zbh-ex991

(WARSAW, IN) August 3, 2021 — Zimmer Biomet Holdings, Inc. (NYSE and SIX: ZBH) today reported financial results for the quarter ended June 30, 2021. The Company reported second quarter net sales of $2.027 billion, an increase of 65.3% over the prior year period, and an increase of 60.7% on a constant currency basis. Second quarter 2021 net sales increased 1.9% when compared to the pre-pandemic second quarter 2019, and were flat on a constant currency basis. Net earnings for the second quarter of 2021 were $141.9 million, or $400.5 million on an adjusted basis.

Diluted earnings per share were $0.67 for the second quarter. Adjusted diluted earnings per share were $1.90 for the second quarter.

“Our performance in the second quarter improved meaningfully from the first quarter 2021 across all regions and product categories as recovery from the global pandemic continued to take hold. While we anticipate some ongoing COVID-19 pressure, we expect continued improvement in procedure volume recovery through the second half of 2021," said Bryan Hanson, Chairman, President and CEO of Zimmer Biomet. "Against this backdrop, Zimmer Biomet has continued to execute, investing in our business, expanding our portfolio and developing and launching innovative products designed to improve mobility and health. This execution enables ZB to build and deliver value for our customers and shareholders and to move our mission forward for the patients we ultimately serve."

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.

Aligned with the ongoing transformation of Zimmer Biomet’s business, key recent highlights include:

The following sales tables provide results by geography and product category for the three and six-month periods ended June 30, 2021, as well as the percentage change compared to the prior year period, on both a reported basis and a constant currency basis.

NET SALES - THREE MONTHS ENDED JUNE 30, 2021
(in millions, unaudited)


						Constant
	Net					Currency
	Sales		% Change			% Change
Geographic Results
Americas	$	1,239.6		69.0	%		68.3	%
EMEA		429.8		96.4			80.5
Asia Pacific		357.5		30.6			24.4
Total	$	2,026.9		65.3	%		60.7	%
Product Categories
Knees
Americas	$	400.3		81.4	%		80.6	%
EMEA		148.6		127.2			109.6
Asia Pacific		116.7		31.2			23.8
Total		665.6		77.5			72.2
Hips
Americas		258.1		51.3			50.4
EMEA		122.5		72.8			59.0
Asia Pacific		94.0		6.6			3.9
Total		474.6		44.0			39.9
S.E.T. *		462.1		57.9			53.0
Dental & Spine		263.5		73.1			69.4
Other		161.1		110.9			105.9
Total	$	2,026.9		65.3	%		60.7	%


* Sports Medicine, Extremities, Trauma, Craniomaxillofacial and Thoracic

NET SALES - SIX MONTHS ENDED JUNE 30, 2021
(in millions, unaudited)


						Constant
	Net					Currency
	Sales		% Change			% Change
Geographic Results
Americas	$	2,354.6		28.3	%		27.9	%
EMEA		814.0		32.0			21.9
Asia Pacific		705.7		26.4			19.9
Total	$	3,874.3		28.7	%		25.2	%
Product Categories
Knees
Americas	$	759.1		26.8	%		26.3	%
EMEA		279.9		28.4			19.0
Asia Pacific		240.9		29.0			21.0
Total		1,279.9		27.5			23.7
Hips
Americas		493.3		22.4			21.9
EMEA		230.2		26.3			17.1
Asia Pacific		198.1		12.0			7.6
Total		921.6		20.9			17.4
S.E.T. *		879.7		30.6			27.1
Dental & Spine		509.5		37.1			34.1
Other		283.6		42.9			39.2
Total	$	3,874.3		28.7	%		25.2	%


* Sports Medicine, Extremities, Trauma, Craniomaxillofacial and Thoracic

The Company is updating its full-year 2021 financial guidance to narrow its previous projected ranges for revenue growth and adjusted diluted EPS:

The Company will conduct its second quarter investor conference call today, August 3, 2021, 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.

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 Zimmer Biomet on Twitter at www.twitter.com/zimmerbiomet.

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.

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 six-month periods ended June 30, 2021 is presented on a GAAP (reported) basis and on a constant currency basis. Constant currency percentage changes exclude the effects of foreign currency exchange rates. They are calculated by translating current and prior-period sales at the same predetermined exchange rate. The translated results are then used to determine year-over-year percentage increases or decreases.

