- Fourth quarter net sales of $2.023
billion increased 4.3% and 4.9% on a constant
currency1 basis
- Fourth quarter diluted earnings per share were $1.20; adjusted1 diluted earnings per
share were $2.31
- Full-year net sales of $7.679
billion increased 3.8% and 4.8% on a constant
currency1 basis
- Full-year diluted earnings per share were $4.43; adjusted1 diluted earnings per
share were $8.00
- Company provides full-year 2025 financial guidance
WARSAW,
Ind., Feb. 6, 2025 /PRNewswire/ -- Zimmer Biomet
Holdings, Inc. (NYSE and SIX: ZBH) today reported financial results
for the quarter and year ended December 31, 2024. The
Company reported fourth quarter net sales of $2.023 billion, an increase of 4.3% over the
prior year period, and an increase of 4.9% on a constant
currency1 basis. Net sales for the full year were
$7.679 billion, an increase of 3.8%
over the prior year, and an increase of 4.8% on a constant
currency1 basis. Net earnings for the fourth
quarter were $239.4 million, or
$462.4 million on an
adjusted1 basis. For the full year, net earnings
were $903.8 million, or $1.630 billion on an adjusted1
basis.
Diluted earnings per share were $1.20 for the fourth quarter, and
adjusted1 diluted earnings per share were $2.31. Full-year diluted earnings per share
were $4.43, and adjusted1
diluted earnings per share were $8.00.
"We are pleased with our fourth quarter results and strong
performance to close 2024, delivering on our financial guidance and
validating the solid work that the team is doing across the globe,"
said Ivan Tornos, Zimmer Biomet's President and Chief Executive
Officer. "We have committed to diversifying our portfolio outside
of core orthopedics and investing in attractive, higher-growth
segments. Our recently announced agreement to acquire Paragon
28 marks a bold step towards
executing on our diversification ambitions; once the transaction is
closed, we expect our S.E.T. business to be larger than our Hip
business, and to grow at a much faster pace."
Recent Highlights
- Announced definitive agreement to acquire Paragon 28, Inc.
(NYSE: FNA), a leading medical device company focused exclusively
on the foot and ankle orthopedic segment, demonstrating Zimmer
Biomet's commitment to investing in higher growth end-markets with
expansion into the ~$5 billion foot
and ankle segment.
- Announced the U.S. Food and Drug Administration (FDA) Premarket
Approval (PMA) for the Oxford® Cementless Partial Knee.
Following more than 20 years of clinical experience and over
300,000 procedures performed across Canada, Europe, Middle
East, Africa, and
Asia, the Oxford Cementless
Partial Knee is the only FDA-approved cementless partial knee
implant in the U.S.
- Announced FDA 510(k) clearance for the OsseoFit™ Stemless
Shoulder System for total shoulder replacement. This innovative
implant is designed to match the natural humeral (upper shoulder
bone) anatomy to optimize anatomical fit while maximizing
preservation of healthy bone.
- Received CE Mark Certification for the Persona®
Revision Knee System, building on Zimmer Biomet's commitment to
personalized solutions, providing more surgeons with advanced tools
for revision knee arthroplasty.
- Welcomed Arnold Schwarzenegger
as Chief Movement Officer. In this strategic role, Mr.
Schwarzenegger will collaborate with Zimmer Biomet to motivate,
engage and support individuals to increase mobility, maintain joint
health and proactively incorporate movement into their daily
routines to foster overall health and wellness and support the
Company's Direct-to-Patient efforts.
________
|
1 Reconciliations of these measures
to the corresponding U.S. generally accepted accounting principles
measures are included in this press release.
|
Geographic and Product Category Sales
The following sales tables provide results by geography and
product category for the three-month period and year ended
December 31, 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 DECEMBER 31, 2024
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
Net
|
|
|
|
Currency
|
|
|
Sales
|
|
% Change
|
|
%
Change
|
|
Geographic
Results
|
|
|
|
|
|
|
United
States
|
$
|
1,181.2
|
|
|
4.7
|
%
|
|
4.7
|
%
|
International
|
|
842.0
|
|
|
3.7
|
|
|
5.2
|
|
Total
|
$
|
2,023.2
|
|
|
4.3
|
%
|
|
4.9
|
%
|
Product
Categories
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
United
States
|
$
|
490.1
|
|
|
3.9
|
%
|
|
3.9
|
%
|
International
|
|
349.1
|
|
|
6.8
|
|
|
8.0
|
|
Total
|
|
839.2
|
|
|
5.1
|
|
|
5.6
|
|
Hips
|
|
|
|
|
|
|
United
States
|
|
271.7
|
|
|
3.2
|
|
|
3.2
|
|
International
|
|
248.3
|
|
|
2.8
|
|
|
4.8
|
|
Total
|
|
520.0
|
|
|
3.0
|
|
|
4.0
|
|
S.E.T.
