Zimmer Biomet Announces Second Quarter 2025 Financial Results
Zimmer Biomet (NYSE:ZBH) reported strong Q2 2025 financial results with net sales of $2.077 billion, up 7.0% year-over-year. The company achieved diluted EPS of $0.77 and adjusted EPS of $2.07, representing a 3.0% increase.
Key highlights include robust growth in U.S. Hips (5.2%) and Knees portfolios, along with significant S.E.T. business growth of 17.3%. The company announced a strategic acquisition of Monogram Technologies to expand its robotics capabilities and formed a partnership with Getinge for Operating Room products distribution.
Zimmer Biomet raised its 2025 guidance, now expecting revenue growth of 6.7-7.7% (reported) and adjusted EPS of $8.10-$8.30, up from previous guidance of $7.90-$8.10.
Zimmer Biomet (NYSE:ZBH) ha riportato solidi risultati finanziari per il secondo trimestre 2025 con vendite nette pari a 2,077 miliardi di dollari, in aumento del 7,0% rispetto all'anno precedente. L'azienda ha registrato un utile per azione diluito di 0,77 dollari e un utile per azione rettificato di 2,07 dollari, con un incremento del 3,0%.
I punti salienti includono una crescita robusta nei portafogli anca (5,2%) e ginocchio negli Stati Uniti, oltre a una significativa crescita del business S.E.T. del 17,3%. L'azienda ha annunciato l'acquisizione strategica di Monogram Technologies per ampliare le proprie capacit脿 robotiche e ha stretto una partnership con Getinge per la distribuzione di prodotti per le sale operatorie.
Zimmer Biomet ha rivisto al rialzo le previsioni per il 2025, prevedendo ora una crescita dei ricavi del 6,7-7,7% (riferita) e un utile per azione rettificato tra 8,10 e 8,30 dollari, rispetto alla precedente stima di 7,90-8,10 dollari.
Zimmer Biomet (NYSE:ZBH) report贸 s贸lidos resultados financieros en el segundo trimestre de 2025 con ventas netas de 2.077 millones de d贸lares, un aumento del 7,0% interanual. La compa帽铆a logr贸 un beneficio diluido por acci贸n de 0,77 d贸lares y un beneficio ajustado por acci贸n de 2,07 d贸lares, lo que representa un incremento del 3,0%.
Los aspectos destacados incluyen un crecimiento robusto en las carteras de caderas (5,2%) y rodillas en EE. UU., junto con un notable crecimiento del negocio S.E.T. del 17,3%. La empresa anunci贸 la adquisici贸n estrat茅gica de Monogram Technologies para ampliar sus capacidades rob贸ticas y form贸 una alianza con Getinge para la distribuci贸n de productos para quir贸fanos.
Zimmer Biomet elev贸 sus previsiones para 2025, esperando ahora un crecimiento de ingresos del 6,7-7,7% (reportado) y un beneficio ajustado por acci贸n de 8,10-8,30 d贸lares, frente a la gu铆a previa de 7,90-8,10 d贸lares.
Zimmer Biomet (NYSE:ZBH)電� 2025雲� 2攵勱赴 臧曤牓頃� 鞛 鞁れ爜鞚� 氚滍憸頄堨溂氅�, 靾滊Г於� 20鞏� 7,700毵� 雼煬搿� 鞝勲厔 雽牍� 7.0% 歃濌皜頄堨姷雼堧嫟. 須岇偓電� 頋劃 欤茧嫻靾滌澊鞚�(EPS) 0.77雼煬鞕 臁办爼 EPS 2.07雼煬毳� 旮半頃橂┌ 3.0% 靹膘灔頄堨姷雼堧嫟.
欤检殧 靹标臣搿滊姅 氙戈淡 瓿犼磤鞝�(5.2%) 氚� 氍措 鞝滍拡甑办潣 瓴碃頃� 靹膘灔瓿� 頃粯 S.E.T. 靷梾鞚� 17.3% 韥矊 靹膘灔頃� 鞝愳澊 韽暔霅╇媹雼�. 須岇偓電� 搿滊磭 旮办垹 鞐焿 臧曧檾毳� 鞙勴暣 Monogram Technologies毳� 鞝勲灥鞝侅溂搿� 鞚胳垬頄堨溂氅�, 靾橃垹鞁� 鞝滍拡 鞙犿喌鞚� 鞙勴暣 Getinge鞕 韺岉姼雱堨嫮鞚� 觳搓舶頄堨姷雼堧嫟.
Zimmer Biomet電� 2025雲� 臧鞚措崢鞀るゼ 靸來枼 臁办爼頃橃棳, 毵れ稖 靹膘灔毳犾潉 6.7-7.7%(氤搓碃 旮办), 臁办爼 EPS毳� 8.10-8.30雼煬搿� 鞓堨儊頃橂┌, 鞚挫爠 臧鞚措崢鞀� 7.90-8.10雼煬鞐愳劀 靸來枼 臁办爼頄堨姷雼堧嫟.
Zimmer Biomet (NYSE:ZBH) a publi茅 de solides r茅sultats financiers pour le deuxi猫me trimestre 2025 avec des ventes nettes de 2,077 milliards de dollars, en hausse de 7,0 % en glissement annuel. La soci茅t茅 a r茅alis茅 un b茅n茅fice par action dilu茅 de 0,77 dollar et un BPA ajust茅 de 2,07 dollars, soit une augmentation de 3,0 %.
Les points forts incluent une forte croissance des portefeuilles de hanches (5,2 %) et de genoux aux 脡tats-Unis, ainsi qu'une croissance significative de 17,3 % de l'activit茅 S.E.T. La soci茅t茅 a annonc茅 une acquisition strat茅gique de Monogram Technologies pour 茅tendre ses capacit茅s en robotique et a form茅 un partenariat avec Getinge pour la distribution de produits de salle d'op茅ration.
Zimmer Biomet a relev茅 ses pr茅visions pour 2025, pr茅voyant d茅sormais une croissance du chiffre d'affaires de 6,7 脿 7,7 % (rapport茅e) et un BPA ajust茅 de 8,10 脿 8,30 dollars, contre une fourchette pr茅c茅dente de 7,90 脿 8,10 dollars.
Zimmer Biomet (NYSE:ZBH) meldete starke Finanzergebnisse f眉r das zweite Quartal 2025 mit Nettoverk盲ufen von 2,077 Milliarden US-Dollar, was einem Anstieg von 7,0 % im Jahresvergleich entspricht. Das Unternehmen erzielte ein verw盲ssertes Ergebnis je Aktie (EPS) von 0,77 US-Dollar und ein bereinigtes EPS von 2,07 US-Dollar, was einer Steigerung von 3,0 % entspricht.
Zu den wichtigsten Highlights z盲hlen ein robustes Wachstum im US-H眉ft-Portfolio (5,2 %) und Knie-Portfolio sowie ein bedeutendes Wachstum des S.E.T.-Gesch盲fts um 17,3 %. Das Unternehmen gab die strategische 脺bernahme von Monogram Technologies bekannt, um seine Robotikf盲higkeiten auszubauen, und ging eine Partnerschaft mit Getinge f眉r den Vertrieb von Operationssaalprodukten ein.
Zimmer Biomet hob seine Prognose f眉r 2025 an und erwartet nun ein Umsatzwachstum von 6,7-7,7 % (berichtigt) und ein bereinigtes EPS von 8,10-8,30 US-Dollar, gegen眉ber der vorherigen Prognose von 7,90-8,10 US-Dollar.
- Net sales increased 7.0% to $2.077 billion in Q2 2025
- S.E.T. business showed exceptional growth of 17.3%
- Strategic acquisition of Monogram Technologies to enhance robotics capabilities
- Raised full-year 2025 adjusted EPS guidance to $8.10-$8.30
- New partnership with Getinge for ASC market expansion
- Strong performance in U.S. Hips segment with 5.2% growth
- Technology & Data, Bone Cement and Surgical segment declined 0.2%
- U.S. Knees showed modest growth of only 1.7%
- GAAP earnings per share of $0.77 significantly lower than adjusted EPS of $2.07
Insights
Zimmer Biomet posted solid Q2 results with 7% revenue growth and raised full-year EPS guidance, bolstered by strategic acquisitions.
Zimmer Biomet delivered robust financial performance in Q2 2025, with net sales reaching
Breaking down the performance by segments reveals differentiated growth patterns. The S.E.T. (Sports Medicine, Extremities, Trauma, Craniomaxillofacial and Thoracic) business was the standout performer with a substantial
Particularly noteworthy is management's decision to tighten and raise guidance, signaling increased confidence in their outlook. The company narrowed its full-year revenue growth projection to
The definitive agreement to acquire Monogram Technologies represents a strategic investment in AI-driven robotics, expanding Zimmer Biomet's technological capabilities in a high-growth segment of orthopedics. This acquisition, alongside the partnership with Getinge for operating room products targeting Ambulatory Surgery Centers, demonstrates a strategic focus on portfolio diversification and accessing high-growth channels. These investments position the company to capitalize on the growing trend toward outpatient procedures and technology-enabled surgeries, which could drive sustained long-term growth beyond 2025.
- Second quarter net sales of
increased$2.07 7 billion7.0% on a reported basis,5.4% on a constant currency1 basis and2.8% on an organic constant currency1 basis - Second quarter diluted earnings per share were
; adjusted1 diluted earnings per share were$0.77 , an increase of$2.07 3.0% - Company tightens full-year 2025 reported, constant currency1 and organic constant currency1 revenue growth guidance to
6.7% -7.7% ,6.2% -7.2% and3.5% -4.5% , respectively, and increases adjusted1 earnings per share financial guidance to -$8.10 $8.30
Diluted earnings per share were
_____________ |
1听Reconciliations of these measures to the corresponding |
"Our team delivered another solid quarter of growth, as our robust new product cycle drove significant acceleration in our
Recent Highlights
- (NASDAQ: MGRM), an AI-driven robotics company, to expand Zimmer Biomet's robotics suite with semi- and fully autonomous solutions, creating the broadest, most flexible suite of orthopedic robotics and navigation technologies to meet surgeons' needs.
- , a global medical technology company, where Zimmer Biomet will distribute Getinge's Operating Room capital products to Ambulatory Surgery Center customers, creating a turnkey solution.
- as Group President, Global Businesses and the
Americas . - a new direct-to-patient campaign and online resource to drive awareness of Zimmer Biomet's Knee solutions in key
U.S. markets. - Named one of America's Best Mid-Size Companies in 2025 by TIME; also certified as a in
Colombia ,India ,Ireland ,Poland ,Puerto Rico ,Saudi Arabia ,Switzerland andthe United States .
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, 2025, as well as the percentage change compared to the applicable prior year period, on both a reported basis and a constant currency basis.听 Percentage change is also presented on an organic constant currency basis to exclude the impact on net sales from the April 2025 acquisition of Paragon 28.
