Item 2.02.  Results of Operations and Financial Condition.
On August 5, 2021, Endo International plc (the "Company," "Endo," or "we")
issued an earnings release announcing its financial results for the three and
six months ended June 30, 2021 (the "Earnings Release"). A copy of the Earnings
Release is attached as Exhibit 99.1 hereto and is incorporated herein by
reference.
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"). The Company utilizes these financial measures, commonly referred to as
"non-GAAP," because (i) they are used by the Company, along with financial
measures in accordance with GAAP, to evaluate the Company's operating
performance; (ii) the Company believes that they will be used by certain
investors to measure the Company's operating results; (iii) the Compensation &
Human Capital Committee of the Company's Board of Directors uses Adjusted
diluted net income per share from continuing operations and Adjusted EBITDA, or
measures derived from such, in assessing the performance and compensation of
substantially all of the Company's employees, including executive officers; and
(iv) the Company's leverage ratio, as defined by the Company's credit agreement,
is calculated based on non-GAAP financial measures. The Company believes that
presenting these non-GAAP financial measures provides useful information about
the Company's performance across reporting periods on a consistent basis by
excluding certain items, which may be favorable or unfavorable, pursuant to the
procedure described in the succeeding paragraph.
The initial identification and review of the non-GAAP adjustments necessary to
arrive at these non-GAAP financial measures are performed by a team of finance
professionals that include the Chief Accounting Officer and segment finance
leaders in accordance with the Company's Adjusted Income Statement Policy, which
is reviewed and approved by the Audit & Finance Committee of the Company's Board
of Directors. Company tax professionals review and determine the tax effect of
adjusted pre-tax income at applicable tax rates and other tax adjustments as
described below. Proposed adjustments, along with any items considered but
excluded, are presented to the Chief Accounting Officer, Chief Executive Officer
and/or the Chief Financial Officer for their consideration. In turn, the
non-GAAP adjustments are presented to the Audit & Finance Committee on a
quarterly basis as part of the Company's standard procedures for preparation and
review of the earnings release and other quarterly materials.
These non-GAAP financial measures should be considered supplemental to and not a
substitute for financial information prepared in accordance with GAAP. The
Company's definition of these non-GAAP financial measures may differ from
similarly titled measures used by others. The definitions of the most commonly
used non-GAAP financial measures are presented below.
Adjusted income from continuing operations
Adjusted income from continuing operations represents (Loss) income from
continuing operations prepared in accordance with GAAP and adjusted for certain
items. Adjustments to GAAP amounts may include, but are not limited to, certain
upfront and milestone payments to partners; acquisition-related and integration
items, including transaction costs and changes in the fair value of contingent
consideration; cost reduction and integration-related initiatives such as
separation benefits, continuity payments, other exit costs and certain costs
associated with integrating an acquired company's operations; asset impairment
charges; amortization of intangible assets; inventory step-up recorded as part
of our acquisitions; litigation-related and other contingent matters; certain
legal costs; gains or losses from early termination of debt; debt modification
costs; gains or losses from the sales of businesses and other assets; foreign
currency gains or losses on intercompany financing arrangements; the tax effect
of adjusted pre-tax income at applicable tax rates and other tax adjustments;
and certain other items.
Adjusted diluted net income per share from continuing operations and Adjusted
diluted weighted average shares
Adjusted diluted net income per share from continuing operations represents
Adjusted income from continuing operations divided by the number of Adjusted
diluted weighted average shares.
Both GAAP and non-GAAP diluted Net income (loss) per share data is computed
based on weighted average shares outstanding and, if there is net income from
continuing operations (rather than net loss) during the period, the dilutive
impact of share equivalents outstanding during the period. Diluted weighted
average shares outstanding and Adjusted diluted weighted average shares
outstanding are calculated on the same basis except for the net income or loss
figure used in determining whether to include such dilutive impact.
Adjusted gross margin
Adjusted gross margin represents total revenues less cost of revenues prepared
in accordance with GAAP and adjusted for the items enumerated above under the
heading "Adjusted income from continuing operations," to the extent such items
relate to cost of revenues. Such items may include, but are not limited to,
certain upfront and milestone payments to partners; cost reduction and
integration-related initiatives such as separation benefits, continuity
payments, other exit costs and certain costs associated with integrating an
acquired company's operations; amortization of intangible assets; inventory
step-up recorded as part of our acquisitions; and certain other items.

