Financhill
Sell
47

ZBH Quote, Financials, Valuation and Earnings

Last price:
$94.26
Seasonality move :
7.29%
Day range:
$93.23 - $94.76
52-week range:
$85.33 - $114.44
Dividend yield:
1.02%
P/E ratio:
23.33x
P/S ratio:
2.34x
P/B ratio:
1.46x
Volume:
2.3M
Avg. volume:
2.3M
1-year change:
-13.63%
Market cap:
$18.7B
Revenue:
$7.7B
EPS (TTM):
$4.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7B $6.8B $6.9B $7.4B $7.7B
Revenue Growth (YoY) -12% -2.81% 1.65% 6.55% 3.85%
 
Cost of Revenues $2.8B $2.5B $2.6B $2.7B $2.9B
Gross Profit $4.3B $4.3B $4.3B $4.7B $4.8B
Gross Profit Margin 60.55% 63.54% 62.52% 63.06% 62.79%
 
R&D Expenses $372M $435.8M $406M $458.7M $437.4M
Selling, General & Admin $3.2B $2.8B $2.8B $2.8B $2.9B
Other Inc / (Exp) -$597.8M -$298M -$623.8M -$182.9M -$273.7M
Operating Expenses $3.4B $3.1B $3.1B $3.3B $3.3B
Operating Income $812.3M $1.2B $1.2B $1.4B $1.5B
 
Net Interest Expenses $211.4M $207.8M $164.1M $195.3M $207.1M
EBT. Incl. Unusual Items -$274.4M $499M $403.5M $1.1B $1B
Earnings of Discontinued Ops. -- -$43.4M -$58.8M -- --
Income Tax Expense -$137M $53.5M $112.3M $42.2M $131.4M
Net Income to Company -$137.4M $445.5M $291.2M $1B $905.2M
 
Minority Interest in Earnings $1.5M $500K $1M $1.1M $1.5M
Net Income to Common Excl Extra Items -$137.4M $445.5M $291.2M $1B $905.2M
 
Basic EPS (Cont. Ops) -$0.67 $1.93 $1.10 $4.91 $4.45
Diluted EPS (Cont. Ops) -$0.67 $1.91 $1.10 $4.88 $4.43
Weighted Average Basic Share $207M $208.6M $209.6M $208.7M $203.1M
Weighted Average Diluted Share $207M $210.4M $210.3M $209.7M $203.9M
 
EBITDA $1.8B $2.1B $2.1B $2.3B $2.5B
EBIT $812.3M $1.2B $1.2B $1.4B $1.5B
 
Revenue (Reported) $7B $6.8B $6.9B $7.4B $7.7B
Operating Income (Reported) $812.3M $1.2B $1.2B $1.4B $1.5B
Operating Income (Adjusted) $812.3M $1.2B $1.2B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.7B $1.8B $1.8B $2B
Revenue Growth (YoY) -12.64% -0.93% 5.02% 4.03% 9.71%
 
Cost of Revenues $622M $636.5M $686.9M $646.1M $746.5M
Gross Profit $1.1B $1B $1.1B $1.2B $1.3B
Gross Profit Margin 63.1% 61.88% 60.83% 64.58% 62.7%
 
R&D Expenses $93.8M $101.7M $116.9M $111.6M $115.9M
Selling, General & Admin $684.4M $654.9M $674.9M $709.7M $811.4M
Other Inc / (Exp) -$28.6M -$65.5M -$27.8M -$31.5M --
Operating Expenses $742.1M $764.7M $789.1M $817.5M $924.2M
Operating Income $321.3M $268.6M $277.6M $360.6M $330.7M
 
Net Interest Expenses $52.4M $42.1M $48.7M $51.3M $73.8M
EBT. Incl. Unusual Items $190.7M $177.6M $219.2M $230.3M $279.2M
Earnings of Discontinued Ops. -$16.6M -- -- -- --
Income Tax Expense $28.3M -$16.6M $56.4M -$18.9M $48M
Net Income to Company $162.4M $194.2M $162.8M $249.2M $231.2M
 
Minority Interest in Earnings $200K $200K $100K $200K $300K
Net Income to Common Excl Extra Items $162.4M $194.2M $162.8M $249.2M $231.2M
 
Basic EPS (Cont. Ops) $0.70 $0.92 $0.78 $1.23 $1.17
Diluted EPS (Cont. Ops) $0.69 $0.92 $0.77 $1.23 $1.16
Weighted Average Basic Share $208.8M $209.8M $208.9M $202.3M $198.1M
Weighted Average Diluted Share $210.6M $210.3M $210M $203M $198.8M
 
