06.30.2014 Earnings Release 8-K Shell


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_______________________________
FORM 8-K
_______________________________

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): July 31, 2014 (July 29, 2014)

_______________________________
ENDO INTERNATIONAL PLC
(Exact Name of Registrant as Specified in Its Charter)  
_______________________________
Ireland
001-36326
Not Applicable
(State or other jurisdiction
of incorporation)
(Commission File Number)
(I.R.S. Employer
Identification No.)
33 Fitzwilliam Square, Dublin 2 Ireland
Not Applicable
(Address of principal executive offices)
(Zip Code)
Registrant's telephone number, including area code 011-353-1-669-6634
Not Applicable
Former name or former address, if changed since last report
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 





Item 2.02. Results of Operation and Financial Condition.
On July 31, 2014, the Registrant issued an earnings release announcing its financial results for the three and six months ended June 30, 2014. A copy of the earnings release is furnished as Exhibit 99.1.
This earnings release includes financial measures that are not in conformity with accounting principles generally accepted in the United States. We refer to these as non-GAAP financial measures. Specifically, the release refers to statements of operations amounts, including adjusted diluted earnings per share, adjusted gross margin, adjusted operating expenses and adjusted effective tax rate.
We define adjusted diluted earnings per share (“EPS”) as diluted earnings per share, adjusted for certain upfront and milestone payments to partners; acquisition-related and integration items, net; cost reduction and integration-related initiatives; asset impairment charges; amortization of intangible assets related to marketed products and customer relationships; inventory step-up recorded as part of our acquisitions; non-cash interest expense; litigation-related and other contingent matters; certain other items that the we believe do not reflect our core operating performance; the cash tax savings from acquired tax attributes and the tax effect of the pre-tax adjustments above at applicable tax rates.
We define adjusted gross margin as total revenues, less cost of revenues, adjusted for amortization of intangible assets related to marketed products; certain upfront and milestone payments to partners; cost reduction and integration-related initiatives; inventory step-up recorded as part of our acquisitions; and certain other items that we believe do not reflect our core operating performance.
We define adjusted operating expense as operating expenses, adjusted for amortization of intangible assets related to marketed products and customer relationships; certain upfront and milestone payments to partners; acquisition-related and integration items, net; cost reduction and integration-related initiatives; asset impairment charges; inventory step-up recorded as part of our acquisitions; litigation-related and other contingent matters; and certain other items that we believe do not reflect our core operating performance.
We define adjusted effective tax rate as the effective tax rate, adjusted for certain upfront and milestone payments to partners; acquisition-related and integration items, net; cost reduction and integration-related initiatives; asset impairment charges; amortization of intangible assets related to marketed products and customer relationships; inventory step-up recorded as part of our acquisitions; non-cash interest expense; litigation-related and other contingent matters; certain other items that the we believe do not reflect our core operating performance; the cash tax savings from acquired tax attributes; and the tax effect of the pre-tax adjustments above at applicable tax rates.
These non-GAAP financial measures are not prepared in accordance with accounting principles generally accepted in the United States and may be different from non-GAAP financial measures used by other companies. We refer to these non-GAAP financial measures in making operating decisions because we believe they provide meaningful supplemental information regarding our operational performance. For instance, we believe that these measures facilitate internal comparisons to our historical operating results and comparisons to competitors’ results. We believe these measures are useful to investors in allowing for greater transparency related to supplemental information used in our financial and operational decision-making. In addition, we have historically reported similar financial measures to our investors and believe that the inclusion of comparative numbers provides consistency in our financial reporting at this time. Further, we believe that these measures may be useful to investors as we are aware that certain of our significant stockholders utilize these measures to evaluate our financial performance. Finally, adjusted diluted earnings per share is used by the Compensation Committee of our Board of Directors in assessing the performance and compensation of substantially all of our employees, including executive officers.
Investors are encouraged to review the reconciliation of the non-GAAP financial measures used in this earnings announcement to their most directly comparable GAAP financial measures as provided with the financial statements included in this earnings release.
However, with the exception of projected adjusted diluted earnings per share, we have not provided a quantitative reconciliation of projected non-GAAP measures including adjusted gross margin, adjusted operating expenses and adjusted effective tax rate. Not all of the information necessary for quantitative reconciliation is available to us at this time without unreasonable efforts. This is due primarily to variability and difficulty in making accurate detailed forecasts and projections. Accordingly, we do not believe that reconciling information for such projected figures would be meaningful.
The information in this Item 2.02 and in Exhibit 99.1 shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. The information contained in this Item 2.02 and in Exhibit 99.1 shall not be incorporated into any registration statement or other document filed with the Securities and Exchange Commission by the company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.





