ZBH 8-K
Zimmer Biomet Holdings, Inc. (ZBH)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
Not applicable |
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 10, 2026, Zimmer Biomet Holdings, Inc. (the “Company”) issued a press release reporting its financial results for the quarter and year ended December 31, 2025. A copy of the press release is attached as Exhibit 99.1 and the information set forth therein is incorporated herein by reference and constitutes a part of this report.
The information contained in this Item 2.02, including Exhibit 99.1, is being furnished and shall not be deemed to be “filed” with the Securities and Exchange Commission for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section and is not incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
EXHIBIT INDEX |
||
Exhibit No. |
|
Description |
99.1 |
|
|
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: February 10, 2026
|
ZIMMER BIOMET HOLDINGS, INC. |
|
|
|
|
|
By: |
/s/ Chad F. Phipps |
|
Name: |
Chad F. Phipps |
|
Title: |
Senior Vice President, Chief Legal and Corporate Affairs Officer and Secretary |
345 E. Main St. |
|
Warsaw, IN 46580 |
|
www.zimmerbiomet.com |
Exhibit 99.1 |
Media |
Investors |
Troy Kirkpatrick |
David DeMartino |
614-284-1926 |
646-531-6115 |
|
|
Kirsten Fallon |
Zach Weiner |
781-779-5561 |
908-591-6955 |
Zimmer Biomet Announces
Fourth Quarter and Full-Year 2025 Financial Results
(WARSAW, IN) February 10, 2026 — Zimmer Biomet Holdings, Inc. (NYSE and SIX: ZBH) today reported financial results for the quarter and year ended December 31, 2025. The Company reported fourth quarter net sales of $2.244 billion, an increase of 10.9% over the prior year period, an increase of 9.2% on a constant currency1 basis and an increase of 5.4% on an organic constant currency1 basis. Net sales for the full year were $8.232 billion, an increase of 7.2% over the prior year, an increase of 6.4% on a constant currency1 basis and an increase of 3.9% on an organic constant currency1 basis. Net earnings for the fourth quarter were $139.3 million, or $479.7 million on an adjusted1 basis. For the full year, net earnings were $705.1 million, or $1.629 billion on an adjusted1 basis.
Page 1 of 25
Diluted earnings per share were $0.70 for the fourth quarter, a decrease of 41.7%, and adjusted1 diluted earnings per share were $2.42, an increase of 4.8%. Full-year diluted earnings per share were $3.55, a decrease of 19.9%, and adjusted1 diluted earnings per share were $8.20, an increase of 2.5%. Zimmer Biomet generated $1.697 billion in operating cash flow and $1.172 billion of free cash flow for the year.
Additionally, on February 9, 2026, Zimmer Biomet's Board of Directors approved a new stock repurchase authorization, granting the Company authority to repurchase up to $1.5 billion in common stock. The new authorization commences on February 9, 2026 and has no expiration date. Under the program, which is designed to return value to Zimmer Biomet's shareholders and minimize dilution from stock issuances, the Company may repurchase shares in the open market and enter into structured repurchase agreements with third parties.
"We made significant strategic and financial progress in 2025, delivering on our initial revenue growth, EPS and free cash flow commitments and integrating three acquisitions, all while navigating tariff headwinds,” said Ivan Tornos, Chairman, President and CEO of Zimmer Biomet. “We closed the year strong with meaningful revenue acceleration and two consecutive quarters of mid-single digit organic growth fueled by our new product innovation cycle. As we enter 2026, we are excited about our transition to a predominantly direct and specialized sales organization in the U.S. While this bold action tempers our 2026 sales guidance, we are confident that it will drive durable long-term growth and solidify our position as the undisputed market leader. Against this backdrop, we are committed to delivering EPS and free cash flow growth while continuing to return capital to shareholders in a meaningful way."
Recent Highlights
Page 2 of 25
1 Reconciliations of these measures to the corresponding U.S. generally accepted accounting principles measures are included in this press release.
Page 3 of 25
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, 2025, as well as the percentage change compared to the applicable prior year period, on both a reported basis and a constant currency basis. 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, Inc. ("Paragon 28").
