Higher profit but softer sales at Smith+Nephew (NYSE: SNN)
Smith+Nephew plc reported H1 2026 revenue of $3,097 million, up 4.6% on a reported basis and 2.3% underlying, with Q2 revenue of $1,597 million. Trading profit rose to $566 million and margin to 18.3%, while operating profit was $448 million. Adjusted EPS was 47.7¢ and basic EPS 35.6¢.
Free cash flow was $231 million after higher capital expenditure on a new UK wound factory and IT upgrades, and net debt stood at $3,019 million, a 1.8x adjusted net debt/EBITDA ratio. Sports Medicine & ENT grew strongly, Advanced Wound Management was constrained by US skin-substitute reimbursement changes, and Orthopaedics was broadly flat on an underlying basis.
The company increased its interim dividend 4.0% to 15.6¢ per share and is executing a $500 million share buyback, with $216 million settled by 3 August 2026. Full-year guidance now assumes around 4% revenue growth (from around 6%), but still targets around 8% trading profit growth excluding acquisitions, about $800 million free cash flow and more than 10% ROIC on an adjusted basis.
Positive
- Trading profitability and EPSA improved: H1 2026 trading profit rose to $566 million with margin up to 18.3% (60bps higher), and adjusted EPS increased 11.0% to 47.7¢, supported by $130 million of efficiency savings in the first half.
Negative
- Revenue outlook cut amid segment headwinds: Full-year underlying revenue growth guidance was reduced from around 6% to around 4%, while skin substitutes are now expected to create a headwind towards the upper end of the $20–$40 million range.
Filing Explained
The completed Integrity acquisition includes contingent payments, while the next disclosed debt maturities fall in the first half of 2027.
Smith+Nephew completed its acquisition of Integrity Orthopaedics on
At
The interim financial statements were prepared on a going-concern basis, and the directors stated that the company had sufficient funds to meet liabilities and continue operating for at least 12 months; the company also reported compliance with its private-placement leverage covenant as of
The acquisition’s contingent consideration is expected to be resolved through performance milestones over the next three years, while the next named reporting milestone is the Q3 Trading Report on
Key Figures
Key Terms
underlying revenue growth financial
trading profit financial
average daily sales financial
Adjusted Earnings per share ('EPSA') financial
Adjusted return on invested capital ('Adjusted ROIC') financial
Pillar Two financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
How did Smith+Nephew (SNN) perform financially in H1 2026?
What 2026 guidance did Smith+Nephew (SNN) provide for revenue, profit and cash flow?
How are Smith+Nephew (SNN) business units performing in H1 2026?
What efficiency savings did Smith+Nephew (SNN) achieve and plan for 2026?
What shareholder returns is Smith+Nephew (SNN) offering in 2026?
What is Smith+Nephew (SNN) leverage and liquidity position at mid-2026?
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
Reported
|
|
Underlying
|
|
|
|
2026
|
|
2025
|
|
growth
|
|
growth
|
|
|
|
$m
|
|
$m
|
|
%
|
|
%
|
|
Second Quarter Results
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
1,597
|
|
1,553
|
|
2.8
|
|
1.6
|
|
|
|
|
|
|
|
|
|
|
|
Half Year Results
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
3,097
|
|
2,961
|
|
4.6
|
|
2.3
|
|
Operating
profit
|
|
448
|
|
429
|
|
4.3
|
|
|
|
Operating
profit margin (%)
|
|
14.5
|
|
14.5
|
|
|
|
|
|
EPS
(cents)
|
|
35.6
|
|
33.5
|
|
6.2
|
|
|
|
Cash
generated from operations
|
|
605
|
|
568
|
|
6.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading
profit
|
|
566
|
|
523
|
|
8.1
|
|
|
|
Trading
profit margin (%)
|
|
18.3
|
|
17.7
|
|
|
|
|
|
EPSA
(cents)
|
|
47.7
|
|
42.9
|
|
11.0
|
|
|
|
Free
cash flow
|
|
231
|
|
244
|
|
(5.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
Reported
|
|
Underlying
|
|
Acquisitions
|
|
Currency
|
|
|
Consolidated revenue by
|
|
2026
|
|
2025
|
|
growth
|
|
growth
|
|
/disposals
|
|
impact
|
|
|
business unit by product
|
|
$m
|
|
$m
|
|
%
|
|
%
|
|
%
|
|
%
|
|
|
Sports Medicine & ENT
|
|
527
|
|
479
|
|
10.0
|
|
8.6
|
|
-
|
|
1.4
|
|
|
Sports
Medicine Joint Repair
|
|
293
|
|
262
|
|
11.8
|
|
10.6
|
|
-
|
|
1.2
|
|
|
Arthroscopic
Enabling Technologies
|
|
178
|
|
161
|
|
10.6
|
|
8.8
|
|
-
|
|
1.8
|
|
|
ENT
(Ear, Nose and Throat)
|
|
56
|
|
56
|
|
(0.3)
|
|
(1.6)
|
|
-
|
|
1.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
Reported
|
|
Underlying
|
|
Acquisitions
|
|
Currency
|
|
|
Consolidated revenue by
|
|
2026
|
|
2025
|
|
growth
|
|
growth
|
|
/disposals
|
|
impact
|
|
|
business unit by product
|
|
$m
|
|
$m
|
|
%
|
|
%
|
|
%
|
|
%
|
|
|
Advanced Wound Management
|
|
456
|
