Airea’s owner earnings

PUBLISHED: 19 Sep 2016 @ 10:24 | Comments (0) |

If we look at the cash flow elements in Airea’s (LSE:AIEA) annual reports we find that in arriving at operating profit the company has annual deduction for depreciation of between £0.83m and £1.163m. This is largely a legacy of being a much bigger company with plenty of fixed assets (it was called Sirdar).

The depreciation figure must be compared with the actual outflow on capital items to gain an impression of the difference between profit numbers and owner earnings numbers. In 2015 fixed capital item expenditure was £0.459m and in 2016 it was £0.704m.

Proxy for owner earnings

(These are only proxies because I’m using historical amounts actually spent on changes in working capital and fixed capital items rather than the future focused “required expenditure needed to main the firm’s economic franchise, unit volume and invest in value-generating projects”).

£’000s	2016	2015	2014	2013	2012	2011
Profit after interest and tax deduction, but before exceptionals deduction	1,248	695	416	78	341	378
Add back depreciation (because it is not a cash flow)	+837	+830	+880	+1072	+1085	+1163
Deduct additional cash being tied up in working capital from year to year (a positive number indicates cash released)	+1,009	-490	-1633	+416	-940	-413
Deduct additional cash tied up in fixed capital items (purchases have a negative effect, sales of PP&E a positive effect)	-704	-459	+157	-132	+2,417	-455
Pension contribution	-400	-400	-375	-417	-550	-600
Proxy owner earnings	1990	176	-555	1017	2353	73
Proxy owner earnings if we ignore working capital changes (they’re volatile and would probably not change for a company with declining revenue)	+981	+666	+1078	+601	+3293	+486

Looking at the row of numbers along the bottom I conclude that owner earnings have fluctuated but cannot say with any certainty that they are either (a) averaging more……..To read the rest of this article, and more like it, subscribe to my premium newsletter Deep Value Shares – click here http://newsletters.advfn.com/deepvalueshares/subscribe-1

CLICK HERE TO REGISTER FOR FREE ON ADVFN, the world's leading stocks and shares information website, provides the private investor with all the latest high-tech trading tools and includes live price data streaming, stock quotes and the option to access 'Level 2' data on all of the world's key exchanges (LSE, NYSE, NASDAQ, Euronext etc).

This area of the ADVFN.com site is for independent financial commentary. These blogs are provided by independent authors via a common carrier platform and do not represent the opinions of ADVFN Plc. ADVFN Plc does not monitor, approve, endorse or exert editorial control over these articles and does not therefore accept responsibility for or make any warranties in connection with or recommend that you or any third party rely on such information. The information available at ADVFN.com is for your general information and use and is not intended to address your particular requirements. In particular, the information does not constitute any form of advice or recommendation by ADVFN.COM and is not intended to be relied upon by users in making (or refraining from making) any investment decisions. Authors may or may not have positions in stocks that they are discussing but it should be considered very likely that their opinions are aligned with their trading and that they hold positions in companies, forex, commodities and other instruments they discuss.