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 Third-Quarter 2021 Financial Results And Raises 2021 Financial Guidance

      This image opens in the lightbox

      News provided by

      Endo International plc

      04 Nov, 2021, 20:15 GMT

      Share this article

      Share this article


      DUBLIN, Nov. 4, 2021 /PRNewswire/ -- Endo International plc (NASDAQ: ENDP) today reported financial results for the third-quarter ended September 30, 2021.

      "We delivered strong third-quarter results driven by outstanding execution across all of our businesses. As a result of our year-to-date performance and our expectations for the remainder of 2021, we are raising our full-year 2021 financial guidance," said Blaise Coleman, President and Chief Executive Officer at Endo. "Additionally, we are pleased with our progress against our strategic priorities including our efforts to expand and enhance our portfolio with the recent launch of varenicline tablets, the only available FDA approved generic version of Chantix®, and the continued positive market response to QWO®." 

      THIRD-QUARTER FINANCIAL PERFORMANCE

      (in thousands, except per share amounts)



      Three Months Ended September 30,




      Nine Months Ended September 30,




      2021


      2020


      Change


      2021


      2020


      Change

      Total Revenues, Net

      $

      772,028



      $

      634,860



      22

      %


      $

      2,203,777



      $

      2,142,853



      3

      %

      Reported (Loss) Income from Continuing Operations

      $

      (49,289)



      $

      (68,974)



      (29)

      %


      $

      (12,414)



      $

      106,217



      NM

      Reported Diluted Weighted Average Shares

      233,578



      230,040



      2

      %


      232,487



      233,379



      —

      %

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

      $

      (0.21)



      $

      (0.30)



      (30)

      %


      $

      (0.05)



      $

      0.46



      NM

      Reported Net (Loss) Income

      $

      (77,207)



      $

      (75,887)



      2

      %


      $

      (51,183)



      $

      64,601



      NM

      Adjusted Income from Continuing Operations (2)

      $

      189,277



      $

      122,275



      55

      %


      $

      516,315



      $

      494,375



      4

      %

      Adjusted Diluted Weighted Average Shares (1)(2)

      235,527



      233,442



      1

      %


      236,538



      233,379



      1

      %

      Adjusted Diluted Net Income per Share from Continuing Operations (2)

      $

      0.80



      $

      0.52



      54

      %


      $

      2.18



      $

      2.12



      3

      %

      Adjusted EBITDA (2)

      $

      386,883



      $

      286,700



      35

      %


      $

      1,094,298



      $

      1,044,307



      5

      %

      __________

      (1)

      Reported Diluted Net (Loss) Income 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.

      (2)

      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 $772 million in third-quarter 2021, an increase of 22% compared to $635 million during the same period in 2020. This result was primarily attributable to increased revenues from our Sterile Injectables, Generic Pharmaceuticals, and Branded Pharmaceuticals segments.

      Reported loss from continuing operations in third-quarter 2021 was $49 million compared to reported loss from continuing operations of $69 million during the same period in 2020. This result was attributable to increased revenue and favorable changes in product mix, which were partially offset by higher litigation-related costs, asset impairment charges and other operating expenses, including as a result of our investment and promotional efforts behind XIAFLEX® and QWO®. Reported diluted net loss per share from continuing operations in third-quarter 2021 was $0.21 compared to reported diluted net loss per share from continuing operations in third-quarter 2020 of $0.30.

      Adjusted income from continuing operations in third-quarter 2021 was $189 million compared to $122 million in third-quarter 2020. The result was attributable to increased revenues and favorable changes in product mix. Adjusted diluted net income per share from continuing operations in third-quarter 2021 was $0.80 compared to $0.52 in third-quarter 2020.

      BRANDED PHARMACEUTICALS SEGMENT

      Third-quarter 2021 Branded Pharmaceuticals segment revenues were $231 million, an increase of 3% compared to $224 million during third-quarter 2020.

      Specialty Products revenues increased 16% to $162 million in third-quarter 2021 compared to $140 million in third-quarter 2020. XIAFLEX® revenues increased 20% to $106 million compared to $88 million in third-quarter 2020 primarily driven by demand growth due to additional physician office activity coupled with commercial execution. Established Products revenues decreased 17% to $69 million in third-quarter 2021 compared to $84 million in third-quarter 2020 partly driven by a non-recurring stocking benefit for TESTOPEL® in prior year.

      STERILE INJECTABLES SEGMENT

      Third-quarter 2021 Sterile Injectables segment revenues were $344 million, an increase of 37% compared to $251 million during third-quarter 2020. This increase was attributable to additional VASOSTRICT® revenues primarily due to hospitalizations associated with the COVID-19 delta variant.

