Skip to Content

ENDO REPORTS SECOND-QUARTER 2022 FINANCIAL RESULTS

August 9, 2022
Share:

DUBLIN, Aug. 9, 2022 /PRNewswire/ -- Endo International plc (NASDAQ: ENDP) today reported financial results for the second-quarter ended June 30, 2022.

SECOND-QUARTER FINANCIAL PERFORMANCE

(in thousands, except per share amounts)

 

Three Months Ended June 30,

     

Six Months Ended June 30,

   
 

2022

 

2021

 

Change

 

2022

 

2021

 

Change

Total Revenues, Net

$         569,114

 

$         713,830

 

(20) %

 

$      1,221,373

 

$      1,431,749

 

(15) %

Reported (Loss) Income from
Continuing Operations

$     (1,880,883)

 

$          (10,184)

 

NM

 

$     (1,946,183)

 

$           36,875

 

NM

Reported Diluted Weighted Average
Shares

235,117

 

233,331

 

1 %

 

234,498

 

237,043

 

(1) %

Reported Diluted Net (Loss) Income
per Share from Continuing Operations

$              (8.00)

 

$              (0.04)

 

NM

 

$              (8.30)

 

$                0.16

 

NM

Reported Net (Loss) Income

$     (1,885,427)

 

$          (15,500)

 

NM

 

$     (1,957,401)

 

$            26,024

 

NM

Adjusted Income from Continuing
Operations (2)(3)

$              6,532

 

$         147,121

 

(96) %

 

$         162,471

 

$          322,038

 

(50) %

Adjusted Diluted Weighted Average
Shares (1)(2)

236,217

 

235,416

 

— %

 

236,466

 

237,043

 

— %

Adjusted Diluted Net Income per
Share from Continuing Operations
(2)(3)

$                0.03

 

$                0.62

 

(95) %

 

$                0.69

 

$                1.36

 

(49) %

Adjusted EBITDA (2)(3)

$          160,206

 

$          337,700

 

(53) %

 

$          471,132

 

$          702,415

 

(33) %

__________

(1)

Reported Diluted Net (Loss) Income 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 January 1, 2022, these non-GAAP financial measures now include acquired in-process research and development charges which were previously
excluded under our legacy non-GAAP policy. This change has been applied retrospectively to all periods presented. Refer to note (14) in the "Notes to the
Reconciliations of GAAP and Non-GAAP Financial Measures" section below for additional discussion.

 

CONSOLIDATED RESULTS

Total revenues were $569 million in second-quarter 2022, a decrease of 20% compared to $714 million in second-quarter 2021. This decrease was primarily attributable to decreased revenues from our Sterile Injectables segment, partially offset by increased revenues from our Generic Pharmaceuticals segment.

Reported loss from continuing operations in second-quarter 2022 was $1,881 million compared to $10 million in second-quarter 2021. This result was primarily due to higher asset impairment charges as well as decreased revenues and increased acquired in-process research and development charges related to the transactions announced during the quarter to acquire six sterile injectable product candidates and a Phase 3 injectable compound for the treatment of osteoarthritis knee pain. Reported diluted net loss per share from continuing operations in second-quarter 2022 was $8.00 compared to $0.04 in second-quarter 2021.

Adjusted income from continuing operations in second-quarter 2022 was $7 million compared to $147 million in second-quarter 2021. Adjusted diluted net income per share from continuing operations in second-quarter 2022 was $0.03 compared to $0.62 in second-quarter 2021. These results reflect decreased revenues and increased acquired in-process research and development charges.

BRANDED PHARMACEUTICALS SEGMENT

Second-quarter 2022 Branded Pharmaceuticals segment revenues were $219 million, a decrease of 4% compared to $228 million during second-quarter 2021.

Specialty Products revenues decreased 2% to $164 million in second-quarter 2022 compared to $167 million in second-quarter 2021, with sales of XIAFLEX® increasing 8% to $121 million compared to $111 million in second-quarter 2021. Established Products revenues decreased 10% to $55 million in second-quarter 2022 compared to $61 million in second-quarter 2021, driven primarily by ongoing generic competition.

