Cash generation remains strong, evidenced by an OCF/NI ratio of 3.71 in 2025Q4, which facilitates aggressive capital deployment including a $250.1M share repurchase in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 |
|---|
| Cash from Operations | 1.67B | 1.7B | 1.5B | 1.58B | 1.28B | 1.5B | 1.2B | 1.59B | 1.75B | 1.58B | 1.63B | 849.8M | 1.06B | 963.1M | 1.15B | 1.18B | 1.19B | 1.12B | 1.04B | 1.08B | 1.04B | 878.2M | 862.2M | 494.8M | 220.2M | 171.8M | 232.4M | 180M |
| Operating CF Margin % | - | 20.62% | 19.53% | 21.39% | 18.51% | 21.96% | 19.66% | 19.87% | 22.03% | 20.28% | 21.28% | 14.17% | 22.69% | 20.83% | 25.76% | 26.44% | 28.28% | 27.29% | 25.19% | 27.82% | 29.77% | 26.72% | 28.92% | 26.03% | 16.04% | 14.58% | 22.33% | 19.17% |
| Operating CF Growth % | 4.2% | 13.18% | -5.2% | 23.11% | -14.31% | 24.47% | -24.04% | -9.25% | 10.43% | -3.06% | 92.07% | -19.87% | 10.11% | -16.39% | -2.12% | -1.39% | 6.8% | 7.65% | -4.27% | 4.2% | 18.5% | 1.86% | 74.25% | 124.7% | 28.17% | -26.08% | 29.11% | - |
| Net Income | 761.3M | 705.2M | 905.2M | 1.03B | 291.2M | 445.5M | -9.2M | 1.13B | -379.3M | 1.81B | 304.6M | 146.2M | 719.2M | 778.6M | 752.9M | 760M | 596.9M | 717.4M | 848.6M | 773.2M | 834.5M | 732.5M | 541.8M | 346.3M | 257.8M | 149.8M | 176M | 150M |
| Depreciation & Amortization | 839.4M | 1.09B | 996.3M | 951.7M | 926.4M | 937.7M | 898.4M | 1.01B | 1.04B | 1.06B | 1.04B | 712.4M | 375.8M | 358.5M | 363.1M | 359.9M | 340.2M | 337.4M | 275.1M | 230M | 197.4M | 185.7M | 181.3M | 103.3M | 25.3M | 23.4M | 23.1M | 22M |
| Stock-Based Compensation | 70.6M | 0 | 101M | 99.8M | 105M | 76M | 73.8M | 84.3M | 65.5M | 53.7M | 57.3M | 46.4M | 49.4M | 48.5M | 55M | 60.5M | 62M | 75.3M | 69.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -87.2M | -87.2M | -47.7M | -96.3M | -64.4M | -102.1M | 39.4M | -538.7M | 13.4M | -1.78B | -153.2M | -164M | -90.5M | -126.2M | -64.8M | -19.7M | -72.5M | -19.7M | 2M | 63.9M | 0 | 0 | 0 | 0 | 0 | 0 | 7.8M | 0 |
| Other Non-Cash Items | 141.8M | 90.1M | 0 | -2.5M | 337.9M | 276.3M | 631.9M | 70.1M | 979.7M | 364.3M | 407.7M | 399.4M | -5.7M | 37.8M | 109.1M | 19.3M | 208.3M | 56.5M | 12.7M | 84.4M | 79.6M | 39.3M | 59.4M | -35.2M | 29.9M | 1.1M | 5.3M | -9.5M |
| Working Capital Changes | -53.7M | -104.9M | -455.4M | -396.2M | -311.4M | -134.2M | -429.8M | -167.5M | 27.6M | 64.2M | -23.5M | -290.6M | 12.3M | -134.1M | -63.4M | -3.1M | 58.6M | -49.4M | -170.2M | -67.1M | -70.8M | -79.3M | 79.7M | 80.4M | -92.8M | -2.5M | 20.2M | 17.5M |
| Change in Receivables | -94M | -127.3M | -89.7M | -51.9M | -184.7M | -40.8M | -66.2M | -93.8M | 213.6M | 161.7M | -141.6M | -56.1M | -40.4M | -74.3M | -45.5M | -63.2M | -33M | -4.6M | -44.4M | -12.5M | -76.9M | -35.3M | -10.6M | -39M | -25M | 2.6M | 7.8M | 0 |
| Change in Inventory | 80.3M | 98.2M | 49.9M | -240.4M | -75.6M | -8.4M | -34.5M | -125.2M | -199.5M | -120.1M | 77.9M | -205.4M | -164.6M | -148.1M | -67.5M | 7.2M | 25.8M | 36.2M | -148.1M | -58M | -39.2M | -79.2M | -44.7M | -53M | -59.7M | -50.2M | -2.1M | 0 |
| Change in Payables | -44.8M | 101.8M | -322M | -55.3M | 103M | 86.5M | -95.1M | -42M | 155.9M | -133.3M | 32.6M | -252M | 116.1M | 33.6M | 47.8M | 20M | -800K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.03B | -1.98B | -888.1M | -778.9M | -529.2M | -503.6M | -613.8M | -729.3M | -416.6M | -510.8M | -1.69B | -7.56B | -469.4M | -282.5M | -592.1M | -624.4M | -726.9M | -381.2M | -924.2M | -491.5M | -287M | -311.1M | -388.3M | -1.1B | -35.7M | -54.7M | -29M | -33M |