Net earnings and diluted earnings per share for the three and six-month periods ended June 30, 2021 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 items, which are detailed in the reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures presented later in this press release.

Free cash flow is an additional non-GAAP measure that is presented in this press release. Free cash flow is computed by deducting additions to instruments and other property, plant and equipment from net cash provided by operating activities.

Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in this press release. This press release also contains supplemental reconciliations of additional non-GAAP financial measures that the Company presents in other contexts. These additional non-GAAP financial measures are computed from the most directly comparable GAAP financial measure as indicated in the applicable reconciliation.

Management uses non-GAAP financial measures internally to evaluate the performance of the business. Additionally, management believes these non-GAAP measures provide meaningful incremental information to investors to consider when evaluating the performance of the Company. Management believes these measures offer the ability to make period-to-period comparisons that are not impacted by certain items that can cause dramatic changes in reported income but that do not impact the fundamentals of our operations. The non-GAAP measures enable the evaluation of operating results and trend analysis by allowing a reader to better identify operating trends that may otherwise be masked or distorted by these types of items that are excluded from the non-GAAP measures. In addition, constant currency sales changes, adjusted operating profit, adjusted diluted earnings per share and free cash flow are used as performance metrics in our incentive compensation programs.

This press release also includes certain forward-looking non-GAAP financial measures for the year ending December 31, 2021. We calculate forward-looking non-GAAP financial measures based on internal forecasts that omit certain amounts that would be included in GAAP financial measures. For instance, we exclude the impact of certain charges related to initial compliance with the European Union Medical Device Regulation; restructuring and other cost reduction initiatives; quality remediation; acquisition, integration, divestiture and related; and certain legal and tax matters. We have not provided quantitative reconciliations of these forward-looking non-GAAP financial measures to the most directly comparable forward-looking GAAP financial measures because the excluded items are not available on a prospective basis without unreasonable efforts. For example, the timing of certain transactions is difficult to predict because management's plans may change. In addition, the company believes such reconciliations would imply a degree of precision and certainty that could be confusing to investors. It is probable that these forward-looking non-GAAP financial measures may be materially different from the corresponding GAAP financial measures.

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 sales and earnings guidance, the impact of the COVID-19 pandemic on our business, including any continued recovery, 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 surgical procedures and our ability to collect accounts receivable; the failure of vaccine rollouts and other strategies to mitigate or reverse the impacts of the COVID-19 pandemic; the failure of elective surgical procedures to recover at the levels or on the timeline anticipated; the risks and uncertainties related to our ability to successfully execute our restructuring plans; our ability to attract, retain and develop the highly skilled employees we need to support our business; 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; the risks and uncertainties associated with the proposed spin-off of our Spine and Dental businesses, including, without limitation, the significant expenses, time and efforts related to implementing such transaction, the ability to complete the transaction on our expected timeline or at all, the tax-free nature of the transaction, possible disruptions in our relationships with customers, suppliers and other business partners, and the possibility that the anticipated benefits and synergies of the transaction, strategic and competitive advantages of each company, and future growth and other opportunities for each company will not be realized within the expected time periods or at all; 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; 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; 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 sponsored by government agencies, legislative bodies, the private sector and healthcare purchasing organizations, including the volume-based procurement process in China; 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, 2020, 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 JUNE 30, 2021 and 2020
(in millions, except per share amounts, unaudited)

	2021			2020
Net Sales	$	2,026.9		$	1,226.1
Cost of products sold, excluding intangible asset amortization		581.6			424.5
Intangible asset amortization		154.6			147.7
Research and development		180.5			87.7
Selling, general and administrative		817.4			665.0
Goodwill and intangible asset impairment		16.3			33.0
Restructuring and other cost reduction initiatives		19.6			28.0
Quality remediation		11.0			9.7
Acquisition, integration, divestiture and related		25.4			2.2
Operating expenses		1,806.4			1,397.8
Operating Profit (Loss)		220.5			(171.7	)
Other income, net		8.1			3.8
Interest expense, net		(54.7	)		(54.0	)
Earnings (loss) before income taxes		173.9			(221.9	)
Provision (benefit) for income taxes		31.4			(13.7	)
Net Earnings (Loss)		142.5			(208.2	)
Less: Net earnings (loss) attributable to noncontrolling interest		0.6			(1.6	)
Net Earnings (Loss) of Zimmer Biomet Holdings, Inc.	$	141.9		$	(206.6	)
Earnings (Loss) Per Common Share
Basic	$	0.68		$	(1.00	)
Diluted	$	0.67		$	(1.00	)
Weighted Average Common Shares Outstanding
Basic		208.6			206.8
Diluted		210.7			206.8


ZIMMER BIOMET HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
FOR THE SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, except per share amounts, unaudited)

	2021			2020
Net Sales	$	3,874.3		$	3,009.9
Cost of products sold, excluding intangible asset amortization		1,098.0			911.6
Intangible asset amortization		310.1			295.3
Research and development		274.9			186.1
Selling, general and administrative		1,587.5			1,493.9
Goodwill and intangible asset impairment		16.3			645.0
Restructuring and other cost reduction initiatives		41.4			73.0
Quality remediation		21.2			26.1
Acquisition, integration, divestiture and related		38.8			6.6
Operating expenses		3,388.2			3,637.6
Operating Profit (Loss)		486.1			(627.7	)
Other income, net		15.4			6.8
Interest expense, net		(107.0	)		(104.9	)
Earnings (loss) before income taxes		394.5			(725.8	)
Provision (benefit) for income taxes		54.3			(8.5	)
Net Earnings (Loss)		340.2			(717.3	)
Less: Net earnings (loss) attributable to noncontrolling interest		0.2			(2.2	)
Net Earnings (Loss) of Zimmer Biomet Holdings, Inc.	$	340.0		$	(715.1	)
Earnings (Loss) Per Common Share
Basic	$	1.63		$	(3.46	)
Diluted	$	1.62		$	(3.46	)
Weighted Average Common Shares Outstanding
Basic		208.3			206.6
Diluted		210.4			206.6

ZIMMER BIOMET HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, unaudited)

	June 30,		December 31,
	2021		2020
Assets
Cash and cash equivalents	$	1,042.4	$	802.1
Receivables, net		1,420.4		1,452.7
Inventories		2,533.0		2,450.7
Other current assets		361.0		377.8
Total current assets		5,356.8		5,083.3
Property, plant and equipment, net		2,005.2		2,047.7
Goodwill		9,247.6		9,261.8
Intangible assets, net		6,642.7		7,055.5
Other assets		970.9		969.4
Total Assets	$	24,223.2	$	24,417.7
Liabilities and Stockholders' Equity
Current liabilities	$	1,878.5	$	2,056.9
Current portion of long-term debt		1,050.0		500.0
Other long-term liabilities		1,908.9		2,034.9
Long-term debt		6,802.5		7,626.5
Stockholders' equity		12,583.3		12,199.4
Total Liabilities and Stockholders' Equity	$	24,223.2	$	24,417.7

ZIMMER BIOMET HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)

	2021			2020
Cash flows provided by (used in) operating activities
Net earnings (loss)	$	340.2		$	(717.3	)
Depreciation and amortization		535.2			508.7
Share-based compensation		46.4			38.3
Goodwill and intangible asset impairment		16.3			645.0
Changes in operating assets and liabilities, net of acquired assets and liabilities
Income taxes		(37.3	)		(46.1	)
Receivables		5.3			272.7
Inventories		(94.4	)		(122.6	)
Accounts payable and accrued expenses		(56.3	)		(233.9	)
Other assets and liabilities		(55.0	)		53.3
Net cash provided by operating activities		700.4			398.1
Cash flows provided by (used in) investing activities
Additions to instruments		(150.5	)		(159.3	)
Additions to other property, plant and equipment		(54.7	)		(59.2	)
Net investment hedge settlements		(9.6	)		26.8
Investments in other assets		(17.4	)		(14.8	)
Net cash used in investing activities		(232.2	)		(206.5	)
Cash flows provided by (used in) financing activities
Proceeds from senior notes		-			1,497.1
Redemption of senior notes		(200.0	)		(1,500.0	)
Dividends paid to stockholders		(99.8	)		(99.1	)
Proceeds from employee stock compensation plans		91.5			61.7
Net cash flows from unremitted collections from factoring programs		-			(19.6	)
Business combination contingent consideration payments		(6.5	)		(7.5	)
Debt issuance costs		-			(19.4	)
Other financing activities		(9.3	)		(6.1	)
Net cash used in financing activities		(224.1	)		(92.9	)
Effect of exchange rates on cash and cash equivalents		(3.8	)		(3.2	)
Increase in cash and cash equivalents		240.3			95.5
Cash and cash equivalents, beginning of period		802.1			617.9
Cash and cash equivalents, end of period	$	1,042.4		$	713.4

