REG - Coats Group PLC - 2021 Full Year Results
03/03/2022 07:00
For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20220303:nRSC4610Da&default-theme=true
RNS Number : 4610D Coats Group PLC 03 March 2022
3 March 2022
Coats Group plc
2021 Full Year Results
Accelerated sales growth with strong profit delivery and cash generation
Coats Group plc ('Coats,' the 'Company' or the 'Group'), the world's leading
industrial thread manufacturer, announces its audited results for the year
ended 31 December 2021.
FY 2021 FY 2020 FY 2021 vs FY 2020
Reported CER Organic
Revenue $1,504m $1,163m 29% 29% 29%
Adjusted (1)
Operating profit $193m $111m 75% 74% 75%
Basic earnings per share 6.8c 2.4c
Free cash flow $113m $28m
Net debt (excl. lease liabilities) $147m $181m
Reported (2)
Operating profit $179m $103m 74% 74% 74%
Basic earnings per share 6.1c 1.8c
Net cash generated by operating activities $129m $66m
Final dividend per share 1.50c 1.30c
Highlights
· Accelerating Group sales growth of 29% (6% vs 2019) with continued momentum:
o Apparel & Footwear: 33% sales growth (5% vs 2019); demand recovery and
positive end market sentiment across US, Europe and Asia
o Performance Materials: 19% organic sales growth (8% vs 2019)
· Strong thread market share gains in A&F (up 2% to 23%) and customer share
wins in PM, as customers prioritise reliability and flexibility of supply,
sustainable products, quality, speed, and innovation
· EcoVerde revenues up 159% to $96 million; significantly enhanced
sustainability ambitions announced
· Continued innovation focus; 21 new products contributing $37 million
incremental revenue
· Adjusted operating profit $193 million (reported $179 million); inflationary
pressures absorbed by successful pricing actions and self-help productivity
programmes
· A&F adjusted operating margins 15%(1); PM adjusted operating margins
7%(1), or 14%(1) excluding the US
· Adjusted EPS of 6.8c per share (reported 6.1c per share), vs 2.4c per share in
2020
· Strong cash generation; net debt (excl. lease liabilities) of $147 million and
strong adjusted free cash flow of $113 million; 0.7x leverage(3); building
resilience and creating a strong platform for growth
· Final dividend of 1.50 cents per share proposed, +15% vs 2020 final dividend
given the strong 2021 performance and a sign of the Board's confidence into
2022
Strategy and Outlook
· The Group has commenced a number of strategic projects to improve margins by
optimising the portfolio and footprint, improving the overall cost base
efficiency, and mitigating structural labour availability issues in the US.
The resulting benefits are anticipated to deliver incremental adjusted
operating profit of $50 million by 2024. Total cash exceptional costs expected
to be around $35 million
· The Group expects continued growth in 2022, and FY 2022 performance is
anticipated to be modestly ahead of our previous expectations
Commenting on the results Rajiv Sharma, Group Chief Executive, said:
"2021 was a strong year for Coats with sales and cash exceeding 2019 levels
and operating profit close to 2019 levels. Sales growth accelerated through
the year, notably in the final quarter driven by demand recovery and good
market share gains in threads. This was due to flexing our global supply
chain, proactive inventory management, strong supplier relationships, strong
local leadership and teamwork. Our ability to meet customer requirements for
reliability, sustainability, innovation and quality was a point of major
differentiation. I would like to thank all teams in Coats for their tireless
work, remarkable resilience and fortitude.
"I am particularly pleased with the further strong growth of our EcoVerde
range of recycled threads and our continued progress towards our 2024 target.
"We continue to evaluate acquisitions in line with our strategy and investment
criteria and will remain disciplined in our assessment of these as they arise.
"The last two years have created opportunities to further improve customer
service and margins. We have commenced a number of strategic projects that
improve operational effectiveness and flexibility in key geographies while
improving overall cost base efficiency. This will result in margin improvement
over two years. Our focus is to accelerate profitable sales growth, and
transform the company to be even more successful in a post-pandemic world."
1 Adjusted measures are non-statutory measures (Alternative Performance
Measures). These are reconciled to the nearest corresponding statutory measure
in note 12. Constant Exchange Rate (CER) are 2020 and 2019 results restated at
2021 exchange rates. Organic vs 2020 on a CER basis includes like-for-like
contributions from Pharr HP (post acquisition date of February 2020). Organic
vs 2019 on a CER basis includes like-for-like contributions from ThreadSol
(post acquisition date of February 2019) and excludes contribution from Pharr
HP (acquired in February 2020). Revenue figures are an IFRS measure; however
CER and Organic growth rates constitute Alternative Performance Measures.
2 Reported refers to values contained in the IFRS column of the primary
financial statements in either the current or comparative period.
3 Leverage calculated on a frozen GAAP basis, and therefore excludes the impact
of IFRS 16 on both adjusted EBITDA and net debt.
This announcement contains inside information for the purposes of the Market
Abuse Regulation. The person responsible for this announcement is Jackie
Callaway, Chief Financial Officer.
Conference Call
Coats Management will present its full year results in a webcast at 0930 GMT
today (Thursday 3 March 2022). The webcast can be accessed via
www.coats.com/investors/fy2021. The webcast will also be made available in
archive form on www.coats.com (http://www.coats.com) .
Sustainability Focus Session
Coats Management will host a Sustainability Focus Session for analysts and
investors at 1400 GMT on Monday 21 March 2022. For more details, or to
register, please contact victoria.huxster@coats.com
(mailto:victoria.huxster@coats.com) .
Enquiry details
Investors Victoria Huxster Coats Group plc +44 (0)7880 471 350
Media Richard Mountain / Nick Hasell FTI Consulting +44 (0)20 3727 1374
About Coats Group plc
Coats is the world's leading industrial thread company. At home in some 50
countries, Coats has a workforce of over 18,000 people across six continents.
Revenues in 2021 were US$1.5bn. Coats provides complementary and value-adding
products, services and software solutions to the apparel and footwear
industries. It also applies innovative techniques to develop high technology
performance materials threads, yarns, fabrics and composites in areas like
personal protection, telecoms, energy, transportation, and household and
recreation. Headquartered in the UK, Coats is a constituent of the FTSE 250
and FTSE4Good Index Series. It is a participant in the UN Global Compact, a
member of the Ellen MacArthur Foundation, has approved short term Science
Based Targets to 2030 and is committed to developing a long-term target to
reach net-zero emissions by 2050, the highest level of ambition on climate
change under the Science Based Target initiative. The pioneering history and
innovative culture of Coats enable the delivery of its purpose to connect
talent, textiles and technology to make a better and more sustainable world.
For further information go to www.coats.com (http://www.coats.com) .
Cautionary statement
Certain statements in this full year report are forward-looking. Although the
Group believes that the expectations reflected in these forward-looking
statements are reasonable, we can give no assurance that these expectations
will prove to have been correct. Because these statements contain 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.
Appendix:
FY 2021 FY 2020 FY 2019 FY 2021 vs FY 2020 FY 2021 vs FY 2019
Reported CER Organic Reported CER Organic
Continuing operations (3)
Revenue $1,504m $1,163m $1,389m 29% 29% 29% 8% 11% 6%
Adjusted (1)
Operating profit $193m $111m $198m 75% 74% 75% (2)% (1)% (1)%
Basic earnings per share 6.8c 2.4c 7.0c
Free cash flow $113m $28m $107m
Net debt (excl. lease liabilities) $147m $181m $150m
Reported (2,3)
Operating profit $179m $103m $191m 74% 74% 74% (6)% (4)% (4)%
Basic earnings per share 6.1c 1.8c 6.7c
Net cash generated by operating activities $129m $66m $144m
Final dividend per share 1.50c 1.30c nil
Group Chief Executive's review
Purpose and strategy
Our priorities are to accelerate profitable sales growth and to transform
Coats to deliver sustainable stakeholder value.
2021 full year results overview
2021 was a year of demand recovery and strong market share gains. Coats
delivered sales growth of 29% over 2020 and an organic sales growth of 6% over
2019. Momentum increased throughout the course of 2021 with the final two
months of the year seeing growth of 20% vs 2019 in both Apparel & Footwear
("A&F") and Performance Materials ("PM"), vs 6% for the Group for the four
months ended October and 1% in the first half of the year.
2021 was also a year of significant supply chain challenges. Our global scale,
technology infrastructure, health and safety focus, talented teams and strong
supplier relationships meant we were able to navigate Covid-related lockdowns
in some of our key markets, as well as inflationary pressures, supply chain
disruption and labour availability issues. We quickly identified and reacted
to these challenges by successfully implementing pricing and self-help
programmes to offset increased raw material, freight and labour costs and, at
the same time, continuing to provide our customers with the high quality
service they expect from Coats.
The Group saw strong thread market share gains in A&F (up 2% to 23%) and
customer share wins in PM as customers prioritised sustainability, quality,
speed, supply chain flexibility and innovation.
Adjusted operating profit was $193 million for the full year. Adjusted
operating profit margin of 12.8% was well ahead of 2020 (9.5%) and slightly
lower than 2019 (14.3%) primarily due to labour disruption in the wider US
business, and lockdown impacts in Asia in Q2 and Q3. A&F adjusted
operating margins were 15.0%, with PM adjusted operating margins of 7.1%, or
14.4% excluding the US. Earnings saw a strong recovery towards pre-Covid
levels as operating profit recovery was accompanied by a normalisation of our
tax rate and lower interest charges.
Strong adjusted free cash flow of $113 million has led to net debt (excl.
lease liabilities) at the end of the period of $147 million, giving 0.7x
leverage, below the lower end of our target leverage range of 1-2x, providing
a strong platform to take advantage of attractive organic and inorganic
investment opportunities to further accelerate growth in the future.
Strategic enablers: Sustainability, Digital and Innovation
Our strategic enablers of Sustainability, Digital and Innovation underpin our
strategy to accelerate profitable sales growth and to deliver sustainable
stakeholder value.
Sustainability
A key part of our company purpose is to make a better and more sustainable
world. When we launched our sustainability strategy, 'Pioneering a sustainable
future', in 2019, we laid out ambitious targets for 2022 and 2024. We remain
committed to those targets and have significantly increased our ambitions in
order to evolve our sustainability strategy and increase momentum, as well as
to further enhance our competitive advantage. We will reduce emissions by 46%
in this decade and reach net zero by 2050. By 2030, 70% of our global energy
consumption will come from renewables. Our other new targets are:
· Eco materials: By 2030, all Coats products will be made completely
independently of new oil-extraction materials such as polyester and nylon
· Circularity: We will shift to circularity, creating products and packaging
solutions that enable recycling and reuse, both within our own operations and
across the wider garment industry
We will continue to invest in our sustainability strategy and have earmarked
$10m to fund the scaling up of green technologies and materials that are
relevant to our industry supply chain. Our Asia Innovation Hub in Shenzhen,
China is being re-purposed to focus on the application of biomaterials.
Meanwhile we have made very good progress on our 2022 targets, in particular:
· One of our 2019 targets was to have external social certifications, such as
Great Place to Work, across all our key sites, with over 80% of our employees
in certified sites by 2022. Last year, we achieved 83%, reaching the target a
year early
· We also saw excellent sales growth in EcoVerde, our range of 100% recycled
products, with revenues for the full year up 159% to $96 million (FY2020 $37
million), on track for our 2024 target for all our premium polyester threads
to be made from 100% recycled material
· We have almost achieved our energy reduction target of 7% (6.9% reduction) a
year early, and expect to deliver substantially better than the target in
2022.
Digital
Our investment in technology infrastructure and digital tools has allowed us
to flex our supply chain, react to situations with speed and ensure we are
focused on customer, shareholder and employee value creation. In 2021 we
enhanced our digital customer ecosystem, ShopCoats, through which customers
can, for example, use automated bulk and sample ordering and status
management. We onboarded valuable key accounts through system integration,
refreshed our front-end order system and used Microsoft Dynamics CRM to
further professionalise our sales and customer service systems. These tools
give us speed, agility, lower cost and more customer satisfaction.
Innovation
We continue to create innovative new solutions to solve our customers' current
and emerging challenges. During 2021 we launched 21 new products across both
A&F and PM (FY2020 22 new products), delivering incremental revenues of
$37 million (FY2020: $13 million). Examples of innovation within A&F
include Lattice Lite Eco, a revolutionary fibre-laying technology using
sustainable materials to create footwear composite materials for the next
generation of high performance supershoe. We also launched EcoRegen during
2021, a biodegradable thread made from 100% lyocell, and part of Coats' Eco
Journey roadmap to produce innovative sustainable products which support our
drive towards a circular economy. In PM, the largest selling innovation was a
new FlamePro product called FlamePro Orbit with lighter weight, higher
performance and improved strength and protection qualities. We also developed
Epic Patriot for US non-flame retardant military applications with a specially
formulated lubricant. Our innovation pipeline to deliver further incremental
revenues in the future remains strong and we will continue to accelerate our
innovation credentials and solutions in order to deliver tailored solutions to
meet customers' design requirements.
Dividend
The Board is mindful of the importance of returns to shareholders and, as a
result of the strength of the Group's balance sheet, the strong growth and
recovery out of the Covid pandemic, and its confidence in the strategy and
growth outlook for the Group, it is pleased to propose a final dividend of
1.50 cents per share, +15% vs the 2020 final dividend (1.30c). Subject to
approval at the forthcoming AGM, the final dividend will be paid on 25 May
2022 to ordinary shareholders on the register at 29 April 2022, with an
ex-dividend date of 28 April 2022. Alongside the interim dividend of 0.61
cents per share, this makes a total of 2.11 cents per share for the full year
2021.
Strategic Projects
The Group has commenced a number of strategic projects to improve margins by
optimising the portfolio and footprint, improving the overall cost base
efficiency, and mitigating structural labour availability issues in the US.
These projects will result in anticipated incremental adjusted operating
profit of $50 million by 2024. Total cash exceptional costs are expected to be
around $35 million.
Outlook
The strong end to the year has continued into the start of 2022, and despite
some evidence of stock replenishment from customers during this period, we
expect continued growth for 2022 as a whole. We remain confident in our
ability to offset inflationary pressures through pricing and productivity
actions. We now anticipate the Group's FY 2022 performance to be modestly
ahead of our previous expectations.
Operating review
FY 2021 vs FY 2020 FY 2021 vs FY 2019
FY 2020 FY 2019 CER (1) inc/(dec) Organic (1) inc/(dec) CER (1) inc/(dec) Organic (1) inc/(dec)
FY 2021 Inc / (dec) Inc / (dec)
$m $m $m % % % % % %
Revenue (2)
By segment
A&F 1,094 823 1,063 33% 33% 33% 3% 5% 5%
PM 409 341 326 20% 21% 19% 26% 29% 8%
Total 1,504 1,163 1,389 29% 29% 29% 8% 11% 6%
By region
Asia 846 629 800 34% 33% 33% 6% 6% 6%
Americas 375 315 323 19% 20% 19% 16% 23% 2%
EMEA 282 219 266 29% 31% 31% 6% 10% 10%
Total 1,504 1,163 1,389 29% 29% 29% 8% 11% 6%
Adjusted operating profit (2,3)
By segment
A&F 164 96 156 72% 72% 72% 5% 6% 6%
PM 29 15 42 93% 92% 94% (30)% (28)% (28)%
Total adjusted operating profit 193 111 198 75% 74% 75% (2)% (1)% (1)%
Exceptional and acquisition related items (7) (7)
(14)
Operating profit 179 103 191 74% 74% 74% (6)% (4)% (4)%
Adjusted operating margin (2,3)
By segment
A&F 15.0% 11.6% 14.7% 340bps 340bps 340bps 30bps 10bps 10bps
PM 7.1% 4.4% 12.8% 270bps 260bps 280bps (570)bps (560)bps (420)bps
Total 12.8% 9.5% 14.3% 330bps 330bps 340bps (140)bps (160)bps (100)bps
1 Constant Exchange Rate (CER) are 2020 and 2019 results restated at 2021
exchange rates. Organic vs 2020 on a CER basis includes like-for-like
contributions from Pharr HP (post acquisition date of February 2020). Organic
vs 2019 on a CER basis includes like-for-like contributions from ThreadSol
(post acquisition date of February 2019) and excludes contribution from Pharr
HP (acquired in February 2020).
2 Includes contribution from bolt-on acquisitions made during the period.
3 On an adjusted basis which excludes exceptional and acquisition-related items.
FY 2021 Operating Results overview
In A&F we are growing faster than the market because of our excellent
reputation for quality, our value proposition, our global footprint and our
drive for innovative and sustainable products. In PM we continue to grow our
customer share, and we see high growth opportunities in both Composites and
Personal Protection, combining our innovative and differentiated product
offerings.
Group revenues of $1,504m increased 29% vs 2020 on a reported basis as the
business recovered from the Covid pandemic. Group revenues on an organic basis
increased 6% vs 2019 with continued accelerating momentum, delivering a
performance above pre-Covid levels; this included accelerating momentum
throughout the year with 20% growth vs 2019 in November and December (vs 1% at
the half year, and 6% in July to October).
Group adjusted operating profit of $193 million increased 75% (FY2020: $111
million, FY2019: $198 million). Adjusted operating margins were up 330bps to
12.8% (FY2020: 9.5%, FY2019: 14.3%).
Adjusted earnings per share ('EPS') for the period increased to 6.8 cents
(2020: 2.4 cents, 2019: 7.0 cents), back towards pre-Covid levels as operating
profits and tax rates normalised from the significant disruption seen in 2020.
Apparel & Footwear ('A&F')
Our A&F business benefited from a robust recovery in demand and saw strong
thread market share gains (up 2% to 23%) as it leveraged its key customer
relationships, its strong sustainability credentials, its market-leading
product ranges and technical services, and its flexibility and agility in a
turbulent supply chain environment.
The division saw strong growth of 33%, demonstrating the strength of our
global footprint and ability to support customers during Covid lockdowns
across Asia in Q2 and Q3. Our global accounts programme, in which we dedicate
customer relationship resources to our key brands and retailers, saw excellent
new customer and programme wins.
All of our regions (US, Europe and Asia) benefited from positive end market
sentiment. Trends towards Sports and Athleisure as well as casualisation
continued to accelerate through the second half whilst online adoption, a
shift towards premium products and supply chain digitisation advanced further.
Supplier consolidation, nearshoring and the customer need for speed were also
prominent trends and unsurprisingly, our customers continue to place
increasing emphasis on their own sustainability agendas. The ongoing demand
shift from West to East and growth in domestic Asia also played to our
strengths, with strong growth from domestic China brands and revenue for our
China domestic business up 36% vs 2020.
All of the A&F sub-segments had strong revenue growth in 2021; A&F
thread up 34%, zips and trims up 29%, Latin America Crafts up 8% and Coats
Digital up 22%. Coats Digital, our Fashion Tech business, enables fashion
brands, sourcing companies, and manufacturers to optimise, connect and
accelerate business-critical processes seamlessly. In 2021 bookings saw high
double-digit growth ahead of reported sales growth, indicating confidence for
continued future growth. The order pipeline remains strong for 2022.
Adjusted operating profit for A&F increased 72% vs 2020. Adjusted
operating margin was up 340bps to 15.0% vs 2020. This was as a result of
excellent commercial and operational delivery, pricing actions and procurement
self-help initiatives more than offsetting heightened inflationary pressures
and the Covid disruptions during the year.
2019 comparatives
As noted above, our A&F business had a strong year with revenues up 5% vs
2019 levels despite Covid-related lockdowns in Asia. By sub-segment, A&F
thread revenues (c.85% of segment revenue) were up 6% vs 2019, with zips and
trims (c.9% of segment revenue) up 13% in the second half to end the year flat
vs 2019.
A&F adjusted operating margins were 30bps ahead of 2019 despite
Covid-related lockdowns in Asia as a result of excellent commercial and
operational delivery, tight control of discretionary spend, and supported by
volume recovery.
Performance Materials ('PM')
To more clearly align to the growth opportunities for the PM segment, the
Group is changing the way in which it operates and reports the sub-segments of
the division. From 2022 the Group will divide PM into Personal Protection
(c.40% of divisional revenue), Composites (c.25%) and Performance Thread
(c.35%). Performance Thread will be made up of the majority of the former
Household & Recreation, Transportation and Other Industrial Applications
sub-segments. The medium-term growth rates expected for each sub-segment are
high single digits for Personal Protection, double-digit for Composites, and
global GDP growth for Performance Thread. There is no change to the overall
growth expectations of the division of mid-high single digit growth medium
term.
Revenues recovered well in all segments, with organic growth of 19% vs 2020,
including a recovery in Personal Protection which grew by 40% in November and
December to end the year up 12% on an organic basis.
The division saw further customer share gains as well as new customer wins in
the second half across all sub-segments, such as a Composites programme with a
leading sports footwear manufacturer for its premium marathon shoe, increased
share with automotive suppliers in Performance Thread, and Oil & Gas
customers in Personal Protection.
Overall, PM revenues grew 21% on a CER basis (20% reported), consisting of
organic growth of 19% and a 2% contribution from the acquisition of Pharr HP.
Organic revenue growth performance vs 2020 was underpinned by all sub-segments
with strong demand in Composites (+32%), Personal Protection (+12%) and
Performance Thread (+20%).
Adjusted operating profit increased 92% on a CER basis to $29 million and at
an adjusted operating margin level, PM margins were up 260 bps to 7.1%, in
line with guidance of mid to high single digits. PM margins for the year were
however adversely impacted in the US by labour availability issues and labour
inflation. Excluding the US business, PM margins were 14.4% indicating a
healthy recovery of margins elsewhere in the segment.
2019 comparatives
Compared to 2019 PM saw organic revenue growth of 8% with all segments
performing strongly (and in line with the trends described above); Composites
was up 15%, Performance Thread was up 10% and Personal Protection recovered in
November and December to end the year flat vs 2019 on an organic basis.
Operating margins remained down on 2019 (560bps on a CER basis) primarily as a
result of the operational impacts of labour disruption in the wider US
business, but saw an improving trend in the second half.
Geographical performance
We saw strong recovery across all regions with significant growth vs 2020
driven by improving end market sentiment and Coats' strong customer
proposition.
In Asia, we saw revenue increase by 33%, driven by key A&F markets. This
was 6% up on 2019 revenue levels, as this region saw the fastest recovery from
Covid, despite some ongoing impacts in the period, most notably in India which
suffered lockdowns in the second quarter and in Vietnam in the third quarter.
Performance in China saw strong sales to domestic brands and in Bangladesh
sales to the apparel export market were healthy. PM also performed well in
Asia with growth in China as well as in India which saw increased production
due to US demand.
Our Americas business saw organic revenues grow by 19% vs 2020, with 2%
organic growth vs 2019 after an improved second half and growth in Brazil and
Colombia. Consumer demand remains strong in the US across all PM segments.
In Europe, which was also impacted significantly by Covid last year, we saw
revenues grow by 31% vs 2020, and 10% above 2019. This strong recovery was
driven by the recovery in PM in telecom composites and transportation as
fibreoptics and automotive sales remained robust, led by our key markets in
Spain and Turkey. Zips also saw a recovery in demand.
Financial Review
Revenues
Group revenues increased 29% on a reported and organic CER basis, as all
markets recovered strongly having been adversely impacted by the Covid
pandemic in 2020. All commentary below is on a CER basis unless otherwise
mentioned.
Compared to pre-Covid (2019) levels, revenues in the year were up 6% on an
organic basis, as demand accelerated during the year, and this was despite the
ongoing Covid disruption seen across Asia in Q2 and Q3.
Operating profit
At a Group level, adjusted operating profit increased from $111 million in
2020 to $193 million (2019: $198 million) and adjusted operating margins were
up 330bps to 12.8% (2019: 14.3%). The table below sets out the movement in
adjusted operating profit during the year:
$m Margin %
2020 adjusted operating profit 111 9.5%
Volumes impact (direct and indirect) 129
Price/mix 37
Raw material inflation (25)
Freight inflation (20)
Other cost inflation (e.g. labour, energy) (17)
Productivity benefits (manufacturing and sourcing) 22
Normalisation of SD&A costs (34)
Others (e.g. FX) (9)
2021 adjusted operating profit 193 12.8%
Exceptional and acquisition related items (14)
2021 reported operating profit 179 11.9%
The direct and indirect volume impact of the Covid disruption, particularly in
H1 2020, was a significant headwind on profits and margins in the prior year,
as lower utilisation of factories led to an under recovery of manufacturing
overheads. As a result of the ongoing strong Covid recovery, these volume
impacts were largely reversed during the year, albeit there was some adverse
impact felt, particularly in relation to Asia in Q2 and Q3 due to further
lockdowns which produced manufacturing under recoveries in those quarters.
As a result of increasing oil prices in the latter part of 2020 and throughout
2021 we saw year-on-year inflationary headwinds on raw material costs, sea
freight as a result of container availability and other costs such as labour
and energy. As in previous periods we were successful in mitigating these
inflationary pressures with productivity benefits and pricing / surcharges. We
expect these inflationary pressures to continue into 2022; the pricing actions
taken throughout 2021 position us well to continue to offset these.
We moved decisively to underpin our SD&A cost base during 2020 by
minimising discretionary spend (for example travel, staff bonuses, Long Term
Incentive Plans and consulting costs) and variable costs of selling. As
expected, these savings normalised in the year as the business recovered, and
resulted in a $34 million normalisation of our SD&A costs.
As a result of these factors, the Group's adjusted operating margins
significantly increased to 12.8% (FY2020: 9.5%).
On a reported basis, Group operating profit (including exceptional and
acquisition-related items) was $179 million (2020: $103 million). See below
for a breakdown of these exceptional items. Exceptional and
acquisition-related items are not allocated to segments, and as such the
segmental profitability referred to above is on an adjusted basis only.
Foreign exchange
As the Company reports in US Dollars and given that its global footprint
generates significant revenues and expenses in a number of other currencies, a
translational currency impact can arise. For the full year, this impact was
minimal on sales, and a marginal headwind on an adjusted operating profit,
primarily due to movements in the Turkish Lira, Euro, and Colombian Peso. At
current exchange rates (31 December 2021) we expect a c.2% headwind on
revenues for the Full Year 2022.
Free cash flow
The Group delivered an adjusted free cash flow of $113 million in the year
(2020: $28 million). This was a significant improvement on 2020 as the trading
of the business continued to recover from the Covid disruption in 2020, as
well as a disciplined approach to capital expenditure in the Covid recovery
phase ($31 million), and despite some investment in working capital (inventory
levels up $63 million year-on-year) to support our service levels during the
strong demand recovery.
Non-operating results
Adjusted earnings per share ('EPS') for the year increased to 6.8 cents (2020:
2.4 cents). This significant increase was due to the recovery in adjusted
profit before tax (up from $86.4 million to $172.5 million), and the expected
normalisation in the underlying effective tax rate to 31% (2020: 39%) as
profitability returned to pre-Covid levels. The increase in adjusted profit
before tax was due to the increase in adjusted operating profit ($82 million
increase), and a net interest charge which was $4 million lower year-on-year
(see below for further details).
Net finance costs in the year were $21.8 million (pre-exceptional), a $3
million decrease year-on-year (2020: $24.8 million). The key drivers of the
decrease in net finance costs in the year were a $0.5 million reduction in
interest on bank borrowings due to lower interest rates, and lower corporate
facility utilisation compared to 2020. In addition, there was a $2.6 million
favourable movement year on year in relation to foreign exchange rate
movements. These were partially offset by a $1.3 million increase in interest
on lease liabilities due to certain new leases taken out during the year.
The taxation charge for the year was $54.4 million (2020: $37.4 million).
Excluding the impact of exceptional and acquisition-related items and the
impact of IAS19 finance charges, the effective tax rate on pre-tax profit was
31% (2020: 39%). As profitability normalised to pre-Covid levels in 2021, so
did the effective tax rate, as expected.
The reported tax rate was 33% (2020: 47%), which includes the impact of
exceptional and acquisition related items.
Profit attributable to minority interests was $19.7 million and was
predominantly related to Coats' operations in Vietnam and Bangladesh (in which
it has controlling interests). This was 25% above the 2020 level ($15.8
million), which is lower than the overall adjusted operating profit growth for
the Group (up 75% on 2020), which reflects the relative strength of
performance of those territories during 2020.
Exceptional and acquisition-related items
Net exceptional and acquisition-related items before taxation were $9.5
million (2021: $6.8 million). These include strategic project costs of $3.7
million and acquisition-related items of $15.8 million. Strategic project
costs were offset by a credit in relation to the recognition of a historic
indirect tax claim within Brazil which is now deemed virtually certain and
resulted in a $5.8 million exceptional credit within operating profit and a
further $4.2 million exceptional interest income.
Strategic project costs of $3.7 million relate to the commencement of a number
of strategic initiatives during 2021. It is anticipated that cash exceptional
costs in the order of $35 million will be incurred in relation to these and
further strategic initiatives across 2022 and 2023 in total. The resulting
benefits are anticipated to deliver incremental adjusted operating profit of
$50 million by 2024.
Acquisition-related items of $15.8 million consisted of the amortisation of
intangible assets acquired in previous acquisitions ($3.3 million),
transaction costs in relation to the pursuit of strategic acquisition
opportunities during the year ($12.4 million), and acquisition earnouts ($0.1
million). Growth through acquisitions is a key element of the Group's
strategy and the Group will continue to be disciplined in the assessment of
acquisition opportunities as they arise. The Group looks to identify companies
with complementary capabilities that can further strengthen the core,
technology, innovations, or Intellectual Property and which can be scaled to
deliver growth and value for customers and shareholders.
Cash flow
The Group delivered $113 million of adjusted free cash flow in the year (2020:
$28 million). This free cash flow measure is before annual pension deficit
recovery payments, acquisitions and dividends, and excludes exceptional items.
This adjusted free cash flow performance was significantly ahead of 2020 as a
result of the recovery of adjusted operating profit, alongside continued well
controlled net working capital outflows ($15 million outflow) despite a number
of inflationary pressures on our cost base and an investment in inventory to
support supply chain disruption.
Capital expenditure was above 2020 ($15 million) at $31 million, as we
invested selectively in the most appropriate opportunities in the Covid
recovery phase. Minority dividend payments of $17 million were incurred (2020:
$18 million) which relate to the repatriation of cash from local operations to
the Group. Tax paid was $48 million, broadly in line with 2020, which was
lower than the P&L charge as it reflects some timing benefit from the
lower tax charge in 2020, which benefited the first half.
The Group generated a free cash flow of $33 million in the year (2020: $23
million outflow), which primarily reflects the adjusted free cash flow of $113
million, offset by UK pension payments of $42 million (being $33 million of
ongoing deficit recovery payments and administrative expenses, and $9 million
catch up of deferred 2020 payments), shareholder dividends ($27 million), and
exceptional costs of $11 million.
As a result of the above free cash flow, net debt (excluding the impact of
lease liabilities) as at 31 December 2021 was $147 million (31 December 2021:
$181 million). Including the impact of lease liabilities, net debt as at 31
December 2021 was $246 million (31 December 2020: $247 million).
Capital expenditure
Capital expenditure for the year was $31 million (2020: $15 million). As we
continue to recover out of Covid, and in order to continue to support our
longer-term growth strategy and further reinforce our strong environmental
compliance credentials, we anticipate capital expenditure to be in the $35-45
million range for 2022.
Pensions and other post-employment benefits
The net surplus for the Group's retirement and other post-employment defined
benefit liabilities (UK and other Group schemes), on an IAS19 financial
reporting basis, was $21 million as at 31 December 2021, which was $247
million lower than 31 December 2020 ($226 million liability). This decrease
was primarily due to movements on the UK scheme.