| Capital Expenditures | 110.7M | -276.9M | -203.8M | -291.1M | -187.9M | -143.6M | -111.9M | -207.1M | -162.7M | -156M | -184.7M | -167.7M | -144.9M | -100M | -114.7M | -113.8M | -79.2M | -228.8M | -487.9M | -331.2M | -268.3M | -105.3M | -100.8M | -158.5M | -33.7M | -54.7M | -29M | -33M |
| CapEx % of Revenue | 1.32% | 3.36% | 2.65% | 3.94% | 2.71% | 2.1% | 1.83% | 2.59% | 2.05% | 2% | 2.41% | 2.8% | 3.1% | 2.16% | 2.56% | 2.56% | 1.88% | 5.59% | 11.84% | 8.5% | 7.68% | 3.2% | 3.38% | 8.34% | 2.46% | 4.64% | 2.79% | 3.51% |
| Acquisitions | -1.39B | -1.39B | -276.3M | -134.9M | -99.8M | 0 | -227.1M | -37.1M | -15.3M | -4M | -1.44B | -7.76B | -54.3M | -74.2M | -59M | -56.8M | -82.6M | -39.5M | -381.8M | -160.3M | -28.1M | -44.1M | -171.3M | -927.7M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -509.3M | -4.7M | -189.8M | -74.6M | -72.6M | -88.3M | -69.3M | -217.3M | -31.5M | -13.8M | -3M | 48.2M | -4.1M | -13.5M | -17.9M | -31.1M | -26.8M | -35.8M | -109.4M | 0 | 9.4M | -11.7M | -116.2M | -16.5M | -2M | 0 | 0 | 0 |
| Cash from Financing | -618.6M | 326M | -484.5M | -763.5M | -843.8M | -1.31B | -421.8M | -779.9M | -1.3B | -1.21B | -743.2M | 7.14B | -562.4M | -467.3M | -436.5M | -455.8M | -489.6M | -262.1M | -343.5M | -399.5M | -730.7M | -484.6M | -402M | 664.8M | -188.9M | -99.1M | -203.4M | -147M |
| Debt Issued (Net) | 138.6M | 1.01B | 536.3M | 54.6M | -1.06B | -1.05B | -252.9M | -716.1M | -1.15B | -1.25B | -259.6M | 7.37B | -247.7M | -97.5M | 97.2M | 549.8M | -2.2M | 660.3M | 330M | 0 | 18.8M | -555.3M | -461.4M | 620.6M | -212.8M | 366.3M | 0 | 0 |
| Equity Issued (Net) | -256.3M | -447.3M | -868M | -692.2M | -126.4M | 122.5M | 0 | 0 | 0 | 0 | -415.5M | -150M | -400.9M | -720.8M | -485.6M | -1.05B | -505.6M | -914.2M | -680M | -426.5M | -757.5M | 72.6M | 65M | 70.5M | 23.9M | 1.4M | 0 | 0 |
| Dividends Paid | -189.4M | -190.3M | -196M | -200.9M | -201.2M | -200.1M | -198.5M | -196.7M | -195.2M | -193.6M | -188.4M | -157.1M | -145.5M | -132.4M | -94.4M | -510.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -290M | 0 | 0 |
| Share Repurchases | -270.3M | -487M | -868M | -692.2M | -126.4M | 0 | 0 | 0 | 0 | 0 | -415.5M | -150M | -400.9M | -720.8M | -485.6M | -1.05B | -505.6M | -923.7M | -737M | -576.3M | -798.8M | -4.1M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -311.5M | -42.8M | 43.2M | 75M | 544.5M | -173.4M | 29.6M | 132.9M | 47.4M | 231.3M | 120.3M | 47.5M | 224M | 483.4M | 46.3M | 44.4M | 18.2M | -8.2M | 6.5M | 27M | 8M | -1.9M | -5.6M | -26.3M | 0 | -176.8M | -203.4M | -147M |
| Net Change in Cash | -960.3M | 66.4M | 109.7M | 40.1M | -102.8M | -323.6M | 184.2M | 75.1M | 18.4M | -109.7M | -825.2M | 369.3M | 2.7M | 196.3M | 116M | 99.4M | -22.8M | 479.1M | -251.3M | 198.2M | 32.5M | 78.6M | 77.1M | 61.8M | -2.7M | 18.4M | 0 | 0 |
| Free Cash Flow | 1.84B | 1.47B | 1.14B | 1.19B | 1.07B | 1.35B | 1.09B | 1.18B | 1.58B | 1.43B | 1.45B | 682.1M | 915.6M | 863.1M | 1.04B | 1.06B | 1.11B | 852.9M | 440.8M | 753.2M | 772.4M | 772.9M | 761.4M | 336.3M | 186.5M | 117.1M | 203.4M | 147M |
| FCF Margin % | 21.83% | 17.89% | 14.88% | 16.05% | 15.38% | 19.73% | 17.83% | 14.8% | 19.98% | 18.28% | 18.88% | 11.37% | 19.59% | 18.67% | 23.19% | 23.88% | 26.2% | 20.83% | 10.7% | 19.33% | 22.1% | 23.52% | 25.54% | 17.69% | 13.59% | 9.94% | 19.55% | 15.65% |
| FCF Growth % | 36.08% | 28.87% | -3.75% | 11.25% | -20.79% | 23.3% | -7.49% | -25.47% | 11.11% | -1.46% | 112.21% | -25.5% | 6.08% | -16.79% | -2.44% | -3.86% | 29.65% | 93.49% | -41.48% | -2.49% | -0.06% | 1.51% | 126.4% | 80.32% | 59.27% | -42.43% | 38.37% | - |
| FCF per Share | 9.37 | 7.41 | 5.60 | 5.66 | 5.07 | 6.40 | 5.28 | 5.71 | 7.79 | 7.00 | 7.15 | 3.59 | 5.33 | 5.02 | 5.89 | 5.63 | 5.50 | 3.95 | 1.93 | 3.17 | 3.15 | 3.09 | 3.07 | 1.59 | 0.95 | 0.60 | 1.05 | 0.76 |
