Picture of Porvair logo

PRV Porvair News Story

0.000.00%
gb flag iconLast trade - 00:00
IndustrialsBalancedMid CapHigh Flyer

Half Year Results 2020

RNS Number : 2801R

Porvair PLC

29 June 2020

 

For immediate release                                                                                                                29 June 2020

 

Porvair plc

 

Half year results for the six months ended 31 May 2020

 

Porvair plc ("Porvair" or "the Group"), the specialist filtration and environmental technology group, today announces its half yearly results for the six months ended 31 May 2020.

 

Highlights:

·      Revenue grew 2% to £73.2 million (2019: £72.0 million), 1% on a constant currency basis*.

·      Operating profit increased 20% to £9.3 million (2019: £7.8 million).  Adjusted operating profit* increased by 13% to £9.0 million (2019: £8.0 million).

·      Profit before tax increased 19% to £8.8 million (2019: £7.4 million).

·      Basic earnings per share were 13.1 pence (2019: 12.4 pence).  Adjusted basic earnings per share* grew 11% to 14.3 pence (2019: 12.9 pence).

·      Net cash was £1.0 million (31 May 2019: £3.2 million) after investing £2.0 million (2019: £2.8 million) in capital expenditure.

·      Interim dividend maintained at 1.7 pence per share (2019: 1.7 pence).

Commenting on the outlook, Ben Stocks, Chief Executive, said:

"The outlook for the next six months is unpredictable and, as previously announced, until patterns of demand stabilise the Group has withdrawn earnings guidance. During the Covid-19 pandemic, management's primary focus has been on the wellbeing of staff, with all operations observing safety guidelines and social distancing.  Management's second priority has been to prepare for recessionary conditions should they arise. Information on current trading in each division is set out in this statement.

 

"The near term may be challenging, but the Board remains confident that the Group is well positioned and remains resilient. We expect demand for emissions control, clean water, process efficiency and laboratory consumables to revert to normal levels as economies recover.  Our balance sheet enables us to continue investing in new products, engineering skills and productivity improvements to ensure the Group recovers strongly when conditions allow."

 

*See notes 1, 2 and 3 for definition and calculations of alternative performance measures

 

For further information please contact:

