
Becton, Dickinson (BDX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
5.3B
Gross Profit
2.3B
42.81%
Operating Income
637.0M
12.08%
Net Income
308.0M
5.84%
EPS (Diluted)
$1.07
Balance Sheet Metrics
Total Assets
54.5B
Total Liabilities
29.2B
Shareholders Equity
25.2B
Debt to Equity
1.16
Cash Flow Metrics
Operating Cash Flow
941.0M
Free Cash Flow
35.0M
Revenue & Profitability Trend
Becton, Dickinson Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 20.2B | 19.4B | 18.9B | 19.1B | 16.1B |
Cost of Goods Sold | 11.1B | 11.2B | 10.4B | 10.5B | 9.3B |
Gross Profit | 9.1B | 8.2B | 8.5B | 8.6B | 6.8B |
Gross Margin % | 45.2% | 42.2% | 44.9% | 45.1% | 42.3% |
Operating Expenses | |||||
Research & Development | 1.2B | 1.2B | 1.3B | 1.3B | 1.0B |
Selling, General & Administrative | 4.9B | 4.7B | 4.7B | 4.7B | 4.2B |
Other Operating Expenses | 222.0M | -210.0M | 37.0M | 203.0M | 363.0M |
Total Operating Expenses | 6.3B | 5.7B | 6.0B | 6.2B | 5.6B |
Operating Income | 2.9B | 2.4B | 2.5B | 2.4B | 1.2B |
Operating Margin % | 14.2% | 12.5% | 13.1% | 12.7% | 7.5% |
Non-Operating Items | |||||
Interest Income | 163.0M | 49.0M | 16.0M | 9.0M | 7.0M |
Interest Expense | 528.0M | 452.0M | 398.0M | 469.0M | 528.0M |
Other Non-Operating Income | -486.0M | -359.0M | -308.0M | -277.0M | -275.0M |
Pre-tax Income | 2.0B | 1.7B | 1.8B | 1.7B | 414.0M |
Income Tax | 300.0M | 132.0M | 148.0M | 88.0M | 62.0M |
Effective Tax Rate % | 15.0% | 7.9% | 8.3% | 5.2% | 15.0% |
Net Income | 1.7B | 1.5B | 1.8B | 2.1B | 874.0M |
Net Margin % | 8.4% | 7.7% | 9.4% | 10.9% | 5.4% |
Key Metrics | |||||
EBITDA | 5.3B | 4.8B | 4.7B | 4.7B | 3.4B |
EPS (Basic) | $5.88 | $4.97 | $5.93 | $6.92 | $2.75 |
EPS (Diluted) | $5.86 | $4.94 | $5.88 | $6.85 | $2.71 |
Basic Shares Outstanding | 289763000 | 286282000 | 285005000 | 289288000 | 278971000 |
Diluted Shares Outstanding | 289763000 | 286282000 | 285005000 | 289288000 | 278971000 |
Income Statement Trend
Becton, Dickinson Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.7B | 1.4B | 1.0B | 2.3B | 2.8B |
Short-term Investments | 445.0M | 8.0M | 8.0M | 12.0M | 20.0M |
Accounts Receivable | 3.0B | 2.5B | 2.2B | 2.4B | 2.4B |
Inventory | 3.8B | 3.3B | 3.2B | 2.7B | 2.7B |
Other Current Assets | 1.3B | 1.4B | 1.6B | 1.0B | 891.0M |
Total Current Assets | 10.5B | 8.7B | 8.1B | 8.8B | 9.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | -1.0M | 0 | 1.0M | 1.0M | 1.0M |
Goodwill | 63.8B | 60.0B | 61.6B | 60.6B | 61.1B |
Intangible Assets | 10.9B | 10.9B | 12.3B | 12.8B | 13.8B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 2.6B | 2.1B | 1.8B | 2.4B | 1.7B |
Total Non-Current Assets | 46.8B | 44.1B | 44.8B | 45.0B | 45.0B |
Total Assets | 57.3B | 52.8B | 52.9B | 53.9B | 54.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.9B | 1.6B | 1.7B | 1.7B | 1.4B |