--------------------------------------------------------------------------------



Adjusted operating expenses
Adjusted operating expenses represent operating expenses prepared in accordance
with GAAP and adjusted for the items enumerated above under the heading
"Adjusted income from continuing operations," to the extent such items relate to
operating expenses. Such items may include, but are not limited to, certain
upfront and milestone payments to partners; acquisition-related and integration
items, including transaction costs and changes in the fair value of contingent
consideration; cost reduction and integration-related initiatives such as
separation benefits, continuity payments, other exit costs and certain costs
associated with integrating an acquired company's operations; asset impairment
charges; amortization of intangible assets; inventory step-up recorded as part
of our acquisitions; litigation-related and other contingent matters; certain
legal costs; debt modification costs; and certain other items.
Adjusted interest expense
Adjusted interest expense represents interest expense, net, prepared in
accordance with GAAP, adjusted for certain non-cash interest expense.
Adjusted income taxes and Adjusted effective tax rate
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. Adjustments are then made for certain items relating to prior
years and for tax planning actions that are expected to be distortive to the
underlying effective tax rate and trend in the effective tax rate. The most
directly comparable GAAP financial measure for Adjusted income taxes is Income
tax expense (benefit), prepared in accordance with GAAP. The Adjusted effective
tax rate represents the rate generated when dividing Adjusted income taxes by
the amount of adjusted pre-tax income.
EBITDA and Adjusted EBITDA
EBITDA represents Net income (loss) before Interest expense, net; Income tax
expense (benefit); Depreciation; and Amortization, each prepared in accordance
with GAAP. Adjusted EBITDA further adjusts EBITDA by excluding other (income)
expense, net; share-based compensation; certain upfront and milestone payments
to partners; acquisition-related and integration items, including transaction
costs and changes in the fair value of contingent consideration; cost reduction
and integration-related initiatives such as separation benefits, continuity
payments, other exit costs and certain costs associated with integrating an
acquired company's operations; asset impairment charges; inventory step-up
recorded as part of our acquisitions; litigation-related and other contingent
matters; certain legal costs; debt modification costs; discontinued operations,
net of tax; and certain other items.
Net Debt and Net Debt Leverage Ratio
Net debt is calculated as the aggregate carrying amount of debt outstanding less
unrestricted cash and cash equivalents.
The net debt leverage ratio is calculated as net debt divided by Adjusted EBITDA
for the trailing twelve-month period.
The Company's Adjusted income from continuing operations, Adjusted diluted net
income per share from continuing operations, Adjusted operating expenses and
Adjusted EBITDA exclude opioid-related legal expenses. The Company believes that
such costs are not indicative of business performance and that excluding them
more accurately reflects the Company's results and better enables management to
compare financial results between periods.
Because adjusted financial measures exclude the effect of items that will
increase or decrease the Company's reported results of operations, the Company
strongly encourages investors to review the Company's consolidated financial
statements and publicly filed reports in their entirety. Investors are also
encouraged to review the reconciliation of the non-GAAP financial measures used
in the Earnings Release to their most directly comparable GAAP financial
measures as included in the Earnings Release. 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, gains or
losses on extinguishment of debt, adjustments to inventory and other charges
reflected in the reconciliation of historic numbers, the amount of which could
be significant.

--------------------------------------------------------------------------------



The information in this Item 2.02 and in Exhibit 99.1 attached hereto shall not
be deemed to be "filed" for purposes of Section 18 of the Securities Exchange
Act of 1934, as amended, or otherwise subject to the liabilities of that
section. The information contained in this Item 2.02 and in Exhibit 99.1
attached hereto shall not be incorporated into any registration statement or
other document filed by the Registrant with the U.S. Securities and Exchange
Commission under the Securities Act of 1933, whether made before or after the
date hereof, regardless of any general incorporation language in such filing,
except as shall be expressly set forth by specific reference in such filing.
Item 9.01.  Financial Statements and Exhibits.
(d)  Exhibits.
Number     Description
99.1         Press Release
104        Cover Page Interactive Date File (embedded within the Inline XBRL document)


--------------------------------------------------------------------------------

© Edgar Online, source Glimpses