ENDO REPORTS FOURTH-QUARTER 2022 FINANCIAL RESULTS
FOURTH-QUARTER FINANCIAL PERFORMANCE
(in thousands, except per share amounts)
Three Months Ended |
Year Ended |
||||||||||
2022 |
2021 |
Change |
2022 |
2021 |
Change |
||||||
Total Revenues, Net |
$ 555,812 |
$ 789,429 |
(30) % |
$ 2,318,875 |
$ 2,993,206 |
(23) % |
|||||
Reported Loss from Continuing Operations |
$ (245,163) |
$ (556,667) |
(56) % |
$ (2,909,618) |
$ (569,081) |
NM |
|||||
Reported Diluted Weighted Average Shares |
235,205 |
233,681 |
1 % |
234,840 |
232,785 |
1 % |
|||||
Reported Diluted Net Loss per Share from Continuing Operations |
$ (1.04) |
$ (2.38) |
(56) % |
$ (12.39) |
$ (2.44) |
NM |
|||||
Reported Net Loss |
$ (243,535) |
$ (562,062) |
(57) % |
$ (2,923,105) |
$ (613,245) |
NM |
|||||
Adjusted Income from Continuing Operations (2)(3) |
$ 189,529 |
$ 179,914 |
5 % |
$ 463,858 |
$ 691,229 |
(33) % |
|||||
Adjusted Diluted Weighted Average Shares (1)(2) |
236,500 |
237,045 |
— % |
236,404 |
236,665 |
— % |
|||||
Adjusted Diluted Net Income per Share from Continuing Operations (2)(3) |
$ 0.80 |
$ 0.76 |
5 % |
$ 1.96 |
$ 2.92 |
(33) % |
|||||
Adjusted EBITDA (2)(3) |
$ 210,102 |
$ 366,404 |
(43) % |
$ 892,050 |
$ 1,455,702 |
(39) % |
__________ |
|
(1) |
Reported Diluted Net Loss per Share from Continuing Operations is computed based on weighted average shares outstanding and, if there is income from continuing operations during the period, the dilutive impact of ordinary share equivalents outstanding during the period. In the case of Adjusted Diluted Weighted Average Shares, Adjusted Income from Continuing Operations is used in determining whether to include such dilutive impact. |
(2) |
The information presented in the table above includes non-GAAP financial measures such as Adjusted Income from Continuing Operations, Adjusted Diluted Weighted Average Shares, Adjusted Diluted Net Income per Share from Continuing Operations and Adjusted EBITDA. Refer to the "Supplemental Financial Information" section below for reconciliations of certain non-GAAP financial measures to the most directly comparable GAAP financial measures. |
(3) |
Effective |
CONSOLIDATED FINANCIAL RESULTS
Total revenues were
Reported loss from continuing operations in fourth-quarter 2022 was
Adjusted income from continuing operations in fourth-quarter 2022 was
BRANDED PHARMACEUTICALS SEGMENT
Fourth-quarter 2022
Specialty Products revenues increased 1% to
STERILE INJECTABLES SEGMENT
Fourth-quarter 2022 Sterile Injectables segment revenues were $108 million, a decrease of 66% compared to $319 million during fourth-quarter 2021. This was primarily attributable to decreased VASOSTRICT® revenues due to lower price and market share resulting from generic competition and lower overall market volumes as COVID-19-related hospitalizations decline.
GENERIC PHARMACEUTICALS SEGMENT
Fourth-quarter 2022
INTERNATIONAL PHARMACEUTICALS SEGMENT
Fourth-quarter 2022
CASH, CASH FLOW AND OTHER UPDATES
As of
Additionally, during fourth-quarter 2022, the Company announced that it will cease the production and sale of Endo Aesthetics' Qwo® (collagenase clostridium histolyticum-aaes) in light of market concerns about the extent and variability of bruising following initial treatment as well as the potential for prolonged skin discoloration.
Chantix® is a registered trademark of Pfizer Inc.
