Form: 8-K

Current report filing

April 14, 2022


Exhibit 99.1

BECTON DICKINSON AND COMPANY
CONDENSED CONSOLIDATED INCOME STATEMENTS
(Unaudited; Amounts in millions, except share and per share data)
Fiscal Year 2022 Fiscal Year 2021 Fiscal Year 2020 Fiscal Year 2019
Three Months Ended December 31, 2021 Three Months Ended December 31, 2020 Three Months Ended March 31, 2021 Three Months Ended June 30, 2021 Three Months Ended September 30, 2021 Twelve Months Ended September 30, 2021 Twelve Months Ended September 30, 2020 Twelve Months Ended September 30, 2019
REVENUES $ 4,718  $ 5,041  $ 4,634  $ 4,607  $ 4,849  $ 19,131  $ 16,074  $ 16,218 
Cost of products sold 2,498  2,505  2,584  2,649  2,763  10,500  9,276  8,720 
Selling and administrative expense 1,185  1,119  1,115  1,200  1,285  4,719  4,185  4,185 
Research and development expense 314  278  304  330  368  1,279  1,039  1,004 
Acquisitions and other restructurings 34  50  47  24  58  179  299  480 
Other operating (income) expense, net (4) —  296  (88) (5) 203  363  654 
TOTAL OPERATING COSTS AND EXPENSES 4,027  3,953  4,345  4,114  4,469  16,881  15,161  15,043 
OPERATING INCOME 692  1,088  289  492  380  2,250  912  1,175 
Interest expense (98) (118) (124) (115) (111) (469) (528) (639)
Interest income 12 
Other income (expense), net 33  (10) (1) (120) (99) 23  43 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 600  1,005  158  378  151  1,692  414  591 
Income tax provision (benefit) 32  135  (15) (28) (4) 88  62  (141)
NET INCOME FROM CONTINUING OPERATIONS 568  870  173  407  154  1,604  352  733 
Income from discontinued operations, net of tax 109  133  127  118  110  488  522  500 
NET INCOME 677  1,003  299  525  265  2,092  874  1,233 
Preferred stock dividends (23) (23) (23) (23) (23) (90) (107) (152)
NET INCOME APPLICABLE TO COMMON SHAREHOLDERS $ 655  $ 981  $ 277  $ 502  $ 242  $ 2,002  $ 767  $ 1,082 
BASIC EARNINGS PER SHARE
Income from Continuing Operations $ 1.92  $ 2.92  $ 0.52  $ 1.33  $ 0.46  $ 5.23  $ 0.88  $ 2.15 
Income from Discontinued Operations 0.38  0.46  0.43  0.41  0.39  1.69  1.87  1.85 
Basic Earnings per Share $ 2.30  $ 3.38  $ 0.95  $ 1.73  $ 0.85  $ 6.92  $ 2.75  $ 4.01 
DILUTED EARNINGS PER SHARE
Income from Continuing Operations $ 1.90  $ 2.89  $ 0.51  $ 1.32  $ 0.46  $ 5.18  $ 0.87  $ 2.11 
Income from Discontinued Operations 0.38  0.45  0.43  0.40  0.38  1.67  1.85  1.82 
Diluted Earnings per Share $ 2.28  $ 3.35  $ 0.94  $ 1.72  $ 0.84  $ 6.85  $ 2.71  $ 3.94 
AVERAGE SHARES OUTSTANDING (in thousands)
     Basic 284,685 290,590 291,095 289,522 285,985 289,288 278,971 269,943
     Diluted 286,723 293,112 293,547 291,897 288,598 292,089 282,402 274,775
Page 1


