- Operating Performance Led by Year-over-Year Double-Digit-Percentage Growth in Revenues of Sterile Injectables Segment and Specialty Products Portfolio of Branded Pharmaceuticals Segment -
- Endo Reaffirms Full-Year 2019 Financial Guidance -
DUBLIN, Aug. 5, 2019 /PRNewswire/ -- Endo International plc (NASDAQ: ENDP) today reported second-quarter 2019 financial results, including:
- Revenues of $700 million, a decrease of 2 percent compared to second-quarter 2018 revenues of $715 million.
- Branded Pharmaceuticals - Specialty Products revenues increased 17 percent to $124 million compared to second-quarter 2018 revenues of $106 million.
- Sterile Injectables revenues increased 12 percent to $244 million compared to second-quarter 2018 revenues of $218 million.
- Reported net loss from continuing operations of $98 million compared to second-quarter 2018 reported net loss from continuing operations of $52 million.
- Reported diluted loss per share from continuing operations of $0.43 compared to second-quarter 2018 reported diluted loss per share from continuing operations of $0.23.
- Adjusted income from continuing operations of $120 million compared to second-quarter 2018 adjusted income from continuing operations of $172 million.
- Adjusted diluted earnings per share from continuing operations of $0.52 compared to second-quarter 2018 adjusted diluted earnings per share from continuing operations of $0.76.
- Adjusted EBITDA of $307 million compared to second-quarter 2018 adjusted EBITDA of $351 million.
"I am pleased with our second-quarter 2019 operating performance, led by continued year-over-year double-digit percentage growth in revenues of our Sterile Injectables segment and in the Specialty Products portfolio of our Branded Pharmaceuticals segment. XIAFLEX grew 18 percent in the quarter, reflecting continued demand growth as a result of successful commercial execution and promotional investment," said Paul Campanelli, President and Chief Executive Officer of Endo. "We are on target to meet our previously provided full-year financial guidance and remain highly focused on the continued execution of our multiyear turnaround plan in a challenging external environment."
FINANCIAL PERFORMANCE | |||||||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||
2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||
Total Revenues, Net | $ | 699,727 | $ | 714,696 | (2) | % | $ | 1,420,138 | $ | 1,415,223 | - | % | |||||||||
Reported Loss from Continuing | $ | (98,052) | $ | (52,479) | 87 | % | $ | (110,664) | $ | (550,217) | (80) | % | |||||||||
Reported Diluted Weighted Average | 226,221 | 223,834 | 1 | % | 225,408 | 223,677 | 1 | % | |||||||||||||
Reported Diluted Loss per Share | $ | (0.43) | $ | (0.23) | 87 | % | $ | (0.49) | $ | (2.46) | (80) | % | |||||||||
Adjusted Income from Continuing Operations | $ | 120,405 | $ | 172,195 | (30) | % | $ | 242,488 | $ | 322,978 | (25) | % | |||||||||
Adjusted Diluted Weighted Average | 232,713 | 227,273 | 2 | % | 232,174 | 226,114 | 3 | % | |||||||||||||
Adjusted Diluted Income per Share | $ | 0.52 | $ | 0.76 | (32) | % | $ | 1.04 | $ | 1.43 | (27) | % | |||||||||
__________ | |
(1) | Diluted per share data 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. |
CONSOLIDATED RESULTS
Total revenues were $700 million in second-quarter 2019 compared to $715 million during the same period in 2018. This decrease was primarily attributable to competitive pressures in the Generic Pharmaceuticals segment, the Established Products portfolio of the Branded Pharmaceuticals segment, and the International segment, partially offset by continued strong growth in the Sterile Injectables segment and the Specialty Products portfolio of the Branded Pharmaceuticals segment.
GAAP net loss from continuing operations in second-quarter 2019 was $98 million compared to GAAP net loss from continuing operations of $52 million during the same period in 2018. This result was primarily attributable to an increase in asset impairment charges and a decrease in gains on the sale of certain assets, partially offset by a decrease in research and development spending. GAAP diluted net loss per share from continuing operations in second-quarter 2019 was $0.43 compared to GAAP diluted net loss per share from continuing operations of $0.23 in second-quarter 2018.
Adjusted income from continuing operations in second-quarter 2019 was $120 million compared to $172 million in second-quarter 2018. This decrease was primarily attributable to lower adjusted gross margin in our Generic Pharmaceuticals segment due to a decline in revenue and an unfavorable change in product mix. Adjusted diluted income per share from continuing operations in second-quarter 2019 was $0.52 compared to $0.76 in second-quarter 2018.
BRANDED PHARMACEUTICALS
Second-quarter 2019 Branded Pharmaceuticals revenues were $209 million compared to $213 million in second-quarter 2018. This decrease was primarily attributable to ongoing generic competition in our Established Products portfolio, offset by continued strong growth of our Specialty Products portfolio.
Specialty Products revenues increased 17 percent to $124 million in second-quarter 2019 compared to second-quarter 2018, primarily driven by the continued strong performance of XIAFLEX. Sales of XIAFLEX increased 18 percent to $75 million compared to second-quarter 2018, primarily attributable to demand growth in both the Peyronie's Disease and Dupuytren's Contracture indications driven by continued commercial execution and investment in promotional activities.
With regards to Collagenase Clostridium Histolyticum (CCH) for the treatment of cellulite, Phase 3 data was presented in May at the American Society for Aesthetic Plastic Surgery Hot Topics session by clinical investigator Dr. Lawrence Bass. Additionally, Phase 2 and Phase 3 data was presented by multiple physicians, including clinical investigator Dr. Michael Gold, throughout the Vegas Cosmetic Surgery meeting held in June.
STERILE INJECTABLES
Second-quarter 2019 Sterile Injectables revenues were $244 million, an increase of 12 percent compared to second-quarter 2018. This increase reflects the third-quarter 2018 launch of ertapenem for injection, the authorized generic of INVANZ, as well as the continued strong growth of VASOSTRICT and ADRENALIN. As anticipated, second-quarter 2019 Sterile Injectables revenue declined versus first-quarter 2019 primarily as a result of the non-recurrence of the first-quarter stocking benefit and the expected destocking in the second quarter.
GENERIC PHARMACEUTICALS
Second-quarter 2019 Generic Pharmaceuticals revenues were $218 million compared to $241 million in second-quarter 2018. This performance was primarily attributable to increased competitive pressure on certain generic products. Partially offsetting the decrease was the impact of certain 2018 product launches including, among others, colchicine tablets, the authorized generic of Colcrys. During second-quarter 2019, the Generic Pharmaceuticals segment launched three products.
INTERNATIONAL PHARMACEUTICALS
Second-quarter 2019 International Pharmaceuticals revenues were $29 million, compared to $43 million in the same period in 2018.
2019 FINANCIAL GUIDANCE
For the twelve months ending December 31, 2019, at current exchange rates, Endo is reaffirming its previously provided guidance on revenue, adjusted diluted earnings per share from continuing operations and adjusted EBITDA from continuing operations. The Company estimates:
- Total revenues to be between $2.76 billion and $2.96 billion;
- Adjusted diluted earnings per share from continuing operations to be between $2.00 and $2.25; and
- Adjusted EBITDA from continuing operations to be between $1.24 billion and $1.34 billion.
The Company's 2019 non-GAAP financial guidance is based on the following assumptions:
- Adjusted gross margin of approximately 65.0% to 66.0%;
- Adjusted operating expenses as a percentage of revenues of approximately 24.5% to 25.0%;
- Adjusted interest expense of approximately $550 million to $560 million;
- Adjusted effective tax rate of approximately 17.5% to 18.5%; and
- Adjusted diluted weighted average shares outstanding of approximately 234 million.
BALANCE SHEET, LIQUIDITY AND OTHER UPDATES
In June 2019, the Company borrowed $300.0 million under its existing $1,000.0 million revolving credit facility. The Company expects to use the proceeds from this borrowing for purposes consistent with the Company's previously stated capital allocation priorities, including for general corporate purposes.
As of June 30, 2019, the Company had approximately $1.4 billion in unrestricted cash; debt of $8.4 billion; net debt of approximately $7.0 billion and a net debt to adjusted EBITDA ratio of 5.3.
Second-quarter 2019 cash provided by operating activities was $177 million, compared to $170 million of net cash provided by operating activities during second-quarter 2018.
CONFERENCE CALL INFORMATION
Endo will conduct a conference call with financial analysts to discuss this press release tomorrow at 7:30 a.m. ET. The dial-in number to access the call is U.S./Canada (866) 497-0462, International (678) 509-7598, and the passcode is 4344119. Please dial in 10 minutes prior to the scheduled start time.
A replay of the call will be available from August 6, 2019 at 10:30 a.m. ET until 10:30 a.m. ET on August 13, 2019 by dialing U.S./Canada (855) 859-2056, International (404) 537-3406, and entering the passcode 4344119.
A simultaneous webcast of the call can be accessed by visiting http://investor.endo.com/events-and-presentations. In addition, a replay of the webcast will be available on the Company website for one year following the event.
FINANCIAL SCHEDULES
The following table presents Endo's unaudited Total revenues, net for the three and six months ended June 30, 2019 and 2018 (dollars in thousands):
Three Months Ended June 30, | Percent | Six Months Ended June 30, | Percent | ||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||
Branded Pharmaceuticals: | |||||||||||||||||||||
Specialty Products: | |||||||||||||||||||||
XIAFLEX | $ | 74,855 | $ | 63,500 | 18 | % | $ | 143,362 | $ | 120,641 | 19 | % | |||||||||
SUPPRELIN LA | 23,714 | 19,963 | 19 | % | 45,770 | 40,540 | 13 | % | |||||||||||||
Other Specialty (1) | 25,524 | 22,585 | 13 | % | 49,927 | 41,612 | 20 | % | |||||||||||||
Total Specialty Products | $ | 124,093 | $ | 106,048 | 17 | % | $ | 239,059 | $ | 202,793 | 18 | % | |||||||||
Established Products: | |||||||||||||||||||||
PERCOCET | $ | 28,878 | $ | 30,833 | (6) | % | $ | 59,638 | $ | 62,809 | (5) | % | |||||||||
TESTOPEL | 11,780 | 13,844 | (15) | % | 27,594 | 29,014 | (5) | % | |||||||||||||
Other Established (2) | 44,262 | 61,912 | (29) | % | 86,247 | 118,256 | (27) | % | |||||||||||||
Total Established Products | $ | 84,920 | $ | 106,589 | (20) | % | $ | 173,479 | $ | 210,079 | (17) | % | |||||||||
Total Branded Pharmaceuticals (3) | $ | 209,013 | $ | 212,637 | (2) | % | $ | 412,538 | $ | 412,872 | - | % | |||||||||
Sterile Injectables: | |||||||||||||||||||||
VASOSTRICT | $ | 116,026 | $ | 106,329 | 9 | % | $ | 255,163 | $ | 220,054 | 16 | % | |||||||||
ADRENALIN | 45,835 | 36,658 | 25 | % | 93,157 | 66,398 | 40 | % | |||||||||||||
Ertapenem for injection | 25,547 | - | NM | 57,766 | - | NM | |||||||||||||||
Other Sterile Injectables (4) | 56,872 | 74,856 | (24) | % | 108,242 | 147,245 | (26) | % | |||||||||||||
Total Sterile Injectables (3) | $ | 244,280 | $ | 217,843 | 12 | % | $ | 514,328 | $ | 433,697 | 19 | % | |||||||||
Total Generic Pharmaceuticals | $ | 217,784 | $ | 241,236 | (10) | % | $ | 436,310 | $ | 490,476 | (11) | % | |||||||||
Total International Pharmaceuticals | $ | 28,650 | $ | 42,980 | (33) | % | $ | 56,962 | $ | 78,178 | (27) | % | |||||||||
Total revenues, net | $ | 699,727 | $ | 714,696 | (2) | % | $ | 1,420,138 | $ | 1,415,223 | - | % | |||||||||
__________ | |
(1) | Products included within Other Specialty are NASCOBAL Nasal Spray and AVEED. Beginning with our first-quarter 2019 reporting, TESTOPEL, which was previously included in Other Specialty, has been reclassified and is now included in the Established Products portfolio for all periods presented. |
(2) | Products included within Other Established include, but are not limited to, LIDODERM, VOLTAREN Gel, EDEX, FORTESTA Gel, and TESTIM, including the authorized generics of TESTIM and FORTESTA Gel. |
(3) | Individual products presented above represent the top two performing products in each product category for either the three or six months ended June 30, 2019 and/or any product having revenues in excess of $25 million during any quarterly period in 2019 or 2018. |
(4) | Products included within Other Sterile Injectables include, but are not limited to, APLISOL and ephedrine sulfate injection. |
The following table presents unaudited Condensed Consolidated Statement of Operations data for the three and six months ended June 30, 2019 and 2018 (in thousands, except per share data):
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
TOTAL REVENUES, NET | $ | 699,727 | $ | 714,696 | $ | 1,420,138 | $ | 1,415,223 | |||||||
COSTS AND EXPENSES: | |||||||||||||||
Cost of revenues | 388,208 | 381,905 | 780,117 | 785,503 | |||||||||||
Selling, general and administrative | 152,297 | 148,157 | 303,420 | 314,824 | |||||||||||
Research and development | 26,348 | 82,102 | 59,834 | 120,748 | |||||||||||
Litigation-related and other contingencies, net | 10,315 | 19,620 | 10,321 | 17,120 | |||||||||||
Asset impairment charges | 88,438 | 22,767 | 253,886 | 471,183 | |||||||||||
Acquisition-related and integration items | (5,507) | 5,161 | (43,008) | 11,996 | |||||||||||
Interest expense, net | 134,809 | 130,059 | 267,484 | 254,049 | |||||||||||
Gain on extinguishment of debt | - | - | (119,828) | - | |||||||||||
Other (income) expense, net | (597) | (28,831) | 4,205 | (31,709) | |||||||||||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAX | $ | (94,584) | $ | (46,244) | $ | (96,293) | $ | (528,491) | |||||||
INCOME TAX EXPENSE | 3,468 | 6,235 | 14,371 | 21,726 | |||||||||||
LOSS FROM CONTINUING OPERATIONS | $ | (98,052) | $ | (52,479) | $ | (110,664) | $ | (550,217) | |||||||
DISCONTINUED OPERATIONS, NET OF TAX | (7,953) | (8,388) | (13,914) | (16,139) | |||||||||||
NET LOSS | $ | (106,005) | $ | (60,867) | $ | (124,578) | $ | (566,356) | |||||||
NET LOSS PER SHARE-BASIC: | |||||||||||||||
Continuing operations | $ | (0.43) | $ | (0.23) | $ | (0.49) | $ | (2.46) | |||||||
Discontinued operations | (0.04) | (0.04) | (0.06) | (0.07) | |||||||||||
Basic | $ | (0.47) | $ | (0.27) | $ | (0.55) | $ | (2.53) | |||||||
NET LOSS PER SHARE-DILUTED: | |||||||||||||||
Continuing operations | $ | (0.43) | $ | (0.23) | $ | (0.49) | $ | (2.46) | |||||||
Discontinued operations | (0.04) | (0.04) | (0.06) | (0.07) | |||||||||||
Diluted | $ | (0.47) | $ | (0.27) | $ | (0.55) | $ | (2.53) | |||||||
WEIGHTED AVERAGE SHARES: | |||||||||||||||
Basic | 226,221 | 223,834 | 225,408 | 223,677 | |||||||||||
Diluted | 226,221 | 223,834 | 225,408 | 223,677 | |||||||||||
The following table presents unaudited Condensed Consolidated Balance Sheet data at June 30, 2019 and December 31, 2018 (in thousands):
June 30, 2019 | December 31, 2018 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 1,446,949 | $ | 1,149,113 | |||
Restricted cash and cash equivalents | 307,587 | 305,368 | |||||
Accounts receivable | 442,078 | 470,570 | |||||
Inventories, net | 335,890 | 322,179 | |||||
Other current assets | 222,548 | 95,920 | |||||
Total current assets | $ | 2,755,052 | $ | 2,343,150 | |||
TOTAL NON-CURRENT ASSETS | 7,319,237 | 7,789,243 | |||||
TOTAL ASSETS | $ | 10,074,289 | $ | 10,132,393 | |||
LIABILITIES AND SHAREHOLDERS' DEFICIT | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable and accrued expenses, including legal settlement accruals | $ | 1,786,054 | $ | 1,914,285 | |||
Other current liabilities | 49,766 | 35,811 | |||||
Total current liabilities | $ | 1,835,820 | $ | 1,950,096 | |||
LONG-TERM DEBT, LESS CURRENT PORTION, NET | 8,369,972 | 8,224,269 | |||||
OTHER LIABILITIES | 458,969 | 456,311 | |||||
SHAREHOLDERS' DEFICIT | (590,472) | (498,283) | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT | $ | 10,074,289 | $ | 10,132,393 | |||
The following table presents unaudited Condensed Consolidated Statement of Cash Flow data for the six months ended June 30, 2019 and 2018 (in thousands):
Six Months Ended June 30, | |||||||
2019 | 2018 | ||||||
OPERATING ACTIVITIES: | |||||||
Net loss | $ | (124,578) | $ | (566,356) | |||
Adjustments to reconcile Net loss to Net cash provided by operating activities: | |||||||
