Bellway p.l.c. (LON:BWY)

Bellway p.l.c. Cash Flow Statement

Financials in millions GBP. Fiscal year is August - July.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Net Income	156.8	157.5	130.5	365	242.6	390.7
Depreciation & Amortization	5.6	5.5	5.1	6	6.1	6.5
Loss (Gain) From Sale of Assets	-0.1	-	-	-	-	-0.7
Loss (Gain) on Equity Investments	2.3	1.5	2.3	1.4	-9.3	-10.4
Stock-Based Compensation	5.2	4.6	4.5	4.5	3.1	2.6
Other Operating Activities	5.3	8.9	34.7	2.2	6.1	12.3
Change in Accounts Receivable	10.9	-4.4	11.5	28.7	-33.2	-12
Change in Inventory	24.3	-101.9	-139.2	-152	-391.4	-160.3
Change in Accounts Payable	-118	74.7	-98.8	-75.3	-104.5	158.1
Change in Other Net Operating Assets	-9.2	-7.2	-16.1	55.7	325.5	45.7
Operating Cash Flow	83.1	139.2	-65.5	236.2	45	432.5
Operating Cash Flow Growth	-	-	-	424.89%	-89.59%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Capital Expenditures	-10.9	-11.9	-1.4	-2.7	-0.5	-3.3
Sale of Property, Plant & Equipment	0.1	-	-	0.1	0.1	1.5
Cash Acquisitions	-4.6	-4.6	-	-	-	-8.9
Other Investing Activities	8.3	3.6	-6.6	-5.7	35.7	16.3
Investing Cash Flow	-7.1	-12.9	-8	-8.3	35.3	5.6

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Long-Term Debt Issued	-	-	-	-	-	130
Total Debt Issued	60	-	-	-	-	130
Short-Term Debt Repaid	-	-	-	-	-	-50
Long-Term Debt Repaid	-	-3.3	-3.6	-3.5	-2.9	-3.4
Total Debt Repaid	-4.5	-3.3	-3.6	-3.5	-2.9	-53.4
Net Debt Issued (Repaid)	55.5	-3.3	-3.6	-3.5	-2.9	76.6
Issuance of Common Stock	0.4	0.3	1.2	-	2.2	1.4
Repurchase of Common Stock	-53.4	-1	-34.9	-66	-7.4	-2.5
Common Dividends Paid	-82.5	-70	-131.7	-171.7	-157.2	-104.7
Financing Cash Flow	-80	-74	-169	-241.2	-165.3	-29.2

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Net Cash Flow	-4	52.3	-242.5	-13.3	-85	408.9

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Free Cash Flow	72.2	127.3	-66.9	233.5	44.5	429.2
Free Cash Flow Growth	-	-	-	424.72%	-89.63%	-
Free Cash Flow Margin	2.51%	4.58%	-2.81%	6.85%	1.26%	13.74%
Free Cash Flow Per Share	0.60	1.06	-0.56	1.90	0.36	3.47
Levered Free Cash Flow	104.91	179.99	-45.89	235.35	-116.45	315.58
Unlevered Free Cash Flow	119.35	194.05	-33.89	247.73	-107.89	322.89

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Cash Interest Paid	8.5	6.7	6.8	6.9	5.8	3
Cash Income Tax Paid	77.8	76.1	38.5	129.8	63.8	84.1
Change in Working Capital	-92	-38.8	-242.6	-142.9	-203.6	31.5

Data Source: S&P Global Market Intelligence Last updated: Jan 31, 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 15, 2026

Data Sources Report a data error