- Second quarter net sales of $1.942
billion increased 3.9% and 5.6% on a constant
currency1 basis
- Second quarter diluted earnings per share were $1.18; adjusted1 diluted earnings per
share were $2.01
- The Company updates 2024 reported revenue guidance due to
currency expectations and reaffirms 2024 constant currency revenue
growth and adjusted1 earnings per share financial
guidance
WARSAW,
Ind., Aug. 7, 2024 /PRNewswire/ -- Zimmer
Biomet Holdings, Inc. (NYSE and SIX: ZBH) today reported financial
results for the quarter ended June 30, 2024. The Company
reported second quarter net sales of $1.942
billion, an increase of 3.9% over the prior year period, and
an increase of 5.6% on a constant currency1 basis.
Net earnings for the second quarter were $242.8 million, or $415.0
million on an adjusted1 basis.
Diluted earnings per share were $1.18 for the second quarter, and
adjusted1 diluted earnings per share were $2.01.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.
|
Reconciliations of
these measures to the corresponding U.S. generally accepted
accounting principles measures are included in this press
release.
|
"We delivered a strong Q2 – beating our expectations on both the
top and bottom line, driven by customer demand for our suite of
diversified products and solutions, as well as the strength and
breadth of our international business," said Ivan Tornos, Zimmer
Biomet's President and Chief Executive Officer. "Our performance
demonstrates the progress we are making against our key priorities
that support our long-range plan – people and culture, operational
excellence, and innovation and diversification."
Recent Highlights
- Announced the signing of a definitive agreement to acquire
OrthoGrid Systems, Inc. a privately-held medical technology
company; expanding Zimmer Biomet's hip portfolio with an artificial
intelligence-driven surgical guidance system for total hip
replacement.
- Outlined long-range plan at 2024 Investor Day, including path
for compelling and durable top-line growth, improved operational
profitability and increased free cash flow generation, as well as
new capital allocation priorities and a focus on strategic
diversification.
- Entered a limited distribution agreement with THINK Surgical,
Inc. to offer TMINI® miniature handheld robotic system for total
knee arthroplasty; the system complements Zimmer Biomet's flagship
ROSA® robotics portfolio, featuring applications for knee, hip and
shoulder arthroplasty.
- Formalized a partnership with CBRE Group, Inc. (NYSE: CBRE),
the world's largest commercial real estate services and investment
firm, to develop and offer a comprehensive, turnkey solution to
surgeons and institutions looking to expand their orthopedic ASC
footprint.
- Announced exclusive multi-year co-marketing agreement with
RevelAi Health to advance value-based care and health equity
through AI-powered technology.
- Named one of America's Best Midsize Companies of 2024 by TIME
magazine and Statista and also achieved certification in the U.S.,
Switzerland, Poland, and Colombia by Great Place to Work®,
which recognizes employers who create an outstanding employee
experience.
Geographic and Product Category Sales
The following sales tables provide results by geography and
product category for the three and six-month periods ended
June 30, 2024, as well as the
percentage change compared to the applicable prior year period, on
both a reported basis and a constant currency basis.
NET SALES - THREE
MONTHS ENDED JUNE 30, 2024
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
Net
|
|
|
|
|
|
|
Currency
|
|
|
|
Sales
|
|
|
% Change
|
|
|
|
% Change
|
|
|
Geographic
Results
|
|
|
|
|
|
|
|
|
|
|
United
States
|
$
|
1,106.2
|
|
|
|
3.5
|
|
%
|
|
|
3.5
|
|
%
|
International
|
|
835.8
|
|
|
|
4.4
|
|
|
|
|
8.5
|
|
|
Total
|
$
|
1,942.0
|
|
|
|
3.9
|
|
%
|
|
|
5.6
|
|
%
|
Product
Categories
|
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
|
United
States
|
$
|
441.2
|
|
|
|
0.8
|
|
%
|
|
|
0.8
|
|
%
|
International
|
|
359.9
|
|
|
|
7.8
|
|
|
|
|
11.5
|
|
|
Total
|
|
801.1
|
|
|
|
3.9
|
|
|
|
|
5.5
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
259.0
|
|
|
|
1.8
|
|
|
|
|
1.8
|
|
|
International
|
|
247.5
|
|
|
|
(1.0)
|
|
|
|
|
3.7
|
|
|
Total
|
|
506.5
|
|
|
|
0.4
|
|
|
|
|
2.8
|
|
|
S.E.T.
*
|
|
469.5
|
|
|
|
6.1
|
|
|
|
|
7.3
|
|
|
Other
|
|
164.9
|
|
|
|
9.1
|
|
|
|
|
11.3
|
|
|
Total
|
$
|
1,942.0
|
|
|
|
3.9
|
|
%
|
|
|
5.6
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Sports Medicine,
Extremities, Trauma, Craniomaxillofacial and
Thoracic
|
NET SALES - SIX
MONTHS ENDED JUNE 30, 2024
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
Net
|
|
|
|
|
|
Currency
|
|
|
|
Sales
|
|
|
% Change
|
|
|
% Change
|
|
|
Geographic
Results
|
|
|
|
|
|
|
|
|
|
United
States
|
$
|
2,205.4
|
|
|
|
3.6
|
|
%
|
|
3.6
|
|
%
|
International
|
|
1,625.8
|
|
|
|
3.5
|
|
|
|
7.0
|
|
|
Total
|
$
|
3,831.2
|
|
|
|
3.5
|
|
%
|
|
5.0
|
|
%
|
Product
Categories
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
United
States
|
$
|
899.3
|
|
|
|
1.5
|
|
%
|
|
1.5
|
|
%
|
International
|
|
690.0
|
|
|
|
6.5
|
|
|
|
9.5
|
|
|
Total
|
|
1,589.3
|
|
|
|
3.6
|
|
|
|
4.9
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
United
States
|
|
513.8
|
|
|
|
1.4
|
|
|
|
1.4
|
|
|
International
|
|
483.8
|
|
|
|
(1.4)
|
|
|
|
2.9
|
|
|
Total
|
|
997.6
|
|
|
|
-
|
|
|
|
2.1
|
|
|
S.E.T.