NET SALES - THREE MONTHS ENDED JUNE听30, 2025 | ||||||||||||||||||
(in millions, unaudited) | ||||||||||||||||||
Organic | ||||||||||||||||||
Constant | Constant | |||||||||||||||||
Net | Currency | Currency | ||||||||||||||||
Sales | %听颁丑补苍驳别 | %听颁丑补苍驳别 | %听颁丑补苍驳别 | |||||||||||||||
Geographic Results | ||||||||||||||||||
$ | 1,173.8 | 6.1 | % | 6.1 | % | 2.3 | % | |||||||||||
International | 903.5 | 8.1 | 4.6 | 3.4 | ||||||||||||||
Total | $ | 2,077.3 | 7.0 | % | 5.4 | % | 2.8 | % | ||||||||||
Product Categories | ||||||||||||||||||
Knees | ||||||||||||||||||
$ | 448.7 | 1.7 | % | 1.7 | % | 1.7 | % | |||||||||||
International | 377.3 | 4.8 | 1.8 | 1.8 | ||||||||||||||
Total | 826.0 | 3.1 | 1.8 | 1.8 | ||||||||||||||
Hips | ||||||||||||||||||
272.5 | 5.2 | 5.2 | 5.2 | |||||||||||||||
International | 263.6 | 6.5 | 2.7 | 2.7 | ||||||||||||||
Total | 536.1 | 5.8 | 4.0 | 4.0 | ||||||||||||||
S.E.T. * | 550.6 | 17.3 | 16.0 | 4.9 | ||||||||||||||
Technology & Data, Bone Cement and | 164.6 | (0.2) | (2.2) | (2.2) | ||||||||||||||
Total | $ | 2,077.3 | 7.0 | % | 5.4 | % | 2.8 | % | ||||||||||
* Sports Medicine, Extremities, Trauma, Craniomaxillofacial and Thoracic | ||||||||||||||||||
** Historically referred to as "Other" |
听
NET SALES - SIX MONTHS ENDED JUNE 30, 2025 | |||||||||||||||||
(in millions, unaudited) | |||||||||||||||||
Organic | |||||||||||||||||
Constant | Constant | ||||||||||||||||
Net | Currency | Currency | |||||||||||||||
Sales | %听颁丑补苍驳别 | %听颁丑补苍驳别 | %听颁丑补苍驳别 | ||||||||||||||
Geographic Results | |||||||||||||||||
$ | 2,287.4 | 3.7 | % | 3.7 | % | 1.8 | % | ||||||||||
International | 1,699.0 | 4.5 | 4.1 | 3.5 | |||||||||||||
Total | $ | 3,986.4 | 4.0 | % | 3.9 | % | 2.5 | % | |||||||||
Product Categories | |||||||||||||||||
Knees | |||||||||||||||||
$ | 907.8 | 0.9 | % | 0.9 | % | 0.9 | % | ||||||||||
International | 711.2 | 3.1 | 3.0 | 3.0 | |||||||||||||
Total | 1,618.9 | 1.9 | 1.8 | 1.8 | |||||||||||||
Hips | |||||||||||||||||
536.7 | 4.5 | 4.5 | 4.5 | ||||||||||||||
International | 495.2 | 2.3 | 1.9 | 1.9 | |||||||||||||
Total | 1,031.9 | 3.4 | 3.2 | 3.2 | |||||||||||||
S.E.T. * | 1,021.1 | 10.7 | 10.6 | 4.9 | |||||||||||||
Technology & Data, Bone Cement and | 314.5 | (2.4) | (2.8) | (2.8) | |||||||||||||
Total | $ | 3,986.4 | 4.0 | % | 3.9 | % | 2.5 | % | |||||||||
* Sports Medicine, Extremities, Trauma, Craniomaxillofacial and Thoracic | |||||||||||||||||
** Historically referred to as "Other" |
Amounts reported in millions are computed based on the actual amounts.听 As a result, the sum of the components reported in millions may not equal the total amount reported in millions due to rounding.听 Percentages presented are calculated from the underlying unrounded amounts.
Financial Guidance
The Company is updating its full-year 2025 financial guidance to tighten full-year 2025 reported, constant currency and organic constant currency1 revenue guidance and increase adjusted2 earnings per share financial guidance:
Projected Year Ending December 31, 2025 | ||
Previous Guidance | Updated Guidance | |
2025 Reported Revenue Change | ||
Foreign Currency Exchange Impact | 0.5听% | |
2025 Constant Currency Revenue Change | ||
2025 Organic Constant Currency Revenue Change(1) | ||
Adjusted Diluted EPS(2) |
听
(1) | Excludes the projected impact of the Paragon 28 acquisition.听 Reconciliation of this measure to the most directly comparable GAAP financial measure is included in this press release. |
(2) | These measures are non-GAAP financial measures for which a reconciliation to the most directly comparable GAAP financial measure is not available without unreasonable efforts.听 See "Forward-Looking Non-GAAP Financial Measures" below, which identifies the information that is unavailable without unreasonable efforts and provides additional information.听 It is probable that these forward-looking non-GAAP financial measures may be materially different from the corresponding GAAP financial measures. |
Conference Call
The Company will conduct its second quarter investor conference call today, August 7, 2025, at 8:30 a.m. ET.听 The audio webcast can be accessed via Zimmer Biomet's Investor Relations website at .听 It will be archived for replay following the conference call.听
About the Company
Zimmer Biomet is a global medical technology leader with a comprehensive portfolio designed to maximize mobility and improve health.听 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.听
With 90+ years of trusted leadership and proven expertise, Zimmer Biomet is positioned to deliver the highest quality solutions to patients and providers.听 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 听or follow on LinkedIn at 听or X / Twitter at .听听
Website Information
We routinely post important information for investors on our website, , in the "Investor Relations" section.听 We use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD.听 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.听
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
Net sales change information for the three and six-month periods ended June听30, 2025 is presented on a GAAP (reported) basis and on a constant currency basis. Net sales change for those periods is also presented on an organic constant currency basis to exclude the impact on net sales from the April 2025 acquisition of Paragon 28.听 Constant currency percentage changes exclude the effects of foreign currency exchange rates.听 They are calculated by translating current and prior-period sales at the same predetermined exchange rate.听 The translated results are then used to determine year-over-year percentage increases or decreases.听 Projected revenue change information for the year ended December 31, 2025, is also presented on an organic constant currency basis.听 In addition to excluding the projected effects of foreign currency exchange rates, projected 2025 organic constant currency revenue change also excludes the projected impact on net sales from the April 2025 acquisition of Paragon 28.