STERILE INJECTABLES SEGMENT

Second-quarter 2022 Sterile Injectables segment revenues were $123 million, a decrease of 58% compared to $295 million during second-quarter 2021. This was primarily attributable to decreased VASOSTRICT® revenues due to lower price and market share resulting from generic competition, channel inventory destocking and lower overall market volumes as COVID-19 related hospitalizations decline.

GENERIC PHARMACEUTICALS SEGMENT

Second-quarter 2022 Generic Pharmaceuticals segment revenues were $203 million, an increase of 22% compared to $167 million during second-quarter 2021. This increase was primarily attributable to revenues from varenicline tablets, the only FDA-approved generic version of Chantix®, which launched during third-quarter 2021, partially offset by competitive pressure on certain other generic products.

INTERNATIONAL PHARMACEUTICALS SEGMENT

Second-quarter 2022 International Pharmaceuticals segment revenues were $24 million compared to $24 million during second-quarter 2021.

BALANCE SHEET, LIQUIDITY AND OTHER UPDATES

As of June 30, 2022, the Company had approximately $1.2 billion in unrestricted cash; $8.1 billion of debt; and a net debt to adjusted EBITDA ratio of 5.6. These amounts reflect the Company's payment of $35 million to acquire 6 sterile injectable product candidates and a $30 million upfront payment related to a Phase 3 injectable compound for the treatment of osteoarthritis knee pain.

Second-quarter 2022 net cash used in operating activities was $133 million compared to $155 million provided by operating activities during the second-quarter 2021. This change was primarily attributable to decreased revenues.

The Company remains in constructive negotiations with an ad hoc group of first lien creditors, among other parties. In light of the progress to date, the Company expects that these negotiations will likely result in a pre-arranged filing under Chapter 11 of the U.S. Bankruptcy Code by Endo International plc and substantially all of its subsidiaries, which could occur imminently.

Chantix® is a registered trademark of Pfizer Inc.

FINANCIAL SCHEDULES

The following table presents Endo's unaudited Total revenues, net for the three and six months ended June 30, 2022 and 2021 (dollars in thousands):

 

Three Months Ended June 30,

 

Percent
Growth

 

Six Months Ended June 30,

 

Percent
Growth

 

2022

 

2021

   

2022

 

2021

 

Branded Pharmaceuticals:

                     

Specialty Products:

                     

  XIAFLEX®

$         120,878

 

$         111,487

 

8 %

 

$         220,362

 

$         206,757

 

7 %

  SUPPRELIN® LA

24,739

 

27,568

 

(10) %

 

53,569

 

55,596

 

(4) %

  Other Specialty (1)

18,246

 

28,036

 

(35) %

 

38,990

 

48,068

 

(19) %

Total Specialty Products

$         163,863

 

$         167,091

 

(2) %

 

$         312,921

 

$         310,421

 

1 %

Established Products:

                     

  PERCOCET®

$           26,256

 

$           26,156

 

— %

 

$           52,431

 

$           51,781

 

1 %

  TESTOPEL®

10,021

 

9,439

 

6 %

 

18,901

 

20,628

 

(8) %

  Other Established (2)

18,812

 

25,354

 

(26) %

 

39,560

 

51,845

 

(24) %

Total Established Products

$           55,089

 

$           60,949

 

(10) %

 

$         110,892

 

$         124,254

 

(11) %

Total Branded Pharmaceuticals (3)

$         218,952

 

$         228,040

 

(4) %

 

$         423,813

 

$         434,675

 

(2) %

Sterile Injectables:

                     

VASOSTRICT®

$           35,630

 

$         197,121

 

(82) %

 

$         191,520

 

$         421,067

 

(55) %

ADRENALIN®

26,774

 

29,977

 

(11) %

 

60,597

 

59,414

 

2 %

Other Sterile Injectables (4)

60,767

 

67,502

 

(10) %

 

111,082

 

122,864

 

(10) %

Total Sterile Injectables (3)

$         123,171

 

$         294,600

 

