30,
      2020

      Net loss (GAAP)

      $

      (157,570)


      Income tax benefit

      (127,381)


      Interest expense, net

      533,291


      Depreciation and amortization (13)

      547,887


      EBITDA (non-GAAP)

      $

      796,227




      Upfront and milestone-related payments

      $

      6,434


      Continuity and separation benefits and other cost reductions

      63,113


      Certain litigation-related and other contingencies, net

      (24,858)


      Certain legal costs

      63,150


      Asset impairment charges

      369,981


      Fair value of contingent consideration

      15,417


      Share-based compensation (13)

      43,486


      Other income, net

      (5,652)


      Other

      44,460


      Discontinued operations, net of tax

      82,841


      Adjusted EBITDA (non-GAAP)

      $

      1,454,599




      Calculation of Net Debt:


      Debt

      $

      8,336,745


      Cash (excluding Restricted Cash)

      1,780,087


      Net Debt (non-GAAP)

      $

      6,556,658




      Calculation of Net Debt Leverage:


      Net Debt Leverage Ratio (non-GAAP)

      4.5


      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 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. Endo has global headquarters in Dublin, Ireland and U.S. headquarters in Malvern, Pennsylvania.

      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, optimization efforts, expected growth and regulatory approvals, together with Endo's net income per share from continuing operations amounts, product net sales, revenue forecasts, 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. 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 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 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. 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.

      Logo - https://mma.prnewswire.com/media/530208/Endo_International_plc_Logo.jpg 

      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.