Net earnings and diluted earnings per share for the three and six-month periods ended June听30, 2025 and 2024 are presented on a GAAP (reported) basis and on an adjusted basis.听 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.听
Free cash flow is an additional non-GAAP measure that is presented in this press release.听 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.听 This press release also contains supplemental reconciliations of additional non-GAAP financial measures that the Company presents in other contexts.听 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.听 Additionally, management believes these non-GAAP measures provide meaningful incremental information to investors to consider when evaluating the performance of the Company.听 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.听 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.听 In addition, constant currency revenue, 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.听 We calculate forward-looking non-GAAP financial measures based on internal forecasts that omit certain amounts that would be included in GAAP financial measures.听 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.听 We have not provided quantitative reconciliations of these forward-looking non-GAAP financial measures (other than projected 2025 organic constant currency revenue change) to the most directly comparable forward-looking GAAP financial measures because the excluded items are not available on a prospective basis without unreasonable efforts.听 For example, the timing of certain transactions is difficult to predict because management's plans may change.听 In addition, the Company believes such reconciliations would imply a degree of precision and certainty that could be confusing to investors.听 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.听 All statements other than statements of historical or current fact are, or may be deemed to be, forward-looking statements.听 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.听 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 ability to realize the anticipated benefits of the acquisition of Paragon 28, including the possibility that the expected benefits from the transaction will not be realized or will not be realized within the expected time period; the risk that the businesses of Paragon 28 will not be integrated successfully; disruption from the Paragon 28 acquisition 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
Note:听Amounts reported in millions within this press release are computed based on the actual amounts.听 As a result, the sum of the components reported in millions may not equal the total amount reported in millions due to rounding.听 Certain columns and rows within tables may not add due to the use of rounded numbers.听 Percentages presented are calculated from the underlying unrounded amounts.
ZIMMER BIOMET HOLDINGS, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS | |||||||
FOR THE THREE MONTHS ENDED JUNE听30, 2025 and 2024 | |||||||
(in millions, except per share amounts, unaudited) | |||||||
2025 | 2024 | ||||||
Net Sales | $ | 2,077.3 | $ | 1,942.0 | |||
Cost of products sold, excluding intangible asset amortization | 592.2 | 553.6 | |||||
Intangible asset amortization | 160.6 | 144.0 | |||||
Research and development | 113.3 | 109.4 | |||||
Selling, general and administrative | 814.8 | 737.1 | |||||
Restructuring and other cost reduction initiatives | 17.5 | 41.5 | |||||
Acquisition, integration, divestiture and related | 78.9 | 5.2 | |||||
Operating expenses | 1,777.3 | 1,590.8 | |||||
Operating Profit | 300.0 | 351.3 | |||||
Other income, net | 3.9 | 2.0 | |||||
Interest expense, net | (79.3) | (51.1) | |||||
Earnings before income taxes | 224.6 | 302.2 | |||||
Provision for income taxes | 71.2 | 59.1 | |||||
Net Earnings | 153.4 | 243.1 | |||||
Less: Net earnings attributable to noncontrolling interest | 0.6 | 0.3 | |||||
Net Earnings of Zimmer Biomet Holdings, Inc. | $ | 152.8 | $ | 242.8 | |||
Earnings Per Common Share | |||||||
Basic | $ | 0.77 | $ | 1.18 | |||
Diluted | $ | 0.77 | $ | 1.18 | |||
Weighted Average Common Shares Outstanding | |||||||
Basic | 197.9 | 205.7 | |||||
Diluted | 198.3 | 206.4 |
听
ZIMMER BIOMET HOLDINGS, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS | |||||||
FOR THE SIX MONTHS ENDED JUNE听30, 2025 and 2024 | |||||||
(in millions, except per share amounts, unaudited) | |||||||
2025 | 2024 | ||||||
Net Sales | $ | 3,986.4 | $ | 3,831.2 | |||
Cost of products sold, excluding intangible asset amortization | 1,142.0 | 1,065.9 | |||||
Intangible asset amortization | 311.6 | 286.1 | |||||
Research and development | 223.9 | 217.4 | |||||
Selling, general and administrative | 1,573.5 | 1,473.2 | |||||
Restructuring and other cost reduction initiatives | 53.5 | 165.9 | |||||
Acquisition, integration, divestiture and related | 89.5 | 5.5 | |||||
Operating expenses | 3,394.0 | 3,214.0 | |||||
Operating Profit | 592.3 | 617.2 | |||||
Other income, net | 6.9 | 1.9 | |||||
Interest expense, net | (145.5) | (101.8) | |||||
Earnings before income taxes | 453.6 | 517.3 | |||||