EBITDA $554.3M $500M $518.8M $611.5M $614.3M
EBIT $321.3M $268.6M $277.6M $360.6M $330.7M
 
Revenue (Reported) $1.7B $1.7B $1.8B $1.8B $2B
Operating Income (Reported) $321.3M $268.6M $277.6M $360.6M $330.7M
Operating Income (Adjusted) $321.3M $268.6M $277.6M $360.6M $330.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.1B $6.9B $7.3B $7.6B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.6B $2.7B $2.8B $3B
Gross Profit $4.5B $4.3B $4.6B $4.8B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $439.8M $394M $453.4M $442.2M $448.2M
Selling, General & Admin $2.9B $2.8B $2.8B $2.9B $3.1B
Other Inc / (Exp) $60.5M -$488.6M -$455.7M -$287.3M --
Operating Expenses $3.3B $3.1B $3.3B $3.3B $3.5B
Operating Income $1.2B $1.2B $1.3B $1.4B $1.5B
 
Net Interest Expenses $212M $136.1M $173.3M $200.3M $272.1M
EBT. Incl. Unusual Items $778.5M $394.4M $708M $1B $1B
Earnings of Discontinued Ops. -$14.2M -$88M -- -- --
Income Tax Expense -$55.5M $27.7M $232.8M -$52.7M $214.7M
Net Income to Company $834M $366.7M $475.2M $1.1B $807.3M
 
Minority Interest in Earnings $500K $800K $800K $1.4M $2.1M
Net Income to Common Excl Extra Items $834M $366.7M $475.3M $1.1B $807.2M
 
Basic EPS (Cont. Ops) $3.94 $1.32 $2.27 $5.27 $4.06
Diluted EPS (Cont. Ops) $3.90 $1.32 $2.26 $5.25 $4.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.1B $2.2B $2.4B $2.5B
EBIT $1.2B $1.2B $1.3B $1.4B $1.5B
 
Revenue (Reported) $7.1B $6.9B $7.3B $7.6B $8B
Operating Income (Reported) $1.2B $1.2B $1.3B $1.4B $1.5B
Operating Income (Adjusted) $1.2B $1.2B $1.3B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.1B $5.1B $5.5B $5.7B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $2B $2.1B $2.2B
Gross Profit $3.2B $3.2B $3.4B $3.5B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $339.8M $298M $345.4M $328.9M $339.8M
Selling, General & Admin $2B $2B $2.1B $2.2B $2.4B
Other Inc / (Exp) -$74.2M -$264.8M -$96.7M -$201.1M -$43.7M
Operating Expenses $2.4B $2.3B $2.5B $2.5B $2.7B
Operating Income $878.3M $865.6M $964.6M $1B $1B
 
Net Interest Expenses $159M $121.6M $148.1M $152.7M $212.9M
EBT. Incl. Unusual Items $582.9M $478.3M $782.8M $747.6M $732.8M
Earnings of Discontinued Ops. -$14.2M -$58.8M -- -- --
Income Tax Expense $82.7M $56.9M $177.4M $82.5M $165.7M
Net Income to Company $500.2M $421.4M $605.4M $665.1M $567.2M
 
Minority Interest in Earnings $400K $700K $500K $900K $1.5M
Net Income to Common Excl Extra Items $500.2M $421.4M $605.5M $665.1M $567.2M
 
Basic EPS (Cont. Ops) $2.33 $1.73 $2.89 $3.25 $2.85
Diluted EPS (Cont. Ops) $2.31 $1.72 $2.88 $3.24 $2.84
Weighted Average Basic Share $625.4M $628.6M $626.9M $613.2M $594.9M
Weighted Average Diluted Share $631.5M $630.7M $630.3M $615.6M $596.8M
 
EBITDA $1.6B $1.6B $1.7B $1.8B $1.8B
EBIT $878.3M $865.6M $964.6M $1B $1B
 
Revenue (Reported) $5.1B $5.1B $5.5B $5.7B $6B
Operating Income (Reported) $878.3M $865.6M $964.6M $1B $1B
Operating Income (Adjusted) $878.3M $865.6M $964.6M $1B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $802.1M $378.1M $375.7M $415.8M $525.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.3B $1.4B $1.4B $1.5B
Inventory $2.5B $2.1B $2.1B $2.4B $2.2B
Prepaid Expenses -- $326.7M $198.4M -- --
Other Current Assets -- $271M $522.9M $366.1M $430M
Total Current Assets $5.1B $4.9B $4.4B $4.6B $4.7B
 
Property Plant And Equipment $2.3B $2.1B $2.1B $2.3B $2.3B
Long-Term Investments $3.7M $27.6M $16.6M $31.6M $73.2M
Goodwill $9.3B $8.9B $8.6B $8.8B $9B
Other Intangibles $7.1B $5.5B $5.1B $4.9B $4.6B
Other Long-Term Assets $969.4M $2.3B $1.1B $1.2B $1.1B
Total Assets $24.4B $23.5B $21.1B $21.5B $21.4B
 
Accounts Payable $305.6M $306.2M $337.1M $379.8M $184.2M
Accrued Expenses $1.2B $853.8M $918.5M $1.2B $1.1B
Current Portion Of Long-Term Debt $500M $1.6B $544.3M $900M $863M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $329.8M $640.5M $502.8M $326.1M $286M
Total Current Liabilities $2.6B $3.5B $2.4B $2.9B $2.5B
 
Long-Term Debt $7.8B $5.6B $5.3B $5B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $12.2B $10.8B $9B $9B $8.9B
 
Common Stock $3.1M $3.1M $3.1M $3.2M $3.2M
Other Common Equity Adj -$297.8M -$231.6M -$179.3M -$191M -$262.8M
Common Equity $12.2B $12.7B $12B $12.5B $12.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.2M $5.7M $6.7M $7.7M $8.1M
Total Equity $12.2B $12.7B $12B $12.5B $12.5B
 
Total Liabilities and Equity $24.4B $23.5B $21.1B $21.5B $21.4B
Cash and Short Terms $802.1M $378.1M $375.7M $415.8M $525.5M
Total Debt $8.3B $7.2B $5.9B $5.9B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $919.6M $545.4M $292.1M $569M $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.3B $1.3B $1.5B $1.6B
Inventory $2.5B $2.1B $2.3B $2.4B $2.5B
Prepaid Expenses $314.7M $234.6M -- -- --
Other Current Assets -- -- $415.9M $444.8M --
Total Current Assets $5.3B $4.5B $4.4B $4.9B $5.8B
 
Property Plant And Equipment $2B $1.8B $2B $2.1B $2.2B
Long-Term Investments $17.6M $60.1M $43.4M $64.4M $75.3M
Goodwill $9.2B $8.8B $8.7B $8.9B --
Other Intangibles $6.5B $5.1B $4.9B $4.7B --
Other Long-Term Assets $1B $1.1B $1.2B $1.2B --
Total Assets $24B $21.3B $21.2B $21.7B $23.5B
 
Accounts Payable $310.3M $313.6M $295.5M $304.5M $297.7M
Accrued Expenses -- $115.9M -- -- --
Current Portion Of Long-Term Debt $1B $659.1M $355M $1.7B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.2B $1.3B $1.5B --
Total Current Liabilities $2.9B $2.3B $2.1B $3.6B $2.4B
 
Long-Term Debt $6.5B $5.1B $5.1B $4.7B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $11.3B $9.1B $8.7B $9.3B $10.7B
 
Common Stock $3.1M $3.1M $3.2M $3.2M $3.2M
Other Common Equity Adj -$298.1M -$244.9M -$186.5M -$202.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.6M $6.4M $7.2M $8.5M $9.5M
Total Equity $12.7B $12.3B $12.5B $12.4B $12.8B
 
Total Liabilities and Equity $24B $21.3B $21.2B $21.7B $23.5B
Cash and Short Terms $919.6M $545.4M $292.1M $569M $1.3B
Total Debt $7.5B $5.7B $5.5B $6.5B $8.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$137.4M $445.5M $291.2M $1B $905.2M
Depreciation & Amoritzation $1B $937.7M $926.4M $951.7M $996.3M
Stock-Based Compensation $79.7M $76M $105M $99.8M $101M
Change in Accounts Receivable -$70M -$40.8M -$184.7M -$51.9M -$89.7M
Change in Inventories -$40.8M -$8.4M -$75.6M -$240.4M $49.9M
Cash From Operations $1.2B $1.5B $1.3B $1.6B $1.5B
 
Capital Expenditures $431.8M $445.2M $511.6M $689.2M $597.1M
Cash Acquisitions $235.5M -- $99.8M $134.9M $276.3M
Cash From Investing -$613.8M -$503.6M -$529.2M -$778.9M -$888.1M
 
Dividends Paid (Ex Special Dividend) $198.5M $200.1M $201.2M $200.9M $196M
Special Dividend Paid
Long-Term Debt Issued $1.5B $1.6B $458M $499.8M $1.4B
Long-Term Debt Repaid -$1.8B -$2.7B -$1.5B -$445.2M -$900M
Repurchase of Common Stock -- -- $126.4M $692.2M $868M
Other Financing Activities -$98.6M -$173.4M $534.5M -$26.1M -$38.9M
Cash From Financing -$421.8M -$1.3B -$843.8M -$763.5M -$484.5M
 
Beginning Cash (CF) $802.1M $378.1M $375.7M $415.8M $525.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $184.2M -$323.6M -$102.8M $40.1M $109.7M
Ending Cash (CF) $1B $41.3M $258.4M $456.8M $618.1M
 