Depreciation and amortization | 320,788 | 379,646 | |||||
Asset impairment charges | 253,886 | 471,183 | |||||
Other, including cash payments to claimants from Qualified Settlement Funds | (363,494) | (65,341) | |||||
Net cash provided by operating activities | $ | 86,602 | $ | 219,132 | |||
INVESTING ACTIVITIES: | |||||||
Purchases of property, plant and equipment, excluding capitalized interest | $ | (23,632) | $ | (41,960) | |||
Proceeds from sale of business and other assets, net | 2,594 | 37,971 | |||||
Other | (1,278) | (4,999) | |||||
Net cash used in investing activities | $ | (22,316) | $ | (8,988) | |||
FINANCING ACTIVITIES: | |||||||
Proceeds from (payments on) borrowings, net | $ | 257,605 | $ | (19,650) | |||
Other | (22,676) | (21,143) | |||||
Net cash provided by (used in) financing activities | $ | 234,929 | $ | (40,793) | |||
Effect of foreign exchange rate | 841 | (1,010) | |||||
NET INCREASE IN CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS | $ | 300,056 | $ | 168,341 | |||
CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, BEGINNING OF PERIOD | 1,476,837 | 1,311,014 | |||||
CASH, CASH EQUIVALENTS, RESTRICTED CASH AND RESTRICTED CASH EQUIVALENTS, END OF PERIOD | $ | 1,776,893 | $ | 1,479,355 | |||
SUPPLEMENTAL FINANCIAL INFORMATION
To supplement the financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP financial measures. For additional information on the Company's use of such non-GAAP financial measures, refer to Endo's Current Report on Form 8-K furnished today to the U.S. Securities and Exchange Commission, which includes an explanation of the Company's reasons for using non-GAAP measures.
The tables below provide reconciliations of certain of our non-GAAP financial measures to their most directly comparable GAAP amounts. Refer to the "Notes to the Reconciliations of GAAP and Non-GAAP Financial Measures" section below for additional details regarding the adjustments to the non-GAAP financial measures detailed throughout this Supplemental Financial Information section.
Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP)
The following table provides a reconciliation of Net loss (GAAP) to Adjusted EBITDA (non-GAAP) for the three and six months ended June 30, 2019 and 2018 (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net loss (GAAP) | $ | (106,005) | $ | (60,867) | $ | (124,578) | $ | (566,356) | |||||||
Income tax expense | 3,468 | 6,235 | 14,371 | 21,726 | |||||||||||
Interest expense, net | 134,809 | 130,059 | 267,484 | 254,049 | |||||||||||
Depreciation and amortization (15) | 158,055 | 170,011 | 320,788 | 344,469 | |||||||||||
EBITDA (non-GAAP) | $ | 190,327 | $ | 245,438 | $ | 478,065 | $ | 53,888 | |||||||
Inventory step-up and other cost savings (2) | $ | - | $ | 124 | $ | - | $ | 190 | |||||||
Upfront and milestone-related payments (3) | 1,444 | 36,964 | 2,383 | 38,296 | |||||||||||
Inventory reserve increase from restructuring (4) | - | 202 | - | 2,590 | |||||||||||
Separation benefits and other restructuring (5) | 2,124 | 28,951 | 4,149 | 75,550 | |||||||||||
Certain litigation-related and other contingencies, net (6) | 10,315 | 19,620 | 10,321 | 17,120 | |||||||||||
Asset impairment charges (7) | 88,438 | 22,767 | 253,886 | 471,183 | |||||||||||
Acquisition-related and integration costs (8) | - | 1,034 | - | 1,034 | |||||||||||
Fair value of contingent consideration (9) | (5,507) | 4,127 | (43,008) | 10,962 | |||||||||||
Gain on extinguishment of debt (10) | - | - | (119,828) | - | |||||||||||
Share-based compensation | 12,600 | 12,096 | 37,333 | 29,986 | |||||||||||
Other (income) expense, net (16) | (597) | (28,831) | 4,205 | (31,709) | |||||||||||
Other adjustments | 3 | (10) | 87 | (708) | |||||||||||
Discontinued operations, net of tax (13) | 7,953 | 8,388 | 13,914 | 16,139 | |||||||||||
Adjusted EBITDA (non-GAAP) | $ | 307,100 | $ | 350,870 | $ | 641,507 | $ | 684,521 | |||||||
Reconciliation of Adjusted Income from Continuing Operations (non-GAAP)
The following table provides a reconciliation of our Loss from continuing operations (GAAP) to our Adjusted income from continuing operations (non-GAAP) for the three and six months ended June 30, 2019 and 2018 (in thousands):
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Loss from continuing operations (GAAP) | $ | (98,052) | $ | (52,479) | $ | (110,664) | $ | (550,217) | |||||||
Non-GAAP adjustments: | |||||||||||||||
Amortization of intangible assets (1) | 140,418 | 153,215 | 286,017 | 310,387 | |||||||||||
Inventory step-up and other cost savings (2) | - | 124 | - | 190 | |||||||||||
Upfront and milestone-related payments (3) | 1,444 | 36,964 | 2,383 | 38,296 | |||||||||||
Inventory reserve increase from restructuring (4) | - | 202 | - | 2,590 | |||||||||||
Separation benefits and other restructuring (5) | 2,124 | 28,951 | 4,149 | 75,550 | |||||||||||
Certain litigation-related and other contingencies, net (6) | 10,315 | 19,620 | 10,321 | 17,120 | |||||||||||
Asset impairment charges (7) | 88,438 | 22,767 | 253,886 | 471,183 | |||||||||||
Acquisition-related and integration costs (8) | - | 1,034 | - | 1,034 | |||||||||||
Fair value of contingent consideration (9) | (5,507) | 4,127 | (43,008) | 10,962 | |||||||||||
Gain on extinguishment of debt (10) | - | - | (119,828) | - | |||||||||||
Other (11) | 86 | (28,007) | 1,620 | (31,261) | |||||||||||
Tax adjustments (12) | (18,861) | (14,323) | (42,388) | (22,856) | |||||||||||
Adjusted income from continuing operations (non-GAAP) | $ | 120,405 | $ | 172,195 | $ | 242,488 | $ | 322,978 | |||||||
Reconciliation of Other Adjusted Income Statement Data (non-GAAP)
The following tables provide detailed reconciliations of various other income statement data between the GAAP and non-GAAP amounts for the three and six months ended June 30, 2019 and 2018 (in thousands, except per share data):
Three Months Ended June 30, 2019 | |||||||||||||||||||||||||||||||
Total | Cost of | Gross | Gross | Total | Operating | Operating | Operating | Other | (Loss) | Income | Effective | (Loss) | Discontinued | Net (loss) | Diluted | ||||||||||||||||
Reported (GAAP) | $ 699,727 | $ 388,208 | $ 311,519 | 44.5 % | $ 271,891 | 38.9 % | $ 39,628 | 5.7 % | $ 134,212 | $ (94,584) | $ 3,468 | (3.7)% | $ (98,052) | $ (7,953) | $ (106,005) | $ (0.43) | |||||||||||||||
Items impacting | |||||||||||||||||||||||||||||||
Amortization of | - | (140,418) | 140,418 | - | 140,418 | - | 140,418 | - | 140,418 | - | 140,418 | ||||||||||||||||||||
Upfront and | - | (739) | 739 | (705) | 1,444 | - | 1,444 | - | 1,444 | - | 1,444 | ||||||||||||||||||||
Separation benefits | - | - | - | (2,124) | 2,124 | - | 2,124 | - | 2,124 | - | 2,124 | ||||||||||||||||||||
Certain litigation- | - | - | - | (10,315) | 10,315 | - | 10,315 | - | 10,315 | - | 10,315 | ||||||||||||||||||||
Asset impairment | - | - | - | (88,438) | 88,438 | - | 88,438 | - | 88,438 | - | 88,438 | ||||||||||||||||||||
Fair value of | - | - | - | 5,507 | (5,507) | - | (5,507) | - | (5,507) | - | (5,507) | ||||||||||||||||||||
Other (11) | - | - | - | 175 | (175) | (261) | 86 | - | 86 | - | 86 | ||||||||||||||||||||
Tax adjustments (12) | - | - | - | - | - | - | - | 18,861 | (18,861) | - | (18,861) | ||||||||||||||||||||
Exclude discontinued | - | - | - | - | - | - | - | - | - | 7,953 | 7,953 | ||||||||||||||||||||
After considering items | $ 699,727 | $ 247,051 | $ 452,676 | 64.7 % | $ 175,991 | 25.2 % | $ 276,685 | 39.5 % | $ 133,951 | $ 142,734 | $ 22,329 | 15.6 % | $ 120,405 | $ - | $ 120,405 | $ 0.52 | |||||||||||||||
Three Months Ended June 30, 2018 | |||||||||||||||||||||||||||||||
Total | Cost of | Gross | Gross | Total | Operating | Operating | Operating | Other non- | (Loss) | Income | Effective | (Loss) | Discontinued | Net (loss) | Diluted | ||||||||||||||||
Reported (GAAP) | $ 714,696 | $ 381,905 | $ 332,791 | 46.6 % | $ 277,807 | 38.9 % | $ 54,984 | 7.7 % | $ 101,228 | $ (46,244) | $ 6,235 | (13.5)% | $ (52,479) | $ (8,388) | $ (60,867) | $ (0.23) | |||||||||||||||
Items impacting | |||||||||||||||||||||||||||||||
Amortization of | - | (153,215) | 153,215 | - | 153,215 | - | 153,215 | - | 153,215 | - | 153,215 | ||||||||||||||||||||
Inventory step-up and | - | (124) | 124 | - | 124 | - | 124 | - | 124 | - | 124 | ||||||||||||||||||||
Upfront and | - | (694) | 694 | (36,270) | 36,964 | - | 36,964 | - | 36,964 | - | 36,964 | ||||||||||||||||||||
Inventory reserve | - | (202) | 202 | - | 202 | - | 202 | - | 202 | - | 202 | ||||||||||||||||||||
Separation benefits | - | (26,613) | 26,613 | (2,338) | 28,951 | - | 28,951 | - | 28,951 | - | 28,951 | ||||||||||||||||||||
Certain litigation- | - | - | - | (19,620) | 19,620 | - | 19,620 | - | 19,620 | - | 19,620 | ||||||||||||||||||||
Asset impairment | - | - | - | (22,767) | 22,767 | - | 22,767 | - | 22,767 | - | 22,767 | ||||||||||||||||||||
Acquisition-related | - | - | - | (1,034) | 1,034 | - | 1,034 | - | 1,034 | - | 1,034 | ||||||||||||||||||||
Fair value of | - | - | - | (4,127) | 4,127 | - | 4,127 | - | 4,127 | - | 4,127 | ||||||||||||||||||||
Other (11) | - | - | - | - | - | 28,007 | (28,007) | - | (28,007) | - | (28,007) | ||||||||||||||||||||
Tax adjustments (12) | - | - | - | - | - | - | - | 14,323 | (14,323) | - | (14,323) | ||||||||||||||||||||
Exclude discontinued | - | - | - | - | - | - | - | - | - | 8,388 | 8,388 | ||||||||||||||||||||
After considering items | $ 714,696 | $ 201,057 | $ 513,639 | 71.9 % | $ 191,651 | 26.8 % | $ 321,988 | 45.1 % | $ 129,235 | $ 192,753 | $ 20,558 | 10.7 % | $ 172,195 | $ - | $ 172,195 | $ 0.76 | |||||||||||||||
Six Months Ended June 30, 2019 | |||||||||||||||||||||||||||||||
Total | Cost of | Gross | Gross | Total | Operating | Operating | Operating | Other | (Loss) | Income | Effective | (Loss) | Discontinued | Net (loss) | Diluted | ||||||||||||||||
Reported (GAAP) | $ 1,420,138 | $ 780,117 | $ 640,021 | 45.1 % | $ 584,453 | 41.2 % | $ 55,568 | 3.9 % | $ 151,861 | $ (96,293) | $ 14,371 | (14.9)% | $ (110,664) | $ (13,914) | $ (124,578) | $ (0.49) | |||||||||||||||
Items impacting | |||||||||||||||||||||||||||||||
Amortization of | - | (286,017) | 286,017 | - | 286,017 | - | 286,017 | - | 286,017 | - | 286,017 | ||||||||||||||||||||
Upfront and | - | (1,400) | 1,400 | (983) | 2,383 | - | 2,383 | - | 2,383 | - | 2,383 | ||||||||||||||||||||
Separation benefits | - | - | - | (4,149) | 4,149 | - | 4,149 | - | 4,149 | - | 4,149 | ||||||||||||||||||||
Certain litigation- | - | - | - | (10,321) | 10,321 | - | 10,321 | - | 10,321 | - | 10,321 | ||||||||||||||||||||
Asset impairment | - | - | - | (253,886) | 253,886 | - | 253,886 | - | 253,886 | - | 253,886 | ||||||||||||||||||||
Fair value of | - | - | - | 43,008 | (43,008) | - | (43,008) | - | (43,008) | - | (43,008) | ||||||||||||||||||||
Gain on | - | - | - | - | - | 119,828 | (119,828) | - | (119,828) | - | (119,828) | ||||||||||||||||||||
Other (11) | - | - | - | 175 | (175) | (1,795) | 1,620 | - | 1,620 | - | 1,620 | ||||||||||||||||||||
Tax adjustments (12) | - | - | - | - | - | - | - | 42,388 | (42,388) | - | (42,388) | ||||||||||||||||||||
Exclude discontinued | - | - | - | - | - | - | - | - | - | 13,914 | 13,914 | ||||||||||||||||||||
After considering items | $ 1,420,138 | $ 492,700 | $ 927,438 | 65.3 % | $ 358,297 | 25.2 % | $ 569,141 | 40.1 % | $ 269,894 | $ 299,247 | $ 56,759 | 19.0 % | $ 242,488 | $ - | $ 242,488 | $ 1.04 | |||||||||||||||
Six Months Ended June 30, 2018 | |||||||||||||||||||||||||||||||
Total | Cost of | Gross | Gross | Total | Operating | Operating | Operating | Other | (Loss) | Income | Effective | (Loss) | Discontinued | Net (loss) | Diluted | ||||||||||||||||
Reported (GAAP) | $ 1,415,223 | $ 785,503 | $ 629,720 | 44.5 % | $ 935,871 | 66.1 % | $ (306,151) | (21.6)% | $ 222,340 | $ (528,491) | $ 21,726 | (4.1)% | $ (550,217) | $ (16,139) | $ (566,356) | $ (2.46) | |||||||||||||||
Items impacting | |||||||||||||||||||||||||||||||
Amortization of | - | (310,387) | 310,387 | - | 310,387 | - | 310,387 | - | 310,387 | - | 310,387 | ||||||||||||||||||||
Inventory step-up and | - | (190) | 190 | - | 190 | - | 190 | - | 190 | - | 190 | ||||||||||||||||||||
Upfront and | - | (1,350) | 1,350 | (36,946) | 38,296 | - | 38,296 | - | 38,296 | - | 38,296 | ||||||||||||||||||||
Inventory reserve | - | (2,590) | 2,590 | - | 2,590 | - | 2,590 | - | 2,590 | - | 2,590 | ||||||||||||||||||||
Separation benefits | - | (53,831) | 53,831 | (21,719) | 75,550 | - | 75,550 | - | 75,550 | - | 75,550 | ||||||||||||||||||||
Certain litigation- | - | - | - | (17,120) | 17,120 | - | 17,120 | - | 17,120 | - | 17,120 | ||||||||||||||||||||
Asset impairment | - | - | - | (471,183) | 471,183 | - | 471,183 | - | 471,183 | - | 471,183 | ||||||||||||||||||||
Acquisition-related | - | - | - | (1,034) | 1,034 | - | 1,034 | - | 1,034 | - | 1,034 | ||||||||||||||||||||
Fair value of | - | - | - | (10,962) | 10,962 | - | 10,962 | - | 10,962 | - | 10,962 | ||||||||||||||||||||
Other (11) | - | - | - | 630 | (630) | 30,631 | (31,261) | - | (31,261) | - | (31,261) | ||||||||||||||||||||
Tax adjustments (12) | - | - | - | - | - | - | - | 22,856 | (22,856) | - | (22,856) | ||||||||||||||||||||
Exclude discontinued | - | - | - | - | - | - | - | - | - | 16,139 | 16,139 | ||||||||||||||||||||
After considering items | $ 1,415,223 | $ 417,155 | $ 998,068 | 70.5 % | $ 377,537 | 26.7 % | $ 620,531 | 43.8 % | $ 252,971 | $ 367,560 | $ 44,582 | 12.1 % | $ 322,978 | $ - | $ 322,978 | $ 1.43 | |||||||||||||||
Notes to the Reconciliations of GAAP and Non-GAAP Financial Measures
Notes to certain line items included in the reconciliations of the GAAP financial measures to the Non-GAAP financial measures for the three and six months ended June 30, 2019 and 2018 are as follows:
(1) | Adjustments for amortization of commercial intangible assets included the following (in thousands): |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Amortization of intangible assets excluding fair value | $ | 134,473 | $ | 146,906 | $ | 271,338 | $ | 296,766 | |||||||
Amortization of intangible assets related to fair value | 5,945 | 6,309 | 14,679 | 13,621 | |||||||||||
Total | $ | 140,418 | $ | 153,215 | $ | 286,017 | $ | 310,387 | |||||||
(2) | To exclude adjustments for inventory step-up. |
(3) | Adjustments for upfront and milestone-related payments to partners included the following (in thousands): |
Three Months Ended June 30, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Cost of revenues | Operating | Cost of revenues | Operating | ||||||||||||
Sales-based | $ | 739 | $ | - | $ | 694 | $ | - | |||||||
Development-based | - | 705 | - | 36,270 | |||||||||||
Total | $ | 739 | $ | 705 | $ | 694 | $ | 36,270 | |||||||
Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Cost of revenues | Operating | Cost of revenues | Operating | ||||||||||||
Sales-based | $ | 1,400 | $ | - | $ | 1,350 | $ | - | |||||||
Development-based | - | 983 | - | 36,946 | |||||||||||
Total | $ | 1,400 | $ | 983 | $ | 1,350 | $ | 36,946 | |||||||
(4) | To exclude charges reflecting adjustments to excess inventory reserves related to our various restructuring initiatives. |
(5) | Adjustments for separation benefits and other restructuring included the following (in thousands): |
Three Months Ended June 30, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Cost of revenues | Operating | Cost of revenues | Operating | ||||||||||||
Separation benefits | $ | - | $ | 410 | $ | 3,983 | $ | 1,440 | |||||||
Accelerated depreciation and product discontinuation | - | - | 18,045 | - | |||||||||||
Other | - | 1,714 | 4,585 | 898 | |||||||||||
Total | $ | - | $ | 2,124 | $ | 26,613 | $ | 2,338 | |||||||
Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Cost of revenues | Operating | Cost of revenues | Operating | ||||||||||||
Separation benefits | $ | - | $ | 2,212 | $ | 13,768 | $ | 16,836 | |||||||
Accelerated depreciation and product discontinuation | - | - | 35,177 | - | |||||||||||
Other | - | 1,937 | 4,886 | 4,883 | |||||||||||
Total | $ | - | $ | 4,149 | $ | 53,831 | $ | 21,719 | |||||||