Porvair plc01553 765 500
Ben Stocks, Chief Executive
Chris Tyler, Group Finance Director
Buchanan Communications020 7466 5000
Charles Ryland / Steph Watson
  An analyst briefing will take place at 9:30 a.m. on 29 June 2020 by video conference through invitation from Buchanan. An audio webcast and a copy of the presentation will be available at www.porvair.com on the day. Operating review
H1 2020H1 2019Growth
£m£m%
Revenue73.272.02
Operating profit9.37.820
Adjusted operating profit*9.08.013
Profit before tax8.87.419
Adjusted profit before tax*8.57.612
PencePence
Earnings per share13.112.46
Adjusted earnings per share*14.312.911
£m£m
Net cash and bank debt1.03.2
  *See notes 1, 2 and 3 for definition and calculations of alternative performance measures   Revenue growth was 2% (1% at constant currency).  Operating profit increased 20% to £9.3 million.  Net cash and bank debt at 31 May 2020 was £1.0 million. Profit before tax increased by 19%, largely driven by a strong first half performance in the Aerospace and Industrial division.  Adjusted earnings per share increased 11% to 14.3 pence Covid-19 and operating summary The direct effects of the pandemic on Group operations evolved through the period. In the early weeks, with order books at record levels, issues were mainly around supply: ensuring staff were able to work safely and amending working practices to meet safety guidelines. The plant in Hubei Province was closed for two months from February with staff retained on full pay. All other plants remained open, with some minor supply disruptions which have now been largely resolved. As the pandemic developed, so order patterns changed. All demand in China stopped in February and March but is now recovering. Orders from academic and industrial laboratories fell, offset by increases from those dealing with diagnostics. Plants serving general industrial and automotive markets in the US and Europe saw demand reducing from late April. Aviation demand was strong in the first quarter but was lower in the final two months of the period, with shipments for the balance of the year harder to predict and expected to be at lower levels. In anticipation of recessionary pressure, spending has been reduced across the Group. Ordinarily, a combination of overtime and temporary or subcontracted staff are used to give operational flexibility, but these arrangements are all being adjusted to amend capacity. By the end of May, 7% of Group staff had been furloughed, around one third on grounds of vulnerability and the remainder to reduce operating costs. Those affected have received full pay for up to three months. In the US, the federal Paycheck Protection Plan loan scheme will be used in June and July to maintain levels of employment. Overall staff numbers have reduced by around 10% since the start of the year.   The Group continues to undertake sensible capital expenditure, either to meet anticipated demand, increase margins or improve quality. Further expansion of clean room capacity will be added in the second half of the year, with projects to improve process automation and visual inspection continuing unchanged. Much has been done in support of the wider fight against the pandemic. Filters and other components have been made for several of the UK consortia that developed hospital breathing apparatus. Orders for these products have been received from around the world. Demand for diagnostic kit components has increased. New sample preparation and sample automation products were launched as planned and first orders have already been received. Nevertheless, trading in the second half is difficult to predict and such actions as are necessary will be taken to preserve the Group's financial position.  Earnings guidance was withdrawn at the time of the trading update on 8 April 2020, and the Board does not consider it prudent to reinstate guidance until patterns of demand stabilise.  Commentary on the current outlook for each division is given in the review below.  Immediate management priorities are firstly to safeguard the wellbeing of staff; and secondly to adjust operating activity to meet fast-changing patterns of demand and maintain balance sheet strength.   Longer term, the Board has been looking at measures to ensure the Group emerges robustly from the pandemic.  Group risks have been re-evaluated and changes made to asset valuations, including an impairment of the assets in the Metal Melt Quality plant in China, reducing the carrying value of these assets by £2.3 million, as described in note 1. Over the last five years the Group has achieved revenue growth of 47% (8% CAGR), earnings per share growth of 77% (12% CAGR) and generated cash from operations of £70 million.  Over the next twelve months, maintaining these rates of growth is unlikely as the recessionary effects of the pandemic work through.  But a longer-term perspective continues to inform the Group's planning and investment decisions despite currently challenging conditions.  While Covid-19 may adversely affect some markets over the next few years (aviation for example), it will benefit others such as diagnostic research and laboratory consumables.  The Group is well set to benefit from global trends: tighter environmental regulations; growth in analytical science; the replacement of plastic by aluminium; and the drive for manufacturing process efficiency.   Strategic statement Porvair's strategy is to generate shareholder value through the development of specialist filtration and associated environmental technology businesses, both organically and by acquisition. Such businesses have certain key characteristics in common: ·      Specialist design or engineering skills are required; ·      Product use and replacement is mandated by regulation, quality accreditation or a maintenance cycle; and ·      Products are typically designed into a system that will have a long life-cycle. This strategy continues to work well for the Group, which is in a position of financial strength, and able to invest in both organic and acquired growth as appropriate. Business model outline Our customers require filtration or emission control products that perform to a given specification. Orders are won by offering the best technical solutions for these requirements at an acceptable commercial cost. Filtration expertise is applicable across all markets, with new products often being adaptations of existing designs. Experience in specific markets or applications is valuable in building customer confidence. Domain knowledge is important, as is deciding where to direct resources. This leads the Group to: 1.   Focus on markets where we see long term growth potential. 2.   Look for applications where product use is mandated and replacement demand is regular. 3.   Make new product development a core business activity. 4.   Establish geographic presence where end-markets require. 5.   Invest in both organic and acquired growth. Therefore: ·      We focus on three operating segments: Aviation & Industrial; Laboratory; and Metal Melt Quality. All have clear structural growth drivers. ·      Our products typically control emissions or protect complex downstream systems and are replaced regularly.  A high proportion of our annual revenue is from repeat orders. ·      Through a focus on new product development we aim to generate growth rates in excess of the underlying market.  Where possible we build intellectual property around our product developments. ·      Our geographic presence follows the markets we serve.  In the last twelve months: 47% of revenue was in the Americas; 25% in Asia; 17% in continental Europe; and 11% in the UK.  The Group has plants in the US, UK, Germany, the Netherlands and China.  In the last twelve months, 49% of revenue was manufactured in the US; 33% in the UK; 13% in Europe; and 5% in China. ·      We aim to meet dividend and investment needs from free cash flow and modest borrowing facilities.  In recent years we have expanded manufacturing capacity in the UK, Germany, US and China, and made several acquisitions.  All investments are subject to a hurdle rate analysis based on strategic and financial priorities. Corporate social responsibility The Board recognises that responsible and sustainable business development is essential for creating long term value for stakeholders.  Our manufacturing facilities have limited emissions and we aim to reduce carbon intensity each year.  Most of the products made by Porvair are used to the benefit of the environment.  Our water analysis equipment measures contamination levels in water.  Industrial filters are typically needed to reduce emissions or improve efficiency. Aerospace filters improve safety as well as engine and hydraulic reliability. Nuclear filters confine fissile materials.  Metal Melt Quality filters reduce waste and help improve the strength to weight ratio of metal components.   Divisional review Aerospace & Industrial