|
459
|
|
(0.7)
|
|
(2.1)
|
|
-
|
|
1.4
|
|
|
Advanced
Wound Care
|
|
204
|
|
192
|
|
6.1
|
|
3.7
|
|
-
|
|
2.4
|
|
|
Advanced
Wound Bioactives
|
|
144
|
|
165
|
|
(12.5)
|
|
(12.7)
|
|
-
|
|
0.2
|
|
|
Advanced
Wound Devices
|
|
108
|
|
102
|
|
5.5
|
|
3.8
|
|
-
|
|
1.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
Reported
|
|
Underlying
|
|
Acquisitions
|
|
Currency
|
|
|
Consolidated revenue by
|
|
2026
|
|
2025
|
|
growth
|
|
growth
|
|
/disposals
|
|
impact
|
|
|
business unit by product
|
|
$m
|
|
$m
|
|
%
|
|
%
|
|
%
|
|
%
|
|
|
Orthopaedics
|
|
614
|
|
615
|
|
(0.2)
|
|
(1.0)
|
|
-
|
|
0.8
|
|
|
Knee
Implants
|
|
247
|
|
257
|
|
(3.8)
|
|
(4.3)
|
|
-
|
|
0.5
|
|
|
Hip
Implants
|
|
165
|
|
162
|
|
1.4
|
|
0.5
|
|
-
|
|
0.9
|
|
|
Other
Reconstruction
|
|
36
|
|
35
|
|
2.0
|
|
0.8
|
|
-
|
|
1.2
|
|
|
Trauma
& Extremities
|
|
166
|
|
161
|
|
3.5
|
|
2.4
|
|
-
|
|
1.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
Reported
|
|
Underlying
|
|
Acquisitions
|
|
Currency
|
|
|
Consolidated revenue by
|
|
2026
|
|
2025
|
|
growth
|
|
growth
|
|
/disposals
|
|
impact
|
|
|
geography
|
|
$m
|
|
$m
|
|
%
|
|
%
|
|
%
|
|
%
|
|
|
US
|
|
816
|
|
827
|
|
(1.2)
|
|
(1.3)
|
|
-
|
|
0.1
|
|
|
Other Established Markets(i)
|
|
489
|
|
470
|
|
4.0
|
|
1.7
|
|
-
|
|
2.3
|
|
|
Total Established Markets
|
|
1,305
|
|
1,297
|
|
0.6
|
|
(0.2)
|
|
-
|
|
0.8
|
|
|
Emerging
Markets
|
|
292
|
|
256
|
|
13.7
|
|
10.6
|
|
-
|
|
3.1
|
|
|
Total
|
|
1,597
|
|
1,553
|
|
2.8
|
|
1.6
|
|
-
|
|
1.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
|
|
27 June 2026
|
|
28 June 2025
|
|
growth
|
|
|
|
|
$m
|
|
$m
|
|
%
|
|
|
Revenue
|
|
3,097
|
|
2,961
|
|
4.6
|
|
|
Operating profit
|
|
448
|
|
429
|
|
4.3
|
|
|
Acquisition
and disposal related items
|
|
21
|
|
9
|
|
|
|
|
Restructuring
and rationalisation costs
|
|
23
|
|
8
|
|
|
|
|
Amortisation
and impairment of acquisition intangibles
|
|
87
|
|
83
|
|
|
|
|
Legal
and other
|
|
(13)
|
|
(6)
|
|
|
|
|
Trading profit(i)
|
|
566
|
|
523
|
|
8.1
|
|
|
|
|
¢
|
|
¢
|
|
|
|
|
Earnings per share ('EPS')
|
|
35.6
|
|
33.5
|
|
|
|
|
Acquisition
and disposal related items
|
|
3.6
|
|
1.8
|
|
|
|
|
Restructuring
and rationalisation costs
|
|
2.1
|
|
0.6
|
|
|
|
|
Amortisation
and impairment of acquisition intangibles
|
|
8.1
|
|
7.3
|
|
|
|
|
Legal
and other
|
|
(1.7)
|
|
(0.3)
|
|
|
|
|
Adjusted Earnings per share ('EPSA')(i)
|
|
47.7
|
|
42.9
|
|
11.0
|
|
|
|
|
|
Emily Heaven, Smith+Nephew
|
+44 (0) 7811 919437
|
|
Craig Bijou, Smith+Nephew
|
+1 (475) 850-8282
|
|
|
|
|
Media contacts
|
|
|
Charles Reynolds, Smith+Nephew
|
+44 (0) 1923 477314
|
|
Susan Gilchrist / Ayesha Bharmal,
Brunswick
|
+44 (0) 20 7404 5959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
Reported
|
|
Underlying
|
|
Acquisitions
|
|
Currency
|
|
|
|
|
2026
|
|
2025
|
|
growth
|
|
growth
|
|
/disposals
|
|
impact
|
|
|
Consolidated revenue by business unit by product
|
|
$m
|
|
$m
|
|
%
|
|
%
|
|
%
|
|
%
|
|
|
Sports Medicine & ENT
|
|
1,017
|
|
923
|
|
10.2
|
|
7.7
|
|
-
|
|
2.5
|
|
|
Sports
Medicine Joint Repair
|
|
574
|
|
509
|
|
12.8
|
|
10.3
|
|
-
|
|
2.5
|
|
|
Arthroscopic
Enabling Technologies
|
|
340
|
|
307
|
|
10.7
|
|
7.8
|
|
-
|
|
2.9
|
|
|
ENT
(Ear, Nose and Throat)
|
|
103
|
|
107
|
|
(3.6)
|
|
(5.4)
|
|
-
|
|
1.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Wound Management
|
|
867
|
|
845
|
|
2.6
|
|
(0.1)
|
|
-
|
|
2.7
|
|
|
Advanced
Wound Care
|
|
398
|
|
366
|
|
8.8
|
|
4.3
|
|
-
|
|
4.5
|
|
|
Advanced
Wound Bioactives
|
|
263
|
|
285
|
|
(7.7)
|
|
(8.1)
|
|
-
|
|
0.4
|
|
|
Advanced
Wound Devices
|
|
206
|
|
194
|
|
6.2
|
|
2.8
|
|
-
|
|
3.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Orthopaedics
|
|
1,213
|
|
1,193
|
|
1.7
|
|
(0.1)
|
|
-
|
|
1.8
|
|
|
Knee
Implants
|
|
492
|
|
501
|
|
(1.8)
|
|
(3.6)
|
|
-
|
|
1.8
|
|
|
Hip
Implants
|
|
326
|
|
313
|
|
4.3
|
|
2.3
|
|
-
|
|
2.0
|
|
|
Other
Reconstruction
|
|
68
|
|
64
|
|
5.3
|
|
3.1
|
|
-
|
|
2.2
|
|
|
Trauma
& Extremities
|
|
327
|
|
315
|
|
4.0
|
|
2.4
|
|
-
|
|
1.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
3,097
|
|
2,961
|
|
4.6
|
|
2.3
|
|
-
|
|
2.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated revenue by geography
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US
|
|
1,591
|
|
1,586
|
|
0.4
|
|
0.3
|
|
-
|
|
0.1
|
|
|
Other Established Markets(i)
|
|
958
|
|
897
|
|
6.7
|
|
1.4
|
|
-
|
|
5.3
|
|
|
Total Established Markets
|
|
2,549
|
|
2,483
|
|
2.7
|
|
0.7
|
|
-
|
|
2.0
|
|
|
Emerging
Markets
|
|
548
|
|
478
|
|
14.8
|
|
10.6
|
|
-
|
|
4.2
|
|
|
Total
|
|
3,097
|
|
2,961
|
|
4.6
|
|
2.3
|
|
-
|
|
2.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
|
|
2026
|
|
2025
|
|
|
|
Notes
|
|
$m
|
|
$m
|
|
Revenue
|
|
2
|
|
3,097
|
|
2,961
|
|
Cost
of goods sold
|
|
|
|
(901)
|
|
(870)
|
|
Gross profit
|
|
|
|
2,196
|
|
2,091
|
|
Selling,
general and administrative expenses
|
|
|
|
(1,598)
|
|
(1,519)
|
|
Research
and development expenses
|
|
|
|
(150)
|
|
(143)
|
|
Operating profit
|
|
2
|
|
448
|
|
429
|
|
Interest
income
|
|
|
|
10
|
|
15
|
|
Interest
expense
|
|
|
|
(65)
|
|
(69)
|
|
Other
finance costs
|
|
|
|
(18)
|
|
(12)
|
|
Share
of results of associates
|
|
|
|
5
|
|
(1)
|
|
Profit before taxation
|
|
|
|
380
|
|
362
|
|
Taxation
|
|
3
|
|
(77)
|
|
(69)
|
|
Attributable profit for the periodA
|
|
|
|
303
|
|
293
|
|
Earnings per ordinary shareA
|
|
|
|
|
|
|
|
Basic
|
|
|
|
35.6
|
|
33.5
|
|
Diluted
|
|
|
|
35.2
|
|
33.3
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Attributable profit for the periodA
|
|
303
|
|
293
|
|
Other comprehensive income
|
|
|
|
|
|
Items that will not be reclassified to income
statement
|
|
|
|
|
|
Remeasurement
of net retirement benefit obligations
|
|
(1)
|
|
4
|
|
Taxation
on other comprehensive income
|
|
-
|
|
(2)
|
|
Total
items that will not be reclassified to income
statement
|
|
(1)
|
|
2
|
|
|
|
|
|
|
|
Items that may be reclassified subsequently to income
statement
|
|
|
|
|
|
Cash
flow hedges - forward foreign exchange contracts
|
|
|
|
|
|
Gain/(loss)
arising in the period
|
|
27
|
|
(47)
|
|
Gain
recycled to income statement in the period
|
|
-
|
|
(5)
|
|
Foreign
currency translation of foreign operations
|
|
|
|
|
|
Exchange
(loss)/gain on translation of foreign operations
|
|
(45)
|
|
261
|
|
Exchange
gain/(loss) arising on hedging instruments
|
|
25
|
|
(68)
|
|
Taxation
on other comprehensive income
|
|
(5)
|
|
9
|
|
Total
items that may be reclassified subsequently to income
statement
|
|
2
|
|
150
|
|
Other comprehensive income for the period, net of
taxation
|
|
1
|
|
152
|
|
Total comprehensive income for the periodA
|
|
304
|
|
445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
31 December
|
|
28 June
|
|
|
|
|
|
2026
|
|
2025
|
|
2025
|
|
|
|
Notes
|
|
$m
|
|
$m
|
|
$m
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
Property,
plant and equipment
|
|
|
|
1,615
|
|
1,638
|
|
1,436
|
|
Goodwill
|
|
|
|
3,236
|
|
3,108
|
|
3,111
|
|
Intangible
assets
|
|
|
|
1,109
|
|
882
|
|
962
|
|
Investments
in associates
|
|
|
|
126
|
|
121
|
|
7
|
|
Investments
|
|
|
|
25
|
|
30
|
|
29
|
|
Other
non-current assets
|
|
|
|
197
|
|
164
|
|
49
|
|
Retirement
benefit assets
|
|
|
|
66
|
|
64
|
|
70
|
|
Deferred
tax assets
|
|
|
|
252
|
|
347
|
|
401
|
|
|
|
|
|
6,626
|
|
6,354
|
|
6,065
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
|
|
2,113
|
|
2,117
|
|
2,467
|
|
Trade
and other receivables
|
|
|
|
1,487
|
|
1,413
|
|
1,435
|
|
Current
tax receivable
|
|
|
|
33
|
|
16
|
|
49
|
|
Cash
and cash equivalents
|
|
6
|
|
754
|
|
557
|
|
676
|
|
|
|
|
|
4,387
|
|
4,103
|
|
4,627
|
|
TOTAL ASSETS
|
|
|
|
11,013
|
|
10,457
|
|
10,692
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES
|
|
|
|
|
|
|
|
|
|
Equity attributable to owners of the Company
|
|
|
|
|
|
|
|
|
|
Share
capital
|
|
|
|
175
|
|
175
|
|
175
|
|
Share
premium
|
|
|
|
615
|
|
615
|
|
615
|
|
Capital
redemption reserve
|
|
|
|
20
|
|
20
|
|
20
|
|
Treasury
shares
|
|
|
|
(733)
|
|
(515)
|
|
(48)
|
|
Other
reserves
|
|
8
|
|
(327)
|
|
(329)
|
|
(347)
|
|
Retained
earnings
|
|
|
|
5,430
|
|
5,323
|
|
5,121
|
|
Total equity
|
|
|
|
5,180
|
|
5,289
|
|
5,536
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
Long-term
borrowings and lease liabilities
|
|
6
|
|
3,212
|
|
3,177
|
|
3,297
|
|
Retirement
benefit obligations
|
|
|
|
88
|
|
84
|
|
86
|
|
Other
payables
|
|
|
|
370
|
|
190
|
|
96
|
|
Provisions
|
|
|
|
72
|
|
82
|
|
94
|
|
Deferred
tax liabilities
|
|
|
|
40
|
|
40
|
|
42
|
|
|
|
|
|
3,782
|
|
3,573
|
|
3,615
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Bank
overdrafts, borrowings, loans and lease liabilities
|
|
6
|
|
573
|
|
150
|
|
157
|
|
Trade
and other payables
|
|
|
|
1,249
|
|
1,177
|
|
1,097
|
|
Provisions
|
|
|
|
68
|
|
74
|
|
58
|
|
Current
tax payable
|
|
|
|
161
|
|
194
|
|
229
|
|
|
|
|
|
2,051
|
|
1,595
|
|
1,541
|
|
Total liabilities
|
|
|
|
5,833
|
|
5,168
|
|
5,156
|
|
TOTAL EQUITY AND LIABILITIES
|
|
|
|
11,013
|
|
10,457
|
|
10,692
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Cash flows from operating activities
|
|
|
|
|
|
Profit
before taxation
|
|
380
|
|
362
|
|
Net
interest expense
|
|
55
|
|
54
|
|
Depreciation,
amortisation and impairment
|
|
300
|
|
273
|
|
Loss
on disposal of property, plant and equipment and
software
|
|
12
|
|
11
|
|
Share-based
payments expense (equity-settled)
|
|
34
|
|
21
|
|
Share
of results of associates
|
|
(5)
|
|
1
|
|
Pension
costs less cash paid
|
|
2
|
|
2
|
|
Increase
in inventories
|
|
(6)
|
|
-
|
|
Increase
in trade and other receivables
|
|
(98)
|
|
(49)