ZIMMER BIOMET HOLDINGS, INC.
NET SALES BY GEOGRAPHY
FOR THE THREE MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)

	Three Months Ended June 30,
	2021		2020		% Inc			Volume / Mix			Price				Foreign Exchange
Americas	$	1,239.6	$	733.7		69.0	%		70.0	%		(1.7	)	%		0.7	%
EMEA		429.8		218.7		96.4			80.5			-				15.9
Asia Pacific		357.5		273.7		30.6			26.3			(1.9	)			6.2
Total	$	2,026.9	$	1,226.1		65.3	%		62.2	%		(1.5	)	%		4.6	%

ZIMMER BIOMET HOLDINGS, INC.
NET SALES BY PRODUCT CATEGORY
FOR THE THREE MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)

	Three Months Ended June 30,
	2021		2020		% Inc			Volume / Mix			Price				Foreign Exchange
Knees	$	665.6	$	375.0		77.5	%		74.3	%		(2.1	)	%		5.3	%
Hips		474.6		329.7		44.0			42.4			(2.5	)			4.1
S.E.T.		462.1		292.7		57.9			52.3			0.7				4.9
Dental & Spine		263.5		152.3		73.1			70.3			(0.9	)			3.7
Other		161.1		76.4		110.9			109.3			(3.4	)			5.0
Total	$	2,026.9	$	1,226.1		65.3	%		62.2	%		(1.5	)	%		4.6	%

ZIMMER BIOMET HOLDINGS, INC.
NET SALES BY GEOGRAPHY
FOR THE SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)

	Six Months Ended June 30,
	2021		2020		% Inc			Volume / Mix			Price				Foreign Exchange
Americas	$	2,354.6	$	1,835.0		28.3	%		30.0	%		(2.1	)	%		0.4	%
EMEA		814.0		616.8		32.0			22.1			(0.2	)			10.1
Asia Pacific		705.7		558.1		26.4			21.3			(1.4	)			6.5
Total	$	3,874.3	$	3,009.9		28.7	%		26.8	%		(1.6	)	%		3.5	%

ZIMMER BIOMET HOLDINGS, INC.
NET SALES BY PRODUCT CATEGORY
FOR THE SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)

	Six Months Ended June 30,
	2021		2020		% Inc			Volume / Mix			Price				Foreign Exchange
Knees	$	1,279.9	$	1,003.7		27.5	%		25.9	%		(2.2	)	%		3.8	%
Hips		921.6		762.3		20.9			20.0			(2.6	)			3.5
S.E.T.		879.7		673.6		30.6			26.8			0.3				3.5
Dental & Spine		509.5		371.8		37.1			35.1			(1.0	)			3.0
Other		283.6		198.5		42.9			41.1			(1.9	)			3.7
Total	$	3,874.3	$	3,009.9		28.7	%		26.8	%		(1.6	)	%		3.5	%

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF REPORTED NET SALES % CHANGE TO
CONSTANT CURRENCY % CHANGE
(unaudited)


	For the Three Months Ended
	June 30, 2021
				Foreign			Constant
				Exchange			Currency
	% Change			Impact			% Change
Geographic Results
Americas		69.0	%		0.7	%		68.3	%
EMEA		96.4			15.9			80.5
Asia Pacific		30.6			6.2			24.4
Total		65.3	%		4.6	%		60.7	%
Product Categories
Knees
Americas		81.4	%		0.8	%		80.6	%
EMEA		127.2			17.6			109.6
Asia Pacific		31.2			7.4			23.8
Total		77.5			5.3			72.2
Hips
Americas		51.3			0.9			50.4
EMEA		72.8			13.8			59.0
Asia Pacific		6.6			2.7			3.9
Total		44.0			4.1			39.9
S.E.T		57.9			4.9			53.0
Dental & Spine		73.1			3.7			69.4
Other		110.9			5.0			105.9
Total		65.3	%		4.6	%		60.7	%

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF REPORTED NET SALES % CHANGE TO
CONSTANT CURRENCY % CHANGE
(unaudited)