NET SALES - THREE MONTHS ENDED DECEMBER 31, 2025 |
|
|
||||||||||||||||
(in millions, unaudited) |
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
Organic |
|
|
||||
|
|
|
|
|
|
|
|
Constant |
|
|
|
Constant |
|
|
||||
|
Net |
|
|
|
|
|
|
Currency |
|
|
|
Currency |
|
|
||||
|
Sales |
|
|
% Change |
|
|
|
% Change |
|
|
|
% Change |
|
|
||||
Geographic Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
United States |
$ |
1,312.6 |
|
|
|
11.1 |
|
% |
|
|
11.1 |
|
% |
|
|
5.7 |
|
% |
International |
|
931.2 |
|
|
|
10.6 |
|
|
|
|
6.6 |
|
|
|
|
5.0 |
|
|
Total |
$ |
2,243.8 |
|
|
|
10.9 |
|
% |
|
|
9.2 |
|
% |
|
|
5.4 |
|
% |
Product Categories |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Knees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
United States |
$ |
519.6 |
|
|
|
6.0 |
|
% |
|
|
6.0 |
|
% |
|
|
6.0 |
|
% |
International |
|
391.4 |
|
|
|
12.1 |
|
|
|
|
8.2 |
|
|
|
|
8.2 |
|
|
Total |
|
911.0 |
|
|
|
8.6 |
|
|
|
|
6.9 |
|
|
|
|
6.9 |
|
|
Hips |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
United States |
|
293.2 |
|
|
|
7.9 |
|
|
|
|
7.9 |
|
|
|
|
7.9 |
|
|
International |
|
262.2 |
|
|
|
5.6 |
|
|
|
|
1.6 |
|
|
|
|
1.6 |
|
|
Total |
|
555.4 |
|
|
|
6.8 |
|
|
|
|
4.9 |
|
|
|
|
4.9 |
|
|
S.E.T. * |
|
587.6 |
|
|
|
20.1 |
|
|
|
|
18.7 |
|
|
|
|
2.9 |
|
|
Technology & Data, Bone Cement and Surgical |
|
189.8 |
|
|
|
8.7 |
|
|
|
|
6.6 |
|
|
|
|
6.6 |
|
|
Total |
$ |
2,243.8 |
|
|
|
10.9 |
|
% |
|
|
9.2 |
|
% |
|
|
5.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
* Sports Medicine, Extremities, Trauma, Craniomaxillofacial and Thoracic |
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
Page 4 of 25
NET SALES - YEAR ENDED DECEMBER 31, 2025 |
|
|
|||||||||||||||
(in millions, unaudited) |
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
Organic |
|
|
||||
|
|
|
|
|
|
|
Constant |
|
|
|
Constant |
|
|
||||
|
Net |
|
|
|
|
|
Currency |
|
|
|
Currency |
|
|
||||
|
Sales |
|
|
% Change |
|
|
% Change |
|
|
|
% Change |
|
|
||||
Geographic Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
United States |
$ |
4,764.0 |
|
|
|
7.3 |
|
% |
|
7.3 |
|
% |
|
|
3.7 |
|
% |
International |
|
3,467.5 |
|
|
|
7.0 |
|
|
|
5.2 |
|
|
|
|
4.1 |
|
|
Total |
$ |
8,231.5 |
|
|
|
7.2 |
|
% |
|
6.4 |
|
% |
|
|
3.9 |
|
% |
Product Categories |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Knees |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
United States |
$ |
1,867.5 |
|
|
|
2.9 |
|
% |
|
2.9 |
|
% |
|
|
2.9 |
|
% |
International |
|
1,454.8 |
|
|
|
7.1 |
|
|
|
5.5 |
|
|
|
|
5.5 |
|
|
Total |
|
3,322.3 |
|
|
|
4.7 |
|
|
|
4.0 |
|
|
|
|
4.0 |
|
|
Hips |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
United States |
|
1,094.6 |
|
|
|
5.3 |
|
|
|
5.3 |
|
|
|
|
5.3 |
|
|
International |
|
998.8 |
|
|
|
4.1 |
|
|
|
2.2 |
|
|
|
|
2.2 |
|
|
Total |
|
2,093.5 |
|
|
|
4.7 |
|
|
|
3.8 |
|
|
|
|
3.8 |
|
|
S.E.T. * |
|
2,150.2 |
|
|
|
15.2 |
|
|
|
14.6 |
|
|
|
|
4.1 |
|
|
Technology & Data, Bone Cement and Surgical |
|
665.6 |
|
|
|
4.0 |
|
|
|
2.9 |
|
|
|
|
2.9 |
|
|
Total |
$ |
8,231.5 |
|
|
|
7.2 |
|
% |
|
6.4 |
|
% |
|
|
3.9 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
* Sports Medicine, Extremities, Trauma, Craniomaxillofacial and Thoracic |
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
||||||||||
Amounts reported in millions are computed based on the actual amounts. As a result, the sum of the components reported in millions may not equal the total amount reported in millions due to rounding. Percentages presented are calculated from the underlying unrounded amounts.
Page 5 of 25
Financial Guidance
The Company is providing the following full-year 2026 financial guidance:
Projected Year Ending December 31, 2026 |
|
|
|
2026 Reported Revenue Change |
2.5% - 4.5% |
Foreign Currency Exchange Impact |
+0.50% |
2026 Constant Currency Revenue Change |
2.0% - 4.0% |
2026 Organic Constant Currency Revenue Change(1) |
1.0% - 3.0% |
Adjusted Diluted EPS(2) |
$8.30 - $8.45 |
(1) |
Excludes the projected impact of the Paragon 28 acquisition through the one-year anniversary of the acquisition date, which is estimated to be approximately 100bps. |
(2) |
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 2025 investor conference call today, February 10, 2026, 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.
Page 6 of 25
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 year ended December 31, 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. 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. Projected revenue change information for the year ending December 31, 2026, is also presented on an organic constant currency basis. In addition to excluding the projected effects of foreign currency exchange rates, projected 2026 organic constant currency revenue change also excludes the projected impact on net sales from the April 2025 acquisition of Paragon 28 through the one-year anniversary of the acquisition date in April 2026.
Net earnings and diluted earnings per share for the three-month periods and years ended December 31, 2025 and 2024 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.
Page 7 of 25
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 revenue change, 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, 2026. 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 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 (other than projected 2026 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. 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, commitments, strategies or prospects. All
Page 8 of 25
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; the transformation of our sales and distribution network in the U.S. and other markets; challenges relating to the rationalization of our products; 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; the risks and uncertainties relating to our ability to successfully execute on our product portfolio rationalization plans; control of costs and expenses; risks related to the ability to realize the anticipated benefits of our acquisitions, including the possibility that the expected benefits from such transactions will not be realized or will not be realized within the expected time period; the risk that acquired businesses will not be integrated successfully; 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, service providers, agents, employees, sales representatives 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 effects of natural disasters, or of legal, regulatory or market measures to address natural disasters; the effects of our commitments, goals and disclosures relating to corporate responsibility matters; 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
Page 9 of 25
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, 2024, 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.
###
Page 10 of 25
|
|
||||||
ZIMMER BIOMET HOLDINGS, INC. |
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS |
|
||||||
FOR THE THREE MONTHS ENDED DECEMBER 31, 2025 and 2024 |
|
||||||
(in millions, except per share amounts, unaudited) |
|
||||||
|
|
|
|
|
|
||
|
2025 |
|
|
2024 |
|
||
Net Sales |
$ |
2,243.8 |
|
|
$ |
2,023.2 |
|
Cost of products sold, excluding intangible asset amortization |
|
792.4 |
|
|
|
586.7 |
|
Intangible asset amortization |
|
177.7 |
|
|
|
157.6 |
|
Research and development |
|
118.8 |
|
|
|
108.4 |
|
Selling, general and administrative |
|
872.3 |
|
|
|
746.9 |
|
Restructuring and other cost reduction initiatives |
|
106.3 |
|
|
|
20.9 |
|
Acquisition, integration, divestiture and related |
|
21.9 |
|
|
|
13.7 |
|
Operating expenses |
|
2,089.4 |
|
|
|
1,634.2 |
|
Operating Profit |
|
154.5 |
|
|
|
389.0 |
|
Other income (expense), net |
|
15.4 |
|
|
|
(38.1 |
) |
Interest expense, net |
|
(71.9 |
) |
|
|
(61.9 |
) |
Earnings before income taxes |
|
98.0 |
|
|
|
289.0 |
|
(Benefit) provision for income taxes |
|
(39.9 |
) |
|
|
49.0 |
|
Net Earnings |
|
137.9 |
|
|
|
240.0 |
|
Less: Net (loss) earnings attributable to noncontrolling interest |
|
(1.5 |
) |
|
|
0.6 |
|
Net Earnings of Zimmer Biomet Holdings, Inc. |
$ |
139.3 |
|
|
$ |
239.4 |
|
|
|
|
|
|
|
||
Earnings Per Common Share |
|
|
|
|
|
||
Basic |
$ |
0.71 |
|
|
$ |
1.20 |
|
Diluted |
$ |
0.70 |
|
|
$ |
1.20 |
|
Weighted Average Common Shares Outstanding |
|
|
|
|
|
||
Basic |
|
197.2 |
|
|
|
199.1 |
|
Diluted |
|
198.1 |
|
|
|
199.9 |
|
Page 11 of 25
|
|
||||||
ZIMMER BIOMET HOLDINGS, INC. |
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS |
|
||||||
FOR THE YEARS ENDED DECEMBER 31, 2025 and 2024 |
|
||||||
(in millions, except per share amounts, unaudited) |
|
||||||
|
|
|
|
|
|
||
|
2025 |
|
|
2024 |
|
||
Net Sales |
$ |
8,231.5 |
|
|
$ |
7,678.6 |
|
Cost of products sold, excluding intangible asset amortization |
|
2,493.7 |
|
|
|
2,191.2 |
|
Intangible asset amortization |
|
665.9 |
|
|
|
591.9 |
|
Research and development |
|
458.5 |
|
|
|
437.4 |
|
Selling, general and administrative |
|
3,257.2 |
|
|
|
2,929.8 |
|
Restructuring and other cost reduction initiatives |
|
181.2 |
|
|
|
219.0 |
|
Acquisition, integration, divestiture and related |
|
76.9 |
|
|
|
23.6 |
|
Operating expenses |
|
7,133.4 |
|
|
|
6,392.9 |
|
Operating Profit |
|
1,098.1 |
|
|
|
1,285.7 |
|