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Three Months Ended December 31, 2021
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Investment gains/losses and asset impairments (E) Income tax benefit of special items Adjusted (Non-GAAP)
See Footnotes on Page 10
REVENUES $ 4,718  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 4,718 
Gross margin 2,221  358  —  —  —  10  —  —  2,588 
Selling and administrative expense 1,185  (7) —  —  —  (1) —  —  1,177 
Research and development expense 314  —  —  —  —  (21) —  —  293 
OPERATING INCOME 692  365  17  17  —  31  —  —  1,122 
Net interest expense (96) (1) —  —  —  —  —  —  (97)
Other income (expense), net —  —  —  —  17  —  26 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 600  364  17  17  31  17  —  1,050 
Income tax provision 32  —  —  —  —  —  —  86  118 
NET INCOME FROM CONTINUING OPERATIONS $ 568  $ 364  $ 17  $ 17  $ $ 31  $ 17  $ (86) $ 933 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 1.90  $ 1.27  $ 0.06  $ 0.06  $ 0.02  $ 0.11  $ 0.06  $ (0.30) $ 3.17 

Page 2


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Twelve Months Ended September 30, 2021
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Investment gains/losses and asset impairments (E) Impacts of debt extinguishment (F) Income tax benefit of special items Adjusted
(Non-GAAP)
See Footnotes on Page 10
REVENUES $ 19,131  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 19,131 
Gross margin 8,630  1,398  —  —  63  41  —  —  —  10,132 
Selling and administrative expense 4,719  (11) —  —  —  (1) —  —  —  4,707 
Research and development expense 1,279  (7) —  —  —  (92) —  —  —  1,181 
OPERATING INCOME 2,250  1,416  135  44  266  134  —  —  —  4,244 
Net interest expense (460) (7) —  —  —  —  —  —  (460)
Other (expense) income, net (99) (5) —  —  —  (46) 178  —  36 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 1,692  1,405  135  44  272  134  (46) 185  —  3,820 
Income tax provision 88  —  —  —  —  —  —  —  348  435 
NET INCOME FROM CONTINUING OPERATIONS $ 1,604  $ 1,405  $ 135  $ 44  $ 272  $ 134  $ (46) $ 185  $ (348) $ 3,384 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 5.18  $ 4.81  $ 0.46  $ 0.15  $ 0.93  $ 0.46  $ (0.16) $ 0.63  $ (1.19) $ 11.28 

Page 3


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Three Months Ended December 31, 2020
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Impacts of debt extinguishment (F) Dilutive impact (H) Income tax benefit of special items Adjusted
(Non-GAAP)
See Footnotes on Page 10
REVENUES $ 5,041  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 5,041 
Gross margin 2,536  347  —  —  —  —  —  2,899 
Selling and administrative expense 1,119  (2) —  —  —  —  —  —  —  1,117 
Research and development expense 278  (5) —  —  —  (18) —  —  —  255 
OPERATING INCOME 1,088  355  33  17  26  —  —  —  1,527 
Net interest expense (116) (2) —  —  —  —  —  —  —  (118)
Other income (expense), net 33  —  —  —  (12) —  10  —  —  31 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 1,005  352  33  17  (5) 26  11  —  —  1,440 
Income tax provision 135  —  —  —  —  —  —  —  79  213 
NET INCOME FROM CONTINUING OPERATIONS $ 870  $ 352  $ 33  $ 17  $ (5) $ 26  $ 11  $ —  $ (79) $ 1,227 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 2.89  $ 1.20  $ 0.11  $ 0.06  $ (0.02) $ 0.09  $ 0.04  $ (0.01) $ (0.27) $ 4.10 

Page 4


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Three Months Ended March 31, 2021
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Impacts of debt extinguishment (F) Income tax benefit of special items Adjusted
(Non-GAAP)
See Footnotes on Page 10
REVENUES $ 4,634  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 4,634 
Gross margin 2,050  348  —  —  37  11  —  —  2,446 
Selling and administrative expense 1,115  (1) —  —  —  —  —  —  1,113 
Research and development expense 304  —  —  —  —  (21) —  —  282 
OPERATING INCOME 289  349  33  14  333  32  —  —  1,050 
Net interest expense (122) (1) —  —  —  —  —  (119)
Other (expense) income, net (10) —  —  —  —  —  15  — 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 158  348  33  14  333  32  20  —  937 
Income tax provision (15) —  —  —  —  —  —  124  110 
NET INCOME FROM CONTINUING OPERATIONS $ 173  $ 348  $ 33  $ 14  $ 333  $ 32  $ 20  $ (124) $ 827 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 0.51  $ 1.18  $ 0.11  $ 0.05  $ 1.13  $ 0.11  $ 0.07  $ (0.42) $ 2.74 