*
|
|
489.4
|
|
|
8.0
|
|
|
8.4
|
|
Technology &
Data, Bone Cement and Surgical **
|
|
174.6
|
|
|
(4.9)
|
|
|
(4.3)
|
|
Total
|
$
|
2,023.2
|
|
|
4.3
|
%
|
|
4.9
|
%
|
|
|
|
|
|
|
|
* Sports Medicine,
Extremities, Trauma, Craniomaxillofacial and Thoracic
|
|
** Historically
referred to as "Other"
|
|
NET SALES - YEAR
ENDED DECEMBER 31, 2024
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
Net
|
|
|
|
|
Currency
|
|
|
Sales
|
|
|
% Change
|
|
% Change
|
|
Geographic
Results
|
|
|
|
|
|
|
|
United
States
|
$
|
4,439.0
|
|
|
|
3.5
|
%
|
|
3.5
|
%
|
International
|
|
3,239.6
|
|
|
|
4.3
|
|
|
6.6
|
|
Total
|
$
|
7,678.6
|
|
|
|
3.8
|
%
|
|
4.8
|
%
|
Product
Categories
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
United
States
|
$
|
1,814.7
|
|
|
|
2.5
|
%
|
|
2.5
|
%
|
International
|
|
1,358.8
|
|
|
|
7.2
|
|
|
9.1
|
|
Total
|
|
3,173.5
|
|
|
|
4.4
|
|
|
5.2
|
|
Hips
|
|
|
|
|
|
|
|
United
States
|
|
1,040.0
|
|
|
|
2.7
|
|
|
2.7
|
|
International
|
|
959.1
|
|
|
|
0.4
|
|
|
3.3
|
|
Total
|
|
1,999.1
|
|
|
|
1.6
|
|
|
3.0
|
|
S.E.T.
*
|
|
1,865.7
|
|
|
|
6.5
|
|
|
7.1
|
|
Technology &
Data, Bone Cement and Surgical **
|
|
640.3
|
|
|
|
0.7
|
|
|
1.9
|
|
Total
|
$
|
7,678.6
|
|
|
|
3.8
|
%
|
|
4.8
|
%
|
|
|
|
|
|
|
|
|
* Sports Medicine,
Extremities, Trauma, Craniomaxillofacial and Thoracic
|
|
|
** Historically
referred to as "Other"
|
|
|
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 providing the following full-year 2025 financial
guidance:
Projected Year
Ending December 31, 2025
|
2025 Reported Revenue
Change
|
1.0% - 3.5%
|
Foreign Currency
Exchange Impact
|
(2.0)% -
(1.5)%
|
2025 Constant Currency
Revenue Change
|
3.0% - 5.0%
|
Adjusted Diluted
EPS(1)
|
$8.15 -
$8.35
|
|
(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 fourth quarter and full-year 2024
investor conference call today, February 6,
2025, 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.x.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-month period and the
year ended December 31, 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-month
periods and the years ended December 31,
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 and our commentary in our investor conference
call today also include certain forward-looking non-GAAP financial
measures for the year ending December
31, 2025. 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; our ability to attract, retain, develop and maintain
adequate succession plans for the highly skilled employees, senior
management, independent agents and distributors we need to support
our business; shifts in the product category or regional sales mix
of our products and services; the risks and uncertainties related
to our ability to successfully execute our restructuring plans;
control of costs and expenses; risks related to the satisfaction of
the conditions to closing the proposed transaction with Paragon 28
(including the failure to obtain necessary regulatory approvals) in
the anticipated timeframe or at all, including uncertainties as
whether the stockholders of Paragon 28 will approve the proposed
transaction and the possibility that the proposed transaction does
not close; risks related to the ability to realize the anticipated
benefits of the proposed transaction with Paragon 28, including the
possibility that the expected benefits from the proposed
transaction will not be realized or will not be realized within the
expected time period; the risk that the businesses of will
not be integrated successfully; disruption from the proposed
transaction making it more difficult to maintain business and
operational relationships, including with customers, vendors,
service providers, independent sales representatives, agents or
agencies; 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 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;
unplanned delays, disruptions and expenses attributable to our
enterprise resource planning and other system updates; 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 (or of our business partners' or other
third parties') information technology systems or products,
including by cyberattack, unauthorized access or theft; 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. spinoff transaction and the
subsequent liquidation of our retained interest in ZimVie Inc.; the
risk of additional tax liability due to the recategorization of our
independent agents and distributors to employees; changes in
tariffs relating to imports to the U.S. and other countries; 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 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 U.S. Food
and Drug Administration ("FDA") and other government regulators
relating to medical products, healthcare fraud and
abuse laws and data privacy and cybersecurity laws; the success of
our quality and operational excellence initiatives; the ability to
remediate matters identified in inspectional observations 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.