(58) %

 

$         363,199

 

$         603,345

 

(40) %

Total Generic Pharmaceuticals (5)

$         203,377

 

$         167,272

 

22 %

 

$         389,321

 

$         348,145

 

12 %

Total International Pharmaceuticals
(6)

$           23,614

 

$           23,918

 

(1) %

 

$           45,040

 

$           45,584

 

(1) %

Total revenues, net

$         569,114

 

$         713,830

 

(20) %

 

$      1,221,373

 

$      1,431,749

 

(15) %

__________

(1)

Products included within Other Specialty include NASCOBAL® Nasal Spray, AVEED® 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 either the three or six months ended June 30,
2022 and/or any product having revenues in excess of $25 million during any completed quarterly period in 2022 or 2021.

(4)

Products included within Other Sterile Injectables include ertapenem for injection, APLISOL® and others.

(5)

The Generic Pharmaceuticals segment is comprised of a portfolio of products that are generic versions of branded products, are distributed primarily
through the same wholesalers, generally have no intellectual property protection and are sold within the U.S. During the three and six months ended June
30, 2022, varenicline tablets (our generic version of Pfizer Inc.'s Chantix®), which launched in September 2021, made up 13% and 12%, respectively, of
consolidated total revenues. No other individual product within this segment has exceeded 5% of consolidated total revenues for the periods presented.

(6)

The International Pharmaceuticals segment, which accounted for less than 5% of consolidated total revenues for each of the periods presented, includes a
variety of specialty pharmaceutical products sold outside the U.S., primarily in Canada through our operating company Paladin Labs Inc.

 

The following table presents unaudited Condensed Consolidated Statement of Operations data for the three and six months ended June 30, 2022 and 2021 (in thousands, except per share data):

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2022

 

2021

 

2022

 

2021

TOTAL REVENUES, NET

$         569,114

 

$         713,830

 

$      1,221,373

 

$      1,431,749

COSTS AND EXPENSES:

             

Cost of revenues

263,786

 

318,480

 

537,001

 

623,773

Selling, general and administrative

180,830

 

177,619

 

407,991

 

364,793

Research and development

29,788

 

29,669

 

65,918

 

59,408

Acquired in-process research and development

65,000

 

5,000

 

67,900

 

5,000

Litigation-related and other contingencies, net

208

 

35,195

 

25,362

 

35,832

Asset impairment charges

1,781,063

 

4,929

 

1,801,016

 

8,238

Acquisition-related and integration items, net

1,825

 

97

 

448

 

(4,925)

Interest expense, net

139,784

 

141,553

 

274,733

 

275,894

Loss on extinguishment of debt

 

 

 

13,753

Other (income) expense, net

(19,438)

 

372

 

(18,149)

 

1,284

(LOSS) INCOME FROM CONTINUING OPERATIONS
BEFORE INCOME TAX

$    (1,873,732)

 

$                 916

 

$    (1,940,847)

 

$           48,699

INCOME TAX EXPENSE

7,151

 

11,100

 

5,336

 

11,824

(LOSS) INCOME FROM CONTINUING OPERATIONS

$    (1,880,883)

 

$          (10,184)

 

$    (1,946,183)

 

$           36,875

DISCONTINUED OPERATIONS, NET OF TAX

(4,544)

 

(5,316)

 

(11,218)

 

(10,851)

NET (LOSS) INCOME

$    (1,885,427)

 

$          (15,500)

 

$    (1,957,401)

 

$           26,024

NET (LOSS) INCOME PER SHARE—BASIC:

             

Continuing operations

$              (8.00)

 

$              (0.04)

 

$              (8.30)

 

$                0.16

Discontinued operations

(0.02)

 

(0.03)

 

(0.05)

 

(0.05)

Basic

$              (8.02)

 

$              (0.07)

 

$              (8.35)

 

$                0.11

NET (LOSS) INCOME PER SHARE—DILUTED:

             

Continuing operations

$              (8.00)

 

$              (0.04)

 

$              (8.30)

 

$                0.16

Discontinued operations

(0.02)

 

