XML 35 R25.htm IDEA: XBRL DOCUMENT v3.3.0.814
Revision of Prior Period Financial Statements (Tables)
9 Months Ended
Sep. 30, 2015
Accounting Changes and Error Corrections [Abstract]  
Schedule of Prior Period Adjustments

 Following is a summary of the financial statement line items impacted by these revisions for the periods presented in this Form 10-Q (in millions, except per share amounts).

 

Revisions to the Condensed Consolidated Statements of Earnings and Comprehensive (Loss) Income

 

    Three Months Ended
March 31, 2015
    Three Months Ended
June 30, 2015
    Six Months Ended
June 30, 2015
 
    As
Reported
    Adjustment     As
Revised
    As
Reported
    Adjustment     As
Revised
    As
Reported
    Adjustment     As
Revised
 

Cost of products sold, excluding intangible asset amortization

  $ 278.7      $ 6.2      $ 284.9      $ 290.5      $ 3.8      $ 294.3      $ 569.2      $ 10.0      $ 579.2   

Research and development

    48.4        (0.1     48.3        51.4        (0.1     51.3        99.8        (0.2     99.6   

Selling, general and administrative

    425.0        (0.9     424.1        445.1        (0.9     444.2        870.1        (1.8     868.3   

Special items

    87.0        (0.2     86.8        469.4        (0.2     469.2        556.4        (0.4     556.0   

Operating expenses

    859.5        5.0        864.5        1,297.1        2.6        1,299.7        2,156.6        7.6        2,164.2   

Other (expense), net

    (22.6     —          (22.6     (4.0     (22.3     (26.3     (26.6     (22.3     (48.9

Earnings (loss) before income taxes

    231.8        (5.0     226.8        (213.7     (24.9     (238.6     18.1        (29.9     (11.8

Provision (benefit) for income taxes

    55.0        0.7        55.7        (55.5     (9.3     (64.8     (0.5     (8.6     (9.1

Net earnings (loss)

    176.8        (5.7     171.1        (158.2     (15.6     (173.8     18.6        (21.3     (2.7

Net Earnings (Loss) of Zimmer Biomet Holdings, Inc.

    177.1        (5.7     171.4        (158.0     (15.6     (173.6     19.1        (21.3     (2.2

Weighted Average Common Shares Outstanding—Diluted

                174.2        (2.7     171.5   

Earnings (Loss) Per Common Share—Basic

  $ 1.04      $ (0.03   $ 1.01      $ (0.91   $ (0.09   $ (1.00   $ 0.11      $ (0.12   $ (0.01

Earnings (Loss) Per Common Share—Diluted

  $ 1.02      $ (0.03   $ 0.99      $ (0.91   $ (0.09   $ (1.00   $ 0.11      $ (0.12   $ (0.01

Foreign currency cumulative translation adjustments

  $ (152.7   $ 2.8      $ (149.9   $ 27.8      $ (17.5   $ 10.3      $ (124.9   $ (14.7   $ (139.6

Total other comprehensive loss

    (117.4     2.8        (114.6     (9.0     (17.5     (26.5     (126.4     (14.7     (141.1

Comprehensive Income (Loss)

    59.4        (2.9     56.5        (167.2     (33.1     (200.3     (107.8     (36.0     (143.8

Comprehensive Income (Loss) attributable to Zimmer Biomet Holdings, Inc.

    59.2        (2.9     56.3        (167.0     (33.1     (200.1     (107.8     (36.0     (143.8

 

     Three Months Ended
September 30, 2014
    Nine Months Ended
September 30, 2014
 
     As
Reported
    Adjustment     As
Revised
    As
Reported
    Adjustment     As
Revised
 

Cost of products sold, excluding intangible asset amortization

   $ 296.7      $ (0.8   $ 295.9      $ 932.0      $ (3.0   $ 929.0   

Research and development

     46.0        (0.1     45.9        141.4        (0.3     141.1   

Selling, general and administrative

     423.8        (1.0     422.8        1,304.4        7.1        1,311.5   

Special items

     66.4        (0.5     65.9        165.3        (1.0     164.3   

Operating expenses

     853.2        (2.4     850.8        2,636.6        2.8        2,639.4   

Earnings before income taxes

     227.4        2.4        229.8        749.7        (2.8     746.9   

Provision for income taxes

     62.1        (5.2     56.9        187.2        (5.8     181.4   

Net earnings

     165.3        7.6        172.9        562.5        3.0        565.5   

Net Earnings of Zimmer Biomet Holdings, Inc.

     165.5        7.6        173.1        563.5        3.0        566.5   

Earnings Per Common Share—Basic

   $ 0.98      $ 0.04      $ 1.02      $ 3.34      $ 0.02      $ 3.36   

Earnings Per Common Share—Diluted

   $ 0.96      $ 0.05      $ 1.01      $ 3.29      $ 0.01      $ 3.30   

Foreign currency cumulative translation adjustments

   $ (134.6   $ 2.2      $ (132.4   $ (131.0   $ 2.2      $ (128.8

Total other comprehensive loss

     (87.6     2.2        (85.4     (98.6     2.2        (96.4

Comprehensive Income

     77.7        9.8        87.5        463.9        5.2        469.1   

Comprehensive Income attributable to Zimmer Biomet Holdings, Inc.

     77.8        9.8        87.6        464.8        5.2        470.0   

 

Revisions to the Condensed Consolidated Balance Sheets

 

    December 31, 2014     March 31, 2015     June 30, 2015  
    As
Reported
    Adjustment     As
Revised
    As
Reported
    Adjustment     As
Revised
    As
Reported
    Adjustment     As
Revised
 

Inventories

  $ 1,169.0      $ 24.3      $ 1,193.3      $ 1,217.0      $ 20.0      $ 1,237.0      $ 2,441.4      $ (2.3   $ 2,439.1   

Total Current Assets

    4,289.0        24.3        4,313.3        11,917.2        20.0        11,937.2        6,751.5        (2.3     6,749.2   

Property, plant and equipment, net

    1,288.8        (3.5     1,285.3        1,300.7        (3.3     1,297.4        1,998.6        (3.0     1,995.6   

Goodwill

    2,514.2        —          2,514.2        2,417.0        —          2,417.0        7,730.7        (22.3     7,708.4   

Other assets

    939.2        2.5        941.7        976.9        2.4        979.3        781.7        2.4        784.1   

Total Assets

    9,634.7        23.3        9,658.0        17,190.1        19.1        17,209.2        27,204.0        (25.2     27,178.8   

Accounts payable

    167.1        (21.9     145.2        174.9        (23.8     151.1        268.2        (25.7     242.5   

Income taxes payable

    72.4        7.9        80.3        57.5        8.6        66.1        134.0        7.7        141.7   

Total Current Liabilities

    1,038.0        (14.0     1,024.0        908.7        (15.2     893.5        2,163.1        (18.0     2,145.1   

Long-term income tax payable

    181.7        8.2        189.9        181.9        8.2        190.1        358.8        8.2        367.0   

Deferred income taxes

    45.9        —          45.9        51.9        —          51.9        2,363.2        (8.3     2,354.9   

Total Liabilities

    3,112.1        (5.8     3,106.3        10,607.1        (7.0     10,600.1        17,078.1        (18.1     17,060.0   

Retained earnings

    8,285.2        76.9        8,362.1        8,426.8        71.1        8,497.9        8,232.3        55.4        8,287.7   

Accumulated other comprehensive income

    85.9        (47.8     38.1        (31.5     (45.0     (76.5     (40.5     (62.5     (103.0

Total Zimmer Biomet Holdings, Inc. stockholders’ equity

    6,520.8        29.1        6,549.9        6,581.0        26.1        6,607.1        10,124.1        (7.1     10,117.0   

Total Stockholders Equity

    6,522.6        29.1        6,551.7        6,583.0        26.1        6,609.1        10,125.9        (7.1     10,118.8   

Revisions to the Condensed Consolidated Statements of Cash Flows

 

     Three Months Ended
March 31, 2015
    Six Months Ended
June 30, 2015
 
     As
Reported
    Adjustments     As
Revised
    As
Reported
    Adjustments     As
Revised
 

Net earnings

   $ 176.8      $ (5.7   $ 171.1      $ 18.6      $ (21.3   $ (2.7

(Gain) loss on divestiture of assets

     —          —          —          (18.9     22.3        3.4   

Changes in operating assets and liabilities, net of effect of acquisitions:

            

Income taxes

     (13.3     0.7        (12.6     30.5        (8.6     21.9   

Inventories

     (62.2     4.3        (57.9     (149.9     9.1        (140.8

Accounts payable and accrued expenses

     (149.5     (1.9     (151.4     95.8        (3.8     92.0   

Other assets and liabilities

     22.2        2.6        24.8        (87.8     2.3        (85.5

 

     Nine Months Ended September 30, 2014  
     As Reported      Adjustments      As Revised  

Net earnings

   $ 562.5       $ 3.0       $ 565.5   

Changes in operating assets and liabilities, net of effect of acquisitions:

        

Income taxes

     (134.3      (5.9      (140.2

Inventories

     (134.2      1.5         (132.7

Accounts payable and accrued expenses

     6.5         (9.4      (2.9

Other assets and liabilities

     92.2         10.8         103.0