|
|
Decrease
in trade and other payables and provisions
|
|
(69)
|
|
(107)
|
|
Cash
generated from operations
|
|
605
|
|
568
|
|
Interest
received
|
|
8
|
|
14
|
|
Interest
paid
|
|
(63)
|
|
(75)
|
|
Income
taxes paid
|
|
(100)
|
|
(111)
|
|
Net
cash inflow from operating activities
|
|
450
|
|
396
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Acquisitions,
net of cash acquired
|
|
(221)
|
|
(8)
|
|
Capital
expenditure
|
|
(190)
|
|
(139)
|
|
Proceeds
from disposal of property, plant and equipment
|
|
-
|
|
12
|
|
Net
cash used in investing activities
|
|
(411)
|
|
(135)
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Purchase
of own shares
|
|
(116)
|
|
-
|
|
Proceeds
from own shares
|
|
3
|
|
1
|
|
Payment
of capital element of lease liabilities
|
|
(29)
|
|
(25)
|
|
Proceeds
from borrowings due within one year
|
|
23
|
|
27
|
|
Settlement
of borrowings due within one year
|
|
(87)
|
|
(13)
|
|
Proceeds
from borrowings due after one year
|
|
578
|
|
-
|
|
Settlement
of currency swaps
|
|
(10)
|
|
(5)
|
|
Equity
dividends paid
|
|
(205)
|
|
(202)
|
|
Net
cash inflow/(used) in financing activities
|
|
157
|
|
(217)
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
196
|
|
44
|
|
Cash
and cash equivalents at beginning of the period
|
|
553
|
|
617
|
|
Exchange
adjustments
|
|
1
|
|
12
|
|
Cash and cash equivalents at end of the periodB
|
|
750
|
|
673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
|
|
|
|
|
|
|
|
|
|
|
|
Share
|
|
Share
|
|
redemption
|
|
Treasury
|
|
Other
|
|
Retained
|
|
Total
|
|
|
|
capital
|
|
premium
|
|
reserve
|
|
shares
|
|
reservesC
|
|
earningsD
|
|
equity
|
|
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
At
1 January 2026
|
|
175
|
|
615
|
|
20
|
|
(515)
|
|
(329)
|
|
5,323
|
|
5,289
|
|
Attributable profit for the
periodA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
303
|
|
303
|
|
Other comprehensive incomeA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2
|
|
(1)
|
|
1
|
|
Total comprehensive income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2
|
|
302
|
|
304
|
|
Equity
dividends declared and paid
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(205)
|
|
(205)
|
|
Share-based
payments recognised
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
34
|
|
34
|
|
Taxation
on share-based payments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
5
|
|
5
|
|
Purchase of own sharesC
|
|
-
|
|
-
|
|
-
|
|
(250)
|
|
-
|
|
-
|
|
(250)
|
|
Cost
of shares transferred to beneficiaries
|
|
-
|
|
-
|
|
-
|
|
32
|
|
-
|
|
(29)
|
|
3
|
|
At 27 June 2026
|
|
175
|
|
615
|
|
20
|
|
(733)
|
|
(327)
|
|
5,430
|
|
5,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
|
|
|
|
|
|
|
|
|
|
|
|
Share
|
|
Share
|
|
redemption
|
|
Treasury
|
|
Other
|
|
Retained
|
|
Total
|
|
|
|
capital
|
|
premium
|
|
reserve
|
|
shares
|
|
reservesC
|
|
earningsD
|
|
equity
|
|
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
At
1 January 2025
|
|
175
|
|
615
|
|
20
|
|
(66)
|
|
(497)
|
|
5,018
|
|
5,265
|
|
Attributable profit for the
periodA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
293
|
|
293
|
|
Other comprehensive incomeA
|
|
-
|
|
-
|
|
-
|
|
-
|
|
150
|
|
2
|
|
152
|
|
Total comprehensive income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
150
|
|
295
|
|
445
|
|
Equity
dividends declared and paid
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(202)
|
|
(202)
|
|
Share-based
payments recognised
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
21
|
|
21
|
|
Taxation
on share-based payments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
6
|
|
6
|
|
Cost
of shares transferred to beneficiaries
|
|
-
|
|
-
|
|
-
|
|
18
|
|
-
|
|
(17)
|
|
1
|
|
At 28 June 2025
|
|
175
|
|
615
|
|
20
|
|
(48)
|
|
(347)
|
|
5,121
|
|
5,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Reportable segment revenue
|
|
|
|
|
|
Sports
Medicine & ENT
|
|
1,017
|
|
923
|
|
Advanced
Wound Management
|
|
867
|
|
845
|
|
Orthopaedics
|
|
1,213
|
|
1,193
|
|
Revenue
from external customers
|
|
3,097
|
|
2,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
Revenue by product from continuing operations
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Sports
Medicine Joint Repair
|
|
574
|
|
509
|
|
Arthroscopic
Enabling Technologies
|
|
340
|
|
307
|
|
ENT
(Ear, Nose and Throat)
|
|
103
|
|
107
|
|
Sports Medicine & ENT
|
|
1,017
|
|
923
|
|
Advanced
Wound Care
|
|
398
|
|
366
|
|
Advanced
Wound Bioactives
|
|
263
|
|
285
|
|
Advanced
Wound Devices
|
|
206
|
|
194
|
|
Advanced Wound Management
|
|
867
|
|
845
|
|
Knee
Implants
|
|
492
|
|
501
|
|
Hip
Implants
|
|
326
|
|
313
|
|
Other
Reconstruction
|
|
68
|
|
64
|
|
Trauma
& Extremities
|
|
327
|
|
315
|
|
Orthopaedics
|
|
1,213
|
|
1,193
|
|
Total
|
|
3,097
|
|