*
|
|
922.1
|
|
|
|
5.2
|
|
|
|
6.3
|
|
|
Other
|
|
322.2
|
|
|
|
9.8
|
|
|
|
11.8
|
|
|
Total
|
$
|
3,831.2
|
|
|
|
3.5
|
|
%
|
|
5.0
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Sports Medicine,
Extremities, Trauma, Craniomaxillofacial and Thoracic
|
Amounts reported in millions are computed based on the actual
amounts. As a result, the sum of the components reported in
millions may not equal the total amount reported in millions due to
rounding. Percentages presented are calculated from the
underlying unrounded amounts.
Financial Guidance
The Company is updating its full-year 2024 financial guidance to
modify the expected foreign currency exchange impact and is
reaffirming constant currency revenue growth as well as adjusted
EPS guidance.
Projected Year
Ending December 31, 2024
|
|
|
Previous
Guidance
|
Updated
Guidance
|
2024 Reported Revenue
Change
|
4.5% - 5.5%
|
4.0% - 5.0%
|
Foreign Currency
Exchange Impact
|
(0.5) %
|
(1.0) %
|
2024 Constant Currency
Revenue Change
|
5.0% - 6.0%
|
5.0% - 6.0%
|
Adjusted Diluted
EPS(1)
|
$8.00 -
$8.15
|
$8.00 -
$8.15
|
(1)
|
This measure is a
non-GAAP financial measure for which a reconciliation to the most
directly comparable GAAP financial measure is not available without
unreasonable efforts. See "Forward-Looking Non-GAAP Financial
Measures" below, which identifies the information that is
unavailable without unreasonable efforts and provides additional
information. It is probable that this forward-looking
non-GAAP financial measure may be materially different from the
corresponding GAAP financial measure.
|
Conference Call
The Company will conduct its second quarter investor conference
call today, August 7, 2024, at
8:30 a.m. ET. The audio webcast
can be accessed via Zimmer Biomet's Investor Relations website at
https://investor.zimmerbiomet.com. It will be archived for
replay following the conference call.
About the Company
Zimmer Biomet is a global medical technology leader with a
comprehensive portfolio designed to maximize mobility and improve
health. We seamlessly transform the patient experience through our
innovative products and suite of integrated digital and robotic
technologies that leverage data, data analytics and artificial
intelligence.
With 90+ years of trusted leadership and proven expertise,
Zimmer Biomet is positioned to deliver the highest quality
solutions to patients and providers. Our legacy continues to come
to life today through our progressive culture of evolution and
innovation.
For more information about our product portfolio, our operations
in 25+ countries and sales in 100+ countries or about joining our
team, visit www.zimmerbiomet.com or follow on LinkedIn at
www.linkedin.com/company/zimmerbiomet or X / Twitter at
www.twitter.com/zimmerbiomet.
Website Information
We routinely post important information for investors on our
website, www.zimmerbiomet.com, in the "Investor Relations"
section. We use this website as a means of disclosing
material, non-public information and for complying with our
disclosure obligations under Regulation FD. Accordingly,
investors should monitor the Investor Relations section of our
website, in addition to following our press releases, SEC filings,
public conference calls, presentations and webcasts.
The information contained on, or that may be accessed through,
our website or any other website referenced herein is not
incorporated by reference into, and is not a part of, this
document.
Note on Non-GAAP Financial Measures
This press release and our commentary in our investor conference
call today include non-GAAP financial measures that differ from
financial measures calculated in accordance with U.S. generally
accepted accounting principles ("GAAP"). These non-GAAP
financial measures may not be comparable to similar measures
reported by other companies and should be considered in addition
to, and not as a substitute for, or superior to, other measures
prepared in accordance with GAAP.
Net sales change information for the three and six-month periods
ended June 30, 2024 is presented on a
GAAP (reported) basis and on a constant currency basis.
Constant currency percentage changes exclude the effects of foreign
currency exchange rates. They are calculated by translating
current and prior-period sales at the same predetermined exchange
rate. The translated results are then used to determine
year-over-year percentage increases or decreases.
Net earnings and diluted earnings per share for the three and
six-month periods ended June 30, 2024
and 2023 are presented on a GAAP (reported) basis and on an
adjusted basis. These adjusted financial measures exclude the
effects of certain items, which are detailed in the reconciliations
of these non-GAAP financial measures to the most directly
comparable GAAP financial measures presented later in the press
release.
Free cash flow is an additional non-GAAP measure that is
presented in this press release. Free cash flow is computed
by deducting additions to instruments and other property, plant and
equipment from net cash provided by operating activities.
Reconciliations of these non-GAAP financial measures to the most
directly comparable GAAP financial measures are included in this
press release. This press release also contains supplemental
reconciliations of additional non-GAAP financial measures that the
Company presents in other contexts. These additional non-GAAP
financial measures are computed from the most directly comparable
GAAP financial measure as indicated in the applicable
reconciliation.
Management uses non-GAAP financial measures internally to
evaluate the performance of the business. Additionally,
management believes these non-GAAP measures provide meaningful
incremental information to investors to consider when evaluating
the performance of the Company. Management believes these
measures offer the ability to make period-to-period comparisons
that are not impacted by certain items that can cause dramatic
changes in reported income but that do not impact the fundamentals
of our operations. The non-GAAP measures enable the
evaluation of operating results and trend analysis by allowing a
reader to better identify operating trends that may otherwise be
masked or distorted by these types of items that are excluded from
the non-GAAP measures. In addition, constant currency sales
changes, adjusted operating profit, adjusted diluted earnings per
share and free cash flow are used as performance metrics in our
incentive compensation programs.
Forward-Looking Non-GAAP Financial Measures
This press release also includes certain forward-looking
non-GAAP financial measures for the year ending December 31, 2024. We calculate
forward-looking non-GAAP financial measures based on internal
forecasts that omit certain amounts that would be included in GAAP
financial measures. For instance, we exclude the impact of
certain charges related to initial compliance with the European
Union Medical Device Regulation; restructuring and other cost
reduction initiatives; acquisition, integration, divestiture and
related; and certain legal and tax matters. We have not
provided quantitative reconciliations of these forward-looking
non-GAAP financial measures to the most directly comparable
forward-looking GAAP financial measures because the excluded items
are not available on a prospective basis without unreasonable
efforts. For example, the timing of certain transactions is
difficult to predict because management's plans may change.
In addition, the Company believes such reconciliations would imply
a degree of precision and certainty that could be confusing to
investors. It is probable that these forward-looking non-GAAP
financial measures may be materially different from the
corresponding GAAP financial measures.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within
the meaning of the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995, including statements regarding
financial guidance, statements regarding macro pressures, including
the impact of such pressures on our business, and any statements
about our forecasts, expectations, plans, intentions, strategies or
prospects. All statements other than statements of historical or
current fact are, or may be deemed to be, forward-looking
statements. Such statements are based upon the current beliefs,
expectations and assumptions of management and are subject to
significant risks, uncertainties and changes in circumstances that
could cause actual outcomes and results to differ materially from
the forward-looking statements. These risks, uncertainties and
changes in circumstances include, but are not limited to:
competition; pricing pressures; dependence on new product
development, technological advances and innovation; changes in
customer demand for our products and services caused by demographic
changes, obsolescence, development of different therapies or other
factors; shifts in the product category or regional sales mix of
our products and services; the effects of business disruptions
affecting us, our suppliers, customers or payors, either alone or
in combination with other risks on our business and operations; the
risks and uncertainties related to our ability to successfully
execute our restructuring plans; control of costs and expenses; our
ability to attract, retain and develop the highly skilled
employees, senior management, independent agents and distributors
we need to support our business; the possibility that the
anticipated synergies and other benefits from mergers and
acquisitions will not be realized, or will not be realized within
the expected time periods; the risks and uncertainties related to
our ability to successfully integrate the operations, products,
employees and distributors of acquired companies; the effect of the
potential disruption of management's attention from ongoing
business operations due to integration matters related to mergers
and acquisitions; the effect of mergers and acquisitions on our
relationships with customers, suppliers and lenders and on our
operating results and businesses generally; the ability to form and
implement alliances; dependence on a limited number of suppliers
for key raw materials and other inputs and for outsourced
activities; the risk of disruptions in the supply of materials and
components used in manufacturing or sterilizing our products;
breaches or failures of our information technology systems or
products, including by cyberattack, unauthorized access or theft;
challenges relating to changes in and compliance with governmental
laws and regulations affecting our U.S. and international
businesses, including regulations of the U.S. Food and Drug
Administration ("FDA") and other government regulators, such as
more stringent requirements for regulatory clearance of products;
the outcome of government investigations; the impact of healthcare
reform and cost containment measures, including efforts sponsored
by government agencies, legislative bodies, the private sector and
healthcare purchasing organizations, through reductions in
reimbursement levels, repayment demands and otherwise; the impact
of substantial indebtedness on our ability to service our debt
obligations and/or refinance amounts outstanding under our debt
obligations at maturity on terms favorable to us, or at all;
changes in tax obligations arising from examinations by tax
authorities and from changes in tax laws in jurisdictions where we
do business, including as a result of the "base erosion and profit
shifting" project undertaken by the Organisation for Economic
Co-operation and Development and otherwise; challenges to the
tax-free nature of the ZimVie Inc. ("ZimVie") spinoff transaction
and the subsequent liquidation of our retained interest in ZimVie;
the risk of additional tax liability due to the recategorization of
our independent agents and distributors to employees; the risk that
material impairment of the carrying value of our intangible assets,
including goodwill, could negatively affect our operating results;
changes in general domestic and international economic conditions,
including interest rate and currency exchange rate fluctuations;
changes in general industry and market conditions, including
domestic and international growth, inflation and currency exchange
rates; the domestic and international business impact of political,
social and economic instability, tariffs, trade restrictions and
embargoes, sanctions, wars, disputes and other conflicts, including
on our ability to operate in, export to or from or collect accounts
receivable in affected countries; challenges relating to changes in
and compliance with governmental laws and regulations affecting our
U.S. and international businesses, including regulations of the FDA
and other government regulators relating to medical products,
healthcare fraud and abuse laws and data privacy and
security laws; the success of our quality and operational
excellence initiatives; the ability to remediate matters identified
in inspectional observations or warning letters issued by the FDA
and other regulators, while continuing to satisfy the demand for
our products; product liability, intellectual property and
commercial litigation losses; and the ability to obtain and
maintain adequate intellectual property protection. A further list
and description of these risks and uncertainties and other factors
can be found in our Annual Report on Form 10-K for the year ended
December 31, 2023, including in the
sections captioned "Cautionary Note Regarding Forward-Looking
Statements" and "Item 1A. Risk Factors," and our subsequent filings
with the Securities and Exchange Commission (SEC). Copies of these
filings are available online at www.sec.gov, www.zimmerbiomet.com
or on request from us. These factors should not be construed as
exhaustive and should be read in conjunction with the other
cautionary statements that are included in our filings with the
SEC. Forward-looking statements speak only as of the date they are
made, and we expressly disclaim any intention or obligation to
update or revise any forward-looking statements, whether as a
result of new information, future events or otherwise. Readers of
this press release are cautioned not to rely on these
forward-looking statements since there can be no assurance that
these forward-looking statements will prove to be accurate. This
cautionary note is applicable to all forward-looking statements
contained in this press release.
Note: Amounts reported in millions within
this press release are computed based on the actual amounts. As a
result, the sum of the components reported in millions may not
equal the total amount reported in millions due to rounding.
Certain columns and rows within tables may not add due to the use
of rounded numbers. Percentages presented are calculated from the
underlying unrounded amounts.
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF EARNINGS
|
|
FOR THE THREE MONTHS
ENDED JUNE 30, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
Net
Sales
|
$
|
1,942.0
|
|
|
$
|
1,869.6
|
|
Cost of products sold,
excluding intangible asset amortization
|
|
553.6
|
|
|
|
525.5
|
|
Intangible asset
amortization
|
|
144.0
|
|
|
|
138.2
|
|
Research and
development
|
|
109.4
|
|
|
|
118.1
|
|
Selling, general and
administrative
|
|
737.1
|
|
|
|
725.8
|
|
Restructuring and other
cost reduction initiatives
|
|
41.5
|
|
|
|
24.4
|
|
Acquisition,
integration, divestiture and related
|
|
5.2
|
|
|
|
7.9
|
|
Operating
expenses
|
|
1,590.8
|
|
|
|
1,539.9
|
|
Operating
Profit
|
|
351.3
|
|
|
|
329.6
|
|
Other income (expense),
net
|
|
2.0
|
|
|
|
(1.2)
|
|
Interest expense,
net
|
|
(51.1)
|
|
|
|
(51.6)
|
|
Earnings before income
taxes
|
|
302.2
|
|
|
|
276.8
|
|
Provision for income
taxes
|
|
59.1
|
|
|
|
66.9
|
|
Net
Earnings
|
|
243.1
|
|
|
|
209.9
|
|
Less: Net earnings
attributable to noncontrolling interest
|
|
0.3
|
|
|
|
0.2
|
|
Net Earnings of
Zimmer Biomet Holdings, Inc.
