Bodycote PLC BOY

Period

Show Report Dates

View

$Common size as fraction$

Rounding

Export to Excel

Income Statement
	2008	2009	2010	2011	2012
Fiscal Year Ends	31/12/08	31/12/09	31/12/10	31/12/11	31/12/12
Turnover	551.80	435.40	499.80	570.70	587.80
Expenses	603.50	485.60	448.60	490.30	494.40
EBITDA	169.90	72.40	97.50	132.90	147.70
EBIT	110.20	21.50	49.20	84.70	99.00
Operating Profit (reported)	-51.70	-50.20	51.20	80.40	93.40
Operating Profit (adjusted)	99.00	18.00	49.30	84.90	99.10
Investment Income	-12.10	-2.50	-	0.00	0.00
Exceptional Items	-152.80	-68.20	1.90	-3.90	-3.20
Net Interest	-3.60	-4.30	-6.00	-4.60	-3.60
Pre-tax Profit	-55.30	-54.50	45.20	75.80	89.80
Tax	-17.20	-3.40	11.70	19.80	22.80
Profit After Tax	-38.10	-51.10	33.50	56.00	67.00
Minority Interests	0.90	-1.00	0.10	0.20	0.10
Profit For Financial Year	149.80	-50.10	27.60	55.80	66.90
Ordinary Dividends	154.90	15.40	15.40	17.40	21.30
Non Equity Dividends	0.00	0.00	-	0.00	0.00
Retained Profit	-5.10	-65.50	12.20	38.40	45.60
Per Share Data
Dividend per Share p	8.00	8.30	11.25	9.35	11.30
Normalized EPS p	39.86	7.17	17.95	31.77	38.85
Reported EPS p	-12.50	-27.00	18.00	29.40	35.80
Norm Discontinued EPS p	3.67	0.00	-3.10	0.00	0.00
Investment Ratios
Profit Margin	19.90	4.13	9.00	14.26	16.32
DPS Growth	6.88	3.75	35.54	-16.89	20.86
Dividend Cover x	4.98	0.86	1.60	3.40	3.44
Norm EPS Growth %	103.10	-82.02	150.39	77.05	22.27
Reported EPS Growth %	-	-	-	63.33	21.77
Other
Market Cap at B/S Date	230.39	303.33	532.81	502.64	866.96
Foreign Turnover	483.50	382.70	445.10	511.30	523.90
Discontinued Turnover	164.90	0.00	-	0.00	0.00
Discontinued Pre-tax Profit	13.50	0.00	0.00	0.00	0.00
Discontinued Post-tax Profit	11.40	0.00	-5.80	0.00	0.00

GBP in Millions except per share data.

Figures from 2004 in accordance with IFRS