Provision for income taxes | 117.6 | 101.4 | |||||
Net Earnings | 336.0 | 415.9 | |||||
Less: Net earnings attributable to noncontrolling interest | 1.1 | 0.7 | |||||
Net Earnings of Zimmer Biomet Holdings, Inc. | $ | 334.9 | $ | 415.2 | |||
Earnings Per Common Share | |||||||
Basic | $ | 1.69 | $ | 2.02 | |||
Diluted | $ | 1.68 | $ | 2.01 | |||
Weighted Average Common Shares Outstanding | |||||||
Basic | 198.4 | 205.4 | |||||
Diluted | 199.0 | 206.3 |
听
ZIMMER BIOMET HOLDINGS, INC. | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
(in millions, unaudited) | ||||||||
June听30, | December听31, | |||||||
2025 | 2024 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 556.9 | $ | 525.5 | ||||
Receivables, net | 1,611.3 | 1,480.7 | ||||||
Inventories | 2,454.2 | 2,235.3 | ||||||
Other current assets | 431.4 | 430.1 | ||||||
Total current assets | 5,053.9 | 4,671.5 | ||||||
Property, plant and equipment, net | 2,175.7 | 2,048.8 | ||||||
Goodwill | 9,709.5 | 8,951.1 | ||||||
Intangible assets, net | 4,890.8 | 4,598.4 | ||||||
Other assets | 1,035.2 | 1,095.5 | ||||||
Total Assets | $ | 22,865.1 | $ | 21,365.3 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities | $ | 1,879.5 | $ | 1,587.9 | ||||
Current portion of long-term debt | 820.0 | 863.0 | ||||||
Other long-term liabilities | 878.8 | 1,096.6 | ||||||
Long-term debt | 6,752.5 | 5,341.6 | ||||||
Stockholders' equity | 12,534.3 | 12,476.2 | ||||||
Total Liabilities and Stockholders' Equity | $ | 22,865.1 | $ | 21,365.3 |
听
ZIMMER BIOMET HOLDINGS, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
FOR THE SIX MONTHS ENDED JUNE听30, 2025 and 2024 | ||||||||
(in millions, unaudited) | ||||||||
2025 | 2024 | |||||||
Cash flows provided by (used in) operating activities | ||||||||
Net earnings | $ | 336.0 | $ | 415.9 | ||||
Depreciation and amortization | 526.2 | 481.8 | ||||||
Share-based compensation | 40.8 | 55.4 | ||||||
Changes in operating assets and liabilities, net of acquired assets and liabilities | ||||||||
Income taxes | (132.0) | (104.5) | ||||||
Receivables | (18.6) | (10.2) | ||||||
Inventories | (40.2) | (41.8) | ||||||
Accounts payable and accrued liabilities | 40.4 | (181.5) | ||||||
Other assets and liabilities | 8.3 | (17.7) | ||||||
Net cash provided by operating activities | 761.0 | 597.4 | ||||||
Cash flows provided by (used in) investing activities | ||||||||
Additions to instruments | (140.2) | (147.2) | ||||||
Additions to other property, plant and equipment | (94.7) | (107.8) | ||||||
Net investment hedge settlements | 3.5 | 16.5 | ||||||
Business combination investments, net of acquired cash | (1,226.3) | (66.5) | ||||||
Acquisition of intangible assets | (32.4) | (97.3) | ||||||
Other investing activities | (0.3) | (39.7) | ||||||
Net cash used in investing activities | (1,490.4) | (442.0) | ||||||
Cash flows provided by (used in) financing activities | ||||||||
Net proceeds on revolving facilities | 220.0 | 115.0 | ||||||
Proceeds from senior notes | 1,748.1 | - | ||||||
Redemption of senior notes | (863.0) | - | ||||||
Dividends paid to stockholders | (95.3) | (98.8) | ||||||
Proceeds from employee stock compensation plans | 17.1 | 63.0 | ||||||
Business combination contingent consideration payments | (17.4) | (1.5) | ||||||
Debt issuance costs | (17.3) | - | ||||||
Repurchase of common stock | (237.0) | (199.5) | ||||||
Other financing activities | (16.1) | (20.3) | ||||||
Net cash provided by (used in) financing activities | 739.2 | (142.0) | ||||||
Effect of exchange rates on cash and cash equivalents | 21.6 | (9.0) | ||||||
Change in cash and cash equivalents | 31.4 | 4.4 | ||||||
Cash and cash equivalents, beginning of year | 525.5 | 415.8 | ||||||
Cash and cash equivalents, end of period | $ | 556.9 | $ | 420.1 |
听
ZIMMER BIOMET HOLDINGS, INC. | ||||||||||||||||||||||||
RECONCILIATION OF REPORTED NET SALES % CHANGE TO | ||||||||||||||||||||||||
CONSTANT CURRENCY AND ORGANIC CONSTANT CURRENCY % CHANGE | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||||||
June听30, 2025 vs. 2024 | ||||||||||||||||||||||||
Organic | ||||||||||||||||||||||||
Foreign | Constant | Paragon | Constant | |||||||||||||||||||||
Exchange | Currency | 28 | Currency | |||||||||||||||||||||
%听颁丑补苍驳别 | Impact | %听颁丑补苍驳别 | Impact | %听颁丑补苍驳别 | ||||||||||||||||||||
Geographic Results | ||||||||||||||||||||||||
6.1 | % | - | % | 6.1 | % | 3.8 | % | 2.3 | % | |||||||||||||||
International | 8.1 | 3.5 | 4.6 | 1.2 | 3.4 | |||||||||||||||||||
Total | 7.0 | % | 1.6 | % | 5.4 | % | 2.6 | % | 2.8 | % | ||||||||||||||
Product Categories | ||||||||||||||||||||||||
Knees | ||||||||||||||||||||||||
1.7 | % | - | % | 1.7 | % | - | % | 1.7 | % | |||||||||||||||
International | 4.8 | 3.0 | 1.8 | - | 1.8 | |||||||||||||||||||
Total | 3.1 | 1.3 | 1.8 | - | 1.8 | |||||||||||||||||||
Hips | ||||||||||||||||||||||||
5.2 | - | 5.2 | - | 5.2 | ||||||||||||||||||||
International | 6.5 | 3.8 | 2.7 | - | 2.7 | |||||||||||||||||||
Total | 5.8 | 1.8 | 4.0 | - | 4.0 | |||||||||||||||||||
S.E.T. | 17.3 | 1.3 | 16.0 | 11.1 | 4.9 | |||||||||||||||||||
Technology & Data, Bone | (0.2) | 2.0 | (2.2) | - | (2.2) | |||||||||||||||||||
Total | 7.0 | % | 1.6 | % | 5.4 | % | 2.6 | % | 2.8 | % |
听
ZIMMER BIOMET HOLDINGS, INC. | ||||||||||||||||||||||||
RECONCILIATION OF REPORTED NET SALES % CHANGE TO | ||||||||||||||||||||||||
CONSTANT CURRENCY AND ORGANIC CONSTANT CURRENCY % CHANGE | ||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
For the Six Months Ended | ||||||||||||||||||||||||
June听30, 2025 vs. 2024 | ||||||||||||||||||||||||
Organic | ||||||||||||||||||||||||
Foreign | Constant | Paragon | Constant | |||||||||||||||||||||
Exchange | Currency | 28 | Currency | |||||||||||||||||||||
%听颁丑补苍驳别 | Impact | %听颁丑补苍驳别 | Impact | %听颁丑补苍驳别 | ||||||||||||||||||||
Geographic Results | ||||||||||||||||||||||||
3.7 | % | - | % | 3.7 | % | 1.9 | % | 1.8 | % | |||||||||||||||
International | 4.5 | 0.4 | 4.1 | 0.6 | 3.5 | |||||||||||||||||||
Total | 4.0 | % | 0.1 | % | 3.9 | % | 1.4 | % | 2.5 | % | ||||||||||||||
Product Categories | ||||||||||||||||||||||||
Knees | ||||||||||||||||||||||||
0.9 | % | - | % | 0.9 | % | - | % | 0.9 | % | |||||||||||||||
International | 3.1 | 0.1 | 3.0 | - | 3.0 | |||||||||||||||||||
Total | 1.9 | 0.1 | 1.8 | - | 1.8 | |||||||||||||||||||
Hips | ||||||||||||||||||||||||
4.5 | - | 4.5 | - | 4.5 | ||||||||||||||||||||
International | 2.3 | 0.4 | 1.9 | - | 1.9 | |||||||||||||||||||
Total | 3.4 | 0.2 | 3.2 | - | 3.2 | |||||||||||||||||||
S.E.T. | 10.7 | 0.1 | 10.6 | 5.7 | 4.9 | |||||||||||||||||||
Technology & Data, Bone | (2.4) | 0.4 | (2.8) | - | (2.8) | |||||||||||||||||||
Total | 4.0 | % | 0.1 | % | 3.9 | % | 1.4 | % | 2.5 | % |
听
ZIMMER BIOMET HOLDINGS, INC. | ||
RECONCILIATION OF PROJECTED FULL-YEAR 2025 REPORTED REVENUE CHANGE TO | ||
ORGANIC CONSTANT CURRENCY REVENUE CHANGE | ||
(unaudited) | ||
Projected | ||
Full-year 2025 | ||
Reported revenue change | 6.7 - 7.7 | % |
Less: Foreign currency exchange impact | 0.5 | |
Less: Paragon 28 | 2.7 | |
Organic constant currency revenue change | 3.5 - 4.5 | % |
听
ZIMMER BIOMET HOLDINGS, INC. | ||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF REPORTED TO ADJUSTED RESULTS | ||||||||||||||||||||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE听30, 2025 and 2024 | ||||||||||||||||||||||||||||||||||||||||||||
(in millions, except per share amounts, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE听30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of | Intangible | Research | Selling, | Restructuring | Acquisition, | Other | Interest | Provision | Net | Diluted | ||||||||||||||||||||||||||||||||||
As Reported | $ | 592.2 | $ | 160.6 | $ | 113.3 | $ | 814.8 | $ | 17.5 | $ | 78.9 | $ | 3.9 | $ | (79.3) | $ | 71.2 | $ | 152.8 | $ | 0.77 | ||||||||||||||||||||||
Inventory and | (17.0) | - | - | - | - | - | - | - | 4.7 | 12.3 | 0.06 | |||||||||||||||||||||||||||||||||
Intangible asset | - | (160.6) | - | - | - | - | - | - | 32.6 | 128.0 | 0.65 | |||||||||||||||||||||||||||||||||
Restructuring and | - | - | - | - | (17.5) | - | - | - | 3.9 | 13.6 | 0.07 | |||||||||||||||||||||||||||||||||
Acquisition, | - | - | - | - | - | (78.9) | - | - | 13.4 | 65.5 | 0.33 | |||||||||||||||||||||||||||||||||
European Union | - | - | (4.3) | - | - | - | - | - | 1.0 | 3.3 | 0.02 | |||||||||||||||||||||||||||||||||
Other charges(7) | - | - | - | (0.3) | - | - | (0.5) | 0.8 | 0.1 | 0.5 | - | |||||||||||||||||||||||||||||||||
Other certain tax | - | - | - | - | - | - | - | - | (35.2) | 35.2 | 0.18 | |||||||||||||||||||||||||||||||||
As Adjusted | $ | 575.2 | $ | - | $ | 109.0 | $ | 814.5 | $ | - | $ | - | $ | 3.4 | $ | (78.5) | $ | 91.7 | $ | 411.2 | $ | 2.07 |
听
FOR THE THREE MONTHS ENDED JUNE听30, 2024 | ||||||||||||||||||||||||||||||||||||||||
Cost of | Intangible | Research | Selling, | Restructuring | Acquisition, | Other | Provision | Net | Diluted | |||||||||||||||||||||||||||||||
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- | (2.7) | - | - | - | - | - | - | 1.2 | 1.5 | 0.01 | ||||||||||||||||||||||||||||||
Intangible asset amortization(2) | - | (144.0) | - | - | - | - | - | 29.4 | 114.6 | 0.56 | ||||||||||||||||||||||||||||||
Restructuring and other cost | - | - | - | - | (41.5) | - | - | 9.3 | 32.2 | 0.16 | ||||||||||||||||||||||||||||||
Acquisition, integration, | - | - | - | - | - | (5.2) | - | 0.6 | 4.6 | 0.02 | ||||||||||||||||||||||||||||||
Litigation(5) | - | - | - | (0.1) | - | - | - | - | 0.1 | - | ||||||||||||||||||||||||||||||
European Union Medical Device | - | - | (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 |
听
ZIMMER BIOMET HOLDINGS, INC. | ||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF REPORTED TO ADJUSTED RESULTS | ||||||||||||||||||||||||||||||||||||||||||||
FOR THE SIX MONTHS ENDED JUNE听30, 2025 AND 2024 | ||||||||||||||||||||||||||||||||||||||||||||
(in millions, except per share amounts, unaudited) | ||||||||||||||||||||||||||||||||||||||||||||
FOR THE SIX MONTHS ENDED JUNE听30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of | Intangible | Research | Selling, | Restructuring | Acquisition, | Other | Interest | Provision | Net | Diluted | ||||||||||||||||||||||||||||||||||
As Reported | $ | 1,142.0 | $ | 311.6 | $ | 223.9 | $ | 1,573.5 | $ | 53.5 | $ | 89.5 | $ | 6.9 | $ | (145.5) | $ | 117.6 | $ | 334.9 | $ | 1.68 | ||||||||||||||||||||||
Inventory and | (23.2) | - | - | - | - | - | - | - | 6.8 | 16.4 | 0.08 | |||||||||||||||||||||||||||||||||
Intangible asset | - | (311.6) | - | - | - | - | - | - | 60.8 | 250.8 | 1.26 | |||||||||||||||||||||||||||||||||
Restructuring and | - | - | - | - | (53.5) | - | - | - | 11.1 | 42.4 | 0.21 | |||||||||||||||||||||||||||||||||
Acquisition, | - | - | - | - | - | (89.5) | - | - | 15.3 | 74.2 | 0.37 | |||||||||||||||||||||||||||||||||
European Union | - | - | (8.7) | - | - | - | - | - | 1.9 | 6.8 | 0.04 | |||||||||||||||||||||||||||||||||
Other charges(7) | - | - | - | (0.2) | - | - | (0.5) | 5.6 | 2.8 | 2.5 | 0.01 | |||||||||||||||||||||||||||||||||
Other certain tax | - | - | - | - | - | - | - | - | (44.3) | 44.3 | 0.22 | |||||||||||||||||||||||||||||||||
As Adjusted | $ | 1,118.8 | $ | - | $ | 215.3 | $ | 1,573.4 | $ | - | $ | - | $ | 6.4 | $ | (139.9) | $ | 172.0 | $ | 772.3 | $ | 3.88 |
听
FOR THE SIX MONTHS ENDED JUNE听30, 2024 | ||||||||||||||||||||||||||||||||||||||||
Cost of | Intangible | Research | Selling, | Restructuring | Acquisition, | Other | Provision | Net | Diluted | |||||||||||||||||||||||||||||||
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- | (3.8) | - | - | - | - | - | - | 2.0 | 1.8 | 0.01 | ||||||||||||||||||||||||||||||
Intangible asset amortization(2) | - | (286.1) | - | - | - | - | - | 57.2 | 228.9 | 1.11 | ||||||||||||||||||||||||||||||
Restructuring and other cost | - | - | - | - | (165.9) | - | - | 37.1 | 128.8 | 0.62 | ||||||||||||||||||||||||||||||
Acquisition, integration, | - | - | - | - | - | (5.5) | - | 1.0 | 4.5 | 0.02 | ||||||||||||||||||||||||||||||
Litigation(5) | - | - | - | (0.1) | - | - | - | - | 0.1 | - | ||||||||||||||||||||||||||||||
European Union Medical | - | - | (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 |
(1)听 听 听 听 | Inventory and manufacturing-related charges include inventory step-up expense, 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.听 Inventory step-up expense represents the incremental expense of inventory sold recognized at its fair value after business combination accounting is applied versus the expense that would have been recognized if sold at its cost to manufacture.听 Since only the inventory that existed at the business combination date was stepped-up to fair value, we believe excluding the incremental expense provides investors useful information as to what our costs may have been if we had not been required to increase the inventory's book value to fair value. |
(2)听 听 听 听 | 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.听 Due to various levels of acquisitions among our peers, intangible asset amortization can vary significantly from company to company. |
(3)听 听 听 听 | In December 2019, 2021 and 2023, and in February 2025, 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").听 Restructuring and other cost reduction initiatives also include other cost reduction and optimization initiatives that have the goal of reducing costs across the organization.听 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.听 |
(4)听 听 听 听 | 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.听 The expenses in the three and six-month periods ended June 30, 2025, include |
(5)听 听 听 听 | We are involved in patent litigation, product liability litigation, commercial litigation and other various litigation matters.听 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.听 Litigation matters can vary in their characteristics, frequency and significance to our operating results.听 The litigation charges and gains excluded from our non-GAAP financial measures in the periods presented relate to patent litigation and product liability litigation.听 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)听 听 听 听 | The European Union Medical Device Regulation imposes significant additional premarket and postmarket requirements.听 The new regulations provided a transition period until May 2021 for previously-approved medical devices to meet the additional requirements.听 For certain devices, this transition period was extended until May 2024.听 A conditional extension of the transition period has been implemented until December 2027 and 2028 depending on the legacy medical device's risk class.听 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.听 The incremental costs primarily relate to temporary personnel and third-party professionals necessary to supplement our internal resources. |
(7)听 听 听 听 | 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.听 These include gains and losses from changes in fair value on our equity investments, among other various costs.听 In addition, in February 2025 we issued senior notes in order to have the necessary cash-on-hand to acquire Paragon 28 once regulatory approval was received.听 We have excluded from our non-GAAP financial measures the interest on this debt related to the principal amount of the estimated purchase price and acquisition-related costs up through the acquisition date.听 Interest expense subsequent to the acquisition date has not been excluded.听 |