      GENERIC PHARMACEUTICALS SEGMENT

      Third-quarter 2021 Generic Pharmaceuticals segment revenues were $174 million, an increase of 29% compared to $136 million during third-quarter 2020. This increase was primarily attributable to additional revenues from 2021 product launches.

      INTERNATIONAL PHARMACEUTICALS SEGMENT

      Third-quarter 2021 International Pharmaceuticals segment revenues were $23 million compared to $24 million during third-quarter 2020.  

      2021 FINANCIAL GUIDANCE

      Endo is updating its financial guidance for the full-year ending December 31, 2021 by raising the expected ranges regarding revenues, adjusted diluted net income per share from continuing operations and adjusted EBITDA. 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."


      Full-Year 2021  

      Prior


      Current

      Total Revenues, Net

      $2.73B - $2.79B


      $2.90B - $2.94B

      Adjusted EBITDA

      $1.23B - $1.28B


      $1.40B - $1.42B

      Adjusted Diluted Net Income per Share from Continuing Operations

      $2.15 - $2.30


      $2.80 - $2.85

      Assumptions:




      Adjusted Gross Margin

      ~70.0% - 71.0%


      ~71.5%

      Adjusted Operating Expenses as a Percentage of Total Revenues, Net

      ~28.5%


      ~26.5%

      Adjusted Interest Expense

      ~$560M


      ~$560M

      Adjusted Effective Tax Rate

      ~11.0% - 12.0%


      ~13.0%

      Adjusted Diluted Weighted Average Shares

      ~239M


      ~236M

      BALANCE SHEET, LIQUIDITY AND OTHER UPDATES

      As of September 30, 2021, the Company had approximately $1.6 billion in unrestricted cash; $8.3 billion of debt; and a net debt to adjusted EBITDA ratio of 4.6.

      Third-quarter 2021 net cash provided by operating activities was $62 million compared to $77 million used in operating activities during the third-quarter 2020. This change was primarily due to an increase in adjusted income from continuing operations and changes in working capital, offset by payments to settle certain opioid matters.

      Additionally, in October 2021, the Company completed the previously announced sale of its manufacturing site in Chestnut Ridge, NY, which included, among other assets, U.S. generic retail products and related product inventory to subsidiaries of Strides Pharma Science Limited for approximately $24 million in cash, as well as certain other non-cash considerations. The exit of this site was included in a series of business transformation initiatives that the Company announced in late 2020, including further optimization of its generic retail business cost structure.

      CONFERENCE CALL INFORMATION

      Endo will conduct a conference call with financial analysts to discuss this press release tomorrow, November 5, 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 6052178. Please dial in 10 minutes prior to the scheduled start time.

      A replay of the call will be available from November 5, 2021 at 10:30 a.m. ET until 9:30 a.m. ET on November 12, 2021 by dialing U.S./Canada (855) 859-2056 International (404) 537-3406, and entering the passcode 6052178.

      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.

      Chantix® is a registered trademark of Pfizer Inc.

      FINANCIAL SCHEDULES

      The following table presents Endo's unaudited Total revenues, net for the three and nine months ended September 30, 2021 and 2020 (dollars in thousands):


      Three Months Ended September 30,


      Percent
      Growth


      Nine Months Ended September 30,


      Percent
      Growth


      2021


      2020



      2021


      2020


      Branded Pharmaceuticals:












      Specialty Products:












      XIAFLEX®

      $

      105,509



      $

      88,167



      20

      %


      $

      312,266



      $

      211,022



      48

      %

      SUPPRELIN® LA

      30,069



      28,229



      7

      %


      85,665



      63,344



      35

      %

      Other Specialty (1)

      26,339



      23,724



      11

      %


      74,407



      68,795



      8

      %

      Total Specialty Products

      $

      161,917



      $

      140,120



      16

      %


      $

      472,338



      $

      343,161



      38

      %

      Established Products:












      PERCOCET®

      $

      26,914



      $

      27,508



      (2)

      %


      $

      78,695



      $

      82,789



      (5)

      %

      TESTOPEL®

      11,686



      18,068



      (35)

      %


      32,314



      26,877



      20

      %

      Other Established (2)

      30,460



      37,986



      (20)

      %


      82,305



      104,449



      (21)

      %

      Total Established Products

      $

      69,060



      $

      83,562



      (17)

      %


      $

      193,314



      $

      214,115



      (10)

      %

      Total Branded Pharmaceuticals (3)