Page 5


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Three Months Ended June 30, 2021
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Income tax benefit of special items Adjusted
(Non-GAAP)
See Footnotes on Page 10
REVENUES $ 4,607  $ —  $ —  $ —  $ —  $ —  $ —  $ 4,607 
Gross margin 1,958  349  —  —  —  10  —  2,317 
Selling and administrative expense 1,200  (6) —  —  —  —  —  1,194 
Research and development expense 330  (1) —  —  —  (22) —  306 
OPERATING INCOME 492  357  27  (4) (88) 32  —  817 
Net interest expense (113) (1) —  —  —  —  —  (115)
Other (expense) income, net (1) —  —  —  18  —  —  17 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 378  355  27  (4) (70) 32  —  719 
Income tax (benefit) provision (28) —  —  —  —  —  59  31 
NET INCOME FROM CONTINUING OPERATIONS $ 407  $ 355  $ 27  $ (4) $ (70) $ 32  $ (59) $ 688 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 1.32  $ 1.22  $ 0.09  $ (0.01) $ (0.24) $ 0.11  $ (0.20) $ 2.28 

Page 6


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Three Months Ended September 30, 2021
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Investment gains/losses and asset impairments (E) Impacts of debt extinguishment (F) Income tax benefit of special items Adjusted
(Non-GAAP)
See Footnotes on Page 10
REVENUES $ 4,849  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 4,849 
Gross margin 2,086  354  —  —  18  12  —  —  —  2,470 
Selling and administrative expense 1,285  (1) —  —  —  —  —  —  —  1,283 
Research and development expense 368  —  —  —  —  (31) —  —  —  337 
OPERATING INCOME 380  356  41  17  13  43  —  —  —  850 
Net interest expense (109) (1) —  —  —  —  —  —  (109)
Other (expense) income, net (120) (5) —  —  —  —  (46) 153  —  (18)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 151  350  41  17  13  43  (46) 154  —  724 
Income tax provision (4) —  —  —  —  —  —  —  85  82 
NET INCOME FROM CONTINUING OPERATIONS $ 154  $ 350  $ 41  $ 17  $ 13  $ 43  $ (46) $ 154  $ (85) $ 642 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 0.46  $ 1.21  $ 0.14  $ 0.06  $ 0.05  $ 0.15  $ (0.16) $ 0.53  $ (0.30) $ 2.15 

Page 7


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Twelve Months Ended September 30, 2020
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Investment gains/losses and asset impairments (E) Impacts of debt extinguishment (F) Income tax benefit of special items Adjusted (Non-GAAP)
See Footnotes on Page 10
REVENUES $ 16,074  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 16,074 
Gross margin 6,798  1,377  —  —  244  31  98  —  —  8,548 
Selling and administrative expense 4,185  —  —  —  (1) —  —  —  4,186 
Research and development expense 1,039  —  —  —  —  (74) —  —  —  965 
OPERATING INCOME 912  1,361  214  84  622  105  98  —  —  3,397 
Net interest expense (521) (5) —  —  —  —  —  —  —  (527)
Other income (expense), net 23  —  —  —  —  —  41 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 414  1,355  214  84  631  105  100  —  2,911 
Income tax provision 62  —  —  —  —  —  —  —  392  454 
NET INCOME FROM CONTINUING OPERATIONS $ 352  $ 1,355  $ 214  $ 84  $ 631  $ 105  $ 100  $ $ (392) $ 2,457 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 0.87  $ 4.80  $ 0.76  $ 0.30  $ 2.24  $ 0.37  $ 0.35  $ 0.03  $ (1.39) $ 8.32 