(0.03)

 

(0.05)

 

(0.05)

Diluted

$              (8.02)

 

$              (0.07)

 

$              (8.35)

 

$                0.11

WEIGHTED AVERAGE SHARES:

             

Basic

235,117

 

233,331

 

234,498

 

231,941

Diluted

235,117

 

233,331

 

234,498

 

237,043

 

 

The following table presents unaudited Condensed Consolidated Balance Sheet data at June 30, 2022 and December 31, 2021 (in thousands):

 

June 30, 2022

 

December 31,
2021

ASSETS

     

CURRENT ASSETS:

     

Cash and cash equivalents

$      1,191,572

 

$      1,507,196

Restricted cash and cash equivalents

113,493

 

124,114

Accounts receivable

491,492

 

592,019

Inventories, net

287,756

 

283,552

Assets held for sale

11,080

 

Other current assets

104,511

 

207,705

  Total current assets

$      2,199,904

 

$      2,714,586

TOTAL NON-CURRENT ASSETS

4,162,358

 

6,052,829

TOTAL ASSETS

$      6,362,262

 

$      8,767,415

LIABILITIES AND SHAREHOLDERS' DEFICIT

     

CURRENT LIABILITIES:

     

Accounts payable and accrued expenses, including legal settlement accruals

$      1,140,654

 

$      1,417,892

Other current liabilities

41,018

 

212,070

  Total current liabilities

$      1,181,672

 

$      1,629,962

LONG-TERM DEBT, LESS CURRENT PORTION, NET

8,039,178

 

8,048,980

OTHER LIABILITIES

339,484

 

332,459

SHAREHOLDERS' DEFICIT

(3,198,072)

 

(1,243,986)

TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT

$      6,362,262

 

$      8,767,415

 

 

The following table presents unaudited Condensed Consolidated Statement of Cash Flow data for the six months ended June 30, 2022 and 2021 (in thousands):

 

Six Months Ended June 30,

 

2022

 

2021

OPERATING ACTIVITIES:

     

Net (loss) income

$    (1,957,401)

 

$           26,024

Adjustments to reconcile Net (loss) income to Net cash provided by operating activities:

     

Depreciation and amortization

206,224

 

237,703

Asset impairment charges

1,801,016

 

8,238

Other, including cash payments to claimants from Qualified Settlement Funds

18,064

 

126,851

Net cash provided by operating activities

$           67,903

 

$         398,816

INVESTING ACTIVITIES:

     

Capital expenditures, excluding capitalized interest

$          (47,559)

 

$          (41,345)

Acquisitions, including in-process research and development, net of cash and restricted
cash acquired

(89,520)

 

Proceeds from sale of business and other assets, net

21,133

 

1,343

Other

4,200

 

(5,048)

Net cash used in investing activities

$        (111,746)

 

$          (45,050)

FINANCING ACTIVITIES:

     

Payments on borrowings, net

$        (193,312)

 

$          (43,166)

Other

(3,638)

 

(22,581)

Net cash used in financing activities

$        (196,950)

 

$          (65,747)

Effect of foreign exchange rate

(452)

 

711

NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, RESTRICTED CASH
AND RESTRICTED CASH EQUIVALENTS

$        (241,245)

 

$         288,730

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

$      1,390,065

 

$      1,673,730

 

 

SUPPLEMENTAL FINANCIAL INFORMATION

To supplement the financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP financial measures. For additional information on the Company's use of such non-GAAP financial measures, refer to Endo's Current Report on Form 8-K furnished today to the U.S. Securities and Exchange Commission, which includes an explanation of the Company's reasons for using non-GAAP measures.

The tables below provide reconciliations of certain of the Company's non-GAAP financial measures to their most directly comparable GAAP amounts. Refer to the "Notes to the Reconciliations of GAAP and Non-GAAP Financial Measures" section below for additional details regarding the adjustments to the non-GAAP financial measures detailed throughout this Supplemental Financial Information section.