      $

      230,977



      $

      223,682



      3

      %


      $

      665,652



      $

      557,276



      19

      %

      Sterile Injectables:












      VASOSTRICT®

      $

      255,697



      $

      155,412



      65

      %


      $

      676,764



      $

      572,530



      18

      %

      ADRENALIN®

      28,722



      30,662



      (6)

      %


      88,136



      120,335



      (27)

      %

      Other Sterile Injectables (4)

      59,234



      65,319



      (9)

      %


      182,098



      214,132



      (15)

      %

      Total Sterile Injectables (3)

      $

      343,653



      $

      251,393



      37

      %


      $

      946,998



      $

      906,997



      4

      %

      Total Generic Pharmaceuticals

      $

      174,306



      $

      135,508



      29

      %


      $

      522,451



      $

      602,670



      (13)

      %

      Total International Pharmaceuticals

      $

      23,092



      $

      24,277



      (5)

      %


      $

      68,676



      $

      75,910



      (10)

      %

      Total revenues, net

      $

      772,028



      $

      634,860



      22

      %


      $

      2,203,777



      $

      2,142,853



      3

      %

      __________

      (1)

      Products included within Other Specialty include NASCOBAL® Nasal Spray, AVEED® and QWO®.

      (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 either the three or nine months ended September 30, 2021 and/or any product having revenues in excess of $25 million during any quarterly period in 2021 or 2020.

      (4)

      Products included within Other Sterile Injectables include ertapenem for injection, APLISOL® and others.

      The following table presents unaudited Condensed Consolidated Statement of Operations data for the three and nine months ended September 30, 2021 and 2020 (in thousands, except per share data):


      Three Months Ended September 30,


      Nine Months Ended September 30,


      2021


      2020


      2021


      2020

      TOTAL REVENUES, NET

      $

      772,028



      $

      634,860



      $

      2,203,777



      $

      2,142,853


      COSTS AND EXPENSES:








      Cost of revenues

      286,068



      348,077



      909,841



      1,072,972


      Selling, general and administrative

      246,864



      182,259



      611,657



      522,285


      Research and development

      25,616



      32,055



      90,024



      94,165


      Litigation-related and other contingencies, net

      83,495



      1,810



      119,327



      (23,938)


      Asset impairment charges

      42,155



      8,412



      50,393



      106,197


      Acquisition-related and integration items, net

      (1,432)



      (1,407)



      (6,357)



      17,100


      Interest expense, net

      142,958



      135,648



      418,852



      397,689


      Loss on extinguishment of debt

      —



      —



      13,753



      —


      Other income, net

      (5,955)



      (7,194)



      (4,671)



      (25,318)


      (LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX

      $

      (47,741)



      $

      (64,800)



      $

      958



      $

      (18,299)


      INCOME TAX EXPENSE (BENEFIT)

      1,548



      4,174



      13,372



      (124,516)


      (LOSS) INCOME FROM CONTINUING OPERATIONS

      $

      (49,289)



      $

      (68,974)



      $

      (12,414)



      $

      106,217


      DISCONTINUED OPERATIONS, NET OF TAX

      (27,918)



      (6,913)



      (38,769)



      (41,616)


      NET (LOSS) INCOME

      $

      (77,207)



      $

      (75,887)



      $

      (51,183)



      $

      64,601


      NET (LOSS) INCOME PER SHARE—BASIC:








      Continuing operations

      $

      (0.21)



      $

      (0.30)



      $

      (0.05)



      $

      0.46


      Discontinued operations

      (0.12)



      (0.03)



      (0.17)



      (0.18)


      Basic

      $

      (0.33)



      $

      (0.33)



      $

      (0.22)



      $

      0.28


      NET (LOSS) INCOME PER SHARE—DILUTED:








      Continuing operations

      $

      (0.21)



      $

      (0.30)



      $

      (0.05)



      $

      0.46


      Discontinued operations

      (0.12)



      (0.03)



      (0.17)



      (0.18)


      Diluted

      $

      (0.33)



      $

      (0.33)



      $

      (0.22)



      $

      0.28


      WEIGHTED AVERAGE SHARES:








      Basic

      233,578



      230,040



      232,487



      228,985


      Diluted

      233,578



      230,040



      232,487



      233,379


      The following table presents unaudited Condensed Consolidated Balance Sheet data at September 30, 2021 and December 31, 2020 (in thousands):


      September 30,
      2021


      December 31,
      2020

      ASSETS




      CURRENT ASSETS:




      Cash and cash equivalents

      $

      1,568,665



      $

      1,213,437


      Restricted cash and cash equivalents

      131,605



      171,563


      Accounts receivable

      533,827



      511,262


      Inventories, net

      297,302



      352,260


      Assets held for sale

      39,952



      —


      Other current assets

      177,595



      164,736


      Total current assets

      $

      2,748,946



      $

      2,413,258


      TOTAL NON-CURRENT ASSETS

      6,497,606



      6,851,379


      TOTAL ASSETS

      $

      9,246,552



      $

      9,264,637


      LIABILITIES AND SHAREHOLDERS' DEFICIT




      CURRENT LIABILITIES:




      Accounts payable and accrued expenses, including legal settlement accruals

      $

      1,316,842



      $

      1,208,061


      Liabilities held for sale

      3,055



      —


      Other current liabilities

      234,372



      45,763


      Total current liabilities

      $

      1,554,269



      $

      1,253,824


      LONG-TERM DEBT, LESS CURRENT PORTION, NET

      8,050,874



      8,280,578


      OTHER LIABILITIES

      331,726



      378,174


      SHAREHOLDERS' DEFICIT

      (690,317)



      (647,939)


      TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

      $

      9,246,552



      $

      9,264,637


      The following table presents unaudited Condensed Consolidated Statement of Cash Flow data for the nine months ended September 30, 2021 and 2020 (in thousands):


      Nine Months Ended September 30,


      2021


      2020

      OPERATING ACTIVITIES:




      Net (loss) income

      $

      (51,183)



      $

      64,601


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




       Depreciation and amortization

      350,455



      391,463


       Asset impairment charges

      50,393



      106,197


       Other, including cash payments to claimants from Qualified Settlement Funds

      111,249



      (272,818)


      Net cash provided by operating activities

      $

      460,914



      $

      289,443


      INVESTING ACTIVITIES:




      Capital expenditures, excluding capitalized interest

      $

      (61,496)



      $

      (52,692)


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

      (5,000)



      —


      Proceeds from sale of business and other assets, net

      1,357



      6,377


      Other

      (5,207)



      (3,915)


      Net cash used in investing activities

      $

      (70,346)



      $

      (50,230)


      FINANCING ACTIVITIES:




      Payments on borrowings, net

      $

      (49,541)



      $

      (86,887)


      Other

      (25,995)



      (11,470)


      Net cash used in financing activities

      $

      (75,536)



      $

      (98,357)


      Effect of foreign exchange rate

      238



      (458)


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

      $

      315,270



      $

      140,398


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

      1,385,000



      1,720,388


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

      $

      1,700,270



      $

      1,860,786


      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.

      Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP)

      The following table provides a reconciliation of Net (loss) income (GAAP) to Adjusted EBITDA (non-GAAP) for the three and nine months ended September 30, 2021 and 2020 (in thousands):


      Three Months Ended September 30,


      Nine Months Ended September 30,


      2021


      2020


      2021


      2020

      Net (loss) income (GAAP)

      $

      (77,207)



      $

      (75,887)



      $

      (51,183)



      $

      64,601


      Income tax expense (benefit)

      1,548



      4,174



      13,372



      (124,516)


      Interest expense, net

      142,958



      135,648



      418,852



      397,689


      Depreciation and amortization (14)

      106,402



      120,974



      328,126



      376,787


      EBITDA (non-GAAP)

      $

      173,701



      $

      184,909



      $

      709,167



      $

      714,561










      Upfront and milestone-related payments (2)

      $

      525



      $

      275



      $

      6,206



      $

      2,469


      Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (3)

      19,829



      67,692



      58,632



      100,356


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

      83,495



      1,810



      119,327



      (23,938)


      Certain legal costs (5)

      38,842



      18,343



      82,961



      51,884


      Asset impairment charges (6)

      42,155



      8,412



      50,393



      106,197


      Acquisition-related and integration costs (7)

      3



      —



      414



      —


      Fair value of contingent consideration (8)

      (1,435)



      (1,407)



      (6,771)



      17,100


      Loss on extinguishment of debt (9)

      —



      —



      13,753



      —


      Share-based compensation (14)

      7,800



      6,585



      22,237



      28,262


      Other income, net (15)

      (5,955)



      (7,194)



      (4,671)



      (25,318)


      Other (10)

      5



      362



      3,881



      31,118


      Discontinued operations, net of tax (12)

      27,918



      6,913



      38,769



      41,616


      Adjusted EBITDA (non-GAAP)

      $

      386,883



      $

      286,700



      $

      1,094,298



      $

      1,044,307


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

      The following table provides a reconciliation of the Company's (Loss) income from continuing operations (GAAP) to Adjusted income from continuing operations (non-GAAP) for the three and nine months ended September 30, 2021 and 2020 (in thousands):


      Three Months Ended September 30,


      Nine Months Ended September 30,


      2021


      2020


      2021


      2020

      (Loss) income from continuing operations (GAAP)

      $

      (49,289)



      $

      (68,974)



      $

      (12,414)



      $

      106,217


      Non-GAAP adjustments:








      Amortization of intangible assets (1)

      91,901



      104,066



      281,101



      325,801


      Upfront and milestone-related payments (2)

      525



      275



      6,206



      2,469


      Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (3)

      19,829



      67,692



      58,632



      100,356


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

      83,495



      1,810



      119,327



      (23,938)


      Certain legal costs (5)

      38,842



      18,343



      82,961



      51,884


      Asset impairment charges (6)

      42,155



      8,412



      50,393



      106,197


      Acquisition-related and integration costs (7)

      3



      —



      414



      —


      Fair value of contingent consideration (8)

      (1,435)



      (1,407)



      (6,771)



      17,100


      Loss on extinguishment of debt (9)

      —



      —



      13,753



      —


      Other (10)

      (6,926)



      (1,898)



      (545)



      13,437


      Tax adjustments (11)

      (29,823)



      (6,044)



      (76,742)



      (205,148)


      Adjusted income from continuing operations (non-GAAP)

      $

      189,277



      $

      122,275



      $

      516,315



      $

      494,375


      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 nine months ended September 30, 2021 and 2020 (in thousands, except per share data):


      Three Months Ended September 30, 2021


      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)

      $ 772,028


      $286,068


      $485,960


      62.9 %


      $ 396,698


      51.4 %


      $     89,262


      11.6 %


      $ 137,003


      $    (47,741)


      $  1,548


      (3.2)%


      $   (49,289)


      $      (27,918)


      $ (77,207)


      $        (0.21)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (91,901)


      91,901




      -




      91,901




      -


      91,901


      -




      91,901


      -


      91,901



      Upfront and milestone-related payments (2)

      -


      (525)


      525




      -




      525




      -


      525


      -




      525


      -


      525



      Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (3)

      -


      10,259


      (10,259)




      (30,088)




      19,829




      -


      19,829


      -




      19,829


      -


      19,829



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

      -


      -


      -




      (83,495)




      83,495




      -


      83,495


      -




      83,495


      -


      83,495



      Certain legal costs (5)

      -


      -


      -




      (38,842)




      38,842




      -


      38,842


      -




      38,842


      -


      38,842



      Asset impairment charges (6)

      -


      -


      -




      (42,155)




      42,155




      -


      42,155


      -




      42,155


      -


      42,155



      Acquisition-related and integration costs (7)

      -


      -


      -




      (3)




      3




      -


      3


      -




      3


      -


      3



      Fair value of contingent consideration (8)

      -


      -


      -




      1,435




      (1,435)




      -


      (1,435)


      -




      (1,435)


      -


      (1,435)



      Other (10)

      -


      -


      -




      -




      -




      6,926


      (6,926)


      -




      (6,926)


      -


      (6,926)



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      29,823




      (29,823)


      -


      (29,823)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      27,918


      27,918



      After considering items (non-GAAP)

      $ 772,028


      $203,901


      $568,127


      73.6 %


      $ 203,550


      26.4 %


      $   364,577


      47.2 %


      $ 143,929


      $   220,648


      $31,371


      14.2 %


      $   189,277


      $                 -


      $ 189,277


      $          0.80


      Three Months Ended September 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


      (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)

      $ 634,860


      $348,077


      $286,783


      45.2 %


      $ 223,129


      35.1 %


      $     63,654


      10.0 %


      $ 128,454


      $    (64,800)


      $  4,174


      (6.4)%


      $   (68,974)


      $        (6,913)


      $ (75,887)


      $        (0.30)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (104,066)


      104,066




      -




      104,066




      -


      104,066


      -




      104,066


      -


      104,066



      Upfront and milestone-related payments (2)

      -


      (125)


      125




      (150)




      275




      -


      275


      -




      275


      -


      275



      Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (3)

      -


      (36,550)


      36,550




      (31,142)




      67,692




      -


      67,692


      -




      67,692


      -


      67,692



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

      -


      -


      -




      (1,810)




      1,810




      -


      1,810


      -




      1,810


      -


      1,810



      Certain legal costs (5)

      -


      -


      -




      (18,343)




      18,343




      -


      18,343


      -




      18,343


      -


      18,343



      Asset impairment charges (6)

      -


      -


      -




      (8,412)




      8,412




      -


      8,412


      -




      8,412


      -


      8,412



      Fair value of contingent consideration (8)

      -


      -


      -




      1,407




      (1,407)




      -


      (1,407)


      -




      (1,407)


      -


      (1,407)



      Other (10)

      -


      -


      -




      (369)




      369




      2,267


      (1,898)


      -




      (1,898)


      -


      (1,898)



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      6,044




      (6,044)


      -


      (6,044)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      6,913


      6,913



      After considering items (non-GAAP)

      $ 634,860


      $207,336


      $427,524


      67.3 %


      $ 164,310


      25.9 %


      $   263,214


      41.5 %


      $ 130,721


      $   132,493


      $10,218


      7.7 %


      $   122,275


      $                 -


      $ 122,275


      $          0.52


      Nine Months Ended September 30, 2021


      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


      (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)

      $2,203,777


      $909,841


      $1,293,936


      58.7 %


      $ 865,044


      39.3 %


      $   428,892


      19.5 %


      $ 427,934


      $          958


      $13,372


      1,395.8 %


      $   (12,414)


      $      (38,769)


      $ (51,183)


      $        (0.05)

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (281,101)


      281,101




      -




      281,101




      -


      281,101


      -




      281,101


      -


      281,101



      Upfront and milestone-related payments (2)

      -


      (1,176)


      1,176




      (5,030)




      6,206




      -


      6,206


      -




      6,206


      -


      6,206



      Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (3)

      -


      (10,007)


      10,007




      (48,625)




      58,632




      -


      58,632


      -




      58,632


      -


      58,632



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

      -


      -


      -




      (119,327)




      119,327




      -


      119,327


      -




      119,327


      -


      119,327



      Certain legal costs (5)

      -


      -


      -




      (82,961)




      82,961




      -


      82,961


      -




      82,961


      -


      82,961



      Asset impairment charges (6)

      -


      -


      -




      (50,393)




      50,393




      -


      50,393


      -




      50,393


      -


      50,393



      Acquisition-related and integration costs (7)

      -


      -


      -




      (414)




      414




      -


      414


      -




      414


      -


      414



      Fair value of contingent consideration (8)

      -


      -


      -




      6,771




      (6,771)




      -


      (6,771)


      -




      (6,771)


      -


      (6,771)



      Loss on extinguishment of debt (9)

      -


      -


      -




      -




      -




      (13,753)


      13,753


      -




      13,753


      -


      13,753



      Other (10)

      -


      -


      -




      (3,879)




      3,879




      4,424


      (545)


      -




      (545)


      -


      (545)



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      76,742




      (76,742)


      -


      (76,742)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      38,769


      38,769



      After considering items (non-GAAP)

      $2,203,777


      $617,557


      $1,586,220


      72.0 %


      $ 561,186


      25.5 %


      $1,025,034


      46.5 %


      $ 418,605


      $   606,429


      $90,114


      14.9 %


      $   516,315


      $                 -


      $ 516,315


      $          2.18


      Nine Months Ended September 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


      (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)

      $2,142,853


      $1,072,972


      $1,069,881


      49.9 %


      $ 715,809


      33.4 %


      $   354,072


      16.5 %


      $ 372,371


      $    (18,299)


      $(124,516)


      680.5 %


      $   106,217


      $      (41,616)


      $      64,601


      $          0.46

      Items impacting comparability:
































      Amortization of intangible assets (1)

      -


      (325,801)


      325,801




      -




      325,801




      -


      325,801


      -




      325,801


      -


      325,801



      Upfront and milestone-related payments (2)

      -


      (792)


      792




      (1,677)




      2,469




      -


      2,469


      -




      2,469


      -


      2,469



      Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (3)

      -


      (43,692)


      43,692




      (56,664)




      100,356




      -


      100,356


      -




      100,356


      -


      100,356



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

      -


      -


      -




      23,938




      (23,938)




      -


      (23,938)


      -




      (23,938)


      -


      (23,938)



      Certain legal costs (5)

      -


      -


      -




      (51,884)




      51,884




      -


      51,884


      -




      51,884


      -


      51,884



      Asset impairment charges (6)

      -


      -


      -




      (106,197)




      106,197




      -


      106,197


      -




      106,197


      -


      106,197



      Fair value of contingent consideration (8)

      -


      -


      -




      (17,100)




      17,100




      -


      17,100


      -




      17,100


      -


      17,100



      Other (10)

      -


      -


      -




      (31,118)




      31,118




      17,681


      13,437


      -




      13,437


      -


      13,437



      Tax adjustments (11)

      -


      -


      -




      -




      -




      -


      -


      205,148




      (205,148)


      -


      (205,148)



      Exclude discontinued operations, net of tax (12)

      -


      -


      -




      -




      -




      -


      -


      -




      -


      41,616


      41,616



      After considering items (non-GAAP)

      $2,142,853


      $   702,687


      $1,440,166


      67.2 %


      $ 475,107


      22.2 %


      $   965,059


      45.0 %


      $ 390,052


      $   575,007


      $    80,632


      14.0 %


      $   494,375


      $                 -


      $    494,375


      $          2.12

      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 nine months ended September 30, 2021 and 2020 are as follows:

      (1)

      To exclude amortization expense related to intangible assets.



      (2)

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





      Three Months Ended September 30,



      2021


      2020



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Sales-based

      $

      525



      $

      —



      $

      125



      $

      —



      Development-based

      —



      —



      —



      150



      Total

      $

      525



      $

      —



      $

      125



      $

      150













      Nine Months Ended September 30,



      2021


      2020



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Sales-based

      $

      1,176



      $

      —



      $

      792



      $

      —



      Development-based

      —



      5,030



      —



      1,677



      Total

      $

      1,176



      $

      5,030



      $

      792



      $

      1,677




      (3)

      Adjustments for amounts related to continuity and separation benefits, cost reductions and strategic review initiatives included the following (in thousands):





      Three Months Ended September 30,



      2021


      2020



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Continuity and separation benefits

      $

      (16,106)



      $

      4,823



      $

      32,048



      $

      25,906



      Accelerated depreciation

      5,128



      1,223



      4,502



      1,789



      Other, including strategic review initiatives

      719



      24,042



      —



      3,447



      Total

      $

      (10,259)



      $

      30,088



      $

      36,550



      $

      31,142













      Nine Months Ended September 30,



      2021


      2020



      Cost of revenues


      Operating
      expenses


      Cost of revenues


      Operating
      expenses


      Continuity and separation benefits

      $

      (13,827)



      $

      12,660



      $

      33,190



      $

      42,681



      Accelerated depreciation

      17,322



      5,008



      10,528



      4,148



      Other, including strategic review initiatives

      6,512



      30,957



      (26)



      9,835



      Total

      $

      10,007



      $

      48,625



      $

      43,692



      $

      56,664





      The amounts in the tables above include adjustments related to previously announced restructuring activities, certain continuity and transitional compensation arrangements, certain other cost reduction initiatives and certain strategic review initiatives.



      (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 September 30,


      Nine Months Ended September 30,



      2021


      2020


      2021


      2020


      Goodwill impairment charges

      $

      —



      $

      —



      $

      —



      $

      32,786



      Other intangible asset impairment charges

      —



      2,020



      7,811



      65,771



      Property, plant and equipment impairment charges

      —



      —



      427



      1,248



      Operating lease right-of-use asset impairment charges

      —



      6,392



      —



      6,392



      Disposal group impairment charges

      42,155



      —



      42,155



      —



      Total

      $

      42,155



      $

      8,412



      $

      50,393



      $

      106,197




      (7)

      To exclude integration costs.



      (8)

      To exclude the impact of changes in the fair value of contingent consideration liabilities resulting from changes to 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 loss on the extinguishment of debt associated with the Company's March 2021 refinancing transactions.



      (10)

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





      Three Months Ended September 30,



      2021


      2020



      Operating
      expenses


      Other non-
      operating
      expenses


      Operating
      expenses


      Other non-
      operating
      expenses


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

      $

      —



      $

      (2,036)



      $

      —



      $

      1,663



      Debt modification costs

      —



      —



      369



      —



      Other miscellaneous

      —



      (4,890)



      —



      (3,930)



      Total

      $

      —



      $

      (6,926)



      $

      369



      $

      (2,267)













      Nine Months Ended September 30,



      2021


      2020



      Operating
      expenses


      Other non-
      operating
      expenses


      Operating
      expenses


      Other non-
      operating
      expenses


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

      $

      —



      $

      466



      $

      —



      $

      (2,426)



      Gain on sale of business and other assets

      —



      —



      —



      (11,325)



      Debt modification costs

      3,879



      —



      31,118



      —



      Other miscellaneous

      —



      (4,890)



      —



      (3,930)



      Total

      $

      3,879



      $

      (4,424)



      $

      31,118



      $

      (17,681)





      The Other row included in the reconciliations of Net (loss) income (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 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 September 30,


      Nine Months Ended September 30,



      2021


      2020


      2021


      2020


      GAAP

      233,578



      230,040



      232,487



      233,379



      Non-GAAP Adjusted

      235,527



      233,442



      236,538



      233,379




      (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 Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives.


      (15)

      To exclude Other 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 September 30, 2021 (in thousands) and the calculation of the Company's Net Debt Leverage Ratio (non-GAAP):


      Twelve Months
      Ended September
      30, 2021

      Net income (GAAP)

      $

      68,160


      Income tax benefit

      (136,094)


      Interest expense, net

      554,102


      Depreciation and amortization (14)

      447,688


      EBITDA (non-GAAP)

      $

      933,856




      Upfront and milestone-related payments

      $

      38,812


      Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives

      84,558


      Certain litigation-related and other contingencies, net

      124,216


      Certain legal costs

      98,896


      Asset impairment charges

      64,540


      Acquisition-related and integration costs

      610


      Fair value of contingent consideration

      (7,518)


      Loss on extinguishment of debt

      13,753


      Share-based compensation (14)

      30,142


      Other income, net

      (463)


      Other

      3,858


      Discontinued operations, net of tax

      60,673


      Adjusted EBITDA (non-GAAP)

      $

      1,445,933




      Calculation of Net Debt:


      Debt

      $

      8,274,016


      Cash (excluding Restricted Cash)

      1,568,665


      Net Debt (non-GAAP)

      $

      6,705,351




      Calculation of Net Debt Leverage:


      Net Debt Leverage Ratio (non-GAAP)

      4.6


      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
      Certain information in this press release may be considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and any applicable Canadian securities legislation, including, but not limited to, the statements by Mr. Coleman, as well as other statements regarding product development, product launches and product demand, the expansion and enhancement of our product portfolio, market potential, progress on our strategic priorities, the status and outcome of litigation, financial guidance for full-year 2021 or any other future period, the impact of and response to the COVID-19 pandemic, the status of our contingency planning, including any potential bankruptcy filing, and any other statements that refer to our expected, estimated or anticipated future results or that do not relate solely to historical facts. Statements including words or phrases such as "believe," "expect," "anticipate," "intend," "estimate," "plan," "will," "may," "look forward," "intend," "guidance," "future," "potential" 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: the outcome of our strategic review, contingency planning and any potential restructuring or bankruptcy filing; the timing, impact 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 key products such as VASOSTRICT®; our ability to satisfy judgments or settlements or pursue appeals including bonding requirements; our ability to adjust to changing market conditions; our ability to attract and retain key personnel; our inability to maintain compliance with financial covenants and operating obligations which would expose us to potential events of default under our outstanding indebtedness; our ability to incur additional debt or equity financing for working capital, capital expenditures, business development, debt service requirements, acquisitions or general corporate or other purposes; our ability to refinance our indebtedness; a significant reduction in our short-term or long-term revenues which could cause us to be unable to fund our operations and liquidity needs or repay indebtedness; supply chain interruptions or difficulties; changes in competitive or market conditions; changes in legislation or regulatory developments; our ability to obtain and maintain adequate protection for our 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 initiatives; unfavorable publicity regarding the misuse of opioids; the uncertainty associated with the identification of and successful consummation and execution of external corporate development initiatives and strategic partnering transactions; our ability to advance our strategic priorities, develop our product pipeline and continue to develop the market for QWO® and other products; and our 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 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, the impact of and response to the ongoing COVID-19 pandemic and the impact of continued economic volatility, can materially affect our results. The occurrence or possibility of any such result has caused us to engage, and may result in further engagement in strategic reviews that ultimately may result in our pursuing one or more significant corporate transactions or other remedial measures, including on a preventative or proactive basis. Those remedial measures could include a potential bankruptcy filing (which, if it occurred, would subject us to additional risks and uncertainties that could adversely affect our business prospects and ability to continue as a going concern), corporate reorganization or restructuring activities involving all or a portion of our business, asset sales or other divestitures, cost-saving initiatives or other corporate realignments, seeking strategic partnerships and exiting certain product or geographic markets. Some of these measures could take significant time to implement and others may require judicial or other third-party approval. Any such actions may be complex, could entail significant costs and charges or could otherwise negatively impact shareholder value, and there can be no assurance that we will be able to accomplish any of these alternatives on terms acceptable to us, or at all, or that they will result in their intended benefits. 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 risk factors, including those referenced above, 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.

      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.