|
|
CONSOLIDATED
STATEMENTS OF EARNINGS
|
|
FOR THE THREE MONTHS
ENDED DECEMBER 31, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
Net
Sales
|
$
|
2,023.2
|
|
|
$
|
1,940.1
|
|
Cost of products sold,
excluding intangible asset amortization
|
|
586.7
|
|
|
|
538.8
|
|
Intangible asset
amortization
|
|
157.6
|
|
|
|
144.9
|
|
Research and
development
|
|
108.4
|
|
|
|
113.3
|
|
Selling, general and
administrative
|
|
746.9
|
|
|
|
722.3
|
|
Restructuring and other
cost reduction initiatives
|
|
20.9
|
|
|
|
61.3
|
|
Acquisition,
integration, divestiture and related
|
|
13.7
|
|
|
|
5.3
|
|
Operating
expenses
|
|
1,634.2
|
|
|
|
1,585.9
|
|
Operating
Profit
|
|
389.0
|
|
|
|
354.2
|
|
Other expense,
net
|
|
(38.1)
|
|
|
|
(19.5)
|
|
Interest expense,
net
|
|
(61.9)
|
|
|
|
(50.3)
|
|
Earnings before income
taxes
|
|
289.0
|
|
|
|
284.4
|
|
Provision (benefit) for
income taxes
|
|
49.0
|
|
|
|
(135.2)
|
|
Net
Earnings
|
|
240.0
|
|
|
|
419.6
|
|
Less: Net earnings
attributable to noncontrolling interest
|
|
0.6
|
|
|
|
0.5
|
|
Net Earnings of
Zimmer Biomet Holdings, Inc.
|
$
|
239.4
|
|
|
$
|
419.2
|
|
|
|
|
|
|
|
Earnings Per Common
Share
|
|
|
|
|
|
Basic
|
$
|
1.20
|
|
|
$
|
2.02
|
|
Diluted
|
$
|
1.20
|
|
|
$
|
2.01
|
|
Weighted Average
Common Shares Outstanding
|
|
|
|
|
|
Basic
|
|
199.1
|
|
|
|
207.9
|
|
Diluted
|
|
199.9
|
|
|
|
208.6
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
CONSOLIDATED
STATEMENTS OF EARNINGS
|
|
FOR THE YEARS ENDED
DECEMBER 31, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
Net
Sales
|
$
|
7,678.6
|
|
|
$
|
7,394.2
|
|
Cost of products sold,
excluding intangible asset amortization
|
|
2,191.2
|
|
|
|
2,083.8
|
|
Intangible asset
amortization
|
|
591.9
|
|
|
|
561.5
|
|
Research and
development
|
|
437.4
|
|
|
|
458.7
|
|
Selling, general and
administrative
|
|
2,929.8
|
|
|
|
2,838.9
|
|
Restructuring and other
cost reduction initiatives
|
|
219.0
|
|
|
|
151.9
|
|
Acquisition,
integration, divestiture and related
|
|
23.6
|
|
|
|
21.7
|
|
Operating
expenses
|
|
6,392.9
|
|
|
|
6,116.5
|
|
Operating
Profit
|
|
1,285.7
|
|
|
|
1,277.7
|
|
Other expense,
net
|
|
(31.1)
|
|
|
|
(9.3)
|
|
Interest expense,
net
|
|
(218.0)
|
|
|
|
(201.2)
|
|
Earnings before income
taxes
|
|
1,036.6
|
|
|
|
1,067.3
|
|
Provision for income
taxes
|
|
131.4
|
|
|
|
42.2
|
|
Net
Earnings
|
|
905.2
|
|
|
|
1,025.1
|
|
Less: Net earnings
attributable to noncontrolling interest
|
|
1.5
|
|
|
|
1.1
|
|
Net Earnings of
Zimmer Biomet Holdings, Inc.
