REG - Coats Group PLC - 2024 Full Year Results
06/03/2025 07:15
For best results when printing this announcement, please click on link below:
https://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20250306:nRSF5479Za&default-theme=true
RNS Number : 5479Z Coats Group PLC 06 March 2025
Coats Group plc
2024 Full Year Results
6 March 2025
Strong delivery, exciting medium-term targets with compounding cash and
earnings growth
Coats Group plc ('Coats,' the 'Company' or the 'Group'), the world's leading
industrial thread and footwear components manufacturer, announces its audited
results for the year ended 31 December 2024.
Continuing operations 2024 2023
Reported CER
Revenue $1,501m $1,394m 8% 9%
Adjusted 1
EBIT5 $270m $233m 16% 18%
Basic earnings per share 9.5c 8.0c 18%
Free cash flow $153m $131m
Net debt (excl. lease liabilities) $449m $384m
Reported 2
EBIT5 $200m $184m
Basic earnings per share 4 5.0c 5.2c
Net cash generated by operating activities6 $185m $124m
Final dividend per share (cents) 2.19c 1.99c
Strategic Highlights
· Continued outperformance against the industry in Apparel and
Footwear - further market share gains(8) (+100bps Apparel and +200bps
Footwear)
· Extended global market leadership position in 100% recycled
thread products - revenue grew 144% to $405 million, a further significant
acceleration in industry adoption
· Strategic projects actions now largely complete - $8 million
incremental EBIT to be delivered in 2025 (taking total savings to $75 million)
· Performance Materials Americas manufacturing footprint
right-sized in Q4 with the closure of the Toluca site to align to structural
softness in North American Yarns - will drive immediate margin improvement
· UK pension de-risking - c.£1.3 billion buy-in delivered in
September 2024; now 100% of benefits payable from the scheme insured following
a cash payment of £100 million in September 2024; no further cash
contributions required
· Once again, received Great Place to Work accolade with the latest
survey achieving 94% participation and 90% engagement rate - Coats recognised
as one of the top 25 manufacturing and production companies globally
Financial Highlights
· Revenue up 8% on a reported basis and 9% CER:
o Normalised customer buying patterns versus 2023 which was impacted by
industry destocking
o Apparel and Footwear revenue growth of 13% and 10% respectively
o Performance Materials (PM) impacted by weakness across all North America
end markets; structural softness in North American Yarns
· Group adjusted EBIT margin of 18.0%, ahead of previously
announced 2024 margin target of 17%, and despite in-year margin headwinds from
PM division
· Adjusted earnings per share growth of 18% to 9.5 cents
· Strong adjusted free cash flow of $153 million - 101% cash
conversion(7)
· Net debt (excluding lease liabilities) at $449 million with
leverage(3) reduced to 1.5x net debt: EBITDA (ahead of 1.6-1.7x guidance post
pensions settlement), comfortably within 1-2x target range and providing
significant capacity to support the Group's capital allocation strategy
· Proposed final dividend of 2.19 cents, +10%, reflecting the
Board's confidence in growth strategy and future performance
New medium-term targets
· Updated medium-term targets reflect the next stage of delivery:
o >5% average organic revenue growth
o EBIT margins to grow to 19-21%
· Expect to generate >$750m adjusted FCF (after interest and tax
and before dividend distribution) over next five years which will support an
active capital allocation policy, focused on accelerating compound earnings
growth:
o Maintain strong financial position, with leverage at 1-2x
o Managed investment to sustain organic growth
o Retain our progressive dividend policy
o Increasing opportunity to enhance value-creation through acquisitions
o Additional returns to investors if leverage is expected to fall below 1x
net debt:EBITDA for a sustained period
· EPS CAGR of >10% (from 2025 base line) post execution of
M&A or share buybacks
Outlook for 2025
Based on current market conditions and normalised customer buying behaviour,
we anticipate another year of financial and strategic progress in 2025, in
line with market expectations.
This guidance reflects continued organic growth for Apparel and Footwear, in
line with the medium- term growth targets for these divisions. Organic growth
in Performance Materials is expected to be modest with no expected recovery in
the America's Yarns business and a gradual recovery in the Telecoms and Energy
business. Margins in 2025 should benefit from further growth, improvement in
Performance Materials and the final benefits from strategic projects, which
will be balanced in part by some targeted reinvestment to drive long term
growth initiatives.
Free cash generation is again expected to be strong in 2025, supporting the
Group's capital allocation strategy.
Commenting on the results David Paja, Group Chief Executive, said:
"We are pleased to have delivered another strong financial performance in
2024, despite wider macroeconomic uncertainties and I would like to thank all
Coats employees for this achievement.
"I joined Coats because it is a global market leader with significant
potential for further profitable and cash generative growth. I have now
visited almost all our sites worldwide and met employees, customers and
shareholders, which has confirmed my views about the exciting opportunity
ahead. Our unparalleled customer base, high-quality product portfolio and
global footprint, make Coats a true market leader and are a great foundation
to build upon. The focus for the next phase of strategic development will be
to generate sustainable growth at compelling returns - supported by our
financial strength.
Today we are updating our medium-term targets outlining higher performance in
our three divisions which, together with our active capital allocation policy,
will deliver an acceleration in earnings growth.
I am excited to lead Coats in delivering on these many opportunities for
growth and creating further value for all our stakeholders."
Notes:
(1.)Adjusted measures are non-statutory measures (Alternative Performance
Measures). These are reconciled to the nearest corresponding statutory measure
in note 13. Constant Exchange Rate (CER) metrics are 2023 results restated at
2024 exchange rates.
2. Reported metrics refer 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. See note 13b for
details.
4. From continuing operations.
5. EBIT (Earnings before interest and tax) relates to Operating Profit as
shown on the face of the P/L. Reconciliation between the Adjusted EBIT and
Reported EBIT is disclosed in the Financial Review section on page 15.
6. Excludes £100 million payment in relation to the pension settlement
7. Cash conversion defined as adjusted free cash flow divided by normalised
attributable profit before exceptional and acquisition items
8. Coats' estimates
Conference Call
Coats Management will present its full year results in a webcast at 9.00am GMT
today (Thursday, 6 March, 2025). The webcast can be accessed via
https://coats.com/en/investors/investors-overview/
(https://coats.com/en/investors/investors-overview/) or this Viewing "Coats
Group plc - Full Year Results - 6 March 2025"
(https://www.investis-live.com/coats/67b37858242e93000e3b729d/tgerg) . The
webcast will also be made available in archive form on www.coats.com
(http://www.coats.com/) . (http://www.coats.com/)
Enquiry details
Investors Anjali Kotak 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 a world leader in thread manufacturing and structural components for
apparel and footwear, as well as an innovative pioneer in performance
materials. These critical solutions are used to create a wide range of
products, including ones that provide safety and protection for people, data
and the environment. Headquartered in the UK, Coats is a FTSE250 company and a
FTSE4Good Index constituent. Revenue in 2024 was $1.5 billion.
Trusted by the world's leading companies to deliver crucial, innovative, and
sustainable solutions, Coats provides value-adding products including apparel,
accessory and footwear threads, structural footwear components, fabrics, yarns
and software applications. Customer partners include companies from the
apparel, footwear, automotive, telecoms, personal protection, and outdoor
goods industries.
With a proud heritage dating back more than 250 years and a spirit of
evolution to constantly stay ahead of changing market needs, Coats has
operations across some 50 countries with a permanent workforce of more than
16,000, serving its customers worldwide.
Coats connects talent, textiles, and technology, to make a better and more
sustainable world. Worldwide, there are four dedicated Coats Innovation Hubs,
where experts collaborate with partners to create the materials and products
of tomorrow. It participates in the UN Global Compact and is committed to
validated Science Based sustainability targets for 2030 and beyond, with an
aspiration of achieving net-zero by 2050. Coats is also committed to achieving
its goals in Diversity, Equity & Inclusion, workplace health & safety,
employee & community wellbeing, and supplier social performance. To find
out more about Coats visit www.coats.com.
(https://nam11.safelinks.protection.outlook.com/?url=http%3A%2F%2Fwww.coats.com%2F&data=05%7C01%7C%7Cd427f915c4a04c7a281808db0a8c12ed%7C048ff72770274cd0b672f075b0bdb973%7C0%7C0%7C638115368955536325%7CUnknown%7CTWFpbGZsb3d8eyJWIjoiMC4wLjAwMDAiLCJQIjoiV2luMzIiLCJBTiI6Ik1haWwiLCJXVCI6Mn0%3D%7C3000%7C%7C%7C&sdata=84xJl8cQryEvN50TOkTQnuGQiFTmWNiC4iTooOH29u0%3D&reserved=0)
Cautionary statement
Certain statements in this interim 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.
Group Chief Executive's review
Purpose and Strategy
Coats is the world's leading industrial thread and footwear components
provider and a pioneer in performance materials. Our purpose is to connect
talent, textiles and technology to make a better and more sustainable world.
Our strategy is to accelerate profitable sales growth by leveraging
innovation, sustainability, digital technologies and our global scale to
create world class products and services, delivering value to our
stakeholders.
2024 Full Year Results Overview
A world-class industrial business
I would like to begin by thanking Rajiv Sharma for his years of service to
Coats and the quality of the business that I have taken over from him. Since
joining Coats in September 2024, I have visited almost all of the company's
sites and have enjoyed meeting many employees, customers and shareholders.
These visits have reinforced my view that Coats is a high-quality industrial
business with a strong culture and excellent people. The core strengths of the
business include our unparalleled customer relationships, innovative and
high-quality products, global footprint, sustainability leadership and
financial strength. The business is a great platform for growth with further
potential for operational improvement.
As a result of this review of the Group's operations and markets, and after
gathering inputs from across the business, I have reflected on the
opportunities ahead and, in conjunction with the Board, updated the Group's
medium-term targets. Focusing on our existing strong positions, together with
a targeted expansion into some attractive near adjacencies in our markets,
will underpin continued medium-term organic revenue growth of >5% CAGR. We
are also in a strong position to drive Group profitability forward, with a
focus on continuous operational improvement. This will deliver higher Group
margins over the medium-term of 19-21%, and in turn deliver adjusted
cumulative free cash flow of over $750 million (after interest and tax, before
dividend distribution) over the next five years and high single-digit organic
EPS CAGR.
We believe a strong financial position is key to our long-term ambitions and
will continue to maintain our current target leverage ratio of 1-2x net
debt:EBITDA. After investing in organic growth, we will continue to use our
adjusted free cash flow to maintain a progressive dividend and execute
disciplined and accretive M&A to further enhance our position in certain
of our markets. With a sustainable step change in cash generation enabled by
higher margins and the de-risking of the UK pension position, we believe it is
important to be both dynamic and flexible in our approach to capital
allocation. As such, we will look to make additional returns to investors if
leverage is expected to fall below 1x net debt:EBITDA for a sustained period,
supporting our overall ambition to deliver a >10% EPS growth CAGR (from
2025 base line).
2024 results
We have delivered another strong financial performance in 2024, despite wider
macroeconomic uncertainties. Group CER revenue increased by 9% in the year,
with accelerating growth in Footwear (up 10%) and continued momentum in
Apparel (up 13%), partly offset by some ongoing weakness in Performance
Materials (down 1%). Customer inventory and buying patterns returned to more
normalised levels in Apparel and Footwear. Our strategy of 'Winning with the
Winners' continues to align us with key local and global growth brands, and we
are also seeing attractive opportunities arising with Chinese and Indian
domestic brands. Performance Materials remains an attractive growth business
with exposure to multiple industrial end markets which are showing improving
trends and good prospects longer term. However, results were affected by
structural issues in the North American Yarns business (21% of the division)
and destocking at some US telecommunications customers.
After detailed analysis, we took decisive action to address the structural
issues in the North American Yarns business at the end of 2024 by right-sizing
the Americas footprint and closing our site in Toluca to align it to the
latest industry demand trends. While disappointing, it is clear that this was
the right course of action given the deterioration in the long-term outlook
for North American Yarns.
We have continued to make significant progress against our strategic
objectives, and we again increased our market share. In Apparel we estimate
our global market share grew in the year to c.26% (2023: c.25%), up c.100bps.
In Footwear we estimate our global market share grew by c.200bps to c.29%
(2023: c.27%). In Performance Materials, we continued to gain share within the
Automotive sector and won new Energy programmes.
The share gains across the Group are testament to the commercial strategy we
have been pursuing, and our ability to offer a unique customer proposition.
The business has a truly global presence and footprint, delivering customer
flexibility and responsiveness for its wide range of high-quality products,
enabling customers to trust in Coats to deliver critical, innovative, and
sustainable solutions.
We have worked hard to deliver further efficiency savings, and we produced
another strong operational performance with adjusted EBIT increasing to $270
million, 18% higher on a CER basis. As a result, we exceeded our 2024 Group
adjusted EBIT margin target of 17%, achieving 18% margins for the Group in the
year, despite the ongoing headwind from the Performance Materials division. As
we look forward, we see this margin level as a new base, from which we can
focus on driving sustainable future revenue growth, alongside continued strong
cash generation.
This strong margin performance is supported by the Group's strong overall
sales growth, savings from our strategic projects, and acquisition-related
synergies. Margins expanded significantly within the Apparel and Footwear
divisions, which were both well ahead of their original 2024 margin targets.
However, within Performance Materials margins were lower year-on-year, and we
have already taken steps to address this (as set out above).
Our strategic project actions are now largely complete, and these projects
delivered further in-year savings of $10 million, taking the cumulative total
to $67 million at the end of 2024. We will deliver a further $8 million of
savings in 2025 from the actions that we have taken. These remaining savings
will be delivered from the additional footprint projects within the Footwear
structural components business. This gives a total of $75 million of
efficiencies delivered, for a total cash cost of $50 million.
We have now completed the acquisition-related integration synergies project we
began in 2022, which focused on back-office rationalisation and procurement
related savings. These synergies delivered $22 million annualised cost
savings, double the pre-acquisition expectations of $11 million by 2024.
We have continued to deliver strong cash generation with cash conversion of
101% (2023:101%) and adjusted free cash flow of $153 million (2023: $131
million). This, alongside the ending of pension deficit repair payments in
January 2024 and the final de-risking of the UK Pension Scheme in September
2024, underpins our expectation of strong cash generation going forward. Net
debt (excluding lease liabilities) at 31 December 2024 was $449 million (31
December 2023: $384 million), with leverage of
1.5x net debt/EBITDA remaining comfortably within our target range of 1-2x net
debt/EBITDA and providing significant capacity to support the Group's capital
allocation strategy.
Coats is positioned for continued growth and higher margins - updated
medium-term targets Coats today is a global market leader in over 85% of our
portfolio and able to achieve premium profitability from its scale and product
leadership. From this position we are now focused on delivering sustainable
growth together with growing returns. We have undertaken a fresh review of our
businesses in light of our growth over recent years, our ability to continue
to grow market share, as well as latest forecasts for market growth. We have
updated our strategy and financial targets which will drive performance in the
three divisions.
We expect Coats to grow organic revenue at >5% CAGR (previously c.6%) over
the medium-term with Group EBIT margins of 19-21% (previously c.17%). Over a
five-year period we expect to generate adjusted free cash (after interest and
tax but before dividend distribution) in excess of $750 million which will
support an active capital allocation policy focused on accelerating compound
earnings growth:
· Maintain strong financial position, with leverage at 1-2x
· Managed investment to sustain organic growth
· Retain our progressive dividend policy
· Increasing opportunity to enhance value-creation through
acquisitions
· Additional returns to investors if leverage is expected to fall
below 1x net debt:EBITDA for a sustained period
We expect EPS CAGR of >10% (from a 2025 baseline) post M&A or share
buybacks.
Medium-term Targets Underlying market CAGR Revenue CAGR EBIT%
Apparel 1-2% 3-4% >19%
Footwear 4-5% 7-9% 24-26%
Performance Materials 3-4% 6-8% 13-15%
Coats Group 3% >5% 19-21%
Cumulative adj. FCF (after interest and tax before dividend distribution)
>$750 million over 5 years
Organic EPS(1) CAGR HSD%(3)
Total EPS(1) CAGR(2) >10%
1. From a 2025 baseline
2. Post M&A or share buyback
3. High single digit
The underlying markets in which Coats operates are expected to grow at around
3% p.a. over the medium-term. Coats will be able to continue to grow faster
than this supported by share gains from sustainability, innovation and
digital. We also see organic growth from certain attractive adjacent markets.
These include:
· Coats Digital - software products to help customers optimise
production planning and costs
· New market opportunities in Footwear such as woven uppers and
structural components for premium leather handbags (lifestyle)
· PPE fabrics and composite tapes for Energy markets in Performance
Materials
Together these adjacencies represent an additional addressable market
estimated at $1.3 billion growing at >5% CAGR.
Our continued focus on operational performance means we will continue to
improve productivity and deliver efficiencies across the business. There is
potential to drive the EBIT margin of each division higher, with the greatest
opportunity in Performance Materials, benefitting from footprint actions
taken, market recovery and a renewed focus on execution from the new
management team.
With the expected strong cash generation, and low organic investment needs of
the business, we anticipate a more active programme of M&A. We have a good
pipeline of targets focused on industry consolidation or from entering
one-step adjacencies with common customers or technology platforms. This
includes opportunities to enlarge our Footwear division, and also potential
targets in Performance Materials as revenue and margins recover.
Should leverage fall below 1x net debt:EBITDA for a sustained period the Board
will consider the potential for additional shareholder returns.
Strategic Enablers: Innovation, Sustainability and Digital
Our strategic enablers are Innovation, Sustainability and Digital and these
underpin our strategy to accelerate profitable sales growth while delivering
sustainable value to our stakeholders. We have continued to progress our
enablers during the year.
Innovation
Innovation remains a core driver of our incremental growth, enabling us to
meet evolving market demands with highly-engineered, differentiated solutions.
We continue to strengthen our core technology in five areas - textile
engineering, surface science, polymer science, fire science, and colour
science - through strategic investments in capabilities and talent across our
global Innovation hubs and spokes. These platforms not only allow us to solve
customer challenges within our existing business but also enable us to enter
adjacent markets, expanding our impact and growth potential.
Our commitment to innovation is exemplified by key advancements across all
divisions:
Apparel:Our focus on material transitions and recycled thread products has
yielded exceptional results, with sales of recycled threads growing 144% to
$405m. These products underscore our leadership in sustainable innovations.
Footwear: We continue to push the boundaries with Rhenoprint RP 2.0, a
breakthrough in lightweight structural components that significantly reduces
carbon footprints, enabled by our expertise in process and machine design.
Additionally, we are expanding into the footwear woven uppers market, an
exciting adjacency where we are leveraging our textile engineering expertise
to develop high-performance, breathable, and durable woven uppers.
Performance Materials:In the Energy sector, we are pioneering advanced tape
solutions that reinforce and protect flexible offshore and onshore pipelines,
addressing the need for durability and extreme environmental resistance.
Additionally, we are expanding into Personal Protection Equipment (PPE)
fabrics, applying our expertise to develop next-generation materials that
improve worker safety and comfort.
Sustainability
Sustainability is at the very heart of our strategy at Coats. It encompasses
the products we create and sell through innovation, as well as how we manage
our operations. Our investment in sustainability, and leadership in
sustainable innovation provides a strong competitive advantage with our
customers. Brands are increasingly driven by consumer preference, seeking
sustainable products with technical excellence and a lower carbon footprint.
They also want to align with a supply chain having compliant and sustainable
operations. Our ability to meet this demand has driven growth in market share
and is a foundation for future growth and competitiveness, with an increasing
portion of our sales now stemming from products made with recycled or
preferred materials.
Our long-term commitment is to be Net Zero by 2050, with ambitious 2030 goals
to reduce our scope 1 and 2 emissions by 46%, and our scope 3 emissions by
33%, compared to the 2019 baseline. By 2030 we also aim to have 70% of our
global energy consumption from renewables. Our near and long-term emissions
reduction targets were validated in 2024 by the Science Based Targets
initiative (SBTi), and we remain on track to achieve them. The improvements
are underpinned by the transition to recycled, circular, or bio-based
materials, by transitioning to renewable electricity, and by driving energy
reduction initiatives across all divisions.
In March 2023, we announced new and challenging interim sustainability targets
for 2026 and we have made good progress in 2024.
Since our 2022 baseline, Coats has reduced Scope 1 & 2 absolute emissions
by 51%, and 74% of our electricity consumption is now green certified, a
marked increase from 29% in the 2022 baseline year. The key highlights in 2024
include two new industrial solar panel installations at our thread
manufacturing unit in Chittagong, Bangladesh, and at our Footwear Components
production unit in Pleret, Indonesia. Together, the new installations are
capable of generating up to 1,750,000 kWH of solar electricity each year.
Reflecting the progress we have made driving sustainability, we received a
Carbon Disclosure Project (CDP) Climate Change rating in February 2025 of B
and Water rating of A-.
We remain the clear global market leader in the sale of 100% recycled thread
products, and we have again delivered further strong growth. As customers
continue their transition to sustainable materials, we have scaled up our
recycled product offering, broadening the range from premium threads to all
product types, and we have seen an acceleration in demand for these products.
In the year, revenue increased by 144% on a CER basis to $405 million (2023:
$172 million). The proportion of preferred materials within our overall
production also increased during the period to 46%, (December 2023: 35%),
driven by increased recycled polyester fibres and filaments in our thread
products. Our target is to transition to 60% of preferred primary raw
materials by 2026.
Our commitment to diversity, inclusion, and belonging is a foundation of our
people strategy at Coats with our "Coats for All" and "Coats for Her"
programmes driving significant positive momentum in this critical area. We
made substantial progress in female representation in senior leadership roles,
increasing from 19% in 2022 to 30% in 2024, achieving our 2026 target two
years early.
This year, we are also proud to report that 95% of our workforce is covered by
country-level Great Place to Work (GPTW) certification, and in the latest
survey we received 94% participation and a 90% engagement rate, a testament to
our ongoing efforts to create a positive and inclusive work environment.
Additionally, we have been recognised by GPTW as one of the top 25
manufacturing and production companies globally.
Digital
Our digital offering is another differentiator and enhancing our global
digital infrastructure and capability is a key piece of our strategy.
We are accelerating our vision to build a digital platform that creates
end-to-end superior customer value for manufacturers and brands globally,
spanning across product selection, sampling, ordering, tracking, customer
service and payment management.
In 2024, over 80% of customer orders in Apparel were processed through our
leading ShopCoats platform, with improved customer satisfaction and growth
from new digital features such as the ShopCoats mobile app. The app allows
orders to be placed anywhere anytime, increased visibility to our available
inventories, improved technical support through our TechConnect solution which
enables our customers to seek real-time online support for issues encountered;
and for China, the launch of an online store on WeChat.
Coats Digital, our software products business, offers industry-leading
productivity solutions to manufacturers and brands by bringing transparency
and standardisation to the calculation of production costs across the value
chain, and enabling manufacturers to plan their production lines more
effectively to cope with frequent order changes. In an increasingly volatile,
uncertain and complex world, in which speed, productivity, operational and
cost efficiency are terms of trade, our solutions are increasingly becoming
the software of choice. In 2024, Coats Digital reported top-line revenue
growth of 21% ($11 million), a 50% increase in order bookings, and a 12% rise
in annual recurring revenue.
Dividend
We have delivered a strong financial performance, including strong revenue
growth, an increased margin and strong levels of free cash flow. Additionally,
with the UK pension fully de-risked, the Group's Balance Sheet remains strong.
We are well-positioned in our markets; we continue to gain market share and
see further growth and margin opportunities.
With these factors in mind, the Board has decided to propose a final dividend
of 2.19 cents per share, a 10% increase on the prior year. This equates to a
full year dividend of 3.12 cents per share, an increase of 11%. Subject to
approval at the AGM, the final dividend will be paid on 29 May 2025 to
ordinary shareholders on the register at 2 May 2025, with an ex-dividend date
of 1 May 2025.
The Board will continue to review the level of dividend payment to
shareholders on the basis of the performance of the business and its
longer-term potential.
Operating Review
FY 2024 FY 2023 FY 2023 CER1 Inc / (dec) CER1
inc / (dec)
Continuing operations $m $m $m % %
Revenue
By division
Apparel 770 689 678 12% 13%
Footwear 403 368 368 10% 10%
Performance Materials 328 336 330 -3% -1%
Total 1,501 1,394 1,377 8% 9%
By region
Asia 964 823 818 17% 18%
Americas 234 246 248 -5% -5%
EMEA 302 325 310 -7% -3%
Total 1,501 1,394 1,377 8% 9%
Adjusted EBIT 2,3
By division
Apparel 151 120 118 25% 28%
Footwear 95 84 84 13% 13%
Performance Materials 24 29 28 -16% -12%
Total adjusted EBIT 270 233 229 16% 18%
Exceptional and acquisition related items
-70 -49
EBIT3 200 184
Adjusted EBIT 2,3
By division
Apparel 19.6% 17.5% 17.4% 210 bps 220 bps
Footwear 23.5% 22.8% 22.8% 70 bps 70 bps
Performance Materials 7.4% 8.6% 8.4% (120 bps) (100 bps)
Total 18.0% 16.7% 16.7% 120 bps 130 bps
1 Constant Exchange Rate (CER) are 2023 results restated at 2024 exchange rates.
2 On an adjusted basis which excludes exceptional and acquisition-related items.
3 EBIT (Earnings before interest and tax) relates to Operating Profit as shown
on the face of the P/L.
2024 Operating Results Overview
Group revenue of $1,501 million increased 8% on a reported basis and 9% on a
CER basis. We continued to see the recovery from the widespread industry
destocking in Apparel and Footwear which was reflected in softer prior year
comparators, partly offset by ongoing weakness in Performance Materials.
Group adjusted EBIT of $270 million increased by 18% on a CER basis (2023:
$229 million on a CER basis), largely driven by improved revenue performance
and continued benefits from strategic projects and acquisition synergies.
Inflationary pressures continued to be well managed through pricing and
productivity levers, and we have made targeted reinvestments in our cost base
as our end markets continue to recover. As a result, adjusted EBIT margins
were up 130bps to 18.0% (2023: 16.7% on a CER basis), ahead of our stated 2024
Group adjusted EBIT margin target of 17%.
On a reported basis EBIT was $200 million (2023: $184 million), after $70
million of exceptional and acquisition-related items (2023: $49 million) which
predominantly relate to the execution of our strategic projects, delivery of
the 2022 footwear acquisitions synergies, as well as the recent decision to
right- size our North American Yarns footprint to the medium-term demand
trends.
Adjusted earnings per share ('EPS') increased by 18% to 9.5 cents (2023: 8.0
cents) and was driven by our improved operating performance. In addition, we
continued to tightly manage our interest costs, tax charge and profit
attributable to minority interests. Reported EPS of 5.0 cents (2023: 5.2
cents) was broadly flat year-on-year due to the higher level of exceptional
and acquisition-related items as we completed our actions from our strategic
project initiatives and acquisition integration activities. Exceptional
related items are expected to be significantly reduced going forward due to
the completion of these actions during 2024.
Our Group cash performance was strong with adjusted free cash flow of $153
million (2023: $131 million) as we returned to normalised levels of working
capital alongside ongoing market recovery. This cash performance represented a
cash conversion level of 101% (2023: 101%) and reflects our ability to deliver
high quality of earnings, and cash flow efficiencies, whilst continuing to
deliver top-line growth, together with some one-off timing benefits such as
tax payments and VAT receipts.
Our Balance Sheet remains in a strong position, with net debt (excluding lease
liabilities) of $449 million (December 2023: $384 million), and leverage of
1.5x. Leverage was flat year-on-year despite the £100 million contribution
made to complete the remaining 80% buy-in of the UK pension scheme liabilities
during the year.
Apparel
Coats is the global market leader in supplying premium sewing thread to the
Apparel industries. We are the trusted value-adding partner, providing
critical supply chain components services and software, and our portfolio of
world-class products and services provide exceptional value creation for our
customers, brands and retailers.
Revenue of $770 million (2023: $689 million) was up 13% on a CER basis (12%
reported). As previously guided we saw customer inventory and buying patterns
return to more normalised levels during the year despite wider macro concerns.
This follows a prolonged period of industry destocking that commenced in 2022
and continued throughout the majority of 2023 and, as such, significantly
impacts prior year comparators, particularly in the first half of the year.
The Apparel business continues to benefit from market share gains (2024 market
share c.26% vs c.25% in 2023). We were also able to maintain pricing, and
owing to our proactive procurement strategy, leverage moderating input costs
in some areas. We continue to be very well-positioned in our markets, as the
global partner of choice for our customers, with market-leading product ranges
and customer service, and a clear leadership position in innovation and
sustainability. With market conditions normalising, our strong market
position, agile supply chain, global presence, differentiation at scale and
focus winning brands and manufacturers provide further opportunities for
growth and market share gains.
Adjusted EBIT of $151 million (2023: $120 million) increased 28% versus the
prior year on a CER basis. The adjusted EBIT margin was 220bps higher at 19.6%
on a CER basis (2023: 17.5% reported), which is well ahead of our 2024 margin
target of 15-16%. This was driven by improving volumes, alongside continued
savings from our strategic projects, ongoing procurement benefits, and some
foreign exchange gains. Excluding these foreign exchange gains, underlying
margins were around 19%.
Over the medium-term we expect Apparel to grow at a 3-4% CAGR, ahead of
underlying market growth at 1-2% with market share gains and new organic
adjacencies driving the outperformance. Continued market share gains will come
from our deep customers relationships and our position as leader in
sustainability, innovation and digital. We see opportunities in the China and
India domestic markets with the growing middle class and opportunities to
drive our fashion technology business Coats Digital. We expect the medium-term
EBIT margin to be >19%.
Footwear
We are the trusted partner to the footwear industry, shaping the future of
footwear for better performance through sustainable and innovative solutions.
The combination of Coats, Texon and Rhenoflex makes us a global champion with
a portfolio of highly engineered products with strong brand component
specification, primarily targeted at the attractive athleisure, performance,
and sports markets as well as structural components for premium leather
handbags (lifestyle).
Footwear revenue increased 10% to $403 million (2023: $368 million) on a CER
and reported basis. The revenue growth was driven by the normalisation of
customer buying patterns and inventory levels post the significant destocking
cycle seen in 2022 and 2023 (which contributed to weaker comparators through
most of 2024), albeit the recovery profile has been slightly behind that of
the Apparel division, as previously reported.
Our Footwear division has a focus on innovation and sustainability, and this
year we have introduced new products and technologies that meet environmental
sustainability criteria, aligned with market and customer needs. Our combined
capability as Coats Footwear has accelerated this process. Not only do we have
a broad portfolio, but we also have a strong focus on fast-growth sports and
athleisure brands which attract premium pricing. Our longstanding partnerships
with leading brands enables our growth to be ahead of the market. We have also
continued to deliver share gains and new programme wins taking our estimated
market share to 29% (2023 market share c.27%), strengthening our position as a
trusted partner for the footwear industry. We continue investing in dedicated
resources to key brands and retailer and sustainable innovation capabilities.
Part of the strategic rationale for combining the three footwear businesses
(Coats' existing Footwear thread business, Texon and Rhenoflex), has been to
enable cross-selling of our broad range of products to customers through a
single customer-facing commercial team. We have created a number of
opportunities for complementary offerings, with our customers seeing the
potential to simplify and optimise their supply chains and we are pleased with
the progress in 2024. We are now seeing the benefits of this, and in the
period succeeded in cross-selling our products to two large well-known
European sports brands, as well as a leading US brand.
Adjusted EBIT of $95 million (2023: $84 million) with adjusted EBIT margin
70bps higher at 23.5% on a CER basis, significantly in excess of our 2024
margin target of >20%, driven by a combination of improved volumes, strong
commercial delivery and continued benefits from the acquisition integration
synergies. Acquisition integration has focused on commercial and general &
administrative costs, as well as on procurement, and consequently we have
delivered $22 million of annualised efficiency savings (significantly ahead of
our initial guidance of $11 million savings). During the second half of the
year we commenced some consolidation of sites within Europe to drive improved
operating efficiencies. We also expanded our Indonesia operations to provide
greater capacity in this fast growing footwear market which is becoming
increasingly important to our customer and supplier base.
Over the medium-term we expect Footwear to grow at a 7-9% CAGR, ahead of
underlying market growth at 4-5% with market share gains and organic expansion
into adjacencies driving the outperformance. Market share gains will come from
our position as leader in sustainability, innovation and digital. We see
opportunities to cross sell to customers in legacy thread or structural
components businesses and in the China domestic market. We will also focus on
structural components and threads for lifestyle products. We expect the
medium-term EBIT margin to be in 24-26% range.
Performance Materials ('PM')
We are experts in the design and supply of a diverse range of technical
products that serve a variety of strategic end use markets. Building on over
250 years of leadership in textile engineering we incorporate specific design
features to provide highly engineered solutions for our customers. The
division operates across Personal Protection Equipment (PPE), Telecom &
Energy and Industrials. PPE offers multi- hazard industrial applications for
industrial thermal protection, firefighting and military wear. Telecom &
Energy provides products and solutions for fibre optic cables and oil &
gas pipeline sectors. Industrials has applications in a range of sewn products
including safety-critical automotive airbags and seat belts, outdoor goods,
household products like bedding and furniture, hygiene-sensitive consumer
goods like feminine hygiene products and tea bags.
PM is structured as three sub-segments: PPE (38% of 2024 divisional revenue)
which includes both the American yarns business and PPE threads and fabrics,
Telecom & Energy (17% of 2024 divisional revenue) and Industrials (45% of
2024 divisional revenue).
PM revenue declined 1% to $328 million (2023: $336 million) on a CER basis (3%
decline on a reported basis), with PPE flat on a CER basis, Telecom &
Energy decreasing by 7% (CER) against particularly strong comparators, and
Industrials increasing by 1% (CER). As previously disclosed there have been
issues in some US markets as well as destocking at some US telecommunication
customers in Telecoms & Energy.
Adjusted EBIT was 12% lower vs 2023 on a CER basis at $24 million (2023: $29
million). Adjusted EBIT margins were 7.4% (2023: 8.6% reported), below the
2024 margin target of 13-14%, reflecting the softness of our end markets
(which we expect to continue in 2025) as well as the under-utilisation of our
footprint in Mexico. Action has been taken to right-size the footprint
capacity in Mexico in relation to the changing medium-term demand dynamics in
the North American Yarns business with the announcement of the closure of the
Toluca facility in December 2024. 2024 PM EBIT margins included c.$6 million
of under-recovered costs in relation to the US / Mexico plant transitions,
which will no longer be incurred following the decision to close the Toluca
plant. Although actions taken in Toluca will yield immediate benefits, the
progression of the margin will be dependent on volume recovery in yarns and
stabilisation of the macroeconomic environment in Turkey.
Medium-term revenue growth potential is expected to be high single digits for
PPE which reflects lower growth potential for North American Yarns offset by
the higher growth PPE threads and fabrics business, low double-digits for
Telecom & Energy (underlying market growth of >5% CAGR), and growth in
line with global GDP for Industrials. The overall medium-term revenue growth
target for the division is a 6-8% CAGR and we expect the EBIT margin to reach
13-15% in the medium-term through a combination of operational improvements,
market recovery in Industrials and Telecom and growth initiatives in composite
tapes for the Energy markets and PPE fabrics.
Financial Review
Revenue
Group revenue from continuing operations increased 8% on a reported basis and
9% on a CER basis. All commentary below is on a CER basis unless otherwise
stated.
Operating Profit (EBIT)
At a Group level, adjusted EBIT from continuing operations increased 18% to
$270 million and adjusted EBIT margins increased 130bps to 18.0%. The table
sets out the movement in adjusted EBIT during the year.
$m Margin %
2023 adjusted EBIT 233 16.7%
Volumes impact (direct and indirect) 37
Price/mix 11
Raw material deflation 9
Labour inflation (22)
Other inflation (incl. energy / freight) (9)
Productivity benefits (manufacturing and sourcing) 25
Strategic projects savings 10
Increased incentive payments (SD&A) (10)
Other SD&A increases (16)
Others (5)
Texon and Rhenoflex synergies 6
2024 adjusted EBIT 270 18.0%
Exceptional and acquisition related items (70)
2024 reported EBIT 200
Following the significant volume headwinds during 2023, primarily due to
widespread industry destocking in Apparel and Footwear, there has been a
return to year-on-year volume growth during 2024 against these weaker
comparators. The direct and indirect impact of this contributed to a
significant improvement in operating profits and margins vs 2023.
We have benefited from an effective pricing strategy as the benefits of easing
raw material costs seen during 2023 and H1 2024 have largely now ended. Other
cost categories such as freight and energy have returned to an inflationary
trend, and labour inflation has maintained throughout and remains at
relatively normal levels. Overall, our ability to deliver price gains and
continue to generate productivity benefits has again more than offset our
overall inflationary pressures.
Selling, Distribution and Administration (SD&A) costs are above last year
as certain costs have returned to the business. This increase is in part due
to the return to top-line growth, but also due to targeted reinvestments into
the business after a period of significant cost containment during the
destocking cycle, as well as higher incentive payouts due to the strong
financial performance in the year. We have also benefited from a further $10
million of efficiency savings (total savings to date are $67 million), in
relation to our strategic projects announced in March 2022, for which the
actions are now largely complete as planned during 2024. Our 2022
acquisitions, Texon and Rhenoflex, will deliver a total of $22 million of
annualised synergy benefits with $6 million of incremental benefits versus
2023.
The Group's adjusted EBIT margins increased by 130bps to 18.0% on a CER basis
(2023: 16.7%), with the impact of the year-on-year volume increases, self-help
actions, strategic project savings and acquisition synergies all contributing.
On a reported basis, Group EBIT, including exceptional and acquisition-related
items, increased to $200 million (2023: $184 million). A breakdown of these
items is provided below. Exceptional and acquisition- related items are not
allocated to divisions and, as such, the divisional profitability referred to
above is on an adjusted basis.
Foreign exchange
The Group reports in US Dollars and translational currency impacts can arise,
as its global footprint generates significant revenue and expenses in a number
of other currencies. During the year, this was a headwind of 1% on revenue and
2% on adjusted EBIT. As previously announced, these adverse translation
impacts were primarily due to the previous adoption of hyperinflation
accounting in Turkey, and furthermore saw local EBIT headwinds as inflationary
pressures continued to accelerate. Aside from the impact of the Turkish Lira,
and the resulting volatility of hyperinflation accounting, underlying
headwinds were modest and driven primarily by the depreciation of Chinese and
Egyptian currencies. At latest exchange rates, we expect a 1-2% headwind
impact on revenue and adjusted EBIT for full year 2025 (excluding any future
hyperinflation impact in Turkey, which cannot be forecasted with accuracy).
Non-operating Results
Adjusted EPS increased by 18% year-on-year to 9.5 cents (2023: 8.0 cents),
supported by a return to growth in Apparel and Footwear during the year.
Interest costs were broadly flat year-on-year, despite the higher net debt due
to the UK pensions settlement payment, as we managed our cash position well
throughout the year. Our effective tax rate remained well controlled,
alongside a marginal increase in profit attributable to minority interests as
a result of strong operational performance in Vietnam and Bangladesh. Reported
EPS of 5.0 cents (2023: 5.2 cents) was broadly flat year-on-year as improved
trading performance was offset by higher exceptional items as we largely
completed our strategic project and acquisition integration actions.
The adjusted taxation charge for the year was $70 million (2023: $58 million).
Excluding the impact of exceptional and acquisition-related items, the
effective tax rate on pre-tax profit remained at 29% (2023: 29%), in line with
our guidance. The reported tax rate for the year was 42% (2023: 35%), after
exceptional and acquisition related items.
Exceptional and Acquisition-related Items
Net exceptional and acquisition-related items before taxation were $70 million
(2023: $49 million). These include $27 million of restructuring costs in
relation to the remaining actions on our strategic projects, $15 million of
costs in relation to the closure of the Toluca site, Footwear integration
synergy costs of $1 million, UK pension related costs of $2 million, and other
acquisition-related items of $25 million.
Strategic project costs of $27 million relate to the strategic initiatives
commenced during 2022; and primarily consist of severance costs of $7 million,
legal / advisor / closure costs of $12 million, and non- cash asset
impairments of $8 million. These costs have supported the acceleration of
project benefits, with $10 million of incremental adjusted EBIT delivered in
the year (with $67 million incremental savings on the projects to date). These
costs include the activities in relation to our Footwear division footprint
transition in Europe where we are consolidating two sites into one in order to
drive operating efficiencies, and the expansion of our Indonesian operations
in a strong footwear industry growth market.
A $15 million charge was incurred in relation to the rightsizing of the North
American Yarns footprint (Toluca) to align to long-term demand expectations,
and consisted of $1 million of severance costs, $10 million of non-cash
impairment charges on PPE and right-of-use lease facilities and $5 million of
advisor / decommissioning fees. Expected cash costs of this closure are $8
million.
A further $1 million of costs have been incurred in relation to the delivery
of the Footwear acquisition synergies, which has now yielded annualised
savings of $22 million, significantly ahead of the original $11 million
target.
Other acquisition-related items of $25 million consisted of the amortisation
charges from the recognised intangible assets from the Texon and Rhenoflex
acquisitions, and the amortisation of intangible assets acquired with previous
acquisitions.
Exceptional P&L costs in 2025 in relation to strategic projects and the
footwear acquisition synergies are expected to be minimal, following
completion of the actions in respect of those initiatives. The remaining cash
exceptional costs of up to around $7 million (net of property proceeds) in
relation to the strategic project actions are expected to be incurred in 2025,
keeping overall project cash costs within the $50 million total project
guidance for $75 million total savings. In addition, the remaining cash costs
in relation to the Toluca plant closure of around $6 million will be incurred
in 2025.
Cash flow
The Group delivered a strong adjusted free cash flow of $153 million (2023:
$131 million), driven by improved profitability as a result of market recovery
and a return to normalised levels of working capital, as well as some one-off
timing benefits such as tax payments and VAT receipts. Adjusted free cash flow
is measured before acquisitions, disposals and dividends, and excludes
exceptional items.
We have continued to manage net working capital closely, with a focus on
inventory (inventory days down by four days during the year), without
compromising service levels. We also continued our disciplined approach to
payables and receivables management during the year as an input to working
capital efficiency.
Capital expenditure was $28 million (2023: $31 million) as we continued to
maintain a selective approach to investing in growth opportunities and in
strategic projects which will favourably impact long- term returns. We
anticipate 2025 full year capital expenditure to remain in the $30-40 million
range as we continue to invest in support of our growth strategy, in
productivity and in our environmental performance.
Minority dividends of $18 million (2023: $20 million) were paid, as cash was
repatriated from those relevant overseas entities to the Group. Tax paid was
$71 million (2023: $61 million). Interest paid was $32 million (2023: $34
million).
The Group delivered an overall free cash outflow of $58 million (2023: $15
million inflow). This primarily reflects the adjusted free cash inflow of $153
million, offset by:
· Exceptional and other non-recurring, mainly relating to strategic
projects of $21 million;
· UK pension settlement of £100 million ($128 million);
· Dividend payments of $46 million.
Net debt (excluding lease liabilities) at 31 December 2024 was $449 million
(31 December 2023: $384 million). Including lease liabilities, net debt was
$533 million (31 December 2023: $471 million).
UK pension update
As referred to above, in September we announced that the trustee of the Coats
UK Pension Scheme (the "scheme") purchased a c.£1.3 billion ($1.7 billion)
bulk annuity policy ("buy-in") from Pension Insurance Corporation plc ("PIC")
which insures benefits payable under the scheme in respect of the remaining
80% of the scheme's liabilities. This is further to the purchase of a bulk
annuity policy for 20% of the scheme liabilities in December 2022.
As a result of the buy-in, all the financial and demographic risks relating to
the scheme's liabilities are now fully hedged, with the two policies paying
the scheme a regular stream of income that matches its pension payments to all
members.
This buy-in is the final and most significant step in Coats fully insuring its
UK pension obligations. Subject to customary post-transaction data
reconciliations and the scheme liquidating certain assets in order to meet a
deferred element of the PIC premium, it will also give Coats the option to
remove the scheme fully from the Group balance sheet in the future at very
limited further administrative cost.
The agreement with PIC is anticipated to require up to c.£100 million ($128
million) of additional funding from the Group, with Coats making a £70
million ($90 million) upfront cash contribution to the scheme and a further
£30 million ($38 million) provided initially as a loan to the scheme. The
£100 million cash contribution was made in H2 2024.
As previously reported, deficit repair contributions to the scheme, of around
$30 million per annum, were temporarily switched off in January 2024 and will
now permanently cease as a result of this agreement.
Balance sheet and liquidity
Group net debt (excluding lease liabilities) at 31 December 2024 was $449
million ($533 million including lease liabilities), which was above 31
December 2023 ($384 million). This reflects strong and disciplined cash
management as noted above, offset by residual exceptional cash costs in
relation to strategic projects, shareholder dividends, and the UK pensions
settlement during H2.
During 2024, we successfully refinanced our revolving credit facility with our
banks (increased by $60 million to $420 million) and replaced the original
$125 million 2017 tranche of USPP notes with $250 million 6-to-10-year notes
at attractive investment grade rates. This leaves our total committed debt
facilities at $1,020 million with well diversified source and tenor; being
$420 million revolving credit facility, and $600 million USPP notes (with a
range of remaining tenors between 3 and 10 years). The committed headroom on
our banking facilities was approximately $420 million at 31 December 2024.
At 31 December 2024, our leverage ratio (net debt to EBITDA; both excluding
lease liabilities) remains well within our 3x covenant limit, and towards the
middle of our target leverage range of 1-2x.
There was also significant headroom on our interest cover covenant at 31
December 2024 which was 11.4x, with a covenant limit of greater than 4x. The
covenants are tested twice annually in June and December and monitored
throughout the year.
Going concern
On the basis of current financial projections and the facilities available,
the Directors are satisfied that the Group and the Company has sufficient
resources to continue in operation for the period from the date of this report
to 30 June 2026, and, accordingly, consider it appropriate to adopt the going
concern basis in preparing the financial statements. Further details of our
going concern assessment, financial scenarios and conclusions are set out in
note 1.
Coats Group plc
Consolidated income statement
For the year ended 31 December 2024 2023
Before exceptional Exceptional Before exceptional Exceptional
and acquisition and acquisition and acquisition and acquisition
related items US$m related items related items US$m related items
(see note 3) (see note 3)
US$m Total US$m US$m Total US$m
Notes
Continuing operations
Revenue 1,500.9 - 1,500.9 1,394.2 - 1,394.2
Cost of sales (953.1) (36.8) (989.9) (910.9) (18.2) (929.1)
Gross profit 547.8 (36.8) 511.0 483.3 (18.2) 465.1
Distribution costs (122.3) (1.5) (123.8) (115.9) (2.6) (118.5)
Administrative expenses (155.9) (31.5) (187.4) (134.0) (34.4) (168.4)
Other operating income - - - - 5.8 5.8
Operating profit 269.6 (69.8) 199.8 233.4 (49.4) 184.0
Share of profits of joint ventures 1.9 - 1.9 1.1 - 1.1
Finance income 4 3.1 - 3.1 4.6 - 4.6
Finance costs 5 (32.7) - (32.7) (33.9) - (33.9)
Profit before taxation 241.9 (69.8) 172.1 205.2 (49.4) 155.8
Taxation 6 (70.1) (1.8) (71.9) (57.9) 2.9 (55.0)
Profit from continuing operations
171.8 (71.6) 100.2 147.3 (46.5) 100.8
Loss from discontinued operations 12 - (0.5) (0.5) (1.3) (25.4) (26.7)
Profit for the year 171.8 (72.1) 99.7 146.0 (71.9) 74.1
Attributable to:
EQUITY SHAREHOLDERS OF THE COMPANY 152.2 (72.1) 80.1 127.8 (71.3) 56.5
Non-controlling interests 19.6 - 19.6 18.2 (0.6) 17.6
171.8 (72.1) 99.7 146.0 (71.9) 74.1
Earnings per share (cents) 7
Continuing operations:
Basic 5.03 5.18
Diluted 4.96 5.13
Continuing and discontinued operations:
Basic 4.99 3.52
Diluted 4.93 3.48
Adjusted earnings per share 13 (d) 9.49 8.04
Coats Group plc
Consolidated statement of comprehensive income
Year ended 31 December 2024 2023
US$m US$m
Profit for the year 99.7 74.1
Items that will not be reclassified subsequently to profit or loss:
Remeasurements of defined benefit schemes (note 14) (225.1) (70.8)
Tax on items that will not be reclassified (0.6) (0.2)
(225.7) (71.0)
Items that may be reclassified subsequently to profit or loss:
Exchange differences on translation of foreign operations (20.4) (0.4)
Remeasurement of equity investment at fair value - (6.7)
(20.4) (7.1)
Items reclassified to profit or loss:
Exchange differences transferred to income statement on sale of business - 6.6
Other comprehensive income and expense for the year (246.1) (71.5)
Net comprehensive income and expense for the year (146.4) 2.6
Attributable to:
EQUITY SHAREHOLDERS OF THE COMPANY (165.6) (14.3)
Non-controlling interests 19.2 16.9
(146.4) 2.6
Coats Group plc
Consolidated statement of financial position
31 December 31 December
Notes 2024 2023
US$m US$m
Non-current assets
Goodwill 120.4 126.1
Other intangible assets 443.5 470.7
Property, plant and equipment 226.3 243.2
Right-of-use assets 68.9 74.4
Investments in joint ventures 13.7 12.8
Other equity investments 0.6 0.9
Deferred tax assets 13.6 18.0
Pension surpluses 14 44.0 148.2
Loan receivable 14 38.3 -
Trade and other receivables 25.0 19.5
994.3 1,113.8
Current assets
Inventories 176.1 173.5
Trade and other receivables 292.2 292.0
Pension surpluses 14 1.5 1.6
Cash and cash equivalents 11 (g) 146.0 132.4
Non-current assets classified as held for sale 0.6 1.0
616.4 600.5
Total assets 1,610.7 1,714.3
Current liabilities
Trade and other payables (299.2) (285.6)
Income tax liabilities (49.5) (45.5)
Bank overdrafts and other borrowings 11 (g) (0.2) (144.3)
Lease liabilities 11 (g) (16.6) (17.5)
Retirement benefit obligations:
- Funded schemes 14 (0.4) (0.8)
- Unfunded schemes 14 (7.5) (7.7)
Provisions (26.5) (17.1)
(399.9) (518.5)
Net current assets 216.5 82.0
Non-current liabilities
Trade and other payables (7.4) (3.2)
Deferred tax liabilities (58.0) (63.9)
Borrowings 11 (g) (595.1) (372.2)
Lease liabilities 11 (g) (66.6) (69.3)
Retirement benefit obligations:
- Funded schemes 14 (14.4) (2.9)
- Unfunded schemes 14 (65.6) (75.6)
Provisions (25.1) (19.3)
(832.2) (606.4)
Total liabilities (1,232.1) (1,124.9)
Net assets 378.6 589.4
Equity
Share capital 8 99.0 99.0
Share premium 111.4 111.4
account
Own shares 8 (5.3) (6.1)
Translation reserve (129.7) (109.7)
Capital reduction reserve 59.8 59.8
Other reserves 246.3 246.3
Retained (loss)/profit (35.4) 157.4
EQUITY SHAREHOLDERS' FUNDS 346.1 558.1
Non-controlling interests 32.5 31.3
Total equity 378.6 589.4
Coats Group plc
Consolidated statement of changes
in equity
For the year ended 31 December
2024
Share capital Share premium account Own shares Translation Capital reduction reserve Other reserves Retained/ Non- controlling interests Total equity
reserve (loss) profit Total
US$m US$m US$m US$m US$m US$m US$m US$m US$m US$m
Balance as at
1 January 2023 99.0 111.4 (0.1) (116.6) 59.8 246.3 216.7 616.5 34.1 650.6
Profit for the year - - - - - - 56.5 56.5 17.6 74.1
Other comprehensive income and expense for the year - - - 6.9 - - (77.7) (70.8) (0.7) (71.5)
Dividends - - - - - - (40.6) (40.6) (19.7) (60.3)
Purchase of own shares by Employment Benefit Trust (10.1) (10.1) (10.1)
Movement in own shares - - 4.1 - - - (4.5) (0.4) - (0.4)
Share based payments - - - - - - 7.0 7.0 - 7.0
Balance as at
31 December 2023 99.0 111.4 (6.1) (109.7) 59.8 246.3 157.4 558.1 31.3 589.4
Profit for the year - - - - - - 80.1 80.1 19.6 99.7
Other comprehensive income and expense for the year - - - (20.0) - - (225.7) (245.7) (0.4) (246.1)
Dividends - - - - - - (46.5) (46.5) (18.0) (64.5)
Purchase of own shares by Employee Benefit Trust - - (8.7) - - - - (8.7) - (8.7)
Movement in own shares - - 9.5 - - - (8.6) 0.9 - 0.9
Share based payments - - - - - - 7.9 7.9 - 7.9
Balance as at
31 December 2024 99.0 111.4 (5.3) (129.7) 59.8 246.3 (35.4) 346.1 32.5 378.6
Coats Group plc
Consolidated statement of cash flows
For the year ended 31 December 2024 2023
Note US$m US$m
Cash inflow from operating activities
Cash generated from operations 11 (a) 196.7 217.3
Interest paid 11 (b) (31.5) (33.7)
Taxation paid 11 (c) (69.4) (59.7)
Net cash generated by operating activities 95.8 123.9
Cash outflow from investing activities
Investment income 11 (d) 1.0 0.6
Net capital expenditure and financial investment 11 (e) (24.0) (19.7)
Disposal of businesses 11 (f) - (1.2)
Loan made to UK Pension Scheme 11 (a) (38.3) -
Net cash absorbed in investing activities (61.3) (20.3)
Cash inflow/(outflow) from financing activities
Purchase of own shares by Employee Benefit Trust (8.7) (10.1)
Dividends paid to equity shareholders (46.2) (40.3)
Dividends paid to non-controlling interests (18.0) (19.7)
Payment of lease liabilities (19.2) (18.5)
Repayment of term loan acquisition facility - (240.0)
Issue of senior notes 248.7 248.6
Repayment of senior notes (125.0) -
Net decrease in other borrowings (28.0) (67.0)
Net cash generated from/(absorbed in) financing activities 3.6 (147.0)
Net increase/(decrease) in cash and cash equivalents 38.1 (43.4)
Net cash and cash equivalents at beginning of the year 111.5 157.7
Foreign exchange losses on cash and cash equivalents (3.8) (2.8)
Net cash and cash equivalents at end of the year 11 (g) 145.8 111.5
Reconciliation of net cash flow to movement in net debt
Net increase/(decrease) in cash and cash equivalents 38.1 (43.4)
Repayment of term loan acquisition facility - 240.0
Issue of senior notes (248.7) (248.6)
Repayment of senior notes 125.0 -
Net decrease in other borrowings 28.0 67.0
Change in net debt resulting from cash flows (Free cash flow) 13 (e) (57.6) 15.0
Net movement in lease liabilities during the year 1.0 17.5
Movement in fair value hedges (1.6) (1.2)
Other non-cash movements (2.2) (1.5)
Foreign exchange losses (1.2) (0.9)
(Increase)/decrease in net debt (61.6) 28.9
Net debt at the start of the year (470.9) (499.8)
Net debt at the end of the year 11 (g) (532.5) (470.9)
Notes to the consolidated financial information for the year ended 31 December
2024
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 2024 or
2023. The financial information for the year ended 31 December 2023 and 2024
is derived from the statutory accounts for 2023 (which have been delivered to
the Registrar of Companies) and 2024 (which will be delivered to the Registrar
of Companies following the AGM in May 2025). The auditors have reported on the
2023 and 2024 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 Group's financial statements for the year ended 31 December 2024 have been
prepared in accordance with United Kingdom adopted international accounting
standards and with the requirements of the Companies Act 2006, 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 2023 Annual Report. A full list of accounting
policies will be presented in the 2024 Annual Report. For details of new
accounting policies applicable to the Group in 2024 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
United Kingdom adopted international accounting standards ('IFRS'), this
statement does not itself contain sufficient information to comply with IFRS.
Full financial statements that comply with IFRS are included in the 2024
Annual Report; these will be available to shareholders in March 2025.
Critical accounting judgements and key sources of estimation uncertainty
The principal accounting policies adopted by the Group are set out in the 2024
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 critical judgement
set out below has had a significant effect on the amounts recognised in the
financial statements for the year ended 31 December 2024.
Exceptional and acquisition related items
Judgement is used to determine those items which should be separately
disclosed as exceptional and acquisition related items to provide valuable
additional information for users of the financial statements in understanding
the Group's performance. 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.
This critical accounting judgement made by management in applying the Group's
accounting policies also applied to the consolidated financial statements for
the year ended 31 December 2023.
In addition, in the course of preparing the financial statements for the year
ended 31 December 2023, critical accounting judgements were made by management
in relation to the recognition of the surplus in the UK pension scheme and
discontinued operations. These were not critical accounting judgements which
had a significant effect on the amounts recognised in the financial statements
for the year ended 31 December 2024.
Discontinued operations
In management's judgement the European Zips business which was sold in August
2023 represented a separate major line of business and therefore its results
for 2023 were presented as a discontinued operation.
Judgement is used by the Group in assessing whether a disposal of a business
represents a disposal of a separate major line of business considering the
facts and circumstances of each disposal. In determining whether a disposal
represents a separate major line of business, the Group considers both
quantitative and qualitative factors.
If the Group had concluded that the disposal of the European Zips business did
not represent a discontinued operation, the Group's revenue and operating
profit before exceptional and acquisition related items from continuing
operations for the year ended 31 December 2023 would have been $1,419.5
million and $232.1 million respectively.
Key sources of estimation uncertainty
There are no sources of estimation uncertainty at the 31 December 2024 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.
At 31 December 2023 key assumptions were made in the determination of UK
pension scheme defined benefit obligations which represented a key source of
estimation uncertainty. These key assumptions were discount rates, beneficiary
mortality and inflation rates. Changes in any or all of these assumptions
could have materially changed scheme liabilities. However, as set out in note
14, as a result of buy-ins, all the financial and demographic risks relating
to the UK pension scheme's liabilities are fully hedged at 31 December 2024.
Future changes in scheme liabilities due to movements in discount and
inflation rates would have fully offsetting impacts from the buy-in assets.
Accordingly, the net UK pension amount recognised in the consolidated
statement of financial position will not change in the future as a result of
changes in any or all of these assumptions.
Other areas of estimation uncertainty
Other areas of estimation uncertainty include the assumptions used in
determining the value in use for the US and Mexico cash generating unit
("CGU"). A change in key revenue and margin growth assumptions could result in
a change in the assessed recoverable amount of the CGU. The impact of
sensitivities on key assumptions are set out below.
Revenue growth and operating margin improvement assumptions in 2028-2029 for
the US and Mexico CGU are as follows:
Revenue growth Revenue growth Operating margin improvement Operating margin improvement Terminal
2028 2029 2028 2029 value growth
rate
% % % % %
US and Mexico CGU 3.3 3.3 0.6 0.4 1.9
The following scenarios would result in headroom being completely eliminated
in the US and Mexico CGU value in use impairment assessment:
· the discount rate increasing by 340 bps; or
· revenue CAGR for 2025-2029 decreasing to 2%; or
· operating margin for 2029 and the terminal period decreasing by 230
bps.
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 2023.
During the year, the Group adopted the following standards, interpretations
and amendments:
· Non-current Liabilities with Covenants and classification of
Liabilities as Current or Non-current (Amendments to IAS 1);
· Lease liability in a Sale and Leaseback (Amendments to IFRS
16); and
· Supplier Finance Arrangements (Amendments to IAS 7 and IFRS
7).
The adoption of these standards and amendments has not had a material impact
on the financial statements of the Group.
Discontinued operations
On 30 June 2023 the Group entered into an agreement to sell its European Zips
business to Aequita, a German family office. The sale was completed on 31
August 2023, the date which control passed to the acquirer. The exit from the
European Zips business was in line with Coats' previously announced strategic
initiatives to optimise the Group's portfolio and footprint, and improve the
overall cost base efficiency. The results of the European Zips business were
presented as a discontinued operation in the consolidated income statement for
the year ended 31 December 2023. Note 12 provides further details of the sale.
Going concern
The Directors are satisfied that the Group and the Company has sufficient
resources to continue in operation for the period from the date of this report
to 30 June 2026. 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
current trading performance as set out in the Full Year Results Overview
section of the Chief Executive's Review included in the 2024 Annual Report,
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 2025 as well as the Group's updated Medium Term Plan for 2026;
· A downside scenario has been prepared, which assumes
that the global economic environment is depressed over the assessment period.
This scenario assumes trading below 2024 levels, this scenario is considered
to be severe but plausible given the current uncertain global macro-economic
and geo- political environment; 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.
As more fully described in the Outlook section included in the 2024 Annual
Report, the Directors anticipate, based on current market conditions and
normalised customer buying behaviour, another year of financial and strategic
progress in 2025, in line with market expectations. 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 noted an implausible decrease in trading performance,
with revenues almost 30% below the base case, would be required. The test also
includes further controllable management actions that could be deployed if
required (for example no bonus payments, reduced discretionary costs and
significantly reduced capital expenditure). The outcome of the reverse stress
test was that the leverage covenant would be breached, however, at the
breaking point in the test the Group still maintained sufficient liquidity on
committed borrowing facilities. The Directors consider the likelihood of the
condition in the reverse stress test occurring to be remote on the basis that
the Group has not experienced such a decline historically.
Liquidity headroom
As at 31 December 2024 the Group's net debt (excluding IFRS 16 leases
liabilities) was $449.3 million (2023: $384.1 million). The Group's committed
debt facilities total $1,020 million across its Banking and US Private
Placement group, with a range of maturities from August 2027 through to 2034.
As of 31 December 2024 the Group had around $420 million of headroom against
these committed banking facilities. In each scenario liquidity headroom exists
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 on a
twelve month rolling basis 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) to be less than
3.0 and interest cover (EBITDA / interest charge) to be in excess of 4.0. All
banking covenants tests were met at 31 December 2024, with leverage of 1.6x
and interest cover of 11.4x. The base case forecast indicates that banking
covenants will be met throughout the assessment period. Under the severe but
plausible downside scenario covenant compliance is still projected to be
achieved throughout the assessment period.
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 and the Company's going
concern status and that it is appropriate to prepare the consolidated
financial statements on the going concern basis for the period from the date
of this report to 30 June 2026.
Principal exchange rates
The principal exchange rates (to the US dollar) used are as follows:
2024 2023
Average Sterling 0.78 0.80
Euro 0.92 0.92
Chinese Renminbi 7.20 7.08
Indian Rupee 83.66 82.56
Turkish Lira * 32.82 23.79
Period end Sterling 0.80 0.79
Euro 0.97 0.91
Chinese Renminbi 7.30 7.10
Indian Rupee 85.55 83.19
Turkish Lira 35.34 29.48
* Cumulative inflation rates over a three-year period exceeded 100% in Turkey
in May 2022 and since then Turkey is considered as hyperinflationary. As a
result, IAS 29 "Financial Reporting in Hyperinflationary Economies" has been
applied. In accordance with IAS 29, the financial statements of the Company's
subsidiary in Turkey are translated into the Group's US Dollar presentational
currency at the year end exchange rate.
Monetary assets and liabilities are not restated. All non-monetary items
recorded at historical rates are restated for the change in purchasing power
caused by inflation from the date of initial recognition to the year end
balance sheet date. The income statement of the Company's subsidiary in Turkey
is adjusted for inflation during the reporting period. A net monetary gain of
$0.3 million for the year ended 31 December 2024 (2023: $2.3 million) was
recognised within finance income on non-monetary items held in Turkish Lira.
The inflation rate used is the consumer price index published by the Turkish
Statistical Institute, TurkStat. The movement in the price index for the year
ended 31 December 2024 was 44% (2023: 65%).
2. Segmental analysis
Operating segments are components of the Group's business activities about
which separate financial information is available that is evaluated regularly
by the chief operating decision maker (the Group Executive Team) in deciding
how to allocate resources and in assessing performance.
The Group's customers are grouped into three segments Apparel, Footwear and
Performance Materials which have distinct different strategies and differing
customer/end-use market profiles. The Footwear Division consists of the
footwear thread business and the acquired structural components businesses,
Texon and Rhenoflex.
This is the basis on which financial information is reported internally to the
chief operating decision maker (CODM) for the purpose of allocating resources
between segments and assessing their performance.
Segment revenue and results
Performance Materials
Apparel Footwear Total
Year ended 31 December 2024 US$m US$m US$m US$m
Continuing operations
Revenue 769.8 403.5 327.6 1,500.9
Segment profit 150.6 94.8 24.2 269.6
Exceptional and acquisition related items (note 3) (69.8)
Operating profit 199.8
Share of profits of joint ventures 1.9
Finance income 3.1
Finance costs (32.7)
Profit before taxation from continuing operations 172.1
Performance Materials
Apparel Footwear Total
Year ended 31 December 2023 US$m US$m US$m US$m
Continuing operations
Revenue 689.4 368.4 336.4 1,394.2
Segment profit 120.4 84.1 28.9 233.4
Exceptional and acquisition related items (note 3) (49.4)
Operating profit 184.0
Share of profits of joint ventures 1.1
Finance income 4.6
Finance costs (33.9)
Profit before taxation from continuing operations 155.8
Segment results include items directly attributable to a segment as well as
those that can be allocated on a reasonable basis. Exceptional and acquisition
related items are not allocated to segments. In addition, no measures of total
assets and total liabilities are reported for each reportable segment as such
amounts are not regularly provided to the chief operating decision maker.
Disaggregation of revenue
The following table shows revenue disaggregated by primary geographical
markets with a reconciliation of the disaggregated revenue with the Group's
reportable segments.
2024 2023
Year ended 31 December US$m US$m
Continuing operations
Primary geographic markets
Asia 964.2 822.6
Americas 234.4 246.3
EMEA 302.3 325.3
Total 1,500.9 1,394.2
Continuing operations
Apparel 769.8 689.4
Footwear 403.5 368.4
Performance Materials 327.6 336.4
Total 1,500.9 1,394.2
Timing of revenue recognition
Goods transferred at a point in time 1,489.6 1,385.1
Software solution services transferred over time 11.3 9.1
Total 1,500.9 1,394.2
The software solutions business is included in the Apparel 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 exclude
exceptional and acquisition related items on a consistent basis with the
previous reporting period to provide valuable additional information for users
of the financial statements in understanding the Group's performance and
reflects 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 13.
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 profit before
taxation from continuing operations for the year ended 31 December 2024 were
$69.8 million (2023: $49.4 million) comprising exceptional items for the year
ended 31 December 2024 of $45.2 million (2023: $27.9 million) and acquisition
related items for the year ended 31 December 2024 of $24.6 million (2023:
$21.5 million). Taxation in respect of exceptional and acquisition related
items is set out in note 6.
Exceptional items
Exceptional items charged/(credited) to profit before taxation from continuing
operations during the year ended 31 December 2024 are set out below:
2024 2023
Year ended 31 December US$m US$m
Exceptional items:
Strategic project costs/(income):
- Cost of sales 21.5 18.2
- Distribution costs 1.0 1.3
- Administrative costs 4.3 9.1
26.8 28.6
- Other operating income - profit on sale of property - (5.8)
26.8 22.8
Costs to deliver Footwear acquisitions integration synergies:
- Distribution costs 0.5 1.3
- Administrative costs 0.8 0.2
1.3 1.5
Costs relating to rightsizing North America Yarns footprint:
- Cost of sales 15.3 -
Lower Passaic River non-cash impairment charge:
- Administrative costs - 3.6
UK pension scheme costs
- Administrative costs 1.8 -
Total exceptional items charged to profit before taxation from continuing
operations
45.2 27.9
Strategic project costs/(income)
Strategic project initiatives commenced during 2022 to optimise the Group's
portfolio and footprint and improve the overall cost base efficiency.
During the year ended 31 December 2024 the Footwear division continued with
the optimisation of its footprint with the expansion of operations in
Indonesia and the closing of facilities in the UK and Germany, which had been
acquired in 2022 through the Texon acquisition.
Further site reorganisation activities continued in the Americas to deliver
operating efficiencies and, in India, further optimisation activities were
completed.
These strategic project activities have been largely concluded.
As a result of the above activities, exceptional restructuring costs totalling
$26.8 million were incurred during the year ended 31 December 2024 (2023:
$28.6 million) which included:
- severance and related employee costs of $6.6 million (2023:
$14.8 million);
- non-cash impairment charges of property, plant and equipment
and right-of-use assets of $8.0 million (2023: $5.5 million); and
- site related costs, legal and advisor fees and other
restructuring costs of $12.2 million (2023: $8.3 million).
During the year ended 31 December 2024 profit from the sale of land and
buildings as part of strategic projects was $nil (2023: $5.8 million).
Strategic project costs net of income from sale of property for the year ended
31 December 2024 were $26.8 million (2023: $22.8 million).
Costs to deliver Footwear acquisitions integration synergies
During the year ended 31 December 2024 exceptional costs of $1.3 million
(2023: $1.5 million) were charged to the profit and loss account relating to
the integration of the Texon and Rhenoflex businesses, which were acquired in
2022.
These costs to deliver integration synergies has resulted in the Footwear
Division now being one customer- facing organisation with an integrated back
office. The exceptional costs primarily relates to severance and related
employee costs. These integration synergy initiatives are now largely
completed.
Costs relating to rightsizing North America Yarns footprint
In December 2024, the Group announced the closure of its Performance Materials
site in Toluca, Mexico. The Group concluded that volume expectations when the
site was originally planned and launched will not materialise due to
structural market changes and that it can serve its North America yarns
customers more efficiently from a single site in the US. As a result of the
above, costs totalling $15.3 million relating to Toluca have been charged in
the year ended 31 December 2024 which includes severance and related employee
costs of $0.6 million, non-cash impairment charges of property, plant and
equipment and right-of-use leased assets of $9.7 million and closure,
decommissioning costs, advisor and other related costs of $5.0 million.
In addition, in connection with the closure of the Performance Materials site
in Toluca intangible assets relating to North America Yarns businesses
acquired in 2017 and 2020 were fully impaired. This resulted in non-cash
impairment charges totalling $3.0 million of which $2.6 million related to
goodwill and $0.4 million related to other acquired intangible assets. The
total impairment charge relating to these acquired intangible assets of $3.0
million is included within acquisition related items (see below).
Lower Passaic River non-cash impairment charge
A non-cash exceptional impairment charge of $3.6 million was made for the year
ended 31 December 2023 relating to the full amount of an insurance asset that
had previously been recognised for the expected partial recovery of future
remediation costs and associated legal and professional costs in connection
with the Lower Passaic River legacy environmental matter. The impairment
charge was recognised for accounting purposes because at the end of 2023 the
insurer was placed into liquidation. This is without prejudice to any future
claims against the insurer in the liquidation proceedings.
UK Pension Scheme costs
In September 2024 the Group and the UK pension scheme Trustees agreed to
purchase a £1.3 billion bulk annuity policy ("buy-in") purchase from Pension
Insurance Corporation plc, which insures the remaining 80% of UK scheme's
pension liabilities. As a result of the buy-in, all the financial and
demographic risks relating to the scheme's liabilities are now fully hedged.
This buy-in represents a significant step in Coats fully insuring its UK
pension obligations.
During the year ended 31 December 2024 following the buy-in, a provision for
estimated administration costs relating to the UK pension scheme of $8.5
million has been made and was charged to the profit and loss account. In
addition an exceptional past service credit of $6.7 million has been
recognised in the profit and loss account as a result of adjustments made to
member benefits during the year ended 31 December 2024. As a result, the
overall exceptional charge relating to the UK pension scheme recognised in the
profit and loss account in the year ended 31 December 2024 was $1.8 million.
Acquisition related items
Acquisition related items are set out below:
2024 2023
Year ended 31 December US$m US$m
Acquisition related items:
Administrative expenses:
Acquired intangible assets - amortisation and impairment charges 24.6 21.5
Total acquisition related items charged to profit before taxation from 24.6 21.5
continuing operations
Amortisation and impairment charges of intangible assets acquired through
business combinations are not included within adjusted operating profit and
adjusted earnings per share. These costs are acquisition related and
management consider them to be capital in nature and are not included in
profitability measures by which management assess the performance of the
Group.
Excluding amortisation and impairment charges of intangible assets acquired
through business combinations and recognised in accordance with IFRS 3
"Business Combinations" from adjusted results also ensures that the
performance of the Group's acquired businesses is presented consistently with
its organically grown businesses. It should be noted that the use of acquired
intangible assets contributed to the Group's results for the years presented
and will contribute to the Group's results in future periods as well.
Amortisation of acquired intangible assets will recur in future periods.
Amortisation of software is included within operating results as management
consider these cost to be part of the trading performance of the business.
4. Finance income
2024 2023
Year ended 31 December US$m US$m
Income from investments 0.3 0.1
Net monetary gain arising from hyperinflation accounting (see note 1) 0.3 2.3
Other interest receivable and similar income 2.5 2.2
3.1 4.6
5. Finance costs
2024 2023
Year ended 31 December US$m US$m
Interest on bank and other borrowings 31.3 30.3
Interest expense on lease liabilities 5.2 5.6
Net interest on pension scheme assets and liabilities (4.2) (4.4)
Other finance costs including unrealised gains and losses on foreign exchange 0.4 2.4
contracts
32.7 33.9
6. Tax on profit from continuing operations
2024 2023
Year ended 31 December US$m US$m
Current tax charge (72.6) (64.0)
Deferred tax credit 0.7 9.0
Total tax charge (71.9) (55.0)
The current tax charge includes withholding tax charges for the year ended 31
December 2024 of $16.7 million (2023: $10.2 million) including withholding
taxes arising from the repatriation of earnings and payment of intra- group
charges mainly to the United Kingdom. The United Kingdom current corporation
tax charge at 25% (2023: 23.5%) was $nil for the year ended 31 December 2024
and 2023.
For the year ended 31 December 2024 the tax charge in respect of exceptional
and acquisition related items was $1.8 million (2023: credit of $2.9 million).
This includes exceptional tax credits of $1.1 million (2023: $2.3 million) in
connection with the exceptional strategic projects, an exceptional deferred
tax charge on writing down deferred tax assets in Mexico of $7.2 million
(2023: nil) and an exceptional tax credit totalling $4.3 million (2023: $0.6
million) relating to the unwinding of deferred tax liabilities on the
amortisation of acquired intangible assets which in 2023 included the impact
of tax rate differences.
7. Earnings per share
The calculation of basic earnings per ordinary share from continuing
operations is based on the profit from continuing operations attributable to
equity shareholders and the weighted average number of Ordinary Shares in
issue during the year, excluding shares held by the Employee Benefit Trust but
including shares under share incentive schemes which are not contingently
issuable.
The calculation of basic earnings per ordinary share from continuing and
discontinued operations is based on the profit attributable to equity
shareholders. The weighted average number of ordinary shares used for the
calculation of basic earnings per ordinary share from continuing and
discontinued operations is the same as that used for basic earnings per
ordinary share from continuing operations.