H1 2020H1 2019Growth
£m£m%
Revenue35.732.111
Operating profit7.54.183
Adjusted operating profit*4.84.212
  *See notes 1, 2 and 3 for definition and calculations of alternative performance measures   The Aerospace & Industrial division designs and manufactures a wide range of specialist filtration products, demand for which grows as aerospace and industrial customers seek cleaner, safer or more efficient operations. Differentiation is achieved through design engineering; intellectual property; or quality accreditations. Revenue increased by 11%.  Demand in aerospace and US industrial started the period at record levels, however shipments reduced in the final two months of the period leading to an 8% reduction in aerospace revenue period on period.  Concerns around activity linked to the 737 Max were offset by strength early in the period at Airbus and other manufacturers.  Demand for gasification spares, emission control products and microelectronic filters was good.  £7.0 million (2019: £7.3 million) of gasification spares were shipped in the period.  Further gasification spares orders are not now likely until 2021.  Royal Dahlman contributed ahead of expectations with both its petrochemical and distribution businesses trading satisfactorily. Encouraging progress was made with gasification filter development and the commissioning of the large gasification projects.  Some of the provisions held by the Group against the successful outcome of this work have been used and others have been released, as outlined in notes 1 and 9. The outlook for demand in this division is mixed, due to the impact from Covid-19. Weakness in commercial aerospace and petrochemical markets is likely to feed through to lower demand in the second half and more cost restructuring is possible.  Demand for emissions control, water-related and specialist filtration products may be less volatile.      Laboratory
H1 2020H1 2019Growth
£m£m%
Revenue19.020.1(5)
Operating profit2.82.9(6)
Adjusted operating profit*2.83.0(6)
  *See notes 1, 2 and 3 for definition and calculations of alternative performance measures   The Laboratory division has two operating businesses: Porvair Sciences and Seal Analytical. ·      Porvair Sciences manufactures laboratory filters and associated consumables. Differentiation is achieved through proprietary manufacturing capabilities and filtration media. ·      Seal Analytical is a leading supplier of instruments and consumables for environmental laboratories for which demand is driven by water quality regulations. Differentiation is achieved through active new product development. Revenue reduced by 5% in the period with weakness from China in the first quarter followed by lower demand from academic and industrial laboratories during the second quarter.  The period finished more positively with demand in China returning and Covid-19 related laboratory demand picking up.  The first orders for sample preparation products launched in the period were received.  The division was active in many of the UK consortia that assembled breathing apparatus for intensive care units and has seen demand for many of its Covid-19 related diagnostic components increase in recent weeks.  The recent expansion of clean room manufacturing facilities in New Jersey has proved well-timed and further capacity will be added in this area over the balance of the year. Looking forward to the second half, continued demand weakness from academic and industrial laboratories is likely, offset by steady demand in water testing and growth in diagnostic related consumables. Metal Melt Quality
H1 2020H1 2019Growth
£m£m%
Revenue18.619.8(6)
Operating (loss)/profit(0.1)1.6(107)
Adjusted operating profit*2.31.646
  *See notes 1, 2 and 3 for definition and calculations of alternative performance measures   The Metal Melt Quality division manufactures filters for molten metal, specialising in aluminium, ductile iron and nickel-cobalt alloys.  It has a well differentiated product range based on patented products. The year started strongly at record levels of margin and it is a pleasure to report that the Hubei operation made a small maiden profit in the period.  Revenue in China grew 19% despite the shutdown, but US automotive, agricultural and industrial markets were all affected by Covid-19.  Nonetheless, good operating efficiencies and careful cost control in the US plants meant adjusted operating profit in the division rose by 46%.  While remaining committed to the strategy of offering premium filtration products in South East Asia from our plant in China, the Group's experiences in the region over the last twelve months (including: the imposition of tariffs in 2019; the worsening geopolitical environment; and the forced plant closures of 2020) have led the Board to reconsider the risks inherent in owning Chinese assets. Following an impairment review, outlined in note 1, the Group reduced the carrying value of these assets by £2.3 million. In current trading, US industrial demand is weak while order intake in China is steady.  US auto plants are starting to re-open and there is some prospect that, while this division was early into the crisis, it may be the first to show signs of recovery.  All discretionary costs have been cut and we wait to see how demand evolves in the coming weeks. Alternative performance measures
H1 2020H1 2019
Adjusted
£'000
Adjustments
£'000
Reported
£'000
Adjusted
£'000
Adjustments
£'000
Reported
£'000
Operating profit9.00.39.38.0(0.2)7.8
Profit before income tax8.50.38.87.6(0.2)7.4
Profit for the year6.6(0.6)6.05.9(0.3)5.6
  Adjusted operating profit and adjusted profit before tax exclude: ·      The amortisation of intangible assets arising on acquisition of businesses was £0.3 million (2019: £0.3 million); ·      A net release of £3.8 million (2019: £nil) related to the large gasification projects.  Settlement of outstanding warranty issues and the cancellation of performance bonds has allowed the Group to release £5.1 million (2019: £nil) from its provisions.  Related to the release, the Group has written off a £1.3 million (2019: £nil) receivable due over the next five years; ·      An impairment write down of assets of £2.3 million (2019: £nil).  As disclosed in note 1, the Board has undertaken a risk review of Chinese operations and taken a more prudent view of asset values based on changing geopolitical and international trade assumptions; and  ·      The write off of redundant fixed assets and inventory of £0.9 million (2019: £nil), principally arising in its Aerospace & Industrial division. In the full year, the Group may incur further costs of restructuring as operations adjust to Covid-19 related levels of demand and operating requirements.  More detailed disclosure of alternative performance measures is given in note 1. Interest The Group incurred an interest charge of £0.5 million (2019: £0.4 million).  £0.2 million (2019: £0.2 million) relates to the finance cost of the defined benefit pension scheme.  £0.2 million (2019: £nil) relates to the interest charge on right of use assets. The remainder comprises undrawn commitment fees and interest on the Group's banking facilities. Tax The Group tax charge was £2.7 million (2019: £1.7 million).  The adjusted income tax expense was £2.0 million (2019: £1.7 million).  The underlying rate of income tax for the period on adjusted measures was 23% (2019: 23%). Earnings per share and dividends The basic earnings per share for the period was 13.1 pence (2019: 12.4 pence).   Adjusted earnings per share was 14.3 pence (2019: 12.9 pence).  The Board has declared an interim dividend of 1.7 pence (2019: 1.7 pence) per share. Investment In the last five years, £51.0 million has been invested in acquisitions and capacity expansion.  The Group invested £2.0 million (2019: £2.8 million) in capital expenditure in the first half of 2020.     Cash flow and net debt Cash generated from operations in the six months to 31 May 2020 was £1.9 million (2019: £1.4 million). Working capital increased by £11.5 million.  £5.1 million results from the release of provisions described in alternative performance measures.  The remaining £6.4 million (2019: £7.5 million) is the normal outflow of working capital that arises in the first half of the year. Net cash and bank debt at 31 May 2020 was £1.0 million (31 May 2019: £3.2 million; 30 November 2019: £4.0 million).  Lease liabilities were £15.0 million (2019: £nil) Provisions, contingent liabilities and performance bonds The Group has £4.5 million (2019: £10.7 million) of provisions for dilapidations and warranty risks.  