	For the Six Months Ended
	June 30, 2021
				Foreign			Constant
				Exchange			Currency
	% Change			Impact			% Change
Geographic Results
Americas		28.3	%		0.4	%		27.9	%
EMEA		32.0			10.1			21.9
Asia Pacific		26.4			6.5			19.9
Total		28.7	%		3.5	%		25.2	%
Product Categories
Knees
Americas		26.8	%		0.5	%		26.3	%
EMEA		28.4			9.4			19.0
Asia Pacific		29.0			8.0			21.0
Total		27.5			3.8			23.7
Hips
Americas		22.4			0.5			21.9
EMEA		26.3			9.2			17.1
Asia Pacific		12.0			4.4			7.6
Total		20.9			3.5			17.4
S.E.T		30.6			3.5			27.1
Dental, Spine & CMFT		37.1			3.0			34.1
Other		42.9			3.7			39.2
Total		28.7	%		3.5	%		25.2	%

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF REPORTED NET SALES % CHANGE TO
CONSTANT CURRENCY % CHANGE
(unaudited)


	For the Three Months Ended
	June 30,
									Foreign			Constant
	Net Sales								Exchange			Currency
	2021		2019		% Change				Impact			% Change
Geographic Results
Americas	$	1,239.6	$	1,214.3		2.1		%		0.2	%		1.9		%
EMEA		429.8		438.0		(1.9	)			5.4			(7.3	)
Asia Pacific		357.5		336.3		6.3				3.5			2.8
Total	$	2,026.9	$	1,988.6		1.9		%		1.9	%		-		%
Product Categories
Knees	$	665.6	$	696.7		(4.5	)			1.8			(6.3	)
Hips		474.6		478.5		(0.8	)			2.0			(2.8	)
S.E.T		462.1		408.7		13.1				2.3			10.8
Dental & Spine		263.5		257.6		2.3				1.5			0.8
Other		161.1		147.1		9.5				2.0			7.5
Total	$	2,026.9	$	1,988.6		1.9		%		1.9	%		-		%

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF REPORTED TO ADJUSTED RESULTS
FOR THE THREE MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, except per share amounts, unaudited)


FOR THE THREE MONTHS ENDED JUNE 30, 2021
	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, divestiture and related			Other income, net			Provision (benefit) for income taxes			Net Earnings (Loss) of Zimmer Biomet Holdings, Inc.			Diluted earnings (loss) per common share
As Reported	$	581.6		$	154.6		$	180.5		$	817.4		$	16.3		$	19.6		$	11.0		$	25.4		$	8.1		$	31.4		$	141.9		$	0.67
Inventory and manufacturing-related charges⁽¹⁾		(7.9	)		-			-			-			-			-			-			-			-			4.6			3.3			0.02
Intangible asset amortization⁽²⁾		-			(154.6	)		-			-			-			-			-			-			-			31.4			123.2			0.58
Goodwill and intangible asset impairment⁽³⁾		-			-			-			-			(16.3	)		-			-			-			-			2.1			14.2			0.07
Restructuring and other cost reduction initiatives⁽⁴⁾		(0.1	)		-			-			-			-			(19.6	)		-			-			-			4.4			15.3			0.07
Quality remediation⁽⁵⁾		-			-			-			-			-			-			(11.0	)		-			-			2.5			8.5			0.04
Acquisition, integration, divestiture and related⁽⁶⁾		-			-			-			-			-			-			-			(25.4	)		-			5.3			20.1			0.10
Litigation⁽⁷⁾		-			-			-			(3.6	)		-			-			-			-			-			0.4			3.2			0.02
European Union Medical Device Regulation⁽⁸⁾		-			-			(10.6	)		-			-			-			-			-			-			2.4			8.2			0.04
Certain R&D agreements⁽⁹⁾		-			-			(65.0	)		-			-			-			-			-			-			14.6			50.4			0.24
Other charges⁽¹⁰⁾		-			-			-			4.5			-			-			-			-			(3.0	)		(2.1	)		(5.4	)		(0.03	)
Swiss tax reform⁽¹¹⁾		-			-			-			-			-			-			-			-			-			(15.4	)		15.4			0.07
Other certain tax adjustments⁽¹²⁾		-			-			-			-			-			-			-			-			-			(2.2	)		2.2			0.01
As Adjusted	$	573.6		$	-		$	104.9		$	818.3		$	-		$	-		$	-		$	-		$	5.1		$	79.4		$	400.5		$	1.90