|
$
|
903.8
|
|
|
$
|
1,024.0
|
|
|
|
|
|
|
|
Earnings Per Common
Share
|
|
|
|
|
|
Basic
|
$
|
4.45
|
|
|
$
|
4.91
|
|
Diluted
|
$
|
4.43
|
|
|
$
|
4.88
|
|
Weighted Average
Common Shares Outstanding
|
|
|
|
|
|
Basic
|
|
203.1
|
|
|
|
208.7
|
|
Diluted
|
|
203.9
|
|
|
|
209.7
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
(in millions,
unaudited)
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
Assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
525.5
|
|
|
$
|
415.8
|
|
Receivables,
net
|
|
|
1,480.7
|
|
|
|
1,442.4
|
|
Inventories
|
|
|
2,235.3
|
|
|
|
2,385.2
|
|
Other current
assets
|
|
|
430.1
|
|
|
|
366.1
|
|
Total current
assets
|
|
|
4,671.5
|
|
|
|
4,609.5
|
|
Property, plant and
equipment, net
|
|
|
2,048.8
|
|
|
|
2,060.4
|
|
Goodwill
|
|
|
8,951.1
|
|
|
|
8,818.5
|
|
Intangible assets,
net
|
|
|
4,598.4
|
|
|
|
4,856.4
|
|
Other assets
|
|
|
1,095.5
|
|
|
|
1,152.1
|
|
Total
Assets
|
|
$
|
21,365.3
|
|
|
$
|
21,496.9
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Current
liabilities
|
|
$
|
1,587.9
|
|
|
$
|
1,957.5
|
|
Current portion of
long-term debt
|
|
|
863.0
|
|
|
|
900.0
|
|
Other long-term
liabilities
|
|
|
1,096.6
|
|
|
|
1,283.4
|
|
Long-term
debt
|
|
|
5,341.6
|
|
|
|
4,867.9
|
|
Stockholders'
equity
|
|
|
12,476.2
|
|
|
|
12,488.1
|
|
Total Liabilities
and Stockholders' Equity
|
|
$
|
21,365.3
|
|
|
$
|
21,496.9
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
FOR THE YEARS ENDED
DECEMBER 31, 2024 and 2023
|
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
Cash flows provided
by (used in) operating activities
|
|
|
|
|
|
|
Net
earnings
|
|
$
|
905.2
|
|
|
$
|
1,025.1
|
|
Depreciation and
amortization
|
|
|
996.3
|
|
|
|
951.7
|
|
Share-based
compensation
|
|
|
101.0
|
|
|
|
99.8
|
|
Gain on investment in
ZimVie Inc.
|
|
|
-
|
|
|
|
(2.5)
|
|
Deferred income tax
benefit
|
|
|
(47.7)
|
|
|
|
(96.3)
|
|
Changes in operating
assets and liabilities, net of acquired assets and
liabilities
|
|
|
|
|
|
|
Income
taxes
|
|
|
(158.6)
|
|
|
|
(73.8)
|
|
Receivables
|
|
|
(89.7)
|
|
|
|
(51.9)
|
|
Inventories
|
|
|
49.9
|
|
|
|
(240.4)
|
|
Accounts payable and
accrued liabilities
|
|
|
(322.0)
|
|
|
|
(55.3)
|
|
Other assets and
liabilities
|
|
|
65.0
|
|
|
|
25.2
|
|
Net cash provided by
operating activities
|
|
|
1,499.4
|
|
|
|
1,581.6
|
|
Cash flows provided
by (used in) investing activities
|
|
|
|
|
|
|
Additions to
instruments
|
|
|
(240.3)
|
|
|
|
(311.7)
|
|
Additions to other
property, plant and equipment
|
|
|
(203.8)
|
|
|
|
(291.1)
|
|
Net investment hedge
settlements
|
|
|
22.1
|
|
|
|
33.4
|
|
Acquisition of
intangible assets
|
|
|
(153.0)
|
|
|
|
(103.4)
|
|
Business combination
investments, net of acquired cash
|
|
|
(276.3)
|
|
|
|
(134.9)
|
|
Other investing
activities
|
|
|
(36.9)
|
|
|
|
28.8
|
|
Net cash used in
investing activities
|
|
|
(888.1)
|
|
|
|
(778.9)
|
|
Cash flows provided
by (used in) financing activities
|
|
|
|
|
|
|
Net payments on
revolving facilities
|
|
|
(50.0)
|
|
|
|
(325.0)
|
|
Proceeds from senior
notes
|
|
|
1,436.3
|
|
|
|
499.8
|
|
Redemption of senior
notes
|
|
|
(850.0)
|
|
|
|
(86.3)
|
|
Payment on term
loan
|
|
|
-
|
|
|
|
(33.9)
|
|
Dividends paid to
stockholders
|
|
|
(196.0)
|
|
|
|
(200.9)
|
|
Proceeds from employee
stock compensation plans
|
|
|
82.1
|
|
|
|
101.1
|
|
Business combination
contingent consideration payments
|
|
|
(3.5)
|
|
|
|
(10.3)
|
|
Debt issuance
costs
|
|
|
(13.0)
|
|
|
|
(5.8)
|
|
Deferred business
combination payments
|
|
|
(8.8)
|
|
|
|
(4.0)
|
|
Repurchase of common
stock
|
|
|
(868.0)
|
|
|
|
(692.2)
|
|
Other financing
activities
|
|
|
(13.6)
|
|
|
|
(6.1)
|
|
Net cash used in
financing activities
|
|
|
(484.5)
|
|
|
|
(763.5)
|
|
Effect of exchange
rates on cash and cash equivalents
|
|
|
(17.1)
|
|
|
|
0.9
|
|
Change in cash and
cash equivalents
|
|
|
109.7
|
|
|
|
40.1
|
|
Cash and cash
equivalents, beginning of year
|
|
|
415.8
|
|
|
|
375.7
|
|
Cash and cash
equivalents, end of period
|
|
$
|
525.5
|
|
|
$
|
415.8
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
REPORTED NET SALES % CHANGE TO
|
CONSTANT CURRENCY %
CHANGE
|
(unaudited)
|
|
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
December 31, 2024
vs. 2023
|
|
|
|
|
Foreign
|
|
Constant
|
|
|
|
|
Exchange
|
|
Currency
|
|
|
% Change
|
|
Impact
|
|
% Change
|
|
Geographic
Results
|
|
|
|
|
|
|
United
States
|
|
4.7
|
%
|
|
-
|
%
|
|
4.7
|
%
|
International
|
|
3.7
|
|
|
(1.5)
|
|
|
5.2
|
|
Total
|
|
4.3
|
%
|
|
(0.6)
|
%
|
|
4.9
|
%
|
Product
Categories
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
United
States
|
|
3.9
|
%
|
|
-
|
%
|
|
3.9
|
%
|
International
|
|
6.8
|
|
|
(1.2)
|
|
|
8.0
|
|
Total
|
|
5.1
|
|
|
(0.5)
|
|
|
5.6
|
|
Hips
|
|
|
|
|
|
|
United
States
|
|
3.2
|
|
|
-
|
|
|
3.2
|
|
International
|
|
2.8
|
|
|
(2.0)
|
|
|
4.8
|
|
Total
|
|
3.0
|
|
|
(1.0)
|
|
|
4.0
|
|
S.E.T.