Item 5.02. Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.
On July 29, 2014, the Registrant appointed Shane M. Cooke as a director of its Board of Directors, effective immediately. Mr. Cooke will be a member of the Registrant's Audit Committee and Transactions Committee. He currently serves as president of Alkermes plc based in Dublin, Ireland and serves on the board of directors of Prothena Corporation plc. Mr. Cooke joined Alkermes as president upon completion of the merger between Elan Drug Technologies (EDT) and Alkermes, Inc. in September 2011. Previously, he was head of EDT and executive vice president of Elan from 2007 through the merger in 2011 and concurrently served as chief financial officer of Elan Corporation from 2001 to May 2011. Mr. Cooke was appointed director of Elan in May 2005. Prior to joining Elan, he was chief executive of Pembroke Capital Limited, an aviation leasing company of which he was a founder. Mr. Cooke also previously held a number of senior positions in finance in the banking and aviation industries.
Mr. Cooke will be compensated pursuant to the Registrant's standard non-employee director compensation policy in effect from time to time. Pursuant to the Registrant's current standard policy regarding non-employee director compensation, a director is generally entitled to receive the following compensation in March of each year of service (1) an annual cash retainer of $140,000 and (2) share-based awards valued at $300,000, consisting of 100% of ordinary shares. In addition, Mr. Cooke will generally be entitled to receive an annual cash retainer of $20,000 for his services on the Registrant's Audit Committee and $20,000 for his services on the Registrant's Transactions Committee, each of which is payable in March of each year.
In connection with his appointment, Mr. Cooke will receive, on September 1, 2014, (1) a prorated portion of the annual Board of Directors cash retainer fee in the amount of $81,667, (2) a prorated portion of the annual Audit Committee cash retainer fee in the amount of $11,667, (3) a prorated portion of the annual Transactions Committee cash retainer fee in the amount of $11,667 and (4) a share-based award equal in value to $175,000.
There are no arrangements or understandings pursuant to which Mr. Cooke was selected as a director of the Registrant. Mr. Cooke does not have any relationship or related transaction with the Registrant that would require disclosure pursuant to Item 404(a) of Securities and Exchange Commission Regulation S-K.
Item 9.01.
Financial Statements and Exhibits.
(a)
Financial Statements of Business Acquired.
Not applicable.
(b)
Pro Forma Financial Information.
Not applicable.
(c)
Shell Company Transactions.
Not applicable.
(d)
Exhibits.
Exhibit Number
Description
99.1
Press Release of Endo International plc dated July 31, 2014, reporting the Registrant's financial results for the three and six months ended June 30, 2014
 
 
99.2
Press Release of Endo International plc dated July 30, 2014, announcing the appointment of Shane M. Cooke to the Board of Directors of Endo International plc






SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
 
 
 
ENDO INTERNATIONAL PLC
(Registrant)
 
 
By:
/s/ CAROLINE B. MANOGUE
Name:
Caroline B. Manogue
Title:
Executive Vice President, Chief Legal Officer & Company Secretary
Dated: July 31, 2014





INDEX TO EXHIBITS
 
Exhibit Number
Description
99.1
Press Release of Endo International plc dated July 31, 2014, reporting the Registrant's financial results for the three and six months ended June 30, 2014
 
 
99.2
Press Release of Endo International plc dated July 30, 2014, announcing the appointment of Shane M. Cooke to the Board of Directors of Endo International plc



Ex99.1-06.30.2014-Earnings Release


Exhibit 99.1
CONTACT:
 
 
 
Investors/Media
 
Investors
Blaine Davis
 
Jonathan Neely
+353-1-669-6635
 
(484) 216-6645
(484) 216-7158
 
 
ENDO REPORTS SECOND QUARTER FINANCIAL RESULTS

Total quarterly revenues of $719 million, reported diluted (GAAP) EPS of $0.13 and adjusted diluted EPS of $1.06.
Strong financial results driven by combination of base business performance and incremental growth from accretive acquisitions completed during the past year.
Company raises expected 2014 revenues to a range from $2.72 billion to $2.80 billion and raises expected 2014 adjusted diluted EPS to a range from $3.80 to $4.00.
Company expects 2014 reported diluted (GAAP) loss per share to be in the range from $1.77 to $1.57.
Financial guidance includes closed acquisitions and the incremental interest expense related to the placement of $750 million of 5.375% Senior Notes.
DUBLIN, July 31, 2014-- Endo International plc (NASDAQ: ENDP) (TSX:ENL) today reported second quarter 2014 revenues of $719 million, an increase of 1 percent compared to second quarter 2013 revenues of $712 million. Endo reported net income of $21 million in the second quarter 2014 compared to net income of $35 million in the second quarter of 2013. As detailed in the supplemental financial information below, adjusted net income for the three months ended June 30, 2014 increased by 4 percent to $174 million, compared to adjusted net income of $166 million for the second quarter of 2013.
Reported diluted EPS for the second quarter of 2014 was $0.13, compared to the second quarter 2013 reported earnings per share of $0.30. The decrease in reported diluted EPS is attributable to increased interest expense, a loss on extinguishment of debt, a smaller contribution from other income and an increase in the number of shares outstanding in the second quarter 2014.
Adjusted diluted EPS decreased by 25 percent to $1.06 for the second quarter of 2014 compared to $1.42 for the same period in 2013. The decrease in adjusted diluted EPS is primarily attributable to an increase in the number of shares outstanding. The increase in shares outstanding is attributable to additional Endo

1



shares that were issued to exchange for the former shares of Paladin Labs as well as the dilutive effects of the company's 1.75% Convertible Notes and related warrants.
“Endo delivered strong performance across each of our business segments in the second quarter. We had organic growth in our core products, advanced our pipeline and supplemented our growth through strategic additions,” said Rajiv De Silva, President and CEO of Endo. “As a result of our performance, we are raising financial guidance for full-year 2014. More importantly, our strong financial results support our continued pursuit of organic growth drivers, and strategic external growth opportunities where we see a clear case for value-creation for our shareholders. Over the past 12 months, we have made substantial progress towards our goal of becoming a leading specialty healthcare company and we are excited by the opportunities available to build upon this success."
FINANCIAL PERFORMANCE
($ in thousands, except per share amounts)
 
2nd Quarter
 
 
 
Six Months Ended June 30,
 
 
 
2014
 
2013
 
Change
 
2014
 
2013
 
Change
Total Revenues
$
718,684

 
$
712,148

 
1
 %
 
$
1,313,293

 
$
1,370,642

 
(4
)%
Reported Net Income
$
21,160

 
$
34,999

 
(40
)%
 
$
(415,752
)
 
$
50,348

 
NM

Reported Diluted EPS
$
0.13

 
$
0.30

 
(57
)%
 
$
(2.96
)
 
