Financhill
Buy
59

BDX Quote, Financials, Valuation and Earnings

Last price:
$227.82
Seasonality move :
6.25%
Day range:
$223.51 - $229.31
52-week range:
$218.75 - $249.89
Dividend yield:
1.71%
P/E ratio:
38.33x
P/S ratio:
3.28x
P/B ratio:
2.54x
Volume:
3M
Avg. volume:
2.2M
1-year change:
-5.06%
Market cap:
$65.8B
Revenue:
$20.2B
EPS (TTM):
$5.94
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.1B $19.1B $18.9B $19.4B $20.2B
Revenue Growth (YoY) -7.03% 19.02% -1.36% 2.66% 4.16%
 
Cost of Revenues $9.3B $10.5B $10.4B $11.2B $11.1B
Gross Profit $6.8B $8.6B $8.5B $8.2B $9.1B
Gross Profit Margin 42.29% 45.12% 44.92% 42.17% 45.22%
 
R&D Expenses $1B $1.3B $1.3B $1.2B $1.2B
Selling, General & Admin $4.2B $4.7B $4.7B $4.7B $4.9B
Other Inc / (Exp) -$275M -$277M -$308M -$359M -$486M
Operating Expenses $5.6B $6.2B $6B $5.7B $6.3B
Operating Income $1.2B $2.4B $2.5B $2.4B $2.9B
 
Net Interest Expenses $521M $460M $382M $403M $365M
EBT. Incl. Unusual Items $414M $1.7B $1.8B $1.7B $2B
Earnings of Discontinued Ops. $522M $488M $144M -$46M --
Income Tax Expense $62M $88M $148M $132M $300M
Net Income to Company $352M $1.6B $1.6B $1.5B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $874M $2.1B $1.8B $1.5B $1.7B
 
Basic EPS (Cont. Ops) $2.75 $6.92 $5.93 $4.97 $5.88
Diluted EPS (Cont. Ops) $2.71 $6.85 $5.88 $4.94 $5.86
Weighted Average Basic Share $279M $289.3M $285M $286.3M $289.8M
Weighted Average Diluted Share $282.4M $292.1M $287.4M $288.4M $291M
 
EBITDA $3.1B $4.4B $4.4B $4.4B $4.8B
EBIT $942M $2.2B $2.2B $2.1B $2.5B
 
Revenue (Reported) $16.1B $19.1B $18.9B $19.4B $20.2B
Operating Income (Reported) $1.2B $2.4B $2.5B $2.4B $2.9B
Operating Income (Adjusted) $942M $2.2B $2.2B $2.1B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.7B $4.8B $4.8B $5.1B $5.4B
Revenue Growth (YoY) -18.39% 29.62% -1.82% 6.85% 6.88%
 
Cost of Revenues $2.3B $2.8B $2.7B $3.4B $3B
Gross Profit $1.4B $2.1B $2.1B $1.7B $2.5B
Gross Profit Margin 38.15% 43.04% 43.63% 33.44% 45.74%
 
R&D Expenses $242M $368M $300M $281M $302M
Selling, General & Admin $1.1B $1.3B $1.2B $1.1B $1.3B
Other Inc / (Exp) -$52M -$178M -$145M -$202M -$179M
Operating Expenses $1.7B $1.6B $1.5B $1.2B $1.7B
Operating Income -$252M $439M $565M $485M $793M
 
Net Interest Expenses $121M $109M $97M $104M $100M
EBT. Incl. Unusual Items -$428M $151M $320M $181M $514M
Earnings of Discontinued Ops. -- $110M -- -- --
Income Tax Expense -$34M -$4M $33M $28M $114M
Net Income to Company -$394M $154M $287M $154M $400M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $128M $265M $288M $108M $400M
 
Basic EPS (Cont. Ops) $0.36 $0.85 $0.93 $0.37 $1.45
Diluted EPS (Cont. Ops) $0.36 $0.84 $0.92 $0.37 $1.45
Weighted Average Basic Share $290.4M $285.9M $284.7M $290.6M $289.6M
Weighted Average Diluted Share $293.9M $289.1M $287.2M $294.5M $291.5M
 
EBITDA $209M $844M $1B $881M $1.3B
EBIT -$305M $262M $424M $294M $669M
 
Revenue (Reported) $3.7B $4.8B $4.8B $5.1B $5.4B
Operating Income (Reported) -$252M $439M $565M $485M $793M
Operating Income (Adjusted) -$305M $262M $424M $294M $669M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.1B $19.7B $18.9B $19.4B $20.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3B $10.7B $10.4B $11.2B $11.1B
Gross Profit $6.8B $9B $8.5B $8.2B $9.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1B $1.3B $1.3B $1.2B $1.2B
Selling, General & Admin $4.2B $4.8B $4.7B $4.7B $4.9B
Other Inc / (Exp) -$275M -$281M -$306M -$361M -$486M
Operating Expenses $5.6B $6.3B $6B $5.7B $6.3B
Operating Income $1.2B $2.7B $2.5B $2.4B $2.9B
 
Net Interest Expenses $521M $460M $382M $403M $365M
EBT. Incl. Unusual Items $414M $2B $1.8B $1.7B $2B
Earnings of Discontinued Ops. -- $228M $143M -- --
Income Tax Expense $62M $128M $148M $132M $300M
Net Income to Company $352M $1.6B $1.6B $1.5B $1.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $875M $2.1B $1.8B $1.5B $1.7B
 
Basic EPS (Cont. Ops) $2.75 $6.91 $5.92 $4.99 $5.95
Diluted EPS (Cont. Ops) $2.73 $6.85 $5.88 $4.96 $5.94
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.1B $4.7B $4.4B $4.4B $4.8B
EBIT $942M $2.5B $2.2B $2.1B $2.5B
 
Revenue (Reported) $16.1B $19.7B $18.9B $19.4B $20.2B
Operating Income (Reported) $1.2B $2.7B $2.5B $2.4B $2.9B
Operating Income (Adjusted) $942M $2.5B $2.2B $2.1B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.7B $18.9B $19.4B $20.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.7B $10.4B $11.2B $11.1B --
Gross Profit $9B $8.5B $8.2B $9.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $1.3B $1.2B $1.2B --
Selling, General & Admin $4.8B $4.7B $4.7B $4.9B --
Other Inc / (Exp) -$281M -$306M -$361M -$486M --
Operating Expenses $6.3B $6B $5.7B $6.3B --
Operating Income $2.7B $2.5B $2.4B $2.9B --
 
Net Interest Expenses $460M $382M $403M $365M --
EBT. Incl. Unusual Items $2B $1.8B $1.7B $2B --
Earnings of Discontinued Ops. $228M $143M -- -- --
Income Tax Expense $128M $148M $132M $300M --
Net Income to Company $1.6B $1.6B $1.5B $1.7B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $1.8B $1.5B $1.7B --
 
Basic EPS (Cont. Ops) $6.91 $5.92 $4.99 $5.95 --
Diluted EPS (Cont. Ops) $6.85 $5.88 $4.96 $5.94 --
Weighted Average Basic Share $1.2B $1.1B $1.1B $1.2B --
Weighted Average Diluted Share $1.2B $1.1B $1.2B $1.2B --
 
EBITDA $4.7B $4.4B $4.4B $4.8B --
EBIT $2.5B $2.2B $2.1B $2.5B --
 
Revenue (Reported) $19.7B $18.9B $19.4B $20.2B --
Operating Income (Reported) $2.7B $2.5B $2.4B $2.9B --
Operating Income (Adjusted) $2.5B $2.2B $2.1B $2.5B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.8B $2.3B $1B $1.4B $1.7B
Short Term Investments $20M $12M $8M $8M $445M
Accounts Receivable, Net $2.4B $2.4B $2.2B $2.5B $3B
Inventory $2.7B $2.7B $3.2B $3.3B $3.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $891M $1B $1.6B $1.4B $1.3B
Total Current Assets $9B $8.8B $8.1B $8.7B $10.5B
 
Property Plant And Equipment $5.9B $6B $6B $6.6B $6.8B
Long-Term Investments -- -- -- -- --
Goodwill $23.6B $23.9B $24.6B $24.5B $26.5B
Other Intangibles $13.8B $12.8B $12.3B $10.9B $10.9B
Other Long-Term Assets $1.7B $2.4B $1.8B $2.1B $2.6B
Total Assets $54B $53.9B $52.9B $52.8B $57.3B
 
Accounts Payable $1.4B $1.7B $1.7B $1.6B $1.9B
Accrued Expenses $3.6B $4.1B $3.8B $3.7B $4.7B
Current Portion Of Long-Term Debt $706M $500M $1.9B $1.1B $1.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $156M -- $1M --
Total Current Liabilities $5.8B $6.6B $7.8B $6.6B $9B
 
Long-Term Debt $17.2B $17.1B $13.9B $14.7B $17.9B
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $30.2B $27.7B $27B $31.4B
 
Common Stock $367M $367M $367M $371M $371M
Other Common Equity Adj -$2.5B -$2.1B -$1.5B -$1.5B -$1.7B
Common Equity $23.8B $23.7B $25.3B $25.8B $25.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.8B $23.7B $25.3B $25.8B $25.9B
 
Total Liabilities and Equity $54B $53.9B $52.9B $52.8B $57.3B
Cash and Short Terms $2.8B $2.3B $1B $1.4B $2.2B
Total Debt $17.9B $17.6B $16.1B $15.9B $20.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.8B $2.3B $1B $1.4B $1.7B
Short Term Investments $20M $12M $8M $8M $445M
Accounts Receivable, Net $2.4B $2.4B $2.2B $2.5B $3B
Inventory $2.7B $2.7B $3.2B $3.3B $3.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $891M $1B $1.6B $1.4B $1.3B
Total Current Assets $9B $8.8B $8.1B $8.7B $10.5B
 
Property Plant And Equipment $5.9B $6B $6B $6.6B $6.8B
Long-Term Investments -- -- -- -- --
Goodwill $23.6B $23.9B $24.6B $24.5B $26.5B
Other Intangibles $13.8B $12.8B $12.3B $10.9B $10.9B
Other Long-Term Assets $1.7B $2.4B $1.8B $2.1B $2.6B
Total Assets $54B $53.9B $52.9B $52.8B $57.3B
 
Accounts Payable $1.4B $1.7B $1.7B $1.6B $1.9B
Accrued Expenses $3.6B $4.1B $3.8B $3.7B $4.7B
Current Portion Of Long-Term Debt $706M $500M $1.9B $1.1B $1.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $156M -- $1M --
Total Current Liabilities $5.8B $6.6B $7.8B $6.6B $9B
 
Long-Term Debt $17.2B $17.1B $13.9B $14.7B $17.9B
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $30.2B $27.7B $27B $31.4B
 
Common Stock $367M $367M $367M $371M $371M
Other Common Equity Adj -$2.5B -$2.1B -$1.5B -$1.5B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $23.8B $23.7B $25.3B $25.8B $25.9B
 
Total Liabilities and Equity $54B $53.9B $52.9B $52.8B $57.3B
Cash and Short Terms $2.8B $2.3B $1B $1.4B $2.2B
Total Debt $17.9B $17.6B $16.1B $15.9B $20.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $352M $1.6B $1.6B $1.5B $1.7B
Depreciation & Amoritzation $2.1B $2.2B $2.2B $2.3B $2.3B
Stock-Based Compensation $236M $229M $233M $259M $247M
Change in Accounts Receivable -$53M -$61M $32M -$290M -$453M
Change in Inventories -$120M -$83M -$631M -$15M $98M
Cash From Operations $3.5B $4.6B $2.6B $3B $3.8B
 
Capital Expenditures $769M $1.2B $973M $874M $725M
Cash Acquisitions -$164M -$508M -$2.1B $540M -$3.9B
Cash From Investing -$1.2B -$1.9B -$3.2B -$716M -$5.5B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued $3.4B $4.9B $497M $1.7B $4.5B
Long-Term Debt Repaid -$4.7B -$5.1B -$805M -$2.2B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$109M -$265M $924M -$120M -$89M
Cash From Financing $22M -$3.3B -$591M -$2B $2.1B
 
Beginning Cash (CF) $590M $2.9B $2.4B $1.2B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$540M -$1.2B $317M $371M
Ending Cash (CF) $2.9B $2.4B $1.2B $1.5B $1.9B
 
Levered Free Cash Flow $2.8B $3.5B $1.7B $2.1B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$394M $154M $287M $154M $400M
Depreciation & Amoritzation $514M $582M $581M $587M $586M
Stock-Based Compensation $43M $47M $49M $58M $51M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $952M $971M $1.3B $1.2B
 
Capital Expenditures $172M $452M $315M $294M $296M
Cash Acquisitions -$25M -$225M -$1.6B -- --
Cash From Investing -$327M -$694M -$2B $137M -$3.9B
 
Dividends Paid (Ex Special Dividend) -$253M -$259M -$270M -$265M -$275M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3.2B $497M -- --
Long-Term Debt Repaid -$468M -$3.1B -$500M -$439M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$174M -$7M -$15M -$1M
Cash From Financing -$1.2B -$1.1B -$550M -$998M $124M
 
Beginning Cash (CF) $3B $3.3B $2.8B $1B $4.5B
Foreign Exchange Rate Adjustment $6M -$3M -$19M -$8M $4M
Additions / Reductions -$53M -$887M -$1.6B $465M -$2.6B
Ending Cash (CF) $2.9B $2.4B $1.2B $1.5B $1.9B
 
Levered Free Cash Flow $1.3B $500M $656M $1B $882M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $352M $1.6B $1.6B $1.5B $1.7B
Depreciation & Amoritzation $2.1B $2.2B $2.2B $2.3B $2.3B
Stock-Based Compensation $236M $229M $233M $259M $247M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $4.6B $2.6B $3B $3.8B
 
Capital Expenditures $769M $1.2B $973M $874M $725M
Cash Acquisitions -$164M -$508M -$2.1B -- --
Cash From Investing -$1.2B -$1.9B -$3.2B -$716M -$5.5B
 
Dividends Paid (Ex Special Dividend) -$1B -$1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.7B -$5.1B -$805M -$2.2B -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$109M -$265M $924M -$120M -$89M
Cash From Financing $22M -$3.3B -$591M -$2B $2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3B -$540M -$1.2B $317M $371M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $3.5B $1.7B $2.1B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.6B $1.5B $1.7B --
Depreciation & Amoritzation $2.2B $2.2B $2.3B $2.3B --
Stock-Based Compensation $229M $233M $259M $247M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.6B $2.6B $3B $3.8B --
 
Capital Expenditures $1.2B $973M $874M $725M --
Cash Acquisitions -$508M -$2.1B -- -- --
Cash From Investing -$1.9B -$3.2B -$716M -$5.5B --
 
Dividends Paid (Ex Special Dividend) -$1B -$1.1B -$1.1B -$1.1B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.9B $497M $1.7B $4.5B --
Long-Term Debt Repaid -$5.1B -$805M -$2.2B -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$265M $924M -$120M -$89M --
Cash From Financing -$3.3B -$591M -$2B $2.1B --
 
Beginning Cash (CF) $13.5B $10.5B $5B $9.6B --
Foreign Exchange Rate Adjustment $15M -$45M $5M $4M --
Additions / Reductions -$540M -$1.2B $317M $371M --
Ending Cash (CF) $13B $9.3B $5.3B $10B --
 
Levered Free Cash Flow $3.5B $1.7B $2.1B $3.1B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock