Becton Dickinson and Co
NYSE:BDX
Income Statement
Earnings Waterfall
Becton Dickinson and Co
Revenue
|
19.5B
USD
|
Cost of Revenue
|
-11.4B
USD
|
Gross Profit
|
8.1B
USD
|
Operating Expenses
|
-6B
USD
|
Operating Income
|
2.1B
USD
|
Other Expenses
|
-832m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
Becton Dickinson and Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
8 169
N/A
|
8 241
+1%
|
8 345
+1%
|
8 446
+1%
|
8 482
+0%
|
8 461
0%
|
9 424
+11%
|
10 282
+9%
|
11 217
+9%
|
12 233
+9%
|
12 311
+1%
|
12 483
+1%
|
12 418
-1%
|
12 320
-1%
|
12 157
-1%
|
12 093
-1%
|
12 250
+1%
|
13 503
+10%
|
14 746
+9%
|
15 983
+8%
|
17 062
+7%
|
17 035
0%
|
17 107
+0%
|
17 290
+1%
|
17 354
+0%
|
17 412
+0%
|
16 917
-3%
|
16 074
-5%
|
17 164
+7%
|
17 271
+1%
|
18 023
+4%
|
19 131
+6%
|
18 534
-3%
|
18 924
+2%
|
18 958
+0%
|
18 870
0%
|
18 738
-1%
|
18 809
+0%
|
19 046
+1%
|
19 372
+2%
|
19 492
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 969)
|
(4 006)
|
(4 059)
|
(4 145)
|
(4 171)
|
(4 157)
|
(5 057)
|
(5 587)
|
(6 173)
|
(6 752)
|
(6 457)
|
(6 492)
|
(6 384)
|
(6 337)
|
(6 218)
|
(6 128)
|
(6 208)
|
(7 287)
|
(8 017)
|
(8 714)
|
(9 374)
|
(8 979)
|
(8 993)
|
(9 002)
|
(9 062)
|
(9 321)
|
(9 240)
|
(8 934)
|
(9 515)
|
(9 541)
|
(9 995)
|
(10 444)
|
(10 415)
|
(10 546)
|
(10 471)
|
(10 267)
|
(10 348)
|
(10 297)
|
(10 501)
|
(10 549)
|
(11 429)
|
|
Gross Profit |
4 200
N/A
|
4 235
+1%
|
4 286
+1%
|
4 301
+0%
|
4 311
+0%
|
4 304
0%
|
4 367
+1%
|
4 695
+8%
|
5 044
+7%
|
5 481
+9%
|
5 854
+7%
|
5 991
+2%
|
6 034
+1%
|
5 983
-1%
|
5 939
-1%
|
5 965
+0%
|
6 042
+1%
|
6 216
+3%
|
6 729
+8%
|
7 269
+8%
|
7 688
+6%
|
8 056
+5%
|
8 114
+1%
|
8 288
+2%
|
8 292
+0%
|
8 091
-2%
|
7 677
-5%
|
7 140
-7%
|
7 649
+7%
|
7 730
+1%
|
8 028
+4%
|
8 687
+8%
|
8 119
-7%
|
8 378
+3%
|
8 487
+1%
|
8 603
+1%
|
8 390
-2%
|
8 512
+1%
|
8 545
+0%
|
8 823
+3%
|
8 063
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 959)
|
(2 994)
|
(3 004)
|
(2 695)
|
(2 711)
|
(2 679)
|
(2 943)
|
(3 239)
|
(3 442)
|
(3 715)
|
(3 721)
|
(3 872)
|
(3 451)
|
(3 448)
|
(4 158)
|
(4 099)
|
(4 519)
|
(4 925)
|
(4 642)
|
(5 150)
|
(5 049)
|
(5 470)
|
(5 466)
|
(6 098)
|
(6 442)
|
(5 993)
|
(5 863)
|
(5 587)
|
(5 637)
|
(6 019)
|
(6 233)
|
(6 360)
|
(6 255)
|
(6 106)
|
(6 128)
|
(5 983)
|
(5 987)
|
(6 008)
|
(6 025)
|
(6 000)
|
(6 012)
|
|
Selling, General & Administrative |
(2 457)
|
(2 467)
|
(2 461)
|
(2 145)
|
(2 158)
|
(2 144)
|
(2 367)
|
(2 607)
|
(2 753)
|
(2 974)
|
(2 951)
|
(3 044)
|
(2 965)
|
(2 957)
|
(2 948)
|
(2 919)
|
(2 990)
|
(3 322)
|
(3 689)
|
(4 146)
|
(4 316)
|
(4 349)
|
(4 339)
|
(4 382)
|
(4 380)
|
(4 316)
|
(4 220)
|
(4 185)
|
(4 213)
|
(4 273)
|
(4 493)
|
(4 719)
|
(4 755)
|
(4 862)
|
(4 811)
|
(4 709)
|
(4 710)
|
(4 723)
|
(4 764)
|
(4 719)
|
(4 746)
|
|
Research & Development |
(501)
|
(526)
|
(542)
|
(550)
|
(553)
|
(535)
|
(576)
|
(632)
|
(689)
|
(742)
|
(771)
|
(828)
|
(824)
|
(829)
|
(808)
|
(770)
|
(784)
|
(856)
|
(947)
|
(1 004)
|
(1 071)
|
(1 064)
|
(1 069)
|
(1 062)
|
(1 074)
|
(1 086)
|
(1 066)
|
(1 039)
|
(1 059)
|
(1 085)
|
(1 153)
|
(1 279)
|
(1 302)
|
(1 339)
|
(1 324)
|
(1 256)
|
(1 255)
|
(1 265)
|
(1 256)
|
(1 237)
|
(1 214)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
338
|
338
|
(402)
|
(410)
|
(745)
|
(747)
|
(6)
|
0
|
338
|
(57)
|
(58)
|
(654)
|
(988)
|
(591)
|
(577)
|
(363)
|
(365)
|
(661)
|
(587)
|
(362)
|
(198)
|
95
|
7
|
(18)
|
(22)
|
(20)
|
(5)
|
(44)
|
(52)
|
|
Operating Income |
1 241
N/A
|
1 241
N/A
|
1 282
+3%
|
1 606
+25%
|
1 600
0%
|
1 625
+2%
|
1 424
-12%
|
1 456
+2%
|
1 602
+10%
|
1 766
+10%
|
2 133
+21%
|
2 119
-1%
|
2 583
+22%
|
2 535
-2%
|
1 781
-30%
|
1 866
+5%
|
1 523
-18%
|
1 291
-15%
|
2 087
+62%
|
2 119
+2%
|
2 639
+25%
|
2 586
-2%
|
2 648
+2%
|
2 190
-17%
|
1 850
-16%
|
2 098
+13%
|
1 814
-14%
|
1 553
-14%
|
2 012
+30%
|
1 711
-15%
|
1 795
+5%
|
2 327
+30%
|
1 864
-20%
|
2 272
+22%
|
2 359
+4%
|
2 620
+11%
|
2 403
-8%
|
2 504
+4%
|
2 520
+1%
|
2 823
+12%
|
2 051
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(87)
|
(92)
|
(89)
|
(92)
|
(147)
|
(300)
|
(322)
|
(405)
|
(417)
|
(321)
|
(373)
|
(370)
|
(384)
|
(390)
|
(437)
|
(432)
|
(482)
|
(576)
|
(598)
|
(359)
|
(709)
|
(681)
|
(661)
|
(626)
|
(579)
|
(558)
|
(537)
|
(501)
|
(502)
|
(492)
|
(472)
|
(373)
|
(440)
|
(413)
|
(398)
|
(491)
|
(327)
|
(340)
|
(337)
|
(410)
|
(384)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(23)
|
(136)
|
(244)
|
(382)
|
(524)
|
(515)
|
(503)
|
(689)
|
(736)
|
(708)
|
(724)
|
(417)
|
(653)
|
(681)
|
(711)
|
(626)
|
(477)
|
(474)
|
(422)
|
(454)
|
(476)
|
(490)
|
(474)
|
(649)
|
(371)
|
(322)
|
(272)
|
(255)
|
(330)
|
(292)
|
(336)
|
(329)
|
(252)
|
(289)
|
(291)
|
(653)
|
(86)
|
|
Total Other Income |
4
|
12
|
12
|
8
|
17
|
120
|
67
|
70
|
59
|
(59)
|
(3)
|
14
|
36
|
48
|
39
|
(41)
|
1
|
(1)
|
306
|
39
|
328
|
347
|
26
|
66
|
60
|
2
|
37
|
11
|
38
|
86
|
62
|
(7)
|
41
|
4
|
(11)
|
(17)
|
(160)
|
(124)
|
(91)
|
(98)
|
(41)
|
|
Pre-Tax Income |
1 159
N/A
|
1 162
+0%
|
1 206
+4%
|
1 522
+26%
|
1 447
-5%
|
1 309
-10%
|
925
-29%
|
739
-20%
|
720
-3%
|
871
+21%
|
1 254
+44%
|
1 074
-14%
|
1 499
+40%
|
1 485
-1%
|
659
-56%
|
976
+48%
|
389
-60%
|
33
-92%
|
1 084
+3 185%
|
1 173
+8%
|
1 781
+52%
|
1 778
0%
|
1 591
-11%
|
1 176
-26%
|
855
-27%
|
1 052
+23%
|
840
-20%
|
414
-51%
|
1 177
+184%
|
983
-16%
|
1 113
+13%
|
1 692
+52%
|
1 135
-33%
|
1 571
+38%
|
1 614
+3%
|
1 783
+10%
|
1 664
-7%
|
1 751
+5%
|
1 801
+3%
|
1 662
-8%
|
1 540
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(228)
|
(220)
|
(230)
|
(337)
|
(299)
|
(232)
|
(112)
|
(44)
|
(32)
|
(61)
|
(116)
|
(97)
|
(191)
|
(171)
|
132
|
124
|
283
|
288
|
(36)
|
(222)
|
(314)
|
(315)
|
(345)
|
7
|
(46)
|
(49)
|
72
|
(62)
|
(99)
|
(48)
|
(58)
|
(88)
|
34
|
(52)
|
(111)
|
(148)
|
(88)
|
(104)
|
(137)
|
(132)
|
(237)
|
|
Income from Continuing Operations |
931
|
942
|
976
|
1 185
|
1 148
|
1 077
|
813
|
695
|
688
|
810
|
1 138
|
977
|
1 308
|
1 314
|
791
|
1 100
|
672
|
321
|
1 048
|
951
|
1 467
|
1 463
|
1 246
|
1 183
|
809
|
1 003
|
912
|
352
|
1 078
|
935
|
1 055
|
1 604
|
1 169
|
1 519
|
1 503
|
1 635
|
1 576
|
1 647
|
1 664
|
1 530
|
1 303
|
|
Net Income (Common) |
940
N/A
|
951
+1%
|
975
+3%
|
1 185
+21%
|
1 149
-3%
|
1 078
-6%
|
814
-24%
|
695
-15%
|
688
-1%
|
810
+18%
|
1 138
+40%
|
976
-14%
|
1 308
+34%
|
1 314
+0%
|
759
-42%
|
1 030
+36%
|
294
-71%
|
(100)
N/A
|
621
N/A
|
159
-74%
|
895
+463%
|
927
+4%
|
784
-15%
|
1 082
+38%
|
760
-30%
|
923
+21%
|
787
-15%
|
767
-3%
|
1 508
+97%
|
1 640
+9%
|
1 865
+14%
|
2 002
+7%
|
1 676
-16%
|
1 830
+9%
|
1 666
-9%
|
1 689
+1%
|
1 520
-10%
|
1 527
+0%
|
1 581
+4%
|
1 424
-10%
|
1 219
-14%
|
|
EPS (Diluted) |
4.74
N/A
|
4.81
+1%
|
4.95
+3%
|
5.99
+21%
|
5.83
-3%
|
5.39
-8%
|
3.78
-30%
|
3.35
-11%
|
3.18
-5%
|
3.74
+18%
|
5.24
+40%
|
4.49
-14%
|
6.01
+34%
|
6.03
+0%
|
3.43
-43%
|
4.61
+34%
|
1.27
-72%
|
-0.37
N/A
|
2.26
N/A
|
0.6
-73%
|
3.26
+443%
|
3.43
+5%
|
2.85
-17%
|
3.93
+38%
|
2.76
-30%
|
3.35
+21%
|
2.76
-18%
|
2.71
-2%
|
5.14
+90%
|
5.55
+8%
|
6.38
+15%
|
6.85
+7%
|
5.84
-15%
|
6.36
+9%
|
5.79
-9%
|
5.88
+2%
|
5.32
-10%
|
5.34
+0%
|
5.51
+3%
|
4.93
-11%
|
4.18
-15%
|