FINANCIAL SCHEDULES
The following table presents Endo's unaudited Total revenues, net for the three months and years ended
Three Months Ended |
Percent |
Year Ended |
Percent |
||||||||
2022 |
2021 |
2022 |
2021 |
||||||||
|
|||||||||||
Specialty Products: |
|||||||||||
XIAFLEX® |
$ 114,304 |
$ 120,078 |
(5) % |
$ 438,680 |
$ 432,344 |
1 % |
|||||
SUPPRELIN® LA |
28,159 |
28,709 |
(2) % |
113,011 |
114,374 |
(1) % |
|||||
Other Specialty (1) |
19,986 |
12,025 |
66 % |
70,009 |
86,432 |
(19) % |
|||||
Total Specialty Products |
$ 162,449 |
$ 160,812 |
1 % |
$ 621,700 |
$ 633,150 |
(2) % |
|||||
Established Products: |
|||||||||||
PERCOCET® |
$ 26,460 |
$ 25,093 |
5 % |
$ 103,943 |
$ 103,788 |
— % |
|||||
TESTOPEL® |
10,396 |
11,322 |
(8) % |
38,727 |
43,636 |
(11) % |
|||||
Other Established (2) |
24,523 |
30,738 |
(20) % |
86,772 |
113,043 |
(23) % |
|||||
Total Established Products |
$ 61,379 |
$ 67,153 |
(9) % |
$ 229,442 |
$ 260,467 |
(12) % |
|||||
|
$ 223,828 |
$ 227,965 |
(2) % |
$ 851,142 |
$ 893,617 |
(5) % |
|||||
Sterile Injectables: |
|||||||||||
VASOSTRICT® |
$ 28,479 |
$ 224,971 |
(87) % |
$ 253,696 |
$ 901,735 |
(72) % |
|||||
ADRENALIN® |
28,790 |
36,494 |
(21) % |
114,304 |
124,630 |
(8) % |
|||||
Other Sterile Injectables (4) |
50,472 |
57,634 |
(12) % |
221,633 |
239,732 |
(8) % |
|||||
Total Sterile Injectables (3) |
$ 107,741 |
$ 319,099 |
(66) % |
$ 589,633 |
$ 1,266,097 |
(53) % |
|||||
|
$ 204,701 |
$ 218,135 |
(6) % |
$ 795,457 |
$ 740,586 |
7 % |
|||||
|
$ 19,542 |
$ 24,230 |
(19) % |
$ 82,643 |
$ 92,906 |
(11) % |
|||||
Total revenues, net |
$ 555,812 |
$ 789,429 |
(30) % |
$ 2,318,875 |
$ 2,993,206 |
(23) % |
__________ |
|
(1) |
Products included within Other Specialty include AVEED®, NASCOBAL® Nasal Spray and QWO®. |
(2) |
Products included within Other Established include, but are not limited to, EDEX®. |
(3) |
Individual products presented above represent the top two performing products in each product category for the year ended |
(4) |
Products included within Other Sterile Injectables include APLISOL®, ertapenem for injection and others. |
(5) |
|
(6) |
|
The following table presents unaudited Condensed Consolidated Statement of Operations data for the three months and years ended
Three Months Ended |
Year Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
TOTAL REVENUES, NET |
$ 555,812 |
$ 789,429 |
$ 2,318,875 |
$ 2,993,206 |
|||
COSTS AND EXPENSES: |
|||||||
Cost of revenues |
294,266 |
311,223 |
1,092,499 |
1,221,064 |
|||
Selling, general and administrative |
176,957 |
250,103 |
777,169 |
861,760 |
|||
Research and development |
30,230 |
38,416 |
128,033 |
123,440 |
|||
Acquired in-process research and development |
— |
20,120 |
68,700 |
25,120 |
|||
Litigation-related and other contingencies, net |
33,984 |
226,168 |
478,722 |
345,495 |
|||
Asset impairment charges |
191,530 |
364,584 |
2,142,746 |
414,977 |
|||
Acquisition-related and integration items, net |
1,359 |
(2,022) |
408 |
(8,379) |
|||
Interest expense, net |
290 |
143,501 |
349,776 |
562,353 |
|||
Loss on extinguishment of debt |
— |
— |
— |
13,753 |
|||
Reorganization items, net |
78,766 |
— |
202,978 |
— |
|||
Other income, net |
(11,907) |
(15,103) |
(34,054) |
(19,774) |
|||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX |
$ (239,663) |
$ (547,561) |
$ (2,888,102) |
$ (546,603) |
|||
INCOME TAX EXPENSE |
5,500 |
9,106 |
21,516 |
22,478 |
|||
LOSS FROM CONTINUING OPERATIONS |
$ (245,163) |
$ (556,667) |
$ (2,909,618) |
$ (569,081) |
|||
DISCONTINUED OPERATIONS, NET OF TAX |
1,628 |
(5,395) |
(13,487) |
(44,164) |
|||
NET LOSS |
$ (243,535) |
$ (562,062) |
$ (2,923,105) |
$ (613,245) |
|||
NET LOSS PER SHARE—BASIC: |
|||||||
Continuing operations |
$ (1.04) |
$ (2.38) |
$ (12.39) |
$ (2.44) |
|||
Discontinued operations |
— |
(0.03) |
(0.06) |
(0.19) |
|||
Basic |
$ (1.04) |
$ (2.41) |
$ (12.45) |
$ (2.63) |
|||
NET LOSS PER SHARE—DILUTED: |
|||||||
Continuing operations |
$ (1.04) |
$ (2.38) |
$ (12.39) |
$ (2.44) |
|||
Discontinued operations |
— |
(0.03) |
(0.06) |
(0.19) |
|||
Diluted |
$ (1.04) |
$ (2.41) |
$ (12.45) |
$ (2.63) |
|||
WEIGHTED AVERAGE SHARES: |
|||||||
Basic |
235,205 |
233,681 |
234,840 |
232,785 |
|||
Diluted |
235,205 |
233,681 |
234,840 |
232,785 |
The following table presents unaudited Condensed Consolidated Balance Sheet data at
|
|
||
ASSETS |
|||
CURRENT ASSETS: |
|||
Cash and cash equivalents |
$ 1,018,883 |
$ 1,507,196 |
|
Restricted cash and cash equivalents |
145,358 |
124,114 |
|
Accounts receivable |
493,988 |
592,019 |
|
Inventories, net |
274,499 |
283,552 |
|
Other current assets |
144,040 |
207,705 |
|
Total current assets |
$ 2,076,768 |
$ 2,714,586 |
|
TOTAL NON-CURRENT ASSETS |
3,681,169 |
6,052,829 |
|
TOTAL ASSETS |
$ 5,757,937 |
$ 8,767,415 |
|
LIABILITIES AND SHAREHOLDERS' DEFICIT |
|||
CURRENT LIABILITIES: |
|||
Accounts payable and accrued expenses, including legal settlement accruals |
$ 687,183 |
$ 1,417,892 |
|
Other current liabilities |
2,444 |
212,070 |
|
Total current liabilities |
$ 689,627 |
$ 1,629,962 |
|
LONG-TERM DEBT, LESS CURRENT PORTION, NET |
— |
8,048,980 |
|
OTHER LIABILITIES |
61,700 |
332,459 |
|
LIABILITIES SUBJECT TO COMPROMISE |
9,168,782 |
— |
|
SHAREHOLDERS' DEFICIT |
(4,162,172) |
(1,243,986) |
|
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT |
$ 5,757,937 |
$ 8,767,415 |
The following table presents unaudited Condensed Consolidated Statement of Cash Flow data for the years ended
Year Ended |
|||
2022 |
2021 |
||
OPERATING ACTIVITIES: |
|||
Net loss |
$ (2,923,105) |
$ (613,245) |
|
Adjustments to reconcile Net loss to Net cash provided by operating activities: |
|||
Depreciation and amortization |
391,629 |
457,098 |
|
Asset impairment charges |
2,142,746 |
414,977 |
|
Non-cash reorganization items, net |
89,197 |
— |
|
Other, including cash payments to claimants from Qualified Settlement Funds |
568,726 |
152,220 |
|
Net cash provided by operating activities |
$ 269,193 |
$ 411,050 |
|
INVESTING ACTIVITIES: |
|||
Capital expenditures, excluding capitalized interest |
$ (99,722) |
$ (77,929) |
|
Acquisitions, including in-process research and development, net of cash and restricted cash acquired |
(90,320) |
(5,000) |
|
Proceeds from sale of business and other assets, net |
41,400 |
30,283 |
|
Other |
15,495 |
(6,898) |
|
Net cash used in investing activities |
$ (133,147) |
$ (59,544) |
|
FINANCING ACTIVITIES: |
|||
Payments on borrowings, including certain adequate protection payments, net (a) |
$ (509,513) |
$ (78,745) |
|
Other |
(4,360) |
(26,736) |
|
Net cash used in financing activities |
$ (513,873) |
$ (105,481) |
|
Effect of foreign exchange rate |
(4,242) |
285 |
|
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS |
$ (382,069) |
$ 246,310 |
|
CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, BEGINNING OF PERIOD |
1,631,310 |
1,385,000 |
|
CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, END OF PERIOD |
$ 1,249,241 |
$ 1,631,310 |
__________ |
|
(a) |
Beginning during the third quarter of 2022, Endo became obligated to make certain adequate protection payments as a result of the Chapter 11 proceedings, which are currently being accounted for as a reduction of the carrying amount of the related debt instruments and presented as financing cash outflows. Some or all of the adequate protection payments may later be recharacterized as interest expense and/or as operating cash outflows depending upon certain developments in the Chapter 11 proceedings, which could result in increases in interest expense and/or decreases in operating cash flows in future periods that may be material. |
SUPPLEMENTAL FINANCIAL INFORMATION
To supplement the financial measures prepared in accordance with
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.
