XML 46 R116.htm IDEA: XBRL DOCUMENT v2.4.1.9
Quarterly Financial Data (Unaudited) (Schedule Of Quarterly Financial Data) (Details) (USD $)
Share data in Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Quarterly Financial Data [Abstract]                      
Total revenues $ 662,877,000us-gaap_SalesRevenueNet $ 654,116,000us-gaap_SalesRevenueNet $ 592,848,000us-gaap_SalesRevenueNet $ 470,842,000us-gaap_SalesRevenueNet $ 452,587,000us-gaap_SalesRevenueNet $ 550,075,000us-gaap_SalesRevenueNet $ 586,177,000us-gaap_SalesRevenueNet $ 535,842,000us-gaap_SalesRevenueNet      
Gross profit 288,697,000us-gaap_GrossProfit 312,923,000us-gaap_GrossProfit 289,403,000us-gaap_GrossProfit 258,163,000us-gaap_GrossProfit 239,860,000us-gaap_GrossProfit 328,174,000us-gaap_GrossProfit 351,547,000us-gaap_GrossProfit 318,497,000us-gaap_GrossProfit      
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest 19,481,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 48,953,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 40,575,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (47,401,000)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 10,596,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 91,680,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 80,688,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 58,660,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 61,608,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 241,624,000us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (50,871,000)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Discontinued operations, net of tax (72,724,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (301,002,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (20,189,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (385,877,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (772,339,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (37,065,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (32,577,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (32,057,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (783,326,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (926,963,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity (689,466,000)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Net loss attributable to Endo International plc ordinary shareholders (53,483,000)us-gaap_NetIncomeLoss (252,084,000)us-gaap_NetIncomeLoss 21,160,000us-gaap_NetIncomeLoss (436,912,000)us-gaap_NetIncomeLoss (775,910,000)us-gaap_NetIncomeLoss 40,223,000us-gaap_NetIncomeLoss 34,999,000us-gaap_NetIncomeLoss 15,349,000us-gaap_NetIncomeLoss (721,319,000)us-gaap_NetIncomeLoss (685,339,000)us-gaap_NetIncomeLoss (740,337,000)us-gaap_NetIncomeLoss
Continuing operations, basic (usd per share) $ 0.13us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.32us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.27us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ (0.37)us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.09us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.80us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.72us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.53us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.42us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 2.13us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ (0.44)us-gaap_IncomeLossFromContinuingOperationsPerBasicShare
Discontinued operations, basic (usd per share) $ (0.48)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (1.96)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (0.13)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (3.04)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (6.83)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (0.45)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (0.41)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (0.39)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (5.33)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (8.18)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare $ (5.96)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare
Basic (usd per share) $ (0.35)us-gaap_EarningsPerShareBasic $ (1.64)us-gaap_EarningsPerShareBasic $ 0.14us-gaap_EarningsPerShareBasic $ (3.41)us-gaap_EarningsPerShareBasic $ (6.74)us-gaap_EarningsPerShareBasic $ 0.35us-gaap_EarningsPerShareBasic $ 0.31us-gaap_EarningsPerShareBasic $ 0.14us-gaap_EarningsPerShareBasic $ (4.91)us-gaap_EarningsPerShareBasic $ (6.05)us-gaap_EarningsPerShareBasic $ (6.40)us-gaap_EarningsPerShareBasic
Continuing operations, diluted (usd per share) $ 0.12us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.31us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.25us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ (0.37)us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.08us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.76us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.69us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.52us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.40us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 2.02us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ (0.44)us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare
Discontinued operations, diluted (usd per share) $ (0.46)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (1.90)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (0.12)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (3.04)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (6.11)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (0.43)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (0.39)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (0.38)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (5.00)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (7.74)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare $ (5.96)us-gaap_DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare
Diluted (usd per share) $ (0.34)us-gaap_EarningsPerShareDiluted $ (1.59)us-gaap_EarningsPerShareDiluted $ 0.13us-gaap_EarningsPerShareDiluted $ (3.41)us-gaap_EarningsPerShareDiluted $ (6.03)us-gaap_EarningsPerShareDiluted $ 0.33us-gaap_EarningsPerShareDiluted $ 0.30us-gaap_EarningsPerShareDiluted $ 0.14us-gaap_EarningsPerShareDiluted $ (4.60)us-gaap_EarningsPerShareDiluted $ (5.72)us-gaap_EarningsPerShareDiluted $ (6.40)us-gaap_EarningsPerShareDiluted
Weighted average shares—Basic (shares) 153,772us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 153,309us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 152,368us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 128,135us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 115,105us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 114,327us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 112,531us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 111,216us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 146,896us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 113,295us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 115,719us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares—Diluted (shares) 159,213us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 158,975us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 163,369us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 128,135us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 128,644us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 120,261us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 117,221us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 113,189us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 156,730us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 119,829us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 115,719us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Inventory Step Up Cost 25,500,000endp_InventoryStepUp 17,400,000endp_InventoryStepUp 19,100,000endp_InventoryStepUp 3,600,000endp_InventoryStepUp         65,582,000endp_InventoryStepUp 0endp_InventoryStepUp 880,000endp_InventoryStepUp
Revenue Recognition, Milestone Method, Revenue Recognized 16,800,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized 13,400,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized 10,400,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized 11,200,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized 18,600,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized 3,100,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized 5,400,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized 2,600,000us-gaap_RevenueRecognitionMilestoneMethodRevenueRecognized      
Business Combination, Acquisition Related Costs 9,800,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 2,700,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 19,600,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 45,300,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 4,100,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 1,500,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 1,600,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 500,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 77,384,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 7,614,000us-gaap_BusinessCombinationAcquisitionRelatedCosts 18,432,000us-gaap_BusinessCombinationAcquisitionRelatedCosts
Asset impairment charges 22,500,000us-gaap_AssetImpairmentCharges       27,300,000us-gaap_AssetImpairmentCharges 800,000us-gaap_AssetImpairmentCharges 2,800,000us-gaap_AssetImpairmentCharges 1,100,000us-gaap_AssetImpairmentCharges 22,542,000us-gaap_AssetImpairmentCharges 32,011,000us-gaap_AssetImpairmentCharges 72,551,000us-gaap_AssetImpairmentCharges
Amortization of Intangible Assets 70,900,000us-gaap_AmortizationOfIntangibleAssets 55,400,000us-gaap_AmortizationOfIntangibleAssets 52,800,000us-gaap_AmortizationOfIntangibleAssets 39,700,000us-gaap_AmortizationOfIntangibleAssets 26,500,000us-gaap_AmortizationOfIntangibleAssets 29,500,000us-gaap_AmortizationOfIntangibleAssets 35,600,000us-gaap_AmortizationOfIntangibleAssets 32,000,000us-gaap_AmortizationOfIntangibleAssets 218,712,000us-gaap_AmortizationOfIntangibleAssets 123,547,000us-gaap_AmortizationOfIntangibleAssets 146,898,000us-gaap_AmortizationOfIntangibleAssets
Severance costs 8,700,000us-gaap_SeveranceCosts1 7,500,000us-gaap_SeveranceCosts1 11,400,000us-gaap_SeveranceCosts1 (1,900,000)us-gaap_SeveranceCosts1 15,300,000us-gaap_SeveranceCosts1 20,800,000us-gaap_SeveranceCosts1 41,600,000us-gaap_SeveranceCosts1 13,700,000us-gaap_SeveranceCosts1 14,400,000us-gaap_SeveranceCosts1 35,200,000us-gaap_SeveranceCosts1 20,000,000us-gaap_SeveranceCosts1
Legal Fees 35,000,000us-gaap_LegalFees 3,100,000us-gaap_LegalFees 4,000,000us-gaap_LegalFees   9,000,000us-gaap_LegalFees (14,600,000)us-gaap_LegalFees (16,500,000)us-gaap_LegalFees (18,800,000)us-gaap_LegalFees      
Branded prescription drug fee   25,000,000endp_IncomeTaxReconciliationBrandedPrescriptionDrugFee             16,336,000endp_IncomeTaxReconciliationBrandedPrescriptionDrugFee 12,060,000endp_IncomeTaxReconciliationBrandedPrescriptionDrugFee 6,108,000endp_IncomeTaxReconciliationBrandedPrescriptionDrugFee
Excise and Sales Taxes   (1,000,000)us-gaap_ExciseAndSalesTaxes (4,700,000)us-gaap_ExciseAndSalesTaxes 60,000,000us-gaap_ExciseAndSalesTaxes              
Intangible Asset Amortization And Inventory Step-Up $ 9,200,000endp_IntangibleAssetAmortizationAndInventoryStepUp