$
0.44

 
NM

Adjusted Net Income
$
173,682

 
$
166,348

 
4
 %
 
$
307,747

 
$
289,586

 
6
 %
Adjusted Diluted Weighted Average Shares
163,369

 
117,221

 
39
 %
 
154,365

 
115,205

 
34
 %
Adjusted Diluted EPS
$
1.06

 
$
1.42

 
(25
)%
 
$
1.99

 
$
2.51

 
(21
)%
U.S. BRANDED PHARMACEUTICALS
On July 7, Endo Pharmaceuticals Inc. announced positive top-line results from its pivotal Phase III efficacy study of BEMA® buprenorphine in opioid-experienced patients. Subsequently, the company participated in a pre-NDA meeting with representatives from FDA. Based on the discussion at that meeting, the company is planning on filing a New Drug Application (NDA) for BEMA buprenorphine by late 2014 or early 2015.
BEMA buprenorphine is being developed for the management of pain severe enough to require daily, around-the-clock, long-term opioid treatment and for which alternative treatment options are inadequate in both patients who are opioid naïve and opioid experienced.

2


Second quarter 2014 branded pharmaceutical revenues were $249 million, a 40 percent decrease when compared to the second quarter 2013 branded pharmaceutical revenues. This decrease was primarily attributable to the decrease in net sales of LIDODERM®. Second quarter 2014 net sales of LIDODERM decreased 81 percent compared to the second quarter 2013. This decrease is attributable to the effects of the loss of market exclusivity for the product in September 2013. The decrease of LIDODERM sales in the second quarter was partially offset by $13 million of royalty revenues that Endo recognized per the terms of its previously announced Watson (now doing business as Actavis, Inc.) Settlement Agreement.
Second quarter 2014 net sales of Voltaren® Gel increased 7 percent when compared to second quarter 2013 net sales. This increase is attributable to growth in demand. According to IMS Health, total prescriptions for Voltaren Gel increased by 18 percent in the second quarter of 2014 when compared to the second quarter of 2013.
Second quarter 2014 net sales of OPANA® ER decreased 7 percent when compared to the second quarter 2013. This decrease is primarily attributable to a year-over-year decrease in demand. According to IMS Health, total prescriptions for OPANA ER decreased by 13 percent in the second quarter of 2014 when compared to the second quarter of 2013.
U.S. GENERIC PHARMACEUTICALS
On June 24, Endo announced that it reached a definitive agreement to acquire DAVA Pharmaceuticals, Inc., a privately-held company specializing in marketed, pre-launch and pipeline generic pharmaceuticals, for $575 million in cash, with additional cash consideration of up to $25 million contingent on the achievement of certain sales milestones.  The acquisition enhances Endo's commercialization and development platform and is expected to be immediately accretive to Endo's 2014 adjusted earnings per share.

Second quarter 2014 generic product net sales of $272 million increased 60 percent when compared to second quarter 2013 generic product net sales. This increase is mainly attributable to the addition of sales from Boca Pharmacal following the close of that acquisition in February 2014 and sales of the Authorized Generic (AG) version of LIDODERM following the launch of that product by Qualitest in May 2014.

3


INTERNATIONAL PHARMACEUTICALS
On July 24, the company announced the completion of its acquisition of Grupo Farmaceutico Somar®, a leading, privately owned specialty pharmaceuticals company based in Mexico City. The combination of Somar and Endo further advances Endo’s transformation into a leading global specialty healthcare company and establishes a platform for growth in key emerging markets in Latin America.
Endo will leverage its global resources along with Somar’s proven commercial organization and scalable manufacturing facilities to take advantage of Somar’s portfolio of current products and pipeline of over 60 new products that are expected to launch over the next three years.
Somar generated approximately $100 million of revenue in 2013 and has approximately 1,200 employees.
Second quarter 2014 sales of $72.1 million for the International Pharmaceuticals segment are attributable to the Paladin Labs business following the February 28th closing of the acquisition.
DEVICES
In the second quarter 2014, Endo reported device sales of $126 million compared to second quarter 2013 sales of $126 million. In the second quarter 2014, Men's Health sales increased 3 percent compared to the second quarter 2013. This increase is primarily attributable to increased sales of erectile restoration products.
In the second quarter 2014 Women's Health sales decreased by 5 percent compared to the same period last year. The decrease in Women's Health sales is attributable to year-over-year declines in U.S.-based procedural volumes.

Sales for AMS's benign prostatic hyperplasia (BPH) business decreased 3 percent in the second quarter of 2014 when compared to the second quarter of 2013. This decrease is primarily attributable to a decrease in GreenLight™ console sales and is partially offset by an increase of GreenLight fiber sales.

4


2014 Financial Guidance
Endo's estimates are based on projected results for the twelve months ended Dec. 31, 2014 and management's current belief about prescription and procedure trends, pricing levels, inventory levels and the anticipated timing of future product launches and events. The company's guidance for reported (GAAP) earnings per share does not include any estimates for potential new corporate development transactions. For the full twelve months ended Dec. 31, 2014, at current exchange rates, Endo estimates:

Total revenue to be between $2.72 billion and $2.80 billion
Reported (GAAP) diluted loss per share to be between $1.77 and $1.57
Adjusted diluted earnings per share to be between $3.80 and $4.00
Adjusted diluted earnings per share assume full year adjusted diluted shares outstanding of 157 million
The company's 2014 guidance is based on certain assumptions including:
Adjusted gross margin of between 63 percent and 65 percent
Year-over-year high-single digit percentage decrease of Adjusted Operating Expenses
Adjusted interest expense of approximately $220 million
Adjusted effective tax rate of between 23 percent and 24 percent
Balance Sheet Update
In June 2014 the company announced the placement of $750 million of 5.375% Senior Notes due 2023. Endo intends to use the net proceeds from the offering for general corporate purposes, which may include acquisitions, including the acquisition of DAVA Pharmaceuticals, Inc.
Conference Call Information
Endo will conduct a conference call with financial analysts to discuss this news release today at 8:30 a.m. ET. The dial-in number to access the call is U.S./Canada (877) 415-3179, International (857) 244-7322, and the passcode is 75265738. Please dial in 10 minutes prior to the scheduled start time.

A replay of the call will be available from July 31, 2014 at 11:00 a.m. ET until 11:59 p.m. ET on August 7, 2014 by dialing (888)-286-8010 (U.S./Canada) or (617)-801-6888 (international) and entering the passcode 13608816.


5


A simultaneous webcast of the call can be accessed by visiting www.endo.com. In addition, a replay of the webcast will be available until 11:59 p.m. ET on August 7, 2014. The replay can be accessed by clicking on “Events” in the Investor Relations section of the website.

6


Supplemental Financial Information
The following tables provide a reconciliation of our reported (GAAP) statements of operations to our adjusted statements of operations (Non-GAAP) for each of the three months ended June 30, 2014 and 2013 (in thousands, except per share data):
Three Months Ended June 30, 2014 (unaudited)
 Actual Reported
(GAAP)
 
Adjustments
 
 
Non-GAAP Adjusted
 REVENUES
$
718,684

 
$


 
$
718,684

 
 
 
 

 
 
 COSTS AND EXPENSES:
 
 
 

 
 
Cost of revenues
345,739

 
(84,899
)
(1)
 
260,840

Selling, general and administrative
171,609

 
(15,890
)
(2)
 
155,719

Research and development
41,174

 
(10,646
)
(3)
 
30,528

Litigation-related and other contingencies, net
35,954

 
(35,954
)
(4)
 

Acquisition-related and integration items
19,618

 
(19,618
)
(5)
 

 OPERATING INCOME
$
104,590

 
$
167,007


 
$
271,597

 INTEREST EXPENSE, NET
52,181

 
(3,346
)
(6)
 
48,835

 LOSS ON EXTINGUISHMENT OF DEBT
20,089

 
(20,089
)
(7)
 

 OTHER INCOME, NET
(6,828
)
 
3,850

(8)
 
(2,978
)
 INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX
$
39,148

 
$
186,592


 
$
225,740

 INCOME TAX
15,594

 
35,489

(9)
 
51,083

 INCOME FROM CONTINUING OPERATIONS
$
23,554

 
$
151,103


 
$
174,657

 DISCONTINUED OPERATIONS, NET OF TAX
(3,168
)
 
3,363

(10)
 
195

 CONSOLIDATED NET INCOME
$
20,386

 
$
154,466


 
$
174,852

 Less: Net (loss) income attributable to noncontrolling interests
(774
)
 
1,944

(11)
 
1,170

 NET INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC
$
21,160

 
$
152,522


 
$
173,682

 DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS:
 
 
 

 
 
 Continuing operations
$
0.15

 
 

 
$
1.06

 Discontinued operations
(0.02
)
 
 

 

 DILUTED EARNINGS PER SHARE
$
0.13

 
 

 
$
1.06

 DILUTED WEIGHTED AVERAGE SHARES
163,369

 
 

 
163,369

Notes to reconciliation of our GAAP statements of operations to our adjusted statements of operations:
(1)
To exclude amortization of commercial intangible assets related to developed technology of $65,755 and a fair value step-up in inventory of $19,144.
(2)
To exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the company's operations of $11,167, amortization of intangible assets of $2,518, mesh litigation-related defense costs of $18,905, offset by insurance recoveries of $(22,000), an adjustment to the accrual for excise tax payments of $(4,700) and a charge of $10,000 related to the non-recoverability of certain non-trade receivables that did not relate to our core operating activities.
(3)
To exclude milestone payments to partners of $10,350 and adjustments to accruals for other costs incurred in connection with continued efforts to enhance the company's operations of $296.
(4)
To exclude the impact of net charges primarily for mesh-related product liability.
(5)
To exclude acquisition and integration costs of $19,618 associated with the Paladin, Boca and other acquisitions.
(6)
To exclude additional non-cash interest expense related to our 1.75% Convertible Senior Subordinated Notes.
(7)
To exclude the unamortized debt issuance costs written off and recorded as a net loss on extinguishment of debt in connection with various refinancing and note repurchase activity.
(8)
To exclude the net gain on sale of certain early-stage drug discovery and development assets.
(9)
Primarily to reflect the cash tax savings from acquired tax attributes and the tax effect of the pre-tax adjustments above at applicable tax rates.
(10)
To exclude the after-tax adjustment to the previously recorded gain on sale of the HealthTronics business and certain other sale-related costs.
(11)
To exclude the impact of the portion of certain of the above adjustments attributable to noncontrolling interests.

7


Three Months Ended June 30, 2013 (unaudited)
 Actual Reported
(GAAP)
 
Adjustments
 
 
Non-GAAP Adjusted
 REVENUES
$
712,148

 
$


 
$
712,148

 
 
 
 

 
 
 COSTS AND EXPENSES:
 
 
 

 
 
Cost of revenues
273,413

 
(53,729
)
(1)
 
219,684

Selling, general and administrative
244,302

 
(63,819
)
(2)
 
180,483

Research and development
33,393

 
(3,367
)
(3)
 
30,026

Litigation-related and other contingencies
59,971

 
(59,971
)
(4)
 

Asset impairment charges
2,849

 
(2,849
)
(5)
 

Acquisition-related and integration items
1,825

 
(1,825
)
(6)
 

 OPERATING INCOME
$
96,395

 
$
185,560


 
$
281,955

 INTEREST EXPENSE, NET
42,334

 
(5,662
)
(7)
 
36,672

 OTHER (INCOME) EXPENSE, NET
(16,700
)
 
17,593

(8)
 
893

 INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX
$
70,761

 
$
173,629


 
$
244,390

 INCOME TAX
29,012

 
50,834

(9)
 
79,846

 INCOME FROM CONTINUING OPERATIONS
$
41,749

 
$
122,795


 
$
164,544

 DISCONTINUED OPERATIONS, NET OF TAX
6,362

 
8,554

(10)
 
14,916

 CONSOLIDATED NET INCOME
$
48,111

 
$
131,349


 
$
179,460

 Less: Net income attributable to noncontrolling interests
13,112

 


 
13,112

 NET INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC
$
34,999

 
$
131,349


 
$
166,348

 DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS:
 
 
 

 
 
 Continuing operations
$
0.36

 
 

 
$
1.40

 Discontinued operations
(0.06
)
 
 

 
0.02

 DILUTED EARNINGS PER SHARE
$
0.30

 
 

 
$
1.42

 DILUTED WEIGHTED AVERAGE SHARES
117,221

 
 

 
117,221

Notes to reconciliation of our GAAP statements of operations to our adjusted statements of operations:
(1)
To exclude amortization of commercial intangible assets related to marketed products of $48,587, certain separation benefits and other costs incurred in connection with continued efforts to enhance the company's operations of $1,142 and accruals for milestone payments to partners of $4,000.
(2)
To exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the company’s operations of $48,451, amortization of customer relationships of $2,502 and mesh litigation-related defense costs of $12,866.
(3)
To exclude milestone payments to partners of $1,398 and certain separation benefits and other costs incurred in connection with continued efforts to enhance the company’s operations of $1,969.
(4)
To exclude the impact of charges primarily for mesh-related product liability.
(5)
To exclude asset impairment charges.
(6)
To exclude acquisition and integration costs.
(7)
To exclude additional non-cash interest expense related to our 1.75% Convertible Senior Subordinated Notes.
(8)
To exclude $(16,545) related to patent litigation settlement income and other income of $(1,048).
(9)
Primarily to reflect the cash tax savings from acquired tax attributes and the tax effect of the pre-tax adjustments above at applicable tax rates.
(10)
To exclude certain items related to the HealthTronics business, which is reported as Discontinued operations, net of tax.

8


The following tables provide a reconciliation of our reported (GAAP) statements of operations to our adjusted statements of operations (Non-GAAP) for each of the six months ended June 30, 2014 and 2013 (in thousands, except per share data):
Six Months Ended June 30, 2014 (unaudited)
 Actual Reported
(GAAP)
 
Adjustments

 
 
Non-GAAP Adjusted
 REVENUES
$
1,313,293

 
$


 
$
1,313,293

 
 
 
 

 
 
 COSTS AND EXPENSES:
 
 
 

 
 
Cost of revenues
597,700

 
(141,314
)
(1)
 
456,386

Selling, general and administrative
398,313

 
(94,555
)
(2)
 
303,758

Research and development
82,854

 
(20,722
)
(3)
 
62,132

Litigation-related and other contingencies, net
662,105

 
(662,105
)
(4)
 

Acquisition-related and integration items
64,887

 
(64,887
)
(5)
 

 OPERATING (LOSS) INCOME
$
(492,566
)
 
$
983,583


 
$
491,017

 INTEREST EXPENSE, NET
105,579

 
(9,315
)
(6)
 
96,264

 LOSS ON EXTINGUISHMENT OF DEBT
29,685

 
(29,685
)
(7)
 

 OTHER INCOME, NET
(12,860
)
 
3,850

(8)
 
(9,010
)
 (LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX
$
(614,970
)
 
$
1,018,733


 
$
403,763

 INCOME TAX
(199,827
)
 
293,984

(9)
 
94,157

 (LOSS) INCOME FROM CONTINUING OPERATIONS
$
(415,143
)
 
$
724,749


 
$
309,606

 DISCONTINUED OPERATIONS, NET OF TAX
2,251

 
694

(10)
 
2,945

 CONSOLIDATED NET (LOSS) INCOME
$
(412,892
)
 
$
725,443


 
$
312,551

 Less: Net income attributable to noncontrolling interests
2,860

 
1,944

(11)
 
4,804

 NET (LOSS) INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC
$
(415,752
)
 
$
723,499


 
$
307,747

 DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS:
 
 
 

 
 
 Continuing operations
$
(2.96
)
 
 

 
$
2.00

 Discontinued operations

 
 

 
(0.01
)
 DILUTED (LOSS) EARNINGS PER SHARE
$
(2.96
)
 
 

 
$
1.99

 DILUTED WEIGHTED AVERAGE SHARES
140,252

 
 

 
154,365

Notes to reconciliation of our GAAP statements of operations to our adjusted statements of operations:
(1)
To exclude amortization of commercial intangible assets related to developed technology of $118,434, a fair value step-up in inventory of $22,725 and accruals for milestone payments to partners of $155.
(2)
To exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the company's operations of $12,368, amortization of intangible assets of $5,033, mesh litigation-related defense costs of $33,854, offset by insurance recoveries of $(22,000), accruals for excise tax payments of $55,300 and a charge of $10,000 related to the non-recoverability of certain non-trade receivables that did not relate to our core operating activities.
(3)
To exclude milestone payments to partners of $21,350 and adjustments to accruals for other costs incurred in connection with continued efforts to enhance the company's operations of $(628).
(4)
To exclude the impact of net charges primarily for mesh-related product liability.
(5)
To exclude acquisition and integration costs of $64,887 associated with the Paladin, Boca and other acquisitions.
(6)
To exclude additional non-cash interest expense related to our 1.75% Convertible Senior Subordinated Notes.
(7)
To exclude the unamortized debt issuance costs written off and recorded as a net loss on extinguishment of debt in connection with various refinancing and note repurchase activity.
(8)
To exclude the net gain on sale of certain early-stage drug discovery and development assets.
(9)
Primarily to reflect the cash tax savings from acquired tax attributes and the tax effect of the pre-tax adjustments above at applicable tax rates.
(10)
To exclude the after-tax adjustment to the previously recorded gain on sale of the HealthTronics business and certain other sale-related costs.
(11)
To exclude the impact of the portion of certain of the above adjustments attributable to noncontrolling interests.

9


Six Months Ended June 30, 2013 (unaudited)
 Actual Reported
(GAAP)
 
Adjustments

 
 
Non-GAAP Adjusted
 REVENUES
$
1,370,642

 
$


 
$
1,370,642

 
 
 
 

 
 
 COSTS AND EXPENSES:
 
 
 

 
 
Cost of revenues
527,794

 
(98,465
)
(1)
 
429,329

Selling, general and administrative
471,534

 
(85,086
)
(2)
 
386,448

Research and development
72,162

 
(9,182
)
(3)
 
62,980

Litigation-related and other contingencies
128,203

 
(128,203
)
(4)
 

Asset impairment charges
3,949

 
(3,949
)
(5)
 

Acquisition-related and integration items
2,383

 
(2,383
)
(6)
 

 OPERATING INCOME
$
164,617

 
$
327,268


 
$
491,885

 INTEREST EXPENSE, NET
86,610

 
(11,112
)
(7)
 
75,498

 LOSS ON EXTINGUISHMENT OF DEBT
11,312

 
(11,312
)
(8)
 

 OTHER (INCOME) EXPENSE, NET
(34,969
)
 
36,820

(9)
 
1,851

 INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX
$
101,664

 
$
312,872


 
$
414,536

 INCOME TAX
38,262

 
87,392

(10)
 
125,654

 INCOME FROM CONTINUING OPERATIONS
$
63,402

 
$
225,480


 
$
288,882

DISCONTINUED OPERATIONS, NET OF TAX
11,312

 
13,758

(11)
 
25,070

 CONSOLIDATED NET INCOME
$
74,714

 
$
239,238


 
$
313,952

 Less: Net income attributable to noncontrolling interests
24,366

 


 
24,366

 NET INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC
$
50,348

 
$
239,238


 
$
289,586

 DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS:
 
 
 

 
 
 Continuing operations
$
0.55

 
 

 
$
2.51

 Discontinued operations
(0.11
)
 
 

 

 DILUTED EARNINGS PER SHARE
$
0.44

 
 

 
$
2.51

 DILUTED WEIGHTED AVERAGE SHARES
115,205

 
 

 
115,205

Notes to reconciliation of our GAAP statements of operations to our adjusted statements of operations:
(1)
To exclude amortization of commercial intangible assets related to marketed products of $93,323, certain separation benefits and other costs incurred in connection with continued efforts to enhance the company's operations of $1,142 and accruals for milestone payments to partners of $4,000.
(2)
To exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the company’s operations of $58,904, amortization of customer relationships of $5,016 and mesh litigation-related defense costs of $21,166.
(3)
To exclude milestone payments to partners of $3,972 and certain separation benefits and other costs incurred in connection with continued efforts to enhance the company’s operations of $5,210.
(4)
To exclude the impact of charges primarily for mesh-related product liability.
(5)
To exclude asset impairment charges.
(6)
To exclude acquisition and integration costs.
(7)
To exclude additional non-cash interest expense related to our 1.75% Convertible Senior Subordinated Notes.
(8)
To exclude the unamortized debt issuance costs written off and recorded as a loss on extinguishment of debt upon our March 2013 prepayment on our Term Loan indebtedness as well as upon the amendment and restatement of our existing credit facility.
(9)
To exclude $(35,772) related to patent litigation settlement income and other income of $(1,048).
(10)
Primarily to reflect the cash tax savings from acquired tax attributes and the tax effect of the pre-tax adjustments above at applicable tax rates.
(11)
To exclude certain items related to the HealthTronics business, which is reported as Discontinued operations, net of tax.

10


Non-GAAP Adjusted net income and its components and Non-GAAP Adjusted diluted EPS are not, and should not be viewed as, substitutes for U.S. GAAP net income and its components and diluted EPS. Despite the importance of these measures to management in goal setting and performance measurement, we stress that these are Non-GAAP financial measures that have no standardized meaning prescribed by U.S. GAAP and, therefore, have limits in their usefulness to investors. Because of the non-standardized definitions, Non-GAAP Adjusted net income and its components (unlike U.S. GAAP net income 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. See Endo's Current Report on Form 8-K filed today with the Securities and Exchange Commission for an explanation of Endo's reasons for using non-GAAP measures.
Reconciliation of Projected GAAP Diluted Earnings Per Share to Adjusted Diluted Earnings Per Share Guidance for 2014
 
Year Ending
 
December 31, 2014
Projected GAAP diluted income per common share
$
(1.77
)
To
$
(1.57
)
Upfront and milestone-related payments to partners
0.17

 
0.17

Amortization of commercial intangible assets and fair value inventory step-up
1.70

 
1.70

Acquisition related, integration and restructuring charges
1.14

 
1.14

Basic to Diluted weighted average share count effect
0.10

 
0.10

Charges for litigation and other legal matters
4.53

 
4.53

Interest expense adjustment for non-cash interest related to our 1.75% Convertible Senior Subordinated Notes and other treasury related items
0.09

 
0.09

Tax effect of pre-tax adjustments at the applicable tax rates and certain other expected cash tax savings as a result of acquisitions
(2.16
)
 
(2.16
)
Diluted adjusted income per common share guidance
$
3.80

To
$
4.00

The company's guidance is being issued based on certain assumptions including:
Certain of the above amounts are based on estimates and there can be no assurance that Endo will achieve these results.
Includes all completed business development transactions as of July 31, 2014.

About Endo
Endo International plc is a global specialty healthcare company focused on improving patients' lives while creating shareholder value. Endo develops, manufactures, markets, and distributes quality branded pharmaceutical, generic and device products through its operating companies. Endo has global headquarters in Dublin, Ireland, and U.S. headquarters in Malvern, PA. Learn more at www.endo.com.



11


(Tables Attached)
The following tables present Endo's unaudited Net Revenues for the three and six months ended June 30, 2014 and 2013:
Endo International plc
Net Revenues (unaudited)
(in thousands)
 
Three Months Ended June 30,
 
Percent Growth
 
Six Months Ended June 30,
 
Percent Growth
 
2014
 
2013
 
 
2014
 
2013
 
U.S. Branded Pharmaceuticals:
 
 
 
 
 
 
 
 
 
 
 
LIDODERM®
$
43,002

 
$
229,656

 
(81
)%
 
$
76,082

 
$
416,680

 
(82
)%
OPANA® ER
54,109

 
57,951

 
(7
)%
 
101,062

 
114,278

 
(12
)%
Voltaren® Gel
45,797

 
42,783

 
7
 %
 
83,356

 
78,893

 
6
 %
PERCOCET®
31,543

 
25,950

 
22
 %
 
60,523

 
52,568

 
15
 %
FORTESTA® Gel
12,004

 
17,477

 
(31
)%
 
23,147

 
32,131

 
(28
)%
FROVA®
18,398

 
14,312

 
29
 %
 
33,678

 
28,089

 
20
 %
SUPPRELIN® LA
17,049

 
16,597

 
3
 %
 
30,806

 
30,023

 
3
 %
VALSTAR®
6,657

 
4,888

 
36
 %
 
12,036

 
10,303

 
17
 %
VANTAS®
2,416

 
3,107

 
(22
)%
 
4,114

 
6,974

 
(41
)%
SUMAVEL®
3,176

 

 
NM

 
3,176

 

 
NM

AVEED™
324

 

 
NM

 
324

 

 
NM

Other Branded Products
605

 
1,052

 
(42
)%
 
1,181

 
1,325

 
(11
)%
Royalty and Other Revenue
13,467

 
1,874

 
619
 %
 
53,227

 
1,972

 
2,599
 %
Total U.S. Branded Pharmaceuticals
$
248,547

 
$
415,647

 
(40
)%
 
$
482,712

 
$
773,236

 
(38
)%
Total U.S. Generic Pharmaceuticals
$
272,213

 
$
170,530

 
60
 %
 
$
484,068

 
$
348,783

 
39
 %
Total International Pharmaceuticals
72,088

 

 
NM

 
96,910

 

 
NM

Devices:
 
 
 
 
 
 
 
 
 
 
 
Men's Health
70,069

 
68,081

 
3
 %
 
138,390

 
135,649

 
2
 %
Women's Health
26,393

 
27,666

 
(5
)%
 
52,230

 
56,270

 
(7
)%
BPH Therapy
29,374

 
30,224

 
(3
)%
 
58,983

 
56,704

 
4
 %
Total Devices
125,836

 
125,971

 
 %
 
249,603

 
248,623

 
 %
Total Revenue
$
718,684

 
$
712,148

 
1
 %
 
$
1,313,293

 
$
1,370,642

 
(4
)%

12


The following table presents unaudited condensed consolidated Balance Sheet data at June 30, 2014 and December 31, 2013:
 
June 30,
2014
 
December 31,
2013
ASSETS
 
 
 
CURRENT ASSETS:
 
 
 
Cash and cash equivalents
$
1,427,244

 
$
526,597

Restricted cash and cash equivalents
65,777

 
770,000

Marketable securities
46,279

 

Accounts receivable
875,932

 
725,827

Inventories, net
427,199

 
374,439

Assets held for sale

 
160,257

Other assets
322,346

 
297,387

Total current assets
$
3,164,777

 
$
2,854,507

TOTAL NON-CURRENT ASSETS
6,797,129

 
3,717,349

TOTAL ASSETS
$
9,961,906

 
$
6,571,856

LIABILITIES AND STOCKHOLDERS' EQUITY
 

 
 

CURRENT LIABILITIES:
 

 
 

Accounts payable and accrued expenses
$
1,989,757

 
$
1,247,083

Liabilities related to assets held for sale

 
31,571

Other current liabilities
186,478

 
418,018

Total current liabilities
$
2,176,235

 
$
1,696,672

LONG-TERM DEBT, LESS CURRENT PORTION, NET
4,229,895

 
3,323,844

OTHER LIABILITIES
711,156

 
966,124

STOCKHOLDERS' EQUITY:
 
 
 
Total Endo International plc shareholders’ equity
$
2,807,489

 
$
526,018

Noncontrolling interests
37,131

 
59,198

Total shareholders’ equity
$
2,844,620

 
$
585,216

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
9,961,906

 
$
6,571,856



13


The following table presents unaudited condensed consolidated Statement of Cash Flow data for the six months ended June 30, 2014 and 2013:
 
Six Months Ended June 30,
 
2014
 
2013
OPERATING ACTIVITIES:
 
 
 
Consolidated net (loss) income
$
(412,892
)
 
$
74,714

Adjustments to reconcile consolidated Net (loss) income to Net cash (used in) provided by operating activities
 
 
 
Depreciation and amortization
152,818

 
135,051

Share-based compensation
14,376

 
22,753

Amortization of debt issuance costs and premium / discount
17,993

 
18,567

Other
(140,231
)
 
29,237

Changes in assets and liabilities which provided (used) cash
315,305

 
(163,291
)
Net cash (used in) provided by operating activities
(52,631
)
 
117,031

INVESTING ACTIVITIES:
 
 
 
Purchases of property, plant and equipment, net
(40,379
)
 
(37,029
)
Acquisitions, net of cash acquired
(203,088
)
 
(3,645
)
Proceeds from sale of business, net
54,521

 

Settlement escrow
3,148

 

Decrease in restricted cash and cash equivalents
704,223

 

Other
69,916

 
(12,673
)
Net cash provided by (used in) investing activities
588,341

 
(53,347
)
FINANCING ACTIVITIES:
 
 
 
Cash distributions to noncontrolling interests
(6,144
)
 
(24,349
)
Borrowings (payments) on indebtedness, net
373,875

 
(119,359
)
Exercise of options
31,616

 
52,483

Other
(56,539
)
 
(15,715
)
Net cash provided by (used in) financing activities
342,808

 
(106,940
)
Effect of foreign exchange rate
4,716

 
948

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
883,234

 
(42,308
)
LESS: NET DECREASE IN CASH AND CASH EQUIVALENTS OF DISCONTINUED OPERATIONS
(17,413
)
 
(5,968
)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS
900,647

 
(36,340
)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
526,597

 
529,689

CASH AND CASH EQUIVALENTS, END OF PERIOD
$
1,427,244

 
$
493,349


14


Safe Harbor Statement
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and Canadian securities legislation. 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 these statements reflect Endo's current views, expectations and beliefs concerning future events, these forward-looking statements involve risks and uncertainties. Although Endo believes that these forward-looking statements and information are based upon reasonable assumptions and expectations, readers should not place undue reliance on them, or any other forward-looking statements or information in this news release. Investors should note that many factors, as more fully described in the documents filed by Endo with securities regulators in the United States and Canada including under the caption “Risk Factors” in Endo's Form 10-K, Form 10-Q and Form 8-K filings with the Securities and Exchange Commission and with securities regulators in Canada on System for Electronic Document Analysis and Retrieval (“SEDAR”) and as otherwise enumerated herein or therein, could affect Endo's future financial results and could cause Endo's actual results to differ materially from those expressed in forward-looking statements contained in Endo's Annual Report on Form 10-K. The forward-looking statements in this press release are qualified by these risk factors. These are factors that, individually or in the aggregate, could cause Endo's actual results to differ materially from expected and historical results. Endo assumes no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required under applicable securities law.
#####

15
Ex99.2-Shane Cooke
Exhibit 99.2




For Immediate Release                CONTACTS:


Investors/Media:
 
Media:
 
Investors:
Blaine Davis
 
Heather Zoumas Lubeski
 
Jonathan Neely
+353-1-669-6635
 
(484) 216-6829
 
(484) 216-6645
(484) 219-7158
 
 
 
 


Endo appoints Shane M. Cooke to Board of Directors


Dublin, July 30, 2014 – Endo International plc (NASDAQ: ENDP) (TSX: ENL) today announced the appointment of Shane M. Cooke to the company’s board of directors. Mr. Cooke, an international business leader with more than 25 years of experience, currently serves as president of Alkermes plc based in Dublin, Ireland. Mr. Cooke has also been appointed to Endo’s Audit and Transactions Committee

“I am excited to welcome Shane to our board of directors,” said Roger Kimmel, chairman of the board of Endo. “He brings exceptional experience in the areas of finance, biotechnology as well as pharmaceutical operations. Our board is looking forward to the perspective Shane will provide related to our strategy and business operations as we continue to focus on delivering value for our customers and shareholders.”

Mr. Cooke joined Alkermes as president upon completion of the merger between Elan Drug Technologies (EDT) and Alkermes, Inc. in September 2011. Previously, he was head of EDT and executive vice president of Elan from 2007 through the merger in 2011 and concurrently served as chief financial officer of Elan Corporation from 2001 to May 2011. Mr. Cooke was appointed director of Elan in May 2005. Prior to joining Elan, he was chief executive of Pembroke Capital Limited, an aviation leasing company of which he was a founder. Mr. Cooke also previously held a number of senior positions in finance in the banking and aviation industries.

Mr. Cooke is a chartered accountant and a graduate of University College Dublin, Ireland. He currently serves on the board of directors of Prothena Corporation plc,.

About Endo International plc
Endo International plc is a global specialty healthcare company focused on improving patients’ lives while creating shareholder value. Endo develops, manufactures, markets, and distributes quality branded pharmaceutical, generic and device products through its operating companies. Endo has global headquarters in Dublin, Ireland, and U.S. headquarters in Malvern, PA. Learn more at www.endo.com.


Safe Harbor Statement


Exhibit 99.2

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and Canadian securities legislation. Statements including words such as "believes," "expects," "anticipates," "intends," "estimates," "plan," "will," "may," "look forward," "intend," "guidance," "future" are forward-looking statements. Because these statements reflect our current views, expectations and beliefs concerning future events, these forward-looking statements involve risks and uncertainties. Although Endo believes that these forward-looking statements and information are based upon reasonable assumptions and expectations, readers should not place undue reliance on them, or any other forward looking statements or information in this news release. Investors should note that many factors, as more fully described in the documents filed by Endo with securities regulators in the United States and Canada including under the caption "Risk Factors" in Endo Health Solutions Inc.'s ("EHSI") Form 10-K, and Endo's Form 10-Q and Form 8-K filings, as applicable, with the Securities and Exchange Commission and with securities regulators in Canada on the System for Electronic Document Analysis and Retrieval ("SEDAR") and as otherwise enumerated herein or therein, could affect Endo's future financial results and could cause Endo's actual results to differ materially from those expressed in forward-looking statements contained in EHSI's Annual Report on Form 10-K. The forward-looking statements in this press release are qualified by these risk factors. These are factors that, individually or in the aggregate, could cause our actual results to differ materially from expected and historical results. Endo assumes no obligation to publicly update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as may be required under applicable securities law.

###