Bodycote plc (LON:BOY)

Bodycote Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	58.2	54.9	20	85.6	73.7	59.5
Depreciation & Amortization	78.5	79.2	83.7	80.4	82.6	81.9
Other Amortization	1.3	1.3	2	1.7	1.7	1.8
Loss (Gain) From Sale of Assets	-1.2	-1.3	-3	-3.6	-1.7	-4.8
Asset Writedown & Restructuring Costs	4.4	3.7	64.5	0.9	4.7	6.1
Loss (Gain) From Sale of Investments	-	-	-	-	-	0.4
Loss (Gain) on Equity Investments	-	-	-	-	-	-0.1
Stock-Based Compensation	4.7	3.4	0.6	5.1	1.7	4.7
Other Operating Activities	9	6.7	-15.5	21.1	17.2	14.8
Change in Accounts Receivable	-14.7	-3.9	7.2	6.2	-37.4	-1.6
Change in Inventory	-4.1	-1.7	1.3	-1.7	-8.5	-2.7
Change in Accounts Payable	6.1	0.3	-7.6	-1	12.6	1.9
Change in Other Net Operating Assets	-2.1	0.9	-0.6	-3.1	-3.7	-17.6
Operating Cash Flow	140.1	143.5	152.6	191.6	142.9	144.3
Operating Cash Flow Growth	-4.50%	-5.96%	-20.36%	34.08%	-0.97%	3.74%

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Capital Expenditures	-74.2	-76.4	-70.1	-74.1	-57.2	-45.1
Sale of Property, Plant & Equipment	7.4	4.7	13.4	10.4	4.7	11.7
Cash Acquisitions	-5.5	-	-52.2	-	-	-66
Divestitures	19	17.6	0.4	-	-	-
Sale (Purchase) of Intangibles	-1.7	-2.1	-4.1	-8.3	-9.8	-6.9
Investment in Securities	-	-	-	-	-	1.5
Other Investing Activities	0.4	0.4	0.8	0.8	0.4	0.3
Investing Cash Flow	-54.2	-55.6	-112.8	-71.2	-61.9	-104.5

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Short-Term Debt Issued	-	-	-	25.7	50.7	155.5
Long-Term Debt Issued	-	53.6	75.2	-	-	-
Total Debt Issued	93.4	53.6	75.2	25.7	50.7	155.5
Short-Term Debt Repaid	-	-	-	-61.8	-75	-116.9
Long-Term Debt Repaid	-	-26.1	-32.5	-13.1	-13.8	-14.4
Total Debt Repaid	-85.1	-26.1	-32.5	-74.9	-88.8	-131.3
Net Debt Issued (Repaid)	8.3	27.5	42.7	-49.2	-38.1	24.2
Repurchase of Common Stock	-44.5	-57.6	-57.7	-13.2	-	-
Common Dividends Paid	-39.6	-40.8	-42.8	-40.6	-38.5	-49
Other Financing Activities	-8.7	-8.7	-9.8	-7.2	-6.2	-5.5
Financing Cash Flow	-84.5	-79.6	-67.6	-110.2	-82.8	-30.3

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Foreign Exchange Rate Adjustments	0.7	0.1	-0.9	-1.7	0.1	-0.8
Net Cash Flow	2.1	8.4	-28.7	8.5	-1.7	8.7

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Free Cash Flow	65.9	67.1	82.5	117.5	85.7	99.2
Free Cash Flow Growth	-6.39%	-18.67%	-29.79%	37.11%	-13.61%	22.02%
Free Cash Flow Margin	8.91%	9.23%	10.90%	14.64%	11.53%	16.11%
Free Cash Flow Per Share	0.38	0.38	0.44	0.62	0.45	0.52
Levered Free Cash Flow	96.06	33.88	99.08	92	48.96	14.81
Unlevered Free Cash Flow	99.88	37.81	103.14	95.13	51.53	16.88

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash Interest Paid	8.6	8.6	9.7	7.2	6.2	5.5
Cash Income Tax Paid	23.5	18.6	32.1	9	15.4	9.5
Change in Working Capital	-14.8	-4.4	0.3	0.4	-37	-20

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Aug 13, 2026

Data Sources Report a data error