|
$
|
242.8
|
|
|
$
|
209.6
|
|
|
|
|
|
|
|
Earnings Per Common
Share
|
|
|
|
|
|
Basic
|
$
|
1.18
|
|
|
$
|
1.00
|
|
Diluted
|
$
|
1.18
|
|
|
$
|
1.00
|
|
Weighted Average
Common Shares Outstanding
|
|
|
|
|
|
Basic
|
|
205.7
|
|
|
|
208.6
|
|
Diluted
|
|
206.4
|
|
|
|
209.9
|
|
|
|
|
|
|
|
|
|
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF EARNINGS
|
|
FOR THE SIX MONTHS
ENDED JUNE 30, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
Net
Sales
|
$
|
3,831.2
|
|
|
$
|
3,700.6
|
|
Cost of products sold,
excluding intangible asset amortization
|
|
1,065.9
|
|
|
|
1,026.3
|
|
Intangible asset
amortization
|
|
286.1
|
|
|
|
271.6
|
|
Research and
development
|
|
217.4
|
|
|
|
228.5
|
|
Selling, general and
administrative
|
|
1,473.2
|
|
|
|
1,441.8
|
|
Restructuring and other
cost reduction initiatives
|
|
165.9
|
|
|
|
66.3
|
|
Acquisition,
integration, divestiture and related
|
|
5.5
|
|
|
|
9.1
|
|
Operating
expenses
|
|
3,214.0
|
|
|
|
3,043.6
|
|
Operating
Profit
|
|
617.2
|
|
|
|
656.9
|
|
Other income,
net
|
|
1.9
|
|
|
|
6.5
|
|
Interest expense,
net
|
|
(101.8)
|
|
|
|
(99.8)
|
|
Earnings before income
taxes
|
|
517.3
|
|
|
|
563.6
|
|
Provision for income
taxes
|
|
101.4
|
|
|
|
121.0
|
|
Net
Earnings
|
|
415.9
|
|
|
|
442.6
|
|
Less: Net earnings
attributable to noncontrolling interest
|
|
0.7
|
|
|
|
0.5
|
|
Net Earnings of
Zimmer Biomet Holdings, Inc.
|
$
|
415.2
|
|
|
$
|
442.1
|
|
|
|
|
|
|
|
Earnings Per Common
Share
|
|
|
|
|
|
Basic
|
$
|
2.02
|
|
|
$
|
2.12
|
|
Diluted
|
$
|
2.01
|
|
|
$
|
2.10
|
|
Weighted Average
Common Shares Outstanding
|
|
|
|
|
|
Basic
|
|
205.4
|
|
|
|
209.0
|
|
Diluted
|
|
206.3
|
|
|
|
210.1
|
|
|
|
|
|
|
|
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
(in millions,
unaudited)
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
420.1
|
|
|
$
|
415.8
|
|
Receivables,
net
|
|
|
1,418.0
|
|
|
|
1,442.4
|
|
Inventories
|
|
|
2,369.9
|
|
|
|
2,385.2
|
|
Other current
assets
|
|
|
431.4
|
|
|
|
366.1
|
|
Total current
assets
|
|
|
4,639.4
|
|
|
|
4,609.5
|
|
Property, plant and
equipment, net
|
|
|
2,103.0
|
|
|
|
2,060.4
|
|
Goodwill
|
|
|
8,824.5
|
|
|
|
8,818.5
|
|
Intangible assets,
net
|
|
|
4,707.4
|
|
|
|
4,856.4
|
|
Other assets
|
|
|
1,245.7
|
|
|
|
1,152.1
|
|
Total
Assets
|
|
$
|
21,520.0
|
|
|
$
|
21,496.9
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Current
liabilities
|
|
$
|
1,730.4
|
|
|
$
|
1,957.5
|
|
Current portion of
long-term debt
|
|
|
1,878.0
|
|
|
|
900.0
|
|
Other long-term
liabilities
|
|
|
1,205.4
|
|
|
|
1,283.4
|
|
Long-term
debt
|
|
|
3,956.7
|
|
|
|
4,867.9
|
|
Stockholders'
equity
|
|
|
12,749.4
|
|
|
|
12,488.1
|
|
Total Liabilities
and Stockholders' Equity
|
|
$
|
21,520.0
|
|
|
$
|
21,496.9
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
FOR THE SIX MONTHS
ENDED JUNE 30, 2024 and 2023
|
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
Cash flows provided
by (used in) operating activities
|
|
|
|
|
|
|
Net
earnings
|
|
$
|
415.9
|
|
|
$
|
442.6
|
|
Depreciation and
amortization
|
|
|
481.8
|
|
|
|
469.3
|
|
Share-based
compensation
|
|
|
55.4
|
|
|
|
58.9
|
|
Changes in operating
assets and liabilities, net of acquired assets and
liabilities
|
|
|
|
|
|
|
Income
taxes
|
|
|
(104.5)
|
|
|
|
13.8
|
|
Receivables
|
|
|
(10.2)
|
|
|
|
8.0
|
|
Inventories
|
|
|
(41.8)
|
|
|
|
(148.0)
|
|
Accounts payable and
accrued liabilities
|
|
|
(181.5)
|
|
|
|
(185.2)
|
|
Other assets and
liabilities
|
|
|
(17.7)
|
|
|
|
(3.8)
|
|
Net cash provided by
operating activities
|
|
|
597.4
|
|
|
|
655.6
|
|
Cash flows provided
by (used in) investing activities
|
|
|