|
|
8.0
|
|
|
(0.4)
|
|
|
8.4
|
|
Technology &
Data, Bone Cement and
Surgical
|
|
(4.9)
|
|
|
(0.6)
|
|
|
(4.3)
|
|
Total
|
|
4.3
|
%
|
|
(0.6)
|
%
|
|
4.9
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
REPORTED NET SALES % CHANGE TO
|
CONSTANT CURRENCY %
CHANGE
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Year
Ended
|
|
|
December 31, 2024
vs. 2023
|
|
|
|
|
|
Foreign
|
|
|
Constant
|
|
|
|
|
|
Exchange
|
|
|
Currency
|
|
|
% Change
|
|
|
Impact
|
|
|
% Change
|
|
Geographic
Results
|
|
|
|
|
|
|
|
|
United
States
|
|
3.5
|
%
|
|
|
-
|
%
|
|
|
3.5
|
%
|
International
|
|
4.3
|
|
|
|
(2.3)
|
|
|
|
6.6
|
|
Total
|
|
3.8
|
%
|
|
|
(1.0)
|
%
|
|
|
4.8
|
%
|
Product
Categories
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
United
States
|
|
2.5
|
%
|
|
|
-
|
%
|
|
|
2.5
|
%
|
International
|
|
7.2
|
|
|
|
(1.9)
|
|
|
|
9.1
|
|
Total
|
|
4.4
|
|
|
|
(0.8)
|
|
|
|
5.2
|
|
Hips
|
|
|
|
|
|
|
|
|
United
States
|
|
2.7
|
|
|
|
-
|
|
|
|
2.7
|
|
International
|
|
0.4
|
|
|
|
(2.9)
|
|
|
|
3.3
|
|
Total
|
|
1.6
|
|
|
|
(1.4)
|
|
|
|
3.0
|
|
S.E.T.
|
|
6.5
|
|
|
|
(0.6)
|
|
|
|
7.1
|
|
Technology &
Data, Bone Cement and
Surgical
|
|
0.7
|
|
|
|
(1.2)
|
|
|
|
1.9
|
|
Total
|
|
3.8
|
%
|
|
|
(1.0)
|
%
|
|
|
4.8
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
REPORTED TO ADJUSTED RESULTS
|
|
FOR THE THREE MONTHS
ENDED DECEMBER 31, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE THREE MONTHS
ENDED DECEMBER 31, 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
expense,
net
|
|
|
Provision
(benefit)
for
income
taxes
|
|
|
Net
Earnings
of
Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
586.7
|
|
|
$
|
157.6
|
|
|
$
|
108.4
|
|
|
$
|
746.9
|
|
|
$
|
20.9
|
|
|
$
|
13.7
|
|
|
$
|
(38.1)
|
|
|
$
|
49.0
|
|
|
$
|
239.4
|
|
|
$
|
1.20
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(6.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.2
|
|
|
|
3.8
|
|
|
|
0.02
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(157.6)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
30.8
|
|
|
|
126.8
|
|
|
|
0.63
|
|
Restructuring and other
cost
reduction initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(20.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.8
|
|
|
|
20.1
|
|
|
|
0.10
|
|
Acquisition,
integration,
divestiture and related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(13.7)
|
|
|
|
-
|
|
|
|
1.0
|
|
|
|
12.7
|
|
|
|
0.06
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(27.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.0
|
|
|
|
23.4
|
|
|
|
0.12
|
|
European Union Medical
Device
Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(7.6)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.7
|
|
|
|
5.9
|
|
|
|
0.03
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
37.7
|
|
|
|
1.1
|
|
|
|
37.5
|
|
|
|
0.19
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.3
|
|
|
|
(7.3)
|
|
|
|
(0.04)
|
|
As
Adjusted
|
|
$
|
580.7
|
|
|
$
|
-
|
|
|
$
|
100.8
|
|
|
$
|
718.6
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(0.4)
|
|
|
$
|
97.9
|
|
|
$
|
462.4
|
|
|
$
|
2.31
|
|
FOR THE THREE MONTHS
ENDED DECEMBER 31, 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
expense,
net
|
|
|
Provision
(benefit)
for
income
taxes
|
|
|
Net
Earnings
of
Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
538.8
|
|
|
$
|
144.9
|
|
|
$
|
113.3
|
|
|
$
|
722.3
|
|
|
$
|
61.3
|
|
|
$
|
5.3
|
|
|
$
|
(19.5)
|
|
|
$
|
(135.2)
|
|
|
$
|
419.2