FOR THE THREE MONTHS ENDED JUNE 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, divestiture and related			Other income, net			Provision (benefit) for income taxes			Net Earnings (Loss) of Zimmer Biomet Holdings, Inc.			Diluted earnings (loss) per common share
As Reported	$	424.5		$	147.7		$	87.7		$	665.0		$	33.0		$	28.0		$	9.7		$	2.2		$	3.8		$	(13.7	)	$	(206.6	)	$	(1.00	)
Inventory and manufacturing-related charges⁽¹⁾		(1.4	)		-			-			-			-			-			-			-			-			3.7			(2.3	)		(0.01	)
Intangible asset amortization⁽²⁾		-			(147.7	)		-			-			-			-			-			-			-			8.1			139.6			0.68
Goodwill and intangible asset impairment⁽³⁾		-			-			-			-			(33.0	)		-			-			-			-			5.7			27.3			0.13
Restructuring and other cost reduction initiatives⁽⁴⁾		-			-			-			-			-			(28.0	)		-			-			-			0.8			27.2			0.13
Quality remediation⁽⁵⁾		(0.2	)		-			-			-			-			-			(9.7	)		-			-			0.6			9.3			0.04
Acquisition, integration, divestiture and related⁽⁶⁾		-			-			-			-			-			-			-			(2.2	)		-			0.1			2.1			0.01
Litigation⁽⁷⁾		-			-			-			(1.3	)		-			-			-			-			-			(6.1	)		7.4			0.04
European Union Medical Device Regulation⁽⁸⁾		-			-			(6.1	)		-			-			-			-			-			-			(0.1	)		6.2			0.03
Other charges⁽¹⁰⁾		-			-			-			(11.9	)		-			-			-			-			(4.6	)		10.7			(3.4	)		(0.02	)
Swiss tax reform⁽¹¹⁾		-			-			-			-			-			-			-			-			-			0.7			(0.7	)		-
Other certain tax adjustments⁽¹²⁾		-			-			-			-			-			-			-			-			-			(4.1	)		4.1			0.02
Effect of dilutive shares assuming net earnings⁽¹³⁾		-			-			-			-			-			-			-			-			-			-			-			-
As Adjusted	$	422.9		$	-		$	81.6		$	651.8		$	-		$	-		$	-		$	-		$	(0.8	)	$	6.4		$	10.2		$	0.05

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF REPORTED TO ADJUSTED RESULTS
FOR THE SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, except per share amounts, unaudited)

FOR THE SIX MONTHS ENDED JUNE 30, 2021
	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, divestiture and related			Other income, net			Provision (benefit) for income taxes			Net Earnings (Loss) of Zimmer Biomet Holdings, Inc.			Diluted earnings (loss) per common share
As Reported	$	1,098.0		$	310.1		$	274.9		$	1,587.5		$	16.3		$	41.4		$	21.2		$	38.8		$	15.4		$	54.3		$	340.0		$	1.62
Inventory and manufacturing-related charges⁽¹⁾		(2.0	)		-			-			-			-			-			-			-			-			10.5			(8.5	)		(0.04	)
Intangible asset amortization⁽²⁾		-			(310.1	)		-			-			-			-			-			-			-			61.2			248.9			1.18
Goodwill and intangible asset impairment⁽³⁾		-			-			-			-			(16.3	)		-			-			-			-			2.1			14.2			0.07
Restructuring and other cost reduction initiatives⁽⁴⁾		(0.2	)		-			-			-			-			(41.4	)		-			-			-			9.3			32.3			0.15
Quality remediation⁽⁵⁾		-			-			-			-			-			-			(21.2	)		-			-			4.7			16.5			0.08
Acquisition, integration, divestiture and related⁽⁶⁾		-			-			-			-			-			-			-			(38.8	)		-			8.3			30.5			0.14
Litigation⁽⁷⁾		-			-			-			(9.7	)		-			-			-			-			-			0.9			8.8			0.04
European Union Medical Device Regulation⁽⁸⁾		-			-			(17.5	)		-			-			-			-			-			-			3.8			13.7			0.07
Certain R&D agreements⁽⁹⁾		-			-			(65.0	)		-			-			-			-			-			-			14.6			50.4			0.24
Other charges⁽¹⁰⁾		-			-			-			1.9			-			-			-			-			(7.1	)		(2.8	)		(6.2	)		(0.03	)
Swiss tax reform⁽¹¹⁾		-			-			-			-			-			-			-			-			-			(18.8	)		18.8			0.09
Other certain tax adjustments⁽¹²⁾		-			-			-			-			-			-			-			-			-			(0.2	)		0.2			-
As Adjusted	$	1,095.8		$	-		$	192.4		$	1,579.7		$	-		$	-		$	-		$	-		$	8.3		$	147.9		$	759.6		$	3.61