In December 2019, a $0.9 million performance bond was called by the customer, the amount was paid and charged to provisions.  Subsequently progress has been made on resolving warranty risks and $5.0 million of performance bonds have lapsed.  Consequently £5.1 million of provisions are no longer considered necessary and have been released. The Group has outstanding performance bonds with customers at 31 May 2020 of $2.5 million (30 November 2019: $8.9 million) and €0.6 million ( 30 November 2019 2019: €0.6 million). Return on capital employed The Group's return on capital employed reduced to 13% (2019: 16%).  Excluding the impact of goodwill, acquired intangible assets and the pension liability, the return on operating capital employed was 30% (2019: 46%).  Adopting IFRS16 and treating the long term lease liabilities as capital employed, the retained profit for the period and the effect of a weaker sterling all increased the capital employed. Outlook The outlook for the next six months is unpredictable and, as previously announced, until patterns of demand stabilise the Group has withdrawn earnings guidance. During the Covid-19 pandemic, management's primary focus has been on the wellbeing of staff, with all operations observing safety guidelines and social distancing.  Management's second priority has been to prepare for recessionary conditions should they arise. Information on current trading in each division is set out in this statement.   The near term may be challenging, but the Board remains confident that the Group is well positioned and remains resilient. We expect demand for emissions control, clean water, process efficiency and laboratory consumables to revert to normal levels as economies recover.  Our balance sheet enables us to continue investing in new products, engineering skills and productivity improvements to ensure the Group recovers strongly when conditions allow.     Ben Stocks Group Chief Executive 26 June 2020   Related parties There were no related party transactions in the six months ended 31 May 2020 (2019: none).   Principal risks Each division considers strategic, operational and financial risks and identifies actions to mitigate those risks.  These risk profiles are reviewed by the Board and updated at least annually.  The principal risks and uncertainties for the remaining six months of the financial year are discussed below.  Further details of the Group's risk profile analysis can be found in the Strategic Report section of the Annual Report for the year ended 30 November 2019.   The risks associated with the current Covid-19 pandemic are considered in the Covid-19 section above.  Certain elements of the Group's order position can change quickly in the face of changing economic circumstances.  The Metal Melt Quality division, Laboratory division and general industrial filtration within the Aerospace & Industrial division all have relatively short lead times and order cycles and, therefore, revenues are subject to fluctuations, which could have a material effect on the Group's results for the balance of 2020.  These effects are exacerbated by the current pandemic.   Forward looking statements Certain statements in this half yearly financial information are forward looking.  Although the Group believes that the expectations reflected in these forward looking statements are reasonable, it can give no assurance that these expectations will prove to have been correct.  Because these statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.   We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.       Condensed consolidated income statement For the six months ended 31 May
Six months ended 31 May
20202019
NoteUnauditedUnaudited
£'000£'000
Revenue1,273,23672,039
Cost of sales(48,862)(47,518)
Gross profit24,37424,521
Other operating expenses(15,085)(16,758)
Adjusted operating profit1,29,0398,018
Adjustments:
Settlement of project related warranties3,791-
Impairment of Chinese Metal Melt Quality assets(2,321)-
Write off of redundant fixed assets and inventory(888)-
Amortisation of acquired intangibles(332)(269)
Other acquisition related adjustments-14
Operating profit1,29,2897,763
Interest payable and similar charges(519)(390)
Profit before income tax8,7707,373
Adjusted income tax expense1(1,958)(1,742)
Adjustments:
Tax effect of adjustments(771)-
Income tax expense1(2,729)(1,742)
Profit for the period6,0415,631
Profit attributable to:
Owners of the parent6,0415,634
Non-controlling interests-(3)
Profit for the period6,0415,631
Earnings per share (basic)313.1p12.4p
Earnings per share (diluted)313.1p12.3p
Adjusted earnings per share (basic)314.3p12.9p
Adjusted earnings per share (diluted)314.3p12.8p
    Condensed consolidated statement of comprehensive income For the six months ended 31 May
Six months ended 31 May
2020
Unaudited
2019
Unaudited
£'000£'000
Profit for the period6,0415,631
Other comprehensive income:
Items that will not be reclassified to profit and loss
Actuarial losses in defined benefit pension plans net of tax(1,473)(2,372)
Items that may be subsequently reclassified to profit or loss
Exchange differences on translation of foreign subsidiaries3,589757
Changes in fair value of foreign exchange contracts held as a cash flow hedge(186)-
3,403757
Net other comprehensive income1,930(1,615)
Total comprehensive income for the period7,9714,016
Comprehensive income attributable to:
Owners of the parent7,9714,019
Non-controlling interests-(3)
Total comprehensive income for the period7,9714,016
  The accompanying notes are an integral part of this interim financial information.        Condensed consolidated balance sheet As at 31 May
As at 31 MayAs at 30 November
Note2020
Unaudited
2019
Unaudited
2019
Audited
£'000£'000£'000
Non-current assets
Property, plant and equipment21,50322,37522,779
Right of use assets14,171--
Goodwill and other intangible assets73,67867,49971,512
Deferred tax asset2,6392,6472,360
Other receivable--1,048
111,99192,52197,699
Current assets
Inventories24,83222,81023,197
Trade and other receivables27,14726,40724,153
Derivative financial instruments--48
Cash and cash equivalents11,8308,19412,889
63,80957,41160,287
Current liabilities
Trade and other payables(23,854)(23,739)(25,989)
Lease liabilities(2,057)--
Current tax liabilities(1,675)(1,356)(564)
Bank overdraft and loans(1,489)--
Derivative financial instruments(608)(43)-
Provisions for other liabilities and charges9(4,259)(10,435)(9,526)
(33,942)(35,573)(36,079)
Net current assets29,86721,83824,208
Non-current liabilities
Bank loans(9,371)(4,946)(8,875)
Lease liabilities(12,906)--
Deferred tax liability(2,664)(2,148)(2,588)
Retirement benefit obligations(15,202)(14,409)(14,450)
Other payables-(413)(417)
Provisions for other liabilities and charges9(255)(231)(242)
(40,398)(22,147)(26,572)
Net assets101,46092,21295,335
Capital and reserves
Share capital921917921
Share premium account36,54935,95836,504
Cumulative translation reserve12,94711,3279,358
Retained earnings51,04344,01048,552
Equity attributable to equity shareholders of the parent101,46092,21295,335
  The interim financial information on pages 9 to 23 was approved by the Board of Directors on 26 June 2020 and was signed on its behalf by:       Ben Stocks                                                                                                                                          Chris Tyler Group Chief Executive                                                                                                                       Group Finance Director   The accompanying notes are an integral part of this interim financial information.   Condensed consolidated cash flow statement For the six months ended 31 May
Six months ended 31 May
Note2020 Unaudited2019 Unaudited
£'000£'000
Cash flows from operating activities
Cash generated from operations51,9181,430
Interest paid(202)(152)
Tax paid(1,146)(1,549)
Net cash generated from/(used in) operating activities570(271)
Cash flows from investing activities
Acquisition of subsidiaries (net of cash acquired)8-(591)
Purchase of property, plant and equipment(1,896)(1,844)
Purchase of intangible assets(59)(330)
Net cash used in investing activities(1,955)(2,765)
Cash flows from financing activities
Net proceeds from the issue of ordinary shares45-
Purchase of Employee Benefit Trust shares(399)(271)
Increase/(decrease) in borrowings61,448(31)
Repayment of lease liabilities(1,115)-
Net cash used in financing activities(21)(302)
Net decrease in cash and cash equivalents6(1,406)(3,338)
Effects of exchange rate changes34740
(1,059)(3,298)
Cash and cash equivalents at the beginning of the period12,88911,492
Cash and cash equivalents at the end of the period11,8308,194
    The accompanying notes are an integral part of this interim financial information.     Condensed consolidated statement of changes in equity For the six months ended 31 May (Unaudited)
Share capital
£'000
Share premium account
£'000
Cumulative translation reserve
£'000
Retained earnings
£'000
Total
£'000
Non-controlling interest
£'000
Total
£'000
Balance at 30 November 201891735,95810,57042,02489,469389,472
IFRS 15 adjustment---(57)(57)-(57)
Balance at 1 December 201891735,95810,57041,96789,412389,415
Profit for the period---5,6345,634-5,634
Other comprehensive income/(expense):
Exchange differences on translation of foreign subsidiaries--757-757-757
Actuarial losses in defined benefit pension plans net of tax---(2,372)(2,372)-(2,372)
Total comprehensive income for the period--7573,2624,019-4,019
Transactions with owners:
Consideration paid for purchase of own shares (held in trust)---(271)(271)-(271)
Employee share option schemes:
- value of employee services net of tax---420420-420
Dividends approved or paid---(1,368)(1,368)-(1,368)
Total transactions with owners recognised directly in equity---(1,219)(1,219)-(1,219)
Adjustment arising from change in non-controlling interest-----(3)(3)
Balance at 31 May 201991735,95811,32744,01092,212-92,212
    Condensed consolidated statement of changes in equity continued For the six months ended 31 May (Unaudited)  
Share capital
£'000
Share premium account
£'000
Cumulative translation reserve
£'000
Retained earnings
£'000
Total
£'000
Non-controlling interest
£'000
Total
£'000
Balance at 1 December 201992136,5049,35848,55295,335-95,335
Profit for the period---6,0416,041-6,041
Other comprehensive income/(expense):
Exchange differences on translation of foreign subsidiaries--3,589-3,589-3,589
Changes in fair value of foreign exchange contracts held as a cash flow hedge---(186)(186)-(186)
Actuarial losses in defined benefit pension plans net of tax---(1,473)(1,473)-(1,473)
Total comprehensive income for the period--3,5894,3827,971-7,971
Transactions with owners:
Consideration paid for purchase of own shares (held in trust)---(399)(399)-(399)
Proceeds from shared issued, net of costs-45--45-45
Employee share option schemes:
- value of employee services net of tax---(20)(20)-(20)
Dividends approved or paid---(1,472)(1,472)-(1,472)
Total transactions with owners recognised directly in equity-45-(1,891)(1,846)-(1,846)
Balance at 31 May 202092136,54912,94751,043101,460-101,460
  The accompanying notes are an integral part of this interim financial information.     Notes to the condensed half-yearly consolidated financial information   Notes   1.             Alternative performance measures The Group uses adjusted figures as alternative performance measures in addition to those reported under IFRS, as management believe that these measures provide a useful analysis of trends in underlying performance compared with prior periods.    Alternative revenue measures
20202019Growth
Aerospace & Industrial£'000£'000%
Underlying revenue27,99731,270(10)
Acquisitions6,602-
Revenue at constant currency34,59931,27011
Exchange1,113868
Revenue as reported35,71232,13811
Laboratory
Revenue at constant currency17,87119,017(6)
Exchange1,0921,045
Revenue as reported18,96320,062(5)
Metal Melt Quality
Revenue at constant currency16,83218,178(7)
Exchange1,7291,661
Revenue as reported18,56119,839(6)
Group
Underlying revenue62,70068,465(8)
Acquisitions6,602-
Revenue at constant currency69,30268,4651
Exchange3,9343,574
Revenue as reported73,23672,0392
    Revenue at constant currency is derived from translating overseas subsidiaries at budgeted fixed exchange rates.  In 2020 and 2019, the rates used were $1.4:£ and €1.2:£.   Underlying revenue is revenue at constant currency adjusted for the impact of acquisitions made in the current and prior year.       1.             Alternative performance measures continued   Alternative profit measures A reconciliation of the Group's adjusted performance measures to the reported IFRS measures is presented below:  
20202019
Adjusted
£'000
Adjustments
£'000
Reported
£'000
Adjusted
£'000
Adjustments
£'000
Reported
£'000
Operating profit9,0392509,2898,018(255)7,763
Finance costs(519)-(519)(390)-(390)
Profit before income tax8,5202508,7707,628(255)7,373
Income tax expense(1,958)(771)(2,729)(1,742)-(1,742)
Profit for the year6,562(521)6,0415,886(255)5,631
  An analysis of adjusting items is given below:
20202019
Affecting operating profit£'000£'000
Settlement of project related warranties3,791-
Impairment of Chinese Metal Melt Quality assets(2,321)-
Write off of redundant fixed assets and inventory(888)-
Amortisation of intangible assets acquired through acquisitions(332)(269)
Release of contingent consideration-14
250(255)
Affecting tax
Tax effect of adjustments(771)-
Total adjusting items(521)(255)
  Adjusted operating profit and adjusted profit before tax exclude: ·      Provision releases of £5.1 million (2019: £nil) arising from the settlement of outstanding warranty issues and the cancellation of performance bonds related to the large gasification projects.  Related to the release the Group has written off a £1.3 million (2019: £nil) receivable due over the next five years. ·      The impairment write down of assets of £2.3 million (2019: £nil) of the Metal Melt Quality division's operation in Hubei. The closure of the Group's plant in Hubei province for seven weeks in the early part of the year and the potential for the geopolitical situation to deteriorate in the future, has caused the Group to take a more prudent view of the long term outlook for the operation.  ·      A write off of redundant fixed assets and inventory of £0.9 million (2019: £nil), principally arising in its Aerospace & Industrial division.  ·      The amortisation of acquired intangible assets of £0.3 million (2019: 0.3 million).       2.             Segmental analyses The chief operating decision maker has been identified as the Board of Directors.  The Board of Directors reviews the Group's internal reporting in order to assess performance and allocate resources.  Management has determined the operating segments based on this reporting.   As at 31 May 2020, the Group is organised on a worldwide basis into three operating segments: 1)    Aerospace & Industrial 2)    Laboratory 3)    Metal Melt Quality   The segment results for the period ended 31 May 2020 are as follows:  
2020Aerospace & IndustrialLaboratoryMetal Melt QualityCentralGroup
£'000£'000£'000£'000£'000
Total segment revenue35,71219,94718,561-74,220
Inter-segment revenue-(984)--(984)
Revenue35,71218,96318,561-73,236
Adjusted operating profit/(loss)4,7552,8492,279(844)9,039
Settlement of project related warranties3,791---3,791
Impairment of Chinese Metal Melt Quality assets--(2,321)-(2,321)
Write off of redundant fixed assets and inventory(824)-(64)-(888)
Amortisation of acquired intangibles(233)(99)--(332)
Operating profit/(loss)7,4892,750(106)(844)9,289
Interest payable and similar charges---(519)(519)
Profit/(loss) before income tax7,4892,750(106)(1,363)8,770
Adjusted income tax expense---(1,958)(1,958)
Tax effect of adjusting items---(771)(771)
Income tax expense---(2,729)(2,729)
Profit/(loss) for the period7,4892,750(106)(4,092)6,041
      2.             Segmental analyses continued The segment results for the period ended 31 May 2019 are as follows:  
2019Aerospace & IndustrialLaboratoryMetal Melt QualityCentralGroup
£'000£'000£'000£'000£'000
Total segment revenue32,14521,19319,841-73,179
Inter-segment revenue(7)(1,131)(2)-(1,140)
Revenue32,13820,06219,839-72,039
Adjusted operating profit/(loss)4,2413,0471,564(834)8,018
Amortisation of acquired intangibles(145)(124)--(269)
Other acquisition related adjustments-14--14
Operating profit/(loss)4,0962,9371,564(834)7,763
Interest payable and similar charges---(390)(390)
Profit/(loss) before income tax4,0962,9371,564(1,224)7,373
Income tax expense---(1,742)(1,742)
Profit/(loss) for the period4,0962,9371,564(2,966)5,631
  Other Group operations are included in "Central".  These mainly comprise Group corporate expenditure such as head office and Board costs, new business development and general financial costs.   Segment assets and liabilities  
At 31 May 2020 - UnauditedAerospace & IndustrialLaboratoryMetal Melt QualityCentralGroup
£'000£'000£'000£'000£'000
Segmental assets82,27044,02234,7632,915163,970
Cash and cash equivalents---11,83011,830
Total assets82,27044,02234,76314,745175,800
Segmental liabilities(24,521)(12,871)(5,862)(5,024)(48,278)
Retirement benefit obligations---(15,202)(15,202)
Bank overdraft and loans---(10,860)(10,860)
Total liabilities(24,521)(12,871)(5,862)(31,086)(74,340)
 