|
|
|
$
|
2.01
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(4.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.3)
|
|
|
|
5.2
|
|
|
|
0.02
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(144.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
29.0
|
|
|
|
115.9
|
|
|
|
0.56
|
|
Restructuring and other
cost
reduction initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(61.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
19.3
|
|
|
|
42.0
|
|
|
|
0.20
|
|
Acquisition,
integration,
divestiture and related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5.3)
|
|
|
|
-
|
|
|
|
0.3
|
|
|
|
5.0
|
|
|
|
0.02
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(13.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.7
|
|
|
|
9.2
|
|
|
|
0.04
|
|
European Union
Medical
Device Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(13.5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.2
|
|
|
|
10.3
|
|
|
|
0.05
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9.6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
26.4
|
|
|
|
(2.4)
|
|
|
|
19.2
|
|
|
|
0.09
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
167.8
|
|
|
|
(167.8)
|
|
|
|
(0.80)
|
|
As
Adjusted
|
|
$
|
533.9
|
|
|
$
|
-
|
|
|
$
|
99.7
|
|
|
$
|
717.9
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
6.9
|
|
|
$
|
86.4
|
|
|
$
|
458.1
|
|
|
$
|
2.20
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
REPORTED TO ADJUSTED RESULTS
|
|
FOR THE YEAR ENDED
DECEMBER 31, 2024 and 2023
|
|
(in millions, except
per share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED
DECEMBER 31, 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
expense,
net
|
|
|
Provision
for
income
taxes
|
|
|
Net
Earnings
of
Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
2,191.2
|
|
|
$
|
591.9
|
|
|
$
|
437.4
|
|
|
$
|
2,929.8
|
|
|
$
|
219.0
|
|
|
$
|
23.6
|
|
|
$
|
(31.1)
|
|
|
$
|
131.4
|
|
|
$
|
903.8
|
|
|
$
|
4.43
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(19.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.2
|
|
|
|
12.0
|
|
|
|
0.06
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(591.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
121.2
|
|
|
|
470.7
|
|
|
|
2.31
|
|
Restructuring and other
cost
reduction initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(219.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35.3
|
|
|
|
183.7
|
|
|
|
0.90
|
|
Acquisition,
integration,
divestiture and related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(23.6)
|
|
|
|
-
|
|
|
|
2.4
|
|
|
|
21.2
|
|
|
|
0.10
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(27.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.7
|
|
|
|
22.7
|
|
|
|
0.12
|
|
European Union Medical
Device
Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(28.6)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.6
|
|
|
|
22.0
|
|
|
|
0.11
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
42.4
|
|
|
|
2.4
|
|
|
|
40.0
|
|
|
|
0.20
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
46.0
|
|
|
|
(46.0)
|
|
|
|
(0.23)
|
|
As
Adjusted
|
|
$
|
2,172.0
|
|
|
$
|
-
|
|
|
$
|
408.8
|
|
|
$
|
2,902.4
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
11.3
|
|
|
$
|
357.2
|
|
|
$
|
1,630.2
|
|
|
$
|
8.00
|
|
FOR THE YEAR ENDED
DECEMBER 31, 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
expense,
net
|
|
|
Provision
for
income
taxes
|
|
|
Net
Earnings
of
Zimmer
Biomet
Holdings,
Inc.