(6) | To exclude litigation-related settlement charges and certain settlements proceeds related to suits filed by our subsidiaries. |
(7) | Adjustments for asset impairment charges included the following (in thousands): |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Goodwill impairment charges | $ | 65,108 | $ | - | $ | 151,108 | $ | 391,000 | |||||||
Other intangible asset impairment charges | 21,699 | 22,767 | 100,399 | 76,967 | |||||||||||
Property, plant and equipment impairment charges | 1,631 | - | 2,379 | 3,216 | |||||||||||
Total asset impairment charges | $ | 88,438 | $ | 22,767 | $ | 253,886 | $ | 471,183 | |||||||
(8) | Adjustments for acquisition and integration items primarily relate to various acquisitions. |
(9) | To exclude the impact of changes in the fair value of contingent consideration liabilities resulting from changes to our estimates regarding the timing and amount of the future revenues of the underlying products and changes in other assumptions impacting the probability of, and extent to which we will incur related contingent obligations. |
(10) | To exclude the gain on the extinguishment of debt associated with our March 2019 refinancing. |
(11) | Other adjustments included the following (in thousands): |
Three Months Ended June 30, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Operating | Other non- | Operating | Other non- | ||||||||||||
Foreign currency impact related to the re-measurement | $ | - | $ | 2,262 | $ | - | $ | (574) | |||||||
(Gain) loss on sale of business and other assets | - | (2,001) | - | (23,837) | |||||||||||
Other miscellaneous | (175) | - | - | (3,596) | |||||||||||
Total | $ | (175) | $ | 261 | $ | - | $ | (28,007) | |||||||
Six Months Ended June 30, | |||||||||||||||
2019 | 2018 | ||||||||||||||
Operating | Other non- | Operating | Other non- | ||||||||||||
Foreign currency impact related to the re-measurement | $ | - | $ | 3,796 | $ | - | $ | (3,088) | |||||||
(Gain) loss on sale of business and other assets | - | (2,001) | - | (23,837) | |||||||||||
Other miscellaneous | (175) | - | (630) | (3,706) | |||||||||||
Total | $ | (175) | $ | 1,795 | $ | (630) | $ | (30,631) | |||||||
(12) | 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. |
(13) | To exclude the results of the businesses reported as discontinued operations, net of tax. |
(14) | Calculated as Net (loss) income 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 June 30, | Six Months Ended June 30, | ||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||
GAAP | 226,221 | 223,834 | 225,408 | 223,677 | |||||||
Non-GAAP Adjusted | 232,713 | 227,273 | 232,174 | 226,114 | |||||||
(15) | Depreciation and amortization per the Adjusted EBITDA reconciliations do not include certain depreciation amounts reflected in other lines of the reconciliations, including Acquisition-related and integration costs and Separation benefits and other restructuring. |
(16) | To exclude Other (income) expense, net per the Condensed Consolidated Statements of Operations. |
Reconciliation of Net Debt Leverage Ratio (non-GAAP)
The following table provides a reconciliation of our Net loss (GAAP) to our Adjusted EBITDA (non-GAAP) for the twelve months ended June 30, 2019 (in thousands) and the calculation of our Net Debt Leverage Ratio (non-GAAP):
Twelve Months | |||
Net loss (GAAP) | $ | (589,691) | |
Income tax expense | 15,580 | ||
Interest expense, net | 535,091 | ||
Depreciation and amortization (15) | 664,849 | ||
EBITDA (non-GAAP) | $ | 625,829 | |
Inventory step-up and other cost savings | $ | 71 | |
Upfront and milestone-related payments | 9,195 | ||
Inventory reserve increase from restructuring | 357 | ||
Separation benefits and other restructuring | 11,947 | ||
Certain litigation-related and other contingencies, net | 7,010 | ||
Asset impairment charges | 699,642 | ||
Acquisition-related and integration costs | 970 | ||
Fair value of contingent consideration | (34,060) | ||
Gain on extinguishment of debt | (119,828) | ||
Share-based compensation | 61,418 | ||
Other income, net | (16,039) | ||
Other adjustments | 58 | ||
Discontinued operations, net of tax | 67,477 | ||
Adjusted EBITDA (non-GAAP) | $ | 1,314,047 | |
Calculation of Net Debt: | |||
Debt | $ | 8,404,122 | |
Cash (excluding Restricted Cash) | 1,446,949 | ||
Net Debt (non-GAAP) | $ | 6,957,173 | |
Calculation of Net Debt Leverage: | |||
Net Debt Leverage Ratio (non-GAAP) | 5.3 | ||
Non-GAAP Financial Measures
The Company utilizes certain financial measures that are not prescribed by or prepared in accordance with accounting principles generally accepted in the U.S. (GAAP). These Non-GAAP financial measures are not, and should not be viewed as, substitutes for GAAP net income and its components and diluted earnings per share amounts. 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 GAAP and, therefore, have limits in their usefulness to investors. Because of the non-standardized definitions, Non-GAAP adjusted EBITDA and Non-GAAP adjusted net income from continuing operations and its components (unlike GAAP net income from continuing operations and its components) may not be comparable to the calculation of similar measures of other companies. These Non-GAAP financial measures are presented solely to permit investors to more fully understand how management assesses performance.
