PR Newswire | Nov 4, 2021 04:16PM EDT

Guidance

11/04 15:15 CDT

Endo Reports Third-Quarter 2021 Financial Results And Raises 2021 Financial Guidance DUBLIN, Nov. 4, 2021

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(r), and the continued positive market response to QWO(r)."

THIRD-QUARTER FINANCIAL PERFORMANCE

(in thousands, except per share amounts)



Three Months Ended September 30, Nine Months Ended September 30,

2021 2020 Change2021 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 %

__________

Reported Diluted Net (Loss) Income per Share from Continuing Operations is computed based on weighted average shares outstanding and, if there is(1) 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.

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(2) 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(r) and QWO(r). 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(r) 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(r) 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(r) 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(r) 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, PercentNine Months Ended September 30,PercentGrowth Growth 2021 2020 2021 2020

Branded Pharmaceuticals:

Specialty Products:

XIAFLEX(r) $ 105,509 $ 88,167 20 % $312,266 $211,022 48 %

SUPPRELIN(r) 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(r) $ 26,914 $ 27,508 (2) % $78,695 $82,789 (5) %

TESTOPEL(r) 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(r) $ 255,697 $ 155,412 65 % $676,764 $572,530 18 %

ADRENALIN(r) 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^(r) Nasal Spray, AVEED^(r) and QWO^(r).

(2) Products included within Other Established include, but are not limited to, EDEX^(r) and LIDODERM^(r).

Individual products presented above represent the top two performing(3) 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^(r) 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, net83,495 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$ (47,741) $(64,800) $ 958 $(18,299) INCOME TAX

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,December 31, 2021 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 (5,000) - restricted cash acquired

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 $315,270 $140,398 EQUIVALENTS

CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, 1,385,000 1,720,388 BEGINNING OF PERIOD

CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, END OF $1,700,270 $1,860,786 PERIOD

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, cost19,829 67,692 58,632 100,356 reductions and strategic review initiatives (3)

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, cost19,829 67,692 58,632 100,356 reductions and strategic review initiatives (3)

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

(Loss) Diluted net Operating Other income from (Loss) (loss) Total Cost of Gross Gross Total Operating income Operating non- continuing Income Effective income Discontinued Net (loss) income per revenues, revenues margin margin operating expense to from margin % operating operations tax tax rate from operations, income share from net % expenses revenue % continuing expense, before expense continuing net of tax continuing operations net income tax operations 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 - 10,259 (10,259) (30,088) 19,829 - 19,829 - 19,829 - 19,829reductions and strategic review initiatives (3)

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

(Loss) Diluted net Operating Other income from (Loss) (loss) Total Cost of Gross Gross Total Operating income Operating non- continuing Income Effective income Discontinued Net (loss) income per revenues, revenues margin margin operating expense to from margin % operating operations tax tax rate from operations, income share from net % expenses revenue % continuing expense, before expense continuing net of tax continuing operations net income tax operations 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 - (36,550) 36,550 (31,142) 67,692 - 67,692 - 67,692 - 67,692reductions and strategic review initiatives (3)

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

Income Diluted net Operating Other from (Loss) (loss) Total Cost of Gross Gross Total Operating income Operating non- continuing Income Effective income Discontinued Net (loss) income per revenues, revenues margin margin operating expense to from margin % operating operations tax tax rate from operations, income share from net % expenses revenue % continuing expense, before expense continuing net of tax continuing operations net income tax operations 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 - (10,007) 10,007 (48,625) 58,632 - 58,632 - 58,632 - 58,632reductions and strategic review initiatives (3)

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

(Loss) Diluted net Operating Other income Income Income income per Total Cost of Gross Gross Total Operating income Operating non- from tax Effective from Discontinued share from revenues, revenues margin margin operating expense to from margin % operating continuing (benefit) tax rate continuing operations, Net income continuing net % expenses revenue % continuing expense, operations expense operations net of tax operations operations net before (13) income tax

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 - (43,692) 43,692 (56,664) 100,356 - 100,356 - 100,356 - 100,356reductions and strategic review initiatives (3)

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 Cost of revenues Operating expenses expenses

Sales-based $ 525 $ - $ 125 $ -

Development-based - - - 150

Total $ 525 $ - $ 125 $ 150

Nine Months Ended September 30,

2021 2020

Cost of revenues Operating Cost of revenues Operating expenses expenses

Sales-based $ 1,176 $ - $ 792 $ -

Development-based - 5,030 - 1,677

Total $ 1,176 $ 5,030 $ 792 $ 1,677

Adjustments for amounts related to continuity and separation benefits, cost(3) reductions and strategic review initiatives included the following (in thousands):

Three Months Ended September 30,

2021 2020

Cost of revenues Operating Cost of revenues Operating expenses 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 719 24,042 - 3,447 initiatives

Total $ (10,259) $ 30,088 $ 36,550 $ 31,142

Nine Months Ended September 30,

2021 2020

Cost of revenues Operating Cost of revenues Operating expenses 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 6,512 30,957 (26) 9,835 initiatives

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 - 2,020 7,811 65,771 charges

Property, plant and equipment - - 427 1,248 impairment charges

Operating lease right-of-use asset - 6,392 - 6,392 impairment charges

Disposal group impairment charges 42,155 - 42,155 -

Total $ 42,155 $ 8,412 $ 50,393 $ 106,197

(7) To exclude integration costs.

To exclude the impact of changes in the fair value of contingent consideration liabilities resulting from changes to estimates regarding the timing and amount(8) 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.

The Other rows included in each of the above reconciliations of GAAP financial(10) 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 Other non- Operating Other non- expenses operating expenses operating expenses expenses

Foreign currency impact related to the re-measurement of intercompany debt $ - $ (2,036) $ - $ 1,663 instruments

Debt modification costs - - 369 -

Other miscellaneous - (4,890) - (3,930)

Total $ - $ (6,926) $ 369 $ (2,267)

Nine Months Ended September 30,

2021 2020

Operating Other non- Operating Other non- expenses operating expenses operating expenses expenses

Foreign currency impact related to the re-measurement of intercompany debt $ - $ 466 $ - $ (2,426) instruments

Gain on sale of business and other - - - (11,325) assets

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.

Adjusted income taxes are calculated by tax effecting adjusted pre-tax income and permanent book-tax differences at the applicable effective tax rate that(11) 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.

Calculated as income or loss from continuing operations divided by the(13) 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



Depreciation and amortization and Share-based compensation per the Adjusted (14)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 84,558 reductions and strategic review initiatives

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 StatementsCertain 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(r); 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(r) 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.

View original content to download multimedia: https://www.prnewswire.com/news-releases/endo-reports-third-quarter-2021-financial-results-and-raises-2021-financial-guidance-301417010.html

SOURCE Endo International plc