Ireland | 001-36326 | 68-0683755 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
First Floor, Minerva House, Simmonscourt Road, Ballsbridge, Dublin 4, Ireland | Not Applicable |
(Address of principal executive offices) | (Zip Code) |
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 9.01. | Financial Statements and Exhibits. |
(a) | Financial Statements of Business Acquired. |
(b) | Pro Forma Financial Information. |
(c) | Shell Company Transactions. |
(d) | Exhibits. |
Exhibit Number | Description |
99.1 | Press Release of Endo International plc dated February 29, 2016, reporting the Registrant's financial results for the three and twelve months ended December 31, 2015 |
ENDO INTERNATIONAL PLC | |
(Registrant) | |
By: | /s/ Matthew J. Maletta |
Name: | Matthew J. Maletta |
Title: | Executive Vice President |
Chief Legal Officer |
Exhibit Number | Description |
99.1 | Press Release of Endo International plc dated February 29, 2016, reporting the Registrant's financial results for the three and twelve months ended December 31, 2015 |
• | Full year 2015 adjusted diluted EPS of $4.66 exceeds top end of guidance |
• | Fourth quarter revenues of $1,074 million brings full year revenues to top end of guidance |
• | Fourth quarter reported $1.97 diluted (GAAP) EPS from continuing operations and $1.36 adjusted diluted EPS from continuing operations |
• | Company expects 2016 revenues to range from $4.32 billion to $4.52 billion |
• | Company expects 2016 reported diluted GAAP earnings per share to range from $2.25 to $2.60 |
• | Company updates 2016 adjusted diluted earnings per share to range from $5.85 to $6.20 |
• | Company increases mesh product liability pre-tax accrual by $834 million |
• | Company also announces it is winding down ASTORA Women's Health business |
• | Revenues of $1,074 million including new product revenues from 2014 and 2015 strategic transactions, a 62 percent increase compared to fourth quarter 2014 revenues of $663 million. |
• | Reported income from continuing operations of $444 million compared to fourth quarter 2014 reported income from continuing operations of $19 million. |
• | Reported diluted earnings per share (EPS) from continuing operations of $1.97 compared to fourth quarter 2014 reported diluted earnings per share from continuing operations of $0.12. |
• | Adjusted income from continuing operations of $307 million, a 101 percent increase compared to fourth quarter 2014 adjusted income from continuing operations of $153 million. |
• | Adjusted diluted EPS from continuing operations of $1.36 compared to fourth quarter 2014 adjusted diluted earnings per share from continuing operations of $0.96. |
4th Quarter | Twelve Months Ended December 31, | ||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||
Total Revenues | $ | 1,073,697 | $ | 662,877 | 62 | % | $ | 3,268,718 | $ | 2,380,683 | 37 | % | |||||||||
Reported (Loss) Income from Continuing Operations | $ | 443,709 | $ | 19,481 | 2,178 | % | $ | (300,399 | ) | $ | 61,608 | NM | |||||||||
Reported Diluted (Loss) Income per Share from Continuing Operations | $ | 1.97 | $ | 0.12 | 1,542 | % | $ | (1.52 | ) | $ | 0.40 | NM | |||||||||
Adjusted Income from Continuing Operations | $ | 307,430 | $ | 152,897 | 101 | % | $ | 933,235 | $ | 571,755 | 63 | % | |||||||||
Adjusted Diluted Weighted Average Shares | 225,321 | 159,213 | 42 | % | 200,438 | 156,730 | 28 | % | |||||||||||||
Adjusted Diluted EPS from Continuing Operations | $ | 1.36 | $ | 0.96 | 42 | % | $ | 4.66 | $ | 3.64 | 28 | % |
• | Revenues of $379 million, a 54 percent increase compared to fourth quarter 2014; this increase was primarily attributable to the strategic addition of Auxilium Pharmaceuticals. |
• | Net sales of Voltaren® Gel increased 24 percent compared to fourth quarter 2014; this increase was attributable to higher volumes resulting from increased sales and marketing efforts. |
• | Net sales of LIDODERM® increased 1 percent compared to fourth quarter 2014; this increase was primarily attributable to net price gains in the quarter and lower return reserves. |
• | Revenues of $609 million, an 81 percent increase compared to fourth quarter 2014; this increase was primarily attributable to growth from the addition of sales from the Company's September 2015 acquisition of Par, as well as underlying growth of certain products. |
• | Compared to previous 2015 expectations, fourth quarter revenues in U.S. Generic Pharmaceuticals were unfavorably impacted by increased pricing pressure due to increased competition across pain and commoditized products within legacy Qualitest and certain non-recurring charges. |
• | Revenues of $85 million, a 7 percent increase over fourth quarter 2014 or a 24 percent increase excluding an unfavorable currency impact of $14 million; this increase was primarily attributable to sales growth in Mexico. |
• | Total revenues to be between $4.32 billion and $4.52 billion; |
• | Reported (GAAP) EPS from continuing operations to be between $2.25 and $2.60; |
• | Adjusted diluted EPS from continuing operations to be between $5.85 and $6.20; and |
• | Cash flow from operations is expected to support the Company’s stated goal of de-levering to 3 to 4 times net debt to adjusted EBITDA in the second half of 2016. |
• | Adjusted gross margin of approximately 63% to 65%; |
• | Adjusted operating expenses as a percentage of revenues to be approximately 19.5% to 20.5%; |
• | Adjusted interest expense of approximately $455 million; |
• | Adjusted effective tax rate of approximately 9% to 11%; and |
• | Adjusted diluted EPS from continuing operations assume full year adjusted diluted shares outstanding of approximately 224 million shares. |
• | $85.8 million related to Paladin goodwill driven by the loss of exclusivity of certain products; |
• | $38.4 million related to legacy Qualitest products as part of the continued portfolio optimization process with the integration of Par Pharmaceutical; and |
• | $12.5 million, net primarily related to the abandonment of STENDRA®. |
Three Months Ended December 31, 2015 (unaudited) | Actual Reported (GAAP) | Adjustments | Non-GAAP Adjusted | |||||||||
REVENUES | $ | 1,073,697 | $ | — | $ | 1,073,697 | ||||||
COSTS AND EXPENSES: | ||||||||||||
Cost of revenues | 810,068 | (386,617 | ) | (1) | 423,451 | |||||||
Selling, general and administrative | 212,014 | (17,913 | ) | (2) | 194,101 | |||||||
Research and development | 43,989 | (1,016 | ) | (3) | 42,973 | |||||||
Litigation-related and other contingencies, net | 17,207 | (17,207 | ) | (4) | — | |||||||
Asset impairment charges | 139,859 | (139,859 | ) | (5) | — | |||||||
Acquisition-related and integration items | 54,073 | (54,073 | ) | (6) | — | |||||||
OPERATING (LOSS) INCOME FROM CONTINUING OPERATIONS | $ | (203,513 | ) | $ | 616,685 | $ | 413,172 | |||||
INTEREST EXPENSE, NET | 123,018 | (1,965 | ) | (7) | 121,053 | |||||||
LOSS ON EXTINGUISHMENT OF DEBT | 25,595 | (25,595 | ) | (8) | — | |||||||
OTHER EXPENSE, NET | 1,102 | 1,173 | (9) | 2,275 | ||||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX | $ | (353,228 | ) | $ | 643,072 | $ | 289,844 | |||||
INCOME TAX BENEFIT | (796,937 | ) | 779,351 | (10) | (17,586 | ) | ||||||
INCOME FROM CONTINUING OPERATIONS | $ | 443,709 | $ | (136,279 | ) | $ | 307,430 | |||||
DISCONTINUED OPERATIONS, NET OF TAX | (562,302 | ) | 560,762 | (11) | (1,540 | ) | ||||||
CONSOLIDATED NET (LOSS) INCOME | $ | (118,593 | ) | $ | 424,483 | $ | 305,890 | |||||
Less: Net loss attributable to noncontrolling interests | (130 | ) | — | (130 | ) | |||||||
NET (LOSS) INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC | $ | (118,463 | ) | $ | 424,483 | $ | 306,020 | |||||
DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS: | ||||||||||||
Continuing operations | $ | 1.97 | $ | 1.36 | ||||||||
