WARSAW,
Ind., Nov. 6,
2020 /PRNewswire/ -- Zimmer Biomet Holdings,
Inc. (NYSE and SIX: ZBH) today reported financial results for the
quarter ended September 30,
2020. The Company reported third quarter net sales of
$1.929 billion, an increase of 2.0%
over the prior year period, and an increase of 1.1% on a constant
currency basis. Net earnings for the third quarter were
$242.5 million. Net earnings on
an adjusted basis were $376.8
million.
Diluted earnings per share were $1.16 for the third quarter, a decrease of 44.2%
from the prior year period. Adjusted diluted earnings per
share were $1.81 for the third
quarter, an increase of 2.3% over the prior year period.
"While the stronger than expected recovery of elective
procedures in the third quarter was encouraging, we also remain
focused on ZB's strong operational execution, which continues to
drive confidence in our underlying business," said Bryan Hanson, President and CEO of Zimmer
Biomet. "It is important to note that the challenges and
fluidity around COVID-19 persist as we move into the end of
the year. Still, we will continue to transform
our business, invest for greater value and prioritize
innovation to better position the Company for accelerated growth
over the long term. I am so proud of our global team for the
support we provide healthcare professionals and patients every day
and our ongoing commitment to the ZB mission to better the lives of
people around the world."
While the recovery from COVID-19 continued in the third
quarter, the pace of procedure volume and patient returns slowed
toward the end of the period, with overall performance
still negatively impacted by the pandemic. Stronger recovery was
seen in the Americas and Asia
Pacific in the quarter, with a slower return in regions
within Europe, the Middle East and Africa (EMEA).
Please see the attached schedules accompanying this press
release for additional details on performance in the quarter,
including sales by Zimmer Biomet's three geographies and five
product categories.
Recent Highlights
Aligned with Zimmer Biomet's active portfolio management
strategy and the ongoing transformation of the business, the
Company has invested in priority and right-to-win areas to drive
long-term growth, including two recently completed
acquisitions. Collectively, these deals total approximately
$80 million in initial spend and up
to $98 million in deferred and
milestone payments and add new or soon-to-be launched product
offerings to the Zimmer Biomet portfolio:
- Incisive LLC, a privately-held operating room (OR)
solutions company in the expanding $1.2
billion global integrated OR market; Incisive's technology
drives efficiency in the surgical setting through a comprehensive
offering of "smart OR" infrastructure, including surgical booms and
lights with a smaller footprint as well as proprietary data
analytics and artificial intelligence capabilities; this approach
reduces acquisition and construction costs and is especially
attractive to ambulatory surgery center (ASC) customers;
revenues will be recorded in the Company's
S.E.T. segment
- Relign Corp., a privately-held company in the attractive
and growing $1.6 billion arthroscopy
market and overall $5 billion sports
medicine market; Relign's offerings include the consolidation of
three differentiated arthroscopy tower components into a single
system, a first in the industry, and address a key portfolio gap
for Zimmer Biomet in the sports medicine and broader ASC markets;
revenues will be recorded in the Company's S.E.T.
segment
Geographic and Product Category Sales
The following sales tables provide results by geography
and product category for the three and nine-month periods ended
September 30, 2020, as well as the
percentage change compared to the prior year periods, on both a
reported basis and a constant currency basis.
NET SALES - THREE
MONTHS ENDED SEPTEMBER 30, 2020
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
Net
|
|
|
|
|
|
|
|
Currency
|
|
|
|
Sales
|
|
|
% Change
|
|
|
|
% Change
|
|
|
Geographic Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
$
|
1,216.5
|
|
|
|
3.2
|
%
|
|
|
|
3.3
|
%
|
|
EMEA
|
|
366.2
|
|
|
|
(2.3)
|
|
|
|
|
(5.7)
|
|
|
Asia
Pacific
|
|
346.6
|
|
|
|
2.3
|
|
|
|
|
0.7
|
|
|
Total
|
$
|
1,929.3
|
|
|
|
2.0
|
%
|
|
|
|
1.1
|
%
|
|
Product Categories
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
$
|
402.6
|
|
|
|
0.9
|
%
|
|
|
|
0.9
|
%
|
|
EMEA
|
|
126.6
|
|
|
|
(6.4)
|
|
|
|
|
(9.5)
|
|
|
Asia
Pacific
|
|
119.5
|
|
|
|
1.7
|
|
|
|
|
(0.1)
|
|
|
Total
|
|
648.7
|
|
|
|
(0.5)
|
|
|
|
|
(1.4)
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
268.6
|
|
|
|
7.9
|
|
|
|
|
8.0
|
|
|
EMEA
|
|
109.7
|
|
|
|
0.8
|
|
|
|
|
(2.6)
|
|
|
Asia
Pacific
|
|
105.8
|
|
|
|
4.4
|
|
|
|
|
2.9
|
|
|
Total
|
|
484.1
|
|
|
|
5.4
|
|
|
|
|
4.4
|
|
|
S.E.T *
|
|
359.9
|
|
|
|
3.3
|
|
|
|
|
2.5
|
|
|
Dental, Spine & CMFT**
|
|
295.5
|
|
|
|
7.3
|
|
|
|
|
6.5
|
|
|
Other
|
|
141.1
|
|
|
|
(10.3)
|
|
|
|
|
(11.1)
|
|
|
Total
|
$
|
1,929.3
|
|
|
|
2.0
|
%
|
|
|
|
1.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Sports Medicine,
Extremities and Trauma
|
**
Craniomaxillofacial and Thoracic
|
NET SALES - NINE MONTHS ENDED SEPTEMBER 30,
2020
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constant
|
|
|
|
Net
|
|
|
|
|
|
|
Currency
|
|
|
|
Sales
|
|
|
% Change
|
|
|
% Change
|
|
|
Geographic Results
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
$
|
3,051.5
|
|
|
|
(14.9)
|
%
|
|
|
(14.8)
|
%
|
|
EMEA
|
|
983.0
|
|
|
|
(23.0)
|
|
|
|
(22.7)
|
|
|
Asia
Pacific
|
|
904.7
|
|
|
|
(8.8)
|
|
|
|
(9.0)
|
|
|
Total
|
$
|
4,939.2
|
|
|
|
(15.7)
|
%
|
|
|
(15.6)
|
%
|
|
Product Categories
|
|
|
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
$
|
1,003.9
|
|
|
|
(17.9)
|
%
|
|
|
(17.9)
|
%
|
|
EMEA
|
|
344.5
|
|
|
|
(27.4)
|
|
|
|
(27.0)
|
|
|
Asia
Pacific
|
|
304.3
|
|
|
|
(13.6)
|
|
|
|
(13.4)
|
|
|
Total
|
|
1,652.7
|
|
|
|
(19.4)
|
|
|
|
(19.2)
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
671.8
|
|
|
|
(10.3)
|
|
|
|
(10.2)
|
|
|
EMEA
|
|
291.9
|
|
|
|
(20.6)
|
|
|
|
(20.4)
|
|
|
Asia
Pacific
|
|
282.7
|
|
|
|
(7.0)
|
|
|
|
(7.2)
|
|
|
Total
|
|
1,246.4
|
|
|
|
(12.3)
|
|
|
|
(12.2)
|
|
|
S.E.T *
|
|
946.1
|
|
|
|
(10.9)
|
|
|
|
(10.8)
|
|
|
Dental, Spine & CMFT**
|
|
729.7
|
|
|
|
(14.7)
|
|
|
|
(14.7)
|
|
|
Other
|
|
364.3
|
|
|
|
(22.2)
|
|
|
|
(22.2)
|
|
|
Total
|
$
|
4,939.2
|
|
|
|
(15.7)
|
%
|
|
|
(15.6)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Sports Medicine,
Extremities and Trauma
|
|
|
|
|
|
|
|
|
|
|
**
Craniomaxillofacial and Thoracic
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow and Balance Sheet
Cash provided by operating activities for the third
quarter was $381.3 million and free
cash flow was $287.2 million.
At September 30, 2020, the Company
had $967.3 million in cash and cash
equivalents on the balance sheet. In the third quarter, the
Company paid $49.6 million in
dividends and declared a dividend of $0.24 per share. As previously announced,
Zimmer Biomet refinanced $1.5 billion
in debt that came due April 1, 2020,
renegotiated the terms of its $1.5
billion revolver and secured an additional $1.0 billion credit facility. No borrowings
are outstanding under these credit facilities.
Financial Guidance
While Zimmer Biomet saw encouraging recovery in elective
procedures during the third quarter, there continues to be
uncertainty around the scope and duration of COVID-19 and its
ongoing impact. Therefore, the Company is currently unable to
quantify the expected impact on its results of operations,
financial condition and cash flows, which could be material, for
2020 and is not providing fourth quarter financial guidance at this
time.
Conference Call
The Company will conduct its third quarter 2020 investor
conference call today, November 6,
2020, 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
Founded in 1927 and headquartered in Warsaw, Indiana, Zimmer Biomet is a global
leader in musculoskeletal healthcare. We design, manufacture and
market orthopedic reconstructive products; sports medicine,
biologics, extremities and trauma products; office based
technologies; spine, craniomaxillofacial and thoracic products;
dental implants; and related surgical products.
We collaborate with healthcare professionals around the
globe to advance the pace of innovation. Our products and solutions
help treat patients suffering from disorders of, or injuries to,
bones, joints or supporting soft tissues. Together with healthcare
professionals, we help millions of people live better
lives.
We have operations in more than 25 countries around the
world and sell products in more than 100 countries. For more
information, visit www.zimmerbiomet.com
or follow Zimmer Biomet on Twitter at
www.twitter.com/zimmerbiomet.
Website Information
We routinely post important information for investors on
our website, www.zimmerbiomet.com, in the
"Investor Relations" section. We use this website as a means
of disclosing material, non-public information and for complying
with our disclosure obligations under Regulation FD.
Accordingly, investors should monitor the Investor Relations
section of our website, in addition to following our press
releases, SEC filings, public conference calls, presentations and
webcasts. The information contained on, or that may be
accessed through, our website is not incorporated by reference
into, and is not a part of, this document.
Note on Non-GAAP Financial Measures
This press release includes 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.
Sales change information for the three and nine-month
periods ended September 30, 2020 is
presented on a GAAP (reported) basis and on a constant currency
basis. Constant currency percentage changes exclude the
effects of foreign currency exchange rates. They are
calculated by translating current and prior-period sales at the
same predetermined exchange rate. The translated results are
then used to determine year-over-year percentage increases or
decreases.
Net earnings (loss) and diluted earnings (loss) per share
for the three and nine-month periods ended September 30, 2020 are presented on a GAAP
(reported) basis and on an adjusted basis. Adjusted earnings
and adjusted diluted earnings per share exclude the effects of
certain inventory and manufacturing-related charges including
charges to discontinue certain product lines; intangible asset
amortization; goodwill and intangible asset impairment;
restructuring and other cost reduction initiative expenses; quality
remediation expenses; acquisition, integration and related
expenses; certain litigation gains and charges; expenses to
establish initial compliance with the European Union Medical Device
Regulation; other charges; any related effects on our income tax
provision associated with these items; tax adjustments relating to
the impacts of tax only amortization in Switzerland; the effect of Switzerland tax reform; other certain tax
adjustments; and, with respect to earnings per share information,
provide for the effect of dilutive shares assuming net earnings in
a period of a reported net loss.
Free cash flow is an additional non-GAAP measure that is
presented in this press release.
Free cash flow is computed by deducting additions to
instruments and other property, plant and equipment from net cash
provided by operating activities.
Reconciliations of these non-GAAP financial measures to
the most directly comparable GAAP financial
measures are included in this press release. This press
release also contains supplemental reconciliations of additional
non-GAAP financial measures that the Company presents in other
contexts. These additional non-GAAP financial measures are
computed from the most directly comparable GAAP financial measure
as indicated in the applicable reconciliation.
Management uses non-GAAP financial measures internally to
evaluate the performance of the business. Additionally,
management believes these non-GAAP measures provide meaningful
incremental information to investors to consider when evaluating
the performance of the Company. Management believes these
measures offer the ability to make period-to-period comparisons
that are not impacted by certain items that can cause dramatic
changes in reported income but that do not impact the fundamentals
of our operations. The non-GAAP measures enable the
evaluation of operating results and trend analysis by allowing a
reader to better identify operating trends that may otherwise be
masked or distorted by these types of items that are excluded from
the non-GAAP measures. In addition, constant currency sales
changes, adjusted operating profit, adjusted diluted earnings per
share and free cash flow are used as performance metrics in our
incentive compensation programs.
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 the impact of the COVID-19 pandemic on our
business, and any statements about our forecasts, expectations,
plans, intentions, strategies or prospects. All statements
other than statements of historical or current fact are, or may be
deemed to be, forward-looking statements. Such statements are
based upon the current beliefs, expectations and assumptions of
management and are subject to significant risks, uncertainties and
changes in circumstances that could cause actual outcomes and
results to differ materially from the forward-looking
statements. These risks, uncertainties and changes in
circumstances include, but are not limited to: the effects of
the COVID-19 global pandemic and other adverse public health
developments on the global economy, our business and operations and
the business and operations of our suppliers and customers,
including the deferral of elective procedures and our ability to
collect accounts receivable; the risks and uncertainties related to
our ability to successfully execute our restructuring plans; the
success of our quality and operational excellence initiatives,
including ongoing quality remediation efforts at our Warsaw North
Campus facility; the ability to remediate matters identified in
inspectional observations or warning letters issued by the U.S.
Food and Drug Administration (FDA), while continuing to satisfy the
demand for our products; compliance with the Deferred Prosecution
Agreement entered into in January
2017; 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; the ability to retain the independent
agents and distributors who market our products; dependence on a
limited number of suppliers for key raw materials and outsourced
activities; the possibility that the anticipated synergies and
other benefits from mergers and acquisitions will not be realized,
or will not be realized within the expected time periods; the risks
and uncertainties related to our ability to successfully integrate
the operations, products, employees and distributors of acquired
companies; the effect of the potential disruption of management's
attention from ongoing business operations due to integration
matters related to mergers and acquisitions; the effect of mergers
and acquisitions on our relationships with customers, suppliers and
lenders and on our operating results and businesses generally;
challenges relating to changes in and compliance with governmental
laws and regulations affecting our U.S. and international
businesses, including regulations of the FDA and foreign government
regulators, such as more stringent requirements for regulatory
clearance of products; the outcome of government investigations;
competition; pricing pressures; changes in customer demand for our
products and services caused by demographic changes or other
factors; the impact of healthcare reform measures; reductions in
reimbursement levels by third-party payors and cost containment
efforts of healthcare purchasing organizations; dependence on new
product development, technological advances and innovation; shifts
in the product category or regional sales mix of our products and
services; supply and prices of raw materials and products; control
of costs and expenses; the ability to obtain and maintain adequate
intellectual property protection; breaches or failures of our
information technology systems or products, including by
cyberattack, unauthorized access or theft; the ability to form and
implement alliances; changes in tax obligations arising from tax
reform measures, including European Union rules on state aid, or
examinations by tax authorities; product liability, intellectual
property and commercial litigation losses; changes in general
industry and market conditions, including domestic and
international growth rates; changes in general domestic and
international economic conditions, including interest rate and
currency exchange rate fluctuations; and the impact of the ongoing
financial and political uncertainty on countries in the Euro zone
on the ability to collect accounts receivable in affected
countries. 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,
2019, 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.