For diluted earnings per ordinary share, the weighted average number of
ordinary shares in issue is adjusted to include all potential dilutive
ordinary shares. The Group has two classes of dilutive potential Ordinary
Shares: those shares relating to awards under the Group Deferred Bonus Plan
which have been awarded but not yet reached the end of the three year
retention period and those long-term incentive plan awards for which the
performance criteria would have been satisfied if the end of the reporting
period were the end of the contingency period.
2024 2023
Year Ended 31 December US$m US$m
Profit from continuing operations attributable to equity shareholders 80.6 83.2
Profit from continuing and discontinued operations attributable to equity 80.1 56.5
shareholders
Profit from continuing operations attributable to equity shareholders for the
year ended 31 December 2024 of $80.6 million (2023: $83.2 million) comprises
the profit from continuing operations for the year ended 31 December 2024 of
$100.2 million (2023: $100.8 million) less non-controlling interests for the
year ended 31 December 2024 of $19.6 million (2023: $17.6 million) as reported
in the income statement.
2024 2023
Year Ended 31 December Number of Number of
shares m shares m
Weighted average number of ordinary shares in issue for basic earnings per 1,604.5 1,605.0
share
Adjustment for share options and LTIP awards 20.1 16.4
Weighted average number of ordinary shares in issue for diluted earnings per 1,624.6 1,621.4
share
2024 2023
Year Ended 31 December cents cents
Continuing operations:
Basic earnings per ordinary share 5.03 5.18
Diluted earnings per ordinary share 4.96 5.13
Continuing and discontinued operations:
Basic earnings per ordinary share 4.99 3.52
Diluted earnings per ordinary share 4.93 3.48
8. Issued share capital
During the year ended 31 December 2024 the Company had 1,597,810,385 Ordinary
shares of 5p each in issue.
Number of
Shares US$m
At 31 December 2024 and 31 December 2023 1,597,810,385 99.0
The own shares reserve of $5.3 million at 31 December 2024 (2023: $6.1
million) represents the cost of shares in Coats Group plc purchased in the
market and held by an Employee Benefit Trust to satisfy awards under the
Group's share based incentive plans. The number of shares held by the Employee
Benefit Trust at 31 December 2024 was 4,905,769 (2023: 6,124,223).
9. Dividends
2024 2023
Year Ended 31 December US$m US$m
2024 interim dividend paid - 0.93 cents per share 14.8 -
2023 final dividend paid - 1.99 cents per share 31.7 -
2023 interim dividend paid - 0.81 cents per share - 13.0
2022 final dividend paid - 1.73 cents per share - 27.6
46.5 40.6
The proposed final dividend of 2.19 cents per ordinary share for the year
ended 31 December 2024 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 29 May 2025 to ordinary shareholders on the register on 2 May 2025, with an
ex-dividend date of 1 May 2025.
10. US environmental matters
As noted in previous reports, in December 2009, the US Environmental
Protection Agency ('EPA') 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. In 2011, CC joined a cooperating parties group ('CPG') of
companies formed to fund and conduct a remedial investigation and feasibility
study of the area.
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. In September 2021, EPA issued a Record of Decision
selecting an interim remedy for the upper 9 miles of the LPR (involving
targeted removal of contaminants and ongoing monitoring to assess whether
additional contaminant removal would be necessary), at an estimated cost of
$441 million on a net present value basis.
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 created a liquidating trust to pursue
potential claims against Maxus' parent entity, YPF SA, and potentially others.
A settlement of those claims is expected to result in additional funding for
the LPR remedy.
While the ultimate costs of the remedial design and the final remedy for the
full 17-mile LPR are expected to be shared among more than a hundred parties,
including many who are not currently in the CPG, a pending settlement
involving CC and other parties has not yet been approved by the court and the
share of payments for other parties has not yet been determined.
In March 2017, EPA notified 20 parties not associated with the disposal or
release of any contaminants of concern that they were eligible for early cash
out settlements. As expected, EPA did not identify CC as one of those 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 allocation process concluded in December
2020. The EPA-appointed allocator determined that CC is in the lowest tier
(Tier 5) of allocation parties, and is responsible for only a de micromis
share of 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
addressed in the EPA sponsored allocation process, and does not alter CC's
defences or CC's continued belief that it is a de micromis party.
In 2015, a provision totalling $15.8 million was recorded for remediation
costs for the entire 17 miles of the LPR and the estimated associated legal
and professional costs in defence of CC's position. The provision for
remediation costs was based on CC's estimated share of de minimis costs for
(a) EPA's selected remedy for the lower 8 miles of the LPR and (b) the remedy
for the upper 9 miles proposed by the CPG, which was later substantively
adopted by the EPA. This charge to the income statement was net of insurance
reimbursements and was 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.
At the end of 2023, CC's insurer was placed into liquidation. As a result, the
previously recognised insurance receivable for future expected partial
recovery of remediation costs and associated legal and professional costs was
treated for accounting purposes as being impaired in full resulting in an
exceptional charge of $3.6 million being recognised for the year ended 31
December 2023, without prejudice to any future claims against the insurer in
the liquidation proceedings.
At 31 December 2024, the remaining provision was $11.2 million (31 December
2023: $12.2 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 process and OCC's lawsuit, 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.
In 2022, CC and other parties entered into a settlement with EPA in which the
settling parties agreed to pay $150 million toward remediation of the full
17-mile LPR in exchange for a release for those matters addressed in the
settlement. CC's share of the cash-out settlement is consistent with a de
micromis share of total remedial costs for the full 17-mile LPR. EPA has
indicated it will seek the balance of LPR remedial costs from OCC and a small
number of other parties that EPA has determined were not eligible to
participate in a cash-out settlement. These other parties would be responsible
for most remedial costs over-runs. The settlement does not address claims for
natural resource damages by federal natural resource trustees. The Group
believes that CC's share, if any, of such costs would be de micromis.
In late 2022, the cash-out settlement for the full 17-mile LPR was lodged with
the court by the Department of Justice (DOJ) on behalf of EPA. In January
2024, DOJ moved for entry of the settlement on behalf of EPA, with amendments
that are not material to CC. In December 2024, the court approved the
settlement, finding that it is fair and reasonable and consistent with
applicable law. OCC is opposed to the settlement and has appealed the court's
approval. Although the Company believes the court's approval of the settlement
is well founded, it is nonetheless possible that the appellate court could
reverse the lower court's approval in whole or in part. It is also possible
that the lower court may permit OCC's separate private party litigation
against the settling parties to continue in whole or in part. Because of these
continued uncertainties, the Group is maintaining its current provision for
the LPR for the present time.
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 the EPA-appointed allocator correctly concluded that it
has a de micromis share of the total remediation costs, and that OCC and other
parties will be responsible for a significant share of the ultimate costs of
remediation. As this matter evolves, the provision may be reduced if the
settlement is approved by the court and if the court bars further litigation
against CC and other settling parties. It is nonetheless still possible that
additional provisions could be recorded and that such provisions could
increase materially based on further decisions by the court, 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.
11 Notes to the consolidated cash flow statement
a) Reconciliation of operating profit to cash generated from
operations
2024 2023
Year Ended 31 December US$m US$m
Operating profit1 199.8 184.0
Depreciation of owned property, plant and equipment 25.4 27.0
Deprecation of right-of-use assets 18.0 18.8
Amortisation and impairment of intangible assets 26.2 22.9
Impairment of property, plant and equipment and other assets 18.9 9.4
(Increase)/decrease in inventories (9.4) 21.1
Increase in debtors (16.4) (22.8)
Increase in creditors 26.5 18.9
Provisions and pension movements (93.0) (53.1)
Foreign exchange and other non-cash movements 2.1 (4.9)
Discontinued operations (1.4) (4.0)
Cash generated from operations 196.7 217.3
1 Refer to the consolidated income statement for a reconciliation of profit
before taxation to operating profit from continuing operations.
In connection the UK pension buy-in transaction, which represents a
significant step in Coats fully insuring its UK pension obligations (see note
14), additional funding was provided to the UK pension scheme by the Group
totalling $127.8 million. The Group made a $89.5 million (£70 million)
upfront cash contribution to the scheme and a further $38.3 million (£30
million) was provided to the UK pension scheme as a loan. The upfront cash
contribution is included in cash generated from operations in the consolidated
statement of cash flows. The cash paid to the UK pension scheme as a loan is
included in cash absorbed in investing activities in the consolidated
statement of cash flows. Cash generated from operations and net cash from
operations (after interest and tax paid) for the year ended 31 December 2024
was $286.2 million (2023: $217.3 million) and $185.3 million (2023: $123.9
million) respectively excluding the upfront cash contribution to the UK
pension scheme.
b) Interest paid
2024 2023
Year Ended 31 December US$m US$m
Interest paid (31.5) (33.7)
c) Taxation paid
2024 2023
Year Ended 31 December US$m US$m
Overseas tax paid (69.4) (59.7)
d) Investment income
2024 2023
Year Ended 31 December US$m US$m
Dividends received from joint ventures 1.0 0.6
e) Capital expenditure and financial investment
2024 2023
Year Ended 31 December US$m US$m
Purchase of property, plant and equipment and intangible assets (27.7) (31.0)
Purchase of other equity investments - (0.4)
Proceeds from disposal of property, plant and equipment 3.7 11.8
Discontinued operations - (0.1)
(24.0) (19.7)
f) Acquisitions and disposals of businesses
2024 2023
Year Ended 31 December US$m US$m
Disposal of businesses - (1.2)
- (1.2)
g) Summary of net debt
2024 2023
Year Ended 31 December US$m US$m
Cash and cash equivalents 146.0 132.4
Bank overdrafts (0.2) (20.9)
Net cash and cash equivalents 145.8 111.5
Borrowings (595.1) (495.6)
Net debt excluding lease liabilities (449.3) (384.1)
Lease liabilities (83.2) (86.8)
Total net debt (532.5) (470.9)
For financial covenant purposes under the Group's borrowing arrangements, 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 2024 for covenant purposes was $454.3 million (31
December 2023: $388.8 million).
12 Discontinued operations
Sale of European Zips business
On 30 June 2023 the Group entered into an agreement to sell its European Zips
business to Aequita, a German family office. The sale was completed on 31
August 2023, the date which control passed to the acquirer. The European Zips
business is included in the Apparel segment. The exit from the European Zips
business was in line with Coats' previously announced strategic initiatives to
optimise the Group's portfolio and footprint, and improve the overall cost
base efficiency.
The results of the European Zips business were presented as a discontinued
operation in the consolidated income statement for the year ended 31 December
2023.
a) Discontinued operations
The results of the discontinued European Zips business for the year ended 31
December 2023 is presented below:
US$m
Revenue 25.3
Cost of sales (23.7)
Gross profit 1.6
Distribution costs (2.6)
Administrative expenses (2.0)
Operating loss from discontinued operations (3.0)
Loss on disposal (note 12 (b)) (17.1)
Exchange losses transferred to income statement on disposal (6.6)
Total loss from discontinued operations (26.7)
The operating loss before exceptional items of the European zips business for
the year ended 31 December 2023 was $1.3 million. Exceptional items charged to
operating loss from discontinued operations was $1.7 million. As a result the
operating loss of the European Zips business for the year ended 31 December
2023 was
$3.0 million.
During the year ended 31 December 2024 the loss from discontinued operations
was $0.5 million which related to businesses disposed in prior years.
Exceptional items charged to loss from discontinued operations for the year
ended 31 December 2023 are set out below:
US$m
Strategic project costs (1.7)
Loss on disposal (17.1)
Exchange losses transferred to income statement on disposal (6.6)
Total exceptional items - discontinued operations (25.4)
Loss per ordinary share from discontinued operations
The loss per ordinary share from discontinued operations is as follows:
2024 2023
Year Ended 31 December cents cents
Loss per ordinary share from discontinued operations:
Basic loss per ordinary share (0.04) (1.66)
Diluted loss per ordinary share (0.03) (1.64)
Cash flows from discontinued operations
The table below sets out the cash flows from discontinued operations:
2024 2023
Year Ended 31 December US$m US$m
Net cash outflow from operating activities (1.4) (4.0)
Net cash outflow from investing activities - (0.1)
Net cash flows from discontinued operations (1.4) (4.1)
b) Loss on disposal
Net assets disposed during the year ended 31 December 2023 relating to the
European Zips business amounted to $13.9 million. The exceptional loss on
disposal included in the results of discontinued operations for the year ended
31 December 2023 was $17.1 million, which included disposal costs and
completion adjustments of $5.1 million.
The consideration received for the sale of the European Zips business was $1.9
million and, net of cash and cash equivalents and bank overdrafts disposed,
there was a net inflow of $0.7 million. Disposal costs of $2.7 million were
paid in the year ended 31 December 2023 and as a result the cash outflow in
the year ended 31 December 2023 on the sale of the European Zips business was
$2.0 million.