Page 8


BECTON DICKINSON AND COMPANY
SUPPLEMENTAL INFORMATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS
(Unaudited; Amounts in millions, except per share data)
Twelve Months Ended September 30, 2019
Reported (GAAP) Purchase accounting adjustments (A) Integration costs (B) Restructuring costs (B) Transaction gain/loss, product and other litigation-related matters (C) European regulatory initiative-related costs (D) Investment gains/losses and asset impairments (E) Impacts of debt extinguishment (F) Hurricane-related insurance proceeds (G) Income tax benefit of special items Adjusted (Non-GAAP)
See Footnotes on Page 10
REVENUES $ 16,218  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 16,218 
Gross margin 7,498  1,374  25  —  —  15  —  —  —  —  8,912 
Selling and administrative expense 4,185  (8) —  —  11  (4) —  —  —  —  4,184 
Research and development expense 1,004  —  —  —  —  (32) (30) —  —  —  942 
OPERATING INCOME 1,175  1,382  323  180  643  50  30  —  —  —  3,785 
Net interest expense (627) (5) —  —  —  —  —  (5) —  —  (637)
Other income (expense), net 43  122  —  —  —  (13) 59  (24) —  190 
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 591  1,499  323  180  646  50  17  54  (24) —  3,339 
Income tax provision (141) —  —  —  —  —  —  —  —  622  481 
NET INCOME FROM CONTINUING OPERATIONS $ 733  $ 1,499  $ 323  $ 180  $ 646  $ 50  $ 17  $ 54  $ (24) $ (622) $ 2,858 
DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS $ 2.11  $ 5.45  $ 1.18  $ 0.66  $ 2.35  $ 0.18  $ 0.06  $ 0.20  $ (0.09) $ (2.26) $ 9.85 


Page 9



The reconciliations of reported results to adjusted results on the previous pages reflect the following adjustments that are considered by management to be outside of BD’s underlying operational results or that affect period to period comparability:
(A)Purchase accounting adjustments-Includes amortization and other adjustments related to the purchase accounting for acquisitions impacting identified intangible assets and the valuation of fixed assets and debt. BD’s amortization expense is primarily recorded in Cost of products sold.
(B)Integration and restructuring costs-Includes amounts associated with integration and restructuring activities resulting from acquisitions, as well as simplification and other cost saving initiatives. These costs are recorded to Acquisitions and other restructurings.
(C)Transaction gain/loss, product and other litigation-related matters-Includes charges to record product liability reserves, including related legal defense costs, of $361 million, $378 million, and $914 million which were recorded to Other operating (income) expense, net in 2021, 2020 and 2019, respectively, as well as Alaris pump-related remediation costs of $56 million and $244 million recorded to Cost of Products Sold in 2021 and 2020, respectively. Other amounts, which were recorded to Other operating (income) expense, net, include gains of $158 million recognized on sale-leaseback transactions in 2021, a $336 million gain recognized on the sale of a business in 2019 and a $75 million charge to record the estimated cost of a product recall in the Medical segment in 2019.
(D)European regulatory initiative-related costs-Represents costs incurred to develop processes and systems to establish initial compliance with the European Union Medical Device Regulation and the European Union In Vitro Diagnostic Medical Device Regulation, which represent a significant, unusual change to the existing regulatory framework. We consider these costs to be duplicative of previously incurred costs and/or one-off costs, which are limited to a specific period of time. These expenses, which are recorded in Cost of products sold and Research and development expense, include the cost of labor, other services and consulting (in particular, research and development and clinical trials) and supplies, travel and other miscellaneous costs.
(E)Investment gains/losses and asset impairments-Includes investment gains/losses recorded to Other income (expense), net, as well as asset impairment charges.
(F)Impacts of debt extinguishment-Represents the impacts, which are recorded in Other income (expense), net and Interest expense, of our extinguishment of certain long-term senior notes.
(G)Hurricane-related insurance proceeds-Represents insurance proceeds relating to hurricane-related claims. These proceeds were recorded within Other income (expense), net.
(H)Dilutive impact-Represents the impact of transactions which affect the comparability of period-over-period calculations of diluted earnings per share.
Page 10