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF
EARNINGS
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020
and 2019
|
|
(in millions, except per share amounts,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
2019
|
|
Net Sales
|
$
|
1,929.3
|
|
|
$
|
1,892.4
|
|
Cost of products
sold, excluding intangible asset amortization
|
|
569.4
|
|
|
|
535.7
|
|
Intangible asset
amortization
|
|
149.7
|
|
|
|
146.6
|
|
Research and
development
|
|
85.9
|
|
|
|
114.4
|
|
Selling, general and
administrative
|
|
790.0
|
|
|
|
826.4
|
|
Restructuring and
other cost reduction initiatives
|
|
16.2
|
|
|
|
5.4
|
|
Quality
remediation
|
|
9.8
|
|
|
|
20.7
|
|
Acquisition,
integration and related
|
|
9.1
|
|
|
|
(2.6)
|
|
Operating
expenses
|
|
1,630.1
|
|
|
|
1,646.6
|
|
Operating Profit
|
|
299.2
|
|
|
|
245.8
|
|
Other income
(expense), net
|
|
10.6
|
|
|
|
(4.4)
|
|
Interest expense,
net
|
|
(54.0)
|
|
|
|
(56.8)
|
|
Earnings before
income taxes
|
|
255.8
|
|
|
|
184.6
|
|
Provision (benefit)
for income taxes
|
|
9.7
|
|
|
|
(247.4)
|
|
Net Earnings
|
|
246.1
|
|
|
|
432.0
|
|
Less: Net earnings
attributable to noncontrolling interest
|
|
3.6
|
|
|
|
0.9
|
|
Net Earnings of Zimmer Biomet Holdings,
Inc.
|
$
|
242.5
|
|
|
$
|
431.1
|
|
Earnings Per Common Share
|
|
|
|
|
|
|
|
Basic
|
$
|
1.17
|
|
|
$
|
2.10
|
|
Diluted
|
$
|
1.16
|
|
|
$
|
2.08
|
|
Weighted Average Common Shares
Outstanding
|
|
|
|
|
|
|
|
Basic
|
|
207.1
|
|
|
|
205.3
|
|
Diluted
|
|
208.5
|
|
|
|
207.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF
EARNINGS
|
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 and
2019
|
|
(in millions, except per share amounts,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
Net Sales
|
$
|
4,939.2
|
|
|
$
|
5,856.5
|
|
Cost of products
sold, excluding intangible asset amortization
|
|
1,481.0
|
|
|
|
1,670.4
|
|
Intangible asset
amortization
|
|
445.0
|
|
|
|
436.9
|
|
Research and
development
|
|
272.0
|
|
|
|
328.2
|
|
Selling, general and
administrative
|
|
2,283.9
|
|
|
|
2,461.6
|
|
Goodwill and
intangible asset impairment
|
|
645.0
|
|
|
|
70.1
|
|
Restructuring and
other cost reduction initiatives
|
|
89.2
|
|
|
|
17.0
|
|
Quality
remediation
|
|
35.9
|
|
|
|
63.1
|
|
Acquisition,
integration and related
|
|
15.7
|
|
|
|
8.5
|
|
Operating
expenses
|
|
5,267.7
|
|
|
|
5,055.8
|
|
Operating (Loss) Profit
|
|
(328.5)
|
|
|
|
800.7
|
|
Other income
(expense), net
|
|
17.4
|
|
|
|
(9.6)
|
|
Interest expense,
net
|
|
(158.9)
|
|
|
|
(174.5)
|
|
(Loss) earnings
before income taxes
|
|
(470.0)
|
|
|
|
616.6
|
|
Provision (benefit)
for income taxes
|
|
1.2
|
|
|
|
(193.5)
|
|
Net (Loss) Earnings
|
|
(471.2)
|
|
|
|
810.1
|
|
Less: Net earnings
(loss) attributable to noncontrolling interest
|
|
1.4
|
|
|
|
(0.8)
|
|
Net (Loss) Earnings of Zimmer Biomet Holdings,
Inc.
|
$
|
(472.6)
|
|
|
$
|
810.9
|
|
(Loss) Earnings Per Common
Share
|
|
|
|
|
|
|
|
Basic
|
$
|
(2.29)
|
|
|
$
|
3.96
|
|
Diluted
|
$
|
(2.29)
|
|
|
$
|
3.93
|
|
Weighted Average Common Shares
Outstanding
|
|
|
|
|
|
|
|
Basic
|
|
206.8
|
|
|
|
204.8
|
|
Diluted
|
|
206.8
|
|
|
|
206.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
CONDENSED CONSOLIDATED BALANCE
SHEETS
|
|
(in millions, unaudited)
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Assets
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
967.3
|
|
|
$
|
617.9
|
|
Receivables,
net
|
|
|
1,340.7
|
|
|
|
1,363.9
|
|
Inventories
|
|
|
2,492.2
|
|
|
|
2,385.0
|
|
Other current
assets
|
|
|
352.4
|
|
|
|
357.1
|
|
Total current
assets
|
|
|
5,152.6
|
|
|
|
4,723.9
|
|
Property, plant and
equipment, net
|
|
|
2,042.5
|
|
|
|
2,077.4
|
|
Goodwill
|
|
|
9,038.8
|
|
|
|
9,599.7
|
|
Intangible assets,
net
|
|
|
6,850.6
|
|
|
|
7,257.6
|
|
Other
assets
|
|
|
941.0
|
|
|
|
980.1
|
|
Total Assets
|
|
$
|
24,025.5
|
|
|
$
|
24,638.7
|
|
Liabilities and Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
$
|
1,816.2
|
|
|
$
|
1,941.5
|
|
Current portion of
long-term debt
|
|
|
450.0
|
|
|
|
1,500.0
|
|
Other long-term
liabilities
|
|
|
2,040.9
|
|
|
|
2,083.0
|
|
Long-term
debt
|
|
|
7,840.2
|
|
|
|
6,721.4
|
|
Stockholders'
equity
|
|
|
11,878.2
|
|
|
|
12,392.8
|
|
Total Liabilities and Stockholders'
Equity
|
|
$
|
24,025.5
|
|
|
$
|
24,638.7
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 and
2019
|
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
Cash flows provided by (used in) operating
activities
|
|
|
|
|
|
|
|
|
Net (loss)
earnings
|
|
$
|
(471.2)
|
|
|
$
|
810.1
|
|
Depreciation and
amortization
|
|
|
767.3
|
|
|
|
752.2
|
|
Share-based
compensation
|
|
|
62.0
|
|
|
|
61.6
|
|
Goodwill and
intangible asset impairment
|
|
|
645.0
|
|
|
|
70.1
|
|
Changes in operating
assets and liabilities, net of acquired assets and
liabilities
|
|
|
|
|
|
|
|
|
Income
taxes
|
|
|
(55.0)
|
|
|
|
(356.3)
|
|
Receivables
|
|
|
13.6
|
|
|
|
109.5
|
|
Inventories
|
|
|
(108.6)
|
|
|
|
(106.0)
|
|
Accounts payable and
accrued expenses
|
|
|
(131.4)
|
|
|
|
(162.7)
|
|
Other assets and
liabilities
|
|
|
57.7
|
|
|
|
(16.0)
|
|
Net cash provided by
operating activities (1)
|
|
|
779.4
|
|
|
|
1,162.5
|
|
Cash flows provided by (used in) investing
activities
|
|
|
|
|
|
|
|
|
Additions to
instruments
|
|
|
(222.8)
|
|
|
|
(239.5)
|
|
Additions to other
property, plant and equipment
|
|
|
(89.8)
|
|
|
|
(155.3)
|
|
Net investment hedge
