Endo international plc (ENDP)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13
Net pharmaceutical product sales

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Devices revenues

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Other revenues

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

TOTAL REVENUES, NET

3,014

2,914

2,935

2,951

2,966

2,947

2,929

2,970

3,131

3,468

3,941

4,039

4,084

4,010

3,842

3,703

3,518

3,268

2,857

2,766

2,623

2,380

1,810

1,817

1,937

2,124

0

0

0

COSTS AND EXPENSES:
Cost of revenues

1,566

1,569

1,602

1,626

1,619

1,631

1,704

1,805

1,963

2,228

2,479

2,522

2,615

2,634

2,688

2,573

2,380

2,075

1,639

1,538

1,403

1,231

958

874

844

886

0

0

0

Selling, general and administrative

648

632

639

634

630

646

639

611

619

629

681

732

769

770

770

746

708

741

663

649

619

567

344

387

507

574

0

0

0

Research and development

128

130

121

124

180

185

208

208

167

172

169

174

184

183

181

157

125

102

88

88

99

112

70

86

89

97

0

0

0

Litigation-related and other contingencies, net

36

19

5

-7

-16

-13

-187

-201

-184

-185

-18

11

19

23

45

27

29

37

54

58

55

42

-142

-114

-58

9

0

0

0

Asset Impairment Charges

458

526

562

699

633

916

743

696

1,398

1,154

4,542

4,540

3,855

3,781

402

1,233

1,263

1,140

1,023

99

29

22

27

28

30

32

0

0

0

Business Combination, Acquisition Related Costs

3

-46

-18

-33

-22

21

39

55

54

58

39

41

85

87

134

87

83

105

60

91

66

77

71

70

52

7

0

0

0

Interest expense, net

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

OPERATING LOSS FROM CONTINUING OPERATIONS

-

-

-

-

-

-

-

-

-

-

-3,951

-3,984

-3,446

-3,471

-380

-1,121

-1,071

-933

-673

240

350

326

480

485

470

517

0

0

0

Interest Income (Expense), Net

-

-

-540

-535

-

-521

-512

-508

-500

-488

-473

-457

-447

-452

-463

-448

-416

-373

-309

-275

-246

-227

-211

-192

-182

-173

0

0

0

LOSS ON EXTINGUISHMENT OF DEBT

0

119

119

119

119

0

0

-51

0

-

0

0

-

-

0

0

-

-67

-41

-3

-23

-31

-31

-29

-9

-11

0

0

0

Nonoperating Income (Expense)

2

-16

-1

16

44

51

39

39

17

17

11

12

0

0

-1

-54

-73

-63

-48

6

37

32

22

31

41

53

0

0

0

Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest

-321

-344

-387

-506

-458

-938

-1,095

-1,080

-1,787

-1,483

-4,464

-4,481

-3,893

-3,923

-871

-1,690

-1,628

-1,437

-1,074

-30

118

99

259

294

319

385

0

0

0

Income Tax Expense (Benefit)

-131

15

29

15

18

22

-128

-159

-222

-250

-169

-95

-593

-700

-1,424

-1,631

-1,089

-1,137

-349

-158

-141

38

108

122

147

143

0

0

0

Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent

-190

-360

-417

-522

-476

-961

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent

-83

-62

-78

-67

-67

-69

-140

-109

-802

-802

-710

-740

-86

-123

-681

-900

-1,013

-1,194

-705

-759

-620

-779

-1,577

-1,291

-1,264

-874

0

0

0

Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest

-

-

-

-

-

-

-

-

-

-

-4,294

-4,386

-3,300

-3,223

553

-58

-539

-300

-724

128

259

61

151

171

172

241

0

0

0

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-3,347

-127

-959

-1,553

-1,495

-1,429

-631

-360

-718

-1,426

-1,120

-1,092

-632

0

0

0

Net Income (Loss) Attributable to Noncontrolling Interest

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-0

-0

-0

-0

0

0

-0

3

17

31

45

52

0

0

0

Net Income (Loss) Attributable to Parent

-274

-422

-495

-589

-544

-1,031

-1,107

-1,031

-2,367

-2,035

-5,004

-5,127

-3,387

-3,347

-127

-959

-1,553

-1,495

-1,430

-631

-360

-721

-1,443

-1,151

-1,137

-685

0

0

0

NET INCOME (LOSS) PER SHARE—BASIC:
Continuing operations (in dollars per share)

0.69

-0.92

-0.18

-0.43

-0.06

-1.18

-0.65

-0.23

-2.23

-1.21

-0.45

-3.12

-0.74

-14.97

-0.86

1.75

-0.40

1.92

-3.84

-0.49

0.89

0.20

0.32

0.27

-0.37

0.96

0.61

0.37

0.19

Discontinued operations (in dollars per share)

-0.12

-0.04

-0.17

-0.04

-0.02

-0.13

-0.12

-0.04

-0.03

-0.44

0.02

-3.14

-0.04

-0.02

-0.12

-0.21

-0.20

-2.69

-1.18

-0.86

-1.34

-0.20

-1.96

-0.13

-3.04

-7.81

-0.26

-0.06

-0.05

Basic (in dollars per share)

0.57

-0.96

-0.35

-0.47

-0.08

-1.31

-0.77

-0.27

-2.26

-1.65

-0.43

-6.26

-0.78

-14.99

-0.98

1.54

-0.60

-0.77

-5.02

-1.35

-0.45

0.00

-1.64

0.14

-3.41

-6.85

0.35

0.31

0.14

NET INCOME (LOSS) PER SHARE—DILUTED:
Continuing operations (in dollars per share)

0.68

-0.92

-0.18

-0.43

-0.06

-1.18

-0.65

-0.23

-2.23

-1.21

-0.45

-3.12

-0.74

-14.97

-0.86

1.75

-0.40

1.96

-3.84

-0.49

0.85

0.21

0.31

0.25

-0.37

0.89

0.58

0.36

0.19

Discontinued operations (in dollars per share)

-0.12

-0.04

-0.17

-0.04

-0.02

-0.13

-0.12

-0.04

-0.03

-0.44

0.02

-3.14

-0.04

-0.02

-0.12

-0.21

-0.20

-2.75

-1.18

-0.86

-1.28

0.06

-1.90

-0.12

-3.04

-7.38

-0.25

-0.06

-0.05

Diluted (in dollars per share)

0.56

-0.96

-0.35

-0.47

-0.08

-1.31

-0.77

-0.27

-2.26

-1.65

-0.43

-6.26

-0.78

-14.99

-0.98

1.54

-0.60

-0.79

-5.02

-1.35

-0.43

0.27

-1.59

0.13

-3.41

-6.49

0.33

0.30

0.14

WEIGHTED AVERAGE SHARES:
Weighted Average Number of Shares Outstanding, Basic

227

226

226

226

224

224

224

223

223

223

223

223

223

222

222

222

222

224

209

185

169

153

153

152

128

115

114

112

111

Weighted Average Number of Shares Outstanding, Diluted

233

226

226

226

224

224

224

223

223

223

223

223

223

222

222

222

222

216

209

185

176

176

158

163

128

128

120

117

113