(8)听 听 听 听 | 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. In June 2025, we recognized tax expense related to certain unremitted foreign earnings that were previously expected to remain permanently reinvested in those foreign subsidiaries. |
听
ZIMMER BIOMET HOLDINGS, INC. | |||||||||||||||
RECONCILIATION OF NET CASH PROVIDED BY OPERATING | |||||||||||||||
ACTIVITIES TO FREE CASH FLOW | |||||||||||||||
FOR听THE听THREE听AND听SIX听MONTHS听ENDED JUNE听30, 2025 and 2024 | |||||||||||||||
(in millions, unaudited) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Net cash provided by operating activities | $ | 378.2 | $ | 369.4 | $ | 761.0 | $ | 597.4 | |||||||
Additions to instruments | (80.5) | (65.2) | (140.2) | (147.2) | |||||||||||
Additions to other property, plant and equipment | (50.0) | (52.7) | (94.7) | (107.8) | |||||||||||
Free cash flow | $ | 247.7 | $ | 251.5 | $ | 526.1 | $ | 342.4 |
听
ZIMMER BIOMET HOLDINGS, INC. | |||||||||||||||||
RECONCILIATION OF GROSS PROFIT & MARGIN | |||||||||||||||||
TO ADJUSTED GROSS PROFIT & MARGIN | |||||||||||||||||
FOR听THE听THREE听AND听SIX听MONTHS听ENDED JUNE听30, 2025 and 2024 | |||||||||||||||||
(in millions, unaudited) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||
Net Sales | $ | 2,077.3 | $ | 1,942.0 | $ | 3,986.4 | $ | 3,831.2 | |||||||||
Cost of products sold, excluding | 592.2 | 553.6 | 1,142.0 | 1,065.9 | |||||||||||||
Intangible asset amortization | 160.6 | 144.0 | 311.6 | 286.1 | |||||||||||||
Gross Profit | $ | 1,324.5 | $ | 1,244.4 | $ | 2,532.8 | $ | 2,479.2 | |||||||||
Inventory and manufacturing-related charges | 17.0 | 2.7 | 23.2 | 3.8 | |||||||||||||
Intangible asset amortization | 160.6 | 144.0 | 311.6 | 286.1 | |||||||||||||
Adjusted gross profit | $ | 1,502.1 | $ | 1,391.1 | $ | 2,867.6 | $ | 2,769.1 | |||||||||
Gross margin | 63.8 | % | 64.1 | % | 63.5 | % | 64.7 | % | |||||||||
Inventory and manufacturing-related charges | 0.8 | 0.1 | 0.6 | 0.1 | |||||||||||||
Intangible asset amortization | 7.7 | 7.4 | 7.8 | 7.5 | |||||||||||||
Adjusted gross margin | 72.3 | % | 71.6 | % | 71.9 | % | 72.3 | % |
听
ZIMMER BIOMET HOLDINGS, INC. | |||||||||||||||||
RECONCILIATION OF OPERATING PROFIT & MARGIN TO ADJUSTED OPERATING PROFIT & MARGIN | |||||||||||||||||
FOR听THE听THREE听AND听SIX听MONTHS听ENDED JUNE听30, 2025 and 2024 | |||||||||||||||||
(in millions, unaudited) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||
Operating profit | $ | 300.0 | $ | 351.3 | $ | 592.3 | $ | 617.2 | |||||||||
Inventory and manufacturing-related charges | 17.0 | 2.7 | 23.2 | 3.8 | |||||||||||||
Intangible asset amortization | 160.6 | 144.0 | 311.6 | 286.1 | |||||||||||||
Restructuring and other cost reduction initiatives | 17.5 | 41.5 | 53.5 | 165.9 | |||||||||||||
Acquisition, integration, divestiture and related | 78.9 | 5.2 | 89.5 | 5.5 | |||||||||||||
Litigation | - | 0.1 | - | 0.1 | |||||||||||||
European Union Medical Device Regulation | 4.3 | 7.6 | 8.7 | 13.4 | |||||||||||||
Other charges | 0.3 | 0.2 | 0.2 | - | |||||||||||||
Adjusted operating profit | $ | 578.5 | $ | 552.6 | $ | 1,079.0 | $ | 1,092.0 | |||||||||
Operating profit margin | 14.4 | % | 18.1 | % | 14.9 | % | 16.1 | % | |||||||||
Inventory and manufacturing-related charges | 0.8 | 0.1 | 0.6 | 0.1 | |||||||||||||
Intangible asset amortization | 7.7 | 7.4 | 7.8 | 7.5 | |||||||||||||
Restructuring and other cost reduction initiatives | 0.8 | 2.1 | 1.3 | 4.3 | |||||||||||||
Acquisition, integration, divestiture and related | 3.8 | 0.3 | 2.2 | 0.1 | |||||||||||||
European Union Medical Device Regulation | 0.2 | 0.4 | 0.2 | 0.3 | |||||||||||||
Adjusted operating profit margin | 27.8 | % | 28.5 | % | 27.1 | % | 28.5 | % |
听
ZIMMER BIOMET HOLDINGS, INC. | |||||||||||||||||
RECONCILIATION OF EFFECTIVE TAX RATE TO ADJUSTED EFFECTIVE TAX RATE | |||||||||||||||||
FOR听THE听THREE听AND听SIX听MONTHS听ENDED JUNE听30, 2025 and 2024 | |||||||||||||||||
(unaudited) | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||
Effective tax rate | 31.7 | % | 19.6 | % | 25.9 | % | 19.6 | % | |||||||||
Tax effect of adjustments made to earnings | 2.2 | 2.0 | 2.1 | 2.8 | |||||||||||||
Other certain tax adjustments (2) | (15.7) | (3.4) | (9.8) | (4.0) | |||||||||||||
Adjusted effective tax rate | 18.2 | % | 18.2 | % | 18.2 | % | 18.4 | % | |||||||||
(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. In June 2025 we recognized tax expense related to certain unremitted foreign earnings that were previously expected to remain permanently reinvested in those foreign subsidiaries. |
听
ZIMMER BIOMET HOLDINGS, INC. | |||||||
RECONCILIATION OF DEBT TO NET DEBT | |||||||
AS OF JUNE听30, 2025 and DECEMBER听31, 2024 | |||||||
(in millions, unaudited) | |||||||
June听30, 2025 | December 31, 2024 | ||||||
Debt, both current and long-term | $ | 7,572.5 | $ | 6,204.6 | |||
Cash and cash equivalents | (556.9) | (525.5) | |||||
Net debt | $ | 7,015.6 | $ | 5,679.1 |
听
Media | Investors |
Kristen Cardillo | David DeMartino |
(925) 786-4913 | (646) 531-6115 |
Kirsten Fallon | Zach Weiner |
(781) 779-5561 | (908) 591-6955 |
View original content to download multimedia:
SOURCE Zimmer Biomet Holdings, Inc.