Short-term Debt | 2.2B | 1.1B | 2.2B | 500.0M | 706.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 1.0M | - | 156.0M | - |
Total Current Liabilities | 9.0B | 6.6B | 7.8B | 6.6B | 5.8B |
Non-Current Liabilities | |||||
Long-term Debt | 17.9B | 14.7B | 13.9B | 17.1B | 17.2B |
Deferred Tax Liabilities | - | - | 5.1B | 5.2B | 5.8B |
Other Non-Current Liabilities | 3.6B | 4.6B | 5.1B | 5.2B | 5.8B |
Total Non-Current Liabilities | 22.4B | 20.3B | 19.8B | 23.6B | 24.4B |
Total Liabilities | 31.4B | 27.0B | 27.7B | 30.2B | 30.2B |
Equity | |||||
Common Stock | 371.0M | 371.0M | 365.0M | 365.0M | 365.0M |
Retained Earnings | 16.1B | 15.5B | 15.2B | 13.8B | 12.8B |
Treasury Stock | 8.8B | 8.3B | 8.3B | 7.7B | 6.1B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 25.9B | 25.8B | 25.3B | 23.7B | 23.8B |
Key Metrics | |||||
Total Debt | 20.1B | 15.9B | 16.1B | 17.6B | 17.9B |
Working Capital | 1.5B | 2.0B | 330.0M | 2.2B | 3.1B |
Balance Sheet Composition
Becton, Dickinson Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.7B | 1.5B | 1.6B | 1.6B | 352.0M |
Depreciation & Amortization | 2.3B | 2.3B | 2.2B | 2.2B | 2.1B |
Stock-Based Compensation | 247.0M | 259.0M | 233.0M | 229.0M | 236.0M |
Working Capital Changes | 270.0M | -822.0M | -1.1B | 516.0M | 22.0M |
Operating Cash Flow | 3.9B | 3.0B | 3.0B | 4.2B | 2.7B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -3.9B | 540.0M | -2.1B | -508.0M | -164.0M |
Investment Purchases | -421.0M | 0 | 0 | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -4.8B | 158.0M | -2.2B | -649.0M | -421.0M |
Financing Activities | |||||
Share Repurchases | - | - | -500.0M | -1.8B | 0 |
Dividends Paid | -1.1B | -1.1B | -1.1B | -1.0B | -1.0B |
Debt Issuance | 4.5B | 1.7B | 497.0M | 4.9B | 3.4B |
Debt Repayment | -1.1B | -2.2B | -805.0M | -5.1B | -4.7B |
Financing Cash Flow | 2.6B | -2.0B | -736.0M | -3.3B | 22.0M |
Free Cash Flow | 3.1B | 2.1B | 1.7B | 3.5B | 2.8B |
Net Change in Cash | 1.7B | 1.2B | -22.0M | 270.0M | 2.3B |
Cash Flow Trend
Becton, Dickinson Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
35.89
Forward P/E
12.48
Price to Book
2.21
Price to Sales
2.63
PEG Ratio
1.88
Profitability Ratios
Profit Margin
7.41%
Operating Margin
17.81%
Return on Equity
6.18%
Return on Assets
3.96%
Financial Health
Current Ratio
1.10
Debt to Equity
75.93
Beta
0.22
Per Share Data
EPS (TTM)
$5.47
Book Value per Share
$88.87
Revenue per Share
$74.15
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bdx | 56.3B | 35.89 | 2.21 | 6.18% | 7.41% | 75.93 |
Intuitive Surgical | 172.2B | 67.08 | 9.65 | 16.04% | 28.51% | 0.00 |
Alcon | 45.8B | 40.84 | 2.07 | 5.23% | 11.28% | 23.63 |
ResMed | 41.7B | 29.93 | 6.99 | 25.86% | 27.22% | 14.27 |
West Pharmaceutical | 17.7B | 36.91 | 6.04 | 17.72% | 16.48% | 10.52 |
Hologic | 15.1B | 28.14 | 3.11 | 11.38% | 13.79% | 52.09 |
Financial data is updated regularly. All figures are in the company's reporting currency.