13. Alternative performance measures
The financial information in this statement contains both statutory measures
and alternative performance measures which, in management's view, provide
valuable additional information for users of the financial statements in
understanding the Group's performance.
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 United
Kingdom adopted international accounting standards ('IFRS') 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.
There were no acquisitions in the year ended 31 December 2024 and 2023.
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
profitability progression of the Group.
Adjusted operating profit is calculated by adding back exceptional and
acquisition related items (see note 3 for further details).
2024 2023
Year Ended 31 December US$m US$m % Growth
Revenue from continuing operations 1,500.9 1,394.2 8%
Constant currency adjustment - (17.7)
Organic revenue on a CER basis 1,500.9 1,376.5 9%
2024 2023
Year Ended 31 December US$m US$m % Growth
Operating profit from continuing operations1 199.8 184.0 9%
Exceptional and acquisition related items (note 3) 69.8 49.4
Adjusted operating profit from continuing operations 269.6 233.4 16%
Constant currency adjustment - (4.1)
Organic adjusted operating profit on a CER basis 269.6 229.3 18%
1 Refer to the consolidated income statement for a reconciliation of profit
before taxation to operating profit from continuing operations.
b) Adjusted EBITDA
Adjusted EBITDA is presented as an alternative performance measure to show the
operating performance of the Group excluding the effects of depreciation of
property, plant and equipment and right-of-use assets, amortisation and
impairments and excluding exceptional and acquisition related items.
Operating profit from continuing operations before exceptional and acquisition
related items and before depreciation of property, plant and equipment and
right-of-use assets and amortisation (Adjusted EBITDA) is set out below:
2024 2023
Year Ended 31 December US$m US$m
Profit before taxation from continuing operations 172.1 155.8
Share of profit of joint ventures (1.9) (1.1)
Finance income (note 4) (3.1) (4.6)
Finance costs (note 5) 32.7 33.9
Operating profit from continuing operations1 199.8 184.0
Exceptional and acquisition related items (note 3) 69.8 49.4
Adjusted operating profit from continuing operations 269.6 233.4
Depreciation of owned property, plant and equipment 25.4 27.0
Amortisation of intangible assets 1.6 1.4
Adjusted EBITDA including IFRS 16 depreciation of right-of-use assets 296.6 261.8
(Pre-IFRS 16 basis)
Depreciation of right-of-use assets 18.0 18.8
Adjusted EBITDA 314.6 280.6
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 2024 was
$532.5 million (2023: $470.9 million).
This gives a leverage ratio of net debt including lease liabilities to
adjusted EBITDA at 31 December 2024 of 1.7 (2023: 1.7).
Net debt excluding lease liabilities under IFRS 16 at 31 December 2024 was
$449.3 million (2023: $384.1 million).
This gives a leverage ratio on a pre-IFRS 16 basis at 31 December 2024 of 1.5
(2023: 1.5).
For the definition and calculation of net debt including and excluding lease
liabilities see note 11 (g).
For financial covenant purposes under the Group's borrowing arrangements,
leverage is measured at the Coats Group Finance Company consolidated level
under frozen accounting standards and excludes the effects of IFRS 16.
Adjusted EBITDA at the Coats Group Finance Company Limited consolidated level
for the year ended 31 December 2024 for covenant purposes was $290.8 million
(2023: $260.0 million). Net debt excluding IFRS 16 lease liabilities at the
Coats Group Finance Company Limited consolidated level at 31 December 2024 for
covenant purposes was $454.3 million (2023: $388.8 million). This gives a
leverage ratio at 31 December 2024 of 1.6 (2023: 1.5) for covenant purposes.
The financial covenant under the Group's borrowing arrangements is for
leverage to be less than 3.0 and this covenant was met at 31 December 2024 and
31 December 2023.
c) Adjusted effective tax rate
The adjusted effective tax rate removes the tax impact of exceptional and
acquisition related items to arrive at a tax rate based on the adjusted profit
before taxation.
2024 2023
Year Ended 31 December US$m US$m
Profit before taxation from continuing operations 172.1 155.8
Exceptional and acquisition related items (note 3) 69.8 49.4
Net interest on pension scheme assets and liabilities* - (4.4)
Adjusted profit before taxation from continuing operations 241.9 200.8
Taxation charge from continuing operations 71.9 55.0
Tax (charge)/credit in respect of exceptional and acquisition related items (1.8) 2.9
Tax credit in respect of net interest on pension scheme assets and
liabilities* - 0.2
Adjusted tax charge from continuing operations 70.1 58.1
Adjusted effective tax rate 29% 29%
* In September 2024 the Group and the UK pension scheme Trustees agreed to
purchase a bulk annuity policy ("buy- in"), which insures the remaining 80% of
the UK scheme's pension liabilities. As a result of the buy-in, all the
financial and demographic risks relating to the UK pension scheme's
liabilities are now fully hedged (see note 14). The Group no longer adjusts
net interest on pension scheme assets and liabilities in arriving at the
adjusted effective tax rate as volatility in this interest for the Coats UK
pension scheme has now been eliminated. This is the basis on which management
now monitors and manages the effective tax rate. For the year ended 31
December 2023 and prior periods, net interest on pension scheme assets and
liabilities was adjusted in arriving at the adjusted effective tax rate. The
adjusted effective tax rate for the year ended 31 December 2023 would have
been 28% if the same basis of calculation used for the year ended 31 December
2024 had been applied.
d) Adjusted earnings per share
The calculation of adjusted earnings per share is based on the profit from
continuing operations attributable to equity shareholders before exceptional
and acquisition related items as set out below. Adjusted earnings per share
growth measures the progression of the benefits generated for shareholders.
2024 2023
Year Ended 31 December US$m US$m
Profit from continuing operations 100.2 100.8
Non-controlling interests (19.6) (17.6)
Profit from continuing operations attributable to equity shareholders 80.6 83.2
Exceptional and acquisition related items net of non-controlling interests 69.8 48.8
(note 3)
Tax charge/(credit) in respect of exceptional and acquisition related 1.8 (2.9)
items
Adjusted profit from continuing operations 152.2 129.1
Weighted average number of Ordinary Shares 1,604,461,401 1,604,955,182
Adjusted earnings per share (cents) 9.49 8.04
Adjusted earnings per share (growth %) 18%
The weighted average number of Ordinary Shares used for the calculation of
adjusted earnings per share for the year ended 31 December 2024 is
1,604,461,401 (2023: 1,604,955,182), the same as that used for basic earnings
per ordinary share from continuing operations (see note 7).
e) Adjusted free cash flow
Net cash generated by operating activities, a GAAP measure, reconciles to
changes in net debt resulting from cash flows (free cash flow) as set out in
the consolidated cash flow statement. A reconciliation of free cash flow to
adjusted free cash flow is set out below.
Consistent with previous periods, adjusted free cash flow is defined as cash
generated from continuing activities less capital expenditure, interest, tax,
dividends to minority interests and other items, and excluding exceptional and
discontinued items, acquisitions, purchase of own shares by the Employee
Benefit Trust and payments to the UK pension scheme.
Adjusted free cash flow measures the Group's cash generation that is available
to service shareholder dividends, pension obligations and acquisitions.
2024 2023
Year Ended 31 December US$m US$m
Change in net debt resulting from cash flows (free cash flow) (57.6) 15.0
Disposal of businesses - 1.2
Net cash outflow from discontinued operations 1.4 4.1
Payments to UK pension scheme 135.6 48.9
Net cash flows in respect of other exceptional and acquisition related items 20.9 12.6
Purchase of own shares by Employee Benefit Trust 8.7 10.1
Dividends paid to equity shareholders 46.2 40.3
Tax inflow in respect of adjusted cash flow items (2.0) (1.7)
Adjusted free cash flow 153.2 130.5
f) Adjusted return on capital employed
Adjusted return on capital employed ('ROCE') is defined as operating profit
before exceptional and acquisition related items adjusted for the full year
impact of acquisitions divided by period end capital employed as set out
below. Adjusted ROCE measures the ability of the Group's assets to deliver
returns.
2024 2023
Year Ended 31 December US$m US$m
Operating profit from continuing operations before exceptional and acquisition
related items1
269.6 233.4
Non-current assets
Acquired intangible assets 317.2 349.6
Property, plant and equipment 226.3 243.2
Right-of-use assets 68.9 74.4
Trade and other receivables 25.0 19.5
Current assets
Inventories 176.1 173.5
Trade and other receivables 292.2 292.0
Current liabilities
Trade and other payables (299.2) (285.6)
Lease liabilities (16.6) (17.5)
Non-current liabilities
Trade and other payables (7.4) (3.2)
Lease liabilities (66.6) (69.3)
Capital employed 715.9 776.6
Adjusted ROCE 38% 30%
1 Refer to the consolidated income statement for a reconciliation of profit
before taxation to operating profit from continuing operations.
14 Retirement and other post-employment benefit arrangements
The net deficit for the Group's retirement and other post-employment defined
benefit arrangements (UK and other Group schemes), on an IAS 19 basis, was
$4.1 million as at 31 December 2024 (2023: net surplus of $62.8 million),
excluding a loan payable by the Coats UK Pension Scheme to the Group of $38.3
million (2023: $nil).
Including the loan of $38.3 million as a liability of the Coats UK Pension
Scheme payable to the Group, the net deficit for the Group's retirement and
other post-employment defined benefit arrangements, on an IAS 19 basis, was
$42.4 million as at 31 December 2024 (2023: net surplus of $62.8 million).
The Coats UK Pension Scheme had a surplus on an IAS 19 basis at 31 December
2024 of $29.2 million (31 December 2023: $102.2 million), excluding a loan
payable by the Coats UK Pension Scheme to the Group of $38.3 million (2023:
$nil). Including the loan of $38.3 million as a liability of the Coats UK
Pension Scheme payable to the Group, the Coats UK Pension Scheme had a deficit
on an IAS 19 basis at 31 December 2024 of $9.1 million (31 December 2023:
surplus of $102.2 million).
Coats UK Pension Scheme Buy-ins
In December 2022, the Coats UK Pension Scheme purchased a £350 million bulk
annuity policy from Aviva, which insures all the benefits payable in respect
of around 3,700 pensioner members (a "buy-in"). This policy saw all financial
and demographic risks, including those related to longevity, covered for
approximately 20% of Scheme members.
In September 2024 the Group and the UK pension scheme Trustees agreed to
purchase a £1.3 billion bulk annuity policy purchase from Pension Insurance
Corporation plc ("PIC"), which insures the remaining 80% of UK scheme's
pension liabilities. As a result of the buy-in, all the financial and
demographic risks relating to the scheme's liabilities are now fully hedged.
This buy-in represents a significant step in Coats' fully insuring its UK
pension obligations.
The agreement with PIC required up to c.£100 million ($128 million) of
additional funding from the Group, with Coats making a £70 million ($90
million) upfront cash contribution to the scheme and a further £30 million
($38 million) provided initially as a loan to the Scheme. As the insurance
premium for the purchase of the PIC policy was higher than the pension
liabilities measured on an IAS 19 basis, an actuarial loss arose, which for
the year ended 31 December 2024 totalled $224.9 million (2023: $72.3 million).
This has been recognised in the consolidated statement of comprehensive income
and includes a provision for the estimated costs relating to completion of the
buy-in transaction of $6.8 million.
At 31 December 2024 the loan receivable from the UK pension scheme including
accrued interest was $38.3 million (2023: $nil). The loan is due for repayment
on 4 September 2029 or on winding up of the UK Pension Scheme, whichever is
earlier, or at an earlier date if agreed between the parties. The interest
rate on the loan is SONIA (Sterling Over Night Indexed Average) plus 150 basis
points per annum.
15 Directors
The following persons were, except where noted, directors of Coats Group plc
during the whole of the year ended 31 December 2024 and up to the date of this
report:
D Gosnell OBE
D Paja (Appointed 1 September 2024)
R Sharma (Resigned 30 September 2024)
N Bull (Resigned 22 May 2024)
J Callaway
S Highfield
H Lu
S Murray
S Phatak (Appointed 1 September 2024)
F Philip
J Sigurdsson
J Callaway will step down from her role as Group Chief Financial Officer at
the conclusion of the AGM on 21 May 2025. H Nichols will join the Group on 24
April 2025 and will assume CFO responsibilities at the conclusion of the AGM.
On behalf of the Board
D Gosnell
Chair
5 March 2025
United Kingdom
4th Floor,14 Aldermanbury Square, London, EC2V 7HS 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 MZGGFMKRGKZZRecent 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 - Strategic exit from US Yarns
AnnouncementREG - Coats Group PLC - Director/PDMR Shareholding
Announcement