2,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June 2026
|
|
28 June 2026
|
||||||||
|
|
Established MarketsE
|
|
Emerging Markets
|
|
Total
|
|
Established MarketsE
|
|
Emerging Markets
|
|
Total
|
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
Orthopaedics,
Sports Medicine & ENT
|
1,810
|
|
420
|
|
2,230
|
|
1,752
|
|
364
|
|
2,116
|
|
Advanced
Wound Management
|
739
|
|
128
|
|
867
|
|
731
|
|
114
|
|
845
|
|
Total
|
2,549
|
|
548
|
|
3,097
|
|
2,483
|
|
478
|
|
2,961
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Segment profit
|
|
|
|
|
|
Sports
Medicine & ENT
|
|
251
|
|
213
|
|
Advanced
Wound Management
|
|
191
|
|
187
|
|
Orthopaedics
|
|
158
|
|
151
|
|
Segment
trading profit
|
|
600
|
|
551
|
|
Corporate costs1
|
|
(34)
|
|
(28)
|
|
Acquisition
and disposal related items
|
|
(21)
|
|
(9)
|
|
Restructuring
and rationalisation expenses
|
|
(23)
|
|
(8)
|
|
Amortisation
and impairment of acquisition intangibles
|
|
(87)
|
|
(83)
|
|
Legal
and other
|
|
13
|
|
6
|
|
Operating
profit
|
|
448
|
|
429
|
|
Interest
income
|
|
10
|
|
15
|
|
Interest
expense
|
|
(65)
|
|
(69)
|
|
Other
finance costs
|
|
(18)
|
|
(12)
|
|
Share
of results of associates
|
|
5
|
|
(1)
|
|
Profit
before taxation
|
|
380
|
|
362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Depreciation and amortisation
|
|
|
|
|
|
Sports Medicine & ENT
|
|
55
|
|
51
|
|
Advanced Wound Management
|
|
37
|
|
34
|
|
Orthopaedics
|
|
115
|
|
112
|
|
|
|
|
|
|
|
Integrity
|
|
|
|
$m
|
|
Intangible
assets - technology-related
|
|
321
|
|
Inventory
|
|
1
|
|
Cash
|
|
5
|
|
Other
Assets
|
|
2
|
|
Other
liabilities
|
|
(7)
|
|
Trade
and other payables
|
|
(1)
|
|
Net
deferred tax liability
|
|
(71)
|
|
Net
assets
|
|
250
|
|
Goodwill
|
|
140
|
|
Consideration
|
|
390
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
31 December
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
$m
|
|
Bank overdrafts, borrowings and loans - current
|
|
508
|
|
83
|
|
18
|
|
Corporate bond1
|
|
2,670
|
|
2,478
|
|
2,603
|
|
Private placement notes
|
|
410
|
|
550
|
|
625
|
|
Borrowings
|
|
3,588
|
|
3,111
|
|
3,246
|
|
Cash and cash equivalents2
|
|
(754)
|
|
(557)
|
|
(676)
|
|
Asset balance on derivatives - interest rate swaps
|
|
(12)
|
|
(11)
|
|
(31)
|
|
Net debt excluding lease liabilities
|
|
2,822
|
|
2,543
|
|
2,539
|
|
Non-current lease liabilities
|
|
132
|
|
149
|
|
144
|
|
Current lease liabilities
|
|
65
|
|
67
|
|
64
|
|
Net debt
|
|
3,019
|
|
2,759
|
|
2,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount
|
|
Fair value
|
|
|
||||||||
|
|
|
27 June
|
|
31 December
|
|
28 June
|
|
27 June
|
|
31 December
|
|
28 June
|
|
|
|
|
|
2026
|
|
2025
|
|
2025
|
|
2026
|
|
2025
|
|
2025
|
|
Fair value
|
|
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
level
|
|
Financial assets measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forward foreign exchange contracts
|
|
54
|
|
33
|
|
2
|
|
54
|
|
33
|
|
2
|
|
Level 2
|
|
Investments
|
|
25
|
|
30
|
|
29
|
|
25
|
|
30
|
|
29
|
|
Level 1 & 3
|
|
Investments relating to deferred compensation
arrangements
|
|
120
|
|
106
|
|
-
|
|
120
|
|
106
|
|
-
|
|
Level 1
|
|
Interest rate swaps
|
|
15
|
|
11
|
|
31
|
|
15
|
|
11
|
|
31
|
|
Level 2
|
|
Currency swaps
|
|
1
|
|
2
|
|
-
|
|
1
|
|
2
|
|
-
|
|
Level 2
|
|
|
|
215
|
|
182
|
|
62
|
|
215
|
|
182
|
|
62
|
|
|
|
Financial assets not measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other receivables
|
|
1,354
|
|
1,278
|
|
1,296
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
754
|
|
557
|
|
676
|
|
|
|
|
|
|
|
|
|
|
|
2,108
|
|
1,835
|
|
1,972
|
|
|
|
|
|
|
|
|
|
Total financial assets
|
|
2,323
|
|
2,017
|
|
2,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition consideration - contingent
|
|
(286)
|
|
(107)
|
|
(89)
|
|
(286)
|
|
(107)
|
|
(89)
|
|
Level 3
|
|
Forward foreign exchange contracts
|
|
(8)
|
|
(15)
|
|
(36)
|
|
(8)
|
|
(15)
|
|
(36)
|
|
Level 2
|
|
Interest rate swaps
|
|
(3)
|
|
-
|
|
-
|
|
(3)
|
|
-
|
|
-
|
|
Level 2
|
|
Currency swaps
|
|
(1)
|
|
(2)
|
|
-
|
|
(1)
|
|
(2)
|
|
-
|
|
Level 2
|
|
|
|
(298)
|
|
(124)
|
|
(125)
|
|
(298)
|
|
(124)
|
|
(125)
|
|
|
|
Financial liabilities not measured at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition consideration - deferred
|
|
-
|
|
-
|
|
(9)
|
|
|
|
|
|
|
|
|
|
Bank overdrafts and loans
|
|
(19)
|
|
(8)
|
|
(17)
|
|
|
|
|
|
|
|
|
|
Corporate bond not in a hedge relationship
|
|
(1,395)
|
|
(1,394)
|
|
(1,493)
|
|
|
|
|
|
|
|
|
|
Corporate bond in a hedge relationship
|
|
(1,624)
|
|
(1,084)
|
|
(1,110)
|
|
|
|
|
|
|
|
|
|
Private placement debt not in a hedge relationship
|
|
(550)
|
|
(625)
|
|
(625)
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
(1,208)
|
|
(1,243)
|
|
(1,060)
|
|
|
|
|
|
|
|
|
|
|
|
(4,796)
|
|
(4,354)
|
|
(4,314)
|
|
|
|
|
|
|
|
|
|
Total financial liabilities
|
|
(5,094)
|
|
(4,478)
|
|
(4,439)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June 2026
|
|
31 December 2025
|
|
28 June 2025
|
|
|||
|
|
|
Book
|
Market
|
|
Book
|
Market
|
|
Book
|
Market
|
|
|
|
|
value
|
value
|
|
value
|
value
|
|
value
|
value
|
|
|
|
|
$ million
|
$ million
|
|
$ million
|
$ million
|
|
$ million
|
$ million
|
|
|
2030 USD corporate bond
|
|
897
|
802
|
|
897
|
810
|
|
996
|
875
|
|
|
2034 USD corporate bond
|
|
635
|
659
|
|
641
|
672
|
|
648
|
659
|
|
|
2027 USD corporate bond
|
|
349
|
351
|
|
349
|
354
|
|
348
|
354
|
|
|
2029 EUR corporate bond
|
|
571
|
594
|
|
591
|
617
|
|
611
|
623
|
|
|
2038 EUR corporate bond
|
|
567
|
580
|
|
-
|
-
|
|
-
|
-
|
|
|
Private placement debt
|
|
550
|
516
|
|
625
|
594
|
|
625
|
589
|
|
|
|
|
|
|
|
27 June
|
31 December
|
|
|
2026
|
2025
|
|
|
$m
|
$m
|
|
Investments
|
|
|
|
At 1 January
|
30
|
9
|
|
Transferred to Level 1
|
(20)
|
-
|
|
Additions
|
2
|
2
|
|
Transferred from receivables
|
-
|
18
|
|
Fair value remeasurement
|
-
|
1
|
|
|
12
|
30
|
|
|
|
|
|
Contingent acquisition consideration liability
|
|
|
|
At 1 January
|
(107)
|
(84)
|
|
Arising on acquisitions
|
(165)
|
-
|
|
Payments
|
1
|
6
|
|
Remeasurements
|
(15)
|
(29)
|
|
|
(286)
|
(107)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
Foreign currency translation reserve
|
|
$m
|
|
$m
|
|
At 1 January
|
|
(341)
|
|
(520)
|
|
Exchange (loss)/gain on translation of foreign
operations
|
|
(45)
|
|
261
|
|
Exchange gain/(loss) arising on hedging instruments
|
|
25
|
|
(68)
|
|
|
|
(361)
|
|
(327)
|
|
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
Cash flow hedge reserve
|
|
$m
|
|
$m
|
|
At 1 January
|
|
18
|
|
34
|
|
Gain/(loss) arising in the period
|
|
27
|
|
(47)
|
|
Gain recycled to income statement in the period
|
|
-
|
|
(5)
|
|
Taxation
|
|
-
|
|
9
|
|
|
|
45
|
|
(9)
|
|
|
|
On 6 May 2026, the Group announced a $500m share buyback programme
in order to return capital to shareholders. The Group purchased
9,076,588 shares under the programme for a total cost of $137m and
has an obligation to purchase additional shares amounting to $113m
at 27 June 2026. The total cost of $250m has been deducted from
equity. Of this amount, $116m was settled during the period ended
27 June 2026. Transaction costs relating to the shares purchased
were immaterial. This new buyback follows the $500m buyback
completed in 2025.
|
|
|
|
|
|
|
|
|
|
|
|
27 June
|
|
31 December
|
|
28 June
|
|
|
|
2026
|
|
2025
|
|
2025
|
|
Average rates
|
|
|
|
|
|
|
|
Sterling
|
|
1.35
|
|
1.32
|
|
1.30
|
|
Euro
|
|
1.17
|
|
1.13
|
|
1.09
|
|
Swiss
Franc
|
|
1.27
|
|
1.20
|
|
1.16
|
|
Japanese
Yen
|
|
0.0063
|
|
0.0067
|
|
0.0067
|
|
Period end rates
|
|
|
|
|
|
|
|
Sterling
|
|
1.32
|
|
1.35
|
|
1.37
|
|
Euro
|
|
1.14
|
|
1.17
|
|
1.17
|
|
Swiss
Franc
|
|
1.24
|
|
1.26
|
|
1.26
|
|
Japanese
Yen
|
|
0.0062
|
|
0.0064
|
|
0.0069
|
|
|
|
|
|
By order of the Board:
|
|
|
|
|
|
|
|
Deepak Nath
|
Chief Executive Officer
|
3 August 2026
|
|
John Rogers
|
Chief Financial Officer
|
3 August 2026
|
|
|
|
|
|
|
|
|
|
|
|
Performance measures
|
||||
|
Non-IFRS measure
|
Purpose
|
Definition
|
Closest equivalent IFRS measure
|
Reconciled on
|
|
Underlying
revenue growth
|
Underlying revenue growth is used to compare revenue in a given
year to the previous year on a like-for-like basis. This measure is
used by both management and the investor community.
|
Underlying revenue growth reconciles to reported revenue growth,
the most directly comparable financial measure calculated in
accordance with IFRS Accounting Standards, by making two
adjustments, the 'constant currency exchange effect' and the
'acquisitions and disposals effect'.
The 'constant currency exchange effect' is a measure of the
increase/decrease in revenue resulting from currency movements on
non-US Dollar sales and is measured as the difference between: 1)
the increase/decrease in the current year revenue translated into
US Dollars at the current year average exchange rate and the prior
year revenue translated at the prior year rate; and 2) the
increase/decrease being measured by translating current and prior
year revenues into US Dollars using the same exchange
rate.
The 'acquisitions and disposals effect' is the measure of the
impact on revenue from newly acquired material business
combinations and recent material business disposals. This is
calculated by comparing the current year, constant currency actual
revenue (which includes acquisitions and excludes disposals from
the relevant date of completion) with prior year, constant currency
actual revenue, adjusted to include the results of acquisitions and
exclude disposals for the commensurate period in the prior year.
These sales are separately tracked in the Group's internal
reporting systems and are readily identifiable.
|
Revenue growth
|
34
|
|
Average daily sales
|
Average daily sales is used to assess underlying revenue growth by
removing the effect of different trading days between periods. This
is a key metric used by management to assess the performance of the
Group.
|
Average daily sales is calculated by dividing revenue at a constant
exchange rate by the number of trading days in a given period.
Trading days refer to the days on which the Group generates its
revenue.
|
Revenue
|
n/a
|
|
|
|
|
|
|
|
Performance measures (continued)
|
||||
|
Trading profit
|
Trading profit is used in conjunction with operating profit to
assess the performance and profitability of the Group. It is a key
internal and external metric used by the investor community to
assess our performance. It is our segment performance measure in
accordance with IFRS 8 Operating Segments.
|
Trading profit is operating profit excluding the impact of
acquisition and disposal related items arising in connection with
business combinations, including amortisation of acquisition
intangible assets, impairments and integration costs; restructuring
events; and gains and losses resulting from legal disputes and
uninsured losses. In addition to these items, gains and losses that
materially impact the Group's profitability on a short-term or
one-off basis are excluded.
|
Operating profit
|
34
|
|
Trading profit margin
|
This measure is used to assess the performance and profitability of
the Group. It is a key external metric used by the investor
community to assess our performance.
|
Trading profit margin is trading profit divided by
revenue.
|
Operating profit margin
|
34
|
|
Trading profit before tax
|
Trading profit before tax is used in conjunction with profit before
tax to assess performance and profitability of the Group. This
measure is intended to enable the users to assess the performance
of the Group by excluding items that impact the short-term
profitability of the Group.
|
Trading profit before tax is profit before tax excluding impact of
acquisition and disposal related items arising in connection with
business combinations, including amortisation of acquisition
intangible assets, impairments and integration costs; restructuring
events; and gains and losses resulting from legal disputes and
uninsured losses. In addition to these items, gains and losses that
materially impact the Group's profitability on a short-term or
one-off basis are excluded.
|
Profit before tax
|
34
|
|
Trading taxation
|
Trading taxation is used in conjunction with taxation to assess
taxation that corresponds to trading profit before tax. This metric
is used by both management and the investor community.
|
Trading taxation is taxation excluding the impact of acquisition
and disposal related items arising in connection with business
combinations, including amortisation of acquisition intangible
assets, impairments and integration costs; restructuring events;
and gains and losses resulting from legal disputes and uninsured
losses. In addition to these items, gains and losses that
materially impact the Group's profitability on a short-term or
one-off basis are excluded.
|
Taxation
|
34
|
|
Trading attributable profit
|
This metric is used in the calculation of adjusted basic earnings
per share.
|
Trading attributable profit is attributable profit excluding the
impact of acquisition and disposal related items arising in
connection with business combinations, including amortisation of
acquisition intangible assets, impairments and integration costs;
restructuring events; and gains and losses resulting from legal
disputes and uninsured losses. In addition to these items, gains
and losses that materially impact the Group's profitability on a
short-term or one-off basis are excluded.
|
Attributable profit
|
34
|
|
Adjusted earnings per share ('EPSA')
|
EPSA is a trend measure. The Group presents this measure to assist
investors in their understanding of trends.
|
Adjusted earnings per share is trading attributable profit divided
by the weighted average number of shares outstanding. This is the
same denominator used when calculating basic earnings per
share.
|
Basic earnings per share
|
34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performance measures (continued)
|
|
|
||
|
Trading cash flow
|
Trading cash flow is used in conjunction with cash generated from
operations to assess the conversion of trading profit into cash. It
is key external metric used by the investor community and is a key
performance measure for management.
|
Trading cash flow is cash generated from operations excluding the
impact of acquisition and disposal related items arising in
connection with business combinations, including integration costs;
restructuring events; and gains and losses resulting from legal
disputes and uninsured losses. In addition to these items, gains
and losses that materially impact the Group's cash flows on a
short-term or one-off basis are excluded. Trading cash flow
includes payment of capital element of lease liabilities, proceeds
from disposal of property, plant and equipment and capital
expenditure as presented in the Group cash flow
statement.
|
Cash generated from operations
|
34
|
|
Trading cash conversion
|
This measure is used to assess the conversion of trading profit
into cash. It is a key external metric used by the investor
community and is a key performance measure for
management.
|
Trading cash conversion is trading cash flow divided by trading
profit.
|
Cash generated from operations
|
34
|
|
|
|
|
|
|
|
|
|
|
|
|
Other measures
|
||||
|
Non-IFRS measure
|
Purpose
|
Definition
|
Closest equivalent IFRS measure
|
Reconciled on
|
|
Free cash flow
|
Free cash flow is a measure of the cash generated for the Group to
use after capital expenditure according to its Capital Allocation
Framework. This metric is used by both management and investor
community.
|
Free cash flow is net cash inflow from operating activities less
capital expenditure, proceeds from disposal of property, plant and
equipment and payment of lease liabilities.
|
Net cash inflow from operating activities
|
35
|
|
Adjusted EBITDA
|
Adjusted EBITDA is used in the calculation of adjusted leverage
ratio.
|
Adjusted EBITDA is attributable profit excluding taxation, share of
results of associates, other finance costs, interest expense,
interest income, acquisition and disposal related items,
restructuring and rationalisation costs, amortisation and
impairment of acquisition intangibles, legal and other costs,
depreciation and impairment of property, plant and equipment and
amortisation and impairment of other intangible
assets.
|
Attributable profit
|
36
|
|
Adjusted leverage ratio
|
Adjusted leverage ratio is used in the calculation relating to
debt covenants.
|
We calculate adjusted leverage ratio by dividing net debt by
adjusted EBITDA. Net debt is defined as total borrowings less cash
and cash equivalents in the statement of financial position. Total
borrowings include bank overdrafts, borrowings, loans and lease
liabilities and long-term borrowings and lease
liabilities.
|
Leverage ratio(using IFRS measures)
|
36
|
|
Adjusted return on invested capital ('Adjusted ROIC')
|
Adjusted ROIC is a metric used by investor community and is a
measure of the return generated on capital invested by the Group.
It provides a metric for long-term value creation and encourages
compounding reinvestment within the business and discipline around
acquisitions with low returns and long payback. Adjusted ROIC is a
key performance measure under the Performance Share
Program.
|
Adjusted ROIC is defined as operating profit (before amortisation
and impairment of acquisition intangibles) less adjusted
taxes/((opening net operating assets + closing net operating
assets)/2).
|
Return on invested capital ('ROIC') (using IFRS
measures)
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciling Items
|
||
|
|
|
27 June
|
|
28 June
|
|
Reported
|
|
Underlying
|
|
Acquisitions
|
|
Currency
|
|
|
|
2026
|
|
2025
|
|
growth
|
|
growth
|
|
& disposals
|
|
impact
|
|
|
|
$m
|
|
$m
|
|
%
|
|
%
|
|
%
|
|
%
|
|
Segment revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sports
Medicine & ENT
|
|
1,017
|
|
923
|
|
10.2
|
|
7.7
|
|
-
|
|
2.5
|
|
Advanced
Wound Management
|
|
867
|
|
845
|
|
2.6
|
|
(0.1)
|
|
-
|
|
2.7
|
|
Orthopaedics
|
|
1,213
|
|
1,193
|
|
1.7
|
|
(0.1)
|
|
-
|
|
1.8
|
|
Revenue
|
|
3,097
|
|
2,961
|
|
4.6
|
|
2.3
|
|
-
|
|
2.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
|
|
|
Profit
|
|
|
|
|
|
generated
|
|
|
|
|
|
Operating
|
|
before
|
|
|
|
Attributable
|
|
from
|
|
Earnings
|
|
|
|
profit1
|
|
tax2
|
|
Taxation3
|
|
profit4
|
|
operations5
|
|
per share6
|
|
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
¢
|
|
Half year 2026 Reported
|
|
448
|
|
380
|
|
(77)
|
|
303
|
|
605
|
|
35.6
|
|
Acquisition
and disposal related items
|
|
21
|
|
35
|
|
(6)
|
|
29
|
|
20
|
|
3.6
|
|
Restructuring
and rationalisation costs
|
|
23
|
|
24
|
|
(6)
|
|
18
|
|
24
|
|
2.1
|
|
Amortisation
and impairment of acquisition intangibles
|
|
87
|
|
87
|
|
(19)
|
|
68
|
|
7
|
|
8.1
|
|
Legal and other7
|
|
(13)
|
|
(19)
|
|
5
|
|
(14)
|
|
-
|
|
(1.7)
|
|
Lease
liability payments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(29)
|
|
-
|
|
Capital
expenditure
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(190)
|
|
-
|
|
Proceeds
from disposal of property, plant and equipment
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Half year 2026 Non-IFRS
|
|
566
|
|
507
|
|
(103)
|
|
404
|
|
437
|
|
47.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
|
|
|
Profit
|
|
|
|
|
|
generated
|
|
|
|
|
|
Operating
|
|
before
|
|
|
|
Attributable
|
|
from
|
|
Earnings
|
|
|
|
profit1
|
|
tax2
|
|
Taxation3
|
|
profit4
|
|
operations5
|
|
per share6
|
|
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
$m
|
|
¢
|
|
Half year 2025 Reported
|
|
429
|
|
362
|
|
(69)
|
|
293
|
|
568
|
|
33.5
|
|
Acquisition
and disposal related items
|
|
9
|
|
20
|
|
(4)
|
|
16
|
|
7
|
|
1.8
|
|
Restructuring
and rationalisation costs
|
|
8
|
|
8
|
|
(2)
|
|
6
|
|
52
|
|
0.6
|
|
Amortisation
and impairment of acquisition intangibles
|
|
83
|
|
83
|
|
(19)
|
|
64
|
|
-
|
|
7.3
|
|
Legal and other7
|
|
(6)
|
|
(4)
|
|
1
|
|
(3)
|
|
12
|
|
(0.3)
|
|
Lease
liability payments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(25)
|
|
-
|
|
Capital
expenditure
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(139)
|
|
-
|
|
Proceeds
from disposal of property, plant and equipment
|
|
-
|
|
-
|
|
-
|
|
-
|
|
12
|
|
-
|
|
Half year 2025 Non-IFRS
|
|
523
|
|
469
|
|
(93)
|
|
376
|
|
487
|
|
42.9
|
|
|
|
|
|
|
|
27 June
|
|
28 June
|
|
|
2026
|
|
2025
|
|
|
$m
|
|
$m
|
|
Net cash inflow from operating activities
|
450
|
|
396
|
|
Capital expenditure
|
(190)
|
|
(139)
|
|
Payment of lease liabilities
|
(29)
|
|
(25)
|
|
Proceeds from disposal of property, plant and
equipment
|
-
|
|
12
|
|
Free cash flow
|
231
|
|
244
|
|
|
|
|
|
|
|
|
|
27 June
|
|
31 December
|
|
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Net debt
|
|
3,019
|
|
2,759
|
|
|
|
|
|
|
|
Attributable profit for the period
|
|
635
|
|
625
|
|
Taxation
|
|
162
|
|
154
|
|
Share of results of associates
|
|
(119)
|
|
(113)
|
|
Other finance costs
|
|
22
|
|
16
|
|
Interest expense
|
|
136
|
|
140
|
|
Interest income
|
|
(23)
|
|
(28)
|
|
Acquisition and disposal-related items
|
|
44
|
|
32
|
|
Restructuring and rationalisation costs
|
|
62
|
|
47
|
|
Amortisation and impairment of acquisition intangibles
|
|
180
|
|
176
|
|
Legal and other
|
|
155
|
|
162
|
|
Depreciation of property, plant and equipment
|
|
340
|
|
335
|
|
Impairment and amortisation of other intangible assets and
property, plant and equipment
|
|
75
|
|
61
|
|
Adjusted EBITDA1
|
|
1,669
|
|
1,607
|
|
Adjusted leverage ratio1
|
|
1.8
|
|
1.7
|
|
|
|
|
|
|
|
|
|
27 June
|
|
31 December
|
|
|
|
2026
|
|
2025
|
|
|
|
$m
|
|
$m
|
|
Bank overdrafts, borrowings, loans and lease
liabilities
|
|
573
|
|
150
|
|
Long-term borrowings and lease liabilities
|
|
3,212
|
|
3,177
|
|
Total borrowings
|
|
3,785
|
|
3,327
|
|
|
|
|
|
|
|
Attributable profit
|
|
635
|
|
625
|
|
Leverage ratio1
|
|
6.0
|
|
5.3
|
|
|
|
|
|
|
|
Smith & Nephew plc
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
Date:
04 August, 2026
|
By:
|
/s/
Helen Barraclough
|
|
|
|
Helen
Barraclough
|
|
|
|
Company
Secretary
|