ENDP Endo International plc

9.31
-0.56  -6%
Previous Close 9.87
Open 9.92
52 Week Low 2.08
52 Week High 10.89
Market Cap $2,144,021,583
Shares 223,103,410
Float 162,189,931
Enterprise Value $8,950,450,285
Volume 3,282,936
Av. Daily Volume 4,354,087
Stock charts supplied by TradingView

Drug Pipeline

Drug Stage Notes
QWO
Edematous fibrosclerotic panniculopathy (“cellulite”)
Approved
Approved
FDA Approval announced July 6, 2020.
AVEED (testosterone undecanoate) intramuscular injection
Men diagnosed with hypogonadism
Approved
Approved
CRL issued May 30 2013. Approved March 6 2014.
BEMA Buprenorphine
Management of pain severe enough to require daily, around-the-clock, long-term opioid treatment for which alternative treatment options are inadequate
Approved
Approved
Approved October 26, 2015.

Latest News

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

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

    "Looking ahead, we remain committed to expanding and enhancing our portfolio through focused investments, including the anticipated spring 2021 launch of QWO®, the first and only FDA approved injectable treatment…

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

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

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

    FINANCIAL PERFORMANCE

    (in thousands, except per share amounts)





    Three Months Ended December 31,







    Year Ended December 31,







    2020



    2019 (1)



    Change



    2020



    2019 (1)



    Change

    Total Revenues, Net

    $

    760,221





    $

    764,800





    (1)

    %



    $

    2,903,074





    $

    2,914,364





    %

    Reported Income (Loss) from Continuing Operations

    $

    141,247





    $

    (208,489)





    NM





    $

    247,464





    $

    (360,584)





    NM



    Reported Diluted Weighted Average Shares

    234,474





    226,787





    3

    %



    233,653





    226,050





    3

    %

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

    $

    0.60





    $

    (0.92)





    NM





    $

    1.06





    $

    (1.60)





    NM



    Reported Net Income (Loss)

    $

    119,343





    $

    (218,643)





    NM





    $

    183,944





    $

    (422,636)





    NM



    Adjusted Income from Continuing Operations (3)

    $

    175,995





    $

    185,231





    (5)

    %



    $

    670,370





    $

    616,078





    9

    %

    Adjusted Diluted Weighted Average Shares (2)(3)

    234,474





    231,571





    1

    %



    233,653





    231,706





    1

    %

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

    $

    0.75





    $

    0.80





    (6)

    %



    $

    2.87





    $

    2.66





    8

    %

    Adjusted EBITDA (3)

    $

    351,635





    $

    361,336





    (3)

    %



    $

    1,395,942





    $

    1,374,172





    2

    %

    __________

    (1)

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

    (2)

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

    (3)

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

    CONSOLIDATED RESULTS

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

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

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

    BRANDED PHARMACEUTICALS SEGMENT

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

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

    STERILE INJECTABLES SEGMENT

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

    GENERIC PHARMACEUTICALS SEGMENT

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

    INTERNATIONAL PHARMACEUTICALS SEGMENT

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

    2021 FINANCIAL GUIDANCE

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



    First-Quarter 2021



    Full-Year 2021









    Total Revenues, Net

    $620M - $680M



    $2.55B - $2.79B

    Adjusted EBITDA

    $270M - $300M



    $1.12B - $1.28B

    Adjusted Diluted Net Income per Share from Continuing Operations

    $0.40 - $0.50



    $1.80 - $2.30









    Assumptions:







    Adjusted Gross Margin

    ~70.5%



    ~70.0% - 71.0%

    Adjusted Operating Expenses as a Percentage of Total Revenues, Net

    ~30.5%



    ~28.5% - 29.5%

    Adjusted Interest Expense

    ~$135M



    ~$540M

    Adjusted Effective Tax Rate

    ~16.5%



    ~13.0% - 14.0%

    Adjusted Diluted Weighted Average Shares

    ~237M



    ~239M

    BALANCE SHEET, LIQUIDITY AND OTHER UPDATES

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

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

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

    CONFERENCE CALL INFORMATION

    Endo will conduct a conference call with financial analysts to discuss this press release tomorrow, February 26, 2021, at 7:30 a.m. ET. The dial-in number to access the call is U.S./Canada (866) 497-0462, International (678) 509-7598, and the passcode is 8387347. Please dial in 10 minutes prior to the scheduled start time.