The Coats UK Pension Scheme, which is a key constituent of the Group defined
benefit liabilities, showed a $108 million IAS19 surplus at 31 December 2021
(£80 million), which was $237 million better than at 31 December 2020
(deficit of $129 million, or £94 million). This improvement predominantly
relates to net actuarial gains of $203 million (higher discount rate due to
higher corporate bond yields, experience gains and asset outperformance), and
$37 million employer contributions (excluding administrative expenses).
In agreement with the trustees of the Coats UK Pension Scheme, and as part of
the wider Covid underpinning actions, in 2020 we agreed to defer the remaining
deficit recovery payments for that year (April-December inclusive), to provide
an additional c.$21 million of headroom cover. The catch up of these payments
commenced in May 2021 and will be evenly spread over a period of around 18
months. As a result, total payments in 2021 were $42 million (which includes
$9 million in relation to the start of the catch-up of the 2020 deferred
contributions).
UK triennial update
The effective date for the latest UK scheme triennial valuation was 31 March
2021. This valuation was successfully completed and agreed with the Trustees
during the year, ahead of schedule, with a resulting Technical Provisions
deficit of £193 million which is £59 million lower than the previously
agreed valuation in 2018. As a result of this valuation, future contributions
remain at the previously agreed levels of £22 million ($29 million) per annum
(indexing) up until 2028, and result in the pay down of the deficit slightly
earlier than originally planned. The Group will continue to pay the scheme
administrative expenses and levies of around $5 million per annum. Together
with the remaining catch up of deferred 2020 contributions, 2022 payments are
expected to be around $46 million.
Balance sheet and liquidity
Group net debt (excluding lease liabilities) as at 31 December 2021 was $147
million ($246 million including lease liabilities), which was lower than 31
December 2020 ($181 million), and reflects strong cash management as noted
above.
At 31 December 2021, our leverage ratio (net debt to EBITDA; both excluding
lease liabilities) was 0.7x and remains well within our 3x covenant limit, and
slightly below the lower end of our target leverage range of 1-2x. Our
interest cover covenant also maintained significant headroom at 31 December
2021 at 28x vs a covenant of 4x. These covenants are tested twice annually at
June and December, and are monitored throughout the year. Committed headroom
on our banking facilities was around $330 million at 31 December, which
remains at a comfortable level allowing us strategic optionality to consider
the most attractive organic and inorganic investments in the post Covid
recovery phase.
Going concern
On the basis of current financial projections and the facilities available,
the Directors are satisfied that the Group has adequate resources to continue
for at least the next 12 months and, accordingly, consider it appropriate to
adopt the going concern basis in preparing the financial statements. Further
details of our going concern assessment, financial scenarios and conclusions
can be seen in note 1.
Coats Group plc
Consolidated income statement
For the year ended 31 December 2021 2020
Notes Before Exceptional Total Before Exceptional Total
exceptional and US$m exceptional and US$m
and acquisition and acquisition
acquisition related acquisition related
related items related items
items (see note 3) items (see note 3)
US$m US$m US$m US$m
Continuing operations
Revenue 1,503.8 - 1,503.8 1,163.3 - 1,163.3
Cost of sales (1,025.3) 5.8 (1,019.5) (806.6) (4.9) (811.5)
Gross profit 478.5 5.8 484.3 356.7 (4.9) 351.8
Distribution costs (135.3) - (135.3) (116.1) - (116.1)
Administrative expenses (150.1) (19.5) (169.6) (130.0) (4.0) (134.0)
Other operating income - - - - 1.4 1.4
Operating profit 193.1 (13.7) 179.4 110.6 (7.5) 103.1
Share of profits of joint ventures 1.2 - 1.2 0.6 - 0.6
Finance income 4 0.4 4.2 4.6 0.7 0.7 1.4
Finance costs 5 (22.2) - (22.2) (25.5) - (25.5)
Profit before taxation 172.5 (9.5) 163.0 86.4 (6.8) 79.6
Taxation 6 (53.5) (0.9) (54.4) (35.2) (2.2) (37.4)
Profit for the year 119.0 (10.4) 108.6 51.2 (9.0) 42.2
Attributable to:
EQUITY SHAREHOLDERS OF THE COMPANY 99.3 (10.4) 88.9 35.4 (9.0) 26.4
Non-controlling interests 19.7 - 19.7 15.8 - 15.8
119.0 (10.4) 108.6 51.2 (9.0) 42.2
Earnings per share (cents) 7
Basic 6.10 1.81
Diluted 6.07 1.81
Adjusted earnings per share 12 6.81 2.42
Consolidated statement of comprehensive income
Year ended 31 December 2021 2020
US$m US$m
Profit for the year 108.6 42.2
Items that will not be reclassified subsequently to profit or loss:
Actuarial gains/(losses) on retirement benefit schemes 212.8 (39.7)
Tax on items that will not be reclassified (1.0) 0.1
211.8 (39.6)
Items that may be reclassified subsequently to profit or loss:
Net change in fair value of cash flow hedges - (2.4)
Exchange differences on translation of foreign operations (17.0) (13.3)
(17.0) (15.7)
Other comprehensive income and expense for the year 194.8 (55.3)
Net comprehensive income and expense for the year 303.4 (13.1)
Attributable to:
EQUITY SHAREHOLDERS OF THE COMPANY 284.2 (28.9)
Non-controlling interests 19.2 15.8
303.4 (13.1)
Consolidated statement of financial position
31 December 31 December
Notes 2021 2020
US$m US$m
Non-current assets
Intangible assets 282.9 288.6
Property, plant and equipment 244.5 254.4
Right-of-use assets 91.6 60.7
Investments in joint ventures 12.0 11.1
Other equity investments 6.0 6.0
Deferred tax assets 20.7 22.7
Pension surpluses 159.7 11.4
Trade and other receivables 28.7 19.0
846.1 673.9
Current assets
Inventories 250.1 187.0
Trade and other receivables 302.7 274.5
Other equity investments - 0.1
Pension surpluses 5.2 4.8
Cash and cash equivalents 11(f) 107.2 71.9
665.2 538.3
Total assets 1,511.3 1,212.2
Current liabilities
Trade and other payables (346.8) (255.7)
Current income tax liabilities (16.5) (13.9)
Bank overdrafts and other borrowings (19.2) (22.8)
Lease liabilities (17.8) (16.4)
Retirement benefit obligations:
- Funded schemes (41.9) (35.3)
- Unfunded schemes (6.1) (7.1)
Provisions (8.1) (8.2)
(456.4) (359.4)
Net current assets 208.8 178.9
Non-current liabilities
Trade and other payables (24.2) (18.1)
Deferred tax liabilities (6.8) (9.0)
Borrowings (235.1) (229.7)
Lease liabilities (81.2) (49.6)
Retirement benefit obligations:
- Funded schemes (5.6) (100.1)
- Unfunded schemes (90.2) (99.5)
Provisions (27.7) (27.9)
(470.8) (533.9)
Total liabilities (927.2) (893.3)
Net assets 584.1 318.9
Equity
Share capital 8 90.1 90.1
Share premium account 10.5 10.5
Own shares 8 (0.5) (3.2)
Translation reserve (105.7) (89.2)
Capital reduction reserve 59.8 59.8
Other reserves 246.3 246.3
Retained profit/(loss) 252.5 (23.8)
EQUITY SHAREHOLDERS' FUNDS 553.0 290.5
Non-controlling interests 31.1 28.4
Total equity 584.1 318.9
Consolidated statement of changes in equity
For the year ended 31 December 2021
Share Own Capital Retained Non-
Share premium shares Translation reduction Other profit/ controlling Total
capital account reserve reserve reserves (loss) Total interests equity
US$m US$m US$m US$m US$m US$m US$m US$m US$m US$m
Balance as at
1 January 2020 89.6 10.5 (5.7) (75.9) 59.8 248.7 (5.9) 321.1 30.4 351.5
Profit for the year - - - - - - 26.4 26.4 15.8 42.2
Other comprehensive income and expense for the year - - - (13.3) - (2.4) (39.6) (55.3) - (55.3)
Dividends - - - - - - - - (17.8) (17.8)
Issue of ordinary shares 0.5 - - - - - (0.5) - - -
Movement in own shares - - 2.5 - - - (5.8) (3.3) - (3.3)
Share based payments - - - - - - 1.6 1.6 - 1.6
Balance as at 90.1 10.5 (3.2) (89.2) 59.8 246.3 (23.8) 290.5 28.4 318.9
31 December 2020
Profit for the year - - - - - - 88.9 88.9 19.7 108.6
Other comprehensive income and expense for the year - - - (16.5) - - 211.8 195.3 (0.5) 194.8
Dividends - - - - - - (27.6) (27.6) (16.5) (44.1)
Movement in own shares - - 2.7 - - - (0.8) 1.9 - 1.9
Share based payments - - - - - - 3.9 3.9 - 3.9
Deferred tax on share schemes - - - - - - 0.1 0.1 - 0.1
Balance as at 90.1 10.5 (0.5) (105.7) 59.8 246.3 252.5 553.0 31.1 584.1
31 December 2021
Consolidated statement of cash flows
For the year ended 31 December 2021 2020
Note US$m US$m
Cash inflow from operating activities
Cash generated from operations 11 (a) 189.0 128.0
Interest paid (12.5) (16.1)
Taxation paid 11 (b) (47.9) (46.3)
Net cash generated by operating activities 128.6 65.6
Cash outflow from investing activities
Investment income 11 (c) 0.3 0.9
Net capital expenditure and financial investment 11 (d) (30.3) (12.3)
Acquisitions and disposals of businesses 11 (e) - (36.9)
Net cash absorbed in investing activities (30.0) (48.3)
Cash outflow from financing activities
Purchase of own shares - (3.1)
Dividends paid to equity shareholders (27.4) (0.2)
Dividends paid to non-controlling interests (16.5) (17.8)
Payment of lease liabilities (22.1) (19.4)
Net increase/(decrease) in borrowings 8.4 (58.7)
Net cash absorbed in financing activities (57.6) (99.2)
Net increase/(decrease) in cash and cash equivalents 41.0 (81.9)
Net cash and cash equivalents at beginning of the year 52.1 135.9
Foreign exchange losses on cash and cash equivalents (2.3) (1.9)
Net cash and cash equivalents at end of the year 11 (f) 90.8 52.1
Reconciliation of net cash flow to movement in net debt
Net increase/(decrease) in cash and cash equivalents 41.0 (81.9)
Net (increase)/decrease in other borrowings (8.4) 58.7
Change in net debt resulting from cash flows
(Free cash flow) 32.6 (23.2)
Net movement in lease liabilities during the period (33.0) (0.3)
Movement in fair value hedges 3.0 (5.4)
Other non-cash movements (1.3) (0.7)
Foreign exchange losses (0.8) (2.1)
Decrease/(increase) in net debt 0.5 (31.7)
Net debt at the start of the year (246.6) (214.9)
Net debt at the end of the year 11 (f) (246.1) (246.6)
Notes to the consolidated financial information for the year ended 31 December
2021
1. Basis of preparation
The financial information set out in this statement does not constitute the
Coats Group plc's statutory accounts for the years ended 31 December 2021 or
2020. The financial information for the year ended 31 December 2020 and 2021
is derived from the statutory accounts for 2020 (which has been delivered to
the Registrar of Companies) and 2021 (which will be delivered to the Registrar
of Companies following the AGM in May 2022). The auditors have reported on the
2020 and 2021 accounts; their report was (i) unqualified, (ii) did not include
a reference to any matters to which the auditors drew attention by way of
emphasis without qualifying their report and (iii) did not contain a statement
under Sections 498(2) or 498(3) of the Companies Act 2006.
The statutory accounts for the year ended 31 December 2021 are prepared in
accordance with International Financial Reporting Standards ('IFRS') as
adopted by the United Kingdom Endorsement Board (UKEB), and complies with the
disclosure requirements of the Listing Rules of the UK Financial Conduct
Authority. The accounting policies adopted by the Group are consistent with
those set out in the 2020 Annual Report. A full list of accounting policies is
presented in the 2021 Annual Report. For details of new accounting policies
applicable to the Group in 2021 and their impact please refer below.
Whilst the financial information included in this statement has been compiled
in accordance with the recognition and measurement principles of applicable
IFRS, this statement does not itself contain sufficient information to comply
with IFRS. Full Financial Statements that comply with IFRS are included in the
2021 Annual Report; these will be available to shareholders in March 2022.
Critical accounting judgements and key sources of estimation uncertainty
The principal accounting policies adopted by the Group are set out in 2021
Annual Report. Certain of the Group's accounting policies inherently rely on
subjective assumptions and judgements, such that it is possible over time the
actual results could differ from the estimates based on the assumptions and
judgements used by the Group. Due to the size of the amounts involved, changes
in the assumptions relating to the following policies could potentially have a
significant impact on the result for the year and/or the carrying values of
assets and liabilities in the consolidated financial statements:
Critical judgements in applying the Group's accounting policies
In the course of preparing the financial statements, the below critical
judgements have had a significant effect on the amounts recognised in the
financial statements for the year ended 31 December 2021. For the year ended
31 December 2020 there were no judgements that were made in the process of
applying the Group's accounting policies, other than those involving
estimations that had a significant effect on the amounts recognised in the
financial statements.
Exceptional and acquisition related items
As set out in in the Group's accounting policy below, judgement is used to
determine those items which should be separately disclosed as exceptional and
acquisition related items to allow an understanding of the underlying trading
performance of the Group. This judgement includes assessment of whether an
item is of sufficient size or of a nature that is not consistent with normal
trading activities. Please see note 3 for further details.
UK pension surplus recognition
The Group has recognised a net defined benefit pension surplus for the Coats
UK Pension Scheme under IAS 19 of $108.0 million at 31 December 2021 (2020:
deficit of $128.5 million). Judgement has been applied when determining
whether the Group can recognise this surplus asset amount on the statement of
financial position or whether any economic benefits available as a refund are
contingent upon factors beyond the Group's control and instead require an
adjustment to be made to restrict the amount of the surplus recognised and
reflect a liability arising from future committed contributions to the Coats
UK Pension Scheme under IFRIC 14. The Group has determined that it has an
unconditional right to a refund of the surplus assuming the gradual settlement
of liabilities over time and therefore has recognised the full amount of the
net defined benefit pension surplus. Please see note 13 for further details.
Critical accounting judgements and key sources of estimation uncertainty
(continued)
Key sources of estimation uncertainty
The key assumptions concerning the future, and other sources of estimation
uncertainty at the balance sheet date, that may have a significant risk of
causing material adjustment to the carrying amounts of assets and liabilities
within the next financial year, are discussed below.
UK retirement benefit obligations
The UK retirement benefit surplus recognised in the consolidated statement of
financial position is the net of the fair value of scheme assets less the
present values of the defined benefit obligations at the year end. Key
assumptions involved in the determination of the present values of the defined
benefit obligations include discount rates, beneficiary mortality and
inflation rates. Changes in any or all of these assumptions could materially
change the employee benefit surplus recognised in the consolidated statement
of financial position.
The gross actuarial value of the UK pension scheme liabilities at 31 December
2021 was $3,034.9 million (2020: $3,338.7 million) and the total market value
of assets at 31 December 2021 was $3,142.9 million (2020: $3,210.2 million).
At 31 December 2021 the UK pension scheme net surplus was $108.0 million
(2020: net deficit of $128.5 million).
Sensitivities regarding the discount rate and inflation assumptions used to
measure the liabilities of the UK pension scheme, along with the impact they
would have on the scheme liabilities, are set out below. Interrelationships
between assumptions might exist and the analysis below does not take the
effect of these interrelationships into account:
2021 2020
+0.25% -0.25% +0.25% -0.25%
Year ended 31 December US$m US$m US$m US$m
Discount rate (108.8) 115.0 (127.3) 135.2
Inflation rate 74.6 (72.0) 89.6 (99.3)
An increase of 1.0% in the discount rate would result in the Coats UK Pension
Scheme liabilities decreasing by $401.4 million (2020: $467.2 million). A
decrease of 1.0% in the discount rate would result in the Coats UK Pension
Scheme liabilities increasing by $502.7 million (2020: $594.6 million). The
above sensitivity analysis (on a IAS 19 basis) considers the impact on the
scheme liabilities only and excludes any impacts on scheme assets from changes
in discount and inflation rates. As noted in the 2021 Annual Report, the Coats
UK Pension Scheme is currently over 85% hedged against interest rate and
inflation rate movements. Therefore on a Technical Provision basis, to the
extent there is a change in the scheme liabilities due to movements in
discount and inflation rates there would be offsetting impacts from the scheme
assets due to the hedging in place.
If members of the Coats UK Pension Scheme live one year longer the scheme
liabilities will increase by $105.8 million (2020: $157.8 million).
Further details of the carrying values of the Group's pension obligations and
sensitivities relating to changes in discount rates, beneficiary mortality and
inflation rates are included in the 2021 Annual Report.
In preparing the consolidated financial statements for the year ended 31
December 2021, the key sources of estimation uncertainty were the same as
those applied to the consolidated financial statements for the year ended 31
December 2020.
New IFRS accounting standards, interpretations and amendments adopted in the
year
Except for the changes arising from the adoption of new accounting standards,
interpretations and amendments (as detailed below), the same accounting
policies, presentation and methods of computation have been followed in the
financial information set out in this statement as applied in the Group's
annual financial statements for the year ended 31 December 2020.
New IFRS accounting standards, interpretations and amendments adopted in the
year (continued)
During the year, the Group adopted the following standards, interpretations
and amendments:
· Interest Rate Benchmark Reform Phase 2 (Amendments to IFRS 9, IAS
39, IFRS 7, IFRS 4 and IFRS 16); and
· COVID-19-Related Rent Concessions (Amendment to IFRS 16).
The adoption of these standards and amendments has not had a material impact
on the financial statements of the Group.
Going concern
The Directors are satisfied that the Group has sufficient resources to
continue in operation for the foreseeable future, a period of not less than 12
months from the date of this report. Accordingly, they continue to adopt the
going concern basis in preparing the consolidated financial statements.
In assessing the Group's going concern position, the Directors have considered
a number of factors, including the current balance sheet position and
available liquidity, the principal and emerging risks which could impact the
performance of the Group and compliance with borrowing covenants.
In order to assess the going concern status of the Group management has
prepared:
· A base case scenario, aligned to the latest Group budget for 2022 as well as
the Group's Medium Term Plan for 2023;
· A severe but plausible downside scenario, which assumes that the global
economic environment is severely depressed over the assessment period; and
· A reverse stress test flexing sales to determine what circumstance would be
required to either reduce headroom to nil on committed borrowing facilities or
breach borrowing covenants, whichever occurred first.
The severe but plausible downside scenario includes further management actions
that would be deployed if required (for example further reduction in costs).
The reverse stress test also includes further controllable management actions
that could be deployed if required. The outcome of the reverse stress test was
that the interest cover covenant would be breached, however, at the breaking
point in the test the Group still maintained a comfortable level of liquidity
on committed borrowing facilities. The Directors consider the likelihood of
the condition in the reverse stress test occurring to be remote.
Liquidity headroom
As at 31 December 2021 the Group's net debt excluding leases liabilities was
$147.1 million (2020: $180.6 million). The Group's committed debt facilities
total $585 million across both its Banking and US Private Placement group,
with a range of maturities from late 2024 through to 2027, as of 31 December
2021 the Group has around $330 million of headroom against these committed
banking facilities.
In both the base case and the severe but plausible downside scenario liquidity
is comfortable throughout the assessment period.
Covenant testing
The Group's committed borrowing facilities are subject to ongoing covenant
testing. Covenants are measured twice a year, at full year and half year and
are measured under frozen accounting standards and therefore exclude the
effects of IFRS 16. The financial covenants under the borrowing agreements are
for leverage (net debt / EBITDA) less than 3.0 and interest cover (EBITDA /
interest charge) to be in excess of 4.0.
Covenant testing (continued)
All banking covenants tests were met comfortably at 31 December 2021, with
leverage of 0.7x and interest cover of 28.4x. The base case forecast indicates
that banking covenants will be comfortably met throughout the assessment
period. Under the severe but plausible downside scenario covenant compliance
is still projected to be achieved throughout the assessment period, although
with reduced but adequate headroom.
Conclusion
In conclusion, after reviewing the base case, the severe but plausible
downside scenario and considering the remote likelihood of the scenario in the
reverse stress test occurring, the Directors have formed the judgement that,
at the time of approving the consolidated financial statements, there are no
material uncertainties that cast doubt on the Group's going concern status and
that it is appropriate to prepare the consolidated financial statements on the
going concern basis.
Principal exchange rates
The principal exchange rates (to the US dollar) used are as follows:
2021 2020
Average Sterling 0.73 0.78
Euro 0.85 0.88
Brazilian Real 5.40 5.16
Chinese Renminbi 6.45 6.90
Indian Rupee 73.92 74.11
Turkish Lira 8.89 7.02
Period end Sterling 0.74 0.73
Euro 0.88 0.82
Brazilian Real 5.57 5.19
Chinese Renminbi 6.35 6.53
Indian Rupee 74.47 73.04
Turkish Lira 13.32 7.43
2. Segmental analysis
Operating segments are components of the Group's business activities about
which separate financial information is available that is evaluated regularly
by the chief operating decision maker (the Group Executive Team) in deciding
how to allocate resources and in assessing performance. The Group's customers
are grouped into two segments Apparel & Footwear and Performance Materials
which have distinct different strategies and differing customer/end-use market
profiles.