|
|
|
|
Additions to
instruments
|
|
|
(147.2)
|
|
|
|
(168.3)
|
|
Additions to other
property, plant and equipment
|
|
|
(107.8)
|
|
|
|
(144.0)
|
|
Net investment hedge
settlements
|
|
|
16.5
|
|
|
|
19.0
|
|
Business combination
investments, net of acquired cash
|
|
|
(66.5)
|
|
|
|
(32.9)
|
|
Acquisition of
intangible assets and other investing activities
|
|
|
(137.0)
|
|
|
|
(66.3)
|
|
Net cash used in
investing activities
|
|
|
(442.0)
|
|
|
|
(392.5)
|
|
Cash flows provided
by (used in) financing activities
|
|
|
|
|
|
|
Net proceeds from
revolving facilities
|
|
|
115.0
|
|
|
|
145.0
|
|
Redemption of senior
notes
|
|
|
-
|
|
|
|
(86.3)
|
|
Payment on term
loan
|
|
|
-
|
|
|
|
(33.9)
|
|
Dividends paid to
stockholders
|
|
|
(98.8)
|
|
|
|
(100.6)
|
|
Proceeds from employee
stock compensation plans
|
|
|
63.0
|
|
|
|
61.1
|
|
Business combination
contingent consideration payments
|
|
|
(1.5)
|
|
|
|
(10.3)
|
|
Deferred business
combination payments
|
|
|
(7.8)
|
|
|
|
(4.0)
|
|
Repurchase of common
stock
|
|
|
(199.5)
|
|
|
|
(281.9)
|
|
Other financing
activities
|
|
|
(12.5)
|
|
|
|
(5.2)
|
|
Net cash used in
financing activities
|
|
|
(142.0)
|
|
|
|
(316.1)
|
|
Effect of exchange
rates on cash and cash equivalents
|
|
|
(9.0)
|
|
|
|
(2.9)
|
|
Change in cash and
cash equivalents
|
|
|
4.4
|
|
|
|
(55.9)
|
|
Cash and cash
equivalents, beginning of year
|
|
|
415.8
|
|
|
|
375.7
|
|
Cash and cash
equivalents, end of period
|
|
$
|
420.1
|
|
|
$
|
319.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
REPORTED NET SALES % CHANGE TO
|
CONSTANT CURRENCY %
CHANGE
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
|
June 30, 2024 vs.
2023
|
|
|
|
|
|
|
|
Foreign
|
|
|
|
Constant
|
|
|
|
|
|
|
|
Exchange
|
|
|
|
Currency
|
|
|
|
% Change
|
|
|
|
Impact
|
|
|
|
% Change
|
|
|
Geographic
Results
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
3.5
|
|
%
|
|
|
-
|
|
%
|
|
|
3.5
|
|
%
|
International
|
|
4.4
|
|
|
|
|
(4.1)
|
|
|
|
|
8.5
|
|
|
Total
|
|
3.9
|
|
%
|
|
|
(1.7)
|
|
%
|
|
|
5.6
|
|
%
|
Product
Categories
|
|
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
0.8
|
|
%
|
|
|
-
|
|
%
|
|
|
0.8
|
|
%
|
International
|
|
7.8
|
|
|
|
|
(3.7)
|
|
|
|
|
11.5
|
|
|
Total
|
|
3.9
|
|
|
|
|
(1.6)
|
|
|
|
|
5.5
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
1.8
|
|
|
|
|
-
|
|
|
|
|
1.8
|
|
|
International
|
|
(1.0)
|
|
|
|
|
(4.7)
|
|
|
|
|
3.7
|
|
|
Total
|
|
0.4
|
|
|
|
|
(2.4)
|
|
|
|
|
2.8
|
|
|
S.E.T.
|
|
6.1
|
|
|
|
|
(1.2)
|
|
|
|
|
7.3
|
|
|
Other
|
|
9.1
|
|
|
|
|
(2.2)
|
|
|
|
|
11.3
|
|
|
Total
|
|
3.9
|
|
%
|
|
|
(1.7)
|
|
%
|
|
|
5.6
|
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
REPORTED NET SALES % CHANGE TO
|
CONSTANT CURRENCY %
CHANGE
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months
Ended
|
|
|
|
June 30, 2024
vs. 2023
|
|
|
|
|
|
|
|
Foreign
|
|
|
|
Constant
|
|
|
|
|
|
|
|
Exchange
|
|
|
|
Currency
|
|
|
|
% Change
|
|
|
|
Impact
|
|
|
|
% Change
|
|
|
Geographic
Results
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
3.6
|
|
%
|
|
|
-
|
|
%
|
|
|
3.6
|
|
%
|
International
|
|
3.5
|
|
|
|
|
(3.5)
|
|
|
|
|
7.0
|
|
|
Total
|
|
3.5
|
|
%
|
|
|
(1.5)
|
|
%
|
|
|
5.0
|
|
%
|
Product
Categories
|
|
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
1.5
|
|
%
|
|
|
-
|
|
%
|
|
|
1.5
|
|
%
|
International
|
|
6.5
|
|
|
|
|
(3.0)
|
|
|
|
|
9.5
|
|
|
Total
|
|
3.6
|
|
|
|
|
(1.3)
|
|
|
|
|
4.9
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
1.4
|
|
|
|
|
-
|
|
|
|
|
1.4
|
|
|
International
|
|
(1.4)
|
|
|
|
|
(4.3)
|
|
|
|
|
2.9
|
|
|
Total
|
|
-
|
|
|
|
|
(2.1)
|
|
|
|
|
2.1
|
|
|
S.E.T.