settlements
|
|
|
43.0
|
|
|
|
37.5
|
|
Acquisition of
intellectual property rights
|
|
|
-
|
|
|
|
(197.6)
|
|
Investments in other
assets
|
|
|
(28.3)
|
|
|
|
(36.4)
|
|
Net cash used in
investing activities
|
|
|
(297.9)
|
|
|
|
(591.3)
|
|
Cash flows provided by (used in) financing
activities
|
|
|
|
|
|
|
|
|
Proceeds from senior
notes
|
|
|
1,497.1
|
|
|
|
-
|
|
Redemption of senior
notes
|
|
|
(1,500.0)
|
|
|
|
-
|
|
Proceeds from term
loans
|
|
|
-
|
|
|
|
200.0
|
|
Payments on term
loans
|
|
|
-
|
|
|
|
(750.0)
|
|
Net payments on other
debt
|
|
|
-
|
|
|
|
(5.0)
|
|
Dividends paid to
stockholders
|
|
|
(148.7)
|
|
|
|
(147.3)
|
|
Proceeds from employee
stock compensation plans
|
|
|
97.7
|
|
|
|
125.9
|
|
Net cash flows from
unremitted collections from factoring programs
|
|
|
(39.6)
|
|
|
|
(15.4)
|
|
Business combination
contingent consideration payments
|
|
|
(13.0)
|
|
|
|
-
|
|
Debt issuance
costs
|
|
|
(22.3)
|
|
|
|
-
|
|
Other financing
activities
|
|
|
(6.7)
|
|
|
|
(5.4)
|
|
Net cash used in
financing activities
|
|
|
(135.5)
|
|
|
|
(597.2)
|
|
Effect of exchange
rates on cash and cash equivalents
|
|
|
3.4
|
|
|
|
(4.3)
|
|
Increase (decrease) in
cash and cash equivalents
|
|
|
349.4
|
|
|
|
(30.3)
|
|
Cash and cash
equivalents, beginning of period
|
|
|
617.9
|
|
|
|
542.8
|
|
Cash and cash
equivalents, end of period
|
|
$
|
967.3
|
|
|
$
|
512.5
|
|
|
|
|
|
|
|
|
|
|
(1) 2019 reflects approximately
$168 million paid related to a patent litigation matter
|
|
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
NET SALES BY GEOGRAPHY
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020
and 2019
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
|
% Inc / (Dec)
|
|
|
Volume / Mix
|
|
|
Price
|
|
|
Foreign Exchange
|
|
|
Americas
|
|
$
|
1,216.5
|
|
|
$
|
1,179.2
|
|
|
|
3.2
|
%
|
|
|
6.7
|
%
|
|
|
(3.4)
|
%
|
|
|
(0.1)
|
%
|
|
EMEA
|
|
|
366.2
|
|
|
|
374.6
|
|
|
|
(2.3)
|
|
|
|
(4.8)
|
|
|
|
(0.9)
|
|
|
|
3.4
|
|
|
Asia
Pacific
|
|
|
346.6
|
|
|
|
338.6
|
|
|
|
2.3
|
|
|
|
2.1
|
|
|
|
(1.4)
|
|
|
|
1.6
|
|
|
Total
|
|
$
|
1,929.3
|
|
|
$
|
1,892.4
|
|
|
|
2.0
|
%
|
|
|
3.7
|
%
|
|
|
(2.6)
|
%
|
|
|
0.9
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
NET SALES BY PRODUCT CATEGORY
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020
and 2019
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
|
% Inc / (Dec)
|
|
|
Volume / Mix
|
|
|
Price
|
|
|
Foreign Exchange
|
|
|
Knees
|
|
$
|
648.7
|
|
|
$
|
651.9
|
|
|
|
(0.5)
|
%
|
|
|
1.4
|
%
|
|
|
(2.8)
|
%
|
|
|
0.9
|
%
|
|
Hips
|
|
|
484.1
|
|
|
|
459.2
|
|
|
|
5.4
|
|
|
|
7.3
|
|
|
|
(2.9)
|
|
|
|
1.0
|
|
|
S.E.T
|
|
|
359.9
|
|
|
|
348.5
|
|
|
|
3.3
|
|
|
|
4.9
|
|
|
|
(2.4)
|
|
|
|
0.8
|
|
|
Dental, Spine &
CMFT
|
|
|
295.5
|
|
|
|
275.5
|
|
|
|
7.3
|
|
|
|
9.0
|
|
|
|
(2.5)
|
|
|
|
0.8
|
|
|
Other
|
|
|
141.1
|
|
|
|
157.3
|
|
|
|
(10.3)
|
|
|
|
(10.1)
|
|
|
|
(1.0)
|
|
|
|
0.8
|
|
|
Total
|
|
$
|
1,929.3
|
|
|
$
|
1,892.4
|
|
|
|
2.0
|
%
|
|
|
3.7
|
%
|
|
|
(2.6)
|
%
|
|
|
0.9
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
NET SALES BY GEOGRAPHY
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 and
2019
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
|
% (Dec)
|
|
|
Volume / Mix
|
|
|
Price
|
|
|
Foreign Exchange
|
|
|
Americas
|
|
$
|
3,051.5
|
|
|
$
|
3,587.6
|
|
|
|
(14.9)
|
%
|
|
|
(11.9)
|
%
|
|
|
(2.9)
|
%
|
|
|
(0.1)
|
%
|
|
EMEA
|
|
|
983.0
|
|
|
|
1,276.5
|
|
|
|
(23.0)
|
|
|
|
(21.5)
|
|
|
|
(1.2)
|
|
|
|
(0.3)
|
|
|
Asia
Pacific
|
|
|
904.7
|
|
|
|
992.4
|
|
|
|
(8.8)
|
|
|
|
(7.8)
|
|
|
|
(1.2)
|
|
|
|
0.2
|
|
|
Total
|
|
$
|
4,939.2
|
|
|
$
|
5,856.5
|
|
|
|
(15.7)
|
%
|
|
|
(13.4)
|
%
|
|
|
(2.2)
|
%
|
|
|
(0.1)
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
NET SALES BY PRODUCT CATEGORY
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 and
2019
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020
|
|
|
2019
|
|
|
% (Dec)
|
|
|
Volume / Mix
|
|
|
Price
|
|
|
Foreign Exchange
|
|
|
Knees
|
|
$
|
1,652.7
|
|
|
$
|
2,049.5
|
|
|
|
(19.4)
|
%
|
|
|
(16.7)
|
%
|
|
|
(2.5)
|
%
|
|
|
(0.2)
|
%
|
|
Hips
|
|
|
1,246.4
|
|
|
|
1,421.1
|
|
|
|
(12.3)
|
|
|
|
(9.5)
|
|
|
|
(2.7)
|
|
|
|
(0.1)
|
|
|
S.E.T
|
|
|
946.1
|
|
|
|
1,062.3
|
|
|
|
(10.9)
|
|
|
|
(8.5)
|
|
|
|
(2.3)
|
|
|
|
(0.1)
|
|
|
Dental, Spine &
CMFT
|
|
|
729.7
|
|
|
|
855.2
|
|
|
|
(14.7)
|
|
|
|
(13.5)
|
|
|
|
(1.2)
|
|
|
|
-
|
|
|
Other
|
|
|
364.3
|
|
|
|
468.4
|
|
|
|
(22.2)
|
|
|
|
(20.6)
|
|
|
|
(1.6)
|
|
|
|
-
|
|
|
Total
|
|
$
|
4,939.2
|
|
|
$
|
5,856.5
|
|
|
|
(15.7)
|
%
|
|
|
(13.4)
|
%
|
|
|
(2.2)
|
%
|
|
|
(0.1)
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
RECONCILIATION OF REPORTED NET SALES % CHANGE
TO
|
CONSTANT CURRENCY % CHANGE
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
September 30, 2020
|
|
|
|
|
|
|
|
|
Foreign
|
|
|
|
Constant
|
|
|
|
|
|
|
|
|
Exchange
|
|
|
|
Currency
|
|
|
|
% Change
|
|
|
|
Impact
|
|
|
|
% Change
|
|
|
Geographic Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
3.2
|
%
|
|
|
|
(0.1)
|
%
|
|
|
|
3.3
|
%
|
|
EMEA
|
|
(2.3)
|
|
|
|
|
3.4
|
|
|
|
|
(5.7)
|
|
|
Asia
Pacific
|
|
2.3
|
|
|
|
|
1.6
|
|
|
|
|
0.7
|
|
|
Total
|
|
2.0
|
%
|
|
|
|
0.9
|
%
|
|
|
|
1.1
|
%
|
|
Product Categories
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
0.9
|
%
|
|
|
|
-
|
%
|
|
|
|
0.9
|
%
|
|
EMEA
|
|
(6.4)
|
|
|
|
|
3.1
|
|