At 31 May 2019 - UnauditedAerospace & IndustrialLaboratoryMetal Melt QualityCentralGroup
£'000£'000£'000£'000£'000
Segmental assets65,15439,24734,5362,801141,738
Cash and cash equivalents---8,1948,194
Total assets65,15439,24734,53610,995149,932
Segmental liabilities(18,044)(10,362)(4,470)(5,489)(38,365)
Retirement benefit obligations---(14,409)(14,409)
Bank overdraft and loans---(4,946)(4,946)
Total liabilities(18,044)(10,362)(4,470)(24,844)(57,720)
    2.             Segmental analyses continued  
At 30 Nov 2019 - AuditedAerospace & IndustrialLaboratoryMetal Melt QualityCentralGroup
£'000£'000£'000£'000£'000
Segmental assets73,00038,28931,3102,498145,097
Cash and cash equivalents---12,88912,889
Total assets73,00038,28931,31015,387157,986
Segmental liabilities(23,721)(9,653)(4,243)(1,709)(39,326)
Retirement benefit obligations---(14,450)(14,450)
Bank overdraft and loans---(8,875)(8,875)
Total liabilities(23,721)(9,653)(4,243)(25,034)(62,651)
  Geographical analysis Revenue
Six months ended 31 May
2020
Unaudited
2019
Unaudited
By destination
£'000
By origin
£'000
By destination
£'000
By origin
£'000
United Kingdom7,45224,2167,78725,616
Continental Europe12,45211,5179,5585,523
United States of America28,35134,29830,92138,388
Other NAFTA3,218-3,965-
South America1,111-1,041-
Asia20,1313,20518,1982,512
Africa521-569-
73,23673,23672,03972,039
  3.             Earnings per share
Six months ended 31 May
As reported2020
Unaudited
2019
Unaudited
Earnings
£'000
Weighted average number of sharesPer share amount
Pence
Earnings
£'000
Weighted average number of sharesPer share amount
Pence
Basic EPS - earnings attributable to ordinary shareholders6,0415,634
Shares in issue46,052,10545,842,280
Shares owned by the Employee Benefit Trust(103,543)(222,874)
Basic earnings per share6,04145,948,56213.15,63445,619,40612.4
Effect of dilutive securities - share options-74,886--288,827(0.1)
Diluted earnings per share6,04146,023,44813.15,63445,908,23312.3
      3.             Earnings per share continued
20202019
AdjustedEarnings
£'000
Weighted average number of sharesPer share amount
Pence
Earnings
£'000
Weighted average number of sharesPer share amount
Pence
Earnings attributable to ordinary shareholders6,0415,634
Adjusting items (note 1)521255
Adjusted earnings attributable to ordinary shareholders6,5625,889
Adjusted basic earnings per share6,56245,948,56214.35,88945,619,40612.9
Adjusted diluted earnings per share6,56246,023,44814.35,88945,908,23312.8
  4.             Dividends per share
Six months ended 31 May
20202019
UnauditedUnaudited
Per share£'000Per share£'000
Final dividend approved3.2p1,4723.0p1,368
  The final dividend approved for the year ended 30 November 2019 was paid to shareholders on 5 June 2020.   The Directors have declared an interim dividend of 1.7 pence (2019: 1.7 pence) per share to be paid on 28 August 2020 to shareholders on the register at the close of business on 24 July 2020.  The ex-dividend date for the shares is 23 July 2020.     5.             Cash generated from operations
Six months ended 31 May
2020
Unaudited
£'000
2019
Unaudited
£'000
Operating profit9,2897,763
Post-employment benefits(1,568)(983)
Fair value of derivatives through profit and loss46243
Share based payments(102)238
Depreciation and amortisation of owned assets1,9591,778
Impairment of property plant and equipment2,273-
Depreciation of right of use assets1,004-
Loss on disposal of property, plant and equipment6752
Operating cash flows before movement in working capital13,3848,891
Increase in inventories(960)(2,792)
Increase in trade and other receivables(1,376)(3,912)
Decrease in payables(3,920)(10,640)
(Decrease)/increase in provisions(5,210)9,883
Increase in working capital(11,466)(7,461)
Cash generated from operations1,9181,430
    6.             Reconciliation of net cash flow to movement in net cash
Six months ended 31 May
2020
Unaudited
£'000
2019
Unaudited
£'000
Net cash as previously reported at 30 November4,0146,625
IFRS 16 transition adjustment(15,218)-
Net (debt)/cash at 1 December(11,204)6,625
Decrease in cash and cash equivalents(1,406)(3,338)
(Increase)/decrease in borrowings(1,448)31
Decrease in lease liabilities775-
Effects of exchange rate changes(710)(70)
Net (debt)/cash at the end of the period(13,993)3,248
 
Net cash and bank debt9703,248
Lease liabilities(14,963)-
Net (debt)/cash at the end of the period(13,993)3,248
  7.             Contingent liabilities At 31 May 2020, the Group has performance bonds totalling US$2.5 million and €0.6 million (30 November 2019: US$8.5 million and €0.6 million). The bonds are released after a warranty period and in any event no later than March 2023.   8.             Deferred consideration A summary of the movements in deferred and contingent consideration on acquisitions is given below:
Rohasys BVTotal
£'000£'000
At 1 December 2019948948
Recognised in the income statement:
- Unwinding discounted contingent consideration1717
Foreign exchange movement5353
At 31 May 20201,0181,018
 
J. G. Finneran Associates, Inc.Rohasys BVTotal
£'000£'000£'000
At 1 December 20182,3511,5413,892
Cash paid in the period-(591)(591)
Recognised in the income statement:
- Unearned contingent consideration-(14)(14)
- Unwinding discounted contingent consideration-4646
Foreign exchange movement29(19)10
At 31 May 20192,3809633,343
      9.             Provisions for other liabilities and charges
DilapidationsWarrantyTotal
£'000£'000£'000
At 1 December 20192429,5269,768
Charged to/(released from) the consolidated income statement:
- Unwinding of discount13-13
- Warranty released-(5,091)(5,091)
- Warranty charged-601601
Utilised:
- Warranty-(777)(777)
At 31 May 20202554,2594,514
 
