FRANKLIN LAKES, N.J., Nov. 3, 2016 /PRNewswire/ -- BD (Becton, Dickinson and Company) (NYSE: BDX), a leading global medical technology company, today announced quarterly revenues of $3.231 billion, as reported, for the fourth fiscal quarter ended September 30, 2016, an increase of 5.6 percent over the prior-year period revenues. On a comparable, currency-neutral basis, fourth quarter organic adjusted revenues grew 6.4 percent. For the full fiscal year ended September 30, 2016, as reported, revenues of $12.483 billion increased 21.4 percent over the prior-year as reported. On a comparable, currency-neutral basis, full fiscal year organic adjusted revenues grew 4.3 percent.

"We are extremely proud of our accomplishments during our first fiscal year as the 'new' BD," said Vincent A. Forlenza, Chairman, CEO and President. "Our solid revenue growth and continued margin expansion allow us to invest in innovation while delivering double-digit increases in earnings. We look forward to fiscal 2017 with confidence as we continue to focus on improving outcomes, expanding access to care, lowering costs and optimizing safety, which will ultimately enrich our purpose of advancing the world of health."

Fourth Quarter and Full Year Fiscal 2016 Operating Results
As reported, diluted earnings per share for the fourth quarter were $0.09, compared with $0.84 as reported in the prior-year period. This represents a decrease of 89.3 percent and is primarily due to charges related to the attainment of cost synergies. Adjusted diluted earnings per share were $2.12, compared with $1.94 in the prior-year period. This represents an increase in adjusted diluted earnings per share of 9.3 percent, or 16.5 percent on a currency-neutral basis.

For the full fiscal year ended September 30, 2016, as reported, diluted earnings per share were $4.49, compared with $3.35 as reported in the prior-year period. This represents an increase of 34.0 percent. Adjusted diluted earnings per share were $8.59, compared with $7.16 in the prior-year period. This represents an increase in adjusted diluted earnings per share of 20.0 percent, or 29.1 percent on a currency-neutral basis.

Segment Results
In the BD Medical segment, as reported, worldwide revenues for the quarter were $2.235 billion, an increase of 7.3 percent over the prior-year period revenues. As adjusted, BD Medical revenues of $2.237 billion grew 7.9 percent on a comparable, currency-neutral basis. The segment's revenue growth reflects strong performance in the Medication Management Solutions and Medication and Procedural Solutions units, and solid results in the Pharmaceutical Systems and Diabetes Care units. Strong performance in the Respiratory Solutions unit was aided, in part, by a favorable comparison to the prior year, as expected.

For the twelve-month period ended September 30, 2016, BD Medical revenues were $8.654 billion as reported, an increase of 34.0 percent over the prior-year period revenues as reported. As adjusted, BD Medical revenues of $8.669 billion grew 4.7 percent on a comparable, currency-neutral basis.

In the BD Life Sciences segment, as reported, worldwide revenues for the quarter were $996 million, an increase of 2.1 percent over the prior-year period revenues, or an increase of 2.7 percent on a currency-neutral basis. The segment's revenue growth reflects solid performance in the Preanalytical Systems and Biosciences units. Within the Biosciences unit, strong growth in the research platform in the U.S. was partially offset by continued declines in Africa, as previously communicated. Growth in the Diagnostic Systems unit was impacted, in part, by the timing of installations of the BD Kiestra(TM) lab automation system that benefited the third fiscal quarter of fiscal 2016, in conjunction with a tough comparison to the prior-year period.

For the twelve-month period ended September 30, 2016, BD Life Sciences revenues were $3.829 billion as reported, an increase of 0.2 percent over the prior-year period revenues as reported, and an increase of 3.4 percent on a currency-neutral basis.

Geographic Results
As reported, fourth quarter revenues in the U.S. were $1.748 billion, an increase of 7.1 percent over the prior-year period revenues as reported. As adjusted, revenues in the U.S. of $1.751 billion increased 7.2 percent on a comparable basis. Within the BD Medical segment, growth was driven by strong performance across the Medication Management Solutions, Medication and Procedural Solutions, and Pharmaceutical Systems units. Growth in BD Life Sciences was driven by strong performance across the segment.

As reported, revenues outside of the U.S. were $1.483 billion, representing an increase of 3.9 percent over the prior-year period revenues as reported, or an increase of 5.2 percent on a currency-neutral basis. International revenue growth reflects strong growth in the BD Medical segment. Within the BD Medical segment, results were driven by double-digit growth in China, strength in dispensing and infusion, and sales of safety-engineered products. Growth in the BD Medical segment was aided, in part, by the aforementioned favorable comparison to the prior year period in the Respiratory Solutions unit. BD Life Sciences segment revenues were about flat when compared with the prior-year period revenues. Results in the BD Life Sciences segment were impacted by the aforementioned tough comparison to the prior-year period related to the timing of installations of the BD Kiestra(TM) lab automation system, and continued declines in Africa within the Biosciences unit.

For the twelve-month period ended September 30, 2016, U.S. revenues were $6.893 billion as reported, an increase of 36.0 percent over the prior-year period revenues as reported. As adjusted, revenues in the U.S. of $6.907 billion grew 4.4 percent on a comparable basis. As reported, revenues outside of the U.S. were $5.590 billion, an increase of 7.2 percent over the prior-year period revenues as reported. On a comparable, currency-neutral basis, revenues outside the U.S. grew 4.2 percent.

Fiscal 2017 Outlook for Full Year
As reported, the Company expects full fiscal year 2017 revenues to decrease 3.0 to 3.5 percent, primarily due to the divestiture of the Respiratory Solutions business that was completed in October 2016. The Company estimates full fiscal year 2017 revenues will increase 4.5 to 5.0 percent on a comparable, currency-neutral basis that excludes Respiratory Solutions and other closed divestitures in fiscal years 2016 and 2017.

As reported, the Company expects full fiscal year 2017 diluted earnings per share to be between $7.23 and $7.33, which represents growth of 61.0 to 63.0 percent. The Company expects adjusted diluted earnings per share to be between $9.62 and $9.72 on a currency-neutral basis, which represents growth of 12.0 to 13.0 percent including an estimated 1.5 percentage points of dilution related to the Respiratory Solutions divestiture. Including the estimated unfavorable impact from foreign currency, the Company expects adjusted diluted earnings per share to be between $9.45 and $9.55, which represents growth of approximately 10.0 to 11.0 percent over fiscal 2016 adjusted diluted earnings per share of $8.59. Adjusted diluted earnings per share excludes, among other specified items, the non-cash amortization of intangible assets.

Conference Call Information
A conference call regarding BD's fourth quarter results will be broadcast live on BD's website, www.bd.com/investors, along with related slides, at 8:00 a.m. (ET) Thursday, November 3, 2016. The conference call will be available for replay on BD's website, www.bd.com/investors, or at 1-800-585-8367 (domestic) and 1-404-537-3406 (international) through the close of business on Thursday, November 10, 2016, confirmation number 94169710.

Non-GAAP Financial Measures/Financial Tables
This news release contains certain non-GAAP financial measures. Reconciliations of these and other non-GAAP measures to the comparable GAAP measures are included in the attached financial tables. Within the attached financial tables presented, certain columns and rows may not add due to the use of rounded numbers. Percentages and earnings per share amounts presented are calculated from the underlying amounts.

All "comparable" basis revenue growth rates relating to fiscal year 2016 presented throughout this release include the results of CareFusion Corporation ("CareFusion") in the current and prior-year periods. Adjusted revenues for the current and prior-year periods for the Company and the Medical segment in the U.S. exclude the amortization of a write down of deferred revenue made in connection with our acquisition of CareFusion, which served to lower reported revenues for each period. Adjusted revenue growth rates presented on a comparable basis reflect the aforementioned adjustments and further exclude the impact of a distribution agreement change in the Respiratory Solutions unit. Adjusted revenue growth rates presented on an "organic" comparable basis reflect the aforementioned adjustments and are further adjusted for closed acquisitions and divestitures. Current and prior-year adjusted diluted earnings per share results exclude the impact of purchase accounting adjustments (including the non-cash amortization of acquisition-related intangible assets); and integration, restructuring and transaction costs. Prior-year adjusted diluted earnings per share results also excludes the impact of financing costs; a litigation-related charge and the dilutive impact of shares issued in the CareFusion acquisition prior to the consolidation of its operating results beginning on April 1, 2015. We also provide these measures on a currency-neutral basis after eliminating the effect of foreign currency translation, where applicable. Reconciliations of these amounts to the most directly comparable GAAP measures are included in the tables at the end of this release.

About BD
BD is a global medical technology company that is advancing the world of health by improving medical discovery, diagnostics and the delivery of care. BD leads in patient and health care worker safety and the technologies that enable medical research and clinical laboratories. The company provides innovative solutions that help advance medical research and genomics, enhance the diagnosis of infectious disease and cancer, improve medication management, promote infection prevention, equip surgical and interventional procedures, and support the management of diabetes. The company partners with organizations around the world to address some of the most challenging global health issues. BD has more than 40,000 associates across 50 countries who work in close collaboration with customers and partners to help enhance outcomes, lower health care delivery costs, increase efficiencies, improve health care safety and expand access to health. For more information on BD, please visit bd.com.

This press release, including the section entitled "Fiscal 2017 Outlook for Full Year", contains certain estimates and other forward-looking statements (as defined under Federal securities laws) regarding BD's performance, including future revenues and earnings per share. All such statements are based upon current expectations of BD and involve a number of business risks and uncertainties. Actual results could vary materially from anticipated results described, implied or projected in any forward-looking statement. With respect to forward-looking statements contained herein, a number of factors could cause actual results to vary materially. These factors include, but are not limited to: risks relating to the integration of CareFusion's operations, products and employees into BD and the possibility that the anticipated synergies and other benefits of the proposed acquisition will not be realized or will not be realized within the expected timeframe; potential cuts in governmental healthcare spending, which could result in reduced demand for our product or downward pricing pressure; measures to contain healthcare costs; adverse changes in regional, national or foreign economic conditions, including any impact on our ability to access credit markets and finance our operations, the demand for our products and services as a result of reduced government funding, lower utilization rates or otherwise, or our suppliers' ability to provide products needed for our operations; changes in interest or foreign currency exchange rates; our ability to successfully integrate any businesses we acquire; the adverse impact of cyber-attacks on our information systems or products; competitive factors including technological advances and new products introduced by competitors; interruptions in our supply chain or manufacturing processes; pricing and market pressures; difficulties inherent in product development, delays in product introductions and uncertainty of market acceptance of new products; adverse changes in geopolitical conditions; increases in energy costs and their effect on, among other things, the cost of producing BD's products; efficacy or safety concerns relating to product recalls; fluctuations in costs and availability of raw materials and in BD's ability to maintain favorable supplier arrangements and relationships; new or changing laws and regulations impacting our business or changes in enforcement practices with respect to such laws; uncertainties of litigation (as described in BD's filings with the Securities and Exchange Commission); future healthcare reform, including changes in government pricing and reimbursement policies or other cost containment reforms; the effects of potential pandemic diseases; and issuance of new or revised accounting standards, as well as other factors discussed in BD's filings with the Securities and Exchange Commission. We do not intend to update any forward-looking statements to reflect events or circumstances after the date hereof except as required by applicable laws or regulations.



    BECTON DICKINSON AND COMPANY

    CONSOLIDATED INCOME STATEMENTS

    (Unaudited; Amounts in millions, except share and per share data)


                                                                      Three Months Ended September 30,

                                                                                        2016              2015        % Change
                                                                                        ----              ----        --------


    REVENUES                                                                          $3,231            $3,059                     5.6


    Cost of products sold                                                              1,679             1,630                     3.0

    Selling and administrative expense                                                   796               756                     5.3

    Research and development expense                                                     253               196                    29.3

    Acquisitions and other restructurings                                                407               182                      NM
    -------------------------------------                                                ---               ---                     ---

    TOTAL OPERATING COSTS

         AND EXPENSES                                                                  3,135             2,764                    13.4
         ------------                                                                  -----             -----                    ----


    OPERATING INCOME                                                                      96               296                  (67.5)


    Interest expense                                                                    (95)             (99)                  (3.9)

    Interest income                                                                        7               (5)                     NM

    Other income (expense), net                                                            1               (2)                     NM
    ---------------------------                                                          ---               ---                     ---


    INCOME BEFORE INCOME TAXES                                                             9               190                  (95.2)


    Income tax (benefit) provision                                                      (10)                9      NM
    ------------------------------                                                       ---               --- ---


    NET INCOME                                                                           $19              $181                  (89.6)
    ----------                                                                           ---              ----                   -----


    EARNINGS PER SHARE


    Basic Earnings per Share                                                           $0.09             $0.86                  (89.5)

    Diluted Earnings per Share                                                         $0.09             $0.84                  (89.3)
    --------------------------                                                         -----             -----                   -----


    AVERAGE SHARES OUTSTANDING (in thousands)


         Basic                                                                       213,571           210,985

         Diluted                                                                     217,916           215,719
         -------                                                                     -------           -------


    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    CONSOLIDATED INCOME STATEMENTS

    (Unaudited; Amounts in millions, except share and per share data)


                                                                      Twelve Months Ended September 30,

                                                                                         2016              2015       % Change
                                                                                         ----              ----       --------


    REVENUES                                                                          $12,483           $10,282                  21.4


    Cost of products sold                                                               6,492             5,587                  16.2

    Selling and administrative expense                                                  3,005             2,563                  17.3

    Research and development expense                                                      828               632                  31.2

    Acquisitions and other restructurings                                                 728               426                  70.8
    -------------------------------------                                                 ---               ---                  ----

    TOTAL OPERATING COSTS

         AND EXPENSES                                                                  11,053             9,207                  20.0
         ------------                                                                  ------             -----                  ----


    OPERATING INCOME                                                                    1,430             1,074                  33.1


    Interest expense                                                                    (388)            (371)                  4.5

    Interest income                                                                        21                15                  36.0

    Other income, net                                                                      11                21                (44.5)
    -----------------                                                                     ---               ---                 -----


    INCOME BEFORE INCOME TAXES                                                          1,074               739                  45.3


    Income tax provision                                                                   97                44     NM
    --------------------                                                                  ---               --- ---


    NET INCOME                                                                           $976              $695                  40.5
    ----------                                                                           ----              ----                  ----


    EARNINGS PER SHARE


    Basic Earnings per Share                                                            $4.59             $3.43                  33.8

    Diluted Earnings per Share                                                          $4.49             $3.35                  34.0
    --------------------------                                                          -----             -----                  ----


    AVERAGE SHARES OUTSTANDING (in thousands)


         Basic                                                                        212,702           202,537

         Diluted                                                                      217,536           207,509
         -------                                                                      -------           -------



    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - UNITED STATES

    Three Months Ended September 30,

    (Unaudited; Amounts in millions)



                                                                                                                                                                   A                               B                            C                          D                                       E=(A-B)/B                                   F=(C-D)/D
                                                                                                                                                                  ---                             ---                          ---                        ---                                      ---------                                   ---------

                                                                                                                                                                               As Reported                 Adjusted                                    % Change
                                                                                                                                                                               -----------                 --------                                    --------

                                                                                                                                                                    2016                            2015                               2016                    2015                                     Reported                                   Adjusted
                                                                                                                                                                    ----                            ----                               ----                    ----                                     --------                                   --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                                                                               $511                                         $481                                         $511                                          $481                                                 6.2          6.2

       Medication Management Solutions                                                                                                                                                    430                                          390                                          430                                           390                                                10.3         10.3

       Diabetes Care                                                                                                                                                                      135                                          130                                          135                                           130                                                 3.8          3.8

       Pharmaceutical Systems                                                                                                                                                              85                                           78                                           85                                            78                                                10.1         10.1

       Respiratory Solutions                                                                                                                                                              136                                          133                                          136                                           133                                                 2.1          2.1

       Deferred Revenue Adjustment *                                                                                                                                                      (3)                                         (8)                                           -                                            -                                             (64.1)           -

    TOTAL                                                                                                                                                                              $1,294                                       $1,203                                       $1,297                                        $1,211                                                 7.6          7.1
    -----                                                                                                                                                                              ------                                       ------                                       ------                                        ------                                                 ---          ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                                                                             $182                                         $173                                         $182                                          $173                                                 5.0          5.0

       Diagnostic Systems                                                                                                                                                                 153                                          146                                          153                                           146                                                 5.1          5.1

       Biosciences                                                                                                                                                                        119                                          110                                          119                                           110                                                 8.0          8.0
       -----------                                                                                                                                                                        ---                                          ---                                          ---                                           ---                                                 ---

    TOTAL                                                                                                                                                                                $454                                         $429                                         $454                                          $429                                                 5.8          5.8
    -----                                                                                                                                                                                ----                                         ----                                         ----                                          ----                                                 ---          ---



    TOTAL UNITED STATES                                                                                                                                                                $1,748                                       $1,632                                       $1,751                                        $1,640                                                 7.1          6.7
    -------------------                                                                                                                                                                ------                                       ------                                       ------                                        ------                                                 ---          ---





    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date. The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United States. Revenues for these contracts is
     typically deferred and recognized over the term of the contracts.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - INTERNATIONAL

    Three Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                 A              B      C                   D=(A-B)/B          E=(A-B-C)/B
                                                                ---            ---    ---                  ---------          -----------

                                                            As Reported        FX                 % Change
                                                            -----------                           --------

                                                                   2016          2015 Impact                  Reported              FXN
                                                                   ----          ---- ------                  --------              ---

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                $372               $356                $(9)    4.5                 7.1

       Medication Management Solutions                                     107                 89                 (3)   19.8                23.4

       Diabetes Care                                                       131                127                   -    3.1                 3.3

       Pharmaceutical Systems                                              265                254                   1     4.1                 3.6

       Respiratory Solutions                                                67                 54                   -   23.7                24.3

    TOTAL                                                                 $941               $880               $(12)    6.9                 8.2
    -----                                                                 ----               ----                ----     ---                 ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                              $177               $175                $(4)    0.7                 2.9

       Diagnostic Systems                                                  189                196                 (1)  (3.8)              (3.1)

       Biosciences                                                         177                176                 (1)    0.8                 1.5
       -----------                                                         ---                ---

    TOTAL                                                                 $542               $547                $(6)  (0.9)                0.3
    -----                                                                 ----               ----                 ---    ----                 ---



    TOTAL INTERNATIONAL                                                 $1,483             $1,427               $(18)    3.9                 5.2
    -------------------                                                 ------             ------                ----     ---                 ---



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - TOTAL

    Three Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                                                                                                 A                                 B                           C                          D                               E                                            F=(A-B)/B                                   G=(A-B-E)/B                   H=(C-D)/D                           I=(C-D-E)/D
                                                                                                                                                ---                               ---                         ---                        ---                             ---                                           ---------                                   -----------                   ---------                           -----------

                                                                                                                                                                                                                                                                                                                                                                                    % Change
                                                                                                                                                                                                                                                                                                                                                                                   --------

                                                                                                                                            As Reported                             Adjusted                                FX                                                                                                                                                                                 Adjusted
                                                                                                                                            -----------                             --------

                                                                                                                                                   2016                             2015                              2016                    2015                         Impact                                           Reported                                        FXN                       Adjusted                                FXN
                                                                                                                                                   ----                             ----                              ----                    ----                         ------                                           --------                                       ---                       --------                                 ---

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                                                              $882                                         $836                                         $882                                         $836                                     $(9)                                5.5                                 6.6                  5.5      6.6

       Medication Management Solutions                                                                                                                                   537                                          479                                          537                                          479                                      (3)                               12.1                                12.8                 12.1     12.8

       Diabetes Care                                                                                                                                                     266                                          257                                          266                                          257                                        -                                3.5                                 3.6                  3.5      3.6

       Pharmaceutical Systems                                                                                                                                            350                                          332                                          350                                          332                                        1                                 5.5                                 5.1                  5.5      5.1

       Respiratory Solutions                                                                                                                                             203                                          187                                          203                                          187                                        -                                8.3                                 8.5                  8.3      8.5

       Deferred Revenue Adjustment *                                                                                                                                     (3)                                         (8)                                           -                                           -                                       -                             (64.1)                             (64.1)                    -       -

    TOTAL                                                                                                                                                             $2,235                                       $2,083                                       $2,237                                       $2,091                                    $(12)                                7.3                                 7.8                  7.0      7.6
    -----                                                                                                                                                             ------                                       ------                                       ------                                       ------                                     ----                                 ---                                 ---                  ---      ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                                                            $359                                         $349                                         $359                                         $349                                     $(4)                                2.8                                 4.0                  2.8      4.0

       Diagnostic Systems                                                                                                                                                342                                          342                                          342                                          342                                      (1)                                  -                                0.4                    -     0.4

       Biosciences                                                                                                                                                       296                                          286                                          296                                          286                                      (1)                                3.6                                 4.0                  3.6      4.0
       -----------                                                                                                                                                       ---                                          ---

    TOTAL                                                                                                                                                               $996                                         $976                                         $996                                         $976                                     $(6)                                2.1                                 2.7                  2.1      2.7
    -----                                                                                                                                                               ----                                         ----                                         ----                                         ----                                      ---                                 ---                                 ---                  ---      ---



    TOTAL REVENUES                                                                                                                                                    $3,231                                       $3,059                                       $3,234                                       $3,067                                    $(18)                                5.6                                 6.2                  5.4      6.0
    --------------                                                                                                                                                    ------                                       ------                                       ------                                       ------                                     ----                                 ---                                 ---                  ---      ---





    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date. The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United States. Revenues for these
     contracts is typically deferred and recognized over the term of the contracts.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - UNITED STATES

    Twelve Months Ended September 30,

    (Unaudited; Amounts in millions)



                                                                                                                                                                   A                               B                            C                          D                                      E=(A-B)/B                                   F=(C-D)/D
                                                                                                                                                                  ---                             ---                          ---                        ---                                     ---------                                   ---------

                                                                                                                                                                               As Reported                 Adjusted                                    % Change
                                                                                                                                                                               -----------                 --------                                    --------

                                                                                                                                                                    2016                            2015                               2016                    2015                                    Reported                                   Adjusted
                                                                                                                                                                    ----                            ----                               ----                    ----                                    --------                                   --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                                                                             $1,959                                       $1,483                                       $1,959                                       $1,483                                                32.1       32.1

       Medication Management Solutions                                                                                                                                                  1,791                                          832                                        1,791                                          832                                                  NM        NM

       Diabetes Care                                                                                                                                                                      521                                          491                                          521                                          491                                                 6.0        6.0

       Pharmaceutical Systems                                                                                                                                                             328                                          304                                          328                                          304                                                 7.8        7.8

       Respiratory Solutions                                                                                                                                                              560                                          297                                          560                                          297                                                88.6       88.6

       Deferred Revenue Adjustment *                                                                                                                                                     (14)                                        (20)                                           -                                           -                                             (29.3)         -

    TOTAL                                                                                                                                                                              $5,144                                       $3,386                                       $5,159                                       $3,407                                                51.9       51.4
    -----                                                                                                                                                                              ------                                       ------                                       ------                                       ------                                                ----       ----


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                                                                             $715                                         $689                                         $715                                         $689                                                 3.7        3.7

       Diagnostic Systems                                                                                                                                                                 600                                          592                                          600                                          592                                                 1.4        1.4

       Biosciences                                                                                                                                                                        433                                          402                                          433                                          402                                                 7.9        7.9
       -----------                                                                                                                                                                        ---                                          ---                                          ---                                          ---                                                 ---

    TOTAL                                                                                                                                                                              $1,748                                       $1,683                                       $1,748                                       $1,683                                                 3.9        3.9
    -----                                                                                                                                                                              ------                                       ------                                       ------                                       ------                                                 ---        ---



    TOTAL UNITED STATES                                                                                                                                                                $6,893                                       $5,069                                       $6,907                                       $5,090                                                36.0       35.7
    -------------------                                                                                                                                                                ------                                       ------                                       ------                                       ------                                                ----       ----





    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date. The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United States. Revenues for these contracts
     is typically deferred and recognized over the term of the contracts.


    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - INTERNATIONAL

    Twelve Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                 A              B      C                   D=(A-B)/B          E=(A-B-C)/B
                                                                ---            ---    ---                  ---------          -----------

                                                            As Reported        FX                 % Change
                                                            -----------                           --------

                                                                   2016          2015 Impact                  Reported              FXN
                                                                   ----          ---- ------                 --------               ---

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                              $1,454             $1,367               $(104)   6.4                14.0

       Medication Management Solutions                                     419                201                 (24)    NM                 NM

       Diabetes Care                                                       502                521                 (34) (3.6)                2.9

       Pharmaceutical Systems                                              872                863                 (28)   0.9                 4.2

       Respiratory Solutions                                               263                122                 (10)    NM                 NM

    TOTAL                                                               $3,510             $3,074               $(199)  14.2                20.7
    -----                                                               ------             ------                -----   ----                ----


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                              $694               $701                $(53) (1.0)                6.6

       Diagnostic Systems                                                  701                708                 (41) (1.0)                4.8

       Biosciences                                                         685                730                 (30) (6.1)              (2.1)
       -----------                                                         ---                ---

    TOTAL                                                               $2,080             $2,139               $(123) (2.7)                3.0
    -----                                                               ------             ------                -----   ----                 ---



    TOTAL INTERNATIONAL                                                 $5,590             $5,213               $(322)   7.2                13.4
    -------------------                                                 ------             ------                -----    ---                ----






    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - TOTAL

    Twelve Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                                                                                                 A                                    B                            C                            D                                  E                                               F=(A-B)/B                                      G=(A-B-E)/B                          H=(C-D)/D                           I=(C-D-E)/D
                                                                                                                                                ---                                  ---                          ---                          ---                                ---                                              ---------                                      -----------                          ---------                           -----------

                                                                                                                                                                                                                                                                                                                                                                                                           % Change
                                                                                                                                                                                                                                                                                                                                                                                                          --------

                                                                                                                                            As Reported                                Adjusted                                   FX                                                                                                                                                                                                 Adjusted
                                                                                                                                            -----------                                --------

                                                                                                                                                   2016                                2015                                 2016                    2015                            Impact                                              Reported                                           FXN                              Adjusted                                FXN
                                                                                                                                                   ----                                ----                                 ----                    ----                            ------                                              --------                                          ---                              --------                                 ---

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                                                               $3,413                                          $2,850                                          $3,413                                          $2,850                                      $(104)                                      19.8                                23.4                  19.8     23.4

       Medication Management Solutions                                                                                                                                    2,210                                           1,033                                           2,210                                           1,033                                        (24)                                        NM                                 NM                   NM      NM

       Diabetes Care                                                                                                                                                      1,023                                           1,012                                           1,023                                           1,012                                        (34)                                       1.1                                 4.4                   1.1      4.4

       Pharmaceutical Systems                                                                                                                                             1,199                                           1,167                                           1,199                                           1,167                                        (28)                                       2.7                                 5.1                   2.7      5.1

       Respiratory Solutions                                                                                                                                                824                                             419                                             824                                             419                                        (10)                                      96.8                                99.1                  96.8     99.1

       Deferred Revenue Adjustment *                                                                                                                                       (14)                                           (20)                                              -                                              -                                          -                                    (29.3)                             (29.3)                    -        -

    TOTAL                                                                                                                                                                $8,654                                          $6,460                                          $8,669                                          $6,480                                      $(199)                                      34.0                                37.0                  33.8     36.8
    -----                                                                                                                                                                ------                                          ------                                          ------                                          ------                                       -----                                       ----                                ----                  ----     ----


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                                                             $1,409                                          $1,391                                          $1,409                                          $1,391                                       $(53)                                       1.3                                 5.2                   1.3      5.2

       Diagnostic Systems                                                                                                                                                 1,301                                           1,299                                           1,301                                           1,299                                        (41)                                       0.1                                 3.3                   0.1      3.3

       Biosciences                                                                                                                                                        1,119                                           1,132                                           1,119                                           1,132                                        (30)                                     (1.2)                                1.5                 (1.2)     1.5
       -----------                                                                                                                                                        -----                                           -----

    TOTAL                                                                                                                                                                $3,829                                          $3,822                                          $3,829                                          $3,822                                      $(123)                                       0.2                                 3.4                   0.2      3.4
    -----                                                                                                                                                                ------                                          ------                                          ------                                          ------                                       -----                                        ---                                 ---                   ---      ---



    TOTAL REVENUES                                                                                                                                                      $12,483                                         $10,282                                         $12,497                                         $10,302                                      $(322)                                      21.4                                24.5                  21.3     24.4
    --------------                                                                                                                                                      -------                                         -------                                         -------                                         -------                                       -----                                       ----                                ----                  ----     ----





    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date. The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United States. Revenues for these contracts is typically
     deferred and recognized over the term of the contracts.


    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO COMPARABLE ADJUSTED REVENUE CHANGE - UNITED STATES

    Three Months Ended September 30,

    (Unaudited; Amounts in millions)


                                                                                                                                        A                                          B                             C=A+B                          D                                           E                           F=D+E                          G                             H=F+G                           I=(C-H)/H
                                                                                                                                       ---                                        ---                            -----                         ---                                         ---                          -----                         ---                            -----                           ---------

                                                                                                                                                                                              Deferred                                                                                                                Deferred                                                                                             Comparable             Comparable

                                                                                                                                     Reported                                   Revenue                        Adjusted                      Reported                                   Revenue                       Adjusted                    Respiratory                     Historical                         Adjusted

                                                                                                                                           2016                                Adjustment                              2016                          2015                                 Adjustment                              2015              Adjustment **                                        2015                    % Change
                                                                                                                                           ----                                ----------                              ----                          ----                                 ----------                              ----              -------------                                        ----                    --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                                                             $511                              $                -                                                      $511                                            $481                           $                -                            $481                        $   -              $481     6.2

       Medication Management Solutions                                                                                                                                  430                                               -                                                       430                                             390                                            -                             390                            -               390    10.3

       Diabetes Care                                                                                                                                                    135                                               -                                                       135                                             130                                            -                             130                            -               130     3.8

       Pharmaceutical Systems                                                                                                                                            85                                               -                                                        85                                              78                                            -                              78                            -                78    10.1

       Respiratory Solutions                                                                                                                                            136                                               -                                                       136                                             133                                            -                             133                          (7)               126     7.7

       Deferred Revenue Adjustment *                                                                                                                                    (3)                                              3                                                          -                                            (8)                                           8                                -                           -                 -      -

    TOTAL                                                                                                                                                            $1,294                                              $3                                                     $1,297                                          $1,203                                           $8                           $1,211                         $(7)            $1,204     7.7
    -----                                                                                                                                                            ------                                             ---                                                     ------                                          ------                                          ---                           ------                          ---             ------     ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                                                           $182                              $                -                                                      $182                                            $173                           $                -                            $173                        $   -              $173     5.0

       Diagnostic Systems                                                                                                                                               153                                               -                                                       153                                             146                                            -                             146                            -               146     5.1

       Biosciences                                                                                                                                                      119                                               -                                                       119                                             110                                            -                             110                            -               110     8.0

    TOTAL                                                                                                                                                              $454                              $                -                                                      $454                                            $429                           $                -                            $429                        $   -              $429     5.8
    -----                                                                                                                                                              ----                            ---              ---                                                      ----                                            ----                         ---              ---                            ----                      --- ---              ----     ---



    TOTAL UNITED STATES                                                                                                                                              $1,748                                              $3                                                     $1,751                                          $1,632                                           $8                           $1,640                         $(7)            $1,633     7.2
    -------------------                                                                                                                                              ------                                             ---                                                     ------                                          ------                                          ---                           ------                          ---             ------     ---





    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date.  The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United States. Revenues for these contracts is typically
     deferred and recognized over the term of the contracts.


    ** To reflect the impact of a distribution agreement change in the Respiratory Solutions unit that occurred toward the end of fiscal 2015, as if it had occurred as of October 1, 2014.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO FXN REVENUE CHANGE - INTERNATIONAL

    Three Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                                       A                 B      C            D=(A-B-C)/B
                                                                                      ---               ---    ---           -----------

                                                                                    Reported         Reported  FX                FXN

                                                                                         2016             2015 Impact           % Change
                                                                                         ----             ---- ------           --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                      $372                    $356   $(9)        7.1

       Medication Management Solutions                                                           107                      89    (3)       23.4

       Diabetes Care                                                                             131                     127      -        3.3

       Pharmaceutical Systems                                                                    265                     254      1         3.6

       Respiratory Solutions                                                                      67                      54      -       24.3

    TOTAL                                                                                       $941                    $880  $(12)        8.2
    -----                                                                                       ----                    ----   ----         ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                    $177                    $175   $(4)        2.9

       Diagnostic Systems                                                                        189                     196    (1)      (3.1)

       Biosciences                                                                               177                     176    (1)        1.5

    TOTAL                                                                                       $542                    $547   $(6)        0.3
    -----                                                                                       ----                    ----    ---         ---



    TOTAL INTERNATIONAL                                                                       $1,483                  $1,427  $(18)        5.2
    -------------------                                                                       ------                  ------   ----         ---



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO COMPARABLE ADJUSTED FXN REVENUE CHANGE - TOTAL

    Three Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                                                       A                                  B                             C=A+B                      D                                 E                            F=D+E                           G                             H=F+G                     I                              J=(C-H-I)/H
                                                                                                      ---                                ---                            -----                     ---                               ---                           -----                          ---                            -----                    ---                             -----------

                                                                                                                                                                                                                                                                                                                                                                                                                                         Comparable

                                                                                                                                                     Deferred                                                                                                    Deferred                                                                                                 Comparable                 Comparable         Adjusted

                                                                                                   Reported                            Revenue                        Adjusted                 Reported                           Revenue                        Adjusted                    Respiratory                     Historical                   FX                                 FXN

                                                                                                        2016                          Adjustment                              2016                    2015                          Adjustment                               2015              Adjustment **                           2015                  Impact                             % Change
                                                                                                        ----                          ----------                              ----                    ----                          ----------                               ----              -------------                           ----                  ------                             --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                    $882                              $                -                                         $882                                             $836                           $                -                                      $836                $             -          $836             $(9)                6.6

       Medication Management Solutions                                                                                         537                                               -                                          537                                              479                                            -                                       479                              -           479              (3)               12.8

       Diabetes Care                                                                                                           266                                               -                                          266                                              257                                            -                                       257                              -           257                -                3.6

       Pharmaceutical Systems                                                                                                  350                                               -                                          350                                              332                                            -                                       332                              -           332                1                 5.1

       Respiratory Solutions                                                                                                   203                                               -                                          203                                              187                                            -                                       187                            (7)           180                -               12.7

       Deferred Revenue Adjustment *                                                                                           (3)                                              3                                             -                                             (8)                                           8                                          -                             -             -               -                  -

    TOTAL                                                                                                                   $2,235                                              $3                                        $2,237                                           $2,083                                           $8                                     $2,091                           $(7)        $2,084            $(12)                7.9
    -----                                                                                                                   ------                                             ---                                        ------                                           ------                                          ---                                     ------                            ---         ------             ----                 ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                  $359                              $                -                                         $359                                             $349                           $                -                                      $349                $             -          $349             $(4)                4.0

       Diagnostic Systems                                                                                                      342                                               -                                          342                                              342                                            -                                       342                              -           342              (1)                0.4

       Biosciences                                                                                                             296                                               -                                          296                                              286                                            -                                       286                              -           286              (1)                4.0

    TOTAL                                                                                                                     $996                              $                -                                         $996                                             $976                           $                -                                      $976                $             -          $976             $(6)                2.7
    -----                                                                                                                     ----                            ---              ---                                         ----                                             ----                         ---              ---                                      ----              ---           ---          ----              ---                 ---



    TOTAL REVENUES                                                                                                          $3,231                                              $3                                        $3,234                                           $3,059                                           $8                                     $3,067                           $(7)        $3,060            $(18)                6.3
    --------------                                                                                                          ------                                             ---                                        ------                                           ------                                          ---                                     ------                            ---         ------             ----                 ---





    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date.  The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United
     States. Revenues for these contracts is typically deferred and recognized over the term of the contracts.


    ** To reflect the impact of a distribution agreement change in the Respiratory Solutions unit that occurred toward the end of fiscal 2015, as if it had occurred as of October 1, 2014.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO COMPARABLE ADJUSTED ORGANIC FXN REVENUE CHANGE - TOTAL

    Three Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)



                                                                                                                                                          A                                       B                              C=(A-B)/B
                                                                                                                                                         ---                                     ---                             ---------


                                                                                                                                                            2016                                    2015

                                                                                                                                                                                                                                 % Change
                                                                                                                                                                                                                                 --------


    Reported                                                                                                                                                                         $3,231                                                 $3,059                                          5.6


    Deferred Revenue Adjustment *                                                                                                                                                         3                                                      8


    Acquisitions & Divestitures Impact **                                                                                                                                               (3)                                                   (7)


    Respiratory Adjustment ***                                                                                                                                                            -                                                   (7)


    Comparable Adjusted Organic                                                                                                                                                      $3,231                                                 $3,053


    FX Impact                                                                                                                                                                          (18)


    Comparable Adjusted Organic FXN                                                                                                                                                  $3,249                                                 $3,053                                          6.4
    -------------------------------                                                                                                                                                  ------                                                 ------                                          ---



    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date.  The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United
     States. Revenues for these contracts is typically deferred and recognized over the term of the contracts.


    ** Excludes the impact from non-annualized acquisitions and the following closed divestitures: Simplist and Spine.


    *** To reflect the impact of a distribution agreement change in the Respiratory Solutions unit that occurred toward the end of fiscal 2015, as if it had occurred as of October 1, 2014.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO COMPARABLE ADJUSTED REVENUE CHANGE - UNITED STATES

    Twelve Months Ended September 30,

    (Unaudited; Amounts in millions)


                                                                                                                                      A                                          B                             C=A+B                           D                                          E                            F=D+E                         G                               H                        I=F+G+H                    J=(C-I)/I
                                                                                                                                     ---                                        ---                            -----                          ---                                        ---                           -----                        ---                             ---                       -------                    ---------

                                                                                                                                                                                         Deferred                                                                                         BD                         Deferred                                                                       CFN                                               Comparable                   Comparable

                                                                                                                                   Reported                                 Revenue                          Adjusted                       Reported                                   Revenue                       Adjusted                    Reported                       Respiratory                 Historical                   Adjusted

                                                                                                                                         2016                                Adjustment                               2016                          2015                                 Adjustment                                                                  1st Half
                                                                                                                                                                                                                                                                                                                                                                   2015***                    Adjustment **                     2015                           % Change
                                                                                                                                         ----                               ----------                               ----                         ----                                ----------                                                                 ---------                    -------------                     ----                           --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                                                         $1,959                             $                  -                                                    $1,959                                          $1,483                         $                 -                                       $1,483                      $427                    $    -              $1,910      2.5

       Medication Management Solutions                                                                                                                              1,791                                                -                                                     1,791                                             832                                           -                                          832                       843                         -               1,675      6.9

       Diabetes Care                                                                                                                                                  521                                                -                                                       521                                             491                                           -                                          491                         -                        -                 491      6.0

       Pharmaceutical Systems                                                                                                                                         328                                                -                                                       328                                             304                                           -                                          304                         -                        -                 304      7.8

       Respiratory Solutions                                                                                                                                          560                                                -                                                       560                                             297                                           -                                          297                       333                      (78)                 552      1.6

       Deferred Revenue Adjustment *                                                                                                                                 (14)                                              14                                                          -                                           (20)                                         20                                             -                        -                        -                   -       -

    TOTAL                                                                                                                                                          $5,144                                              $14                                                     $5,159                                          $3,386                                         $20                                        $3,407                    $1,603                     $(78)              $4,932      4.6
    -----                                                                                                                                                          ------                                              ---                                                     ------                                          ------                                         ---                                        ------                    ------                      ----               ------      ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                                                         $715                             $                  -                                                      $715                                            $689                         $                 -                                         $689          $              -                   $    -                $689      3.7

       Diagnostic Systems                                                                                                                                             600                                                -                                                       600                                             592                                           -                                          592                         -                        -                 592      1.4

       Biosciences                                                                                                                                                    433                                                -                                                       433                                             402                                           -                                          402                         -                        -                 402      7.9

    TOTAL                                                                                                                                                          $1,748                             $                  -                                                    $1,748                                          $1,683                         $                 -                                       $1,683          $              -                   $    -              $1,683      3.9
    -----                                                                                                                                                          ------                           ---                ---                                                    ------                                          ------                       ---               ---                                       ------        ---            ---                 ---  ---              ------      ---



    TOTAL UNITED STATES                                                                                                                                            $6,893                                              $14                                                     $6,907                                          $5,069                                         $20                                        $5,090                    $1,603                     $(78)              $6,615      4.4
    -------------------                                                                                                                                            ------                                              ---                                                     ------                                          ------                                         ---                                        ------                    ------                      ----               ------      ---






    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date.  The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United States. Revenues for these contracts is typically
     deferred and recognized over the term of the contracts.


    ** To reflect the impact of a distribution agreement change in the Respiratory Solutions unit that occurred toward the end of fiscal 2015, as if it had occurred as of October 1, 2014.


    *** For the quarters ended December 31, 2014 and March 31, 2015.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO COMPARABLE FXN REVENUE CHANGE - INTERNATIONAL

    Twelve Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                                                   A                 B             C                  D=B+C                          E                       F=(A-D-E)/D
                                                                                                  ---               ---           ---                 -----                         ---                      -----------

                                                                                                                            BD                  CFN                Comparable             Comparable                Comparable

                                                                                               Reported          Reported      Reported             Historical                      FX                           FXN

                                                                                                     2016              2015       1st Half
                                                                                                                                 2015*                      2015                   Impact                       % Change
                                                                                                     ----             ----         --------                 ----                   ------                       --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                $1,454                         $1,367                               $117                    $1,483                    $(104)    5.0

       Medication Management Solutions                                                                       419                            201                                208                       409                      (24)    8.2

       Diabetes Care                                                                                         502                            521                                  -                      521                      (34)    2.9

       Pharmaceutical Systems                                                                                872                            863                                  -                      863                      (28)    4.2

       Respiratory Solutions                                                                                 263                            122                                138                       260                      (10)    5.0

    TOTAL                                                                                                 $3,510                         $3,074                               $463                    $3,536                    $(199)    4.9
    -----                                                                                                 ------                         ------                               ----                    ------                     -----     ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                $694                           $701                  $               -                     $701                     $(53)    6.6

       Diagnostic Systems                                                                                    701                            708                                  -                      708                      (41)    4.8

       Biosciences                                                                                           685                            730                                  -                      730                      (30)  (2.1)

    TOTAL                                                                                                 $2,080                         $2,139                  $               -                   $2,139                    $(123)    3.0
    -----                                                                                                 ------                         ------                ---             ---                   ------                     -----     ---



    TOTAL INTERNATIONAL                                                                                   $5,590                         $5,213                               $463                    $5,675                    $(322)    4.2
    -------------------                                                                                   ------                         ------                               ----                    ------                     -----     ---






    * For the quarters ended December 31, 2014 and March 31, 2015.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO COMPARABLE ADJUSTED FXN REVENUE CHANGE - TOTAL

    Twelve Months Ended September 30, (continued)

    (Unaudited; Amounts in millions)


                                                                                                                                            A                                        B                           C=A+B                        D                                       E                             F=D+E                           G                                H                      I=F+G+H              J                    K=(C-I-J)/I
                                                                                                                                           ---                                      ---                          -----                       ---                                     ---                            -----                          ---                              ---                     -------             ---                   -----------

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 Comparable

                                                                                                                                                                                               Deferred                                                                               BD                           Deferred                                                                        CFN                                         Comparable              Comparable        Adjusted

                                                                                                                                         Reported                                Revenue                        Adjusted                   Reported                                Revenue                         Adjusted                     Reported                        Respiratory                Historical            FX                       FXN

                                                                                                                                              2016                               Adjustment                             2016                      2015                               Adjustment                                 2015                 1st Half
                                                                                                                                                                                                                                                                                                                                                 2015***                       Adjustment **                          2015      Impact                  % Change
                                                                                                                                              ----                              ----------                             ----                     ----                              ----------                                 ----               ---------                      -------------                          ----      ------                  --------

    BD MEDICAL
    ----------

       Medication and Procedural Solutions                                                                                                                             $3,413                            $                 -                                              $3,413                                             $2,850                         $                 -                                        $2,850               $544                     $               -             $3,394     $(104)          3.6

       Medication Management Solutions                                                                                                                                  2,210                                              -                                               2,210                                              1,033                                           -                                         1,033              1,051                                     -              2,084       (24)          7.2

       Diabetes Care                                                                                                                                                    1,023                                              -                                               1,023                                              1,012                                           -                                         1,012                  -                                    -              1,012       (34)          4.4

       Pharmaceutical Systems                                                                                                                                           1,199                                              -                                               1,199                                              1,167                                           -                                         1,167                  -                                    -              1,167       (28)          5.1

       Respiratory Solutions                                                                                                                                              824                                              -                                                 824                                                419                                           -                                           419                471                                  (78)                812       (10)          2.7

       Deferred Revenue Adjustment *                                                                                                                                     (14)                                            14                                                    -                                              (20)                                         20                                              -                 -                                    -                  -         -            -

    TOTAL                                                                                                                                                              $8,654                                            $14                                               $8,669                                             $6,460                                         $20                                         $6,480             $2,066                                 $(78)             $8,469     $(199)          4.7
    -----                                                                                                                                                              ------                                            ---                                               ------                                             ------                                         ---                                         ------             ------                                  ----              ------      -----           ---


    BD LIFE SCIENCES
    ----------------

       Preanalytical Systems                                                                                                                                           $1,409                            $                 -                                              $1,409                                             $1,391                         $                 -                                        $1,391            $     -                    $               -             $1,391      $(53)          5.2

       Diagnostic Systems                                                                                                                                               1,301                                              -                                               1,301                                              1,299                                           -                                         1,299                  -                                    -              1,299       (41)          3.2

       Biosciences                                                                                                                                                      1,119                                              -                                               1,119                                              1,132                                           -                                         1,132                  -                                    -              1,132       (30)          1.5

    TOTAL                                                                                                                                                              $3,829                            $                 -                                              $3,829                                             $3,822                         $                 -                                        $3,822            $     -                    $               -             $3,822     $(123)          3.4
    -----                                                                                                                                                              ------                          ---               ---                                              ------                                             ------                       ---               ---                                        ------          ---   ---                  ---             ---             ------      -----           ---



    TOTAL REVENUES                                                                                                                                                    $12,483                                            $14                                              $12,497                                            $10,282                                         $20                                        $10,302             $2,066                                 $(78)            $12,290     $(322)          4.3
    --------------                                                                                                                                                    -------                                            ---                                              -------                                            -------                                         ---                                        -------             ------                                  ----             -------      -----           ---





    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date.  The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United States. Revenues for these contracts is typically
     deferred and recognized over the term of the contracts.


    ** To reflect the impact of a distribution agreement change in the Respiratory Solutions unit that occurred toward the end of fiscal 2015, as if it had occurred as of October 1, 2014.


    *** For the quarters ended December 31, 2014 and March 31, 2015.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED REVENUE CHANGE TO COMPARABLE ADJUSTED ORGANIC FXN REVENUE CHANGE - TOTAL

    Twelve Months Ended September 30,

    (Unaudited; Amounts in millions)

                                                                                                                                                                                                                                             C=(A-B)/B

                                                                                                                                                 A                                       B
                                                                                                                                                ---                                     ---


                                                                                                                                                   2016                                   2015                                                 % Change
                                                                                                                                                   ----                                   ----                                                 --------


    Reported                                                                                                                                                               $12,483                                             $10,282                                                       21.4


    Deferred Revenue Adjustment *                                                                                                                                               14                                                  20


    CareFusion Reported First Half FY2015 Revenue **                                                                                                                             -                                              2,066


    Acquisitions & Divestitures Impact ***                                                                                                                                    (34)                                               (27)


    Respiratory Adjustment ****                                                                                                                                                  -                                               (78)


    Comparable Adjusted Organic                                                                                                                                            $12,463                                             $12,263


    FX Impact                                                                                                                                                                (322)


    Comparable Adjusted Organic FXN                                                                                                                                        $12,786                                             $12,263                                                        4.3
    -------------------------------                                                                                                                                        -------                                             -------                                                        ---



    * In accordance with U.S. GAAP business combination accounting rules, CareFusion's deferred revenue balance was written down to reflect a fair value measurement as of the acquisition date. The deferred revenue adjustment represents the amortization of this write-down which primarily relates to software maintenance contracts in the United
     States. Revenues for these contracts is typically deferred and recognized over the term of the contracts.


    ** For the quarters ended December 31, 2014 and March 31, 2015.


    *** Excludes the impact from non-annualized acquisitions and the following closed divestitures: Simplist and Spine.


    **** To reflect the impact of a distribution agreement change in the Respiratory Solutions unit that occurred toward the end of fiscal 2015, as if it had occurred as of October 1, 2014.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED DILUTED EPS

    (Unaudited)


                                                                                                                                                            Three Months Ended September 30,
                                                                                                                                                        --------------------------------

                                                                                                                                                                                                                                                                                                                         Foreign                                                                     Foreign

                                                                                                                                                                                                                                                                      Foreign                             Currency                                                                                Currency

                                                                                                                                                                                                                                                                     Currency                              Neutral                                                                                 Neutral

                                                                                                                  2016                                 2015                          Growth                       Translation                             Growth                                                          Growth %                                        Growth %
                                                                                                                  ----                                 ----                          ------                       -----------                             ------                                                           -------                                          -------


    Reported Diluted Earnings per Share                                                                                             $0.09                                               $0.84                                             $(0.75)                                            $(0.14)                                            $(0.61)                                (89.3%)               (72.6%)
                                                                                                                                    -----                                               -----                                              ------                                              ------                                              ------                                  ------                 ------


    Purchase Accounting Adjustments ($132 million and $179 million pre-tax,                                                          0.61           (1)           0.83                     (2)
    respectively)


    Restructuring Costs ($328 million and $135 million pre-tax, respectively)
     (3)                                                                                                                             1.50                                                0.63


    Integration Costs ($77 million and $40 million pre-tax, respectively) (3)                                                        0.35                                                0.19


    Transaction Costs ($2 million and $7 million pre-tax, respectively) (3)                                                          0.01                                                0.03


    Pension Settlement Charges ($3 million pre-tax) (4)                                                                              0.01                                                   -


    Income Tax Benefit of Special Items ($(99) million and $(123) million,
     respectively)                                                                                                                 (0.46)                                             (0.57)


    Adjusted Diluted Earnings per Share                                                                                             $2.12                                               $1.94                                               $0.18                                             $(0.14)                                              $0.32                                    9.3%                 16.5%
                                                                                                                                    -----                                               -----                                               -----                                              ------                                               -----                                     ---                   ----



    (1) Includes adjustments for non-cash amortization expense of $128 million pre-tax associated with acquisition related identifiable intangible assets, including CareFusion, as well as the net amortization of purchase accounting adjustments of $3 million pre-tax to reflect CareFusion's fixed assets, debt and deferred revenue balances at fair value as of the acquisition
     date recorded in accordance with ASC 805-Business Combinations. Also includes $2 million of pre-tax expense related to a net unfavorable change in the fair value of contingent consideration payments associated with certain acquisitions.


    (2) Includes adjustments for non-cash amortization expense of $152 million pre-tax associated with acquisition related identifiable intangible assets, including CareFusion, as well as the net amortization of purchase accounting adjustments of $27 million pre-tax to reflect CareFusion's inventory, fixed assets, debt and deferred revenue balances at fair value as of the
     acquisition date recorded in accordance with ASC 805-Business Combinations.


    (3) Represents restructuring, integration, and transaction costs associated with the CareFusion acquisition and portfolio rationalization.


    (4) Represents pension settlement charges associated with lump sum benefit payments made from the Company's U.S. supplemental pension plan, as such payments exceeded the service and interest components of the plan's pension cost.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED DILUTED EPS

    (Unaudited)


                                                                                                                                                                                                                                     Twelve Months Ended September 30,
                                                                                                                                                                                                                                 ---------------------------------

                                                                                                                                                                                                                                                                                                                                                                                              Foreign                                                           Foreign

                                                                                                                                                                                                                                                                                                                                            Foreign                             Currency                                                                      Currency

                                                                                                                                                                                                                                                                                                                                           Currency                             Neutral                                                                       Neutral

                                                                                                                                                                                             2016                                2015                          Growth                      Translation                           Growth                                                        Growth %                                    Growth %
                                                                                                                                                                                             ----                                ----                          ------                      -----------                           ------                                                         -------                                      -------


    Reported Diluted Earnings per Share                                                                                                                                                                            $4.49                                              $3.35                                            $1.14                                            $(0.64)                                           $1.78                        34.0%            53.1%
                                                                                                                                                                                                                   -----                                              -----                                            -----                                             ------                                            -----                         ----              ----


    Purchase Accounting Adjustments ($527 million and $645 million pre-tax,                                                                                                                                     2.42          (1)           3.11                     (2)
    respectively)


    Restructuring Costs ($526 million and $271 million pre-tax, respectively) (3)                                                                                                                               2.42                                               1.31


    Integration Costs ($192 million and $95 million pre-tax, respectively) (3)                                                                                                                                  0.88                                               0.46


    Transaction Costs ($10 million and $59 million pre-tax, respectively) (3)                                                                                                                                   0.04                                               0.29


    Pension Settlement Charges ($6 million pre-tax) (4)                                                                                                                                                         0.03                                                  -


    Financing Costs ($107 million pre-tax) (3)                                                                                                                                                                     -                                              0.52


    Employee Termination Cost-related Amounts ($(5) million pre-tax) (5)                                                                                                                                           -                                            (0.02)


    Litigation-related Charge ($12 million pre-tax) (6)                                                                                                                                                            -                                              0.06


    Income Tax Benefit of Special Items ($(369) million and $(400) million, respectively)                                                                                                                     (1.70)                                            (1.93)


    Dilutive Share Impact (7)                                                                                                                                                                                          -                                              0.02


    Adjusted Diluted Earnings per Share                                                                                                                                                                            $8.59                                              $7.16                                            $1.43                                            $(0.65)                                           $2.08                        20.0%            29.1%
                                                                                                                                                                                                                   -----                                              -----                                            -----                                             ------                                            -----                         ----              ----



    (1) Includes adjustments for non-cash amortization expense of $545 million pre-tax associated with acquisition related identifiable intangible assets, including CareFusion, as well as the net amortization of purchase accounting adjustments of $7 million pre-tax to reflect CareFusion's fixed assets, debt and deferred revenue balances at fair value as of the acquisition date recorded in accordance with ASC 805-Business Combinations.
     Also includes $25 million of pre-tax income related to a net favorable change in the fair value of contingent consideration payments associated with certain acquisitions.


    (2) Includes adjustments for non-cash amortization expense of $336 million pre-tax associated with acquisition related identifiable intangible assets, including CareFusion, as well as the net amortization of purchase accounting adjustments of $318 million pre-tax to reflect CareFusion's inventory, fixed assets, debt and deferred revenue balances at fair value as of the acquisition date recorded in accordance with ASC 805-Business
     Combinations. Also includes an acquisition-date accounting gain of $9 million pre-tax related to a previously held equity investment.


    (3) Represents restructuring, integration, transaction and financing costs associated with the CareFusion acquisition and portfolio rationalization.


    (4) Represents pension settlement charges associated with lump sum benefit payments made from the Company's U.S. supplemental pension plan, as such payments exceeded the service and interest components of the plan's pension cost.


    (5) Represents an adjustment to the liability for employee termination costs recorded relative to workforce reduction actions taken in the fourth quarter of fiscal year 2014.


    (6) Represents a charge for plaintiff's attorneys' fees associated with the unfavorable verdict in the antitrust and false advertising lawsuit filed against BD by RTI.


    (7) Represents the dilutive impact of BD shares issued as part of purchase consideration for CareFusion acquisition prior to the consolidation of its operating results beginning on April 1, 2015. The year-to-date adjusted diluted average shares outstanding (in thousands) is 197,390.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    FY2017 OUTLOOK RECONCILIATION



                                                                                                                                                                           FY2017 Outlook

                                                                                                                     FY2016
                                                                                                                     ------

                                                                                                                                                             % Change                                             FX Impact            % Change FXN

                                                                                                                   Revenues
                                                                                                                   --------


    BDX As Reported Revenue                                                                                     $                    12,483                                             (3.0% - 3.5%)                          ~(1.0%)              (2.0% - 2.5%)


                                                                                                                                                            % Increase FXN

                                                                                                                                                              Comparable
                                                                                                                                                              ----------

    BDX As Reported Revenue                                                                                     $                    12,483

    Closed Divestitures Revenue (1)                                                                                                 (843)

    BDX Comparable Revenue                                                                                      $                    11,639                                                           4.5% - 5.0%
                                                                                                              ===                    ======                                                            ==========



    BD Medical Revenue                                                                                          $                     8,654

    Closed Divestitures Revenue (1)                                                                                                 (843)
                                                                                                                                     ----

    BD Medical Comparable Revenue                                                                               $                     7,811                                                           4.5% - 5.0%
                                                                                                              ===                     =====                                                            ==========




                                                                                                                            FY2017 Outlook
                                                                                                                            --------------

                                                                                                     Full Year                    Full Year

                                                                                                   FY2017 Outlook                  FY2016                                                % Increase
                                                                                                   --------------                  ------                                                ----------

                                                                                                     (estimated)


    Reported Fully Diluted Earnings per Share                                                                   $   7.23 - 7.33                                      $4.49                                               NM

    Purchase Accounting Adjustments                                                                                                  2.22                                                                  2.42

    Restructuring Costs                                                                                                       -         (2)                           2.42

    Integration Costs                                                                                                         -         (2)                           0.88

    Transaction Costs                                                                                                         -         (2)                           0.04

    Pension Settlement Charges                                                                                                -         (2)                           0.03

    Income Tax Benefit of Special Items                                                                                       -         (2)                         (1.70)


    Adjusted Fully Diluted Earnings per Share                                                                   $   9.45 - 9.55                                      $8.59                                           10% - 11%
                                                                                                              ===   ===========                                      =====

    FX Impact                                                                                                   $                    (0.17)                                                                                    ~(2.0%)


    Adjusted FXN Growth                                                                                         $   9.62 - 9.72                                                                                     12% - 13%
                                                                                                              ===   ===========


    (1) Excludes the impact from the following closed divestitures: Respiratory, Simplist and Spine.

    (2) FY2017 restructuring, integration and transaction costs, pension settlement charges, and income tax benefit of special items reflect year-to-date realized costs.



    NM - Not Meaningful

    FXN- Foreign Currency Neutral

Contact:
Monique N. Dolecki, Investor Relations - 201-847-5378
Kristen Cardillo, Corporate Communications - 201-847-5657

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/bd-announces-results-for-2016-fourth-fiscal-quarter-and-full-year-provides-fiscal-2017-guidance-300356538.html

SOURCE BD (Becton, Dickinson and Company)