FRANKLIN LAKES, N.J., May 5, 2016 /PRNewswire/ -- BD (Becton, Dickinson and Company) (NYSE: BDX), a leading global medical technology company, today reported quarterly adjusted revenues of $3.071 billion for the second fiscal quarter ended March 31, 2016, an increase of 49.7 percent over the prior-year period reported revenues, or 55.2 percent on a currency-neutral basis. On a comparable, currency-neutral basis, second quarter adjusted revenues grew 5.3 percent. As reported, second quarter revenues were $3.067 billion, an increase of 49.6 percent over the prior-year period.

"We are pleased with our second quarter revenue growth and strong operating performance," said Vincent A. Forlenza, Chairman, CEO and President. "Our results this quarter continue to demonstrate the breadth and diversity of the growth drivers within our portfolio. This performance enables us to continue to create value for shareholders and provides us with the capacity to invest for the future."

Second Quarter and Six-Month Fiscal 2016 Operating Results
Adjusted diluted earnings per share were $2.18, compared with $1.61 in the prior-year period. This represents an increase of 35.4 percent, or 44.7 percent on a currency-neutral basis. On a reported basis, diluted earnings per share for the second quarter were $1.56 compared with $1.08 in the prior-year period.

For the six-month period ended March 31, 2016, adjusted diluted earnings per share were $4.13, compared with $3.14 in the prior-year period. This represents an increase of 31.5 percent, or 44.9 percent on a currency-neutral basis. On a reported basis, diluted earnings per share were $2.62 compared with $2.28 in the prior-year period.

Segment Results
In the BD Medical segment, worldwide adjusted revenues for the quarter were $2.135 billion, an increase of 93.1 percent over the prior-year period reported revenues, or 99.5 percent on a currency-neutral basis. On a comparable, currency-neutral basis, adjusted Medical revenues grew 6.1 percent. The segment's revenue growth reflects solid performance across the Medication and Procedural Solutions, Medication Management Solutions, and Diabetes Care units. Strong performance in the Pharmaceutical Systems and Respiratory Solutions units was aided, in part, by volume increases driven by customer ordering patterns and capital placements, respectively. On a reported basis, Medical revenues were $2.131 billion, an increase of 92.8 percent over the prior-year period.

For the six-month period ended March 31, 2016, BD Medical adjusted revenues of $4.194 billion increased 92.6 percent over the prior-year period reported revenues, or 100.5 percent on a currency-neutral basis. On a comparable, currency-neutral basis, adjusted revenues grew 4.0 percent. On a reported basis, revenues were $4.185 billion, an increase of 92.2 percent over the prior-year period.

In the BD Life Sciences segment, reported worldwide revenues for the quarter were $936 million, a decrease of 1.0 percent from the prior-year period, or an increase of 3.4 percent on a currency-neutral basis. The segment's results reflect solid growth in the Preanalytical Systems and Diagnostic Systems units, and Biosciences unit revenues that were about flat when compared with the prior-year period revenues. Growth in the Diagnostic Systems unit was driven by strong core microbiology sales, and was aided, in part, by a late flu season in comparison to the prior year which experienced a strong flu season in the first fiscal quarter. Within the Biosciences unit, strong growth in research instruments and reagents in the U.S. was offset by tender delays in Africa and a difficult comparison to the prior year in Europe.

For the six-month period ended March 31, 2016, BD Life Sciences revenues of $1.869 billion decreased 2.9 percent, and increased 2.5 percent on a currency-neutral basis.

Geographic Results
Second quarter adjusted revenues in the U.S. of $1.722 billion represent an increase of 99.6 percent over the prior-year period reported revenues. On a comparable basis, adjusted U.S. revenues increased 5.7 percent, with notable growth across both segments. Within the BD Medical segment, strong performance across the segment was aided, in part, by the aforementioned timing of customer orders and capital placements in the Pharmaceutical Systems and Respiratory Solutions units, respectively. Growth in the BD Life Sciences segment was driven by strong reagent sales and instrument placements in the Biosciences unit and solid growth in the Diagnostic Systems and Preanalytical Systems units. Growth in the Diagnostic Systems unit was aided by the late peak in the flu season. On a reported basis, U.S. revenues were $1.719 billion, an increase of 99.2 percent over the prior-year period.

Revenues outside of the U.S. were $1.349 billion, representing an increase of 13.5 percent over the prior-year period reported revenues, or an increase of 23.0 percent on a currency-neutral basis. On a comparable, currency-neutral basis, international revenues grew 4.8 percent. Within the BD Medical segment, growth was driven by continued strength in Europe and sales of safety-engineered products, particularly in China. Growth in the Medical Segment was aided, in part, by the aforementioned timing of customer orders and capital placements in the Pharmaceutical Systems and Respiratory Solutions units, respectively. Growth in the Life Sciences segment was driven by Preanalytical Systems and strong microbiology sales, partially offset by the aforementioned tender delays in Africa.

For the six-month period ended March 31, 2016, adjusted revenues in the U.S. were $3.419 billion, representing an increase of 96.1 percent compared with the prior-year period reported revenues. On a comparable basis, adjusted U.S. revenues grew 3.6 percent. On a reported basis, U.S. revenues were $3.410 billion, an increase of 95.5 percent over the prior-year period. Revenues outside of the U.S. were $2.644 billion, representing an increase of 12.1 percent over the prior-year period reported revenues, or an increase of 23.8 percent on a foreign currency-neutral basis. On a comparable, currency-neutral basis, revenues outside the U.S. grew 3.5 percent.

Fiscal 2016 Outlook for Full Year
The Company continues to estimate that currency-neutral adjusted revenues for the full fiscal year 2016, including the accretion from the acquisition of CareFusion, will increase 24.5 to 25.0 percent. Including the impact of foreign currency, as adjusted and as reported revenues are now expected to increase 21.5 to 22.0 percent. This is an increase from previously issued guidance of 20.0 to 20.5 percent growth. On a comparable, currency-neutral basis, the Company continues to estimate organic adjusted revenues will increase 4.5 to 5.0 percent when adjusting for the impact of closed acquisitions and divestitures.