As previously communicated, in response to views expressed by the
Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP)
The following table provides a reconciliation of Net loss (GAAP) to Adjusted EBITDA (non-GAAP) for the three months and years ended
Three Months Ended |
Year Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Net loss (GAAP) |
$ (243,535) |
$ (562,062) |
$ (2,923,105) |
$ (613,245) |
|||
Income tax expense |
5,500 |
9,106 |
21,516 |
22,478 |
|||
Interest expense, net |
290 |
143,501 |
349,776 |
562,353 |
|||
Depreciation and amortization (1) |
89,342 |
104,254 |
387,856 |
432,380 |
|||
EBITDA (non-GAAP) |
$ (148,403) |
$ (305,201) |
$ (2,163,957) |
$ 403,966 |
|||
Amounts related to continuity and separation benefits, |
59,356 |
32,280 |
198,381 |
90,912 |
|||
Certain litigation-related and other contingencies, net (3) |
33,984 |
226,168 |
478,722 |
345,495 |
|||
Certain legal costs (4) |
434 |
53,187 |
31,756 |
136,148 |
|||
Asset impairment charges (5) |
191,530 |
364,584 |
2,142,746 |
414,977 |
|||
Acquisition-related and integration costs (6) |
— |
— |
— |
414 |
|||
Fair value of contingent consideration (7) |
1,359 |
(2,022) |
408 |
(8,793) |
|||
Loss on extinguishment of debt (8) |
— |
— |
— |
13,753 |
|||
Share-based compensation (1) |
4,124 |
6,990 |
17,145 |
29,227 |
|||
Other income, net (9) |
(11,907) |
(15,103) |
(34,054) |
(19,774) |
|||
Reorganization items, net (10) |
78,766 |
— |
202,978 |
— |
|||
Other (11) |
2,487 |
126 |
4,438 |
5,213 |
|||
Discontinued operations, net of tax (12) |
(1,628) |
5,395 |
13,487 |
44,164 |
|||
Adjusted EBITDA (non-GAAP) (15) |
$ 210,102 |
$ 366,404 |
$ 892,050 |
$ 1,455,702 |
Reconciliation of Adjusted Income from Continuing Operations (non-GAAP)
The following table provides a reconciliation of the Company's Loss from continuing operations (GAAP) to Adjusted income from continuing operations (non-GAAP) for the three months and years ended
Three Months Ended |
Year Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Loss from continuing operations (GAAP) |
$ (245,163) |
$ (556,667) |
$ (2,909,618) |
$ (569,081) |
|||
Non-GAAP adjustments: |
|||||||
Amortization of intangible assets (13) |
75,467 |
91,806 |
337,311 |
372,907 |
|||
Amounts related to continuity and separation benefits, |
59,356 |
32,280 |
198,381 |
90,912 |
|||
Certain litigation-related and other contingencies, net (3) |
33,984 |
226,168 |
478,722 |
345,495 |
|||
Certain legal costs (4) |
434 |
53,187 |
31,756 |
136,148 |
|||
Asset impairment charges (5) |
191,530 |
364,584 |
2,142,746 |
414,977 |
|||
Acquisition-related and integration costs (6) |
— |
— |
— |
414 |
|||
Fair value of contingent consideration (7) |
1,359 |
(2,022) |
408 |
(8,793) |
|||
Loss on extinguishment of debt (8) |
— |
— |
— |
13,753 |
|||
Reorganization items, net (10) |
78,766 |
— |
202,978 |
— |
|||
Other (11) |
(10,022) |
(15,200) |
(32,980) |
(14,539) |
|||
Tax adjustments (14) |
3,818 |
(14,222) |
14,154 |
(90,964) |
|||
Adjusted income from continuing operations (non-GAAP) (15) |
$ 189,529 |
$ 179,914 |
$ 463,858 |
$ 691,229 |
Reconciliation of Other Adjusted Income Statement Data (non-GAAP)
The following tables provide detailed reconciliations of various other income statement data between the GAAP and non-GAAP amounts for the three months and years ended
Three Months Ended |
|||||||||||||||||||||||||||||||
Total revenues, net |
Cost of revenues |
Gross margin |
Gross margin % |
Total operating expenses |
Operating expense to revenue % |
Operating (loss) income from continuing operations |
Operating margin % |
Other non-operating expense, net |
(Loss) income from continuing operations before income tax |
Income tax expense |
Effective tax rate |
(Loss) income from continuing operations |
Discontinued operations, net of tax |
Net (loss) income |
Diluted net (loss) income per share from continuing operations (16) |
||||||||||||||||
Reported (GAAP) |
$ 555,812 |
$ 294,266 |
$ 261,546 |
47.1 % |
$ 434,060 |
78.1 % |
$ (172,514) |
(31.0) % |
$ 67,149 |
$ (239,663) |
$ 5,500 |
(2.3) % |
$ (245,163) |
$ 1,628 |
$ (243,535) |
$ (1.04) |
|||||||||||||||
Items impacting comparability: |