|
|
|
Diluted
earnings
per
common
share
|
|
As
Reported
|
|
$
|
2,083.8
|
|
|
$
|
561.5
|
|
|
$
|
458.7
|
|
|
$
|
2,838.9
|
|
|
$
|
151.9
|
|
|
$
|
21.7
|
|
|
$
|
(9.3)
|
|
|
$
|
42.2
|
|
|
$
|
1,024.0
|
|
|
$
|
4.88
|
|
Inventory and
manufacturing-related charges(1)
|
|
|
(18.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.5
|
|
|
|
10.8
|
|
|
|
0.05
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(561.5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
113.9
|
|
|
|
447.6
|
|
|
|
2.13
|
|
Restructuring and other
cost reduction
initiatives(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(151.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
39.8
|
|
|
|
112.1
|
|
|
|
0.53
|
|
Acquisition,
integration, divestiture and
related(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(21.7)
|
|
|
|
-
|
|
|
|
0.7
|
|
|
|
21.0
|
|
|
|
0.10
|
|
Litigation(5)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(10.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.9
|
|
|
|
6.2
|
|
|
|
0.03
|
|
European Union Medical
Device Regulation(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
(56.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
13.1
|
|
|
|
43.0
|
|
|
|
0.21
|
|
Other
charges(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10.6
|
|
|
|
-
|
|
|
|
-
|
|
|
|
16.6
|
|
|
|
(9.5)
|
|
|
|
15.5
|
|
|
|
0.07
|
|
Other certain tax
adjustments(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
96.0
|
|
|
|
(96.0)
|
|
|
|
(0.46)
|
|
As
Adjusted
|
|
$
|
2,065.4
|
|
|
$
|
-
|
|
|
$
|
402.6
|
|
|
$
|
2,839.4
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
7.4
|
|
|
$
|
307.6
|
|
|
$
|
1,584.2
|
|
|
$
|
7.55
|
|
|
|
(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, product liability
litigation and commercial 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, impacts of significant tax
reform including Swiss reform and certain favorable tax
settlements.
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
NET CASH PROVIDED BY OPERATING
|
|
ACTIVITIES TO FREE
CASH FLOW
|
|
FOR THE THREE MONTHS AND
YEARS ENDED DECEMBER 31, 2024 and 2023
|
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
Years Ended
December 31,
|
|
|
2024
|
|
|
2023
|
|
2024
|
|
2023
|
|
Net cash provided by
operating activities
|
$
|
506.2
|
|
|
$
|
588.4
|
|
$
|
1,499.4
|
|
$
|
1,581.6
|
|
Additions to
instruments
|
|
(51.9)
|
|
|
|
(79.0)
|
|
|
(240.3)
|
|
|
(311.7)
|
|
Additions to other
property, plant and
equipment
|
|
(51.5)
|
|
|
|
(62.9)
|
|
|
(203.8)
|
|
|
(291.1)
|
|
Free cash
flow
|
$
|
402.8
|
|
|
$
|
446.5
|
|
$
|
1,055.3
|
|
$
|
978.8
|
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
GROSS PROFIT & MARGIN
|
TO ADJUSTED GROSS
PROFIT & MARGIN
|
FOR THE THREE MONTHS AND
YEARS ENDED DECEMBER 31, 2024 and 2023
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Years Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Net Sales
|
$
|
2,023.2
|
|
|
$
|
1,940.1
|
|
|
$
|
7,678.6
|
|
|
$
|
7,394.2
|
|
|
Cost of products sold,
excluding
intangible asset amortization
|
|
586.7
|
|
|
|
538.8
|
|
|
|
2,191.2
|
|
|
|
2,083.8
|
|
|
Intangible asset
amortization
|
|
157.6
|
|
|
|
144.9
|
|
|
|
591.9
|
|
|
|
561.5
|
|
|
Gross Profit
|
$
|
1,278.9
|
|
|
$
|
1,256.4
|
|
|
$
|
4,895.5
|
|
|
$
|
4,748.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory and
manufacturing-related
charges
|
|
6.0
|
|
|
|
4.9
|
|
|
|
19.2
|
|
|
|
18.3
|
|
|
Intangible asset
amortization
|
|
157.6
|
|
|
|
144.9
|
|
|
|
591.9
|
|
|
|
561.5
|
|
|
Adjusted gross
profit
|
$
|
1,442.5
|
|
|
$
|
1,406.2
|
|
|
$
|
5,506.7
|
|
|
$
|
5,328.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
63.2
|
|
%
|
|
64.8
|
|
%
|
|
63.8
|
|
%
|
|
64.2
|
|
%
|
Inventory and
manufacturing-related
charges