Investors are encouraged to review the reconciliations of the non-GAAP financial measures used in this press release to their most directly comparable GAAP financial measures. However, the Company does not provide reconciliations of projected non-GAAP financial measures to GAAP financial measures, nor does it provide comparable projected GAAP financial measures for such projected non-GAAP financial measures. The Company is unable to provide such reconciliations without unreasonable efforts due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including adjustments that could be made for asset impairments, contingent consideration adjustments, legal settlements, gain / loss on extinguishment of debt, adjustments to inventory and other charges reflected in the reconciliation of historic numbers, the amounts of which could be significant.
See Endo's Current Report on Form 8-K furnished today to the U.S. Securities and Exchange Commission for an explanation of Endo's non-GAAP financial measures.
About Endo International plc
Endo International plc (NASDAQ: ENDP) is a highly focused generics and specialty branded pharmaceutical company delivering quality medicines to patients in need through excellence in development, manufacturing and commercialization. Endo has global headquarters in Dublin, Ireland, and U.S. headquarters in Malvern, PA. Learn more at www.endo.com.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements, including but not limited to the statements by Mr. Campanelli, as well as other statements regarding product development, market potential, corporate strategy, optimization efforts and restructurings, timing, closing and expected benefits and value from any acquisition, expected growth and regulatory approvals, together with Endo's earnings per share from continuing operations amounts, product net sales, revenue forecasts and any other statements that refer to Endo's expected, estimated or anticipated future results. Because forecasts are inherently estimates that cannot be made with precision, Endo's performance at times differs materially from its estimates and targets, and Endo often does not know what the actual results will be until after the end of the applicable reporting period. Therefore, Endo will not report or comment on its progress during a current quarter except through public announcement. Any statement made by others with respect to progress during a current quarter cannot be attributed to Endo.
All forward-looking statements in this press release reflect Endo's current analysis of existing trends and information and represent Endo's judgment only as of the date of this press release. Actual results may differ materially from current expectations based on a number of factors affecting Endo's businesses, including, among other things, the following: changing competitive, market and regulatory conditions; changes in legislation; Endo's ability to obtain and maintain adequate protection for its intellectual property rights; the timing and uncertainty of the results of both the research and development and regulatory processes, including regulatory decisions, product recalls, withdrawals and other unusual items; domestic and foreign health care and cost containment reforms, including government pricing, tax and reimbursement policies; technological advances and patents obtained by competitors; the performance, including the approval, introduction, and consumer and physician acceptance of new products and the continuing acceptance of currently marketed products; the effectiveness of advertising and other promotional campaigns; the timely and successful implementation of strategic initiatives; the timing or results of any pending or future litigation, investigations or claims or actual or contingent liabilities, settlement discussions, negotiations or other adverse proceedings; unfavorable publicity regarding the misuse of opioids; timing and uncertainty of any acquisition, including the possibility that various closing conditions may not be satisfied or waived, uncertainty surrounding the successful integration of any acquired business and failure to achieve the expected financial and commercial results from such acquisition; the uncertainty associated with the identification of and successful consummation and execution of external corporate development initiatives and strategic partnering transactions; and Endo's ability to obtain and successfully maintain a sufficient supply of products to meet market demand in a timely manner. In addition, U.S. and international economic conditions, including higher unemployment, political instability, financial hardship, consumer confidence and debt levels, taxation, changes in interest and currency exchange rates, international relations, capital and credit availability, the status of financial markets and institutions, fluctuations or devaluations in the value of sovereign government debt, as well as the general impact of continued economic volatility, can materially affect Endo's results. Therefore, the reader is cautioned not to rely on these forward-looking statements. Endo expressly disclaims any intent or obligation to update these forward-looking statements except as required to do so by law.
Additional information concerning the above-referenced risk factors and other risk factors can be found in press releases issued by Endo, as well as Endo's public periodic filings with the U.S. Securities and Exchange Commission and with securities regulators in Canada, including the discussion under the heading "Risk Factors" in Endo's most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q. Copies of Endo's press releases and additional information about Endo are available at www.endo.com or you can contact the Endo Investor Relations Department by calling 845-364-4833.