|||||||||||||||||||||||||||||||
Amortization of intangible assets (13) |
— |
(75,467) |
75,467 |
— |
75,467 |
— |
75,467 |
— |
75,467 |
— |
75,467 |
||||||||||||||||||||
Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (2) |
— |
(38,153) |
38,153 |
(21,203) |
59,356 |
— |
59,356 |
— |
59,356 |
— |
59,356 |
||||||||||||||||||||
Certain litigation-related and other contingencies, net (3) |
— |
— |
— |
(33,984) |
33,984 |
— |
33,984 |
— |
33,984 |
— |
33,984 |
||||||||||||||||||||
Certain legal costs (4) |
— |
— |
— |
(434) |
434 |
— |
434 |
— |
434 |
— |
434 |
||||||||||||||||||||
Asset impairment charges (5) |
— |
— |
— |
(191,530) |
191,530 |
— |
191,530 |
— |
191,530 |
— |
191,530 |
||||||||||||||||||||
Fair value of contingent consideration (7) |
— |
— |
— |
(1,359) |
1,359 |
— |
1,359 |
— |
1,359 |
— |
1,359 |
||||||||||||||||||||
Reorganization items, net (10) |
— |
— |
— |
— |
— |
(78,766) |
78,766 |
— |
78,766 |
— |
78,766 |
||||||||||||||||||||
Other (11) |
— |
(125) |
125 |
(2,355) |
2,480 |
12,502 |
(10,022) |
— |
(10,022) |
— |
(10,022) |
||||||||||||||||||||
Tax adjustments (14) |
— |
— |
— |
— |
— |
— |
— |
(3,818) |
3,818 |
— |
3,818 |
||||||||||||||||||||
Discontinued operations, net of tax (12) |
— |
— |
— |
— |
— |
— |
— |
— |
— |
(1,628) |
(1,628) |
||||||||||||||||||||
After considering items (non-GAAP) (15) |
$ 555,812 |
$ 180,521 |
$ 375,291 |
67.5 % |
$ 183,195 |
33.0 % |
$ 192,096 |
34.6 % |
$ 885 |
$ 191,211 |
$ 1,682 |
0.9 % |
$ 189,529 |
$ — |
$ 189,529 |
$ 0.80 |
Three Months Ended |
|||||||||||||||||||||||||||||||
Total revenues, net |
Cost of revenues |
Gross margin |
Gross margin % |
Total operating expenses |
Operating expense to revenue % |
Operating (loss) income from continuing operations |
Operating margin % |
Other non-operating expense, net |
(Loss) income from continuing operations before income tax |
Income tax expense |
Effective tax rate |
(Loss) income from continuing operations |
Discontinued operations, net of tax |
Net (loss) income |
Diluted net (loss) income per share from continuing operations (16) |
||||||||||||||||
Reported (GAAP) |
$ 789,429 |
$ 311,223 |
$ 478,206 |
60.6 % |
$ 897,369 |
113.7 % |
$ (419,163) |
(53.1) % |
$ 128,398 |
$ (547,561) |
$ 9,106 |
(1.7) % |
$ (556,667) |
$ (5,395) |
$ (562,062) |
$ (2.38) |
|||||||||||||||
Items impacting comparability: |
|||||||||||||||||||||||||||||||
Amortization of intangible assets (13) |
— |
(91,806) |
91,806 |
— |
91,806 |
— |
91,806 |
— |
91,806 |
— |
91,806 |
||||||||||||||||||||
Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (2) |
— |
949 |
(949) |
(33,229) |
32,280 |
— |
32,280 |
— |
32,280 |
— |
32,280 |
||||||||||||||||||||
Certain litigation-related and other contingencies, net (3) |
— |
— |
— |
(226,168) |
226,168 |
— |
226,168 |
— |
226,168 |
— |
226,168 |
||||||||||||||||||||
Certain legal costs (4) |
— |
— |
— |
(53,187) |
53,187 |
— |
53,187 |
— |
53,187 |
— |
53,187 |
||||||||||||||||||||
Asset impairment charges (5) |
— |
— |
— |
(364,584) |
364,584 |
— |
364,584 |
— |
364,584 |
— |
364,584 |
||||||||||||||||||||
Fair value of contingent consideration (7) |
— |
— |
— |
2,022 |
(2,022) |
— |
(2,022) |
— |
(2,022) |
— |
(2,022) |
||||||||||||||||||||
Other (11) |
— |
(125) |
125 |
— |
125 |
15,325 |
(15,200) |
— |
(15,200) |
— |
(15,200) |
||||||||||||||||||||
Tax adjustments (14) |
— |
— |
— |
— |
— |
— |
— |
14,222 |
(14,222) |
— |
(14,222) |
||||||||||||||||||||
Discontinued operations, net of tax (12) |
— |
— |
— |
— |
— |
— |
— |
— |
— |
5,395 |
5,395 |
||||||||||||||||||||
After considering items (non-GAAP) (15) |
$ 789,429 |
$ 220,241 |
$ 569,188 |
72.1 % |
$ 222,223 |
28.1 % |
$ 346,965 |
44.0 % |
$ 143,723 |
$ 203,242 |
$ 23,328 |
11.5 % |
$ 179,914 |
$ — |
$ 179,914 |
$ 0.76 |
Year Ended |
|||||||||||||||||||||||||||||||
Total revenues, net |
Cost of revenues |
Gross margin |
Gross margin % |
Total operating expenses |
Operating expense to revenue % |
Operating (loss) income from continuing operations |
Operating margin % |
Other non-operating expense, net |
(Loss) income from continuing operations before income tax |
Income tax expense |
Effective tax rate |
(Loss) income from continuing operations |
Discontinued operations, net of tax |
Net (loss) income |
Diluted net (loss) income per share from continuing operations (16) |
||||||||||||||||
Reported (GAAP) |
$ 2,318,875 |
$ 1,092,499 |
$ 1,226,376 |
52.9 % |
$ 3,595,778 |
155.1 % |
|
(102.2) % |
$ 518,700 |
|
$ 21,516 |
(0.7) % |
|
$ (13,487) |
|
$ (12.39) |
|||||||||||||||
Items impacting comparability: |
|||||||||||||||||||||||||||||||
Amortization of intangible assets (13) |
— |
(337,311) |
337,311 |
— |
337,311 |
— |
337,311 |
— |
337,311 |
— |
337,311 |
||||||||||||||||||||
Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (2) |
— |
(61,806) |
61,806 |
(136,575) |
198,381 |
— |
198,381 |
— |
198,381 |
— |
198,381 |
||||||||||||||||||||
Certain litigation-related and other contingencies, net (3) |
— |
— |
— |
(478,722) |
478,722 |
— |
478,722 |
— |
478,722 |
— |
478,722 |
||||||||||||||||||||
Certain legal costs (4) |
— |
— |
— |
(31,756) |
31,756 |
— |
31,756 |
— |
31,756 |
— |
31,756 |
||||||||||||||||||||
Asset impairment charges (5) |
— |
— |
— |
(2,142,746) |
2,142,746 |
— |
2,142,746 |
— |
2,142,746 |
— |
2,142,746 |
||||||||||||||||||||
Fair value of contingent consideration (7) |
— |
— |
— |
(408) |
408 |
— |
408 |
— |
408 |
— |
408 |
||||||||||||||||||||
Reorganization items, net (10) |
— |
— |
— |
— |
— |
(202,978) |
202,978 |
— |
202,978 |
— |
202,978 |
||||||||||||||||||||
Other (11) |
— |
(500) |
500 |
(3,925) |
4,425 |
37,405 |
(32,980) |
— |
(32,980) |
— |
(32,980) |
||||||||||||||||||||
Tax adjustments (14) |
— |
— |
— |
— |
— |
— |
— |
(14,154) |
14,154 |
— |
14,154 |
||||||||||||||||||||
Discontinued operations, net of tax (12) |
— |
— |
— |
— |
— |
— |
— |
— |
— |
13,487 |
13,487 |
||||||||||||||||||||
After considering items (non-GAAP) (15) |
$ 2,318,875 |
$ 692,882 |
$ 1,625,993 |
70.1 % |
$ 801,646 |
34.6 % |
$ 824,347 |
35.5 % |
$ 353,127 |
$ 471,220 |
$ 7,362 |
1.6 % |
$ 463,858 |
$ — |
$ 463,858 |
$ 1.96 |
Year Ended |
|||||||||||||||||||||||||||||||
Total revenues, net |
Cost of revenues |
Gross margin |
Gross margin % |
Total operating expenses |
Operating expense to revenue % |
Operating income from continuing operations |
Operating margin % |
Other non-operating expense, net |
(Loss) income from continuing operations before income tax |
Income tax expense |
Effective tax rate |
(Loss) income from continuing operations |
Discontinued operations, net of tax |
Net (loss) income |
Diluted net (loss) income per share from continuing operations (16) |
||||||||||||||||
Reported (GAAP) |
$ 2,993,206 |
$ 1,221,064 |
$ 1,772,142 |
59.2 % |
$ 1,762,413 |
58.9 % |
$ 9,729 |
0.3 % |
$ 556,332 |
$ (546,603) |
$ 22,478 |
(4.1) % |
$ (569,081) |
$ (44,164) |
$ (613,245) |
$ (2.44) |
|||||||||||||||
Items impacting comparability: |
|||||||||||||||||||||||||||||||
Amortization of intangible assets (13) |
— |
(372,907) |
372,907 |
— |
372,907 |
— |
372,907 |
— |
372,907 |
— |
372,907 |
||||||||||||||||||||
Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives (2) |
— |
(9,058) |
9,058 |
(81,854) |
90,912 |
— |
90,912 |
— |
90,912 |
— |
90,912 |
||||||||||||||||||||
Certain litigation-related and other contingencies, net (3) |
— |
— |
— |
(345,495) |
345,495 |
— |
345,495 |
— |
345,495 |
— |
345,495 |
||||||||||||||||||||
Certain legal costs (4) |
— |
— |
— |
(136,148) |
136,148 |
— |
136,148 |
— |
136,148 |
— |
136,148 |
||||||||||||||||||||
Asset impairment charges (5) |
— |
— |
— |
(414,977) |
414,977 |
— |
414,977 |
— |
414,977 |
— |
414,977 |
||||||||||||||||||||
Acquisition-related and integration costs (6) |
— |
— |
— |
(414) |
414 |
— |
414 |
— |
414 |
— |
414 |
||||||||||||||||||||
Fair value of contingent consideration (7) |
— |
— |
— |
8,793 |
(8,793) |
— |
(8,793) |
— |
(8,793) |
— |
(8,793) |
||||||||||||||||||||
Loss on extinguishment of debt (8) |
— |
— |
— |
— |
— |
(13,753) |
13,753 |
— |
13,753 |
— |
13,753 |
||||||||||||||||||||
Other (11) |
— |
(1,301) |
1,301 |
(3,909) |
5,210 |
19,749 |
(14,539) |
— |
(14,539) |
— |
(14,539) |
||||||||||||||||||||
Tax adjustments (14) |
— |
— |
— |
— |
— |
— |
— |
90,964 |
(90,964) |
— |
(90,964) |
||||||||||||||||||||
Discontinued operations, net of tax (12) |
— |
— |
— |
— |
— |
— |
— |
— |
— |
44,164 |
44,164 |
||||||||||||||||||||
After considering items (non-GAAP) (15) |
$ 2,993,206 |
$ 837,798 |
$ 2,155,408 |
72.0 % |
$ 788,409 |
26.3 % |
$ 1,366,999 |
45.7 % |
$ 562,328 |
$ 804,671 |
$ 113,442 |
14.1 % |
$ 691,229 |
$ — |
$ 691,229 |
$ 2.92 |
Notes to the Reconciliations of GAAP and Non-GAAP Financial Measures
Notes to certain line items included in the reconciliations of the GAAP financial measures to the non-GAAP financial measures for the three months and years ended
(1) |
Depreciation and amortization and Share-based compensation amounts per the Adjusted EBITDA reconciliations do not include amounts reflected in other lines of the reconciliations, including Amounts related to continuity and separation benefits, cost reductions and strategic review initiatives. |
(2) |
Adjustments for amounts related to continuity and separation benefits, cost reductions and strategic review initiatives included the following (in thousands): |
Three Months Ended |
|||||||
2022 |
2021 |
||||||
Cost of |
Operating |
Cost of |
Operating |
||||
Continuity and separation benefits |
$ 5,802 |
$ 21,642 |
$ (3,119) |
$ 13,100 |
|||
Accelerated depreciation |
— |
— |
1,715 |
672 |
|||
Inventory adjustments |
32,351 |
116 |
455 |
— |
|||
Other, including strategic review initiatives |
— |
(555) |
— |
19,457 |
|||
Total |
$ 38,153 |
$ 21,203 |
$ (949) |
$ 33,229 |
Year Ended |
|||||||
2022 |
2021 |
||||||
Cost of |
Operating |
Cost of |
Operating |
||||
Continuity and separation benefits |
$ 18,301 |
$ 67,277 |
$ (16,946) |
$ 25,760 |
|||
Accelerated depreciation |
2,164 |
1,660 |
19,037 |
5,680 |
|||
Inventory adjustments |
33,785 |
2,577 |
6,967 |
— |
|||
Other, including strategic review initiatives |
7,556 |
65,061 |
— |
50,414 |
|||
Total |
$ 61,806 |
$ 136,575 |
$ 9,058 |
$ 81,854 |
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. |
|
(3) |
To exclude adjustments to accruals for litigation-related settlement charges. |
(4) |
To exclude amounts related to opioid-related legal expenses. The amount during the year ended |
(5) |
Adjustments for asset impairment charges included the following (in thousands): |
Three Months Ended |
Year Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
|
$ — |
$ 363,000 |
$ 1,845,000 |
$ 363,000 |
|||
Other intangible asset impairment charges |
185,548 |
— |
288,701 |
7,811 |
|||
Property, plant and equipment impairment charges |
5,982 |
1,584 |
9,045 |
2,011 |
|||
Disposal group impairment charges |
— |
— |
— |
42,155 |
|||
Total |
$ 191,530 |
$ 364,584 |
$ 2,142,746 |
$ 414,977 |
(6) |
To exclude integration costs. |
(7) |
To exclude the impact of changes in the fair value of contingent consideration liabilities resulting from changes to estimates regarding the timing and amount of the future revenues of the underlying products and changes in other assumptions impacting the probability of incurring, and extent to which the Company could incur, related contingent obligations. |
(8) |
To exclude the loss on the extinguishment of debt associated with the Company's |
(9) |
To exclude Other income, net per the Consolidated Statements of Operations. |
(10) |
Amounts relate to the net expense or income recognized during Endo's bankruptcy proceedings required to be presented as Reorganization items, net under Accounting Standards Codification Topic 852, Reorganizations. |
(11) |
The "Other" rows included in each of the above reconciliations of GAAP financial measures to non-GAAP financial measures (except for the reconciliations of Net loss (GAAP) to Adjusted EBITDA (non-GAAP)) include the following (in thousands): |
Three Months Ended |
|||||||||||
2022 |
2021 |
||||||||||
Cost of |
Operating |
Other |
Cost of |
Operating |
Other |
||||||
Foreign currency impact related to the |
$ — |
$ — |
$ 1,786 |
$ — |
$ — |
$ 331 |
|||||
Gain on sale of business and other assets |
— |
— |
(14,288) |
— |
— |
(5,085) |
|||||
Other miscellaneous |
125 |
2,355 |
— |
125 |
— |
(10,571) |
|||||
Total |
$ 125 |
$ 2,355 |
$ (12,502) |
$ 125 |
$ — |
$ (15,325) |
Year Ended |
|||||||||||
2022 |
2021 |
||||||||||
Cost of |
Operating |
Other |
Cost of |
Operating |
Other |
||||||
Foreign currency impact related to the |
$ — |
$ — |
$ (5,328) |
$ — |
$ — |
$ 797 |
|||||
Gain on sale of business and other assets |
— |
— |
(26,508) |
— |
— |
(5,085) |
|||||
Debt modification costs |
— |
— |
— |
— |
3,879 |
— |
|||||
Other miscellaneous |
500 |
3,925 |
(5,569) |
1,301 |
30 |
(15,461) |
|||||
Total |
$ 500 |
$ 3,925 |
$ (37,405) |
$ 1,301 |
$ 3,909 |
$ (19,749) |
The "Other" row included in the reconciliations of Net loss (GAAP) to Adjusted EBITDA (non-GAAP) primarily relates to the items enumerated in the foregoing "Cost of revenues" and "Operating expenses" columns. |
|
(12) |
To exclude the results of the businesses reported as discontinued operations, net of tax. |
(13) |
To exclude amortization expense related to intangible assets. |
(14) |
Adjusted income taxes are calculated by tax effecting adjusted pre-tax income and permanent book-tax differences at the applicable effective tax rate that will be determined by reference to statutory tax rates in the relevant jurisdictions in which the Company operates. Adjusted income taxes include current and deferred income tax expense commensurate with the non-GAAP measure of profitability. |
(15) |
Effective |
Three Months Ended |
Year Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Acquired in-process research and development charges |
$ — |
$ 20,120 |
$ 68,700 |
$ 25,120 |
(16) |
Calculated as income or loss from continuing operations divided by the applicable weighted average share number. The applicable weighted average share numbers are as follows (in thousands): |
Three Months Ended |
Year Ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
GAAP |
235,205 |
233,681 |
234,840 |
232,785 |
|||
Non-GAAP Adjusted |
236,500 |
237,045 |
236,404 |
236,665 |
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
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
About Endo
Endo (OTC: ENDPQ) 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 passionate team members around the globe collaborating to bring treatments forward. Together, we boldly transform insights into treatments benefiting those who need them, when they need them. Learn more at www.endo.com or connect with us on LinkedIn.
Cautionary Note Regarding Forward-Looking Statements
Certain information in this press release may be considered "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and any applicable Canadian securities legislation, including, but not limited to, statements with respect to financial guidance, the restructuring support agreement and the sale transaction, the Chapter 11 proceedings and recognition proceedings, and any other statements that refer to Endo's 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. All forward-looking statements in this communication reflect the Company's current views as of the date of this communication about its plans, intentions, expectations, strategies and prospects, which are based on the information currently available to it and on assumptions it has made. Actual results may differ materially and adversely from current expectations based on a number of factors, including, among other things, the following: the timing, impact or results of any pending or future litigation, investigations, proceedings or claims, including opioid, tax and antitrust related matters; actual or contingent liabilities; settlement discussions or negotiations; the Company's liquidity, financial performance, cash position and operations; the Company's strategy; risks and uncertainties associated with Chapter 11 proceedings; the negative impacts on the Company's businesses as a result of filing for and operating under Chapter 11 protection; the time, terms and ability to confirm a sale of the Company's businesses under Section 363 of the
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
View original content to download multimedia:https://www.prnewswire.com/news-releases/endo-reports-fourth-quarter-2022-financial-results-301762972.html
SOURCE
Media: Linda Huss, (484) 216-6829, media.relations@endo.com; Investors: Laure Park, (845) 364-4862, relations.investor@endo.com