FOR THE SIX MONTHS ENDED JUNE 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, divestiture and related			Other income, net			Provision (benefit) for income taxes			Net Earnings (Loss) of Zimmer Biomet Holdings, Inc.			Diluted earnings (loss) per common share
As Reported	$	911.6		$	295.3		$	186.1		$	1,493.9		$	645.0		$	73.0		$	26.1		$	6.6		$	6.8		$	(8.5	)	$	(715.1	)	$	(3.46	)
Inventory and manufacturing-related charges⁽¹⁾		(2.0	)		-			-			-			-			-			-			-			-			5.9			(3.9	)		(0.02	)
Intangible asset amortization⁽²⁾		-			(295.3	)		-			-			-			-			-			-			-			38.2			257.1			1.24
Goodwill and intangible asset impairment⁽³⁾		-			-			-			-			(645.0	)		-			-			-			-			5.7			639.3			3.09
Restructuring and other cost reduction initiatives⁽⁴⁾		-			-			-			-			-			(73.0	)		-			-			-			12.2			60.8			0.29
Quality remediation⁽⁵⁾		0.3			-						-			-			-			(26.1	)		-			-			4.1			21.7			0.11
Acquisition, integration, divestiture and related⁽⁶⁾		-			-			-			-			-			-			-			(6.6	)		-			1.0			5.6			0.03
Litigation⁽⁷⁾		-			-			-			(81.1	)		-			-			-			-			-			11.9			69.2			0.34
European Union Medical Device Regulation⁽⁸⁾		-			-			(17.1	)		-			-			-			-			-			-			2.1			15.0			0.07
Other charges⁽¹⁰⁾		-			-			-			(17.8	)		-			-			-			-			(3.9	)		12.6			1.3			0.01
Swiss tax reform⁽¹¹⁾		-			-			-			-			-			-			-			-			-			(16.2	)		16.2			0.08
Other certain tax adjustments⁽¹²⁾		-			-			-			-			-			-			-			-			-			3.1			(3.1	)		(0.02	)
Effect of dilutive shares assuming net earnings⁽¹³⁾		-			-			-			-			-			-			-			-			-			-			-			(0.01	)
As Adjusted	$	909.9		$	-		$	169.0		$	1,395.0		$	-		$	-		$	-		$	-		$	2.9		$	72.1		$	364.1		$	1.75

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF GROSS PROFIT & MARGIN TO ADJUSTED GROSS
PROFIT & MARGIN
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)


	Three Months Ended June 30,						Six Months Ended June 30,
	2021			2020			2021			2020
Net Sales	$	2,026.9		$	1,226.1		$	3,874.3		$	3,009.9
Cost of products sold, excluding intangible asset amortization		581.6			424.5			1,098.0			911.6
Intangible asset amortization		154.6			147.7			310.1			295.3
Gross Profit	$	1,290.7		$	653.9		$	2,466.2		$	1,803.0

Inventory and manufacturing-related charges		7.9			1.4			2.0			2.0
Restructuring and other cost reduction initiatives		0.1			-			0.2			-
Quality remediation		-			0.2			-			(0.3	)
Intangible asset amortization		154.6			147.7			310.1			295.3
Adjusted gross profit	$	1,453.3		$	803.2		$	2,778.5		$	2,100.0


Gross margin		63.7	%		53.3	%		63.6	%		59.9		%
Inventory and manufacturing-related charges		0.4			0.1			0.1			0.1
Restructuring and other cost reduction initiatives		-			-			-			-
Quality remediation		-			-			-			-
Intangible asset amortization		7.6			12.1			8.0			9.8
Adjusted gross margin		71.7	%		65.5	%		71.7	%		69.8		%

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF OPERATING PROFIT (LOSS) & MARGIN TO ADJUSTED OPERATING PROFIT & MARGIN
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)


	Three Months Ended June 30,								Six Months Ended June 30,
	2021				2020				2021				2020
Operating profit (loss)	$	220.5			$	(171.7	)		$	486.1			$	(627.7	)
Inventory and manufacturing-related charges		7.9				1.4				2.0				2.0
Intangible asset amortization		154.6				147.7				310.1				295.3
Goodwill and intangible asset impairment		16.3				33.0				16.3				645.0
Restructuring and other cost reduction initiatives		19.7				28.0				41.6				73.0
Quality remediation		11.0				9.9				21.2				25.8
Acquisition, integration, divestiture and related		25.4				2.2				38.8				6.6
Litigation		3.6				1.3				9.7				81.1
European Union Medical Device Regulation		10.6				6.1				17.5				17.1
Certain R&D agreements		65.0				-				65.0				-
Other charges		(4.5	)			11.9				(1.9	)			17.8
Adjusted operating profit	$	530.1			$	69.8			$	1,006.4			$	536.0


Operating profit (loss) margin		10.9		%		(14.0	)	%		12.6		%		(20.9	)	%
Inventory and manufacturing-related charges		0.4				0.1				0.1				0.1
Intangible asset amortization		7.6				12.1				8.0				9.8
Goodwill and intangible asset impairment		0.8				2.7				0.4				21.4
Restructuring and other cost reduction initiatives		1.0				2.3				1.1				2.4
Quality remediation		0.5				0.8				0.5				0.9
Acquisition, integration, divestiture and related		1.3				0.2				1.0				0.2
Litigation		0.2				0.1				0.2				2.7
European Union Medical Device Regulation		0.5				0.5				0.5				0.6
Certain R&D agreements		3.2				-				1.7				-
Other charges		(0.2	)			0.9				(0.1	)			0.6
Adjusted operating profit margin		26.2		%		5.7		%		26.0		%		17.8		%

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF EFFECTIVE TAX RATE TO ADJUSTED EFFECTIVE TAX RATE
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 and 2020
(unaudited)


	Three Months Ended June 30,								Six Months Ended June 30,
	2021				2020				2021				2020
Effective tax rate		18.0		%		6.2		%		13.8		%		1.2		%
Tax effect of adjustments made to earnings before taxes⁽¹⁾		8.7				35.0				7.2				13.5
Swiss tax reform		(8.9	)			(0.3	)			(4.7	)			2.3
Other certain tax adjustments		(1.3	)			1.9				-				(0.4	)
Adjusted effective tax rate		16.5		%		42.8		%		16.3		%		16.6		%

⁽¹⁾ Includes inventory and manufacturing-related charges; intangible asset amortization; goodwill impairment; restructuring and other cost reduction initiatives; quality remediation; acquisition, integration, divestiture and related; litigation; European Union Medical Device Regulation; certain R&D agreements, and other charges

345 E. Main St.
Warsaw, IN 46580
www.zimmerbiomet.com	Exhibit 99.1

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

Projected Year Ending December 31, 2021
	Previous Guidance	Updated Guidance
2021 reported revenue growth	14.0% - 17.0%	14.5% - 16.5%
Foreign Currency Exchange Impact	1.5%	1.5%
Adjusted Operating Profit Margin⁽¹⁾	26.5% - 27.5%	26.5% - 27.0%
Adjusted Tax Rate⁽¹⁾	16.0% - 16.5%	16.0% - 16.5%
Adjusted Diluted EPS⁽¹⁾	$7.60 - $8.00	$7.65 - $7.95

	Three Months Ended		Six Months Ended
	June 30, 2020		June 30, 2020

Diluted shares		206.8		206.6
Dilutive shares assuming net earnings		1.0		1.4
Adjusted diluted shares		207.8		208.0

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF DEBT TO NET DEBT
AS OF JUNE 30, 2021 and DECEMBER 31, 2020
(in millions, unaudited)


	June 30, 2021			December 31, 2020
Debt, both current and long-term	$	7,852.5		$	8,126.5
Cash and cash equivalents		(1,042.4	)		(802.1	)
Net debt	$	6,810.1		$	7,324.4

ZIMMER BIOMET HOLDINGS, INC.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING
ACTIVITIES TO FREE CASH FLOW
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2021 and 2020
(in millions, unaudited)


	Three Months Ended June 30,						Six Months Ended June 30,
	2021			2020			2021			2020
Net cash provided by (used in) operating activities	$	453.9		$	(52.8	)	$	700.4		$	398.1
Additions to instruments		(67.9	)		(73.6	)		(150.5	)		(159.3	)
Additions to other property, plant and equipment		(27.3	)		(19.0	)		(54.7	)		(59.2	)
Free cash flow	$	358.7		$	(145.4	)	$	495.2		$	179.6