| FCF Conversion (FCF/Net Income) | 2.41x | 2.41x | 1.66x | 1.54x | 5.55x | 3.73x | -8.67x | 1.40x | -4.61x | 0.87x | 5.34x | 5.78x | 1.47x | 1.27x | 1.53x | 1.55x | 2.00x | 1.56x | 1.22x | 1.40x | 1.25x | 1.20x | 1.59x | 1.43x | 0.85x | 1.15x | 1.32x | 1.20x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Elective procedure volume sensitivity
According to reported quarterly data, ZBH consistently maintains an OCF/NI ratio well above 1.0, peaking at 3.71 in 2025Q4, which suggests that the company's reported net income significantly understates the actual cash-generating capacity of its core orthopedic implant and robotics business model.
The persistent gap between net income and operating cash flow appears largely driven by substantial non-cash depreciation and amortization charges related to the company's extensive field inventory and surgical instrument sets. Investors should monitor whether this high conversion quality remains sustainable as the company shifts toward more capital-intensive robotic platforms.
As reported in financial statements, ZBH's free cash flow margins have exhibited significant quarterly variance, ranging from a low of 6.9% in 2024Q1 to a high of 29.8% in 2025Q4, indicating that cash generation is highly sensitive to timing differences in working capital and capital expenditure cycles.
The fluctuation in FCF margins suggests that while the underlying business is cash-generative, the timing of inventory investments and surgical set deployments creates lumpy cash flow profiles. This volatility warrants further investigation into whether the company can achieve more predictable FCF conversion as it scales its newer product lines.
Based on the provided cash flow statements, ZBH frequently experiences negative working capital changes, such as the $212.4M outflow in 2024Q1, which reflects the heavy logistical burden of maintaining thousands of implant sizes in hospital consignment inventory to support elective surgical procedures.
This recurring working capital drag highlights the structural necessity of holding significant inventory to ensure surgeon readiness, which effectively ties up cash that might otherwise be available for debt reduction or shareholder returns. The efficiency of this inventory management remains a critical lever for improving the company's overall cash flow profile.
As evidenced by recent filings, ZBH has utilized a combination of dividends and significant share repurchases, including a $250.1M buyback in 2026Q1, to return capital to shareholders, even while simultaneously funding large-scale acquisitions such as the $1.2B outlay observed in 2025Q3.
The company's willingness to deploy substantial cash toward both inorganic growth and shareholder returns suggests a management team confident in the long-term cash-generating potential of its orthopedic portfolio. However, the reliance on external acquisitions to drive growth may indicate that internal R&D efforts are not yet sufficient to sustain the desired competitive trajectory.
Quick answers to the most common questions about buying ZBH stock.
Zimmer Biomet Holdings, Inc. (ZBH) generated $1.70B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Zimmer Biomet Holdings, Inc. (ZBH) generated $1.47B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Zimmer Biomet Holdings, Inc. (ZBH) spent $276.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Zimmer Biomet Holdings, Inc. (ZBH) returned $190.3M to shareholders via cash dividends and spent $487.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.