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

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

    FINANCIAL SCHEDULES

    The following table presents Endo's unaudited Total revenues, net for the three months and years ended December 31, 2020 and 2019 (dollars in thousands):



    Three Months Ended December 31,



    Percent

    Growth



    Year Ended December 31,



    Percent

    Growth



    2020



    2019





    2020



    2019



    Branded Pharmaceuticals:























    Specialty Products:























    XIAFLEX®

    $

    105,212





    $

    101,520





    4

    %



    $

    316,234





    $

    327,638





    (3)

    %

    SUPPRELIN® LA

    24,838





    20,255





    23

    %



    88,182





    86,797





    2

    %

    Other Specialty (1)

    23,867





    26,844





    (11)

    %



    92,662





    105,241





    (12)

    %

    Total Specialty Products

    $

    153,917





    $

    148,619





    4

    %



    $

    497,078





    $

    519,676





    (4)

    %

    Established Products:























    PERCOCET®

    $

    27,323





    $

    27,813





    (2)

    %



    $

    110,112





    $

    116,012





    (5)

    %

    TESTOPEL®

    8,357





    14,414





    (42)

    %



    35,234





    55,244





    (36)

    %

    Other Established (2)

    34,907





    34,705





    1

    %



    139,356





    164,470





    (15)

    %

    Total Established Products

    $

    70,587





    $

    76,932





    (8)

    %



    $

    284,702





    $

    335,726





    (15)

    %

    Total Branded Pharmaceuticals (3)

    $

    224,504





    $

    225,551





    %



    $

    781,780





    $

    855,402





    (9)

    %

    Sterile Injectables:























    VASOSTRICT®

    $

    213,116





    $

    146,883





    45

    %



    $

    785,646





    $

    531,737





    48

    %

    ADRENALIN®

    31,739





    45,827





    (31)

    %



    152,074





    179,295





    (15)

    %

    Ertapenem for injection

    18,959





    25,060





    (24)

    %



    65,607





    104,679





    (37)

    %

    APLISOL®

    10,399





    5,830





    78

    %



    36,220





    61,826





    (41)

    %

    Other Sterile Injectables (4)

    57,637





    61,568





    (6)

    %



    199,300





    185,594





    7

    %

    Total Sterile Injectables (3)

    $

    331,850





    $

    285,168





    16

    %



    $

    1,238,847





    $

    1,063,131





    17

    %

    Total Generic Pharmaceuticals

    $

    180,440





    $

    225,560





    (20)

    %



    $

    783,110





    $

    879,882





    (11)

    %

    Total International Pharmaceuticals

    $

    23,427





    $

    28,521





    (18)

    %



    $

    99,337





    $

    115,949





    (14)

    %

    Total revenues, net

    $

    760,221





    $

    764,800





    (1)

    %



    $

    2,903,074





    $

    2,914,364





    %

    __________

    (1)

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

    (2)

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

    (3)

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

    (4)

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

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



    Three Months Ended December 31,



    Year Ended December 31,



    2020



    2019



    2020



    2019

    TOTAL REVENUES, NET

    $

    760,221





    $

    764,800





    $

    2,903,074





    $

    2,914,364



    COSTS AND EXPENSES:















    Cost of revenues

    369,539





    400,056





    1,442,511





    1,569,338



    Selling, general and administrative

    176,221





    160,671





    698,506





    632,420



    Research and development

    64,737





    34,379





    158,902





    130,732



    Litigation-related and other contingencies, net

    4,889





    15,304





    (19,049)





    11,211



    Asset impairment charges

    14,147





    267,430





    120,344





    526,082



    Acquisition-related and integration items, net

    (551)





    (19,115)





    16,549





    (46,098)



    Interest expense, net

    135,250





    134,347





    532,939





    538,734



    Gain on extinguishment of debt













    (119,828)



    Other expense (income), net

    4,208





    (3,731)





    (21,110)





    16,677



    LOSS FROM CONTINUING OPERATIONS BEFORE

    INCOME TAX

    $

    (8,219)





    $

    (224,541)





    $

    (26,518)





    $

    (344,904)



    INCOME TAX (BENEFIT) EXPENSE

    (149,466)





    (16,052)





    (273,982)





    15,680



    INCOME (LOSS) FROM CONTINUING OPERATIONS

    $

    141,247





    $

    (208,489)





    $

    247,464





    $

    (360,584)



    DISCONTINUED OPERATIONS, NET OF TAX

    (21,904)





    (10,154)





    (63,520)





    (62,052)



    NET INCOME (LOSS)

    $

    119,343





    $

    (218,643)





    $

    183,944





    $

    (422,636)



    NET INCOME (LOSS) PER SHARE—BASIC:















    Continuing operations

    $

    0.61





    $

    (0.92)





    $

    1.08





    $

    (1.60)



    Discontinued operations

    (0.09)





    (0.04)





    (0.28)





    (0.27)



    Basic

    $

    0.52





    $

    (0.96)





    $

    0.80





    $

    (1.87)



    NET INCOME (LOSS) PER SHARE—DILUTED:















    Continuing operations

    $

    0.60





    $

    (0.92)





    $

    1.06





    $

    (1.60)



    Discontinued operations

    (0.09)





    (0.04)





    (0.27)





    (0.27)



    Diluted

    $

    0.51





    $

    (0.96)





    $

    0.79





    $

    (1.87)



    WEIGHTED AVERAGE SHARES:















    Basic

    230,301





    226,787





    229,314





    226,050



    Diluted

    234,474





    226,787





    233,653





    226,050



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



    December 31,

    2020



    December 31,

    2019

    ASSETS







    CURRENT ASSETS:







    Cash and cash equivalents

    $

    1,213,437





    $

    1,454,531



    Restricted cash and cash equivalents

    171,563





    247,457



    Accounts receivable

    511,262





    467,953



    Inventories, net

    352,260





    327,865



    Other current assets

    164,736





    88,412



    Total current assets

    $

    2,413,258





    $

    2,586,218



    TOTAL NON-CURRENT ASSETS

    6,851,379





    6,803,309



    TOTAL ASSETS

    $

    9,264,637





    $

    9,389,527



    LIABILITIES AND SHAREHOLDERS' DEFICIT







    CURRENT LIABILITIES:







    Accounts payable and accrued expenses, including legal settlement accruals

    $

    1,208,061





    $

    1,412,954



    Other current liabilities

    45,763





    47,335



    Total current liabilities

    $

    1,253,824





    $

    1,460,289



    LONG-TERM DEBT, LESS CURRENT PORTION, NET

    8,280,578





    8,359,899



    OTHER LIABILITIES

    378,174





    435,883



    SHAREHOLDERS' DEFICIT

    (647,939)





    (866,544)



    TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

    $

    9,264,637





    $

    9,389,527



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



    Year Ended December 31,



    2020



    2019

    OPERATING ACTIVITIES:







    Net income (loss)

    $

    183,944





    $

    (422,636)



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







    Depreciation and amortization

    518,807





    612,862



    Asset impairment charges

    120,344





    526,082



    Other, including cash payments to claimants from Qualified Settlement Funds

    (425,703)





    (618,256)



    Net cash provided by operating activities

    $

    397,392





    $

    98,052



    INVESTING ACTIVITIES:







    Capital expenditures, excluding capitalized interest

    $

    (69,971)





    $

    (63,854)



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

    (649,504)







    Proceeds from sales and maturities of investments

    92,763







    Proceeds from sale of business and other assets, net

    6,737





    6,577



    Other

    (4,892)





    (2,921)



    Net cash used in investing activities

    $

    (624,867)





    $

    (60,198)



    FINANCING ACTIVITIES:







    (Payments on) proceeds from borrowings, net

    $

    (96,683)





    $

    237,989



    Other

    (11,884)





    (33,388)



    Net cash (used in) provided by financing activities

    $

    (108,567)





    $

    204,601



    Effect of foreign exchange rate

    654





    1,096



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

    $

    (335,388)





    $

    243,551



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

    1,720,388





    1,476,837



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

    $

    1,385,000





    $

    1,720,388



    SUPPLEMENTAL FINANCIAL INFORMATION

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

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

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

    Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP)

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



    Three Months Ended December 31,



    Year Ended December 31,



    2020



    2019



    2020



    2019

    Net income (loss) (GAAP)

    $

    119,343





    $

    (218,643)





    $

    183,944





    $

    (422,636)



    Income tax (benefit) expense

    (149,466)





    (16,052)





    (273,982)





    15,680



    Interest expense, net

    135,250





    134,347





    532,939





    538,734



    Depreciation and amortization (14)

    119,562





    144,453





    496,349





    612,862



    EBITDA (non-GAAP)

    $

    224,689





    $

    44,105





    $

    939,250





    $

    744,640



















    Upfront and milestone-related payments (2)

    32,606





    2,568





    35,075





    6,623



    Continuity and separation benefits and other cost reductions (3)

    25,926





    19,426





    126,282





    34,598



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

    4,889





    15,304





    (19,049)





    11,211



    Certain legal costs (5)

    15,935





    15,053





    67,819





    65,282



    Asset impairment charges (6)

    14,147





    267,430





    120,344





    526,082



    Acquisition-related and integration costs (7)

    196









    196







    Fair value of contingent consideration (8)

    (747)





    (19,115)





    16,353





    (46,098)



    Gain on extinguishment of debt (9)













    (119,828)



    Share-based compensation (14)

    7,905





    10,233





    36,167





    59,142



    Other expense (income), net (15)

    4,208





    (3,731)





    (21,110)





    16,677



    Other (10)

    (23)





    (91)





    31,095





    13,791



    Discontinued operations, net of tax (12)

    21,904





    10,154





    63,520





    62,052



    Adjusted EBITDA (non-GAAP)

    $

    351,635





    $

    361,336





    $

    1,395,942





    $

    1,374,172



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

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



    Three Months Ended December 31,



    Year Ended December 31,



    2020



    2019



    2020



    2019

    Income (loss) from continuing operations (GAAP)

    $

    141,247





    $

    (208,489)





    $

    247,464





    $

    (360,584)



    Non-GAAP adjustments:















    Amortization of intangible assets (1)

    101,742





    125,913





    427,543





    543,862



    Upfront and milestone-related payments (2)

    32,606





    2,568





    35,075





    6,623



    Continuity and separation benefits and other cost reductions (3)

    25,926





    19,426





    126,282





    34,598



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

    4,889





    15,304





    (19,049)





    11,211



    Certain legal costs (5)

    15,935





    15,053





    67,819





    65,282



    Asset impairment charges (6)

    14,147





    267,430





    120,344





    526,082



    Acquisition-related and integration costs (7)

    196









    196







    Fair value of contingent consideration (8)

    (747)





    (19,115)





    16,353





    (46,098)



    Gain on extinguishment of debt (9)













    (119,828)



    Other (10)

    3,727





    (2,002)





    17,164





    28,252



    Tax adjustments (11)

    (163,673)





    (30,857)





    (368,821)





    (73,322)



    Adjusted income from continuing operations (non-GAAP)

    $

    175,995





    $

    185,231





    $

    670,370





    $

    616,078



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

    The following tables provide detailed reconciliations of various other income statement data between the GAAP and non-GAAP amounts for the three months and years ended December 31, 2020 and 2019 (in thousands, except per share data):



    Three Months Ended December 31, 2020



    Total revenues, net



    Cost of revenues



    Gross margin



    Gross margin %



    Total operating expenses



    Operating expense to revenue %



    Operating income from continuing operations



    Operating margin %



    Other non-operating expense, net



    (Loss) income from continuing operations before income tax



    Income tax (benefit) expense



    Effective tax rate



    Income from continuing operations



    Discontinued operations, net of tax



    Net income



    Diluted net income per share from continuing operations (13)

    Reported (GAAP)

    $   760,221



    $     369,539



    $   390,682



    51.4 %



    $     259,443



    34.1 %



    $   131,239



    17.3 %



    $ 139,458



    $       (8,219)



    $(149,466)



    1,818.5 %



    $   141,247



    $       (21,904)



    $     119,343



    $            0.60

    Items impacting comparability:































































    Amortization of intangible assets (1)

    -



    (101,742)



    101,742







    -







    101,742







    -



    101,742



    -







    101,742



    -



    101,742





    Upfront and milestone-related payments (2)

    -



    (925)



    925







    (31,681)







    32,606







    -



    32,606



    -







    32,606



    -



    32,606





    Continuity and separation benefits and other cost reductions (3)

    -



    (11,721)



    11,721







    (14,205)







    25,926







    -



    25,926



    -







    25,926



    -



    25,926





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

    -



    -



    -







    (4,889)







    4,889







    -



    4,889



    -







    4,889



    -



    4,889





    Certain legal costs (5)

    -



    -



    -







    (15,935)







    15,935







    -



    15,935



    -







    15,935



    -



    15,935





    Asset impairment charges (6)

    -



    -



    -







    (14,147)







    14,147







    -



    14,147



    -







    14,147



    -



    14,147





    Acquisition-related and integration costs (7)

    -



    -



    -







    (196)







    196







    -



    196



    -







    196



    -



    196





    Fair value of contingent consideration (8)

    -



    -



    -







    747







    (747)







    -



    (747)



    -







    (747)



    -



    (747)





    Other (10)

    -



    -



    -







    -







    -







    (3,727)



    3,727



    -







    3,727



    -



    3,727





    Tax adjustments (11)

    -



    -



    -







    -







    -







    -



    -



    163,673







    (163,673)



    -



    (163,673)





    Exclude discontinued operations, net of tax (12)

    -



    -



    -







    -







    -







    -



    -



    -







    -



    21,904



    21,904





    After considering items (non-GAAP)

    $   760,221



    $     255,151



    $   505,070



    66.4 %



    $     179,137



    23.6 %



    $   325,933



    42.9 %



    $ 135,731



    $     190,202



    $   14,207



    7.5 %



    $   175,995



    $                  -



    $     175,995



    $            0.75

     



    Three Months Ended December 31, 2019



    Total revenues, net



    Cost of revenues



    Gross margin



    Gross margin %



    Total operating expenses



    Operating expense to revenue %



    Operating (loss) income from continuing operations



    Operating margin %



    Other non-operating expense, net



    (Loss) income from continuing operations before income tax



    Income tax (benefit) expense



    Effective tax rate



    (Loss) income from continuing operations



    Discontinued operations, net of tax



    Net (loss) income



    Diluted net (loss) income per share from continuing operations (13)

    Reported (GAAP)

    $   764,800



    $     400,056



    $   364,744



    47.7 %



    $     458,669



    60.0 %



    $    (93,925)



    (12.3)%



    $ 130,616



    $   (224,541)



    $ (16,052)



    7.1 %



    $ (208,489)



    $       (10,154)



    $   (218,643)



    $          (0.92)

    Items impacting comparability:































































    Amortization of intangible assets (1)

    -



    (125,913)



    125,913







    -







    125,913







    -



    125,913



    -







    125,913



    -



    125,913





    Upfront and milestone-related payments (2)

    -



    (542)



    542







    (2,026)







    2,568







    -



    2,568



    -







    2,568



    -



    2,568





    Continuity and separation benefits and other cost reductions (3)

    -



    (4,689)



    4,689







    (14,737)







    19,426







    -



    19,426



    -







    19,426



    -



    19,426





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

    -



    -



    -







    (15,304)







    15,304







    -



    15,304



    -







    15,304



    -



    15,304





    Certain legal costs (5)

    -



    -



    -







    (15,053)







    15,053







    -



    15,053



    -







    15,053



    -



    15,053





    Asset impairment charges (6)

    -



    -



    -







    (267,430)







    267,430







    -



    267,430



    -







    267,430



    -



    267,430





    Fair value of contingent consideration (8)

    -



    -



    -







    19,115







    (19,115)







    -



    (19,115)



    -







    (19,115)



    -



    (19,115)





    Other (10)

    -



    -



    -







    -







    -







    2,002



    (2,002)



    -







    (2,002)



    -



    (2,002)





    Tax adjustments (11)

    -



    -



    -







    -







    -







    -



    -



    30,857







    (30,857)



    -



    (30,857)





    Exclude discontinued operations, net of tax (12)

    -



    -



    -







    -







    -







    -



    -



    -







    -



    10,154



    10,154





    After considering items (non-GAAP)

    $   764,800



    $     268,912



    $   495,888



    64.8 %



    $     163,234



    21.3 %



    $   332,654



    43.5 %



    $ 132,618



    $     200,036



    $   14,805



    7.4 %



    $   185,231



    $                  -



    $     185,231



    $            0.80

     



    Year Ended December 31, 2020



    Total revenues, net



    Cost of revenues



    Gross margin



    Gross margin %



    Total operating expenses



    Operating expense to revenue %



    Operating income from continuing operations



    Operating margin %



    Other non-operating expense, net



    (Loss) income from continuing operations before income tax



    Income tax (benefit) expense



    Effective tax rate



    Income from continuing operations



    Discontinued operations, net of tax



    Net income



    Diluted net income per share from continuing operations (13)

    Reported (GAAP)

    $2,903,074



    $  1,442,511



    $1,460,563



    50.3 %



    $     975,252



    33.6 %



    $   485,311



    16.7 %



    $ 511,829



    $     (26,518)



    $(273,982)



    1,033.2 %



    $   247,464



    $       (63,520)



    $     183,944



    $            1.06

    Items impacting comparability:































































    Amortization of intangible assets (1)

    -



    (427,543)



    427,543







    -







    427,543







    -



    427,543



    -







    427,543



    -



    427,543





    Upfront and milestone-related payments (2)

    -



    (1,717)



    1,717







    (33,358)







    35,075







    -



    35,075



    -







    35,075



    -



    35,075





    Continuity and separation benefits and other cost reductions (3)

    -



    (55,413)



    55,413







    (70,869)







    126,282







    -



    126,282



    -







    126,282



    -



    126,282





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

    -



    -



    -







    19,049







    (19,049)







    -



    (19,049)



    -







    (19,049)



    -



    (19,049)





    Certain legal costs (5)

    -



    -



    -







    (67,819)







    67,819







    -



    67,819



    -







    67,819



    -



    67,819





    Asset impairment charges (6)

    -



    -



    -







    (120,344)







    120,344







    -



    120,344



    -







    120,344



    -



    120,344





    Acquisition-related and integration costs (7)

    -



    -



    -







    (196)







    196







    -



    196



    -







    196



    -



    196





    Fair value of contingent consideration (8)

    -



    -



    -







    (16,353)







    16,353







    -



    16,353



    -







    16,353



    -



    16,353





    Other (10)

    -



    -



    -







    (31,118)







    31,118







    13,954



    17,164



    -







    17,164



    -



    17,164





    Tax adjustments (11)

    -



    -



    -







    -







    -







    -



    -



    368,821







    (368,821)



    -



    (368,821)





    Exclude discontinued operations, net of tax (12)

    -



    -



    -







    -







    -







    -



    -



    -







    -



    63,520



    63,520





    After considering items (non-GAAP)

    $2,903,074



    $     957,838



    $1,945,236



    67.0 %



    $     654,244



    22.5 %



    $1,290,992



    44.5 %



    $ 525,783



    $     765,209



    $   94,839



    12.4 %



    $   670,370



    $                  -



    $     670,370



    $            2.87

     



    Year Ended December 31, 2019



    Total revenues, net



    Cost of revenues



    Gross margin



    Gross margin %



    Total operating expenses



    Operating expense to revenue %



    Operating income from continuing operations



    Operating margin %



    Other non-operating expense, net



    (Loss) income from continuing operations before income tax



    Income tax expense



    Effective tax rate



    (Loss) income from continuing operations



    Discontinued operations, net of tax



    Net (loss) income



    Diluted net (loss) income per share from continuing operations (13)

    Reported (GAAP)

    $2,914,364



    $  1,569,338



    $1,345,026



    46.2 %



    $  1,254,347



    43.0 %



    $     90,679



    3.1 %



    $ 435,583



    $   (344,904)



    $   15,680



    (4.5)%



    $ (360,584)



    $       (62,052)



    $   (422,636)



    $          (1.60)

    Items impacting comparability:































































    Amortization of intangible assets (1)

    -



    (543,862)



    543,862







    -







    543,862







    -



    543,862



    -







    543,862



    -



    543,862





    Upfront and milestone-related payments (2)

    -



    (2,484)



    2,484







    (4,139)







    6,623







    -



    6,623



    -







    6,623



    -



    6,623





    Continuity and separation benefits and other cost reductions (3)

    -



    (5,693)



    5,693







    (28,905)







    34,598







    -



    34,598



    -







    34,598



    -



    34,598





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

    -



    -



    -







    (11,211)







    11,211







    -



    11,211



    -







    11,211



    -



    11,211





    Certain legal costs (5)

    -



    -



    -







    (65,282)







    65,282







    -



    65,282



    -







    65,282



    -



    65,282





    Asset impairment charges (6)

    -



    -



    -







    (526,082)







    526,082







    -



    526,082



    -







    526,082



    -



    526,082





    Fair value of contingent consideration (8)

    -



    -



    -







    46,098







    (46,098)







    -



    (46,098)



    -







    (46,098)



    -



    (46,098)





    Gain on extinguishment of debt (9)

    -



    -



    -







    -







    -







    119,828



    (119,828)



    -







    (119,828)



    -



    (119,828)





    Other (10)

    -



    -



    -







    (13,878)







    13,878







    (14,374)



    28,252



    -







    28,252



    -



    28,252





    Tax adjustments (11)

    -



    -



    -







    -







    -







    -



    -



    73,322







    (73,322)



    -



    (73,322)





    Exclude discontinued operations, net of tax (12)

    -



    -



    -







    -







    -







    -



    -



    -







    -



    62,052



    62,052





    After considering items (non-GAAP)

    $2,914,364



    $  1,017,299



    $1,897,065



    65.1 %



    $     650,948



    22.3 %



    $1,246,117



    42.8 %



    $ 541,037



    $     705,080



    $   89,002



    12.6 %



    $   616,078



    $                  -



    $     616,078



    $            2.66

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

    Notes to certain line items included in the reconciliations of the GAAP financial measures to the non-GAAP financial measures for the three months and years ended December 31, 2020 and 2019 are as follows:

    (1)

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









    Three Months Ended December 31,



    Year Ended December 31,





    2020



    2019



    2020



    2019



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

    $

    100,926





    $

    123,669





    $

    424,276





    $

    523,872





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

    816





    2,244





    3,267





    19,990





    Total

    $

    101,742





    $

    125,913





    $

    427,543





    $

    543,862







    (2)

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









    Three Months Ended December 31,





    2020



    2019





    Cost of revenues



    Operating

    expenses



    Cost of revenues



    Operating

    expenses



    Sales-based

    $

    925





    $





    $

    542





    $





    Development-based





    31,681









    2,026





    Total

    $

    925





    $

    31,681





    $

    542





    $

    2,026











    Year Ended December 31,





    2020



    2019





    Cost of revenues



    Operating

    expenses



    Cost of revenues



    Operating

    expenses



    Sales-based

    $

    1,717





    $





    $

    2,484





    $





    Development-based





    33,358









    4,139





    Total

    $

    1,717





    $

    33,358





    $

    2,484





    $

    4,139









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





    (3)

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









    Three Months Ended December 31,





    2020



    2019





    Cost of revenues



    Operating

    expenses



    Cost of revenues



    Operating

    expenses



    Continuity and separation benefits

    $

    3,585





    $

    7,451





    $

    4,689





    $

    9,997





    Accelerated depreciation charges

    5,039





    2,744













    Other

    3,097





    4,010









    4,740





    Total

    $

    11,721





    $

    14,205





    $

    4,689





    $

    14,737











    Year Ended December 31,





    2020



    2019





    Cost of revenues



    Operating

    expenses



    Cost of revenues



    Operating

    expenses



    Continuity and separation benefits

    $

    36,775





    $

    50,132





    $

    5,693





    $

    17,881





    Accelerated depreciation charges

    15,567





    6,892













    Other

    3,071





    13,845









    11,024





    Total

    $

    55,413





    $

    70,869





    $

    5,693





    $

    28,905









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





    (4)

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





    (5)

    To exclude opioid-related legal expenses.





    (6)

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









    Three Months Ended December 31,



    Year Ended December 31,





    2020



    2019



    2020



    2019



    Goodwill impairment charges

    $





    $

    20,800





    $

    32,786





    $

    171,908





    Other intangible asset impairment charges

    14,146





    243,046





    79,917





    347,706





    Property, plant and equipment impairment charges

    1





    3,584





    1,249





    6,468





    Operating lease right-of-use asset impairment charges









    6,392









    Total

    $

    14,147





    $

    267,430





    $

    120,344





    $

    526,082







    (7)

    To exclude integration costs.





    (8)

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





    (9)

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





    (10)

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









    Three Months Ended December 31,





    2020



    2019





    Operating

    expenses



    Other non-

    operating

    expenses



    Operating

    expenses



    Other non-

    operating

    expenses



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

    $





    $

    4,345





    $





    $

    1,488





    (Gain) loss on sale of business and other assets













    (5,488)





    Other miscellaneous





    (618)









    1,998





    Total

    $





    $

    3,727





    $





    $

    (2,002)











    Year Ended December 31,





    2020



    2019





    Operating

    expenses



    Other non-

    operating

    expenses



    Operating

    expenses



    Other non-

    operating

    expenses



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

    $





    $

    1,919





    $





    $

    4,362





    (Gain) loss on sale of business and other assets





    (11,325)









    (7,488)





    Debt modification costs

    31,118

















    Other miscellaneous





    (4,548)





    13,878





    17,500





    Total

    $

    31,118





    $

    (13,954)





    $

    13,878





    $

    14,374









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





    (11)

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





    (12)

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





    (13)

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









    Three Months Ended December 31,



    Year Ended December 31,





    2020



    2019



    2020



    2019



    GAAP

    234,474





    226,787





    233,653





    226,050





    Non-GAAP Adjusted

    234,474





    231,571





    233,653





    231,706







    (14)

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





    (15)

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



    Reconciliation of Net Debt Leverage Ratio (non-GAAP)

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



    Twelve Months

    Ended December

    31, 2020

    Net income (GAAP)

    $

    183,944



    Income tax benefit

    (273,982)



    Interest expense, net

    532,939



    Depreciation and amortization (14)

    496,349



    EBITDA (non-GAAP)

    $

    939,250







    Upfront and milestone-related payments

    $

    35,075



    Continuity and separation benefits and other cost reductions

    126,282



    Certain litigation-related and other contingencies, net

    (19,049)



    Certain legal costs

    67,819



    Asset impairment charges

    120,344



    Acquisition-related and integration costs

    196



    Fair value of contingent consideration

    16,353



    Share-based compensation (14)

    36,167



    Other income, net

    (21,110)



    Other

    31,095



    Discontinued operations, net of tax

    63,520



    Adjusted EBITDA (non-GAAP)

    $

    1,395,942







    Calculation of Net Debt:



    Debt

    $

    8,314,728



    Cash (excluding Restricted Cash)

    1,213,437



    Net Debt (non-GAAP)

    $

    7,101,291







    Calculation of Net Debt Leverage:



    Net Debt Leverage Ratio (non-GAAP)

    5.1



    Non-GAAP Financial Measures

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

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

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

    About Endo International plc

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

    Cautionary Note Regarding Forward-Looking Statements

    This press release contains forward-looking statements, including, but not limited to, the statements by Mr. Coleman, as well as other statements regarding product development, market potential, corporate strategy and optimization efforts, together with Endo's net income per share from continuing operations amounts, product net sales, revenue forecasts and other financial guidance for the first-quarter and full-year 2021, the impact of and response to the COVID-19 pandemic and any other statements that refer to Endo's expected, estimated or anticipated future results. Statements including words such as "believes," "expects," "anticipates," "intends," "estimates," "plan," "will," "may," "look forward," "intend," "guidance," "future" or similar expressions are forward-looking statements. Because forecasts are inherently estimates that cannot be made with precision, Endo's performance at times differs materially from its estimates and targets, and Endo often does not know what the actual results will be until after the end of the applicable reporting period. Therefore, Endo will not report or comment on its progress during a current quarter except through public announcement. Any statement made by others with respect to progress during a current quarter cannot be attributed to Endo.

    All forward-looking statements in this press release reflect Endo's current analysis of existing trends and information and represent Endo's judgment only as of the date of this press release. Actual results may differ materially and adversely from current expectations based on a number of factors affecting Endo's businesses, including, among other things, the following: changing competitive, market and regulatory conditions; changes in legislation and regulatory developments; Endo's ability to obtain and maintain adequate protection for its intellectual property rights; the timing and uncertainty of the results of both the research and development and regulatory processes, including regulatory decisions, product recalls, withdrawals and other unusual items; domestic and foreign health care and cost containment reforms, including government pricing, tax and reimbursement policies; technological advances and patents obtained by competitors; the performance, including the approval, introduction, and consumer and physician acceptance of new products and the continuing acceptance of currently marketed products; the effectiveness of advertising and other promotional campaigns; the timely and successful implementation of any strategic and/or optimization initiatives; the timing or results of any pending or future litigation, investigations or claims or actual or contingent liabilities, settlement discussions, negotiations or other adverse proceedings, including pending and future opioid-related matters, pending tax matters with the IRS and proceedings that involve or may involve key products such as VASOSTRICT®; unfavorable publicity regarding the misuse of opioids; the timing and uncertainty of any acquisition, including the possibility that various closing conditions may not be satisfied or waived, uncertainty surrounding the successful integration of any acquired business (such as our recently completed acquisition of BioSpecifics) and failure to achieve the expected financial and commercial results from such acquisition; the uncertainty associated with the identification of and successful consummation and execution of external corporate development initiatives and strategic partnering transactions; and Endo's ability to obtain and successfully manufacture, maintain and distribute a sufficient supply of products to meet market demand in a timely manner. In addition, U.S. and international economic conditions, including higher unemployment, political instability, financial hardship, consumer confidence and debt levels, taxation, changes in interest and currency exchange rates, international relations, capital and credit availability, the status of financial markets and institutions, fluctuations or devaluations in the value of sovereign government debt, the impact of and response to the ongoing COVID-19 pandemic and the impact of continued economic volatility, can materially affect Endo's results. Therefore, the reader is cautioned not to rely on these forward-looking statements. Endo expressly disclaims any intent or obligation to update these forward-looking statements except as required to do so by law.

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