|
|
|
(9.5)
|
|
|
Asia
Pacific
|
|
1.7
|
|
|
|
|
1.8
|
|
|
|
|
(0.1)
|
|
|
Total
|
|
(0.5)
|
|
|
|
|
0.9
|
|
|
|
|
(1.4)
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
7.9
|
|
|
|
|
(0.1)
|
|
|
|
|
8.0
|
|
|
EMEA
|
|
0.8
|
|
|
|
|
3.4
|
|
|
|
|
(2.6)
|
|
|
Asia
Pacific
|
|
4.4
|
|
|
|
|
1.5
|
|
|
|
|
2.9
|
|
|
Total
|
|
5.4
|
|
|
|
|
1.0
|
|
|
|
|
4.4
|
|
|
S.E.T
|
|
3.3
|
|
|
|
|
0.8
|
|
|
|
|
2.5
|
|
|
Dental, Spine & CMFT
|
|
7.3
|
|
|
|
|
0.8
|
|
|
|
|
6.5
|
|
|
Other
|
|
(10.3)
|
|
|
|
|
0.8
|
|
|
|
|
(11.1)
|
|
|
Total
|
|
2.0
|
%
|
|
|
|
0.9
|
%
|
|
|
|
1.1
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
RECONCILIATION OF REPORTED NET SALES % CHANGE
TO
|
CONSTANT CURRENCY % CHANGE
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended
|
|
|
|
September 30, 2020
|
|
|
|
|
|
|
|
|
Foreign
|
|
|
|
Constant
|
|
|
|
|
|
|
|
|
Exchange
|
|
|
|
Currency
|
|
|
|
% Change
|
|
|
|
Impact
|
|
|
|
% Change
|
|
|
Geographic Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
(14.9)
|
%
|
|
|
|
(0.1)
|
%
|
|
|
|
(14.8)
|
%
|
|
EMEA
|
|
(23.0)
|
|
|
|
|
(0.3)
|
|
|
|
|
(22.7)
|
|
|
Asia
Pacific
|
|
(8.8)
|
|
|
|
|
0.2
|
|
|
|
|
(9.0)
|
|
|
Total
|
|
(15.7)
|
%
|
|
|
|
(0.1)
|
%
|
|
|
|
(15.6)
|
%
|
|
Product Categories
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Knees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
(17.9)
|
%
|
|
|
|
-
|
%
|
|
|
|
(17.9)
|
%
|
|
EMEA
|
|
(27.4)
|
|
|
|
|
(0.4)
|
|
|
|
|
(27.0)
|
|
|
Asia
Pacific
|
|
(13.6)
|
|
|
|
|
(0.2)
|
|
|
|
|
(13.4)
|
|
|
Total
|
|
(19.4)
|
|
|
|
|
(0.2)
|
|
|
|
|
(19.2)
|
|
|
Hips
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
(10.3)
|
|
|
|
|
(0.1)
|
|
|
|
|
(10.2)
|
|
|
EMEA
|
|
(20.6)
|
|
|
|
|
(0.2)
|
|
|
|
|
(20.4)
|
|
|
Asia
Pacific
|
|
(7.0)
|
|
|
|
|
0.2
|
|
|
|
|
(7.2)
|
|
|
Total
|
|
(12.3)
|
|
|
|
|
(0.1)
|
|
|
|
|
(12.2)
|
|
|
S.E.T
|
|
(10.9)
|
|
|
|
|
(0.1)
|
|
|
|
|
(10.8)
|
|
|
Dental, Spine & CMFT
|
|
(14.7)
|
|
|
|
|
-
|
|
|
|
|
(14.7)
|
|
|
Other
|
|
(22.2)
|
|
|
|
|
-
|
|
|
|
|
(22.2)
|
|
|
Total
|
|
(15.7)
|
%
|
|
|
|
(0.1)
|
%
|
|
|
|
(15.6)
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
RECONCILIATION OF REPORTED TO ADJUSTED
RESULTS
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020 and
2019
|
|
(in millions, except per share amounts,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30,
2020
|
|
|
|
Cost of products sold, excluding intangible asset
amortization
|
|
|
Intangible asset amortization
|
|
|
Research and development
|
|
|
Selling, general and
administrative
|
|
|
Restructuring and other cost reduction
initiatives
|
|
|
Quality remediation
|
|
|
Acquisition, integration and
related
|
|
|
Other income (expense), net
|
|
|
Provision (benefit) for income
taxes
|
|
|
Net Earnings of Zimmer Biomet Holdings,
Inc.
|
|
|
Diluted earnings per common
share
|
|
As Reported
|
|
$
|
569.4
|
|
|
$
|
149.7
|
|
|
$
|
85.9
|
|
|
$
|
790.0
|
|
|
$
|
16.2
|
|
|
$
|
9.8
|
|
|
$
|
9.1
|
|
|
$
|
10.6
|
|
|
$
|
9.7
|
|
|
$
|
242.5
|
|
|
$
|
1.16
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(2.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.3
|
|
|
|
(2.0)
|
|
|
|
(0.01)
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(149.7)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
39.3
|
|
|
|
110.4
|
|
|
|
0.53
|
|
Restructuring and
other cost
reduction initiatives(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(16.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.5
|
|
|
|
9.7
|
|
|
|
0.05
|
|
Quality
remediation(5)
|
|
|
(0.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(9.8)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.2
|
|
|
|
6.8
|
|
|
|
0.03
|
|
Acquisition,
integration and related(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(9.1)
|
|
|
|
-
|
|
|
|
1.9
|
|
|
|
7.2
|
|
|
|
0.03
|
|
Litigation(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(19.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.8
|
|
|
|
12.5
|
|
|
|
0.06
|
|
European Union
Medical Device
Regulation(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
(2.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.1
|
|
|
|
0.9
|
|
|
|
0.01
|
|
Other
charges(9)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(8.6)
|
|
|
|
(4.7)
|
|
|
|
(3.6)
|
|
|
|
(0.02)
|
|
Tax adjustments
relating to
the impacts of tax only
amortization in Switzerland(10)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1.9)
|
|
|
|
1.9
|
|
|
|
0.01
|
|
Switzerland tax
reform(11)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.5
|
|
|
|
(6.5)
|
|
|
|
(0.03)
|
|
Other certain tax
adjustments(12)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.0
|
|
|
|
(3.0)
|
|
|
|
(0.01)
|
|
As Adjusted
|
|
$
|
566.9
|
|
|
$
|
-
|
|
|
$
|
83.9
|
|
|
$
|
770.4
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2.0
|
|
|
$
|
75.7
|
|
|
$
|
376.8
|
|
|
$
|
1.81
|
|
FOR THE THREE MONTHS ENDED SEPTEMBER 30,
2019
|
|
|
|
Cost of products sold, excluding intangible asset
amortization
|
|
|
Intangible asset amortization
|
|
|
Research and development
|
|
|
Selling, general and
administrative
|
|
|
Restructuring and other cost reduction
initiatives
|
|
|
Quality remediation
|
|
|
Acquisition, integration and
related
|
|
|
Provision (benefit) for income
taxes
|
|
|
Net Earnings attributable to noncontrolling
interest
|
|
|
Net Earnings of Zimmer Biomet Holdings,
Inc.
|
|
|
Diluted earnings per common
share
|
|
As Reported
|
|
$
|
535.7
|
|
|
$
|
146.6
|
|
|
$
|
114.4
|
|
|
$
|
826.4
|
|
|
$
|
5.4
|
|
|
$
|
20.7
|
|
|
$
|
(2.6)
|
|
|
$
|
(247.4)
|
|
|
$
|
0.9
|
|
|
$
|
431.1
|
|
|
$
|
2.08
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(11.6)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.8
|
|
|
|
-
|
|
|
|
4.8
|
|
|
|
0.02
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(146.6)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
27.0
|
|
|
|
-
|
|
|
|
119.6
|
|
|
|
0.58
|
|
Restructuring and
other cost
reduction initiatives(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.3
|
|
|
|
-
|
|
|
|
4.1
|
|
|
|
0.02
|
|
Quality
remediation(5)
|
|
|
(0.8)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(20.7)
|
|
|
|
-
|
|
|
|
4.8
|
|
|
|
-
|
|
|
|
16.7
|
|
|
|
0.08
|
|
Acquisition,
integration and related(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.6
|
|
|
|
(0.5)
|
|
|
|
-
|
|
|
|
(2.1)
|
|
|
|
(0.01)
|
|
Litigation(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(42.8)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8.7
|
|
|
|
-
|
|
|
|
34.1
|
|
|
|
0.16
|
|
European Union
Medical Device
Regulation(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
(11.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2.1
|
|
|
|
-
|
|
|
|
9.3
|
|
|
|
0.05
|
|
Other
charges(9)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(18.5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.6
|
|
|
|
0.1
|
|
|
|
13.8
|
|
|
|
0.07
|
|
Switzerland tax
reform(11)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
263.8
|
|
|
|
-
|
|
|
|
(263.8)
|
|
|
|
(1.27)
|
|
Other certain tax
adjustments(12)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1.2
|
|
|
|
-
|
|
|
|
(1.2)
|
|
|
|
(0.01)
|
|
As Adjusted
|
|
$
|
523.3
|
|
|
$
|
-
|
|
|
$
|
103.0
|
|
|
$
|
765.1
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
72.4
|
|
|
$
|
1.0
|
|
|
$
|
366.4
|
|
|
$
|
1.77
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
RECONCILIATION OF REPORTED TO ADJUSTED
RESULTS
|
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 and
2019
|
|
(in millions, except per share amounts,
unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30,
2020
|
|
|
|
Cost of products sold, excluding intangible asset
amortization
|
|
|
Intangible asset amortization
|
|
|
Research and development
|
|
|
Selling, general and
administrative
|
|
|
Goodwill and intangible asset
impairment
|
|
|
Restructuring and other cost reduction
initiatives
|
|
|
Quality remediation
|
|
|
Acquisition, integration and
related
|
|
|
Other income (expense), net
|
|
|
Provision (benefit) for income
taxes
|
|
|
Net (Loss) Earnings of Zimmer Biomet Holdings,
Inc.
|
|
|
Diluted (loss) earnings per common
share
|
|
As Reported
|
|
$
|
1,481.0
|
|
|
$
|
445.0
|
|
|
$
|
272.0
|
|
|
$
|
2,283.9
|
|
|
$
|
645.0
|
|
|
$
|
89.2
|
|
|
$
|
35.9
|
|
|
$
|
15.7
|
|
|
$
|
17.4
|
|
|
$
|
1.2
|
|
|
$
|
(472.6)
|
|
|
$
|
(2.29)
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(4.3)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10.2
|
|
|
|
(5.9)
|
|
|
|
(0.03)
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(445.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
77.5
|
|
|
|
367.5
|
|
|
|
1.78
|
|
Goodwill and
intangible asset
impairment(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(645.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5.7
|
|
|
|
639.3
|
|
|
|
3.09
|
|
Restructuring and
other cost
reduction initiatives(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(89.2)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18.7
|
|
|
|
70.5
|
|
|
|
0.34
|
|
Quality
remediation(5)
|
|
|
0.1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(35.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.3
|
|
|
|
28.5
|
|
|
|
0.14
|
|
Acquisition,
integration and related(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(15.7)
|
|
|
|
-
|
|
|
|
2.9
|
|
|
|
12.8
|
|
|
|
0.06
|
|
Litigation(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(100.4)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18.7
|
|
|
|
81.7
|
|
|
|
0.40
|
|
European Union
Medical Device
Regulation(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
(19.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.2
|
|
|
|
15.9
|
|
|
|
0.07
|
|
Other
charges(9)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(18.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(12.5)
|
|
|
|
7.9
|
|
|
|
(2.3)
|
|
|
|
(0.01)
|
|
Tax adjustments
relating to
the impacts of tax only
amortization in Switzerland(10)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(18.1)
|
|
|
|
18.1
|
|
|
|
0.09
|
|
Switzerland tax
reform(11)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.5
|
|
|
|
(6.5)
|
|
|
|
(0.03)
|
|
Other certain tax
adjustments(12)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6.1
|
|
|
|
(6.1)
|
|
|
|
(0.03)
|
|
Effect of dilutive
shares assuming
net earnings(13)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(0.02)
|
|
As Adjusted
|
|
$
|
1,476.8
|
|
|
$
|
-
|
|
|
$
|
252.9
|
|
|
$
|
2,165.4
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4.9
|
|
|
$
|
147.8
|
|
|
$
|
740.9
|
|
|
$
|
3.56
|
|
FOR THE NINE MONTHS ENDED SEPTEMBER 30,
2019
|
|
|
|
Cost of products sold, excluding intangible asset
amortization
|
|
|
Intangible asset amortization
|
|
|
Research and development
|
|
|
Selling, general and
administrative
|
|
|
Intangible asset impairment
|
|
|
Restructuring and other cost reduction
initiatives
|
|
|
Quality remediation
|
|
|
Acquisition, integration and
related
|
|
|
Provision (benefit) for income
taxes
|
|
|
Net earnings (loss) attributable to noncontrolling
interest
|
|
|
Net (Loss) Earnings of Zimmer Biomet Holdings,
Inc.
|
|
|
Diluted (loss) earnings per common
share
|
|
As Reported
|
|
$
|
1,670.4
|
|
|
$
|
436.9
|
|
|
$
|
328.2
|
|
|
$
|
2,461.6
|
|
|
$
|
70.1
|
|
|
$
|
17.0
|
|
|
$
|
63.1
|
|
|
$
|
8.5
|
|
|
$
|
(193.5)
|
|
|
$
|
(0.8)
|
|
|
$
|
810.9
|
|
|
$
|
3.93
|
|
Inventory and
manufacturing-
related charges(1)
|
|
|
(47.7)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
19.8
|
|
|
|
-
|
|
|
|
27.9
|
|
|
|
0.14
|
|
Intangible asset
amortization(2)
|
|
|
-
|
|
|
|
(436.9)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
85.0
|
|
|
|
-
|
|
|
|
351.9
|
|
|
|
1.71
|
|
Intangible asset
impairment(3)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(70.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5.5
|
|
|
|
-
|
|
|
|
64.6
|
|
|
|
0.31
|
|
Restructuring and
other cost
reduction initiatives(4)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(17.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.0
|
|
|
|
-
|
|
|
|
13.0
|
|
|
|
0.06
|
|
Quality
remediation(5)
|
|
|
(1.5)
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(63.1)
|
|
|
|
-
|
|
|
|
14.9
|
|
|
|
-
|
|
|
|
49.7
|
|
|
|
0.24
|
|
Acquisition,
integration and
related(6)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(8.5)
|
|
|
|
2.5
|
|
|
|
-
|
|
|
|
6.0
|
|
|
|
0.03
|
|
Litigation(7)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(48.0)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7.9
|
|
|
|
-
|
|
|
|
40.1
|
|
|
|
0.19
|
|
Litigation settlement
gain(14)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
23.5
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5.2)
|
|
|
|
-
|
|
|
|
(18.3)
|
|
|
|
(0.09)
|
|
European Union
Medical
Device Regulation(8)
|
|
|
-
|
|
|
|
-
|
|
|
|
(18.1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3.2
|
|
|
|
-
|
|
|
|
14.9
|
|
|
|
0.07
|
|
Other
charges(9)
|
|
|
-
|
|
|
|
-
|
|
|
|
(4.3)
|
|
|
|
(78.8)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
17.8
|
|
|
|
1.3
|
|
|
|
64.0
|
|
|
|
0.31
|
|
Switzerland tax
reform(11)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
263.8
|
|
|
|
-
|
|
|
|
(263.8)
|
|
|
|
(1.27)
|
|
Other certain tax
adjustments(12)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
12.6
|
|
|
|
-
|
|
|
|
(12.6)
|
|
|
|
(0.06)
|
|
As Adjusted
|
|
$
|
1,621.2
|
|
|
$
|
-
|
|
|
$
|
305.8
|
|
|
$
|
2,358.3
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
238.3
|
|
|
$
|
0.5
|
|
|
$
|
1,148.3
|
|
|
$
|
5.57
|
|
(1)
|
Inventory and
manufacturing-related charges include excess and obsolete inventory
charges on certain product lines we intend to discontinue and other
inventory and manufacturing-related charges. In the
nine-month period ended September 30, 2019, inventory and
manufacturing-related charges also included a $20.8 million charge
incurred to terminate a raw material supply agreement.
|
|
|
(2)
|
We exclude intangible
asset amortization from our non-GAAP financial measures because we
internally assess our performance against our peers without this
amortization. Due to various levels of acquisitions among our
peers, intangible asset amortization can vary significantly from
company to company.
|
|
|
(3)
|
In the first quarter
of 2020, we recognized goodwill impairment charges of $470.0
million and $142.0 million related to our EMEA and Dental reporting
units, respectively. In the second quarters of 2020 and 2019,
we recognized $33.0 million and $70.1 million, respectively, of
in-process research and development ("IPR&D") intangible asset
impairments on certain IPR&D projects.
|
|
|
(4)
|
In December 2019, our
Board of Directors approved, and we initiated, a new global
restructuring program that includes a reorganization of key
businesses and an overall effort to reduce costs in order to
accelerate decision-making and focus the organization on priorities
to drive growth. Restructuring and other cost reduction
initiatives also include other cost reduction initiatives that have
the goal of reducing costs across the organization.
|
|
|
(5)
|
We are addressing
inspectional observations on Form 483 and a Warning Letter issued
by the U.S. Food and Drug Administration ("FDA") following its
previous inspections of our Warsaw North Campus facility, among
other matters. This quality remediation has required us to
devote significant financial resources and is for a discrete period
of time. The majority of the expenses are related to
consultants who are helping us to update previous documents and
redesign certain processes.
|
|
|
(6)
|
The acquisition,
integration and related gains and expenses we have excluded from
our non-GAAP financial measures resulted from various
acquisitions.
|
|
|
(7)
|
We are involved in
routine patent litigation, product liability litigation, commercial
litigation and other various litigation matters. We review
litigation matters from both a qualitative and quantitative
perspective to determine if excluding the losses or gains will
provide our investors with useful incremental information.
Litigation matters can vary in their characteristics, frequency and
significance to our operating results. The litigation charges
and gains excluded from our non-GAAP financial measures in the
periods presented relate to product liability matters where we have
received numerous claims on specific products, patent litigation
and commercial litigation related to a common matter in multiple
jurisdictions. In regards to the product liability matters,
due to the complexities involved and claims filed in multiple
districts, the expenses associated with these matters are
significant to our operating results. 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.
|
|
|
(8)
|
The European Union
Medical Device Regulation imposes significant additional premarket
and postmarket requirements. The new regulations provide a
transition period until May 2021 for currently-approved medical
devices to meet the additional requirements. For certain
devices, this transition period can be extended until May
2024. We are excluding from our non-GAAP financial measures
the incremental costs incurred to establish initial compliance with
the regulations related to our currently-approved medical
devices. The incremental costs primarily include third-party
consulting necessary to supplement our internal
resources.
|
|
|
(9)
|
We have incurred
other various expenses from specific events or projects that we
consider highly variable or that have a significant impact to our
operating results that we have excluded from our non-GAAP
measures. These include costs related to legal entity,
distribution and manufacturing optimization, including contract
terminations, gains and losses from changes in fair value on our
equity investments, as well as our costs of complying with our
Deferred Prosecution Agreement ("DPA") with the U.S. government
related to certain Foreign Corrupt Practices Act matters involving
Biomet and certain of its subsidiaries. Under the DPA, we
were subject to oversight by an independent compliance monitor,
which monitorship concluded in August 2020. We expect the
one-count criminal information filed against us in 2017 to be
dismissed with prejudice in February 2021 and the DPA to conclude
at that time. The excluded costs include the fees paid to the
independent compliance monitor and to external legal counsel
assisting in the matter.
|
|
|
(10)
|
Represents tax
adjustments relating to the impacts of tax only amortization
resulting from Swiss Tax Reform as well as certain restructuring
transactions in Switzerland.
|
|
|
(11)
|
Switzerland passed
the Federal Act on Tax Reform and AHV Financing (TRAF), effective
January 1, 2020. Certain provisions of the TRAF were enacted in the
third quarter of 2019, resulting in provisional adjustments to our
deferred taxes, generating a net tax benefit.
|
|
|
(12)
|
Other certain tax
adjustments relate to various discrete tax period
adjustments.
|
|
|
(13)
|
Diluted share count
used in Adjusted Diluted EPS:
|
|
Nine Months Ended
|
|
|
September 30, 2020
|
|
|
|
|
|
Diluted
shares
|
|
206.8
|
|
Dilutive shares
assuming net earnings
|
|
1.4
|
|
Adjusted diluted
shares
|
|
208.2
|
|
(14)
|
In the first quarter
of 2019, we settled a patent infringement lawsuit out of court, and
the other party agreed to pay us an upfront, lump-sum amount for a
non-exclusive license to the patent.
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
RECONCILIATION OF NET CASH PROVIDED BY
OPERATING
|
|
ACTIVITIES TO FREE CASH FLOW
|
|
FOR THE THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2020 and 2019
|
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
2020
|
|
|
2019
|
|
|
2020
|
|
|
2019
|
|
Net cash provided by
operating
activities
|
$
|
381.3
|
|
|
$
|
577.9
|
|
|
$
|
779.4
|
|
|
$
|
1,162.5
|
|
Additions to
instruments
|
|
(63.5)
|
|
|
|
(94.7)
|
|
|
|
(222.8)
|
|
|
|
(239.5)
|
|
Additions to other
property, plant and
equipment
|
|
(30.6)
|
|
|
|
(58.6)
|
|
|
|
(89.8)
|
|
|
|
(155.3)
|
|
Free cash
flow
|
$
|
287.2
|
|
|
$
|
424.6
|
|
|
$
|
466.8
|
|
|
$
|
767.7
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
RECONCILIATION OF GROSS PROFIT & MARGIN TO
ADJUSTED GROSS
|
PROFIT & MARGIN
|
FOR THE THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2020 and 2019
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
2020
|
|
|
2019
|
|
|
Net Sales
|
$
|
1,929.3
|
|
|
$
|
1,892.4
|
|
|
|
$
|
4,939.2
|
|
|
$
|
5,856.5
|
|
|
Cost of products
sold,
excluding intangible asset
amortization
|
|
569.4
|
|
|
|
535.7
|
|
|
|
|
1,481.0
|
|
|
|
1,670.4
|
|
|
Intangible asset
amortization
|
|
149.7
|
|
|
|
146.6
|
|
|
|
|
445.0
|
|
|
|
436.9
|
|
|
Gross
Profit
|
$
|
1,210.2
|
|
|
$
|
1,210.1
|
|
|
|
$
|
3,013.2
|
|
|
$
|
3,749.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory and
manufacturing-
related charges
|
|
2.3
|
|
|
|
11.6
|
|
|
|
|
4.3
|
|
|
|
47.7
|
|
|
Quality
remediation
|
|
0.2
|
|
|
|
0.8
|
|
|
|
|
(0.1)
|
|
|
|
1.5
|
|
|
Intangible asset
amortization
|
|
149.7
|
|
|
|
146.6
|
|
|
|
|
445.0
|
|
|
|
436.9
|
|
|
Adjusted gross
profit
|
$
|
1,362.4
|
|
|
$
|
1,369.1
|
|
|
|
$
|
3,462.4
|
|
|
$
|
4,235.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
margin
|
|
62.7
|
%
|
|
|
63.9
|
%
|
|
|
|
61.0
|
%
|
|
|
64.0
|
%
|
|
Inventory and
manufacturing-
related
charges
|
|
0.1
|
|
|
|
0.6
|
|
|
|
|
0.1
|
|
|
|
0.8
|
|
|
Quality
remediation
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
Intangible asset
amortization
|
|
7.8
|
|
|
|
7.9
|
|
|
|
|
9.0
|
|
|
|
7.5
|
|
|
Adjusted gross
margin
|
|
70.6
|
%
|
|
|
72.4
|
%
|
|
|
|
70.1
|
%
|
|
|
72.3
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
RECONCILIATION OF OPERATING PROFIT (LOSS) &
MARGIN TO ADJUSTED OPERATING PROFIT &
MARGIN
|
FOR THE THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2020 and 2019
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
2020
|
|
|
2019
|
|
|
Operating profit
(loss)
|
$
|
299.2
|
|
|
$
|
245.8
|
|
|
|
$
|
(328.5)
|
|
|
$
|
800.7
|
|
|
Inventory and
manufacturing-
related
charges
|
|
2.3
|
|
|
|
11.6
|
|
|
|
|
4.3
|
|
|
|
47.7
|
|
|
Intangible asset
amortization
|
|
149.7
|
|
|
|
146.6
|
|
|
|
|
445.0
|
|
|
|
436.9
|
|
|
Goodwill and
intangible asset
impairment
|
|
-
|
|
|
|
-
|
|
|
|
|
645.0
|
|
|
|
70.1
|
|
|
Restructuring and
other cost
reduction
initiatives
|
|
16.2
|
|
|
|
5.4
|
|
|
|
|
89.2
|
|
|
|
17.0
|
|
|
Quality
remediation
|
|
10.0
|
|
|
|
21.5
|
|
|
|
|
35.8
|
|
|
|
64.6
|
|
|
Acquisition,
integration and
related
|
|
9.1
|
|
|
|
(2.6)
|
|
|
|
|
15.7
|
|
|
|
8.5
|
|
|
Litigation
|
|
19.3
|
|
|
|
42.8
|
|
|
|
|
100.4
|
|
|
|
48.0
|
|
|
Litigation settlement
gain
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(23.5)
|
|
|
European Union
Medical
Device
Regulation
|
|
2.0
|
|
|
|
11.4
|
|
|
|
|
19.1
|
|
|
|
18.1
|
|
|
Other
charges
|
|
0.3
|
|
|
|
18.5
|
|
|
|
|
18.1
|
|
|
|
83.1
|
|
|
Adjusted operating
profit
|
$
|
508.1
|
|
|
$
|
501.0
|
|
|
|
$
|
1,044.1
|
|
|
$
|
1,571.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
(loss) margin
|
|
15.5
|
%
|
|
|
13.0
|
%
|
|
|
|
(6.7)
|
%
|
|
|
13.7
|
%
|
|
Inventory and
manufacturing-
related
charges
|
|
0.1
|
|
|
|
0.6
|
|
|
|
|
0.1
|
|
|
|
0.8
|
|
|
Intangible asset
amortization
|
|
7.8
|
|
|
|
7.9
|
|
|
|
|
9.0
|
|
|
|
7.5
|
|
|
Goodwill and
intangible asset
impairment
|
|
-
|
|
|
|
-
|
|
|
|
|
13.1
|
|
|
|
1.2
|
|
|
Restructuring and
other cost
reduction initiatives
|
|
0.8
|
|
|
|
0.3
|
|
|
|
|
1.8
|
|
|
|
0.3
|
|
|
Quality
remediation
|
|
0.5
|
|
|
|
1.1
|
|
|
|
|
0.7
|
|
|
|
1.1
|
|
|
Acquisition,
integration and
related
|
|
0.5
|
|
|
|
(0.1)
|
|
|
|
|
0.3
|
|
|
|
0.1
|
|
|
Litigation
|
|
1.0
|
|
|
|
2.3
|
|
|
|
|
2.0
|
|
|
|
0.8
|
|
|
Litigation settlement
gain
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(0.4)
|
|
|
European Union
Medical
Device
Regulation
|
|
0.1
|
|
|
|
0.6
|
|
|
|
|
0.4
|
|
|
|
0.3
|
|
|
Other
charges
|
|
-
|
|
|
|
0.8
|
|
|
|
|
0.4
|
|
|
|
1.4
|
|
|
Adjusted operating
profit margin
|
|
26.3
|
%
|
|
|
26.5
|
%
|
|
|
|
21.1
|
%
|
|
|
26.8
|
%
|
|
ZIMMER BIOMET HOLDINGS, INC.
|
RECONCILIATION OF EFFECTIVE TAX RATE TO ADJUSTED
EFFECTIVE TAX RATE
|
FOR THE THREE AND NINE MONTHS ENDED
SEPTEMBER 30, 2020 and 2019
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2020
|
|
|
2019
|
|
|
|
2020
|
|
|
2019
|
|
|
Effective tax
rate
|
|
3.8
|
%
|
|
|
(134.1)
|
%
|
|
|
|
(0.3)
|
%
|
|
|
(31.4)
|
%
|
|
Tax effect of
adjustments made
to earnings before
taxes(1)
|
|
9.8
|
|
|
|
7.2
|
|
|
|
|
15.8
|
|
|
|
3.8
|
|
|
Tax adjustments
relating to the
impacts of tax
only
amortization in
Switzerland
|
|
(0.7)
|
|
|
|
-
|
|
|
|
|
3.8
|
|
|
|
-
|
|
|
Switzerland tax
reform
|
|
2.5
|
|
|
|
142.8
|
|
|
|
|
(1.4)
|
|
|
|
42.8
|
|
|
Other certain tax
adjustments
|
|
1.2
|
|
|
|
0.6
|
|
|
|
|
(1.3)
|
|
|
|
2.0
|
|
|
Adjusted effective
tax rate
|
|
16.6
|
%
|
|
|
16.5
|
%
|
|
|
|
16.6
|
%
|
|
|
17.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)Includes inventory and
manufacturing-related charges; intangible asset amortization;
goodwill and intangible asset impairment; restructuring and other
cost reduction initiatives; quality remediation; acquisition,
integration and related; litigation; litigation settlement gain;
European Union Medical Device Regulation; and other
charges
|
ZIMMER BIOMET HOLDINGS, INC.
|
|
RECONCILIATION OF DEBT TO NET
DEBT
|
|
AS OF SEPTEMBER 30, 2020 and DECEMBER 31,
2019
|
|
(in millions, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020
|
|
|
December 31, 2019
|
|
Debt, both current
and long-term
|
$
|
8,290.2
|
|
|
$
|
8,221.4
|
|
Cash and cash
equivalents
|
|
(967.3)
|
|
|
|
(617.9)
|
|
Net debt
|
$
|
7,322.9
|
|
|
$
|
7,603.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Media
|
Investors
|
Meredith
Weissman
|
Keri
Mattox
|
(703)
346-3127
|
(215)
275-2431
|
meredith.weissman@zimmerbiomet.com
|
keri.mattox@zimmerbiomet.com
|
|
|
|
Ezgi Yagci
|
|
(617)
549-2443
|
|
ezgi.yagci@zimmerbiomet.com
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/zimmer-biomet-announces-third-quarter-2020-financial-results-301167806.html
SOURCE Zimmer Biomet Holdings, Inc.