Segment revenue and results
Apparel & Footwear Performance Materials
Total
Year ended 31 December 2021 US$m US$m US$m
Continuing operations
Revenue 1,094.4 409.4 1,503.8
Segment profit 163.9 29.2 193.1
Exceptional and acquisition related items (note 3) (13.7)
Operating profit 179.4
Share of profits of joint ventures 1.2
Finance income 4.6
Finance costs (22.2)
Profit before taxation from continuing operations 163.0
Performance Materials
Apparel & Footwear
Total
Year ended 31 December 2020 US$m US$m US$m
Continuing operations
Revenue 822.7 340.6 1,163.3
Segment profit 95.5 15.1 110.6
Exceptional and acquisition related items (note 3) (7.5)
Operating profit 103.1
Share of profits of joint ventures 0.6
Finance income 1.4
Finance costs (25.5)
Profit before taxation from continuing operations 79.6
Segment results include items directly attributable to a segment as well as
those that can be allocated on a reasonable basis. Exceptional and acquisition
related items are not allocated to segments. In addition, no measures of total
assets and total liabilities are reported for each reportable segment as such
amounts are not regularly provided to the chief operating decision maker. The
accounting policies of the reportable operating segments are the same as the
Group's accounting policies as set out in the 2021 Annual Report.
Disaggregation of revenue
The following table shows revenue disaggregated by primary geographical
markets with a reconciliation of the disaggregated revenue with the Group's
reportable segments.
2021 2020
Year ended 31 December US$m US$m
Continuing operations
Primary geographic markets
Asia 846.2 629.4
Americas 375.4 314.5
EMEA 282.2 219.4
Total 1,503.8 1,163.3
Continuing operations
Apparel & Footwear 1,094.4 822.7
Performance Materials 409.4 340.6
Total 1,503.8 1,163.3
Timing of revenue recognition
Goods transferred at a point in time 1,492.7 1,154.8
Software solution services transferred over time 11.1 8.5
Total 1,503.8 1,163.3
The software solutions business is included in the Apparel & Footwear
segment.
The Group had no revenue from a single customer which accounts for more than
10% of the Group's revenue.
3. Exceptional and acquisition related items
The Group's consolidated income statement format is presented before and after
exceptional and acquisition related items. Adjusted results (also referred to
as underlying performance) exclude exceptional and acquisition related items
on a consistent basis with the previous reporting period to provide a more
meaningful comparison of how the performance of the business is managed and
measured on a day-to-day basis. Further details on alternative performance
measures are set out in note 12.
Exceptional items may include significant restructuring associated with a
business or property disposal, litigation costs and settlements, profit or
loss on disposal of property, plant and equipment, non-actuarial gains or
losses arising from significant one off changes to defined benefit pension
obligations, regulatory investigation costs and impairment of assets.
Acquisition related items include amortisation of acquired intangible assets,
acquisition transaction costs, contingent consideration linked to employment
and adjustments to contingent consideration.
Judgement is used by the Group in assessing the particular items, which by
virtue of their scale and nature, are presented in the income statement and
disclosed in the related notes as exceptional items. In determining whether an
event or transaction is exceptional, materiality is a key consideration and
qualitative factors, such as frequency or predictability of occurrence, are
also considered. This is consistent with the way financial performance is
measured by management and reported to the Board.
Total exceptional and acquisition related items charged to operating profit
for the year ended 31 December 2021 were $13.7 million (2020: $7.5 million)
comprising exceptional items for the year ended 31 December 2021 of a $2.1
million credit (2020: charge of $3.5 million) and acquisition related items
for the year ended 31 December 2021 of $15.8 million (2020: $4.0 million). Tax
in respect of exceptional and acquisition related items is set out in note 6.
Exceptional items
Exceptional items (credited)/charged to operating profit during the year ended
31 December 2021 are set out below:
2021 2020
Year ended 31 December US$m US$m
Exceptional items:
Cost of sales:
Brazil indirect taxes (5.8) -
Impairment charges - 4.9
Administrative expenses:
Strategic project costs 3.7 -
Other operating income:
Profit from sale of property - (1.4)
Total exceptional items (credited)/charged to operating profit from (2.1) 3.5
continuing operations
Brazil indirect taxes - During the year ended 31 December 2021 the Brazilian
Supreme Federal Court concluded its judgement that Brazilian ICMS (indirect
tax on goods and services) should not be included in the calculation basis of
PIS (Program of Social Integration) and COFINS (Contribution for the Financing
of Social Security) indirect taxes.
As a result, estimated refunds have been recognised in the results for the
year ended 31 December 2021 of $5.8 million (2020: $nil) which has been
included in cost of sales and in addition exceptional interest income has been
recognised of $4.2 million (2020: $0.7 million).
These refunds date back to 2003 and the estimated tax credit amounts are
expected to be utilised over a period of approximately six years, based upon
current assumptions, once the Group has received a favourable Court ruling,
which is considered virtually certain.
Strategic project costs - The Group has commenced a number of strategic
projects to improve margins by optimising the portfolio and footprint,
improving the overall cost base efficiency, and mitigating structural labour
availability issues in the US. Exceptional costs of $3.7 million were incurred
during the year ended 31 December 2021 which includes advisors' costs of $0.9
million, impairment charges relating to plant and equipment in North America
of $2.0 million and closure and other related costs of $1.7 million. This was
offset by an exceptional credit of $0.9 million relating to the closure of a
small business in Australia in a prior year. It is anticipated that cash
exceptional costs in the order of $35 million will be incurred in relation to
these and further strategic initiatives across 2022 and 2023 in total.
Exceptional items during the year ended 31 December 2020 are set out below:
Impairment charges - At each balance sheet date, the Group reviews the
carrying amounts of its assets to determine whether there is any indication
that those assets have suffered an impairment loss. If any such indication
exists, the recoverable amount of the assets are estimated in order to
determine the extent of the impairment loss, if any. During the year ended 31
December 2020, following this review impairment charges totalling $4.9 million
were made in smaller markets in EMEA ($4.1 million relating to property, plant
and equipment and $0.8 million relating to right-of-use assets). The
impairment charges were attributable to the increased economic uncertainty as
a result of Covid. The impairment charges in these markets represented a full
write down of property, plant and equipment and right-of-use assets, except
for owned land and buildings of $1.7 million which is not considered to be
impaired. None of the cash generating units for which an impairment charge was
recognised during the year ended 31 December 2020 included goodwill or
intangible assets with indefinite useful lives.
Profit from sale of property - During the year ended 31 December 2020 a profit
of $1.4 million was made from the sale of a property in a non-core market.
Acquisition related items
Acquisition related items are set out below:
2021 2020
Year ended 31 December US$m US$m
Acquisition related items:
Administrative expenses:
Acquisition earnouts and contingent consideration 0.1 0.8
Acquisition transaction costs 12.4 -
Amortisation of acquired intangible assets 3.3 3.2
Total acquisition related items before taxation 15.8 4.0
The Group pursed several acquisition opportunities during the year ended 31
December 2021 and as a result incurred transaction costs of $12.4 million
(2020: $nil). Growth through acquisitions is a key element of the Group's
strategy and the Group will continue to be disciplined in the assessment of
acquisition opportunities as they arise. The Group looks to identify companies
with complementary capabilities that can further strengthen the core,
technology, innovations, or Intellectual Property and which can be scaled to
deliver growth and value for customers and shareholders.
The Group has made acquisitions in prior years with earn-outs to allow part of
the consideration to be based on the future performance of the businesses
acquired and to lock in key management. Where consideration paid or contingent
consideration payable in the future is employment linked, it is treated as an
expense and part of statutory results. However, all consideration of this type
is excluded from adjusted operating profit and adjusted earnings per share, as
in management's view, these items are part of the capital transaction.
Acquisition transaction costs and amortisation of intangible assets acquired
through business combinations are not included within adjusted earnings. These
costs are acquisition related and management consider them to be capital in
nature and they do not reflect the underlying trading performance of the
Group.
Excluding amortisation of intangible assets acquired through business
combinations and recognised in accordance with IFRS 3 "Business Combinations"
from adjusted results also ensures that the performance of the Group's
acquired businesses is presented consistently with its organically grown
businesses. It should be noted that the use of acquired intangible assets
contributed to the Group's results for the years presented and will contribute
to the Group's results in future periods as well. Amortisation of acquired
intangible assets will recur in future periods. Amortisation of software is
included within operating results as management consider these cost to be part
of the underlying trading performance of the business.
4. Finance income
2021 2020
Year ended 31 December US$m US$m
Income from investments 0.1 0.1
Other interest receivable and similar income 4.5 1.3
4.6 1.4
Other interest receivable and similar income for the year ended 31 December
2021 includes exceptional income of $4.2 million (2020: $0.7 million) relating
to refunds for indirect taxes in Brazil (see note 3 for further details).
5. Finance costs
2021 2020
Year ended 31 December US$m US$m
Interest on bank and other borrowings 10.7 11.2
Interest expense on lease liabilities 5.2 3.9
Net interest on pension scheme assets and liabilities 4.3 4.7
Other finance costs including unrealised gains and losses on foreign exchange 2.0 5.7
contracts
22.2 25.5
6. Tax on profit from continuing operations
2021 2020
Year ended 31 December US$m US$m
UK Corporation tax at 19% (2020: 19%) - -
Overseas tax charge (56.3) (43.0)
Deferred tax credit 1.9 5.6
Total tax charge (54.4) (37.4)
The overseas tax charge includes withholding tax charges and other taxes not
based on profits for the year ended 31 December 2021 of $13.1 million (2020:
$12.5 million).
Exceptional tax charges for the year ended 31 December 2021 were $0.9 million
(2020: $2.2 million) relating to Brazil refunds of indirect taxes (see note
3).
7. Earnings per share
The calculation of basic earnings per ordinary share from continuing
operations is based on the profit from continuing operations attributable to
equity shareholders and the weighted average number of Ordinary Shares in
issue during the year, excluding shares held by the Employee Benefit Trust but
including shares under share incentive schemes which are not contingently
issuable.
The calculation of basic earnings per ordinary share from continuing and
discontinued operations is based on the profit attributable to equity
shareholders. The weighted average number of ordinary shares used for the
calculation of basic earnings per ordinary share from continuing and
discontinued operations is the same as that used for basic earnings per
ordinary share from continuing operations.
For diluted earnings per ordinary share, the weighted average number of
ordinary shares in issue is adjusted to include all potential dilutive
ordinary shares. The Group has two classes of dilutive potential Ordinary
Shares: those shares relating to awards under the Group Deferred Bonus Plan
which have been awarded but not yet reached the end of the three year
retention period and those long-term incentive plan awards for which the
performance criteria would have been satisfied if the end of the reporting
period were the end of the contingency period.
2021 2020
Year Ended 31 December US$m US$m
Profit attributable to equity shareholders 88.9 26.4
2021 2020
Year Ended 31 December Number of shares m Number of shares m
Weighted average number of ordinary shares in issue for basic earnings per 1,457.1 1,455.6
share
Adjustment for share options and LTIP awards 5.9 1.4
Weighted average number of ordinary shares in issue for diluted earnings per 1,463.0 1,457.0
share
2021
2020
Year Ended 31 December cents cents
Basic earnings per ordinary share 6.10 1.81
Diluted earnings per ordinary share 6.07 1.81
8. Issued share capital
During the year ended 31 December 2021 the Company issued 493,113 Ordinary
shares of 5p each (2020: 7,261,231) following the exercise of awards under the
Group's share based incentive plans as set out below:
Number of
Shares US$m
At 1 January 2021 1,452,077,272 90.1
Issue of ordinary shares 493,113 -
At 31 December 2021 1,452,570,385 90.1
The own shares reserve of $0.5 million at 31 December 2021 (2020: $3.2
million) represents the cost of shares in Coats Group plc purchased in the
market and held by an Employee Benefit Trust to satisfy awards under the
Group's share based incentive plans. The number of shares held by the Employee
Benefit Trust at 31 December 2021 was 2,020,306 (2020: 7,010,248).
9. Dividends
2021 2020
Year Ended 31 December US$m US$m
2021 interim dividend paid - 0.61 cents per share 8.8 -
2020 final dividend paid - 1.30 cents per share 18.8 -
27.6 -
The proposed final dividend of 1.50 cents per ordinary share for the year
ended 31 December 2021 is not recognised as a liability in the consolidated
statement of financial position in line with the requirements of IAS 10 Events
after the Reporting Period and, subject to shareholder approval, will be paid
on 25 May 2022 to ordinary shareholders on the register on 29 April 2022, with
an ex-dividend date of 28 April 2022.
10. US environmental matters
As noted in previous reports, the US Environmental Protection Agency ('EPA')
has notified Coats & Clark, Inc. ('CC') that CC is a 'potentially
responsible party' ('PRP') under the US Superfund law for investigation and
remediation costs at the 17-mile Lower Passaic River Study Area ('LPR') in New
Jersey in respect of alleged operations of a predecessor's former facilities
in that area prior to 1950. Over 100 PRPs have been identified by EPA.
Approximately 50 PRPs are currently members of a cooperating parties group
('CPG') of companies, formed to fund and conduct a remedial investigation and
feasibility study of the area. CC joined the CPG in 2011.
CC has analysed its predecessor's operating history prior to 1950, when it
left the LPR, and has concluded that it was not responsible for the
contaminants and environmental damage that are the primary focus of the EPA
process. CC also believes that there are many parties that will participate in
the LPR's remediation, including those that are the most responsible for its
contamination.
In March 2016, EPA issued a Record of Decision selecting a remedy for the
lower 8 miles of the LPR at an estimated cost of $1.38 billion on a net
present value basis. The EPA's Record of Decision did not include a remedial
decision for the upper 9 miles of the LPR. The EPA may consider a remedial
alternative proposed by the CPG for the upper 9 miles, or it may select a
different remedy. Discussions with EPA regarding the nature and timing of such
a decision are ongoing.
EPA has entered into an administrative order on consent ('AOC') with
Occidental Chemical Corporation ('OCC'), which has been identified as being
responsible for the most significant contamination in the river, concerning
the design of the selected remedy for the lower 8 miles of the LPR. Maxus
Energy Corporation ('Maxus'), which provided an indemnity to OCC that covered
the LPR, has been granted Chapter 11 bankruptcy protection, but OCC remains
responsible for its remedial obligations even in the absence of Maxus'
indemnity. The approved bankruptcy plan also created a liquidating trust to
pursue potential claims against Maxus' parent entity, YPF SA, and potentially
others, which could result in additional funding for the LPR remedy. While
the ultimate costs of the remedial design and the final remedy are expected to
be shared among hundreds of parties, including many who are not currently in
the CPG, the final allocation of remedial costs among those parties in a
settlement or court ruling has not yet been determined.
In March 2017, EPA notified 20 parties not associated with the disposal or
release of any contaminants of concern as being eligible for early cash out
settlements. As expected, EPA did not identify CC as one of the 20 parties.
EPA invited approximately 80 other parties, including CC, to participate in an
allocation process to determine their respective allocation shares and
potential eligibility for future cash out settlements. In the allocation, CC
presented factual and scientific evidence that it is not responsible for the
discharge of dioxins, furans or PCBs - the contaminants that are driving the
remediation of the LPR - and that it is a de minimis or even smaller de
micromis party. The confidential allocation process concluded in December
2020. CC continues to believe that it should be a de minimis or even smaller
de micromis party in an eventual settlement or court ruling allocating
remedial costs.
On 30 June 2018, OCC filed a lawsuit against approximately 120 defendants,
including CC, seeking recovery of past environmental costs and contribution
toward future environmental costs. OCC released claims for certain past costs
from 41 of the defendants, including CC, and is not seeking recovery of those
past costs from CC. OCC's lawsuit seeks resolution of many of the same issues
being addressed in the EPA sponsored allocation process, and does not alter
CC's defences or CC's continued belief that it is a de minimis or even smaller
de micromis party.
In 2015, a provision of $9.0 million was recorded for remediation costs for
the entire 17 miles of the LPR. This provision was based on CC's estimated
share of de minimis costs for EPA's selected remedy for the lower 8 miles of
the LPR and the remedy proposed by the CPG for the upper 9 miles. A separate
provision of $6.8 million was recorded for associated legal and professional
costs in defence of CC's position. Both of these charges to the income
statement were net of insurance reimbursements and were stated on a net
present value basis. During the year ended 31 December 2018, an additional
provision of $8.0 million was recorded as an exceptional item to cover legal
and professional fees. The Group will continue to mitigate additional costs as
far as possible through insurance and other avenues.
As at 31 December 2021, $13.8 million of this provision had been utilised. The
remaining provision at 31 December 2021, taking into account insurance
reimbursement, was $11.2 million (2020: $12.6 million). The process concerning
the LPR continues to evolve and these estimates are subject to change based
upon legal defence costs associated with the EPA sponsored allocation and
OCC's lawsuit, the scope of the remedy selected by EPA for the upper nine
miles, the share of remedial costs to be paid by the major polluters on the
river, and the share of remaining remedial costs apportioned among CC and
other companies.
Coats believes that CC's predecessor did not generate any of the contaminants
which are driving the current and anticipated remedial actions in the LPR,
that it has valid legal defences which are based on its own analysis of the
relevant facts, that it is a de minimis or even smaller de micromis party, and
that additional parties not currently in the CPG will be responsible for a
significant share of the ultimate costs of remediation. However, as this
matter evolves, it is nonetheless still possible that additional provisions
could be recorded and such provisions could increase materially based on
further decisions by EPA, negotiations among the parties, and other future
events.
Following the sale of the North America Crafts business, including CC,
announced on 22 January 2019, Coats North America Consolidated Inc. (the
seller) retains the control and responsibility for the eventual outcome of the
ongoing LPR environmental matters, including the rights to the related
insurance reimbursements.
11. Notes to the consolidated cash flow statement
a) Reconciliation of operating profit to cash generated from
operations
2021 2020
Year Ended 31 December US$m US$m
Operating profit 179.4 103.1
Depreciation of owned property, plant and equipment 28.2 30.5
Deprecation of right-of-use assets 19.4 18.3
Amortisation of intangible assets 6.0 7.2
(Increase)/decrease in inventories (76.0) 4.9
(Increase)/decrease in debtors (49.8) 1.1
Increase/(decrease) in creditors 101.4 (28.7)
Provisions and pension movements (34.5) (14.0)
Foreign exchange and other non-cash movements 14.9 5.7
Discontinued operations - (0.1)
Cash generated from operations 189.0 128.0
b) Taxation paid
2021 2020
Year Ended 31 December US$m US$m
Overseas tax paid (47.9) (46.3)
c) Investment income
2021 2020
Year Ended 31 December US$m US$m
Dividends received from joint ventures 0.3 0.9
d) Capital expenditure and financial investment
2021 2020
Year Ended 31 December US$m US$m
Acquisition of property, plant and equipment and intangible assets (31.2) (15.4)
Acquisition of other equity investments 0.1 0.1
Disposal of property, plant and equipment 0.8 3.0
(30.3) (12.3)
e) Acquisitions and disposals of businesses
2021 2020
Year Ended 31 December US$m US$m
- (36.9)
Acquisition of businesses
f) Summary of net debt
2021 2020
Year Ended 31 December US$m US$m
Cash and cash equivalents 107.2 71.9
Bank overdrafts (16.4) (19.8)
Net cash and cash equivalents 90.8 52.1
Borrowings (237.9) (232.7)
Net debt excluding lease liabilities (147.1) (180.6)
Lease liabilities (99.0) (66.0)
Total net debt (246.1) (246.6)
For financial covenant purposes, the Group's leverage is calculated on the
basis of net debt without IFRS 16 lease liabilities and at the Coats Group
Finance Company Limited level. Net debt excluding IFRS 16 lease liabilities at
the Coats Group Finance Company Limited level at 31 December 2021 for covenant
purposes was $148.0 million (31 December 2020: $177.0 million).
12. Alternative performance measures
The financial information in this statement contains both statutory measures
and alternative performance measures which, in management's view, reflect the
underlying performance of the business and provide a more meaningful
comparison of how the Group's business is managed and measured on a day-to-day
basis. The Group's definition of underlying performance is set out in note 3.
The Group's alternative performance measures and key performance indicators
are aligned to the Group's strategy and together are used to measure the
performance of the business. A number of these measures form the basis of
performance measures for remuneration incentive schemes.
Alternative performance measures are non-GAAP (Generally Accepted Accounting
Practice) measures and provide supplementary information to assist with the
understanding of the Group's financial results and with the evaluation of
operating performance for all the periods presented. Alternative performance
measures, however, are not a measure of financial performance under
International Financial Reporting Standards ('IFRS') as adopted by the UKEB
and should not be considered as a substitute for measures determined in
accordance with IFRS. As the Group's alternative performance measures are not
defined terms under IFRS they may therefore not be comparable with similarly
titled measures reported by other companies.
A reconciliation of alternative performance measures to the most directly
comparable measures reported in accordance with IFRS is provided below.
a) Organic growth on a constant exchange rate (CER) basis
Organic growth measures the change in revenue and operating profit before
exceptional and acquisition related items after adjusting for acquisitions.