|
|
0.3
|
|
|
|
0.3
|
|
|
|
0.3
|
|
|
|
0.3
|
|
|
Intangible asset
amortization
|
|
7.8
|
|
|
|
7.5
|
|
|
|
7.7
|
|
|
|
7.6
|
|
|
Adjusted gross
margin
|
|
71.3
|
|
%
|
|
72.5
|
|
%
|
|
71.7
|
|
%
|
|
72.1
|
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
OPERATING
PROFIT & MARGIN
TO ADJUSTED OPERATING PROFIT & MARGIN
|
FOR THE THREE MONTHS AND
YEARS ENDED DECEMBER 31, 2024 and 2023
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
Years Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Operating
profit
|
$
|
389.0
|
|
|
$
|
354.2
|
|
|
$
|
1,285.7
|
|
|
$
|
1,277.7
|
|
|
Inventory and
manufacturing-
related charges
|
|
6.0
|
|
|
|
4.9
|
|
|
|
19.2
|
|
|
|
18.3
|
|
|
Intangible asset
amortization
|
|
157.6
|
|
|
|
144.9
|
|
|
|
591.9
|
|
|
|
561.5
|
|
|
Restructuring and other
cost
reduction initiatives
|
|
20.9
|
|
|
|
61.3
|
|
|
|
219.0
|
|
|
|
151.9
|
|
|
Acquisition,
integration, divestiture
and related
|
|
13.7
|
|
|
|
5.3
|
|
|
|
23.6
|
|
|
|
21.7
|
|
|
Litigation
|
|
27.4
|
|
|
|
13.9
|
|
|
|
27.4
|
|
|
|
10.1
|
|
|
European Union Medical
Device
Regulation
|
|
7.6
|
|
|
|
13.5
|
|
|
|
28.6
|
|
|
|
56.1
|
|
|
Other
charges
|
|
0.9
|
|
|
|
(9.6)
|
|
|
|
-
|
|
|
|
(10.6)
|
|
|
Adjusted operating
profit
|
$
|
623.2
|
|
|
$
|
588.5
|
|
|
$
|
2,195.4
|
|
|
$
|
2,086.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
margin
|
|
19.2
|
|
%
|
|
18.3
|
|
%
|
|
16.7
|
|
%
|
|
17.3
|
|
%
|
Inventory and
manufacturing-
related charges
|
|
0.3
|
|
|
|
0.3
|
|
|
|
0.3
|
|
|
|
0.2
|
|
|
Intangible asset
amortization
|
|
7.8
|
|
|
|
7.5
|
|
|
|
7.7
|
|
|
|
7.6
|
|
|
Restructuring and other
cost
reduction initiatives
|
|
1.0
|
|
|
|
3.2
|
|
|
|
2.9
|
|
|
|
2.1
|
|
|
Acquisition,
integration, divestiture
and related
|
|
0.7
|
|
|
|
0.3
|
|
|
|
0.3
|
|
|
|
0.3
|
|
|
Litigation
|
|
1.4
|
|
|
|
0.7
|
|
|
|
0.4
|
|
|
|
0.1
|
|
|
European Union Medical
Device
Regulation
|
|
0.4
|
|
|
|
0.7
|
|
|
|
0.4
|
|
|
|
0.8
|
|
|
Other
charges
|
|
-
|
|
|
|
(0.5)
|
|
|
|
-
|
|
|
|
(0.1)
|
|
|
Adjusted operating
profit margin
|
|
30.8
|
|
%
|
|
30.3
|
|
%
|
|
28.6
|
|
%
|
|
28.2
|
|
%
|
ZIMMER BIOMET
HOLDINGS, INC.
|
RECONCILIATION OF
EFFECTIVE TAX RATE TO ADJUSTED EFFECTIVE TAX RATE
|
FOR THE THREE MONTHS AND
YEARS ENDED DECEMBER 31, 2024 and 2023
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
December 31,
|
|
|
|
Years Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
2024
|
|
|
2023
|
|
|
Effective tax
rate
|
|
16.9
|
|
%
|
|
(47.6)
|
|
%
|
|
|
12.7
|
|
%
|
|
4.0
|
|
%
|
Tax effect of
adjustments made to
earnings before taxes(1)
|
|
(1.9)
|
|
|
|
4.5
|
|
|
|
|
0.8
|
|
|
|
3.3
|
|
|
Other certain tax
adjustments (2)
|
|
2.5
|
|
|
|
58.9
|
|
|
|
|
4.5
|
|
|
|
9.0
|
|
|
Adjusted effective tax
rate
|
|
17.5
|
|
%
|
|
15.8
|
|
%
|
|
|
18.0
|
|
%
|
|
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, impacts of significant tax
reform including Swiss reform, and certain favorable tax
settlements.
|
ZIMMER BIOMET
HOLDINGS, INC.
|
|
RECONCILIATION OF
DEBT TO NET DEBT
|
|
AS OF DECEMBER 31,
2024 and 2023
|
|
(in millions,
unaudited)
|
|
|
|
|
|
|
|
|
December 31,
2024
|
|
|
December 31,
2023
|
|
Debt, both current and
long-term
|
$
|
6,204.6
|
|
|
$
|
5,767.9
|
|
Cash and cash
equivalents
|
|
(525.5)
|
|
|
|
(415.8)
|
|
Net debt
|
$
|
5,679.1
|
|
|
$
|
5,352.1
|
|
Media
|
Investors
|
Heather
Zoumas-Lubeski
|
David
DeMartino
|
(445)
248-0577
|
(646)
531-6115
|
heather.zoumaslubeski@zimmerbiomet.com
|
david.demartino@zimmerbiomet.com
|
|
|
|
Zach Weiner
|
|
(908)
591-6955
|
|
zach.weiner@zimmerbiomet.com
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/zimmer-biomet-announces-fourth-quarter-and-full-year-2024-financial-results-302369476.html
SOURCE Zimmer Biomet Holdings, Inc.