|
|
5.2
|
|
|
|
|
(1.1)
|
|
|
|
|
6.3
|
|
|
Other
|
|
9.8
|
|
|
|
|
(2.0)
|
|
|
|
|
11.8
|
|
|
Total
|
|
3.5
|
|
%
|
|
|
(1.5)
|
|
%
|
|
|
5.0
|
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
REPORTED TO ADJUSTED RESULTS
|
|
FOR THE THREE MONTHS
ENDED JUNE 30, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE THREE MONTHS
ENDED JUNE 30, 2024
|
|
|
|
Cost of
products
sold,
excluding
intangible
asset
amortization
|
|
|
Intangible
asset
amortization
|
|
|
Research
and
development
|
|
|
Selling,
general and
administrative
|
|
|
Restructuring
and other
cost
|reduction
initiatives
|
|
|
Acquisition,
integration,
divestiture
and related
|
|
|
Other
income
(expense),
net
|
|
|
Provision
for
income
taxes
|
|
|
Net
Earnings
of
Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
553.6
|
|
|
$
|
144.0
|
|
|
$
|
109.4
|
|
|
$
|
737.1
|
|
|
$
|
41.5
|
|
|
$
|
5.2
|
|
|
$
|
2.0
|
|
|
$
|
59.1
|
|
|
$
|
242.8
|
|
|
$
|
1.18
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(2.7)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.2
|
|
|
|
1.5
|
|
|
|
0.01
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(144.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
29.4
|
|
|
|
114.6
|
|
|
|
0.56
|
|
Restructuring and other
cost
reduction initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(41.5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9.3
|
|
|
|
32.2
|
|
|
|
0.16
|
|
Acquisition,
integration,
divestiture and related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5.2)
|
|
|
|
-
|
|
|
|
0.6
|
|
|
|
4.6
|
|
|
|
0.02
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.1
|
|
|
|
-
|
|
European Union Medical
Device
Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(7.6)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.8
|
|
|
|
5.8
|
|
|
|
0.03
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.1
|
|
|
|
1.4
|
|
|
|
2.9
|
|
|
|
0.01
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(10.4)
|
|
|
|
10.4
|
|
|
|
0.05
|
|
As
Adjusted
|
|
$
|
550.9
|
|
|
$
|
-
|
|
|
$
|
101.8
|
|
|
$
|
736.7
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
6.1
|
|
|
$
|
92.4
|
|
|
$
|
415.0
|
|
|
$
|
2.01
|
|
FOR THE THREE MONTHS
ENDED JUNE 30, 2023
|
|
|
|
Cost of
products
sold,
excluding
intangible
asset
amortization
|
|
|
Intangible
asset
amortization
|
|
|
Research
and
development
|
|
|
Selling,
general and
administrative
|
|
|
Restructuring
and other
cost
reduction
initiatives
|
|
|
Acquisition,
integration,
divestiture
and related
|
|
|
Other
income
(expense),
net
|
|
|
Provision
for
income
taxes
|
|
|
Net
Earnings
of
Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
525.5
|
|
|
$
|
138.2
|
|
|
$
|
118.1
|
|
|
$
|
725.8
|
|
|
$
|
24.4
|
|
|
$
|
7.9
|
|
|
$
|
(1.2)
|
|
|
$
|
66.9
|
|
|
$
|
209.6
|
|
|
$
|
1.00
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(2.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.7
|
|
|
|
0.7
|
|
|
|
-
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(138.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
29.1
|
|
|
|
109.1
|
|
|
|
0.52
|
|
Restructuring and other
cost
reduction initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(24.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.0
|
|
|
|
18.4
|
|
|
|
0.09
|
|
Acquisition,
integration,
divestiture and related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(7.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.9
|
|
|
|
0.04
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.9)
|
|
|
|
(2.9)
|
|
|
|
(0.02)
|
|
European Union
Medical
Device Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(15.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.6
|
|
|
|
11.6
|
|
|
|
0.06
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(3.8)
|
|
|
|
(2.6)
|
|
|
|
(0.9)
|
|
|
|
(0.01)
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(29.2)
|
|
|
|
29.2
|
|
|
|
0.14
|
|
As
Adjusted
|
|
$
|
523.2
|
|
|
$
|
-
|
|
|
$
|
102.9
|
|
|
$
|
729.3
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(5.0)
|
|
|
$
|
74.7
|
|
|
$
|
382.8
|
|
|
$
|
1.82
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
REPORTED TO ADJUSTED RESULTS
|
|
FOR THE SIX MONTHS
ENDED JUNE 30, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE SIX MONTHS
ENDED JUNE 30, 2024
|
|
|
|
Cost of
products
sold,
excluding
intangible
asset
amortization
|
|
|
Intangible
asset
amortization
|
|
|
Research
and
development
|
|
|
Selling,
general and
administrative
|
|
|
Restructuring
and other
cost
reduction
initiatives
|
|
|
Acquisition,
integration,
divestiture
and related
|
|
|
Other
income,
net
|
|
|
Provision
for
income
taxes
|
|
|
Net
Earnings
of Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
1,065.9
|
|
|
$
|
286.1
|
|
|
$
|
217.4
|
|
|
$
|
1,473.2
|
|
|
$
|
165.9
|
|
|
$
|
5.5
|
|
|
$
|
1.9
|
|
|
$
|
101.4
|
|
|
$
|
415.2
|
|
|
$
|
2.01
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(3.8)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.0
|
|
|
|
1.8
|
|
|
|
0.01
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(286.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
57.2
|
|
|
|
228.9
|
|
|
|
1.11
|
|
Restructuring and other
cost
reduction initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(165.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
37.1
|
|
|
|
128.8
|
|
|
|
0.62
|
|
Acquisition,
integration, divestiture
and related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5.5)
|
|
|
|
-
|
|
|
|
1.0
|
|
|
|
4.5
|
|
|
|
0.02
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.1
|
|
|
|
-
|
|
European Union Medical
Device
Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(13.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.1
|
|
|
|
10.3
|
|
|
|
0.05
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.4
|
|
|
|
1.9
|
|
|
|
4.5
|
|
|
|
0.02
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(20.5)
|
|
|
|
20.5
|
|
|
|
0.10
|
|
As
Adjusted
|
|
$
|
1,062.1
|
|
|
$
|
-
|
|
|
$
|
204.0
|
|
|
$
|
1,473.1
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
8.2
|
|
|
$
|
183.3
|
|
|
$
|
814.7
|
|
|
$
|
3.95
|
|
FOR THE SIX MONTHS
ENDED JUNE 30, 2023
|
|
|
|
Cost of
products
sold,
excluding
intangible
asset
amortization
|
|
|
Intangible
asset
amortization
|
|
|
Research
and
development
|
|
|
Selling,
general and
administrative
|
|
|
Restructuring
and other
cost
reduction
initiatives
|
|
|
Acquisition,
integration,
divestiture
and related
|
|
|
Other
income,
net
|
|
|
Provision
for
income
taxes
|
|
|
Net
Earnings
of
Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
1,026.3
|
|
|
$
|
271.6
|
|
|
$
|
228.5
|
|
|
$
|
1,441.8
|
|
|
$
|
66.3
|
|
|
$
|
9.1
|
|
|
$
|
6.5
|
|
|
$
|
121.0
|
|
|
$
|
442.1
|
|
|
$
|
2.10
|
|
Inventory and
manufacturing-related charges(1)
|
|
|
(6.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.1
|
|
|
|
1.9
|
|
|
|
0.01
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(271.6)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
56.1
|
|
|
|
215.5
|
|
|
|
1.03
|
|
Restructuring and other
cost reduction
initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(66.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16.3
|
|
|
|
50.0
|
|
|
|
0.24
|
|
Acquisition,
integration, divestiture and related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(9.1)
|
|
|
|
-
|
|
|
|
0.3
|
|
|
|
8.8
|
|
|
|
0.04
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.8
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.9)
|
|
|
|
(2.9)
|
|
|
|
(0.01)
|
|
European Union Medical
Device Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(29.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.9
|
|
|
|
22.3
|
|
|
|
0.11
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.7
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(9.5)
|
|
|
|
(4.6)
|
|
|
|
(5.6)
|
|
|
|
(0.03)
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(47.4)
|
|
|
|
47.4
|
|
|
|
0.22
|
|
As
Adjusted
|
|
$
|
1,020.4
|
|
|
$
|
-
|
|
|
$
|
199.3
|
|
|
$
|
1,446.3
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(3.0)
|
|
|
$
|
151.8
|
|
|
$
|
779.6
|
|
|
$
|
3.71
|
|
(1)
|
Inventory and
manufacturing-related charges include excess and obsolete inventory
charges on certain product lines we intend to discontinue, the
acceleration of depreciation and fixed overhead costs expensed
immediately related to a manufacturing plant shutdown, and other
inventory and manufacturing-related charges or gains.