The effect of acquisitions is equalised by:
· removing from the year of acquisition, their revenue and operating profit; and
· in the following year, removing the revenue and operating profit( )for the
number of months equivalent to the pre-acquisition period in the prior year.
The effects of currency changes are removed through restating prior year
revenue and operating profit at current year exchange rates.
The principal exchange rates used are set out in note 1.
Organic revenue growth on a CER basis measures the ability of the Group to
grow sales by operating in selected geographies and segments and offering
differentiated cost competitive products and services.
Adjusted organic operating profit growth on a CER basis measures the
underlying profitability progression of the Group.
Adjusted operating profit is calculated by adding back exceptional and
acquisition related items (see note 3 for further details).
2021 2020
Year Ended 31 December US$m US$m % Growth
Revenue from continuing operations 1,503.8 1,163.3 29%
Constant currency adjustment - 0.6
Revenue on a CER basis 1,503.8 1,163.9 29%
Revenue from acquisitions(1) (4.3) -
Organic revenue on a CER basis 1,499.5 1,163.9 29%
2021 2020
Year Ended 31 December US$m US$m % Growth
Operating profit from continuing operations(2) 179.4 103.1 74%
Exceptional and acquisition related items (note 3) 13.7 7.5
Adjusted operating profit from continuing operations 193.1 110.6 75%
Constant currency adjustment - 0.1
Adjusted operating profit on a CER basis 193.1 110.7 74%
Operating loss from acquisitions(1) 0.2 -
Organic adjusted operating profit on a CER basis 193.3 110.7 75%
(1 )Revenue and operating loss from acquisitions of $4.3 million and $0.2
million respectively relates to Pharr High Performance Yarns ("Pharr HP") for
the month of January 2021. Pharr HP was acquired in February 2020.
(2 )Refer to the consolidated income statement for a reconciliation of profit
before taxation to operating profit from continuing operations.
b) Adjusted EBITDA
Adjusted EBITDA is presented as an alternative performance measure to show the
underlying operating performance of the Group excluding the effects of
depreciation of owned fixed assets and right-of-use assets, amortisation and
impairments and excluding exceptional and acquisition related items.
Operating profit from continuing operations before exceptional and acquisition
related items and before depreciation of owned fixed assets and right-of-use
assets and amortisation (Adjusted EBITDA) is set out below:
2021 2020
Year Ended 31 December US$m US$m
Profit before taxation from continuing operations 163.0 79.6
Share of profit of joint ventures (1.2) (0.6)
Finance income (note 4) (4.6) (1.4)
Finance costs (note 5) 22.2 25.5
Operating profit from continuing operations(1) 179.4 103.1
Exceptional and acquisition related items (note 3) 13.7 7.5
Adjusted operating profit from continuing operations 193.1 110.6
Depreciation of owned property, plant and equipment 28.2 30.5
Amortisation of intangible assets 2.7 4.0
Adjusted EBITDA including IFRS 16 depreciation of right-of-use assets 224.0 145.1
(Pre-IFRS 16 basis)
Depreciation of right-of-use assets 19.4 18.3
Adjusted EBITDA 243.4 163.4
(1 )Refer to the consolidated income statement for a reconciliation of profit
before taxation to operating profit from continuing operations.
Net debt including lease liabilities under IFRS 16 at 31 December 2021 was
$246.1 million (2020: $246.6 million).
This gives a leverage ratio of net debt including lease liabilities to
adjusted EBITDA at 31 December 2021 of 1.0 (2020: 1.5).
Net debt excluding lease liabilities under IFRS 16 at 31 December 2021 was
$147.1 million (2020: $180.6 million).
This gives a leverage ratio on a pre-IFRS 16 basis at 31 December 2021 of 0.7
(2020: 1.2).
For the definition and calculation of net debt including and excluding lease
liabilities see note 11 (f).
c) Underlying effective tax rate
The underlying effective tax rate removes the tax impact of exceptional and
acquisition related items and net interest on pension scheme assets and
liabilities to arrive at a tax rate based on the underlying profit before
taxation.
A significant proportion of the Group's net interest on pension scheme assets
and liabilities relates to UK pension plans for which there is no related
current or deferred tax credit or charge recorded in the income statement. The
Group's net interest on pension scheme assets and liabilities is adjusted in
arriving at the underlying effective tax shown below and, in management's
view, were this not adjusted it would distort the alternative performance
measure. This is consistent with how the Group monitors and manages the
underlying effective tax rate.
2021 2020
Year Ended 31 December US$m US$m
Profit before taxation from continuing operations 163.0 79.6
Exceptional and acquisition related items (note 3) 9.5 6.8
Net interest on pension scheme assets and liabilities 4.3 4.7
Underlying profit before taxation from continuing operations 176.8 91.1
Taxation charge from continuing operations 54.4 37.4
Tax charge in respect of exceptional and acquisition related
items and net interest on pension scheme assets and liabilities (0.4) (1.7)
Underlying tax charge from continuing operations 54.0 35.7
Underlying effective tax rate 31% 39%
d) Adjusted earnings per share
The calculation of adjusted earnings per share is based on the profit from
continuing operations attributable to equity shareholders before exceptional
and acquisition related items as set out below. Adjusted earnings per share
growth measures the underlying progression of the benefits generated for
shareholders.
2021 2020
Year Ended 31 December US$m US$m
Profit from continuing operations 108.6 42.2
Non-controlling interests (19.7) (15.8)
Profit from continuing operations attributable to equity shareholders 88.9 26.4
Exceptional and acquisition related items net of non-controlling interests 9.5 6.8
(note 3)
Tax charge in respect of exceptional and acquisition related items 0.9 2.2
Adjusted profit from continuing operations 99.3 35.4
Weighted average number of Ordinary Shares 1,457,076,765 1,455,587,353
Adjusted earnings per share (cents) 6.81 2.42
Adjusted earnings per share (growth %) 181%
The weighted average number of Ordinary Shares used for the calculation of
adjusted earnings per share for the year ended 31 December 2021 is
1,457,076,765 (2020: 1,455,587,353), the same as that used for basic earnings
per ordinary share from continuing operations (see note 7).
e) Adjusted free cash flow
Net cash generated by operating activities, a GAAP measure, reconciles to
changes in net debt resulting from cash flows (free cash flow) as set out in
the consolidated cash flow statement. A reconciliation of free cash flow to
adjusted free cash flow is set out below.
Consistent with previous periods, adjusted free cash flow is defined as cash
generated from continuing activities less capital expenditure, interest, tax,
dividends to minority interests and other items, and excluding exceptional and
discontinued items, acquisitions, purchase of own shares by the Employee
Benefit Trust and payments to the UK pension scheme.
Adjusted free cash flow measures the Group's underlying cash generation that
is available to service shareholder dividends, pension obligations and
acquisitions.
2021 2020
Year Ended 31 December US$m US$m
Change in net debt resulting from cash flows (free cash flow) 32.6 (23.2)
Acquisition of businesses - 37.3
Net cash outflow from discontinued operations - 0.1
Payments to UK pension scheme 42.4 10.9
Net cash flows in respect of other exceptional and acquisition
related items 10.5 (1.1)
Purchase of own shares by Employee Benefit Trust - 3.1
Dividends paid to equity shareholders 27.4 0.2
Tax outflow in respect of adjusted cash flow items - 0.7
Adjusted free cash flow 112.9 28.0
f) Return on capital employed
Return on capital employed ('ROCE') is defined as operating profit before
exceptional and acquisition related items divided by period end capital
employed as set out below. ROCE measures the ability of the Group's assets to
deliver returns.
2021 2020
Year Ended 31 December US$m US$m
Operating profit from continuing operations before exceptional and acquisition
related items (1)
193.1 110.6
Non-current assets
Acquired intangible assets 36.8 41.8
Property, plant and equipment 244.5 254.4
Right-of-use assets 91.6 60.7
Trade and other receivables 28.7 19.0
Current assets
Inventories 250.1 187.0
Trade and other receivables 302.7 274.5
Current liabilities
Trade and other payables (346.8) (255.7)
Lease liabilities (17.8) (16.4)
Non-current liabilities
Trade and other payables (24.2) (18.1)
Lease liabilities (81.2) (49.6)
Capital employed 484.4 497.6
ROCE 40% 22%
(1 )Refer to note 3 for details of exceptional and acquisition related items.
( )
13. Retirement and other post-employment benefit arrangements
The net surplus for the Group's retirement and other post-employment defined
benefit arrangements (UK and other Group schemes), on an IAS 19 basis, was
$21.1 million as at 31 December 2021 (2020: net obligation of $225.8 million).
The decrease in the net obligation during the year ended 31 December 2021 is
primarily due to movements on the Coats UK Pension Scheme.
The Coats UK Pension Scheme, which is a key constituent of the Group defined
benefit liabilities, had a surplus on an IAS 19 basis at 31 December 2021 of
$108.0 million (2020: deficit of $128.5 million). The reduction in the deficit
during the year ended 31 December 2021 of $236.5 million predominantly relates
to net actuarial gains of $202.7 million (increase in the discount rate
assumption from 1.25% per annum at 31 December 2020 to 1.85% per annum at 31
December 2021 due to higher corporate bond yields) and employer contributions
(excluding administrative expenses) of $37.4 million.
During the current year the Group carried out a "spin and termination"
transaction in the Coats US Scheme whereby current retiree benefits were
secured with an insurance company, whilst releasing a proportion of the
surplus to the company to fund future 401k employer contributions. Due to
favourable pricing the transaction resulted in a non cash settlement gain of
$3.6 million which has been included in operating profit.
14. Directors
The following persons were, except where noted, directors of Coats Group plc
during the whole of the year ended 31 December 2021 and up to the date of this
report:
D Gosnell OBE
M Clasper CBE (Resigned 19 May 2021)
R Sharma
S Boddie (Resigned 31 March 2021)
N Bull
J Callaway
A Fahy
H Lu
F Philip
J Sigurdsson
On behalf of the Board
D Gosnell
Chairman
2 March 2022
United Kingdom
4 Longwalk Road, Stockley Park, Uxbridge, UB11 1FE Tel: 0208 210 5000
Registered in England and Wales No. 103548
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 (mailto:rns@lseg.com)
or visit
www.rns.com (http://www.rns.com/)
.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
. END FR FZGGFZZNGZZZRecent news on Coats
See all newsREG - Coats Group PLC - Holding(s) in Company
AnnouncementREG - Coats Group PLC - Block listing Interim Review
AnnouncementREG - Coats Group PLC - Director/PDMR Shareholding
AnnouncementREG - Coats Group PLC - Director/PDMR Shareholding
AnnouncementREG - Coats Group PLC - Annual Financial Report
Announcement