As previously communicated, in response to views expressed by the U.S. Securities and Exchange Commission, the Company has, effective January 1, 2022, revised its definition of its adjusted financial measures to no longer exclude Acquired in-process research and development charges (representing the research and development costs it had previously labeled as "Upfront and milestone payments to partners"). As a result of this change, the Company's adjusted financial measures now reflect the impact of those transactions. The inclusion of the impact of these transactions, which may occur from time to time, could result in significant, but temporary, fluctuations in both our GAAP and Non-GAAP financial measures in the period(s) in which they are incurred. These charges also are not indicative of the underlying performance of our operations during the period. This change was applied retrospectively to all periods presented herein. Refer to footnote (14) in the "Notes to the Reconciliations of GAAP and Non-GAAP Financial Measures" section below for additional discussion.

Reconciliation of EBITDA and Adjusted EBITDA (non-GAAP)

The following table provides a reconciliation of Net (loss) income (GAAP) to Adjusted EBITDA (non-GAAP) for the three and six months ended June 30, 2022 and 2021 (in thousands):

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2022

 

2021

 

2022

 

2021

Net (loss) income (GAAP)

$    (1,885,427)

 

$          (15,500)

 

$    (1,957,401)

 

$           26,024

Income tax expense

7,151

 

11,100

 

5,336

 

11,824

Interest expense, net

139,784

 

141,553

 

274,733

 

275,894

Depreciation and amortization (1)

99,762

 

110,145

 

202,400

 

221,724

EBITDA (non-GAAP)

$    (1,638,730)

 

$         247,298

 

$    (1,474,932)

 

$         535,466

Amounts related to continuity and separation benefits,
cost reductions and strategic review initiatives (2)

37,347

 

15,083

 

94,996

 

38,803

Certain litigation-related and other contingencies, net (3)

208

 

35,195

 

25,362

 

35,832

Certain legal costs (4)

(9,462)

 

24,843

 

23,270

 

44,119

Asset impairment charges (5)

1,781,063

 

4,929

 

1,801,016

 

8,238

Acquisition-related and integration costs (6)

 

(20)

 

 

411

Fair value of contingent consideration (7)

1,825

 

117

 

448

 

(5,336)

Loss on extinguishment of debt (8)

 

 

 

13,753

Share-based compensation (1)

2,721

 

4,444

 

7,650

 

14,437

Other (income) expense, net (9)

(19,438)

 

372

 

(18,149)

 

1,284

Other (10)

128

 

123

 

253

 

4,557

Discontinued operations, net of tax (11)

4,544

 

5,316

 

11,218

 

10,851

Adjusted EBITDA (non-GAAP) (14)

$         160,206

 

$         337,700

 

$         471,132

 

$         702,415

 

 

Reconciliation of Adjusted Income from Continuing Operations (non-GAAP)

The following table provides a reconciliation of the Company's (Loss) income from continuing operations (GAAP) to Adjusted income from continuing operations (non-GAAP) for the three and six months ended June 30, 2022 and 2021 (in thousands):

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2022

 

2021

 

2022

 

2021

(Loss) income from continuing operations (GAAP)

$    (1,880,883)

 

$          (10,184)

 

$    (1,946,183)

 

$           36,875

Non-GAAP adjustments:

             

Amortization of intangible assets (12)

87,568

 

94,070

 

177,802

 

189,200

Amounts related to continuity and separation benefits,
cost reductions and strategic review initiatives (2)

37,347

 

15,083

 

94,996

 

38,803

Certain litigation-related and other contingencies, net
(3)

208

 

35,195

 

25,362

 

35,832

Certain legal costs (4)

(9,462)

 

24,843

 

23,270

 

44,119

Asset impairment charges (5)

1,781,063

 

4,929

 

1,801,016

 

8,238

Acquisition-related and integration costs (6)

 

(20)

 

 

411

Fair value of contingent consideration (7)

1,825

 

117

 

448

 

(5,336)

Loss on extinguishment of debt (8)

 

 

 

13,753

Other (10)

(19,170)

 

1,480

 

(17,847)

 

7,062

Tax adjustments (13)

8,036

 

(18,392)

 

3,607

 