Discontinued operations | (2.50 | ) | — | |||||||||
DILUTED (LOSS) EARNINGS PER SHARE | $ | (0.53 | ) | $ | 1.36 | |||||||
DILUTED WEIGHTED AVERAGE SHARES | 225,321 | 225,321 |
(1) | To exclude amortization of commercial intangible assets related to developed technology of $227,543, a fair value step-up in inventory and certain excess manufacturing costs that will be eliminated pursuant to integration plans of $117,681, certain separation benefits and other costs incurred in connection with continued efforts to enhance the Company's operations of $40,304 and accruals for milestone payments to partners of $1,089. |
(2) | Primarily to exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the Company's operations of $14,834 . |
(3) | Primarily to exclude milestone payments to partners of $1,003. |
(4) | To exclude the net impact of certain litigation charges. |
(5) | To exclude asset impairment charges. |
(6) | To exclude acquisition and integration costs of $36,112, primarily associated with the Par acquisition and a net increase in the fair value of contingent consideration of $17,961. |
(7) | To exclude debt abandonment costs. |
(8) | To exclude a loss on extinguishment of debt in connection with debt refinancing activity. |
(9) | Primarily to exclude foreign currency impact related to the re-measurement of intercompany debt instruments of $1,130. |
(10) | Reflects tax savings from acquired tax attributes and the effect of the pre-tax adjustments above at applicable rates. Additionally, included within this amount is an adjustment to exclude the tax benefit related to mesh product liability including the worthless stock deduction realized in the fourth quarter of 2015. |
(11) | Primarily to exclude certain items related to the Astora business reported as Discontinued operations, net of tax, most notably the litigation charges related to vaginal mesh cases of $834.0 million. |
Three Months Ended December 31, 2014 (unaudited) | Actual Reported (GAAP) | Adjustments | Non-GAAP Adjusted | |||||||||
REVENUES | $ | 662,877 | $ | — | $ | 662,877 | ||||||
COSTS AND EXPENSES: | ||||||||||||
Cost of revenues | 374,180 | (101,063 | ) | (1) | 273,117 | |||||||
Selling, general and administrative | 134,653 | (8,502 | ) | (2) | 126,151 | |||||||
Research and development | 30,543 | (12,402 | ) | (3) | 18,141 | |||||||
Litigation-related and other contingencies | 34,999 | (34,999 | ) | (4) | — | |||||||
Asset impairment charges | 22,542 | (22,542 | ) | (5) | — | |||||||
Acquisition-related and integration items | 9,765 | (9,765 | ) | (6) | — | |||||||
OPERATING INCOME FROM CONTINUING OPERATIONS | $ | 56,195 | $ | 189,273 | $ | 245,468 | ||||||
INTEREST EXPENSE, NET | 59,589 | (885 | ) | (7) | 58,704 | |||||||
LOSS ON EXTINGUISHMENT OF DEBT | 105 | (105 | ) | (8) | — | |||||||
OTHER INCOME, NET | (13,596 | ) | 8,613 | (9) | (4,983 | ) | ||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX | $ | 10,097 | $ | 181,650 | $ | 191,747 | ||||||
INCOME TAX (BENEFIT) EXPENSE | (9,384 | ) | 48,234 | (10) | 38,850 | |||||||
INCOME FROM CONTINUING OPERATIONS | $ | 19,481 | $ | 133,416 | $ | 152,897 | ||||||
DISCONTINUED OPERATIONS, NET OF TAX | (72,724 | ) | 105,193 | (11) | 32,469 | |||||||
CONSOLIDATED NET (LOSS) INCOME | $ | (53,243 | ) | $ | 238,609 | $ | 185,366 | |||||
Less: Net income attributable to noncontrolling interests | 240 | 242 | (12) | 482 | ||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC | $ | (53,483 | ) | $ | 238,367 | $ | 184,884 | |||||
DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS: | ||||||||||||
Continuing operations | $ | 0.12 | $ | 0.96 | ||||||||
Discontinued operations | (0.46 | ) | 0.20 | |||||||||
DILUTED (LOSS) EARNINGS PER SHARE | $ | (0.34 | ) | $ | 1.16 | |||||||
DILUTED WEIGHTED AVERAGE SHARES | 159,213 | 159,213 |
(1) | To exclude amortization of commercial intangible assets related to developed technology of $70,914 and a fair value step-up in inventory of $25,493 and accruals for milestone payments to partners of $4,656. |
(2) | Primarily to exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the company's operations. |
(3) | To exclude milestone payments to partners of $12,165 and adjustments to accruals for other costs incurred in connection with continued efforts to enhance the Company's operations of $237. |
(4) | To exclude the impact of certain net litigation charges. |
(5) | To exclude asset impairment charges. |
(6) | To exclude acquisition and integration costs associated with the Paladin, Boca, Somar, DAVA, Auxilium and other acquisitions. |
(7) | To exclude additional non-cash interest expense. |
(8) | To exclude a loss on extinguishment of debt in connection with debt refinancing activity. |
(9) | To exclude adjustments to the gain on sale of certain early-stage drug discovery and development assets of $1,200 and foreign currency impact related to the remeasurement of intercompany debt instruments of $7,413. |
(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) | Primarily to exclude certain items related to the AMS business, including litigation charges related to vaginal mesh cases, reported as Discontinued operations, net of tax. |
(12) | To exclude the impact of the portion of certain of the above adjustments attributable to noncontrolling interests. |
Twelve Months Ended December 31, 2015 (unaudited) | Actual Reported (GAAP) | Adjustments | Non-GAAP Adjusted | |||||||||
REVENUES | $ | 3,268,718 | $ | — | $ | 3,268,718 | ||||||
COSTS AND EXPENSES: | ||||||||||||
Cost of revenues | 2,075,651 | (858,931 | ) | (1) | 1,216,720 | |||||||
Selling, general and administrative | 741,304 | (125,679 | ) | (2) | 615,625 | |||||||
Research and development | 102,197 | (9,200 | ) | (3) | 92,997 | |||||||
Litigation-related and other contingencies, net | 37,082 | (37,082 | ) | (4) | — | |||||||
Asset impairment charges | 1,140,709 | (1,140,709 | ) | (5) | — | |||||||
Acquisition-related and integration items | 105,250 | (105,250 | ) | (6) | — | |||||||
OPERATING (LOSS) INCOME FROM CONTINUING OPERATIONS | $ | (933,475 | ) | $ | 2,276,851 | $ | 1,343,376 | |||||
INTEREST EXPENSE, NET | 373,214 | (8,267 | ) | (7) | 364,947 | |||||||
LOSS ON EXTINGUISHMENT OF DEBT | 67,484 | (67,484 | ) | (8) | — | |||||||
OTHER EXPENSE, NET | 63,691 | (58,802 | ) | (9) | 4,889 | |||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX | $ | (1,437,864 | ) | $ | 2,411,404 | $ | 973,540 | |||||
INCOME TAX (BENEFIT) EXPENSE | (1,137,465 | ) | 1,177,770 | (10) | 40,305 | |||||||
(LOSS) INCOME FROM CONTINUING OPERATIONS | $ | (300,399 | ) | $ | 1,233,634 | $ | 933,235 | |||||
DISCONTINUED OPERATIONS, NET OF TAX | (1,194,926 | ) | 1,236,760 | (11) | 41,834 | |||||||
CONSOLIDATED NET (LOSS) INCOME | $ | (1,495,325 | ) | $ | 2,470,394 | $ | 975,069 | |||||
Less: Net loss attributable to noncontrolling interests | (283 | ) | — | (283 | ) | |||||||
NET (LOSS) INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC | $ | (1,495,042 | ) | $ | 2,470,394 | $ | 975,352 | |||||
DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS: | ||||||||||||
Continuing operations | $ | (1.52 | ) | $ | 4.66 | |||||||
Discontinued operations | (6.07 | ) | 0.21 | |||||||||
DILUTED (LOSS) EARNINGS PER SHARE | $ | (7.59 | ) | $ | 4.87 | |||||||
DILUTED WEIGHTED AVERAGE SHARES | 197,100 | 200,438 |
(1) | To exclude amortization of commercial intangible assets related to developed technology of $561,302, a fair value step-up in inventory and certain excess manufacturing costs that will be eliminated pursuant to integration plans of $249,464, accruals for milestone payments to partners of $6,955 and certain separation benefits and other costs incurred in connection with continued efforts to enhance the Company's operations of $41,210. |
(2) | Primarily to exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the Company's operations of $84,197 and a charge of $37,603 related to the acceleration of Auxilium employee equity awards at closing. |
(3) | To exclude milestone payments to partners. |
(4) | To exclude the net impact of certain litigation charges. |
(5) | To exclude asset impairment charges. |
(6) | To exclude acquisition and integration costs of $170,890, primarily associated with the Par acquisition, offset by a net decrease in the fair value of contingent consideration of $(65,640). |
(7) | To exclude non-cash interest expense of $1,633 and debt abandonment costs of $6,634. |
(8) | To exclude a loss on extinguishment of debt in connection with debt refinancing activity. |
(9) | Primarily to exclude unused financing commitments of $78,352, other than temporary impairment of equity investment of $18,869, the foreign currency impact related to the re-measurement of intercompany debt instruments of $(25,121) and amounts related to the settlement of certain pre-acquisition items associated with our Auxilium subsidiary of $(12,500). |
(10) | Reflects tax savings from acquired tax attributes and the effect of the pre-tax adjustments above at applicable rates. Additionally, included within this amount is an adjustment to exclude the tax benefit related to mesh product liability including the worthless stock deduction realized in the fourth quarter of 2015. |
(11) | Primarily to exclude certain items related to the Astora business reported as Discontinued operations, net of tax, most notably the litigation charges related to vaginal mesh cases of $1,107.8 million. |
Twelve Months Ended December 31, 2014 (unaudited) | Actual Reported (GAAP) | Adjustments | Non-GAAP Adjusted | |||||||||
REVENUES | $ | 2,380,683 | $ | — | $ | 2,380,683 | ||||||
COSTS AND EXPENSES: | ||||||||||||
Cost of revenues | 1,231,497 | (298,199 | ) | (1) | 933,298 | |||||||
Selling, general and administrative | 567,986 | (115,477 | ) | (2) | 452,509 | |||||||
Research and development | 112,708 | (37,424 | ) | (3) | 75,284 | |||||||
Litigation-related and other contingencies, net | 42,084 | (42,084 | ) | (4) | — | |||||||
Asset impairment charges | 22,542 | (22,542 | ) | (5) | — | |||||||
Acquisition-related and integration items | 77,384 | (77,384 | ) | (6) | — | |||||||
OPERATING INCOME FROM CONTINUING OPERATIONS | $ | 326,482 | $ | 593,110 | $ | 919,592 | ||||||
INTEREST EXPENSE, NET | 227,114 | (12,192 | ) | (7) | 214,922 | |||||||
LOSS ON EXTINGUISHMENT OF DEBT | 31,817 | (31,817 | ) | (8) | — | |||||||
OTHER INCOME, NET | (32,324 | ) | 18,192 | (9) | (14,132 | ) | ||||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX | $ | 99,875 | $ | 618,927 | $ | 718,802 | ||||||
INCOME TAX EXPENSE | 38,267 | 108,780 | (10) | 147,047 | ||||||||
INCOME FROM CONTINUING OPERATIONS | $ | 61,608 | $ | 510,147 | $ | 571,755 | ||||||
DISCONTINUED OPERATIONS, NET OF TAX | (779,792 | ) | 887,887 | (11) | 108,095 | |||||||
CONSOLIDATED NET (LOSS) INCOME | $ | (718,184 | ) | $ | 1,398,034 | $ | 679,850 | |||||
Less: Net income attributable to noncontrolling interests | 3,135 | 1,817 | (12) | 4,952 | ||||||||
NET (LOSS) INCOME ATTRIBUTABLE TO ENDO INTERNATIONAL PLC | $ | (721,319 | ) | $ | 1,396,217 | $ | 674,898 | |||||
DILUTED EARNINGS PER SHARE DATA ATTRIBUTABLE TO ENDO INTERNATIONAL PLC ORDINARY SHAREHOLDERS: | ||||||||||||
Continuing operations | $ | 0.40 | $ | 3.64 | ||||||||
Discontinued operations | (5.00 | ) | 0.67 | |||||||||
DILUTED (LOSS) EARNINGS PER SHARE | $ | (4.60 | ) | $ | 4.31 | |||||||
DILUTED WEIGHTED AVERAGE SHARES | 156,730 | 156,730 |
(1) | To exclude amortization of commercial intangible assets related to developed technology of $218,712, a fair value step-up in inventory of $65,582 and accruals for milestone payments to partners of $13,905. |
(2) | To exclude certain separation benefits and other costs incurred in connection with continued efforts to enhance the Company’s operations of $26,205, a charge for an additional year of the branded prescription drug fee in accordance with IRS regulations issued in the third quarter of 2014 of $24,972, accruals for excise tax payments of $54,300 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 $37,869 and adjustments to accruals for other costs incurred in connection with continued efforts to enhance the Company's operations of $(445). |
(4) | To exclude the impact of certain net litigation charges. |
(5) | To exclude asset impairment charges. |
(6) | To exclude acquisition and integration costs of associated with the Paladin, Boca, Somar, DAVA, Auxilium and other acquisitions. |
(7) | To exclude additional non-cash interest expense. |
(8) | To exclude a loss on extinguishment of debt in connection with debt refinancing activity. |
(9) | To exclude the net gain on sale of certain early-stage drug discovery and development assets of $5,200, foreign currency impact related to the remeasurement of intercompany debt instruments of $13,153 and other miscellaneous expense of ($161). |
(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 AMS and Healthtronics businesses, including litigation charges related to vaginal mesh cases, reported as Discontinued operations, net of tax. |
(12) | To exclude the impact of the portion of certain of the above adjustments attributable to noncontrolling interests. |
Year Ending | |||||||
December 31, 2016 | |||||||
Projected GAAP diluted income per ordinary share | $ | 2.25 | To | $ | 2.60 | ||
Upfront and milestone-related payments to partners | 0.02 | 0.02 | |||||
Amortization of commercial intangible assets | 3.00 | 3.00 | |||||
Acquisition related, integration and restructuring charges and certain excess costs that will be eliminated pursuant to integration plans | 0.32 | 0.32 | |||||
Inventory step-up | 0.58 | 0.58 | |||||
Tax effect of pre-tax adjustments at the applicable tax rates and certain other expected tax savings from acquired tax attributes | (0.32 | ) | (0.32 | ) | |||
Diluted adjusted income per ordinary share guidance | $ | 5.85 | To | $ | 6.20 |
• | 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 February 29, 2016. |
Three Months Ended December 31, | Percent Growth | Twelve Months Ended December 31, | Percent Growth | ||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
U.S. Branded Pharmaceuticals: | |||||||||||||||||||||
Pain Management: | |||||||||||||||||||||
LIDODERM® | $ | 40,234 | $ | 39,807 | 1 | % | $ | 125,269 | $ | 157,491 | (20 | )% | |||||||||
OPANA® ER | 43,610 | 46,927 | (7 | )% | 175,772 | 197,789 | (11 | )% | |||||||||||||
PERCOCET® | 35,181 | 31,123 | 13 | % | 135,822 | 122,355 | 11 | % | |||||||||||||
Voltaren® Gel | 62,169 | 50,158 | 24 | % | 207,161 | 179,816 | 15 | % | |||||||||||||
$ | 181,194 | $ | 168,015 | 8 | % | $ | 644,024 | $ | 657,451 | (2 | )% | ||||||||||
Specialty Pharmaceuticals: | |||||||||||||||||||||
SUPPRELIN® LA | $ | 16,926 | $ | 18,142 | (7 | )% | $ | 70,099 | $ | 66,710 | 5 | % | |||||||||
XIAFLEX® | 50,197 | — | NM | 158,115 | — | NM | |||||||||||||||
$ | 67,123 | $ | 18,142 | 270 | % | $ | 228,214 | $ | 66,710 | 242 | % | ||||||||||
Urology: | |||||||||||||||||||||
FORTESTA® GEL, including Authorized Generic | $ | 12,725 | $ | 17,941 | (29 | )% | $ | 52,827 | $ | 58,661 | (10 | )% | |||||||||
TESTIM®, including Authorized Generic | 9,405 | — | NM | 40,763 | — | NM | |||||||||||||||
$ | 22,130 | $ | 17,941 | 23 | % | $ | 93,590 | $ | 58,661 | 60 | % | ||||||||||
Branded Other Revenues | 108,962 | 41,198 | 164 | % | 318,779 | 135,287 | 136 | % | |||||||||||||
Actavis Royalty | — | 498 | (100 | )% | — | 51,328 | (100 | )% | |||||||||||||
Total U.S. Branded Pharmaceuticals | $ | 379,409 | $ | 245,794 | 54 | % | $ | 1,284,607 | $ | 969,437 | 33 | % | |||||||||
Total U.S. Generic Pharmaceuticals | 609,195 | 337,354 | 81 | % | 1,672,416 | 1,140,821 | 47 | % | |||||||||||||
Total International Pharmaceuticals | 85,093 | 79,729 | 7 | % | 311,695 | 270,425 | 15 | % | |||||||||||||
Total Revenues | $ | 1,073,697 | $ | 662,877 | 62 | % | $ | 3,268,718 | $ | 2,380,683 | 37 | % |
December 31, 2015 | December 31, 2014 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 272,348 | $ | 405,696 | |||
Restricted cash and cash equivalents | 585,379 | 530,930 | |||||
Accounts receivable | 995,077 | 1,118,720 | |||||
Inventories, net | 744,665 | 414,995 | |||||
Assets held for sale | 88,222 | 1,987,918 | |||||
Other assets | 789,461 | 653,795 | |||||
Total current assets | $ | 3,475,152 | $ | 5,112,054 | |||
TOTAL NON-CURRENT ASSETS | 15,875,184 | 5,712,115 | |||||
TOTAL ASSETS | $ | 19,350,336 | $ | 10,824,169 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable and accrued expenses | $ | 3,102,165 | $ | 2,881,440 | |||
Liabilities held for sale | 34,891 | 128,577 | |||||
Other current liabilities | 337,256 | 155,959 | |||||
Total current liabilities | $ | 3,474,312 | $ | 3,165,976 | |||
LONG-TERM DEBT, LESS CURRENT PORTION, NET | 8,251,657 | 4,100,627 | |||||
OTHER LIABILITIES | 1,656,391 | 1,149,353 | |||||
STOCKHOLDERS' EQUITY: | |||||||
Total Endo International plc shareholders’ equity | $ | 5,968,030 | $ | 2,374,757 | |||
Noncontrolling interests | (54 | ) | 33,456 | ||||
Total shareholders’ equity | $ | 5,967,976 | $ | 2,408,213 | |||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 19,350,336 | $ | 10,824,169 |
Twelve Months Ended December 31, | |||||||
2015 | 2014 | ||||||
OPERATING ACTIVITIES: | |||||||
Consolidated net loss | $ | (1,495,325 | ) | $ | (718,184 | ) | |
Adjustments to reconcile consolidated Net loss to Net cash provided by operating activities | |||||||
Depreciation and amortization | 632,756 | 331,651 | |||||
Asset impairment charges | 1,390,281 | 22,542 | |||||
Other | (164,791 | ) | (121,956 | ) | |||
Changes in assets and liabilities which (used) provided cash | (300,895 | ) | 823,723 | ||||
Net cash provided by operating activities | 62,026 | 337,776 | |||||
INVESTING ACTIVITIES: | |||||||
Purchases of property, plant and equipment, net | (81,774 | ) | (80,251 | ) | |||
Acquisitions, net of cash acquired | (7,650,404 | ) | (1,086,510 | ) | |||
Proceeds from sale of business, net | 1,588,779 | 54,521 | |||||
Proceeds from settlement escrow | — | 11,518 | |||||
(Increase) decrease in restricted cash and cash equivalents, net | (58,650 | ) | 236,763 | ||||
Other | (42,721 | ) | 92,106 | ||||
Net cash used in investing activities | (6,244,770 | ) | (771,853 | ) | |||
FINANCING ACTIVITIES: | |||||||
Proceeds from borrowings, net | 4,228,919 | 321,276 | |||||
Issuance of ordinary shares | 2,300,000 | — | |||||
Other | (473,452 | ) | (18,419 | ) | |||
Net cash provided by financing activities | 6,055,467 | 302,857 | |||||
Effect of foreign exchange rate | (7,068 | ) | (4,037 | ) | |||
NET DECREASE IN CASH AND CASH EQUIVALENTS | (134,345 | ) | (135,257 | ) | |||
LESS: NET DECREASE IN CASH AND CASH EQUIVALENTS OF DISCONTINUED OPERATIONS | (997 | ) | (14,356 | ) | |||
NET DECREASE IN CASH AND CASH EQUIVALENTS OF CONTINUING OPERATIONS | (133,348 | ) | (120,901 | ) | |||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 405,696 | 526,597 | |||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 272,348 | $ | 405,696 |
Twelve Months Ended December 31, | |||||||
2015 | 2014 | ||||||
Mesh-related product liability and other litigation matters payments | $ | 699,347 | $ | 333,763 | |||
Redemption fees paid in connection with debt retirements | 31,496 | — | |||||
Financing unused commitment fees | 78,352 | — | |||||
Severance and restructuring payments | 73,655 | 34,652 | |||||
Excise tax reimbursement | — | 54,300 | |||||
Transaction costs and certain integration charges paid in connection with acquisitions | 191,195 | 80,639 | |||||
U.S. Federal tax refunds received | (155,814 | ) | (111,863 | ) | |||
Total | $ | 918,231 | $ | 391,491 |