The Company has raised its fiscal 2016 adjusted diluted earnings per share guidance to be between $8.50 and $8.57 which represents growth of approximately 19.0 to 20.0 percent. This is an increase from previously issued guidance of $8.37 to $8.44 which represented approximately 17.0 to 18.0 percent growth. On a currency-neutral basis, the Company continues to expect full-year fiscal 2016 adjusted diluted earnings per share to be between $9.01 and $9.08, which represents growth of approximately 26.0 to 27.0 percent over fiscal 2015 adjusted diluted earnings per share of $7.16. Adjusted diluted earnings per share exclude, among other specified items, the non-cash amortization of intangible assets, and include approximately 22.0 percentage points of accretion from the CareFusion acquisition. As reported, the Company expects full fiscal year diluted earnings per share to be between $6.14 and $6.21.

Conference Call Information
A conference call regarding BD's second 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, May 5, 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, May 12, 2016, confirmation number 83710101.

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 presented throughout this release include the results of CareFusion Corporation ("CareFusion") in the current and prior-year periods. Adjusted revenues for the current period 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 the 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. 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 and restructuring costs. Prior-year adjusted diluted earnings per share results also excludes the impact of financing and transaction 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, optimize respiratory care 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 45,000 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 www.bd.com.

This press release, including the section entitled "Fiscal 2016 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.

Contact:
Monique N. Dolecki, Investor Relations - 201-847-5453
Kristen Cardillo, Corporate Communications - 201-847-5657



    BECTON DICKINSON AND COMPANY

    CONSOLIDATED INCOME STATEMENTS

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


                                                                      Three Months Ended March 31,

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


    REVENUES                                                                        $3,067          $2,051            49.6


    Cost of products sold                                                            1,584           1,005            57.6

    Selling and administrative expense                                                 732             511            43.2

    Research and development expense                                                   182             129            40.4

    Acquisitions and other restructurings                                              104             113           (7.9)
    -------------------------------------                                              ---             ---            ----

    TOTAL OPERATING COSTS

         AND EXPENSES                                                                2,601           1,758            47.9
         ------------                                                                -----           -----            ----


    OPERATING INCOME                                                                   466             293            59.3


    Interest expense                                                                  (99)           (91)            8.5

    Interest income                                                                      3               8          (63.8)

    Other income, net                                                                    6              15          (62.7)
    -----------------                                                                  ---             ---           -----


    INCOME BEFORE INCOME TAXES                                                         376             225            67.1


    Income tax provision                                                                38               9              NM
    --------------------                                                               ---             ---             ---


    NET INCOME                                                                        $338            $216            56.4
    ----------                                                                        ----            ----            ----


    EARNINGS PER SHARE


    Basic Earnings per Share                                                         $1.59           $1.10            44.5

    Diluted Earnings per Share                                                       $1.56           $1.08            44.4
    --------------------------                                                       -----           -----            ----


    AVERAGE SHARES OUTSTANDING (in thousands)


         Basic                                                                     212,469         196,085

         Diluted                                                                   216,538         199,938
         -------                                                                   -------         -------


    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    CONSOLIDATED INCOME STATEMENTS

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


                                                                      Six Months Ended March 31,

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


    REVENUES                                                                       $6,054         $4,102            47.6


    Cost of products sold                                                           3,162          2,011            57.2

    Selling and administrative expense                                              1,480          1,055            40.3

    Research and development expense                                                  369            258            42.8

    Acquisitions and other restructurings                                             225            136            65.2
    -------------------------------------                                             ---            ---            ----

    TOTAL OPERATING COSTS

         AND EXPENSES                                                               5,236          3,460            51.3
         ------------                                                               -----          -----            ----


    OPERATING INCOME                                                                  818            642            27.5


    Interest expense                                                                (196)         (167)           17.1

    Interest income                                                                     9             19          (51.5)

    Other income, net                                                                  11             17          (35.5)
    -----------------                                                                 ---            ---           -----


    INCOME BEFORE INCOME TAXES                                                        642            510            25.8


    Income tax provision                                                               75             58            28.4
    --------------------                                                              ---            ---            ----


    NET INCOME                                                                       $567           $452            25.5
    ----------                                                                       ----           ----            ----


    EARNINGS PER SHARE


    Basic Earnings per Share                                                        $2.67          $2.32            15.1

    Diluted Earnings per Share                                                      $2.62          $2.28            14.9
    --------------------------                                                      -----          -----            ----


    AVERAGE SHARES OUTSTANDING (in thousands)


         Basic                                                                    212,077        194,447

         Diluted                                                                  216,695        198,493
         -------                                                                  -------        -------



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - UNITED STATES

    Three Months Ended March 31,

    (Unaudited; Amounts in millions)



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

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

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

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

       Medication and Procedural Solutions                                                                                    $484                                        $256                                          $484                                               89.3                                                  89.3

       Medication Management Solutions                                                                                         442                                           -                                          442                                                 NM                                                   NM

       Diabetes Care                                                                                                           125                                         120                                           125                                                4.3                                                   4.3

       Pharmaceutical Systems                                                                                                   81                                          72                                            81                                               13.5                                                  13.5

       Respiratory Solutions                                                                                                   149                                           -                                          149                                                 NM                                                   NM

       Deferred Revenue Adjustment *                                                                                           (4)                                          -                                            -                                                NM                                                    -

    TOTAL                                                                                                                   $1,278                                        $447                                        $1,281                                              185.8                                                 186.6
    -----                                                                                                                   ------                                        ----                                        ------                                              -----                                                 -----


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

       Preanalytical Systems                                                                                                  $175                                        $170                                          $175                                                3.0                                                   3.0

       Diagnostic Systems                                                                                                      156                                         149                                           156                                                4.9                                                   4.9

       Biosciences                                                                                                             110                                          97                                           110                                               13.2                                                  13.2
       -----------                                                                                                             ---                                         ---                                           ---                                               ----

    TOTAL                                                                                                                     $441                                        $416                                          $441                                                6.1                                                   6.1
    -----                                                                                                                     ----                                        ----                                          ----                                                ---                                                   ---



    TOTAL UNITED STATES                                                                                                     $1,719                                        $863                                        $1,722                                               99.2                                                  99.6
    -------------------                                                                                                     ------                                        ----                                        ------                                               ----                                                  ----





    * 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

    Three Months Ended March 31, (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                                $348                 $309                $(34)   12.5                23.4

       Medication Management Solutions                                      94                    -                 (6)     NM                 NM

       Diabetes Care                                                       118                  127                 (12)  (6.6)                3.0

       Pharmaceutical Systems                                              229                  223                 (16)    3.1                10.2

       Respiratory Solutions                                                64                    -                 (3)     NM                 NM

    TOTAL                                                                 $853                 $658                $(71)   29.6                40.4
    -----                                                                 ----                 ----                 ----    ----                ----


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

       Preanalytical Systems                                              $165                 $169                $(18)  (2.2)                8.4

       Diagnostic Systems                                                  163                  169                 (13)  (3.6)                4.3

       Biosciences                                                         167                  192                 (10) (12.8)              (7.5)
       -----------                                                         ---                  ---

    TOTAL                                                                 $495                 $530                $(42)  (6.5)                1.4
    -----                                                                 ----                 ----                 ----    ----                 ---



    TOTAL INTERNATIONAL                                                 $1,349               $1,188               $(113)   13.5                23.0
    -------------------                                                 ------               ------                -----    ----                ----




    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - TOTAL

    Three Months Ended March 31, (continued)

    (Unaudited; Amounts in millions)


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

                                                                                                                                                                                                                                                                                                                        % Change
                                                                                                                                                                                                                                                                                                                        --------

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

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

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

       Medication and Procedural Solutions                                                                                     $831                                            $565                                         $831                                       $(34)                                                  47.2                                                      53.2                              47.2      53.2

       Medication Management Solutions                                                                                          536                                               -                                         536                                         (6)                                                    NM                                                       NM                               NM       NM

       Diabetes Care                                                                                                            243                                             247                                          243                                        (12)                                                 (1.3)                                                      3.6                             (1.3)      3.6

       Pharmaceutical Systems                                                                                                   311                                             294                                          311                                        (16)                                                   5.6                                                      11.0                               5.6      11.0

       Respiratory Solutions                                                                                                    213                                               -                                         213                                         (3)                                                    NM                                                       NM                               NM       NM

       Deferred Revenue Adjustment *                                                                                            (4)                                              -                                           -                                          -                                                    NM                                                       NM                                -        -

    TOTAL                                                                                                                    $2,131                                          $1,106                                       $2,135                                       $(71)                                                  92.8                                                      99.2                              93.1      99.5
    -----                                                                                                                    ------                                          ------                                       ------                                        ----                                                   ----                                                      ----                              ----      ----


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

       Preanalytical Systems                                                                                                   $340                                            $339                                         $340                                       $(18)                                                   0.4                                                       5.7                               0.4       5.7

       Diagnostic Systems                                                                                                       319                                             318                                          319                                        (13)                                                   0.4                                                       4.6                               0.4       4.6

       Biosciences                                                                                                              277                                             289                                          277                                        (10)                                                 (4.1)                                                    (0.5)                            (4.1)    (0.5)
       -----------                                                                                                              ---                                             ---

    TOTAL                                                                                                                      $936                                            $945                                         $936                                       $(42)                                                 (1.0)                                                      3.4                             (1.0)      3.4
    -----                                                                                                                      ----                                            ----                                         ----                                        ----                                                   ----                                                       ---                              ----       ---



    TOTAL REVENUES                                                                                                           $3,067                                          $2,051                                       $3,071                                      $(113)                                                  49.6                                                      55.1                              49.7      55.2
    --------------                                                                                                           ------                                          ------                                       ------                                       -----                                                   ----                                                      ----                              ----      ----





    * 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.


    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - UNITED STATES

    Six Months Ended March 31,

    (Unaudited; Amounts in millions)



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

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

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

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

       Medication and Procedural Solutions                                                                                    $975                                            $524                                          $975                                               86.1                                                   86.1

       Medication Management Solutions                                                                                         886                                               -                                          886                                                 NM                                                    NM

       Diabetes Care                                                                                                           259                                             243                                           259                                                6.8                                                    6.8

       Pharmaceutical Systems                                                                                                  144                                             138                                           144                                                4.6                                                    4.6

       Respiratory Solutions                                                                                                   288                                               -                                          288                                                 NM                                                    NM

       Deferred Revenue Adjustment *                                                                                           (9)                                              -                                            -                                                NM                                                     -

    TOTAL                                                                                                                   $2,544                                            $904                                        $2,553                                              181.2                                                  182.3
    -----                                                                                                                   ------                                            ----                                        ------                                              -----                                                  -----


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

       Preanalytical Systems                                                                                                  $353                                            $342                                          $353                                                3.2                                                    3.2

       Diagnostic Systems                                                                                                      305                                             308                                           305                                              (0.9)                                                 (0.9)

       Biosciences                                                                                                             208                                             190                                           208                                                9.7                                                    9.7
       -----------                                                                                                             ---                                             ---                                           ---                                                ---

    TOTAL                                                                                                                     $866                                            $839                                          $866                                                3.2                                                    3.2
    -----                                                                                                                     ----                                            ----                                          ----                                                ---                                                    ---



    TOTAL UNITED STATES                                                                                                     $3,410                                          $1,744                                        $3,419                                               95.5                                                   96.1
    -------------------                                                                                                     ------                                          ------                                        ------                                               ----                                                   ----





    * 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

    Six Months Ended March 31, (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                                $705                 $642                $(80)    9.9               22.3

       Medication Management Solutions                                     200                    -                (19)     NM                NM

       Diabetes Care                                                       240                  267                 (31) (10.3)               1.1

       Pharmaceutical Systems                                              363                  364                 (33)  (0.3)               8.6

       Respiratory Solutions                                               134                    -                 (9)     NM                NM

    TOTAL                                                               $1,641               $1,273               $(171)   28.9               42.3
    -----                                                               ------               ------                -----    ----               ----


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

       Preanalytical Systems                                              $331                 $351                $(43)  (5.5)               6.8

       Diagnostic Systems                                                  327                  347                 (35)  (5.8)               4.3

       Biosciences                                                         344                  387                 (26) (11.1)             (4.3)
       -----------                                                         ---                  ---

    TOTAL                                                               $1,003               $1,085               $(105)  (7.6)               2.0
    -----                                                               ------               ------                -----    ----                ---



    TOTAL INTERNATIONAL                                                 $2,644               $2,358               $(275)   12.1               23.8
    -------------------                                                 ------               ------                -----    ----               ----




    NM - Not Meaningful



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL REVENUE INFORMATION

    REVENUES BY BUSINESS SEGMENTS AND UNITS - TOTAL

    Six Months Ended March 31, (continued)

    (Unaudited; Amounts in millions)


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

                                                                                                                                                                                                                                                                                                                        % Change
                                                                                                                                                                                                                                                                                                                        --------

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

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

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

       Medication and Procedural Solutions                                                                                   $1,680                                          $1,165                                       $1,680                                       $(80)                                                  44.1                                                      51.0                             44.1     51.0

       Medication Management Solutions                                                                                        1,087                                               -                                       1,087                                        (19)                                                    NM                                                       NM                              NM      NM

       Diabetes Care                                                                                                            499                                             510                                          499                                        (31)                                                 (2.2)                                                      3.8                            (2.2)     3.8

       Pharmaceutical Systems                                                                                                   507                                             502                                          507                                        (33)                                                   1.0                                                       7.5                              1.0      7.5

       Respiratory Solutions                                                                                                    422                                               -                                         422                                         (9)                                                    NM                                                       NM                              NM      NM

       Deferred Revenue Adjustment *                                                                                            (9)                                              -                                           -                                          -                                                    NM                                                       NM                               -       -

    TOTAL                                                                                                                    $4,185                                          $2,177                                       $4,194                                      $(171)                                                  92.2                                                     100.0                             92.6    100.5
    -----                                                                                                                    ------                                          ------                                       ------                                       -----                                                   ----                                                     -----                             ----    -----


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

       Preanalytical Systems                                                                                                   $684                                            $692                                         $684                                       $(43)                                                 (1.2)                                                      5.0                            (1.2)     5.0

       Diagnostic Systems                                                                                                       632                                             655                                          632                                        (35)                                                 (3.5)                                                      1.8                            (3.5)     1.8

       Biosciences                                                                                                              552                                             577                                          552                                        (26)                                                 (4.2)                                                      0.3                            (4.2)     0.3
       -----------                                                                                                              ---                                             ---

    TOTAL                                                                                                                    $1,869                                          $1,925                                       $1,869                                      $(105)                                                 (2.9)                                                      2.5                            (2.9)     2.5
    -----                                                                                                                    ------                                          ------                                       ------                                       -----                                                   ----                                                       ---                             ----      ---



    TOTAL REVENUES                                                                                                           $6,054                                          $4,102                                       $6,063                                      $(275)                                                  47.6                                                      54.3                             47.8     54.5
    --------------                                                                                                           ------                                          ------                                       ------                                       -----                                                   ----                                                      ----                             ----     ----





    * 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 March 31,

    (Unaudited; Amounts in millions)


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

                                                                                                                                                      Deferred                                                                        BD                          CFN                    Respiratory                     Comparable                                              Comparable

                                                                                                   Reported                            Revenue                         Adjusted                 Reported                           Reported                  Adjustment **               Historical                                      Adjusted

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

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

       Medication and Procedural Solutions                                                                                    $484                               $                -                                         $484                                         $256                                        $212                             $                      -                                          $467     3.5

       Medication Management Solutions                                                                                         442                                                -                                          442                                            -                                        418                                                    -                                           418     5.9

       Diabetes Care                                                                                                           125                                                -                                          125                                          120                                           -                                                   -                                           120     4.3

       Pharmaceutical Systems                                                                                                   81                                                -                                           81                                           72                                           -                                                   -                                            72    13.5

       Respiratory Solutions                                                                                                   149                                                -                                          149                                            -                                        161                                                 (23)                                           138     8.3

       Deferred Revenue Adjustment *                                                                                           (4)                                               4                                             -                                           -                                          -                                                   -                                             -      -

    TOTAL                                                                                                                   $1,278                                               $4                                        $1,281                                         $447                                        $790                                                $(23)                                        $1,214     5.5
    -----                                                                                                                   ------                                              ---                                        ------                                         ----                                        ----                                                 ----                                         ------     ---


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

       Preanalytical Systems                                                                                                  $175                               $                -                                         $175                                         $170                         $                 -                            $                      -                                          $170     3.0

       Diagnostic Systems                                                                                                      156                                                -                                          156                                          149                                           -                                                   -                                           149     4.9

       Biosciences                                                                                                             110                                                -                                          110                                           97                                           -                                                   -                                            97    13.2

    TOTAL                                                                                                                     $441                               $                -                                         $441                                         $416                         $                 -                            $                      -                                          $416     6.1
    -----                                                                                                                     ----                             ---              ---                                         ----                                         ----                       ---               ---                          ---                    ---                                          ----     ---



    TOTAL UNITED STATES                                                                                                     $1,719                                               $4                                        $1,722                                         $863                                        $790                                                $(23)                                        $1,630     5.7
    -------------------                                                                                                     ------                                              ---                                        ------                                         ----                                        ----                                                 ----                                         ------     ---





    * 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.


    ** 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 FXN REVENUE CHANGE - INTERNATIONAL

    Three Months Ended March 31, (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               2015              2015                  Impact                       % Change
                                                                                                    ----              ----               ----              ----                  ------                       --------

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

       Medication and Procedural Solutions                                                                 $348                         $309                               $56                      $365                           $(34)    4.6

       Medication Management Solutions                                                                       94                            -                               94                        94                             (6)    6.6

       Diabetes Care                                                                                        118                          127                                 -                      127                            (12)    3.0

       Pharmaceutical Systems                                                                               229                          223                                 -                      223                            (16)   10.2

       Respiratory Solutions                                                                                 64                            -                               57                        57                             (3)   17.1

    TOTAL                                                                                                  $853                         $658                              $207                      $865                           $(71)    6.9
    -----                                                                                                  ----                         ----                              ----                      ----                            ----     ---


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

       Preanalytical Systems                                                                               $165                         $169                 $               -                     $169                           $(18)    8.4

       Diagnostic Systems                                                                                   163                          169                                 -                      169                            (13)    4.3

       Biosciences                                                                                          167                          192                                 -                      192                            (10)  (7.5)

    TOTAL                                                                                                  $495                         $530                 $               -                     $530                           $(42)    1.4
    -----                                                                                                  ----                         ----               ---             ---                     ----                            ----     ---



    TOTAL INTERNATIONAL                                                                                  $1,349                       $1,188                              $207                    $1,395                          $(113)    4.8
    -------------------                                                                                  ------                       ------                              ----                    ------                           -----     ---



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

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

    Three Months Ended March 31, (continued)

    (Unaudited; Amounts in millions)


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

                                                                                                                                                                                                                                                                                                                                                                                                                                                     Comparable

                                                                                                                                                      Deferred                                                                        BD                            CFN                       Respiratory                     Comparable                        Comparable                                          Adjusted

                                                                                                   Reported                            Revenue                         Adjusted                 Reported                           Reported                    Adjustment **                  Historical                           FX                                                    FXN

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

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

       Medication and Procedural Solutions                                                                                    $831                               $                -                                         $831                                             $565                                         $267                             $                      -                                          $832            $(34)                 4.0

       Medication Management Solutions                                                                                         536                                                -                                          536                                                -                                         512                                                    -                                           512              (6)                 6.0

       Diabetes Care                                                                                                           243                                                -                                          243                                              247                                            -                                                   -                                           247             (12)                 3.6

       Pharmaceutical Systems                                                                                                  311                                                -                                          311                                              294                                            -                                                   -                                           294             (16)                11.0

       Respiratory Solutions                                                                                                   213                                                -                                          213                                                -                                         218                                                 (23)                                           195              (3)                10.9

       Deferred Revenue Adjustment *                                                                                           (4)                                               4                                             -                                               -                                           -                                                   -                                             -               -                   -

    TOTAL                                                                                                                   $2,131                                               $4                                        $2,135                                           $1,106                                         $997                                                $(23)                                        $2,079            $(71)                 6.1
    -----                                                                                                                   ------                                              ---                                        ------                                           ------                                         ----                                                 ----                                         ------             ----                  ---


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

       Preanalytical Systems                                                                                                  $340                               $                -                                         $340                                             $339                          $                 -                            $                      -                                          $339            $(18)                 5.7

       Diagnostic Systems                                                                                                      319                                                -                                          319                                              318                                            -                                                   -                                           318             (13)                 4.6

       Biosciences                                                                                                             277                                                -                                          277                                              289                                            -                                                   -                                           289             (10)               (0.5)

    TOTAL                                                                                                                     $936                               $                -                                         $936                                             $945                          $                 -                            $                      -                                          $945            $(42)                 3.4
    -----                                                                                                                     ----                             ---              ---                                         ----                                             ----                        ---               ---                          ---                    ---                                          ----             ----                  ---



    TOTAL REVENUES                                                                                                          $3,067                                               $4                                        $3,071                                           $2,051                                         $997                                                $(23)                                        $3,025           $(113)                 5.3
    --------------                                                                                                          ------                                              ---                                        ------                                           ------                                         ----                                                 ----                                         ------            -----                  ---





    * 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 REVENUE CHANGE - UNITED STATES

    Six Months Ended March 31,

    (Unaudited; Amounts in millions)


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

                                                                                                                                                      Deferred                                                                        BD                            CFN                     Respiratory                         Comparable                                              Comparable

                                                                                                   Reported                            Revenue                         Adjusted                 Reported                           Reported                    Adjustment **                Historical                                          Adjusted

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

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

       Medication and Procedural Solutions                                                                                    $975                               $                -                                         $975                                             $524                                           $427                             $                      -                                    $951      2.5

       Medication Management Solutions                                                                                         886                                                -                                          886                                                -                                           843                                                    -                                     843      5.1

       Diabetes Care                                                                                                           259                                                -                                          259                                              243                                              -                                                   -                                     243      6.8

       Pharmaceutical Systems                                                                                                  144                                                -                                          144                                              138                                              -                                                   -                                     138      4.6

       Respiratory Solutions                                                                                                   288                                                -                                          288                                                -                                           333                                                 (46)                                     287      0.6

       Deferred Revenue Adjustment *                                                                                           (9)                                               9                                             -                                               -                                             -                                                   -                                       -       -

    TOTAL                                                                                                                   $2,544                                               $9                                        $2,553                                             $904                                         $1,603                                                $(46)                                  $2,462      3.7
    -----                                                                                                                   ------                                              ---                                        ------                                             ----                                         ------                                                 ----                                   ------      ---


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

       Preanalytical Systems                                                                                                  $353                               $                -                                         $353                                             $342                        $                     -                            $                      -                                    $342      3.2

       Diagnostic Systems                                                                                                      305                                                -                                          305                                              308                                              -                                                   -                                     308    (0.9)

       Biosciences                                                                                                             208                                                -                                          208                                              190                                              -                                                   -                                     190      9.7

    TOTAL                                                                                                                     $866                               $                -                                         $866                                             $839                        $                     -                            $                      -                                    $839      3.2
    -----                                                                                                                     ----                             ---              ---                                         ----                                             ----                      ---                   ---                          ---                    ---                                    ----      ---



    TOTAL UNITED STATES                                                                                                     $3,410                                               $9                                        $3,419                                           $1,744                                         $1,603                                                $(46)                                  $3,301      3.6
    -------------------                                                                                                     ------                                              ---                                        ------                                           ------                                         ------                                                 ----                                   ------      ---





    * 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 FXN REVENUE CHANGE - INTERNATIONAL

    Six Months Ended March 31, (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               2015              2015                  Impact                        % Change
                                                                                                    ----              ----               ----              ----                  ------                        --------

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

       Medication and Procedural Solutions                                                                 $705                         $642                              $117                       $758                            $(80)    3.5

       Medication Management Solutions                                                                      200                            -                              208                        208                             (19)    5.2

       Diabetes Care                                                                                        240                          267                                 -                       267                             (31)    1.1

       Pharmaceutical Systems                                                                               363                          364                                 -                       364                             (33)    8.6

       Respiratory Solutions                                                                                134                            -                              138                        138                              (9)    2.8

    TOTAL                                                                                                $1,641                       $1,273                              $463                     $1,736                           $(171)    4.4
    -----                                                                                                ------                       ------                              ----                     ------                            -----     ---


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

       Preanalytical Systems                                                                               $331                         $351                 $               -                      $351                            $(43)    6.8

       Diagnostic Systems                                                                                   327                          347                                 -                       347                             (35)    4.3

       Biosciences                                                                                          344                          387                                 -                       387                             (26)  (4.3)

    TOTAL                                                                                                $1,003                       $1,085                 $               -                    $1,085                           $(105)    2.0
    -----                                                                                                ------                       ------               ---             ---                    ------                            -----     ---



    TOTAL INTERNATIONAL                                                                                  $2,644                       $2,358                              $463                     $2,821                           $(275)    3.5
    -------------------                                                                                  ------                       ------                              ----                     ------                            -----     ---



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

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

    Six Months Ended March 31, (continued)

    (Unaudited; Amounts in millions)


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

                                                                                                                                                                                                                                                                                                                                                                                                                                                           Comparable

                                                                                                                                                      Deferred                                                                        BD                            CFN                       Respiratory                         Comparable                        Comparable                                          Adjusted

                                                                                                   Reported                            Revenue                         Adjusted                 Reported                           Reported                    Adjustment **                  Historical                               FX                                                    FXN

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

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

       Medication and Procedural Solutions                                                                                  $1,680                               $                -                                       $1,680                                           $1,165                                             $544                             $                      -                                        $1,709              $(80)                3.0

       Medication Management Solutions                                                                                       1,087                                                -                                        1,087                                                -                                           1,051                                                    -                                         1,051               (19)                5.1

       Diabetes Care                                                                                                           499                                                -                                          499                                              510                                                -                                                   -                                           510               (31)                3.8

       Pharmaceutical Systems                                                                                                  507                                                -                                          507                                              502                                                -                                                   -                                           502               (33)                7.5

       Respiratory Solutions                                                                                                   422                                                -                                          422                                                -                                             471                                                 (46)                                           425                (9)                1.3

       Deferred Revenue Adjustment *                                                                                           (9)                                               9                                             -                                               -                                               -                                                   -                                             -                 -                  -

    TOTAL                                                                                                                   $4,185                                               $9                                        $4,194                                           $2,177                                           $2,066                                                $(46)                                        $4,198             $(171)                4.0
    -----                                                                                                                   ------                                              ---                                        ------                                           ------                                           ------                                                 ----                                         ------              -----                 ---


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

       Preanalytical Systems                                                                                                  $684                               $                -                                         $684                                             $692                          $                     -                            $                      -                                          $692              $(43)                5.0

       Diagnostic Systems                                                                                                      632                                                -                                          632                                              655                                                -                                                   -                                           655               (35)                1.8

       Biosciences                                                                                                             552                                                -                                          552                                              577                                                -                                                   -                                           577               (26)                0.3

    TOTAL                                                                                                                   $1,869                               $                -                                       $1,869                                           $1,925                          $                     -                            $                      -                                        $1,925             $(105)                2.5
    -----                                                                                                                   ------                             ---              ---                                       ------                                           ------                        ---                   ---                          ---                    ---                                        ------              -----                 ---



    TOTAL REVENUES                                                                                                          $6,054                                               $9                                        $6,063                                           $4,102                                           $2,066                                                $(46)                                        $6,122             $(275)                3.5
    --------------                                                                                                          ------                                              ---                                        ------                                           ------                                           ------                                                 ----                                         ------              -----                 ---





    * 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 REVENUE INFORMATION

    SAFETY REVENUES

    (Unaudited; Amounts in millions)



                                                 Three Months Ended March 31,
                                                 ----------------------------

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

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

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

    TOTAL SAFETY REVENUES
    ---------------------

       United States                                $443                                 $294             $          -           50.7                   50.7

       International                                 290                                  256                     (31)           13.1                   25.1
       -------------

    TOTAL                                           $733                                 $550                    $(31)           33.2                   38.8
    -----                                           ----                                 ----                     ----            ----                   ----


    BY SEGMENT
    ----------

       BD Medical                                   $465                                 $281                    $(17)           65.5                   71.6

       BD Life Sciences                              268                                  269                     (14)          (0.5)                   4.6
       ----------------

    TOTAL                                           $733                                 $550                    $(31)           33.2                   38.8
    -----                                           ----                                 ----                     ----            ----                   ----






                                                  Six Months Ended March 31,
                                                  --------------------------

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

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

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

    TOTAL SAFETY REVENUES
    ---------------------

       United States                                $890                                 $602             $          -           47.7                   47.7

       International                                 580                                  521                     (69)           11.3                   24.6
       -------------

    TOTAL                                         $1,470                               $1,123                    $(69)           30.8                   37.0
    -----                                         ------                               ------                     ----            ----                   ----


    BY SEGMENT
    ----------

       BD Medical                                   $932                                 $577                    $(37)           61.6                   68.0

       BD Life Sciences                              538                                  547                     (33)          (1.6)                   4.3
       ----------------

    TOTAL                                         $1,470                               $1,123                    $(69)           30.8                   37.0
    -----                                         ------                               ------                     ----            ----                   ----



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF SAFETY REVENUE CHANGE TO COMPARABLE FXN REVENUE CHANGE

    (Unaudited; Amounts in millions)


                                                                                               Three Months Ended March 31,
                                                                                            ----------------------------

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

                                                                                BD                 BD                         CFN           Comparable         Comparable          Comparable

                                                                             Reported           Reported                    Reported        Historical              FX                 FXN

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

    TOTAL SAFETY REVENUES
    ---------------------

       United States                                                                     $443                                         $294                $130                $424               $     -  4.5

       International                                                                      290                                          256                  36                 292                  (31)  9.9
       -------------                                                                      ---                                          ---

    TOTAL                                                                                $733                                         $550                $165                $715                 $(31)  6.7
    -----                                                                                ----                                         ----                ----                ----                  ----   ---


    BY SEGMENT
    ----------

       BD Medical                                                                        $465                                         $281                $165                $446                 $(17)  8.0

       BD Life Sciences                                                                   268                                          269                   -                269                  (14)  4.6
       ----------------                                                                   ---                                          ---

    TOTAL                                                                                $733                                         $550                $165                $715                 $(31)  6.7
    -----                                                                                ----                                         ----                ----                ----                  ----   ---





                                                                                             Six Months Ended March 31,
                                                                                             --------------------------

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

                                                                                BD                 BD                         CFN           Comparable         Comparable          Comparable

                                                                             Reported           Reported                    Reported        Historical              FX                 FXN

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

    TOTAL SAFETY REVENUES
    ---------------------

       United States                                                                     $890                                         $602                $252                $854               $     -  4.2

       International                                                                      580                                          521                  79                 600                  (69)  8.1
       -------------                                                                      ---                                          ---

    TOTAL                                                                              $1,470                                       $1,123                $331              $1,454                 $(69)  5.8
    -----                                                                              ------                                       ------                ----              ------                  ----   ---


    BY SEGMENT
    ----------

       BD Medical                                                                        $932                                         $577                $331                $908                 $(37)  6.7

       BD Life Sciences                                                                   538                                          547                   -                547                  (33)  4.3
       ----------------                                                                   ---                                          ---

    TOTAL                                                                              $1,470                                       $1,123                $331              $1,454                 $(69)  5.8
    -----                                                                              ------                                       ------                ----              ------                  ----   ---



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED DILUTED EPS

    (Unaudited)


                                                                                                                                                                                                                                              Three Months Ended March 31,
                                                                                                                                                                                                                                          ----------------------------

                                                                                                                                                                                                                                                                                                                                                                                                       Foreign                                           Foreign

                                                                                                                                                                                                                                                                                                                                                    Foreign                              Currency                                                      Currency

                                                                                                                                                                                                                                                                                                                                                   Currency                              Neutral                                                       Neutral

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


    Reported Diluted Earnings per Share                                                                                                                                                                             $1.56                                              $1.08                                              $0.48                                              $(0.14)                                           $0.62            44.4%            57.4%
                                                                                                                                                                                                                    -----                                              -----                                              -----                                               ------                                            -----             ----              ----


    Purchase Accounting Adjustments ($115 million or $73 million after-tax and $9                                                                                                                                    0.34           (1)           0.01                    (2)
    million or $3 million after-tax, respectively)


    Restructuring Costs ($64 million or $35 million after-tax and $62 million or $36 million after-tax, respectively) (3)                                                                                            0.16                                               0.18


    Integration Costs ($40 million or $25 million after-tax and $18 million or $10 million after-tax, respectively) (3)                                                                                              0.12                                               0.05


    Transaction Costs ($33 million or $19 million after-tax) (3)                                                                                                                                                        -                                              0.10


    Financing Costs ($58 million or $34 million after-tax) (3)                                                                                                                                                          -                                              0.17


    Dilutive Share Impact (4)                                                                                                                                                                                           -                                              0.02


    Adjusted Diluted Earnings per Share                                                                                                                                                                             $2.18                                              $1.61                                              $0.57                                              $(0.15)                                           $0.72            35.4%            44.7%
                                                                                                                                                                                                                    -----                                              -----                                              -----                                               ------                                            -----             ----              ----



    (1) Includes non-cash amortization expense of $136 million pre-tax associated with acquisition related identifiable intangible assets, including CareFusion, as well as the net amortization of purchase accounting adjustments of $1 million pre-tax to reflect CareFusion's fixed assets, debt and deferred revenue balances at fair value as of the acquisition date. Also includes $22 million of pre-tax income related to a
     net favorable change in the fair value of contingent consideration payments associated with certain acquisitions.


    (2) Represents non-cash amortization expense associated with acquisition related identifiable intangible assets of $18 million pre-tax, partially offset by 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 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 quarter-to-date adjusted diluted average shares outstanding (in thousands) is 197,436.



    BECTON DICKINSON AND COMPANY

    SUPPLEMENTAL INFORMATION

    RECONCILIATION OF REPORTED DILUTED EPS TO ADJUSTED DILUTED EPS

    (Unaudited)


                                                                                                                                                                                                                                                  Six Months Ended March 31,
                                                                                                                                                                                                                                              --------------------------

                                                                                                                                                                                                                                                                                                                                                                                                        Foreign                                               Foreign

                                                                                                                                                                                                                                                                                                                                                      Foreign                             Currency                                                          Currency

                                                                                                                                                                                                                                                                                                                                                     Currency                             Neutral                                                           Neutral

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


    Reported Diluted Earnings per Share                                                                                                                                                                                      $2.62                                            $2.28                                             $0.34                                             $(0.40)                                           $0.74            14.9%            32.5%
                                                                                                                                                                                                                             -----                                            -----                                             -----                                              ------                                            -----             ----              ----


    Purchase Accounting Adjustments ($268 million or $193 million after-tax and $27                                                                                                                                       0.89          (1)           0.08                   (2)
    million or $15 million after-tax, respectively)


    Restructuring Costs ($149 million or $89 million after-tax and $62 million or $36 million after-tax, respectively) (3)                                                                                                0.41                                             0.18                                                                                               (0.01)


    Integration Costs ($75 million or $47 million after-tax and $31 million or $19 million after-tax, respectively) (3)                                                                                                   0.22                                             0.10


    Transaction Costs ($43 million or $29 million after-tax) (3)                                                                                                                                                             -                                            0.15


    Financing Costs ($102 million or $62 million after-tax) (3)                                                                                                                                                              -                                            0.31


    Litigation-related Charge ($12 million or $7 million after-tax) (4)                                                                                                                                                      -                                            0.04


    Dilutive Share Impact (5)                                                                                                                                                                                                    -                                            0.02


    Adjusted Diluted Earnings per Share                                                                                                                                                                                      $4.13                                            $3.14                                             $0.99                                             $(0.42)                                           $1.41            31.5%            44.9%
                                                                                                                                                                                                                             -----                                            -----                                             -----                                              ------                                            -----             ----              ----



    (1) Includes non-cash amortization expense of $285 million pre-tax associated with acquisition related identifiable intangible assets, including CareFusion, as well as the net amortization of purchase accounting adjustments of $5 million pre-tax to reflect CareFusion's fixed assets, debt and deferred revenue balances at fair value as of the acquisition date. Also includes $22 million of pre-tax income related to a net
     favorable change in the fair value of contingent consideration payments associated with certain acquisitions.


    (2) Represents non-cash amortization expense associated with acquisition related identifiable intangible assets of $35 million pre-tax, partially offset by 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 a charge for plaintiff's attorneys' fees associated with the unfavorable verdict in the antitrust and false advertising lawsuit filed against BD by RTI.


    (5) 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

    FY2016 OUTLOOK RECONCILIATION

    (Amounts in millions, except per share data)


                                                                                                                           FY2015                                             FY2016 Outlook
                                                                                                                           ------                                           --------------

                                                                                                                          Revenues                                            % Increase                                                              FX Impact              % Increase FXN
                                                                                                                          --------                                            ----------                                                              ---------              --------------


    BDX As Reported Revenue                                                                                                          $                      10,282                     21.5% - 22.0%                                    ~(3.0%)                                24.5% - 25.0%

    Deferred Revenue Adjustment                                                                                                                               20                                                 NM                                                    NM                     NM
                                                                                                                                                             ---                                                ---                                                   ---                    ---

    BDX As Adjusted Revenue                                                                                                                               10,302                     21.5% - 22.0%                                    ~(3.0%)                                24.5% - 25.0%

    CareFusion First Half Revenue                                                                                                                          2,066

    Respiratory Solution Adjustment (1)                                                                                                                     (78)

                                                                                                                                                                                     % Increase FXN
                                                                                                                                                                                     --------------

                                                                                                                                                                                                                                           Comparable
                                                                                                                                                                                                                                           ----------

    BDX Comparable Revenue                                                                                                                                12,290                       4.5% - 5.0%


    Inorganic Revenue (2)                                                                                                                                   (27)                                       Comparable Organic
                                                                                                                                                                                                       ------------------

    BDX Comparable Organic Revenue                                                                                                   $                      12,263                                                        4.5% - 5.0%
                                                                                                                                   ===                      ======


    BD Medical Revenue                                                                                                               $                       6,460

    Deferred Revenue Adjustment                                                                                                                               20
                                                                                                                                                             ---

    BD Medical As Adjusted Revenue                                                                                                                         6,480

    CareFusion First Half Revenue                                                                                                                          2,066

    Respiratory Solution Adjustment (1)                                                                                                                     (78)

                                                                                                                                                                                     % Increase FXN
                                                                                                                                                                                     --------------

                                                                                                                                                                                       Comparable
                                                                                                                                                                                       ----------

    BD Medical Comparable Revenue                                                                                                    $                       8,469                       4.5% - 5.0%
                                                                                                                                   ===                       =====



                                                                                                                                                       FY2015                                        FY2016 Outlook
                                                                                                                                                       ------                                        --------------

                                                                                                                      Operating Income                       Operating Margin (% of Sales)
                                                                                                                      ----------------                        ----------------------------


    BDX Adjusted Operating Income                                                                                                    $                       2,177                                                              21.1%

    CareFusion First Half Operating Income                                                                                                                   388                                                                 NM
                                                                                                                                                             ---

    BDX Comparable Adjusted Operating Income                                                                                         $                       2,566                                                              20.7%                 ~21.0% - 22.0%
                                                                                                                                   ===                       =====



                                                                                                                                                  FY2016 Outlook
                                                                                                                                                  --------------

                                                                                                                          Full Year                     Full Year

                                                                                                                           FY2016                         FY2015                                             % Increase
                                                                                                                           ------                         ------                                             ----------

                                                                                                                         (estimated)


    Reported Fully Diluted Earnings per Share                                                                                        $    6.14 - 6.21                                         $3.35                                                         NM

    Purchase Accounting Adjustments                                                                                                                         1.73                                                               2.17

    Restructuring Costs                                                                                                                                     0.41              (3)             0.80

    Integration Costs                                                                                                                                       0.22              (3)             0.29

    Transaction Costs                                                                                                                               -                                          0.19

    Financing Costs                                                                                                                                 -                                          0.31

    Litigation-related Charge                                                                                                                       -                                          0.04

    Employee Termination Cost-related Amounts                                                                                                       -                                        (0.01)

    Dilutive Share Impact                                                                                                                           -                                          0.02


    Adjusted Fully Diluted Earnings per Share                                                                                        $    8.50 - 8.57                                         $7.16                                                    19.0% - 20.0%
                                                                                                                                   ===    ===========                                         =====

    FX Impact                                                                                                                        $                      (0.51)                                                                                                   ~(7.0%)


    Adjusted FXN Growth                                                                                                              $    9.01 - 9.08                                                                                                 26.0% - 27.0%
                                                                                                                                   ===    ===========



    (1) 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.
    (2) Adjusts FY2015 revenues for the following closed divestitures: Simplist and Spine.
    (3) FY2016 restructuring and integration cost reflect year-to-date realized costs.


    NM- Not Meaningful

    FXN- Foreign Currency Neutral

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/bd-announces-results-for-2016-second-fiscal-quarter-300263297.html

SOURCE BD (Becton, Dickinson and Company)