(46,919)

Adjusted income from continuing operations (non-GAAP)
(14)

$              6,532

 

$         147,121

 

$         162,471

 

$         322,038

 

 

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, 2022 and 2021 (in thousands, except per share data):

Three Months Ended June 30, 2022

 

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
(benefit)

 

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
(15)

Reported (GAAP)

$    569,114

 

$  263,786

 

$  305,328

 

53.6 %

 

$  2,058,714

 

361.7 %

 

$  (1,753,386)

 

(308.1) %

 

$  120,346

 

$  (1,873,732)

 

$      7,151

 

(0.4) %

 

$  (1,880,883)

 

$       (4,544)

 

$  (1,885,427)

 

$      (8.00)

Items impacting comparability:

                                                             

Amortization of intangible
assets (12)

 

(87,568)

 

87,568

     

     

87,568

     

 

87,568

 

     

87,568

 

 

87,568

   

Amounts related to continuity
and separation benefits, cost
reductions and strategic
review initiatives (2)

 

(5,107)

 

5,107

     

(32,240)

     

37,347

     

 

37,347

 

     

37,347

 

 

37,347

   

Certain litigation-related and
other contingencies, net (3)

 

 

     

(208)

     

208

     

 

208

 

     

208

 

 

208

   

Certain legal costs (4)

 

 

     

9,462

     

(9,462)

     

 

(9,462)

 

     

(9,462)

 

 

(9,462)

   

Asset impairment charges (5)

 

 

     

(1,781,063)

     

1,781,063

     

 

1,781,063

 

     

1,781,063

 

 

1,781,063

   

Fair value of contingent
consideration (7)

 

 

     

(1,825)

     

1,825

     

 

1,825

 

     

1,825

 

 

1,825

   

Other (10)

 

(125)

 

125

     

     

125

     

19,295

 

(19,170)

 

     

(19,170)

 

 

(19,170)

   

Tax adjustments (13)

 

 

     

     

     

 

 

(8,036)

     

8,036

 

 

8,036

   

Discontinued operations, net
of tax (11)

 

 

     

     

     

 

 

     

 

4,544

 

4,544

   

After considering items (non-
GAAP) (14)

$    569,114

 

$  170,986

 

$  398,128

 

70.0 %

 

$  252,840

 

44.4 %

 

$  145,288

 

25.5 %

 

$  139,641

 

$      5,647

 

$       (885)

 

(15.7) %

 

$      6,532

 

$             —

 

$      6,532

 

$       0.03

 

Three Months Ended June 30, 2021

 

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

 

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
(15)

Reported (GAAP)

$  713,830

 

$  318,480

 

$  395,350

 

55.4 %

 

$  252,509

 

35.4 %

 

$  142,841

 

20.0 %

 

$  141,925

 

$        916

 

$    11,100

 

1,211.8 %

 

$   (10,184)

 

$       (5,316)

 

$   (15,500)

 

$      (0.04)

Items impacting comparability:

                                                             

Amortization of intangible
assets (12)

 

(94,070)

 

94,070

     

     

94,070

     

 

94,070

 

     

94,070

 

 

94,070

   

Amounts related to continuity
and separation benefits, cost
reductions and strategic
review initiatives (2)

 

(4,970)

 

4,970

     

(10,113)

     

15,083

     

 

15,083

 

     

15,083

 

 

15,083

   

Certain litigation-related and
other contingencies, net (3)

 

 

     

(35,195)

     

35,195

     

 

35,195

 

     

35,195

 

 

35,195

   

Certain legal costs (4)

 

 

     

(24,843)

     

24,843

     

 

24,843

 

     

24,843

 

 

24,843

   

Asset impairment charges (5)

 

 

     

(4,929)

     

4,929

     

 

4,929

 

     

4,929

 

 

4,929

   

Acquisition-related and
integration costs (6)

 

 

     

20

     

(20)

     

 

(20)

 

     

(20)

 

 

(20)

   

Fair value of contingent
consideration (7)

 

 

     

(117)

     

117

     

 

117

 

     

117

 

 

117

   

Other (10)

 

(125)

 

125

     

     

125

     

(1,355)

 

1,480

 

     

1,480

 

 

1,480

   

Tax adjustments (13)

 

 

     

     

     

 

 

18,392

     

(18,392)

 

 

(18,392)

   

Discontinued operations, net
of tax (11)

 

 

     

     

     

 

 

     

 

5,316

 

5,316

   

After considering items (non-
GAAP) (14)

$  713,830

 

$  219,315

 

$  494,515

 

69.3 %

 

$  177,332

 

24.8 %

 

$  317,183

 

44.4 %

 

$  140,570

 

$  176,613

 

$    29,492

 

16.7 %

 

$  147,121

 

$             —

 

$  147,121

 

$       0.62

 

Six Months Ended June 30, 2022

 

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
(15)

Reported (GAAP)

$  1,221,373

 

$  537,001

 

$  684,372

 

56.0 %

 

$  2,368,635

 

193.9 %

 

$  (1,684,263)

 

(137.9) %

 

$  256,584

 

$  (1,940,847)

 

$      5,336

 

(0.3) %

 

$  (1,946,183)

 

$      (11,218)

 

$  (1,957,401)

 

$      (8.30)

Items impacting comparability:

                                                             

Amortization of intangible
assets (12)

 

(177,802)

 

177,802

     

     

177,802

     

 

177,802

 

     

177,802

 

 

177,802

   

Amounts related to continuity
and separation benefits, cost
reductions and strategic
review initiatives (2)

 

(20,844)

 

20,844

     

(74,152)

     

94,996

     

 

94,996

 

     

94,996

 

 

94,996

   

Certain litigation-related and
other contingencies, net (3)

 

 

     

(25,362)

     

25,362

     

 

25,362

 

     

25,362

 

 

25,362

   

Certain legal costs (4)

 

 

     

(23,270)

     

23,270

     

 

23,270

 

     

23,270

 

 

23,270

   

Asset impairment charges (5)

 

 

     

(1,801,016)

     

1,801,016

     

 

1,801,016

 

     

1,801,016

 

 

1,801,016

   

Fair value of contingent
consideration (7)

 

 

     

(448)

     

448

     

 

448

 

     

448

 

 

448

   

Other (10)

 

(250)

 

250

     

     

250

     

18,097

 

(17,847)

 

     

(17,847)

 

 

(17,847)

   

Tax adjustments (13)

 

 

     

     

     

 

 

(3,607)

     

3,607

 

 

3,607

   

Discontinued operations, net
of tax (11)

 

 

     

     

     

 

 

     

 

11,218

 

11,218

   

After considering items (non-
GAAP) (14)

$  1,221,373

 

$  338,105

 

$  883,268

 

72.3 %

 

$  444,387

 

36.4 %

 

$  438,881

 

35.9 %

 

$  274,681

 

$  164,200

 

$      1,729

 

1.1 %

 

$  162,471

 

$             —

 

$  162,471

 

$       0.69

 

Six Months Ended June 30, 2021

 

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

 

Income
from
continuing
operations
before
income tax

 

Income tax
expense

 

Effective
tax rate

 

Income
from
continuing
operations

 

Discontinued
operations,
net of tax

 

Net income

 

Diluted net
income per
share from
continuing
operations
(15)

Reported (GAAP)

$  1,431,749

 

$  623,773

 

$  807,976

 

56.4 %

 

$  468,346

 

32.7 %

 

$  339,630

 

23.7 %

 

$  290,931

 

$    48,699

 

$    11,824

 

24.3 %

 

$    36,875

 

$      (10,851)

 

$    26,024

 

$       0.16

Items impacting comparability:

                                                             

Amortization of intangible
assets (12)

 

(189,200)

 

189,200

     

     

189,200

     

 

189,200

 

     

189,200

 

 

189,200

   

Amounts related to continuity
and separation benefits, cost
reductions and strategic
review initiatives (2)

 

(20,266)

 

20,266

     

(18,537)

     

38,803

     

 

38,803

 

     

38,803

 

 

38,803

   

Certain litigation-related and
other contingencies, net (3)

 

 

     

(35,832)

     

35,832

     

 

35,832

 

     

35,832

 

 

35,832

   

Certain legal costs (4)

 

 

     

(44,119)

     

44,119

     

 

44,119

 

     

44,119

 

 

44,119

   

Asset impairment charges (5)

 

 

     

(8,238)

     

8,238

     

 

8,238

 

     

8,238

 

 

8,238

   

Acquisition-related and
integration costs (6)

 

 

     

(411)

     

411

     

 

411

 

     

411

 

 

411

   

Fair value of contingent
consideration (7)

 

 

     

5,336

     

(5,336)

     

 

(5,336)

 

     

(5,336)

 

 

(5,336)

   

Loss on extinguishment of
debt (8)

 

 

     

     

     

(13,753)

 

13,753

 

     

13,753

 

 

13,753

   

Other (10)

 

(651)

 

651

     

(3,909)

     

4,560

     

(2,502)

 

7,062

 

     

7,062

 

 

7,062

   

Tax adjustments (13)

 

 

     

     

     

 

 

46,919

     

(46,919)

 

 

(46,919)

   

Discontinued operations, net
of tax (11)

 

 

     

     

     

 

 

     

 

10,851

 

10,851

   

After considering items (non-
GAAP) (14)

$  1,431,749

 

$  413,656

 

$  1,018,093

 

71.1 %

 

$  362,636

 

25.3 %

 

$  655,457

 

45.8 %

 

$  274,676

 

$  380,781

 

$    58,743

 

15.4 %

 

$  322,038

 

$             —

 

$  322,038

 

$       1.36

 

 

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, 2022 and 2021 are as follows:

(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 June 30,

 

2022

 

2021

 

Cost of revenues

 

Operating expenses

 

Cost of revenues

 

Operating expenses

Continuity and separation benefits

$               4,846

 

$               6,898

 

$              (2,913)

 

$               4,485

Accelerated depreciation

 

147

 

7,140

 

1,932

Other, including strategic review initiatives

261

 

25,195

 

743

 

3,696

Total

$               5,107

 

$             32,240

 

$               4,970

 

$             10,113

 

 

Six Months Ended June 30,

 

2022

 

2021

 

Cost of revenues

 

Operating expenses

 

Cost of revenues

 

Operating expenses

Continuity and separation benefits

$             10,098

 

$             33,973

 

$               2,279

 

$               7,837

Accelerated depreciation

2,164

 

1,660

 

12,194

 

3,785

Other, including strategic review initiatives

8,582

 

38,519

 

5,793

 

6,915

Total

$             20,844

 

$             74,152

 

$             20,266

 

$             18,537

 

 

 

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 second quarter of 2022 reflects the recovery of
certain previously-incurred opioid-related legal expenses.

   

(5)

Adjustments for asset impairment charges included the following (in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2022

 

2021

 

2022

 

2021

Goodwill impairment charges

$        1,748,000

 

$                    —

 

$        1,748,000

 

$                    —

Other intangible asset impairment charges

30,000

 

4,929

 

49,953

 

7,811

Property, plant and equipment impairment charges

3,063

 

 

3,063

 

427

Total

$        1,781,063

 

$               4,929

 

$        1,801,016

 

$               8,238

 

(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 March 2021 refinancing transactions.

   

(9)

To exclude Other (income) expense, net per the Condensed Consolidated Statements of Operations.

   

(10)

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) income (GAAP) to Adjusted EBITDA (non-GAAP)) include the following (in thousands):

 

 

 

Three Months Ended June 30,

 

2022

 

2021

 

Cost of revenues

 

Operating
expenses

 

Other non-
operating
expenses

 

Cost of revenues

 

Operating
expenses

 

Other non-
operating
expenses

Foreign currency impact
related to the re-
measurement of
intercompany debt
instruments

$                    —

 

$                    —

 

$              (2,092)

 

$                    —

 

$                    —

 

$               1,355

Other miscellaneous

125

 

 

(17,203)

 

125