Levered Free Cash Flow $772.7M $1.1B $773.1M $892.4M $902.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $162.4M $194.2M $162.8M $249.2M $231.2M
Depreciation & Amoritzation $233M $231.4M $241.2M $250.9M $283.6M
Stock-Based Compensation $18.7M $27.4M $15.6M $24.5M $25.3M
Change in Accounts Receivable -$2.6M -$32.7M $7.5M -$29.9M $3M
Change in Inventories -$6.7M -$37.1M -$64.2M $3.8M -$46M
Cash From Operations $433.1M $450.8M $337.6M $395.7M $418.7M
 
Capital Expenditures $119.5M $122.5M $161.9M $205.3M $151M
Cash Acquisitions -- -- -- $49.8M --
Cash From Investing -$125.2M -$85.2M -$165.6M -$154.9M -$163.3M
 
Dividends Paid (Ex Special Dividend) $50.1M $50.3M $50.1M $49.2M $47.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$137M -$145M $585M --
Long-Term Debt Repaid -$300M -$22.9M -$20M -$50M --
Repurchase of Common Stock -- -- -- $596.3M --
Other Financing Activities -$101.8M -$1.9M -$1.6M -$10M --
Cash From Financing -$426.1M -$193.9M -$196M -$101.9M $483.8M
 
Beginning Cash (CF) $919.6M $545.4M $292.1M $569M $1.3B
Foreign Exchange Rate Adjustment $4.6M -$12.7M -$3.6M $10M -$3.4M
Additions / Reductions -$122.8M $159M -$27.6M $148.9M $735.8M
Ending Cash (CF) $801.4M $691.7M $260.9M $727.9M $2B
 
Levered Free Cash Flow $313.6M $328.3M $175.7M $190.4M $267.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $834M $366.7M $475.2M $1.1B $807.3M
Depreciation & Amoritzation $969.9M $931.1M $939M $973.9M $1.1B
Stock-Based Compensation $78.8M $93.1M $101.3M $105.2M $87.2M
Change in Accounts Receivable -$85.6M -$153.3M -$54.7M -$107.5M -$65.2M
Change in Inventories -$27.8M $23.7M -$224.3M -$66.2M $1.7M
Cash From Operations $1.6B $1.4B $1.2B $1.6B $1.7B
 
Capital Expenditures $407.8M $509.2M $678.2M $602M $555.1M
Cash Acquisitions $235.5M $99.8M $32.9M $218.3M $1.4B
Cash From Investing -$673.3M -$562.9M -$670.6M -$817.7M -$1.9B
 
Dividends Paid (Ex Special Dividend) $199.7M $201M $201.1M $198.2M $190.8M
Special Dividend Paid
Long-Term Debt Issued -- $1.7B $375M $1.2B --
Long-Term Debt Repaid -$750M -$3.1B -$666M -$355M --
Repurchase of Common Stock -- -- $408.3M $1.2B $309.2M
Other Financing Activities -$134.6M $479.4M -$21.8M -$36.7M --
Cash From Financing -$936.5M -$1.2B -$825.5M -$495.3M $982.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.7M -$374.2M -$253.2M $276.9M $723.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $897M $559.2M $979.5M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $500.2M $421.4M $605.4M $665.1M $567.2M
Depreciation & Amoritzation $704.5M $697.9M $710.5M $732.7M $809.8M
Stock-Based Compensation $61.1M $78.2M $74.5M $79.9M $66.1M
Change in Accounts Receivable -$2M -$114.5M $15.5M -$40.1M -$15.6M
Change in Inventories -$95.6M -$63.5M -$212.2M -$38M -$86.2M
Cash From Operations $1.1B $1B $993.2M $993.1M $1.2B
 
Capital Expenditures $316.9M $380.9M $547.5M $460.3M $418.3M
Cash Acquisitions -- $99.8M $32.9M $116.3M $1.2B
Cash From Investing -$357.4M -$416.7M -$558.1M -$596.9M -$1.7B
 
Dividends Paid (Ex Special Dividend) $149.9M $150.8M $150.7M $148M $142.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $83M -- $700M $1.7B
Long-Term Debt Repaid -$500M -$992.9M -$140.2M -$50M -$863M
Repurchase of Common Stock -- -- $281.9M $795.8M $237M
Other Financing Activities -$117.6M $535.2M -$21.1M -$31.7M -$48.8M
Cash From Financing -$650.2M -$530.4M -$512.1M -$243.9M $1.2B
 
Beginning Cash (CF) $2.7B $1.4B $942.1M $1.4B $3.2B
Foreign Exchange Rate Adjustment $8.4M -$26.5M -$6.5M $1M $18.2M
Additions / Reductions $117.5M $66.9M -$83.5M $153.3M $767.2M
Ending Cash (CF) $2.8B $1.4B $852.1M $1.5B $4B
 
Levered Free Cash Flow $816.6M $659.6M $445.7M $532.8M $761.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock