ZIMMER BIOMET HOLDINGS, INC.

RECONCILIATION OF DEBT TO NET DEBT and NET DEBT LEVERAGE RATIO

AS OF DECEMBER 31, 2019 and 2018

(in millions, unaudited)

December 31, 2019

December 31, 2018

Debt, both current and long-term

$

8,221.4

$

8,938.7

Cash and cash equivalents

(617.9)

(542.8)

Net debt

$

7,603.5

$

8,395.9

For the Year Ended

December 31, 2019

Net Earnings of Zimmer Biomet Holdings, Inc.

$

1,131.6

Benefit for income taxes

(225.7)

Interest expense, net

226.9

Inventory and manufacturing-related charges

53.9

Intangible asset impairment

70.1

Quality remediation

87.6

Restructuring and other cost reduction initiatives

50.0

Acquisition, integration and related

12.2

Litigation

65.0

Litigation settlement gain

(23.5)

European Union Medical Device Regulation

30.9

Other charges

119.2

Intangible asset amortization

584.3

Depreciation

421.8

Adjusted EBITDA

$

2,604.3

Net debt / Adjusted EBITDA = Net debt leverage ratio

2.9

Attachments

  • Original document
  • Permalink

Disclaimer

Zimmer Biomet Holdings Inc. published this content on 04 February 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 04 February 2020 19:43:00 UTC