|
(2)
|
We exclude
intangible asset amortization as well as deferred tax rate changes
on our intangible assets from our non-GAAP financial measures
because we internally assess our performance against our peers
without this amortization. Due to various levels of
acquisitions among our peers, intangible asset amortization can
vary significantly from company to company.
|
(3)
|
In December 2019, 2021,
and 2023 we initiated global restructuring programs that included a
reorganization of key businesses and an overall effort to reduce
costs in order to accelerate decision-making, focus the
organization on priorities to drive growth and, in the case of the
December 2021 program, to prepare for the spinoff of ZimVie, Inc.
("ZimVie"). Restructuring and other cost reduction
initiatives also include other cost reduction and optimization
initiatives that have the goal of reducing costs across the
organization. The costs include employee termination
benefits; contract terminations for facilities and sales agents;
and other charges, such as consulting fees, project management
expenses, retention period salaries and benefits and relocation
costs.
|
(4)
|
The acquisition,
integration, divestiture and related gains and expenses we have
excluded from our non-GAAP financial measures resulted from various
acquisitions, post-separation costs we have incurred related to
ZimVie and gains related to a transition services agreement for
services we provide to ZimVie and a transition manufacturing and
supply agreement for products we supply to ZimVie for a limited
period.
|
(5)
|
We are involved in
patent litigation, product liability litigation, commercial
litigation and other various litigation matters. We review
litigation matters from both a qualitative and quantitative
perspective to determine if excluding the losses or gains will
provide our investors with useful incremental information.
Litigation matters can vary in their characteristics, frequency and
significance to our operating results. The litigation charges
and gains excluded from our non-GAAP financial measures in the
periods presented relate to patent litigation and product liability
litigation. Once the litigation matter has been excluded from
our non-GAAP financial measures in a particular period, any
additional expenses or gains from changes in estimates are also
excluded, even if they are not significant, to ensure consistency
in our non-GAAP financial measures from
period-to-period.
|
(6)
|
The European Union
Medical Device Regulation imposes significant additional premarket
and postmarket requirements. The new regulations provided a
transition period until May 2021 for previously-approved medical
devices to meet the additional requirements. For certain
devices, this transition period was extended until May 2024.
A conditional extension of the transition period has been
implemented until December 2027 and 2028 depending on the legacy
medical device's risk class. We are excluding from our
non-GAAP financial measures the incremental costs incurred to
establish initial compliance with the regulations related to our
previously-approved medical devices. The incremental costs
primarily relate to temporary personnel and third-party
professionals necessary to supplement our internal
resources.
|
(7)
|
We have incurred other
various expenses from specific events or projects that we consider
highly variable or that have a significant impact to our operating
results that we have excluded from our non-GAAP measures.
These include gains and losses from changes in fair value on our
equity investments, among other various costs.
|
(8)
|
Other certain tax
adjustments are related to certain significant and discrete tax
adjustments including intercompany transactions between
jurisdictions, ongoing impacts of tax only amortization resulting
from certain restructuring transactions and impacts of significant
tax reform including Swiss reform.