DilapidationsWarrantyTotal
£'000£'000£'000
At 30 November 2018219506725
Recognised under IFRS 15-8,1878,187
At 1 December 20182198,6938,912
Charged to the consolidated income statement:
- Unwinding of discount12-12
- Warranty-1,7861,786
Utilised:
- Warranty-(44)(44)
At 31 May 201923110,43510,666
  The provisions arise from a discounted dilapidations provision for property, which is expected to be utilised in 2023, and sale warranties.   The warranty provision includes amounts that will be utilised or released as these contracts approach completion.  Matters that could affect the timing and quantum of the utilisation of the provisions include the impact of any remedial work, claims against the outstanding performance bonds, and the demonstrated life of the filtration equipment installed. Any future residual release to the income statement would be a non-cash item.   In December 2019, a $0.9 million (£0.8 million) performance bond was called by the customer, the amount was paid and charged to provisions.  Subsequently progress has been made on resolving warranty risks and $5.0 million of performance bonds have lapsed.  Consequently £5.1 million of provisions are no longer considered necessary and have been released.     10.          Exchange rates Exchange rates for the US dollar and Euro during the period were:
Average rate to 31 May 20Average rate to 31 May 19Closing rate at 31 May 20Closing rate at 30 Nov 19
UnauditedUnauditedUnauditedUnaudited
US dollar1.271.291.241.26
Euro1.151.141.111.13
  11.          Seasonality The results for the six months ended 31 May 2020 are impacted by a lower number of working days in the first six months of the year than in the second half of the year.   12.          Basis of preparation Porvair plc is a public limited company registered in the UK and listed on the London Stock Exchange.   This unaudited condensed half-yearly consolidated financial information for the six months ended 31 May 2020 has been prepared in accordance with the Disclosure and Transparency Rules ('DTR') of the Financial Conduct Authority and with IAS 34, 'Interim financial reporting' as adopted by the European Union.  The condensed half-yearly consolidated financial information should be read in conjunction with the annual financial statements for the year ended 30 November 2019, which have been prepared in accordance with IFRSs as adopted by the European Union.   12.          Basis of preparation continued Except as described below, the accounting policies applied in these interim financial statements are consistent with those applied in the Group's consolidated financial statements for the year ended 30 November 2019.  The changes in accounting policies are also expected to be reflected in the Group's consolidated financial statements as at and for the year ending 30 November 2020.   The Group has adopted IFRS 16 'Leases' and IFRIC 23 'Uncertainty over income tax treatments' as of 1 December 2019. IFRIC 23 has an immaterial impact on the Group.  For IFRS16, the modified retrospective approach was applied on transition.  Prior period comparatives have not been restated, and there was no adjustment to equity on transition. IFRS 16 requires the capitalisation of operating leases, such as the Group's building and vehicle leases, as right of use leased assets with an offsetting financial liability. The Group has elected to measure the right of use assets at an amount equal to the lease liabilities adjusted for any prepaid or accrued lease payments that existed at the date of transition. Right of use assets and lease liabilities are presented separately in the Consolidated Balance Sheet. On transition to IFRS 16, the weighted average incremental borrowing rate used to measure lease liabilities was 2.8%, which takes advantage of the practical expedient on transition to apply a single discount rate to groups of leases with similar risk profiles.  As such, a single discount rate has been applied to leases in each country in which the Group operates. In the Consolidated Statement of Comprehensive Income the previous rental charge has been replaced with a combination of depreciation from the right of use assets and an interest charge from the lease liabilities.  The effect for the six month period ended 31 May 2020 is as follows:
Six months ended 31 May 2020
£'000
Rental lease charges under previous accounting standard1,047
Depreciation of right of use assets(1,004)
Increase in operating profit due to IFRS 1643
Interest charge from lease liabilities(226)
Decrease in profit before tax due to IFRS 16(183)
Decrease in EPS due to IFRS 16(0.4)p
  In the year of adoption, operating profit increases, but profit before tax decreases, and earnings per share is reduced. Assuming no further changes to the Group's leases, the increase in operating profit will endure, however in future years the interest charge will reduce as the discount unwinds.  The long-term impact to the Group's reported profit after tax is expected to be immaterial, with a net decrease in initial years after transition which will reverse in later years as the leases in existence at transition come closer to ending. The following is a reconciliation of total operating lease commitments at 30 November 2019 to the lease liabilities and right of use assets recognised at 1 December 2019:
As at 1 December 2019
£'000
Total operating lease commitments disclosed at 30 November 201914,609
Adjustments to commitments disclosures2,252
Lease liabilities before discounting16,861
Discounted using incremental borrowing rate(1,643)
Lease liabilities recognised at 1 December 201915,218
Adjustments for prepaid rent at 30 November 2019113
Adjustments for accrued rent at 30 November 2019(742)
Right of use assets recognised at 1 December 201914,589
  For the year ended 30 November 2020 there is expected to be an increase of approximately £0.1 million in operating profit comprising an increase in depreciation of £2.0 million offset by a reduction in lease expense of £2.1 million relating to the previous treatment as operating leases.  Finance costs are expected to increase by £0.5 million relating to the lease liabilities recognised, resulting in an overall decrease in profit before tax of £0.4 million. 12.          Basis of preparation continued Taxes on income in the interim period are accrued using the tax rate that would be applicable to expected total annual earnings.   This condensed half-yearly consolidated financial information has been prepared on a going concern basis under the historical cost convention, as modified by the revaluation of certain current assets, financial assets and financial liabilities held for trading and derivative contracts, which are held at fair value.   The preparation of condensed half-yearly consolidated financial information, in conformity with generally accepted accounting principles, requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the condensed half-yearly consolidated financial information, and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on management's best knowledge of the amount, event or actions, actual results may ultimately differ from those estimates.  In preparing the condensed interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the consolidated financial statements for the year ended 30 November 2019, with the exception of changes in estimates that are required in determining the provision for income taxes.   The Group has banking facilities available until May 2022.  To assess the adequacy of these facilities, the Group has prepared a comprehensive model incorporating the estimated worst case impact of the Covid-19 pandemic.  The model enables the Group to assess sensitivities, highlight the impact of mitigating actions and confirm the adequacy of facilities and compliance with covenants.  Management has adjusted its processes to monitor demand patterns more closely and instigate cost control measures as demand fluctuates.  After having made appropriate enquiries, including management's immediate and medium term Covid-19 related planning, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for at least twelve months from the date of approval of the condensed half yearly consolidated financial information.  Accordingly, they continue to adopt the going concern basis in preparing this condensed half-yearly consolidated financial information.   This condensed half-yearly consolidated financial information and the comparative figures do not constitute full accounts within the meaning of Section 434 of the Companies Act 2006. Statutory accounts for the year ended 30 November 2019, which were approved by the Board of Directors on 31 January 2020, and which include an unqualified audit report, no emphasis of matter paragraph and no statements under sections 498(2) or (3) of the Companies Act 2006, have been delivered to the Registrar of Companies.  This condensed half-yearly consolidated financial information has been reviewed, not audited.   The condensed half-yearly consolidated financial information does not include all financial risk management information and disclosures required in the annual financial statements; it should be read in conjunction with the Group's annual financial statements for the year ended 30 November 2019.  There have been no changes in any risk management policies since the year end.   This report will be available at Porvair plc's registered office at 7 Regis Place, Bergen Way, King's Lynn, PE30 2JN and on the Company's website, www.porvair.com.     Statement of directors' responsibilities The Directors confirm that this condensed half-yearly consolidated financial information has been prepared in accordance with IAS 34 as adopted by the European Union, and that the interim management report herein includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely: ·         an indication of important events that have occurred during the first six months of the year, their impact on the condensed half-yearly consolidated financial information and a description of the principal risks and uncertainties for the remaining six months of the financial year; and ·         material related party transactions in the first six months of the year and any material changes in the related party transactions described in the last annual report.   The Directors of Porvair plc are listed in the Porvair plc Annual Report for the year ended 30 November 2019.  A list of current Directors is maintained on the Porvair plc website, www.porvair.com.   By order of the board    
Ben StocksChris Tyler
Group Chief ExecutiveGroup Finance Director
  26 June 2020     INDEPENDENT REVIEW REPORT TO PORVAIR PLC We have been engaged by the company to review the condensed set of financial statements in the half-yearly financial report for the six months ended 31 May 2020 which comprises the condensed consolidated income statement, condensed consolidated statement of comprehensive income, condensed consolidated balance sheet, condensed consolidated cash flow statement, condensed consolidated statement of changes in equity, and related notes 1 to 12. We have read the other information contained in the half-yearly financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.   This report is made solely to the company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board.  Our work has been undertaken so that we might state to the company those matters we are required to state to it in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company, for our review work, for this report, or for the conclusions we have formed.   Directors' responsibilities The half-yearly financial report is the responsibility of, and has been approved by, the directors.  The directors are responsible for preparing the half-yearly financial report in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.   As disclosed in note 12, the annual financial statements of the group are prepared in accordance with IFRSs as adopted by the European Union.  The condensed set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34 "Interim Financial Reporting" as adopted by the European Union.   Our responsibility Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the half-yearly financial report based on our review.   Scope of review We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK and Ireland) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.   Conclusion Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the half-yearly financial report for the six months ended 31 May 2020 is not prepared, in all material respects, in accordance with International Accounting Standard 34 as adopted by the European Union and the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority.       Deloitte LLP Statutory Auditor Cambridge, United Kingdom 26 June 2020   This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.   END     IR SESFMMESSESM

Recent news on Porvair

See all news