Other income (expense), net |
|
25.5 |
|
|
|
(31.1 |
) |
Interest expense, net |
|
(292.8 |
) |
|
|
(218.0 |
) |
Earnings before income taxes |
|
830.8 |
|
|
|
1,036.6 |
|
Provision for income taxes |
|
125.7 |
|
|
|
131.4 |
|
Net Earnings |
|
705.1 |
|
|
|
905.2 |
|
Less: Net (loss) earnings attributable to noncontrolling interest |
|
(0.1 |
) |
|
|
1.5 |
|
Net Earnings of Zimmer Biomet Holdings, Inc. |
$ |
705.1 |
|
|
$ |
903.8 |
|
|
|
|
|
|
|
||
Earnings Per Common Share |
|
|
|
|
|
||
Basic |
$ |
3.56 |
|
|
$ |
4.45 |
|
Diluted |
$ |
3.55 |
|
|
$ |
4.43 |
|
Weighted Average Common Shares Outstanding |
|
|
|
|
|
||
Basic |
|
198.0 |
|
|
|
203.1 |
|
Diluted |
|
198.7 |
|
|
|
203.9 |
|
Page 12 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|||||||
(in millions, unaudited) |
|
|||||||
|
|
|||||||
|
|
December 31, |
|
|
December 31, |
|
||
|
|
2025 |
|
|
2024 |
|
||
Assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
591.9 |
|
|
$ |
525.5 |
|
Receivables, net |
|
|
1,704.4 |
|
|
|
1,480.7 |
|
Inventories |
|
|
2,286.4 |
|
|
|
2,235.3 |
|
Other current assets |
|
|
537.3 |
|
|
|
430.1 |
|
Total current assets |
|
|
5,119.9 |
|
|
|
4,671.5 |
|
Property, plant and equipment, net |
|
|
2,207.1 |
|
|
|
2,048.8 |
|
Goodwill |
|
|
9,947.1 |
|
|
|
8,951.1 |
|
Intangible assets, net |
|
|
4,717.3 |
|
|
|
4,598.4 |
|
Other assets |
|
|
1,100.3 |
|
|
|
1,095.5 |
|
Total Assets |
|
$ |
23,091.7 |
|
|
$ |
21,365.3 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
||
Current liabilities |
|
$ |
1,996.6 |
|
|
$ |
1,587.9 |
|
Current portion of long-term debt |
|
|
587.1 |
|
|
|
863.0 |
|
Other long-term liabilities |
|
|
870.2 |
|
|
|
1,096.6 |
|
Long-term debt |
|
|
6,932.0 |
|
|
|
5,341.6 |
|
Stockholders' equity |
|
|
12,705.8 |
|
|
|
12,476.2 |
|
Total Liabilities and Stockholders' Equity |
|
$ |
23,091.7 |
|
|
$ |
21,365.3 |
|
Page 13 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|||||||
FOR THE YEARS ENDED DECEMBER 31, 2025 and 2024 |
|
|||||||
(in millions, unaudited) |
|
|||||||
|
|
|
|
|
|
|
||
|
|
2025 |
|
|
2024 |
|
||
Cash flows provided by (used in) operating activities |
|
|
|
|
|
|
||
Net earnings |
|
$ |
705.1 |
|
|
$ |
905.2 |
|
Depreciation and amortization |
|
|
1,093.8 |
|
|
|
996.3 |
|
Share-based compensation |
|
|
90.2 |
|
|
|
101.0 |
|
Deferred income tax benefit |
|
|
(87.2 |
) |
|
|
(47.7 |
) |
Changes in operating assets and liabilities, net of acquired assets and liabilities |
|
|
|
|
|
|
||
Income taxes |
|
|
(166.6 |
) |
|
|
(158.6 |
) |
Receivables |
|
|
(127.3 |
) |
|
|
(89.7 |
) |
Inventories |
|
|
98.2 |
|
|
|
49.9 |
|
Accounts payable and accrued liabilities |
|
|
101.8 |
|
|
|
(322.0 |
) |
Other assets and liabilities |
|
|
(11.0 |
) |
|
|
65.0 |
|
Net cash provided by operating activities |
|
|
1,697.1 |
|
|
|
1,499.4 |
|
Cash flows provided by (used in) investing activities |
|
|
|
|
|
|
||
Additions to instruments |
|
|
(300.5 |
) |
|
|
(240.3 |
) |
Additions to other property, plant and equipment |
|
|
(224.5 |
) |
|
|
(203.8 |
) |
Net investment hedge settlements |
|
|
(0.4 |
) |
|
|
22.1 |
|
Acquisition of intangible assets |
|
|
(52.4 |
) |
|
|
(153.0 |
) |
Business combination investments, net of acquired cash |
|
|
(1,393.2 |
) |
|
|
(276.3 |
) |
Other investing activities |
|
|
(4.6 |
) |
|
|
(36.9 |
) |
Net cash used in investing activities |
|
|
(1,975.7 |
) |
|
|
(888.1 |
) |
Cash flows provided by (used in) financing activities |
|
|
|
|
|
|
||
Net payments on revolving facilities |
|
|
- |
|
|
|
(50.0 |
) |
Proceeds from senior notes |
|
|
2,492.1 |
|
|
|
1,436.3 |
|
Redemption of senior notes |
|
|
(1,463.0 |
) |
|
|
(850.0 |
) |
Dividends paid to stockholders |
|
|
(190.3 |
) |
|
|
(196.0 |
) |
Proceeds from employee stock compensation plans |
|
|
39.7 |
|
|
|
82.1 |
|
Business combination contingent consideration payments |
|
|
(25.0 |
) |
|
|
(3.5 |
) |
Debt issuance costs |
|
|
(22.7 |
) |
|
|
(13.0 |
) |
Repurchase of common stock |
|
|
(487.0 |
) |
|
|
(868.0 |
) |
Other financing activities |
|
|
(17.7 |
) |
|
|
(22.4 |
) |
Net cash provided by (used in) financing activities |
|
|
326.0 |
|
|
|
(484.5 |
) |
Effect of exchange rates on cash and cash equivalents |
|
|
19.0 |
|
|
|
(17.1 |
) |
Change in cash and cash equivalents |
|
|
66.4 |
|
|
|
109.7 |
|
Cash and cash equivalents, beginning of year |
|
|
525.5 |
|
|
|
415.8 |
|
Cash and cash equivalents, end of period |
|
$ |
591.9 |
|
|
$ |
525.5 |
|
Page 14 of 25
ZIMMER BIOMET HOLDINGS, INC. |
||||||||||||||||||||||||
RECONCILIATION OF REPORTED NET SALES % CHANGE TO |
||||||||||||||||||||||||
CONSTANT CURRENCY AND ORGANIC CONSTANT CURRENCY % CHANGE |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the Three Months Ended |
|||||||||||||||||||||||
|
December 31, 2025 vs. 2024 |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic |
|
|
|||||
|
|
|
|
|
Foreign |
|
|
|
Constant |
|
|
|
Paragon |
|
|
|
Constant |
|
|
|||||
|
|
|
|
|
Exchange |
|
|
|
Currency |
|
|
|
28 |
|
|
|
Currency |
|
|
|||||
|
% Change |
|
|
|
Impact |
|
|
|
% Change |
|
|
|
Impact |
|
|
|
% Change |
|
|
|||||
Geographic Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States |
|
11.1 |
|
% |
|
|
- |
|
% |
|
|
11.1 |
|
% |
|
|
5.4 |
|
% |
|
|
5.7 |
|
% |
International |
|
10.6 |
|
|
|
|
4.0 |
|
|
|
|
6.6 |
|
|
|
|
1.6 |
|
|
|
|
5.0 |
|
|
Total |
|
10.9 |
|
% |
|
|
1.7 |
|
% |
|
|
9.2 |
|
% |
|
|
3.8 |
|
% |
|
|
5.4 |
|
% |
Product Categories |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Knees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States |
|
6.0 |
|
% |
|
|
- |
|
% |
|
|
6.0 |
|
% |
|
|
- |
|
% |
|
|
6.0 |
|
% |
International |
|
12.1 |
|
|
|
|
3.9 |
|
|
|
|
8.2 |
|
|
|
|
- |
|
|
|
|
8.2 |
|
|
Total |
|
8.6 |
|
|
|
|
1.7 |
|
|
|
|
6.9 |
|
|
|
|
- |
|
|
|
|
6.9 |
|
|
Hips |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States |
|
7.9 |
|
|
|
|
- |
|
|
|
|
7.9 |
|
|
|
|
- |
|
|
|
|
7.9 |
|
|
International |
|
5.6 |
|
|
|
|
4.0 |
|
|
|
|
1.6 |
|
|
|
|
- |
|
|
|
|
1.6 |
|
|
Total |
|
6.8 |
|
|
|
|
1.9 |
|
|
|
|
4.9 |
|
|
|
|
- |
|
|
|
|
4.9 |
|
|
S.E.T. |
|
20.1 |
|
|
|
|
1.4 |
|
|
|
|
18.7 |
|
|
|
|
15.8 |
|
|
|
|
2.9 |
|
|
Technology & Data, Bone Cement and Surgical |
|
8.7 |
|
|
|
|
2.1 |
|
|
|
|
6.6 |
|
|
|
|
- |
|
|
|
|
6.6 |
|
|
Total |
|
10.9 |
|
% |
|
|
1.7 |
|
% |
|
|
9.2 |
|
% |
|
|
3.8 |
|
% |
|
|
5.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Page 15 of 25
ZIMMER BIOMET HOLDINGS, INC. |
||||||||||||||||||||||||
RECONCILIATION OF REPORTED NET SALES % CHANGE TO |
||||||||||||||||||||||||
CONSTANT CURRENCY AND ORGANIC CONSTANT CURRENCY % CHANGE |
||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the Year Ended |
|||||||||||||||||||||||
|
December 31, 2025 vs. 2024 |
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic |
|
|
|||||
|
|
|
|
|
Foreign |
|
|
|
Constant |
|
|
|
Paragon |
|
|
|
Constant |
|
|
|||||
|
|
|
|
|
Exchange |
|
|
|
Currency |
|
|
|
28 |
|
|
|
Currency |
|
|
|||||
|
% Change |
|
|
|
Impact |
|
|
|
% Change |
|
|
|
Impact |
|
|
|
% Change |
|
|
|||||
Geographic Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States |
|
7.3 |
|
% |
|
|
- |
|
% |
|
|
7.3 |
|
% |
|
|
3.6 |
|
% |
|
|
3.7 |
|
% |
International |
|
7.0 |
|
|
|
|
1.8 |
|
|
|
|
5.2 |
|
|
|
|
1.1 |
|
|
|
|
4.1 |
|
|
Total |
|
7.2 |
|
% |
|
|
0.8 |
|
% |
|
|
6.4 |
|
% |
|
|
2.5 |
|
% |
|
|
3.9 |
|
% |
Product Categories |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Knees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States |
|
2.9 |
|
% |
|
|
- |
|
% |
|
|
2.9 |
|
% |
|
|
- |
|
% |
|
|
2.9 |
|
% |
International |
|
7.1 |
|
|
|
|
1.6 |
|
|
|
|
5.5 |
|
|
|
|
- |
|
|
|
|
5.5 |
|
|
Total |
|
4.7 |
|
|
|
|
0.7 |
|
|
|
|
4.0 |
|
|
|
|
- |
|
|
|
|
4.0 |
|
|
Hips |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States |
|
5.3 |
|
|
|
|
- |
|
|
|
|
5.3 |
|
|
|
|
- |
|
|
|
|
5.3 |
|
|
International |
|
4.1 |
|
|
|
|
1.9 |
|
|
|
|
2.2 |
|
|
|
|
- |
|
|
|
|
2.2 |
|
|
Total |
|
4.7 |
|
|
|
|
0.9 |
|
|
|
|
3.8 |
|
|
|
|
- |
|
|
|
|
3.8 |
|
|
S.E.T. |
|
15.2 |
|
|
|
|
0.6 |
|
|
|
|
14.6 |
|
|
|
|
10.5 |
|
|
|
|
4.1 |
|
|
Technology & Data, Bone Cement and Surgical |
|
4.0 |
|
|
|
|
1.1 |
|
|
|
|
2.9 |
|
|
|
|
- |
|
|
|
|
2.9 |
|
|
Total |
|
7.2 |
|
% |
|
|
0.8 |
|
% |
|
|
6.4 |
|
% |
|
|
2.5 |
|
% |
|
|
3.9 |
|
% |
Page 16 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|
|||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF REPORTED TO ADJUSTED RESULTS |
|
|||||||||||||||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED DECEMBER 31, 2025 and 2024 |
|
|||||||||||||||||||||||||||||||||||||||
(in millions, except per share amounts, unaudited) |
|
|||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
FOR THE THREE MONTHS ENDED DECEMBER 31, 2025 |
|
|||||||||||||||||||||||||||||||||||||||
|
|
Cost of products sold, excluding intangible asset amortization |
|
|
Intangible asset amortization |
|
|
Research and development |
|
|
Selling, general and administrative |
|
|
Restructuring and other cost reduction initiatives |
|
|
Acquisition, integration, divestiture and related |
|
|
Other income (expense), net |
|
|
(Benefit) provision for income taxes |
|
|
Net Earnings of Zimmer Biomet Holdings, Inc. |
|
|
Diluted earnings per common share |
|
||||||||||
As Reported |
|
$ |
792.4 |
|
|
$ |
177.7 |
|
|
$ |
118.8 |
|
|
$ |
872.3 |
|
|
$ |
106.3 |
|
|
$ |
21.9 |
|
|
$ |
15.4 |
|
|
$ |
(39.9 |
) |
|
$ |
139.3 |
|
|
$ |
0.70 |
|
Inventory and manufacturing-related charges(1) |
|
|
(172.2 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
40.4 |
|
|
|
131.8 |
|
|
|
0.67 |
|
Intangible asset amortization(2) |
|
|
- |
|
|
|
(177.7 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
45.1 |
|
|
|
132.6 |
|
|
|
0.67 |
|
Restructuring and other cost reduction initiatives(3) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(106.3 |
) |
|
|
- |
|
|
|
- |
|
|
|
18.8 |
|
|
|
87.5 |
|
|
|
0.44 |
|
Acquisition, integration, divestiture and related(4) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(21.9 |
) |
|
|
- |
|
|
|
11.0 |
|
|
|
10.9 |
|
|
|
0.06 |
|
Litigation(5) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5.2 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.6 |
|
|
|
4.6 |
|
|
|
0.02 |
|
European Union Medical Device Regulation(6) |
|
|
- |
|
|
|
- |
|
|
|
(3.6 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1.0 |
|
|
|
2.6 |
|
|
|
0.01 |
|
Other charges(7) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(11.4 |
) |
|
|
- |
|
|
|
- |
|
|
|
(14.1 |
) |
|
|
(0.1 |
) |
|
|
(2.6 |
) |
|
|
(0.01 |
) |
Other certain tax adjustments(8) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
27.0 |
|
|
|
(27.0 |
) |
|
|
(0.14 |
) |
As Adjusted |
|
$ |
620.2 |
|
|
$ |
- |
|
|
$ |
115.1 |
|
|
$ |
855.7 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1.3 |
|
|
$ |
103.9 |
|
|
$ |
479.7 |
|
|
$ |
2.42 |
|
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 income (expense), net |
|
|
(Benefit) provision 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 |
|
Page 17 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|
|||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF REPORTED TO ADJUSTED RESULTS |
|
|||||||||||||||||||||||||||||||||||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2025 and 2024 |
|
|||||||||||||||||||||||||||||||||||||||||||
(in millions, except per share amounts, unaudited) |
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2025 |
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
Cost of products sold, excluding intangible asset amortization |
|
|
Intangible asset amortization |
|
|
Research and development |
|
|
Selling, general and administrative |
|
|
Restructuring and other cost reduction initiatives |
|
|
Acquisition, integration, divestiture and related |
|
|
Other income (expense), net |
|
|
Interest expense, net |
|
|
Provision for income taxes |
|
|
Net Earnings of Zimmer Biomet Holdings, Inc. |
|
|
Diluted earnings per common share |
|
|||||||||||
As Reported |
|
$ |
2,493.7 |
|
|
$ |
665.9 |
|
|
$ |
458.5 |
|
|
$ |
3,257.2 |
|
|
$ |
181.2 |
|
|
$ |
76.9 |
|
|
$ |
25.5 |
|
|
$ |
(292.8 |
) |
|
$ |
125.7 |
|
|
$ |
705.1 |
|
|
$ |
3.55 |
|
Inventory and manufacturing-related charges(1) |
|
|
(206.3 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
50.2 |
|
|
|
156.1 |
|
|
|
0.79 |
|
Intangible asset amortization(2) |
|
|
- |
|
|
|
(665.9 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
140.2 |
|
|
|
525.7 |
|
|
|
2.65 |
|
Restructuring and other cost reduction initiatives(3) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(181.2 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
30.2 |
|
|
|
151.0 |
|
|
|
0.76 |
|
Acquisition, integration, divestiture and related(4) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(76.9 |
) |
|
|
- |
|
|
|
- |
|
|
|
27.8 |
|
|
|
49.1 |
|
|
|
0.25 |
|
Litigation(5) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(6.0 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.8 |
|
|
|
5.2 |
|
|
|
0.03 |
|
European Union Medical Device Regulation(6) |
|
|
- |
|
|
|
- |
|
|
|
(17.0 |
) |
|
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4.0 |
|
|
|
13.0 |
|
|
|
0.07 |
|
|
Other charges(7) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(11.3 |
) |
|
|
- |
|
|
|
- |
|
|
|
(14.5 |
) |
|
|
5.6 |
|
|
|
2.6 |
|
|
|
(0.2 |
) |
|
|
- |
|
Other certain tax adjustments(8) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(23.9 |
) |
|
|
23.9 |
|
|
|
0.12 |
|
As Adjusted |
|
$ |
2,287.4 |
|
|
$ |
- |
|
|
$ |
441.5 |
|
|
$ |
3,239.8 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
11.0 |
|
|
$ |
(287.2 |
) |
|
$ |
357.6 |
|
|
$ |
1,629.0 |
|
|
$ |
8.20 |
|
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 income (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 |
|
Page 18 of 25
Page 19 of 25
Page 20 of 25
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, 2025 and 2024 |
|
||||||||||||||
(in millions, unaudited) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended December 31, |
|
|
Years Ended December 31, |
|
||||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net cash provided by operating activities |
$ |
517.4 |
|
|
$ |
506.2 |
|
|
$ |
1,697.1 |
|
|
$ |
1,499.4 |
|
Additions to instruments |
|
(74.3 |
) |
|
|
(51.9 |
) |
|
|
(300.5 |
) |
|
|
(240.3 |
) |
Additions to other property, plant and equipment |
|
(74.8 |
) |
|
|
(51.5 |
) |
|
|
(224.5 |
) |
|
|
(203.8 |
) |
Free cash flow |
$ |
368.3 |
|
|
$ |
402.8 |
|
|
$ |
1,172.1 |
|
|
$ |
1,055.3 |
|
Page 21 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|||||||||||||||||
RECONCILIATION OF GROSS PROFIT & MARGIN |
|||||||||||||||||
TO ADJUSTED GROSS PROFIT & MARGIN |
|||||||||||||||||
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2025 and 2024 |
|||||||||||||||||
(in millions, unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended December 31, |
|
|
|
Years Ended December 31, |
|
|
||||||||||
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
2024 |
|
|
||||
Net Sales |
$ |
2,243.8 |
|
|
$ |
2,023.2 |
|
|
|
$ |
8,231.5 |
|
|
$ |
7,678.6 |
|
|
Cost of products sold, excluding intangible asset amortization |
|
792.4 |
|
|
|
586.7 |
|
|
|
|
2,493.7 |
|
|
|
2,191.2 |
|
|
Intangible asset amortization |
|
177.7 |
|
|
|
157.6 |
|
|
|
|
665.9 |
|
|
|
591.9 |
|
|
Gross Profit |
$ |
1,273.7 |
|
|
$ |
1,278.9 |
|
|
|
$ |
5,071.9 |
|
|
$ |
4,895.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Inventory and manufacturing-related charges |
|
172.2 |
|
|
|
6.0 |
|
|
|
|
206.3 |
|
|
|
19.2 |
|
|
Intangible asset amortization |
|
177.7 |
|
|
|
157.6 |
|
|
|
|
665.9 |
|
|
|
591.9 |
|
|
Adjusted gross profit |
$ |
1,623.6 |
|
|
$ |
1,442.5 |
|
|
|
$ |
5,944.1 |
|
|
$ |
5,506.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross margin |
|
56.8 |
|
% |
|
63.2 |
|
% |
|
|
61.6 |
|
% |
|
63.8 |
|
% |
Inventory and manufacturing-related charges |
|
7.7 |
|
|
|
0.3 |
|
|
|
|
2.5 |
|
|
|
0.3 |
|
|
Intangible asset amortization |
|
7.9 |
|
|
|
7.8 |
|
|
|
|
8.1 |
|
|
|
7.7 |
|
|
Adjusted gross margin |
|
72.4 |
|
% |
|
71.3 |
|
% |
|
|
72.2 |
|
% |
|
71.7 |
|
% |
Page 22 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|||||||||||||||||
RECONCILIATION OF OPERATING PROFIT & MARGIN TO ADJUSTED OPERATING PROFIT & MARGIN |
|||||||||||||||||
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2025 and 2024 |
|||||||||||||||||
(in millions, unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended December 31, |
|
|
|
Years Ended December 31, |
|
|
||||||||||
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
2024 |
|
|
||||
Operating profit |
$ |
154.5 |
|
|
$ |
389.0 |
|
|
|
$ |
1,098.1 |
|
|
$ |
1,285.7 |
|
|
Inventory and manufacturing-related charges |
|
172.2 |
|
|
|
6.0 |
|
|
|
|
206.3 |
|
|
|
19.2 |
|
|
Intangible asset amortization |
|
177.7 |
|
|
|
157.6 |
|
|
|
|
665.9 |
|
|
|
591.9 |
|
|
Restructuring and other cost reduction initiatives |
|
106.3 |
|
|
|
20.9 |
|
|
|
|
181.2 |
|
|
|
219.0 |
|
|
Acquisition, integration, divestiture and related |
|
21.9 |
|
|
|
13.7 |
|
|
|
|
76.9 |
|
|
|
23.6 |
|
|
Litigation |
|
5.2 |
|
|
|
27.4 |
|
|
|
|
6.0 |
|
|
|
27.4 |
|
|
European Union Medical Device Regulation |
|
3.6 |
|
|
|
7.6 |
|
|
|
|
17.0 |
|
|
|
28.6 |
|
|
Other charges |
|
11.4 |
|
|
|
0.9 |
|
|
|
|
11.3 |
|
|
|
- |
|
|
Adjusted operating profit |
$ |
652.7 |
|
|
$ |
623.2 |
|
|
|
$ |
2,262.7 |
|
|
$ |
2,195.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating profit margin |
|
6.9 |
|
% |
|
19.2 |
|
% |
|
|
13.3 |
|
% |
|
16.7 |
|
% |
Inventory and manufacturing-related charges |
|
7.7 |
|
|
|
0.3 |
|
|
|
|
2.5 |
|
|
|
0.3 |
|
|
Intangible asset amortization |
|
7.9 |
|
|
|
7.8 |
|
|
|
|
8.1 |
|
|
|
7.7 |
|
|
Restructuring and other cost reduction initiatives |
|
4.7 |
|
|
|
1.0 |
|
|
|
|
2.2 |
|
|
|
2.9 |
|
|
Acquisition, integration, divestiture and related |
|
1.0 |
|
|
|
0.7 |
|
|
|
|
0.9 |
|
|
|
0.3 |
|
|
Litigation |
|
0.2 |
|
|
|
1.4 |
|
|
|
|
0.1 |
|
|
|
0.4 |
|
|
European Union Medical Device Regulation |
|
0.2 |
|
|
|
0.4 |
|
|
|
|
0.2 |
|
|
|
0.4 |
|
|
Other charges |
|
0.5 |
|
|
|
- |
|
|
|
|
0.1 |
|
|
|
- |
|
|
Adjusted operating profit margin |
|
29.1 |
|
% |
|
30.8 |
|
% |
|
|
27.5 |
|
% |
|
28.6 |
|
% |
Page 23 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|||||||||||||||||
RECONCILIATION OF EFFECTIVE TAX RATE TO ADJUSTED EFFECTIVE TAX RATE |
|||||||||||||||||
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2025 and 2024 |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Three Months Ended December 31, |
|
|
|
Years Ended December 31, |
|
|
||||||||||
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
2024 |
|
|
||||
Effective tax rate |
|
(40.7 |
) |
% |
|
16.9 |
|
% |
|
|
15.1 |
|
% |
|
12.7 |
|
% |
Tax effect of adjustments made to earnings before taxes(1) |
|
31.0 |
|
|
|
(1.9 |
) |
|
|
|
5.8 |
|
|
|
0.8 |
|
|
Other certain tax adjustments (2) |
|
27.6 |
|
|
|
2.5 |
|
|
|
|
(2.9 |
) |
|
|
4.5 |
|
|
Adjusted effective tax rate |
|
17.9 |
|
% |
|
17.5 |
|
% |
|
|
18.0 |
|
% |
|
18.0 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(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 primarily related to significant and discrete tax adjustments. The primary adjustments include provisions of $10.4 million and benefits of $3.8 million in three month-periods ended December 31, 2025 and 2024, respectively, and provisions of $35.1 million and $34.0 million in the years ended December 31, 2025 and 2024, respectively, related to Swiss tax reform; provisions of $6.2 million and $31.6 million in the three-month period and year ended December 31, 2025, respectively, related to certain unremitted foreign earnings (no impact on 2024 periods); benefits of $39.4 million and $6.7 million in the three-month periods ended December 31, 2025 and 2024, respectively, and benefits of $39.4 million and $29.5 million in the years ended December 31, 2025 and 2024, respectively, related to certain intercompany transactions and restructuring; and provisions of $2.3 million and benefits of $51.9 million in the three-month period and year ended December 31, 2024, respectively, related to certain tax audit settlements (no impact on 2025 periods). |
|||||||||||||||||
Page 24 of 25
ZIMMER BIOMET HOLDINGS, INC. |
|
||||||
RECONCILIATION OF DEBT TO NET DEBT |
|
||||||
AS OF DECEMBER 31, 2025 and DECEMBER 31, 2024 |
|
||||||
(in millions, unaudited) |
|
||||||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
December 31, 2025 |
|
|
December 31, 2024 |
|
||
Debt, both current and long-term |
$ |
7,519.1 |
|
|
$ |
6,204.6 |
|
Cash and cash equivalents |
|
(591.9 |
) |
|
|
(525.5 |
) |
Net debt |
$ |
6,927.2 |
|
|
$ |
5,679.1 |
|
Page 25 of 25