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
NET CASH PROVIDED BY OPERATING
|
|
ACTIVITIES TO FREE
CASH FLOW
|
|
FOR THE THREE AND SIX MONTHS ENDED
JUNE 30, 2024 and 2023
|
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
|
2023
|
|
2024
|
|
2023
|
|
Net cash provided by
operating activities
|
$
|
369.4
|
|
|
$
|
348.0
|
|
$
|
597.4
|
|
$
|
655.6
|
|
Additions to
instruments
|
|
(65.2)
|
|
|
|
(85.5)
|
|
|
(147.2)
|
|
|
(168.3)
|
|
Additions to other
property, plant and
equipment
|
|
(52.7)
|
|
|
|
(97.2)
|
|
|
(107.8)
|
|
|
(144.0)
|
|
Free cash
flow
|
$
|
251.5
|
|
|
$
|
165.3
|
|
$
|
342.4
|
|
$
|
343.3
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
GROSS PROFIT & MARGIN
|
TO ADJUSTED GROSS
PROFIT & MARGIN
|
FOR THE THREE AND SIX MONTHS ENDED
JUNE 30, 2024 and 2023
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Net Sales
|
$
|
1,942.0
|
|
|
$
|
1,869.6
|
|
|
$
|
3,831.2
|
|
|
$
|
3,700.6
|
|
|
Cost of products sold,
excluding
intangible asset amortization
|
|
553.6
|
|
|
|
525.5
|
|
|
|
1,065.9
|
|
|
|
1,026.3
|
|
|
Intangible asset
amortization
|
|
144.0
|
|
|
|
138.2
|
|
|
|
286.1
|
|
|
|
271.6
|
|
|
Gross Profit
|
$
|
1,244.4
|
|
|
$
|
1,205.9
|
|
|
$
|
2,479.2
|
|
|
$
|
2,402.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory and
manufacturing-related
charges
|
|
2.7
|
|
|
|
2.4
|
|
|
|
3.8
|
|
|
|
6.0
|
|
|
Intangible asset
amortization
|
|
144.0
|
|
|
|
138.2
|
|
|
|
286.1
|
|
|
|
271.6
|
|
|
Adjusted gross
profit
|
$
|
1,391.1
|
|
|
$
|
1,346.5
|
|
|
$
|
2,769.1
|
|
|
$
|
2,680.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
64.1
|
|
%
|
|
64.5
|
|
%
|
|
64.7
|
|
%
|
|
64.9
|
|
%
|
Inventory and
manufacturing-related
charges
|
|
0.1
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
0.2
|
|
|
Intangible asset
amortization
|
|
7.4
|
|
|
|
7.4
|
|
|
|
7.5
|
|
|
|
7.3
|
|
|
Adjusted gross
margin
|
|
71.6
|
|
%
|
|
72.0
|
|
%
|
|
72.3
|
|
%
|
|
72.4
|
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
OPERATING PROFIT & MARGIN TO ADJUSTED OPERATING PROFIT &
MARGIN
|
FOR THE THREE AND SIX MONTHS ENDED
JUNE 30, 2024 and 2023
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Operating
profit
|
$
|
351.3
|
|
|
$
|
329.6
|
|
|
$
|
617.2
|
|
|
$
|
656.9
|
|
|
Inventory and
manufacturing-related
charges
|
|
2.7
|
|
|
|
2.4
|
|
|
|
3.8
|
|
|
|
6.0
|
|
|
Intangible asset
amortization
|
|
144.0
|
|
|
|
138.2
|
|
|
|
286.1
|
|
|
|
271.6
|
|
|
Restructuring and other
cost
reduction initiatives
|
|
41.5
|
|
|
|
24.4
|
|
|
|
165.9
|
|
|
|
66.3
|
|
|
Acquisition,
integration, divestiture
and related
|
|
5.2
|
|
|
|
7.9
|
|
|
|
5.5
|
|
|
|
9.1
|
|
|
Litigation
|
|
0.1
|
|
|
|
(3.8)
|
|
|
|
0.1
|
|
|
|
(3.8)
|
|
|
European Union Medical
Device
Regulation
|
|
7.6
|
|
|
|
15.2
|
|
|
|
13.4
|
|
|
|
29.2
|
|
|
Other
charges
|
|
0.2
|
|
|
|
0.3
|
|
|
|
-
|
|
|
|
(0.7)
|
|
|
Adjusted operating
profit
|
$
|
552.6
|
|
|
$
|
514.3
|
|
|
$
|
1,092.0
|
|
|
$
|
1,034.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
margin
|
|
18.1
|
|
%
|
|
17.6
|
|
%
|
|
16.1
|
|
%
|
|
17.8
|
|
%
|
Inventory and
manufacturing-related
charges
|
|
0.1
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
0.2
|
|
|
Intangible asset
amortization
|
|
7.4
|
|
|
|
7.4
|
|
|
|
7.5
|
|
|
|
7.3
|
|
|
Restructuring and other
cost
reduction initiatives
|
|
2.1
|
|
|
|
1.3
|
|
|
|
4.3
|
|
|
|
1.8
|
|
|
Acquisition,
integration, divestiture
and related
|
|
0.3
|
|
|
|
0.4
|
|
|
|
0.1
|
|
|
|
0.2
|
|
|
Litigation
|
|
-
|
|
|
|
(0.2)
|
|
|
|
-
|
|
|
|
(0.1)
|
|
|
European Union Medical
Device
Regulation
|
|
0.4
|
|
|
|
0.8
|
|
|
|
0.3
|
|
|
|
0.8
|
|
|
Adjusted operating
profit margin
|
|
28.5
|
|
%
|
|
27.5
|
|
%
|
|
28.5
|
|
%
|
|
28.0
|
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
EFFECTIVE TAX RATE TO ADJUSTED EFFECTIVE TAX RATE
|
FOR THE THREE AND SIX MONTHS ENDED
JUNE 30, 2024 and 2023
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
June 30,
|
|
|
|
Six
Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
2024
|
|
|
2023
|
|
|
Effective tax
rate
|
|
19.6
|
|
%
|
|
24.2
|
|
%
|
|
|
19.6
|
|
%
|
|
21.5
|
|
%
|
Tax effect of
adjustments made to
earnings before taxes(1)
|
|
2.0
|
|
|
|
2.6
|
|
|
|
|
2.8
|
|
|
|
3.2
|
|
|
Other certain tax
adjustments (2)
|
|
(3.4)
|
|
|
|
(10.5)
|
|
|
|
|
(4.0)
|
|
|
|
(8.4)
|
|
|
Adjusted effective tax
rate
|
|
18.2
|
|
%
|
|
16.3
|
|
%
|
|
|
18.4
|
|
%
|
|
16.3
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes
inventory and manufacturing-related charges; intangible asset
amortization;
restructuring and other cost reduction initiatives; acquisition,
integration, divestiture and
related; litigation; European Union Medical Device Regulation; and
other charges
|
(2) Other
certain tax adjustments are related to certain significant and
discrete tax
adjustments including intercompany transactions between
jurisdictions, ongoing impacts of
tax only amortization resulting from certain restructuring
transactions and impacts of
significant tax reform including Swiss reform
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
DEBT TO NET DEBT
|
|
AS OF JUNE 30, 2024
and DECEMBER 31, 2023
|
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2024
|
|
|
December 31,
2023
|
|
Debt, both current and
long-term
|
$
|
5,834.7
|
|
|
$
|
5,767.9
|
|
Cash and cash
equivalents
|
|
(420.1)
|
|
|
|
(415.8)
|
|
Net debt
|
$
|
5,414.6
|
|
|
$
|
5,352.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Media
|
Investors
|
Heather
Zoumas-Lubeski
|
Zach Weiner
|
(445)
248-0577
|
(908)
591-6955
|
heather.zoumaslubeski@zimmerbiomet.com
|
zach.weiner@zimmerbiomet.com
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/zimmer-biomet-announces-second-quarter-2024-financial-results-302216039.html
SOURCE Zimmer Biomet Holdings, Inc.