REG - Coats Group PLC - Half-year Report
01/08/2023 07:00
For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20230801:nRSA8193Ha&default-theme=true
RNS Number : 8193H Coats Group PLC 01 August 2023
1 August 2023
Coats Group plc
Interim Results 2023
This statement contains inside information
Improving margins, strong free cash flow and continuing market share gains
Coats Group plc ('Coats,' the 'Company' or the 'Group'), the world's leading
industrial thread and footwear components manufacturer, announces its
unaudited results for the six months ended 30 June 2023.
Continuing operations H1 2023 H1 2022 H1 2023 vs H1 2022
Reported CER(1) Organic(1)
Revenue $715m $801m (11%) (6%) (19%)
Adjusted (1)
Operating profit $107m $125m (14%) (9%) (21%)
Basic earnings per share 3.5c 4.3c (18%)
Free cash flow $52m $30m
Net debt (excl. lease liabilities) $399m $195m
Reported (2)
Operating profit $72m $111m (35)% (31)% (34)%
Basic earnings per share (4) 1.5c 3.4c (55%)
Net cash generated by operating activities $53m $20m
Interim dividend per share 0.81c 0.70c
Strategic Highlights
· Strategic projects delivered a further $21 million of efficiencies, with 2023
guidance increased from $20 million to $30 million and overall project savings
on track for $70 million by 2024 for $50 million cash cost
· Delivered $5 million of integration efficiencies from Texon and Rhenoflex
integration in the first half, with full year run-rate synergies now expected
to be $15 million, increased from $11 million in 2024
· As a result of strategic actions, increased adjusted operating margin of
15.0%, up 30bps on H1 2022 on a proforma basis (including acquisitions)
· Continued portfolio optimisation activity, with agreement announced in July
2023 to divest low margin European Zips business
· New Sustainability Hub opened in Madurai, India to work alongside Shenzhen,
China on driving further innovation in sustainable materials and supporting
recycled and renewable materials transition
· Further good progress towards deficit cash payment "off trigger" for UK
pension scheme, with potential to increase free cash flows within short to
medium term
Financial Highlights
· Reported revenue down 11%, including contributions from 2022 Footwear
acquisitions
· Organic revenue 19% lower against strong comparators, adversely impacted by
widespread industry destocking in Apparel and Footwear, and previously
disclosed customer contract insourcing in Performance Materials
· Continuing market share gains in both Apparel and Footwear thread and
components, and key contract wins in Performance Materials
· Resilient operating margins reflect accelerated efficiencies from strategic
projects and from integration of Footwear acquisitions, together with ongoing
pricing benefits, with input costs moderating in some areas
· Strong free cash flow of $52 million, despite significantly lower volumes, as
a result of efficiencies and excellent working capital control. Half year net
debt (excluding lease liabilities) of $399 million, with 1.6x leverage(3),
comfortably within 1-2x target range
· Interim dividend of 0.81 cents per share, up 15% vs 2022; reflecting our
confidence in delivering progress for the benefit of all our stakeholders in
2023 and beyond
Outlook
As expected, the first half reflected the continuation of the widespread
industry destocking in Apparel and Footwear, against a very strong prior year
comparator, together with the previously disclosed customer contract
in-sourcing in Performance Materials. While we have continued to make market
share gains and underpin performance through our actions during the half, we
are now expecting a more gradual improvement in market demand during the
second half. As a result, we continue to expect our full year trading to be in
line with market expectations, albeit towards the lower end of the analyst
forecast range.(5 ) Further, we remain confident that due to our actions,
and supported by increasing market volumes, we will achieve our 2024 margin
goal of c.17%.
Our leadership positions in industrial threads and footwear components, wide
geographic footprint, strong digital platform and technical support
capabilities, enable us to offer a differentiated customer proposition. This,
when combined by our investment in innovation and our growing,
industry-leading sustainably sourced and manufactured products, means we are
well positioned to grow our revenue and margin over the longer term, with
ongoing strong cash generation supporting investment in our strategy.
Commenting on the results Rajiv Sharma, Group Chief Executive, said:
"Coats' trading performance in the first half of 2023 was against a strong
prior year comparator and the backdrop of widespread industry destocking.
We have continued to make significant progress on our strategic objective of
making Coats a stronger, fitter and more focused Group. Our
clearly-differentiated customer proposition enabled us to further increase our
market share in Apparel and Footwear and secure key contract wins in
Performance Materials. We opened a new Sustainability Hub in India to develop
next-generation materials for sustainable threads and continued to optimise
our portfolio with an agreement to divest our low-margin European Zips
business. Our financial results demonstrate the effectiveness of our actions
in driving our margin performance and free cash flow.
On our strategic projects, we delivered a further $21 million of efficiencies
in the half and are increasing our 2023 guidance from $20 million to $30
million, with overall project savings on track for $70 million by 2024.
Additionally, we now expect increased full-year run-rate synergies from the
integration of Texon and Rhenoflex of $15 million in 2023, up from $11 million
in 2024 previously.
Our leadership position in industrial threads and footwear components, when
combined with our investment in innovation and sustainably-sourced and
manufactured products, positions us well to grow our revenue and margin and
deliver ongoing strong cash generation in line with our strategy."
(1.)Adjusted measures are non-statutory measures (Alternative Performance
Measures). These are reconciled to the nearest corresponding statutory measure
in note 15. Constant Exchange Rate (CER) metrics are H1 2022 results restated
at H1 2023 exchange rates. Organic figures are on a CER basis and exclude
contributions from Texon and Rhenoflex acquisitions.
(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 proforma and frozen GAAP basis and therefore
excludes the impact of IFRS 16 on both adjusted EBITDA and net debt and
includes a full 12 months of EBITDA for Texon and Rhenoflex.
(4.) From continuing operations.
(5) Current company compiled analyst forecast range for Group adjusted
operating profit in the year to 31 December 2023 is $240 million to $261
million.
Conference Call
Coats Management will present its interim results in a webcast at 09.45 BST
today (Tuesday, 1 August 2023). The webcast can be accessed at
www.coats.com/en/investors/investors-overview
(http://www.coats.com/en/investors/investors-overview) . The webcast will also
be made available for replay on www.coats.com (http://www.coats.com) .
Enquiry details
Investors Julian Wais / Victoria Huxster Coats Group plc +44 (0)7720 999 764
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 2022 was $1.6 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 spirit
of evolution enabling it to constantly stay ahead of changing market needs,
Coats has operations across some 50 countries with a workforce of 17,000,
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 Science Based sustainability targets for
2030 and beyond, with a target 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.
The information contained within this announcement is deemed by the Company to
constitute inside information stipulated under the Market Abuse Regulation
(EU) No. 596/2014 as it forms part of UK domestic law by virtue of the
European Union (Withdrawal) Act 2018. Upon the publication of this
announcement via the Regulatory Information Service, this inside information
is now considered to be in the public domain. For the purposes of Article 2 of
Commission Implementing Regulation (EU) 2016/1055, the person responsible for
arranging for the release of this announcement on behalf of Coats Group plc is
Jackie Callaway, Chief Financial Officer.
Group Chief Executive's review
Purpose and Strategy
Coats is the world's leading industrial thread and footwear components
company. 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.
2023 Interim Results Overview
Introduction
As expected, it has been a challenging first half with reported revenue down
by 11%, including the contribution from the 2022 Footwear acquisitions. This
was driven by lower Group organic revenue of 19%, which was adversely impacted
by widespread industry destocking in Apparel (20% organic decrease) and
Footwear (23% organic decrease) in particular, together with the previously
disclosed customer contract in-sourcing in Performance Materials (14% organic
decrease). This performance also reflects very tough comparator numbers,
around the peak of unprecedented growth from customer restocking in the prior
period, following the lifting of COVID restrictions. Industry inventory levels
are continuing to moderate. However, the precise timing of the recovery in
volumes is difficult to predict with certainty, although Coats is increasingly
well-positioned to benefit from this.
We have continued to make significant progress against our strategic
objectives, despite the industry headwinds. We further increased our estimated
market share in apparel threads in the half by around 100 bps (to c.24%). We
also estimate an increase in footwear market share by around 100 bps in
threads (to c.28%) and components (to c.24%), giving a blended c.26% footwear
market share. We are able to increase our market share year-on-year, as
consistently demonstrated, because we are the global leader in industrial
threads and footwear components, offering a differentiated customer
proposition that others cannot replicate. This includes our global presence,
which offers customers flexibility and responsiveness, as well as our strong
digital platform and technical support capabilities. In addition, our
investment in innovation enables us to bring to market a growing and
industry-leading range of in-demand, sustainably sourced products. This is
complemented by an ongoing programme to make our own operations demonstrably
sustainable, which is driven by consumers and the requirements of leading,
global brands.
We have continued to invest in bringing new sustainable products to market. In
the first half, we opened a new Sustainability Hub in Madurai, India to sit
alongside our recently re-purposed Shenzhen, China Hub. These Hubs are
working together to innovate next generation materials for sustainable
threads. In addition, having set new shorter term sustainability targets for
our own operations at the last full year results, we are putting in place
measures to reach our targets, with reductions in Scope 1 and Scope 2
emissions already tracking ahead of the 2030 target trend line.
In the context of the significantly lower sales volumes in the half, and our
continued investments, we are pleased with our adjusted operating profit
performance of $107 million (H1 2022; $125 million), with an adjusted
operating margin of 15.0% (H1 2022: 15.6%). This is only 50bps lower compared
to the prior period, and 90bps higher than H2 2022. On a proforma basis
operating margins were up 30bps year-on-year, including the contribution from
our July and August 2022 acquisitions in the first half 2022 performance. This
result includes the beneficial impact of our strategic projects, which
commenced in March 2022, and which we have continued to progress at pace.
These self-help measures have delivered a further $21 million of efficiencies
in the half and we have increased our full year guidance from $20 million to
$30 million (in addition to the $20 million of savings delivered in 2022).
Overall project savings are on track for $70 million by 2024. We have also
benefited from being able to largely maintain our 2022 pricing, without
increasing customer churn. This has been achieved during a period where we
have seen moderating input costs in some areas, such as raw materials and
freight, although wage inflation, in particular, remains elevated. Customer
loyalty reflects our market differentiation, including the quality of our
products and our high-levels of customer service. Reported operating profit
was $72 million (H1 2022: $111 million).
We remain confident that due to our actions, and supported by increasing
market volumes, we will achieve our 2024 margin goal of c.17%. In addition we
remain on track to deliver our medium term organic revenue growth CAGR of c.6%
Our Footwear components acquisitions have not been immune from the significant
industry destocking in the half, performing in line with the Footwear division
as a whole. Notwithstanding this, our rationale for these acquisitions remains
intact. Our Footwear division is now the leading global component and thread
supplier to the highly attractive footwear market, within a fragmented supply
chain. In addition, the division has a strong focus on the faster growth and
premium-priced quality, sports and athleisure brands with an enhanced
portfolio of sustainable products from recycled and biomaterial sources.
Indeed, we are seeing great potential from the cross-selling of our broad
range of complementary products, as customers look to consolidate their supply
chain with a longstanding and trusted supplier, and there are several long
lead-time opportunities currently in train with leading brands. We have also
delivered $5 million of initial efficiencies from the integration of Texon and
Rhenoflex in the half, also favourably impacting our operating margin. We now
expect to deliver $15 million of run-rate efficiencies by the end of the year,
ahead of our previous $11 million targeted savings by 2024. Our enhanced
portfolio of footwear components and thread means, as previously announced,
that we are reporting these results for the first time according to three new
divisions: Apparel, Footwear and Performance Materials.
What is also pleasing is that during the half we have generated positive free
cash flow, despite the significant volume headwinds. We generated adjusted
free cash flow of $52 million (H1 2022: $30 million). Net debt (excluding
lease liabilities) at 30 June 2023 was $399 million (31 December 2022: $394
million), with proforma leverage of 1.6x net debt/EBITDA, remaining
comfortably within our target range of 1-2x net debt/EBITDA.
UK Pensions
We continue to make significant positive progress in relation to the
de-risking of our defined benefit UK pension position. Our aspiration remains,
in the medium term, to fully insure the Scheme and remove it from the Group
balance sheet, in a cost effective manner.
Since we updated in March 2023, where we highlighted the new on / off trigger
mechanism agreed with the Trustees of the Scheme, we have seen further
improvements in the funding position to a deficit of £25 million (being 99%
of the technical deficit valuation). We have also agreed with the Trustees an
amendment to the on / off trigger mechanism to reflect the latest mortality
assumptions. This has reduced the funding range for the on / off triggers to
98-100% (previously 99-101%), further increasing the probability of the off
trigger being reached in the near future. This has the potential to
significantly reduce or eliminate the existing levels of cash contributions
made into the Scheme, and thereby increase free cash flows generated by the
Group, within the short to medium term.
Strategic Projects
Building on our long track record of delivering efficiencies, we have
continued to progress our strategic projects, originally announced in March
2022 at pace. These will optimise our footprint, manage our cost base lower
and deliver operating efficiencies, as well as mitigate structural labour
availability issues in the US. These projects are beneficial to the Group's
margin in a period of industry-wide headwinds, and position us to deliver
growth and margin enhancement once markets recover.
The scope of these projects was expanded in March 2023, and we expect to
deliver total savings of $70 million by 2024, for a total cash cost of $50
million. In the half, we delivered a further $21 million of efficiencies and
we have increased our guidance for incremental benefits in the year from $20
million to $30 million.
Optimising the portfolio and footprint and mitigating structural US labour
availability issues
Our initiatives in the US and Mexico are designed to optimise our footprint,
deliver operating efficiencies and mitigate structural labour availability in
the US. Our new, state-of-the-art facility at Huamantla, Mexico, which opened
towards the end of FY 2022, is now fully operational and performing well. This
operates alongside our existing plant at Orizaba, which has received
significant new investment, and these projects have been completed on-time. As
part of the fit-out of these factories, we have installed new, proprietary
technology which reduces the number of manufacturing processes and lowers
energy consumption, while increasing our flexibility to meet customer needs.
In addition, the build and fit-out of our second new plant at Toluca, Mexico
is now complete, with commissioning expected during the second half.
Improving the overall cost base efficiency
A further focus is on improving the overall cost base efficiency of the Group,
with particular emphasis on our higher cost UK and US locations. We have been
moving a number of our corporate and overhead activities closer to our
operations and customers. The implementation of this project was accelerated
in FY 2022 with all actions now completed.
Transformation of Asian Operations, focusing on China and India
The project to transform our Asian operations has a particular focus on China
and India. This project is designed to optimise our footprint and efficiency
in our long-established Indian operations, while bringing a greater focus to
the increasingly important domestic market in China. Work in both countries
has commenced and is in line with schedule. In India, there have been
headcount reductions, with office and warehouse space being consolidated. In
China, there have also been headcount reductions with lower-margin zip
production in the process of being outsourced to a third party supplier, with
completion expected before the end of the year.
Texon and Rhenoflex
The 2022 acquisitions of Texon and Rhenoflex have increased our presence in
the footwear market and, when combined with our existing footwear thread
business, has made us the global market leader in the supply of components to
the highly attractive footwear market, within a fragmented supply chain.
Despite the current de-stocking headwinds, our strategic rationale for buying
these businesses remains intact. These include a strong focus on fast-growth,
premium-priced, sports and athleisure brands, a portfolio of
highly-differentiated and innovative components, as well as predominantly
brand-specified positions which typically last over the production life of the
end-product. In addition, there is an existing focus on innovation and
sustainability, with a leading portfolio of increasingly in-demand sustainable
products, including recycled and plant based components. The scale and product
differentiation we have in this market, positions us well to add to our
leading market share. We are working on a number of long-lead time
opportunities with prominent brands on footwear products, that are being
directly enabled by our enhanced presence, complementary capabilities and
customer relationships.
At the time of acquisition, we said we would deliver an initial $11 million of
annualised cost efficiencies from the integration of the combined business in
2024. These efficiencies principally relate to the consolidation of duplicated
roles and back-office functions and the delivery of procurement efficiencies.
In the first half, we delivered $5 million of efficiencies, and now expect to
deliver $15 million of run-rate efficiencies in the full year, ahead of our
original plan.
Our planning for the next phase of integration is under way, which will
comprise a consolidation of the division's footprint, and we expect to
announce these plans at the full year 2023 results. We have already
consolidated our operations in Vietnam, bringing together our existing
footwear threads operations with our state-of-the-art footwear components
sites, part of the Texon and Rhenoflex acquisitions. The integrated Vietnamese
business is 100% owned by Coats and now provides a single point of contact for
footwear thread and component customers, innovative new production
technologies and efficiency benefits.
Looking beyond current market conditions, we are well-positioned in attractive
footwear markets with significant, long term growth characteristics. Having
now owned the footwear component businesses for around a year, we are also
increasingly confident that there is significant opportunity for long-lead
revenue synergies and further market share gains, as well as significantly
greater cost efficiencies than initially planned.
Focusing on Attractive Markets
Our strategy is to drive profitable sales growth with a focus on attractive
markets. This includes optimising our portfolio and footprint and divesting
businesses in less attractive markets, where there is a lower margin
opportunity. Consistent with this, we have pursued a programme of divestments
and business exits in prior periods, as well as the previously announced
divestment of our smaller business operations in Mauritius and Madagascar in
January 2023.
Continuing this progress, in July 2023 we announced an agreement to divest our
low margin European Zips business for a cash consideration of around $1
million after typical debt-like items and the transaction is expected to
complete in Q3 2023. In the year ended 31 December 2022, the business
generated revenue of around $50 million with adjusted operating margins well
below the Group average.
Strategic Enablers: Innovation, Sustainability and Digital
Our strategic enablers are Innovation, Sustainability and Digital and these
underpin our strategy to accelerate profitable sales growth whilst delivering
sustainable value to our stakeholders. We have progressed our enablers in the
half, as follows:
Innovation
We innovate to deliver differentiated, highly-engineered products with a focus
on driving profitable growth. Much of our innovation is closely linked to
sustainability, a key driver in our markets. Sustainability impacts our
markets in a number of different ways, including through the increased
adoption of products made from recycled or bio-materials, more efficient
production techniques, increasingly lightweight and more protective products
as well as technologies that enable the end-of-life recycling of products. We
innovate according to long term technology roadmaps and in close collaboration
with customers.
All our divisions contribute to the pipeline of new and innovative products,
with a few highlights as follows:
· Following launch towards the end of 2022, our EcoCycle product, a water
dissolvable concept which enables easy and low-cost separation of textile and
non-textile products in end-of-life garments, has been developed for specific
application to denim garments;
· We have a number of projects underway to develop next-generation materials for
garments, including the use of recycled and bio-materials;
· Using Rhenoprint,™ a market-leading process that generates zero waste in the
manufacture of structural components, we have been able to launch a footwear
toe puff which, for the first time, contains recycled material. In addition,
using the same process, we have started to produce footwear heel counters with
a significantly greater recycled material element;
· Our Ecostrobe chemical and water-free process has enabled us to launch our
first fully recycled polyester footwear insole. This differentiated product
has now gone into production for initial customers;
· Within our Personal Protection business, we have launched a line of Signal
Lucence Pro trims, with early customer interest. This high visibility tape,
which is integrated in protective clothing for firefighters, has three levels
of visibility, offering fluorescent, reflective and glow-in-the-dark
attributes. This combination in one product is an industry first, enhancing
wearer safety;
· In addition, we have launched our first dark grey line of reflective tape for
protective clothing. The tape meets all safety regulations, as well as being
more integrated into protective clothing in a way that traditional
silver-coloured trims are not. This meets a growing demand from larger
companies for smart, as well as compliant employee protective workwear.
Sustainability
Part of our company purpose is to make a better and more sustainable world,
enabling us to help people and the planet. This focus also helps us to
differentiate our offerings, making us a supplier of choice in the rapidly
growing market for sustainable apparel and footwear products. Also, by using
less resources and being more efficient, this reduces our costs, facilitating
greater headroom for investment, including further innovation and
sustainability applications.
Our long term commitment is to be Net Zero by 2050, initially by achieving our
existing 2030 SBTi goals, which are to reduce our scope 1 and 2 emissions by
over 46%, with scope 3 reduced by 33% over the same time frame. We also aim to
have 70% of our global energy consumption from renewables by 2030, with no
Coats products to be made from new, oil-extracted materials. We will adopt a
circularity approach, creating products and packaging solutions that enable
recycling and reuse, within our own operations and across the wider garment
industry. We have made particularly good progress with our scope 1 and 2
emission reduction targets, being ahead of the 2030 target trend-line.
Progress against other SBTi goals is on track to meet our 2030 goals.
In March 2023, we announced new medium-term sustainability targets with an FY
2022 baseline. The targets have continued our focus on people, water,
emissions and waste reduction, as well as product innovation and materials
transition. During the period, we have started to focus on implementing the
measures that will enable us to achieve these new 2026 targets, as part of our
Net Zero journey.
Despite the widespread industry destocking in the first half, we have
continued to increase sales of our range of 100% recycled products, where we
are the clear global market leader. Revenue from our recycled products
increased in the period by 15% on a CER basis to $70 million, offsetting
market headwinds, as customers continue their transition to sustainable
materials.
In line with GHG Protocols for reducing CO2e emissions, we are changing our
disclosure from reporting recycled sales revenue to a materials transition
approach, based on the volume of primary raw materials that we purchase.
This will expand the scope of our disclosure beyond our premium range of
sewing threads, covering many more sustainable end-use categories for sewing
thread, as well as footwear component materials for the first time, with the
revised disclosure implemented from FY23. Our target is to transition to 60%
of sustainable primary raw materials by 2026.
In March 2023, as part of a previously announced $10 million investment over
five years to help accelerate achievement of Coats ambitious sustainability
targets, we opened our new Sustainability Hub in Madurai, India. This sits
alongside our recently re-purposed Shenzhen, China Hub. The Hubs are working
together to innovate next generation materials for sustainable threads for
apparel, footwear and performance materials applications, supporting the
transition to recycled and renewable materials. From the same sustainable
investment fund, we are also introducing innovative water-free, dyeing
technology into a number of our manufacturing facilities in the second half of
the year, as well as those of certain collaborating brands.
Digital
Enhancing our global digital infrastructure and capability is a key piece of
our strategy, and a differentiator in our markets. It delivers key customer
service benefits and embeds relationships, as well as bringing greater
efficiency and flexibility to our operations.
During the half, we continued to expand usage of our digital customer
ecosystem, ShopCoats, following enhancements made in the prior year. ShopCoats
offers customers efficiency and business improvements through its automated
bulk and sample ordering and status management capabilities. We have also
continued our critical focus on data protection and security by rolling-out a
number of IT system initiatives across our global operations.
As well as adopting digital technology within our own operations and
connecting these with our customers' systems, Coats Digital, part of Apparel,
sells software to third party customers, with a recurring theme of making
operations more efficient, including using less resources.
Dividend
Notwithstanding, the widespread destocking in the half, we have generated good
levels of free cash flow and continue to have a strong Balance Sheet. We are
well-positioned in our markets and seeing continued market share gains, with
further growth and margin opportunities as the market stabilises. With these
factors in mind, the Board has decided to pay an interim dividend of 0.81
cents per share, a 15% increase on the prior year. The interim dividend will
be paid on 15 November 2023 to ordinary shareholders on the register at 20
October 2023, with an ex-dividend date of 19 October 2023.
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, including margin and earnings progression, as well as cash
generation.
Operating Review
Continuing operations H1 2023 H1 2022 H1 2022 CER(1) Inc / (dec) CER(1)( ) inc / (dec) Organic(3) inc / (dec)
$m $m $m % % %
Revenue
By division
Apparel 354 472 444 (25%) (20%) (20%)
Footwear 184 115 113 60% 64% (23%)
Performance Materials 177 214 205 (18%) (14%) (14%)
Total 715 801 762 (11%) (6%) (19%)
By region
Asia 398 475 459 (16%) (13%) (21%)
Americas 133 172 170 (23%) (22%) (23%)
EMEA 185 154 133 20% 39% (6%)
Total 715 801 762 (11%) (6%) (19%)
Adjusted operating profit (2)
By division
Apparel 53 74 70 (29%) (24%) (24%)
Footwear 38 33 32 17% 19% (24%)
Performance Materials 16 18 16 (9%) - -
Total adjusted operating profit 107 125 118 (14%) (9%) (21%)
Exceptional and acquisition related items
(35) (13)
Operating profit 72 111
Adjusted operating margin (2)
By division
Apparel 15.0% 15.7% 15.7% (80bps) (70bps) (70bps)
Footwear 20.8% 28.5% 28.6% (770bps) (780bps) (40bps)
Performance Materials 9.1% 8.2% 7.8% 90bps 130bps 130bps
Total 15.0% 15.6% 15.5% (50bps) (50bps) (30bps)
1 Constant Exchange Rate (CER) are 2022 results restated at 2023 exchange rates.
2 On an adjusted basis which excludes exceptional and acquisition-related items.
3 Organic on a CER basis excluding contributions from the Texon and Rhenoflex
acquisitions
2023 Interim Operating Results Overview
Group revenue of $715 million decreased 11% on a reported basis, 6% on a CER
basis (including the initial impact of the Texon and Rhenoflex acquisitions),
and decreased 19% on an organic basis. The organic revenue decline, against a
very strong prior year comparator, reflects the continuation of the widespread
industry destocking in Apparel and Footwear, together with previously
disclosed customer contract in-sourcing in Performance Materials.
Group adjusted operating profit of $107 million decreased 9% on a CER basis
(H1 2022: $125 million reported), with operating margins down 50bps to 15.0%
(2022: 15.6%). On a proforma basis, including acquisitions for the first half
of year, margins were up 30bps year on year. The year-on-year reductions in
operating profit primarily reflect the impact of lower volumes due to market
conditions. This was partially offset by largely maintained pricing, with some
input cost deflation and the ongoing benefits from strategic projects and
integration synergies. On a reported basis operating profit was $72 million
(H1 2022: $111 million), after $35 million of strategic project costs, asset
write downs as a result of the announced disposal of EMEA Zips and
acquisition-related items.
Adjusted earnings per share ('EPS') decreased by 18% to 3.5 cents (2022: 4.3
cents) largely as a result of the reduction in operating profits, with some
offset from a continued reduction in our effective tax rate. Reported EPS of
1.5 cents (H1 2022: 3.4 cents) was 55% lower, including the impact of
exceptional and acquisition related items.
Revised Divisional Reporting from 1 January 2023
As a result of the acquisitions of Texon and Rhenoflex, our new organisational
and reporting structure, effective 1 January 2023, is comprised of three
divisions: Apparel, Footwear and Performance Materials. The new Footwear
division consists of the existing Coats footwear thread business (formerly
part of A&F), and the acquired footwear components businesses, Texon and
Rhenoflex.
As announced at our 2022 Capital Markets Day, the medium-term sales growth
CAGR for the new operating divisions are anticipated to be 3-4% for Apparel,
c.8% for Footwear, and 6-9% for Performance Materials, resulting in
medium-term Group growth of c.6%. The goal for the Group 2024 adjusted
operating margin is c.17%, comprising 15-16% for Apparel, >20% for
Footwear, and 13-14% for Performance Materials.
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 and services, and our portfolio of
world-class products and services exist to serve the needs and requirements of
our customers and brand owners.
Revenue of $354 million (H1 2022: $444 million) was down 20% on a CER basis
(25% reported). As anticipated, revenue was lower year-on-year, against a very
strong prior year comparator, and reflected the continuation of the widespread
industry destocking, after a surge of post-COVID-19 inventory restocking in H1
2022, as well as buffer buying in the face of supply chain disruption.
Despite challenging market conditions, our Apparel business benefited from
market share gains, with an increase in our estimated market share by around
100bps to c24%. We were also able to largely maintain pricing and leverage the
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.
Our proactive procurement strategy has put us in a good position to benefit
from raw material price moderation. The focus on material transition to
recycled products has helped to scale our recycled product offering and
minimise the cost premium associated with these products. This, alongside our
agile supply chain network, has enabled us to help our customers and brands
achieve their sustainability goals, helping us take market share and maintain
prices despite price moderation in certain areas.
With market conditions expected to gradually improve in the second half, our
strong market position, global presence, differentiation and focus on leading
brands provide further opportunities for growth and share gains.
Apparel thread revenue decreased by 17%, Zips and Trims decreased by 44%, with
Coats Digital 20% lower as a result of reduced customer investment.
Adjusted operating profit of $53 million (H1 2022: $70 million) decreased 24%
vs the prior year on a CER basis. Adjusted operating margin was 70bps lower at
15.0% on a CER basis (H1 2022: 15.7%). Savings from self-help actions,
including the strategic projects, partially offset the adverse impact from
lower sales volumes.
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.
Despite continued industry destocking, Footwear benefited from market share
gains. We increased our estimated market share by around 100bps to a blended
c.26% (with footwear threads at an estimated c.28% and structural components
at an estimated c.24%). There was solid pricing, even as some input costs
began to moderate. We are realising the benefits of the acquisitions of Texon
and Rhenoflex with commercial opportunities being pursued. In challenging
market conditions, our leading position globally has allowed us to leverage
the strength of our customer relationships and market leading product ranges.
Footwear revenue increased 64% to $184 million (H1 2022: $113 million) on a
CER basis (60% reported), including the Texon and Rhenoflex acquisitions,
which were acquired in July and August 2022 respectively. This was against a
very strong prior year comparator and included an adverse impact from the
continuation of widespread industry destocking that commenced in Q4 2022.
Excluding the contribution from Texon and Rhenoflex, organic revenue decreased
by 23%. There was a similar year-on-year percentage decrease in structural
components revenue.
Despite the market headwinds, we continued to deliver share gains and
programme wins, reflecting our position as a trusted partner with our global
accounts programme, in which we dedicate resources to key brands and
retailers.
The athleisure, performance and sports markets within Footwear continue to be
attractive. Supplier consolidation and nearshoring, including de-risking from
China, are becoming prominent trends, with brands placing increasing emphasis
on sustainability and innovation. With market conditions expected to gradually
improve in the second half, these important, longer-term trends provide
Footwear with further opportunities for growth and share gain.
Adjusted operating profit was $38 million with reported margins down 770bps to
20.8% with significantly lower sales volumes and the dilutive impact of the
acquisitions. These acquisitions remain on track to be accretive for the
Group, post synergies. On a proforma basis, including the July and August 2022
acquisitions in H1 2022, margins were up 220bps year on year. This is as a
result of strong commercial delivery in a difficult market environment,
pricing benefits largely being maintained in the context of some lower input
costs, the delivery of acquisition synergies and general cost discipline.
Acquisition integration has so far focused on commercial and general &
administrative costs, as well as on procurement. These activities are
proceeding well and we now expect full year synergies and efficiencies to be
ahead of previous expectations.
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 thread, we incorporate specific design features to
provide highly engineered solutions for our customers. The division operates
across Personal Protection, Composites and Performance Threads. Personal
Protection offers multi-hazard industrial applications for industrial, energy,
firefighting and military wear. Composites provides products and solutions for
fibre optic cables and oil & gas piping sectors and light weighting
solutions for automotive components. Performance Threads 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.
The Group discloses PM in three sub-segments: Personal Protection (39% of H1
2023 divisional revenue), Composites (20% of H1 2023 divisional revenue) and
Performance Thread (41% of H1 2023 divisional revenue). The medium-term growth
rates expected for each sub-segment are high single digits for Personal
Protection, low double-digits for Composites, and global GDP growth for
Performance Threads. The overall medium-term growth target for the division is
a mid-high single digit growth CAGR (6-9%).
PM revenue declined 14% to $177 million in H1 2023 (H1 2022: $205 million) on
an organic and CER basis (18% on a reported basis), with Personal Protection
decreasing by 22%, Composites decreasing by 9% and Performance Threads lower
by 7% (all on an organic basis). The largest factor driving the decrease was
the in-sourcing of production by a large US customer in personal protection,
which resulted in $20 million lower revenue from the customer compared to H1
2022. There was also destocking at some US telecommunication customers in
Composites, and from customers in a number of Household and Recreation
markets. Underlying PM sales remained strong underpinned by share gains in
European telecommunications, strong automotive sales and strong reflective
trims sales.
Within this, there were significant new customer share wins across all PM
sub-segments. These included gains at two large US Personal Protection
manufacturers and a global agreement with a large cable manufacturer in the
Composites subsegment. Within Performance Threads there were gains at two
large automotive safety component customers and at a global feminine hygiene
product manufacturer.
Adjusted operating profit was unchanged on an organic and CER basis at $16
million (H1 2022: $16 million) despite the lower sales volumes. Adjusted
operating margins were up on an organic and CER basis by 130 bps to 9.1% (H1
2022: 7.8%) due to the contribution of strategic project savings, recovery in
EMEA margins (following a temporary supply issue last year), and self-help
actions. PM margins in the half also included c.$2 million of duplicate
running costs in relation to the US / Mexico plant transitions. Excluding
these costs, PM margins would have been a further 130bps higher at 10.4%.
Geographical Performance
In line with divisional performance, there was a significant revenue decline
on a CER organic basis in all geographic regions, due to the market headwinds
previously mentioned.
Our Asia revenue, 56% (H1 2022: 59%) of Group, decreased 13% CER to $398
million (2022: $459 million), which included an 8% contribution from the
acquisitions made in H2 2022. All key Asian markets were impacted by the large
scale industry destocking in the Apparel and Footwear divisions.
Our Americas revenue, 19% (H1 2022: 21%) of Group, decreased 22% CER to $133
million (2022: $170 million). All key markets were impacted by the challenging
market conditions in H1 2023, although with comparatively more solid
performances in Colombia and Mexico. The US was also impacted by customer
insourcing of a significant PM contract in H2 2022.
In EMEA, 26% (2022: 19%) of Group, revenue increased 39% CER to $185 million
(2022: $133 million), which included a 45% contribution from the Texon and
Rhenoflex acquisitions, and as a result organic revenues declined
6%. Excluding acquisitions, performance was driven by positive momentum in PM
in telecommunication composites and transportation, as fibre optic sales
remained robust in EMEA. Organic revenue growth also benefited from the
weakening Turkish Lira, as we continued to price largely in US Dollars.
Financial Review
Revenue
Group revenue decreased 11% on a reported basis and 6% on a CER basis. On an
organic basis revenue decreased 19%, which excludes the Texon and Rhenoflex
acquisitions. All commentary below is on an organic basis unless otherwise
stated.
Operating Profit
At a Group level, adjusted operating profit decreased from $125 million in
2022 to $107 million (including acquisitions) and adjusted operating margins
decreased 50bps to 15.0%. The table sets out the movement in adjusted
operating profit during the period.
$m Margin %
H1 2022 adjusted operating profit 125 15.6%
Volumes impact (direct and indirect) (82)
Price/mix 20
Raw material deflation 4
Freight deflation 5
Other cost inflation (e.g. labour, energy) (17)
Productivity benefits (manufacturing and sourcing) 17
Strategic projects savings 21
Other SD&A savings 8
Others (e.g. FX) (7)
Contribution from Texon and Rhenoflex acquisitions (excluding synergies) 9
Texon and Rhenoflex synergies 5
H1 2023 adjusted operating profit 107 15.0%
Exceptional and acquisition related items (35)
H1 2023 reported operating profit 72
In the first half, there were significant volume headwinds as a result of
industry destocking in the Apparel and Footwear businesses, as well as the
adverse impact of the customer contract in-sourcing in Performance Materials,
and very strong prior year comparators. From the second half of 2022, as
anticipated, we saw a slow-down in demand due to widespread industry
destocking in both Apparel and Footwear. The direct and indirect volume impact
of this, together with the very strong H1 2022 comparators, resulted in
significant direct and indirect volume headwinds.
Our proactive approach to pricing during 2021 and 2022 when inflationary
pressures accelerated at unprecedented levels, has meant that we have
continued to see pricing gains in the half. We have started to see an easing
of key raw material input and freight costs during the latter part of 2022,
and this has continued into the first half. The favourable impact from this
has acted as a significant partial offset to some of the volume impacts seen
in the period.
Selling, Distribution and Administration (SD&A) costs are below last year,
despite the ongoing inflationary impacts in some areas, as we controlled our
costs in challenging market conditions. We have also benefited from a further
$21 million of efficiency savings (total savings to date are $41 million,
including $20 million delivered in 2022), in relation to our strategic
projects announced in early 2022, with the savings accelerated. Since these
projects began, we have increased the total efficiencies we expect to deliver
by 2024 to $70 million (from $50 million) through expanding the scope of the
projects, with a focus on our Asian operations in India and China.
Our 2022 acquisitions, Texon and Rhenoflex, delivered an $14 million
post-acquisition contribution to adjusted operating profit in the half,
including $5 million of synergy benefits. These acquisitions have experienced
similar destocking headwinds as the wider Apparel and Footwear businesses.
However, we have delivered integration synergies to further underpin
performance and now expect total run-rate synergies of $15 million to be
delivered by the end of the year (original expectations of $11 million in
2024).
The Group's adjusted operating margins decreased by 50bps to 15.0% on a CER
basis (H1 2022: 15.5%), reflecting the impact of the year-on-year volume
declines with significant offset from other, controllable factors. On a
proforma basis, including acquisitions for the first half of 2022, operating
margins were up 30bps year-on-year.
On a reported basis, Group operating profit, including exceptional and
acquisition-related items, decreased to $72 million (H1 2022: $111 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. In the half, this was a headwind of 5% on revenue and
adjusted operating profit. These adverse translation impacts were primarily
due to the previous adoption of hyperinflation accounting in Turkey which saw
significant depreciation towards the end of the half. In addition year-on-year
depreciation in Indian and Chinese currencies contributed to the headwind,
primarily relating to depreciation during H1 2022. At latest exchange rates,
we expect a c.1-2% translation headwind for revenue and adjusted operating
profit for the full year (excluding any future hyperinflation impact in
Turkey, which cannot be forecasted with accuracy).
Non-operating Results
Adjusted earnings per share ('EPS') decreased by 18% to 3.5 cents (H1 2022:
4.3 cents) driven by lower adjusted operating profit, which reduced from $125
million to $107 million. Interest costs remain well controlled, despite rising
interest rates and increased debt, due to the funding of the acquisitions in
H2 2022. Reported EPS of 1.5 cents (H1 2022: 3.4 cents) was 55% lower, after
exceptional and acquisition related items.
The decrease in adjusted profit before tax was primarily due to the $17
million decrease in adjusted operating profit. This was partially offset by
the net finance charge, which was $1 million lower year-on-year.
Net finance costs decreased to $14 million (pre-exceptional) (H1 2022: $15
million). The key drivers of this were:
· An increase in interest on bank borrowings due to increasing interest rates on
the floating elements of debt of $3 million;
· $7 million additional interest on the $240 million acquisition facility taken
out in July 2022 to fund the Texon acquisition.
Offsetting these increases, there was:
· A $6 million favourable movement on foreign exchange, largely as a result of
Sterling strengthening during the period, where we hedge a number of costs and
cash flows, including scheduled UK pension contributions;
· A $3 million decrease in interest on pension scheme liabilities, as a result
of an IAS19 pension surplus at 31 December 2022;
· A $1 million credit due to the indexation of non-current assets in Turkey as a
result of the adoption of hyperinflation accounting.
The adjusted taxation charge for the period was $26 million (H1 2022: $33
million). Excluding the impact of exceptional and acquisition-related items,
the effective tax rate on pre-tax profit was 29% (H1 2022: 30%). The reported
tax rate was 39% (H1 2022: 34%), after exceptional and acquisition related
items.
Profit attributable to minority interests is predominantly related to Coats'
operations in Vietnam and Bangladesh, in which it has controlling interests.
These operate in primarily Apparel and Footwear markets exposed to the wider
industry destocking cycles in the half. As a result, profit attributable to
minority interests decreased to $12 million (H1 2022: $15 million).
Exceptional and Acquisition-related Items
Net exceptional and acquisition-related items before taxation were $35 million
(H1 2022: $13 million). These include strategic project costs of $6 million
(net of a $6 million property profit), $17 million of asset write downs and
costs from the EMEA Zips disposal, and other acquisition-related items of $11
million.
Strategic project costs of $6 million relate to the strategic initiatives
commenced during 2022; and primarily consist of severance costs of $7 million,
legal / advisor / closure costs of $3 million, non-cash impairments of $2
million, offset by a profit of $6 million from the sale of property. These
costs have supported the acceleration of project benefits, with $21 million of
incremental adjusted operating profit delivered in the period (with $41
million incremental savings on the projects in total to date).
$1 million of costs have been incurred in relation to the delivery of
acquisition synergies which, as mentioned above, are now delivering ahead of
expectations, with $5 million of savings in the half.
The agreement to dispose of the EMEA Zips business, announced in July 2023,
has resulted in the reclassification of this business as Held for Sale as at
30 June. As a result of this, and related to the expected proceeds of the
transaction, asset write downs of $13 million have been incurred, in addition
to $4 million of transaction related costs. We expect this transaction to
complete during Q3 of this year.
Other acquisition-related items of $11 million consisted of the amortisation
charges from the newly recognised intangible assets from the Texon and
Rhenoflex acquisitions and the amortisation of intangible assets acquired in
previous acquisitions.
Cash flow
The Group delivered $52 million (H1 2022: $30 million) of adjusted free cash
flow in the half. Free cash flow is measured before annual pension deficit
recovery payments, acquisitions, disposals and dividends, and excludes
exceptional items.
On a last twelve months (LTM) basis, which smooths in year working capital
cycles, adjusted free cash flow was $136 million, reflecting our focus on cash
generation through the destocking cycle.
Adjusted free cash flow performance was strong, particularly when our normal
cash flow cycle results in the majority of cash being generated in the second
half of the year. We have managed net working capital closely during the
industry destocking cycle, with a focus on our inventory levels while not
compromising on service levels. We continued our disciplined approach to
payables and receivables management through the half.
Capital expenditure was $12 million (H1 2022: $16 million), as we continued to
maintain a selective approach to investing in growth opportunities, as well as
in strategic projects. We anticipate 2023 full year capital expenditure to be
in the $30-40 million range, as we continue to invest in support of our growth
strategy, in productivity and in our environmental performance, although this
level of investment is dependent on the demand recovery profile in H2.
Minority dividends of $12 million (H1 2022: $8 million) were paid, as cash was
repatriated from those relevant overseas entities to the Group. Tax paid was
$23 million (H1 2022: $28 million), reflective of lower profitability year on
year. Interest paid was $17 million (H1 2022: $11 million) reflective or
higher interest rates and the Texon acquisition debt taken out in H2 2022.
The Group delivered an overall free cash outflow of $2 million (H1 2022: $49
million outflow). This primarily reflects the adjusted free cash inflow of $52
million, offset by:
· UK deficit repair payments (including administrative expenses) of
$17 million;
· Dividend payments of $28 million;
· Exceptional and acquisition related payments, mainly relating to
strategic projects of $8 million.
Net debt (excluding lease liabilities) at 30 June 2023 was $399 million (31
December 2022: $394 million). Including lease liabilities, net debt was $492
million (31 December 2022: $500 million).
Pensions and other post-employment benefits
The pre-tax surplus for the Group's retirement and other post-employment
defined benefit liabilities (UK and other Group schemes), on an IAS 19
financial reporting basis, was $79 million at 30 June 2023, which was $37
million higher than 31 December 2022 ($42 million surplus). This increase was
primarily due to movements on the UK scheme.
The Coats UK Pension Scheme, which is a key constituent of the Group defined
benefit liabilities, had a pre-tax surplus on an IAS 19 basis at 30 June 2023
of $152 million (31 December 2022: $117 million). The increase in the surplus
during the period of $34 million predominantly relates to actuarial gains net
of tax of $9 million. This is from an increased discount rate due to
significantly higher corporate bond yields reducing liabilities, but was
partially offset by asset losses due to the high degree of hedging in place in
the portfolio. There were also employer contributions (excluding
administrative expenses) of $14 million.
UK funding update
We continue to maintain strong and collaborative relations with the Scheme
Trustees around strategic planning and have established a joint working group
between the Company and Trustees to review further opportunities for
de-risking the scheme, beyond the significant positive progress that has
already taken place. This included the successful partial buy-in transaction
with Aviva, representing full insurance of the benefits of c.20% of the scheme
liabilities in December 2022.
The Aviva buy-in is consistent with Coats' medium term aspiration of fully
insuring the Scheme and removing it from the Group balance sheet, in a cost
effective manner.
When the Technical Provisions (funding) deficit for the Scheme was last
formally assessed at 31 March 2021, as part of the triennial valuation cycle,
it showed a £193 million deficit. As a result of this valuation, future
contributions were maintained at the previously agreed levels of £22 million
($27 million) per annum (indexing) up until 2028, which was expected to result
in the pay-down of the deficit slightly earlier than originally planned. The
Group agreed to continue to pay the Scheme administrative expenses and levies
of around $5 million per annum.
Updates since then indicate that the funding deficit has fallen significantly
and is now approaching fully funded on a technical provisions basis with an
estimated deficit of £25 million (being 99% of the technical deficit
valuation). This significant improvement has been due to employer
contributions, favourable movements in the market (increasing discount rates)
and the de-risking actions that we and the Trustees have taken, for example
the buy-in transaction referred to above.
As a result of this significantly improved funding position in early 2023, and
reflective of the collaborative working relationship with the Trustees, we
have agreed a mechanism to switch off / switch on the regular cash
contributions to the scheme based on monthly estimates of the latest funding
position. As such, if the scheme remains in surplus for two consecutive months
cash contributions will cease entirely until any trigger on the downside (i.e.
a return to deficit) has been hit. At this point, contributions on a
pre-agreed basis would resume.
Since the initial agreement of this mechanism earlier this year, which set a
range of 99-101% funded for the on/off triggers, we have worked with the
trustees to reflect the latest views on mortality assumptions. This has
reduced the funding range for the on/off triggers to 98-100%, further
increasing the chances of the off trigger being reached in the near future.
This has the potential to significantly reduce or eliminate the existing
levels of contributions made into the Scheme, and thereby increase free cash
flows generated by the Group, within the short to medium term.
Balance sheet and liquidity
Group net debt (excluding lease liabilities) at 30 June 2023 was $399 million
($492 million including lease liabilities), in line with 31 December 2022
($394 million). This reflects disciplined cash management as noted above,
offset by the acquisition-related items, ongoing pension deficit repair
payments, shareholder dividends and exceptional cash costs in relation to
strategic projects.
The Texon acquisition, which was completed in July 2022, was funded by a $240
million temporary acquisition facility. As previously announced, in January
2023, we refinanced this acquisition facility via the US Private Placement
(USPP) market with $250 million of notes split between 5 and 7 years tenor at
highly competitive interest rates (between 5.3% and 5.4%). This maintains our
total committed debt facilities at $835 million with well diversified source
and tenor; being $360 million revolving credit facility, $225 million of
original USPP notes (2024 and 2027 tenors), as well as the new $250 million of
USPP notes (2028 and 2030 tenors). The committed headroom on our banking
facilities was approximately $305 million at 30 June 2023.
At 30 June 2023, our proforma leverage ratio (net debt to EBITDA; both
excluding lease liabilities) was 1.6x and 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 30 June 2023 which
was 9.5x, with a covenant limit of 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 has sufficient resources to
continue in operation for a period of 12 months from the date of this report
to 31 July 2024, 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.
INDEPENDENT REVIEW REPORT TO COATS GROUP PLC
Conclusion
We have been engaged by the Company to review the condensed set of financial
statements in the half-yearly financial report for the six months ended 30
June 2023 which comprises the condensed consolidated income statement, the
condensed consolidated statement of comprehensive income, the condensed
consolidated statement of financial position, the condensed consolidated
statement of changes in equity, the condensed consolidated cash flow
statement, and the related notes 1 to 22. We have read the other information
contained in the half yearly financial report and considered whether it
contains any apparent misstatements or material inconsistencies with the
information in the condensed set of financial statements.
Based on our review, nothing has come to our attention that causes us to
believe that the condensed set of financial statements in the half-yearly
financial report for the six months ended 30 June 2023 is not prepared, in all
material respects, in accordance with UK adopted International Accounting
Standard 34 and the Disclosure Guidance and Transparency Rules of the United
Kingdom's Financial Conduct Authority.
Basis for Conclusion
We conducted our review in accordance with International Standard on Review
Engagements 2410 (UK) "Review of Interim Financial Information Performed by
the Independent Auditor of the Entity" (ISRE) issued by the Financial
Reporting Council. A review of interim financial information consists of
making enquiries, primarily of persons responsible for financial and
accounting matters, and applying analytical and other review procedures. A
review is substantially less in scope than an audit conducted in accordance
with International Standards on Auditing (UK) and consequently does not enable
us to obtain assurance that we would become aware of all significant matters
that might be identified in an audit. Accordingly, we do not express an audit
opinion.
As disclosed in note 1, the annual financial statements of the Group are
prepared in accordance with UK adopted international accounting standards. The
condensed set of financial statements included in this half-yearly financial
report has been prepared in accordance with UK adopted International
Accounting Standard 34, "Interim Financial Reporting".
Conclusions Relating to Going Concern
Based on our review procedures, which are less extensive than those performed
in an audit as described in the Basis for Conclusion section of this report,
nothing has come to our attention to suggest that management have
inappropriately adopted the going concern basis of accounting or that
management have identified material uncertainties relating to going concern
that are not appropriately disclosed.
This conclusion is based on the review procedures performed in accordance with
this ISRE, however future events or conditions may cause the entity to cease
to continue as a going concern.
Responsibilities of the directors
The directors are responsible for preparing the half-yearly financial report
in accordance with the Disclosure Guidance and Transparency Rules of the
United Kingdom's Financial Conduct Authority.
In preparing the half-yearly financial report, the directors are responsible
for assessing the Company's ability to continue as a going concern,
disclosing, as applicable, matters related to going concern and using the
going concern basis of accounting unless the directors either intend to
liquidate the Company or to cease operations, or have no realistic alternative
but to do so.
Auditor's Responsibilities for the review of the financial information
In reviewing the half-yearly report, we are responsible for expressing to the
Company a conclusion on the condensed set of financial statements in the
half-yearly financial report. Our conclusion, including our Conclusions
Relating to Going Concern, are based on procedures that are less extensive
than audit procedures, as described in the Basis for Conclusion paragraph of
this report.
Use of our report
This report is made solely to the Company in accordance with guidance
contained in International Standard on Review Engagements 2410 (UK) "Review of
Interim Financial Information Performed by the Independent Auditor of the
Entity" issued by the Financial Reporting Council. To the fullest extent
permitted by law, we do not accept or assume responsibility to anyone other
than the Company, for our work, for this report, or for the conclusions we
have formed.
Ernst & Young LLP
Luton
31 July 2023
Condensed consolidated financial statements
Condensed consolidated income statement
For the half year ended 30 June 2023
Half year 2023 Half year 2022
Full year 2022
Note Before Exceptional Before Exceptional
exceptional and acquisition related items exceptional and acquisition related items
and acquisition related items (note 3) and acquisition related (note 3)
unaudited unaudited items unaudited
unaudited
Total Total Total
unaudited unaudited audited
US$m US$m US$m US$m US$m US$m US$m
Continuing operations
Revenue 715.1 - 715.1 801.5 - 801.5 1,583.8
Cost of sales (478.6) (8.7) (487.3) (540.0) - (540.0) (1,097.0)
Gross profit 236.5 (8.7) 227.8 261.5 - 261.5 486.8
Distribution costs (62.3) - (62.3) (62.5) - (62.5) (129.9)
Administrative expenses (66.8) (15.1) (81.9) (74.3) (13.3) (87.6) (177.1)
Other operating expenses - (17.2) (17.2) - - - -
Other operating income - 5.7 5.7 - - - 1.2
Operating profit 107.4 (35.3) 72.1 124.7 (13.3) 111.4 181.0
Share of profit of joint ventures 0.7 - 0.7 0.7 - 0.7 1.1
Finance income 4 2.1 - 2.1 0.2 - 0.2 2.6
Finance costs 5 (15.9) - (15.9) (15.5) - (15.5) (33.4)
Profit before taxation 94.3 (35.3) 59.0 110.1 (13.3) 96.8 151.3
Taxation 6 (26.2) 3.2 (23.0) (33.1) 0.5 (32.6) (56.4)
Profit from continuing
operations 68.1 (32.1) 36.0 77.0 (12.8) 64.2 94.9
Loss from discontinued
operations 14 - - - (3.7) (83.6) (87.3) (87.6)
Profit/(loss) for the period 68.1 (32.1) 36.0 73.3 (96.4) (23.1) 7.3
Attributable to:
Equity shareholders of the company 56.5 (31.8) 24.7 58.6 (96.3) (37.7) (14.7)
Non-controlling interests 11.6 (0.3) 11.3 14.7 (0.1) 14.6 22.0
68.1 (32.1) 36.0 73.3 (96.4) (23.1) 7.3
Earnings/(loss) per share (cents) 7
Continuing operations:
Basic 1.54 3.40 4.80
Diluted 1.53 3.39 4.77
Continuing and discontinued
operations:
Basic 1.54 (2.58) (0.98)
Diluted 1.53 (2.58) (0.97)
Adjusted earnings per share 15 (d) 3.52 4.27 8.17
Condensed consolidated statement of comprehensive income
For the half year ended 30 June 2023
Restated* Restated*
Half year Half year Full year
2023 2022 2022
unaudited unaudited audited
US$m US$m US$m
Profit/(loss) for the period 36.0 (23.1) 7.3
Items that will not be reclassified subsequently to profit or loss:
Remeasurements of defined benefit schemes (note 16) 8.8 96.7 29.7
Tax relating to items that will not be reclassified - - (1.4)
8.8 96.7 28.3
Items that may be reclassified subsequently to profit or loss:
Exchange differences on translation of foreign operations 0.8 (25.9) (27.2)
Items reclassified to profit or loss:
Exchange differences transferred to income statement on sale of business (note
14)
- 15.0 15.0
Other comprehensive income and expense for the period 9.6 85.8 16.1
Net comprehensive income and expense for the period 45.6 62.7 23.4
Attributable to:
Equity shareholders of the company 34.9 48.7 2.1
Non-controlling interests 10.7 14.0 21.3
45.6 62.7 23.4
* Pension surplus amounts at 31 December 2022 and 30 June 2022 for the Coats
UK Pension Scheme have been restated to reflect a change in measurement as
further described in note 1. There is no impact on either profits or cash
flows for the respective periods.
Condensed consolidated statement of financial position
At 30 June 2023
Restated* Restated*
30 June 30 June 31 December
2023 2022 2022
unaudited unaudited audited
Note US$m US$m US$m
Non-current assets
Goodwill 125.6 24.4 124.7
Other intangible assets 480.5 254.4 488.7
Property, plant and equipment 239.9 231.7 256.3
Right-of-use assets 82.2 80.7 96.5
Investments in joint ventures 13.8 12.7 13.1
Other equity investments 5.7 5.9 5.9
Deferred tax assets 22.0 20.6 24.4
Pension surpluses 16 166.3 215.6 159.5
Trade and other receivables 21.4 14.6 20.2
1,157.4 860.6 1,189.3
Current assets
Inventories 193.5 245.4 211.4
Trade and other receivables 294.1 301.2 286.3
Other investments - 0.1 -
Pension surpluses 16 2.0 5.2 2.0
Cash and cash equivalents 11 (g) 128.1 140.4 172.4
Assets of disposal group and non-current assets classified as held for sale 13 11.0 - -
628.7 692.3 672.1
Total assets 1,786.1 1,552.9 1,861.4
Current liabilities
Trade and other payables (274.4) (328.2) (278.4)
Income tax liabilities (31.4) (19.8) (20.2)
Bank overdrafts and other borrowings 11 (g) (3.7) (4.2) (16.7)
Lease liabilities (17.3) (17.1) (19.0)
Retirement benefit obligations:
- Funded schemes 16 (0.2) (31.6) (27.6)
- Unfunded schemes 16 (6.2) (5.6) (5.0)
Provisions (12.4) (10.6) (18.2)
Liabilities of disposal group classified as held for sale 13 (10.6) - -
(356.2) (417.1) (385.1)
Net current assets 272.5 275.2 287.0
Non-current liabilities
Trade and other payables (4.7) (4.9) (5.6)
Income tax liabilities (22.4) (19.3) (20.7)
Deferred tax liabilities (59.0) (8.9) (65.3)
Borrowings 11 (g) (523.7) (331.3) (550.1)
Lease liabilities (75.6) (71.5) (86.4)
Retirement benefit obligations:
- Funded schemes 16 (3.3) (4.2) (3.3)
- Unfunded schemes 16 (79.3) (84.5) (83.4)
Provisions (20.3) (23.7) (25.4)
(788.3) (548.3) (840.2)
Total liabilities (1,144.5) (965.4) (1,225.3)
Net assets 641.6 587.5 636.1
Equity
Share capital 8 99.0 90.1 99.0
Share premium account 111.4 10.5 111.4
Own shares 8 (0.1) (0.3) (0.1)
Translation reserve (115.2) (115.4) (116.6)
Capital reduction reserve 59.8 59.8 59.8
Other reserves 246.3 246.3 246.3
Retained profit 207.8 258.9 202.2
Equity shareholders' funds 609.0 549.9 602.0
Non-controlling interests 32.6 37.6 34.1
Total equity 641.6 587.5 636.1
* Pension surplus amounts at 31 December 2022 and 30 June 2022 for the Coats
UK Pension Scheme have been restated to reflect a change in measurement as
further described in note 1. There is no impact on either profits or cash
flows for the respective periods.
Condensed consolidated statement of changes in equity
For the half year ended 30 June 2023
Share Capital Non-
Share premium Own Translation reduction Other Retained controlling Total
capital account shares reserve reserve reserves profit Total interests equity
US$m US$m US$m US$m US$m US$m US$m US$m US$m US$m
Balance as at 1 January 2022 as originally reported (audited)
90.1 10.5 (0.5) (105.7) 59.8 246.3 252.5 553.0 31.1 584.1
Restatement in respect of prior period*
- - - 0.6 - - (38.4) (37.8) - (37.8)
Balance as at
1 January 2022 as restated 90.1 10.5 (0.5) (105.1) 59.8 246.3 214.1 515.2 31.1 546.3
(Loss)/profit for the period - - - - - - (37.7) (37.7) 14.6 (23.1)
Other comprehensive income and expense for the period - - - (10.3) - - 96.7 86.4 (0.6) 85.8
Application of IAS 29 (note 1) - - - - - - 5.3 5.3 - 5.3
Dividends - - - - - - (21.8) (21.8) (7.5) (29.3)
Purchase of own shares by Employee Benefit Trust - - (1.8) - - - - (1.8) - (1.8)
Movement in own shares - - 2.0 - - - (1.7) 0.3 - 0.3
Share based payments - - - - - - 3.7 3.7 - 3.7
Deferred tax on share schemes - - - - - - 0.3 0.3 - 0.3
Balance as at 90.1 10.5 (0.3) (115.4) 59.8 246.3 258.9 549.9 37.6 587.5
30 June 2022* (unaudited)
Balance as at 1 January 2022 as originally reported (audited)
90.1 10.5 (0.5) (105.7) 59.8 246.3 252.5 553.0 31.1 584.1
Restatement in respect of prior period*
- - - 0.6 - - (38.4) (37.8) - (37.8)
Balance as at
1 January 2022 as restated 90.1 10.5 (0.5) (105.1) 59.8 246.3 214.1 515.2 31.1 546.3
(Loss)/profit for the year - - - - - - (14.7) (14.7) 22.0 7.3
Other comprehensive income and expense for the year - - - (11.5) - - 28.3 16.8 (0.7) 16.1
Application of IAS 29 (note 1) - - - - - - 5.0 5.0 - 5.0
Dividends - - - - - - (32.9) (32.9) (18.3) (51.2)
Issue of ordinary shares 8.9 100.9 - - - - - 109.8 - 109.8
Purchase of own shares by Employee Benefit Trust - - (2.1) - - - - (2.1) - (2.1)
Movement in own shares - - 2.5 - - - (2.5) - - -
Share based payments - - - - - - 4.6 4.6 - 4.6
Deferred tax on share schemes - - - - - - 0.3 0.3 - 0.3
Balance as at 99.0 111.4 (0.1) (116.6) 59.8 246.3 202.2 602.0 34.1 636.1
31 December 2022* (audited)
Profit for the period - - - - - - 24.7 24.7 11.3 36.0
Other comprehensive income and expense for the period - - - 1.4 - - 8.8 10.2 (0.6) 9.6
Dividends - - - - - - (27.6) (27.6) (12.2) (39.8)
Purchase of own shares by Employee Benefit Trust - - (3.1) - - - - (3.1) - (3.1)
Movement in own shares - - 3.1 - - - (3.0) 0.1 - 0.1
Share based payments - - - - - - 2.7 2.7 - 2.7
Balance as at 99.0 111.4 (0.1) (115.2) 59.8 246.3 207.8 609.0 32.6 641.6
30 June 2023 (unaudited)
* Pension surplus amounts at 31 December 2022, 30 June 2022 and 31 December
2021 for the Coats UK Pension Scheme have been restated to reflect a change in
measurement as further described in note 1. There is no impact on either
profits or cash flows for the respective periods.
Condensed consolidated cash flow statement
For the half year ended 30 June 2023
Half year Half year Full year
2023 2022 2022
unaudited unaudited audited
Note US$m US$m US$m
Cash inflow from operating activities
Cash generated from operations 11 (a) 92.2 58.7 176.5
Interest paid 11 (b) (16.9) (10.8) (25.5)
Taxation paid 11 (c) (22.1) (27.7) (54.6)
Net cash generated by operating activities 53.2 20.2 96.4
Cash outflow from investing activities
Investment income 11 (d) - - 0.5
Net capital expenditure and financial investment 11 (e) (4.3) (15.4) (31.6)
Acquisitions of businesses 11 (f) - - (271.2)
Disposal of businesses 11 (f) 0.9 (13.5) (17.0)
Net cash absorbed in investing activities (3.4) (28.9) (319.3)
Cash (outflow)/inflow from financing activities
Issue of ordinary shares 8 - - 109.8
Purchase of own shares by Employee Benefit Trust (3.1) (1.7) (2.1)
Dividends paid to equity shareholders (27.5) (21.8) (33.0)
Dividends paid to non-controlling interests (12.2) (7.5) (18.3)
Payment of lease liabilities (9.2) (9.3) (18.1)
Borrowings settled on completion of acquisitions 12 - - (62.5)
(Repayment)/drawdown of term loan acquisition facility 11 (g) (240.0) - 240.0
Issue of senior notes 11 (g) 248.6 - -
Net (decrease)/increase in other borrowings (37.1) 98.5 79.2
Net cash (absorbed in)/generated from financing activities (80.5) 58.2 295.0
Net (decrease)/increase in cash and cash equivalents (30.7) 49.5 72.1
Net cash and cash equivalents at beginning of the period 157.7 90.8 90.8
Foreign exchange losses on cash and cash equivalents (2.6) (2.6) (5.2)
Net cash and cash equivalents at end of the period 11 (g) 124.4 137.7 157.7
Reconciliation of net cash flow to movement in net debt
Net (decrease)/increase in cash and cash equivalents (30.7) 49.5 72.1
Repayment/(drawdown) of term loan acquisition facility 11 (g) 240.0 - (240.0)
Issue of senior notes 11 (g) (248.6) - -
Net decrease/(increase) in other borrowings 37.1 (98.5) (79.2)
Change in net debt resulting from cash flows
(Free cash flow) 15 (e) (2.2) (49.0) (247.1)
Net movement in lease liabilities during the period 10.7 5.5 (13.0)
Movement in fair value hedges (0.1) 3.6 5.2
Other non-cash movements (0.7) (0.5) (1.0)
Foreign exchange (losses)/gains (0.1) 2.8 2.2
Decrease/(increase) in net debt 7.6 (37.6) (253.7)
Net debt at start of period (499.8) (246.1) (246.1)
Net debt at end of period 11 (g) (492.2) (283.7) (499.8)
Notes to the condensed consolidated financial statements
For the half year ended 30 June 2023
1. Basis of preparation
These condensed consolidated financial statements should be read in
conjunction with the annual financial statements of the Group for the year
ended 31 December 2022, which were prepared in accordance with United Kingdom
adopted international accounting standards in conformity with the requirements
of the Companies Act 2006, and complied with the disclosure requirements of
the Listing Rules of the United Kingdom Financial Conduct Authority ('FCA').
The condensed consolidated financial statements for the six months ended 30
June 2023 included in this half-yearly financial report have been prepared in
accordance with International Accounting Standard 34: Interim Financial
Reporting as adopted for use in the United Kingdom, and the requirements of
the Disclosure and Transparency Rules (DTR) of the FCA as applicable to
interim financial reporting.
The condensed consolidated financial statements for the six months ended 30
June 2023 have been reviewed but have not been audited. The condensed
consolidated financial statements for the equivalent period in 2022 were also
reviewed but not audited. The condensed consolidated financial statements
represent a 'condensed set of financial statements' as referred to in the DTR
issued by the FCA. Accordingly, they do not include all of the information
required for a full annual financial report and are to be read in conjunction
with the Group's financial statements for the year ended 31 December 2022,
which were prepared in accordance with United Kingdom international accounting
standards in conformity with the requirements of the Companies Act 2006. The
information for the year ended 31 December 2022 does not constitute statutory
accounts (as defined in section 434 of the Companies Act 2006). The financial
information for the year ended 31 December 2022 is derived from the statutory
accounts for that year, which have been filed with the Registrar of Companies.
The audit report on the statutory accounts for the year ended 31 December 2022
was not qualified, did not draw attention to any matters by way of emphasis
and did not contain statements under Sections 498(2) or 498(3) of the
Companies Act 2006.
The same accounting policies, presentation and methods of computation are
followed in the condensed set of financial statements as applied in the
Group's latest annual audited financial statements, and are expected to be
applied in the annual audited financial statements for the current year other
than the changes to operating segments (as detailed in note 2) and the
following new and revised standards, amendments and improvements to existing
standards that were effective as of 1 January 2023:
· Classification of Liabilities as Current or Non-current
(Amendments to IAS 1);
· IFRS 17 Insurance Contracts and amendments to IFRS 17 Insurance
Contracts;
· Disclosure of Accounting Policies (Amendments to IAS 1 and IFRS
Practice Statement 2);
· Definition of Accounting Estimates (Amendments to IAS 8); and
· Deferred Tax related to Assets and Liabilities arising from a
Single Transaction (Amendments to IAS 12).
The adoption of these standards and amendments has not had a material impact
on the financial statements of the Group. In July 2023 the United Kingdom
Endorsement Board adopted the Amendments to IAS 12 - International Rax Reform:
Pillar Two Model Rules (see note 6).
The preparation of condensed consolidated financial information, in conformity
with generally accepted accounting principles, requires the use of estimates
and assumptions that affect the reported amounts of assets and liabilities at
the date of the condensed consolidated financial information, and the reported
amounts of revenues and expenses during the reporting period. Although these
estimates are based on management's best knowledge of the amount, event or
actions, actual results may ultimately differ from those estimates. In
preparing the condensed consolidated financial statements, the critical
accounting judgements made by management in applying the Group's accounting
policies and the key sources of estimation uncertainty were the same as those
applied to the consolidated financial statements for the year ended 31
December 2022.
Sensitivities regarding the discount rate and inflation assumptions used to
measure the liabilities of the UK pension scheme are set out in note 16.
Prior period restatement of pension surplus
Pension surplus amounts at 31 December 2022 and 30 June 2022 for the Coats UK
Pension Scheme have been restated to reflect a change in measurement as set
out in note 16. There is no impact on either profits or cash flows for the
respective periods.
Discontinued operations
On 26 May 2022 the Group completed the sale of its business in Brazil and
Argentina to Reelpar SA, an entity backed by a Sao Paulo Private Equity Firm.
The results of the Brazil and Argentina business for the six months ended 30
June 2022 and year ended 31 December 2022 were presented as a discontinued
operation for those periods in the condensed consolidated income statement.
Note 14 provides further details of the sale.
Going concern
The Directors are satisfied that the Group has sufficient resources to
continue in operation for a period of 12 months from the date of this report
to 31 July 2024. Accordingly, they continue to adopt the going concern basis
in preparing the condensed 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 2023
Interim Results Overview section of the Group Chief Executive's Review on
pages 4 to 5, 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 forecast for 2023 as well as
the Group's updated Medium Term Plan for 2024;
· A severe but plausible downside scenario, assumes that the global economic
environment is depressed over the assessment period, resulting in trading
performance similar to that seen in the past 12 months; 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 on page 2, the Directors expect
a gradual improvement in market conditions from the second half of 2023
onwards. 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
would be required compared to both management's budget and historic
performance. The test also includes further controllable management actions
that could be deployed if required. 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 30 June 2023 the Group's net debt (excluding IFRS 16 leases) was $399.3
million (31 December 2022: $394.4 million). The Group's committed debt
facilities total $835 million across both its Banking and US Private Placement
group, with a range of maturities from December 2024 through to 2030, none of
which are within the going concern period. As of 30 June 2023 the Group has
around $305 million of headroom against these committed banking facilities.
In all three scenarios 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 and
are measured under frozen accounting standards and therefore exclude the
effects of IFRS 16. The financial covenants under the borrowing agreements are
for leverage (net debt / EBITDA) less than 3.0 and interest cover (EBITDA /
interest charge) to be in excess of 4.0.
All banking covenants tests were met at 30 June 2023, with leverage of 1.6x
and interest cover of 9.5x. 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 condensed consolidated financial statements,
there are no material uncertainties that cast doubt on the Group's going
concern status and that it is appropriate to prepare the condensed
consolidated financial statements on the going concern basis for the period
from the date of this report to 31 July 2024.
Principal exchange rates
The principal exchange rates (to the US dollar) used are as follows:
June June December 2022
2023 2022
Average Sterling 0.81 0.77 0.81
Euro 0.93 0.92 0.95
Chinese Renminbi 6.93 6.48 6.73
Indian Rupee 82.16 76.22 78.59
Turkish Lira * 19.94 14.86 16.57
Period end Sterling 0.79 0.82 0.83
Euro 0.92 0.95 0.93
Chinese Renminbi 7.25 6.70 6.90
Indian Rupee 82.09 78.95 82.72
Turkish Lira 26.05 16.69 18.69
* 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" was
applied for the first time for the year ended 31 December 2022. Estimates
were made in applying IAS 29 for the first time for the six months ended 30
June 2022. 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 period end exchange rates. 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 period end balance sheet dates. The income
statement of the Company's subsidiary in Turkey is adjusted for inflation
during the reporting period. The translation adjustment resulting from the
initial application of IAS 29 of $5.0 million was recognised in equity in the
year ended 31 December 2022 (30 June 2022: $5.3 million). A net monetary
gain of $1.2 million has been recognised within finance income in the six
months ended 30 June 2023 on non-monetary items held in Turkish Lira (year
ended 31 December 2022: $1.9 million). The inflation rate used is the consumer
price index published by the Turkish Statistical Institute, TurkStat. The
movement in the price index for the six months ended 30 June 2023 was 20%
(year ended 31 December 2022: 64%).
2. Segmental analysis
Operating segments are components of the Group's business activities about
which separate financial information is available that is evaluated regularly
by the chief operating decision maker (the Group Executive Team).
Following the acquisitions of Texon and Rhenoflex in July and August 2022
respectively, effective 1 January 2023 the Group's new organisational
structure and reporting structure consists of three divisions: Apparel,
Footwear and Performance Materials (year ended 31 December 2022: two divisions
Apparel & Footwear and Performance Materials).
The Group's customers are grouped into three segments Apparel, Footwear and
Performance Materials which have distinct different strategies and differing
customer/end-use market profiles. The new Footwear Division consists of the
footwear thread business and the acquired structural components businesses,
Texon and Rhenoflex.
From 1 January 2023, this is the basis on which financial information is
reported internally to the chief operating decision maker (CODM) for the
purpose of allocating resources between segments and assessing their
performance.
As a result of the above, the reportable segments were changed in 2023 to
Apparel, Footwear and Performance Materials and comparative information for
the six months ended 30 June 2022 and the year ended 31 December 2022 has been
restated on a consistent basis. Previously the reportable segments for the six
months ended 30 June 2022 and year ended 31 December 2022 comprised Apparel
& Footwear and Performance Materials.
Segment revenue and results
Performance Materials
unaudited
Apparel Footwear Total
unaudited unaudited unaudited
Six months ended 30 June 2023 US$m US$m US$m US$m
Continuing operations
Revenue 354.3 184.2 176.6 715.1
Segment profit 53.0 38.3 16.1 107.4
Exceptional and acquisition related items (note 3) (35.3)
Operating profit 72.1
Share of profits of joint ventures 0.7
Finance income 2.1
Finance costs (15.9)
Profit before taxation from continuing operations 59.0
Segment revenue and results
Performance Materials
unaudited
Apparel Footwear Total
unaudited unaudited unaudited
Six months ended 30 June 2022 (restated) US$m US$m US$m US$m
Continuing operations
Revenue 471.9 115.2 214.4 801.5
Segment profit 74.2 32.8 17.7 124.7
Exceptional and acquisition related items (note 3) (13.3)
Operating profit 111.4
Share of profits of joint ventures 0.7
Finance income 0.2
Finance costs (15.5)
Profit before taxation from continuing operations 96.8
Segment revenue and results
Performance Materials
audited
Apparel Footwear Total
audited audited audited
Year ended 31 December 2022 (restated) US$m US$m US$m US$m
Continuing operations
Revenue 863.7 299.7 420.4 1,583.8
Segment profit 132.6 68.2 34.1 234.9
Exceptional and acquisition related items (note 3) (53.9)
Operating profit 181.0
Share of profits of joint ventures 1.1
Finance income 2.6
Finance costs (33.4)
Profit before taxation from continuing operations 151.3
Segment results include items directly attributable to a segment as well as
those that can be allocated on a reasonable basis. Cost of sales and other
operating costs not directly attributable to a segment are allocated to
segments on an aggregated basis. Exceptional and acquisition related items are
not allocated to segments to align to the reporting provided to the chief
operating decision maker. In addition no measures of total assets and total
liabilities are reported for each reportable segment as such amounts are not
regularly provided to the chief operating decision maker.
Disaggregation of revenue
The following table shows revenue disaggregated by primary geographical
markets with a reconciliation of the disaggregated revenue with the Group's
reportable segments.
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Continuing operations
Primary geographic markets
Asia 397.6 475.4 911.8
Americas 132.7 171.9 340.6
EMEA 184.8 154.2 331.4
Total 715.1 801.5 1,583.8
Continuing operations
Apparel 354.3 471.9 863.7
Footwear 184.2 115.2 299.7
Performance Materials 176.6 214.4 420.4
Total 715.1 801.5 1,583.8
Timing of revenue recognition
Goods transferred at a point in time 710.8 795.9 1,573.6
Software solutions services transferred over time 4.3 5.6 10.2
Total 715.1 801.5 1,583.8
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 both 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 15.
Exceptional items may include significant restructuring associated with a
business or property disposal, litigation costs and settlements, profit or
loss on disposal of businesses, 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, should be presented in the income statement
and disclosed in the related notes as exceptional items. In determining
whether an event or transaction is exceptional, materiality is a key
consideration and qualitative factors, such as frequency or predictability of
occurrence, are also considered. This is consistent with the way financial
performance is measured by management and reported to the Board.
Total exceptional and acquisition related items charged to operating profit
for the six months ended 30 June 2023 was $35.3 million (six months ended 30
June 2022: $13.3 million; year ended 31 December 2022: $55.0 million).
This comprises exceptional items for the six months ended 30 June 2023 of
$24.4 million (six months ended 30 June 2022: $9.8 million; year ended 31
December 2022: $31.2 million) and acquisition related items for the six months
ended 30 June 2023 of $10.9 million (six months ended 30 June 2022: $3.5
million; year ended 31 December 2022: $23.8 million).
Taxation in respect of exceptional and acquisition related items is set out in
note 6.
Exceptional items
Exceptional items charged/(credited) to operating profit are set out below:
Half year Half year Full year
2023 2022 2022
unaudited unaudited audited
US$m US$m US$m
Exceptional items:
Strategic project costs:
- Cost of sales 8.7 - 9.9
- Distribution costs - - 3.8
- Administrative costs 3.1 9.8 18.7
11.8 9.8 32.4
Profit on sale of property and businesses:
- Other operating income (5.7) - (1.2)
6.1 9.8 31.2
Costs from integration of Footwear acquisitions:
- Administrative costs 1.1 - -
Divestment of European Zips - impairment loss:
- Other operating expenses 17.2 - -
Total exceptional items charged to operating profit from continuing operations 24.4 9.8 31.2
Strategic project costs
At the end of 2021 the Group commenced a strategic project to improve margins
by optimising the portfolio and footprint, improving the overall cost base
efficiency, and mitigating structural labour availability issues in the US.
During the six months ended 30 June 2023 the build and fit-out of a second new
plant, at Toluca in Mexico was completed. The project to transform the Group's
Asian operations has a particular focus on China and India and is designed to
optimise the footprint and efficiency in the Group's long-established Indian
operations, while bringing a greater focus to the increasingly important
domestic market in China. Work in both countries commenced during the six
months ended 30 June 2023. In India, there have been headcount reductions,
with office and warehouse space being consolidated. In China, there have
also been headcount reductions with lower-margin zip production in the process
of being outsourced to a third party supplier.
During the year ended 31 December 2022 a new facility was established in
Huamantla, Mexico, manufacturing processes were transferred from the US and a
legacy facility in the US was exited. In EMEA thread operations in Romania
were consolidated in a purpose-built logistics facility and warehouses in
Poland and Hungary were exited. Corporate and overhead activities in the UK
and US were moved closer to the Group's operations and customers.
As a result of these activities, exceptional restructuring costs totalling
$11.8 million were incurred during the six months ended 30 June 2023 (six
months ended 30 June 2022: $9.8 million; year ended 31 December 2022: $32.4
million) which included:
- severance and related employee costs of $6.9 million (six months ended 30 June
2022: $7.3 million; year ended 31 December 2022: $22.5 million);
- non-cash impairment charges of tangible fixed assets, right-of-use assets and
inventories of $1.5 million (six months ended 30 June 2022: $2.1 million; year
ended 31 December 2022: $4.7 million); and
- legal, advisers, closure and related costs of $3.4 million (six months ended
30 June 2022: $0.4 million; year ended 31 December 2022: $5.2 million).
Profit on sale of property and businesses
During the six months ended 30 June 2023 profit from the sale of land and
buildings as part of the above strategic project was $5.6 million (six months
ended 30 June 2022: $nil; year ended 31 December 2022: $1.2 million).
In addition the Group completed the sale of its businesses in Mauritius and
Madagascar in January 2023 for a cash consideration of $1.5 million resulting
in a profit on disposal of $0.1 million. The net assets disposed totalled $1.4
million comprising property, plant and equipment of $0.1 million, inventories
of $0.6 million, debtors of $0.6 million, cash of $0.6 million and current
liabilities of $0.5 million.
Costs from integration of Footwear acquisitions
During the six months ended 30 June 2023 severance costs of $1.1 million were
incurred from the integration of the Texon and Rhenoflex businesses, which
were acquired in July 2022 and August 2022 respectively. This principally
relates to the elimination of duplicated roles and from the consolidation of
back-office activities.
Divestment of European Zips - impairment loss
On 30 June 2023 the Group entered into an agreement to sell its European Zips
business. The sale is conditional on a limited number of conditions usual for
this type of transaction and is expected to complete in the third quarter of
2023. The European Zips business is included in the Apparel segment. An exit
from the European Zips business is in line with Coats' strategic initiative to
optimise the Group's portfolio and footprint, and improve the overall cost
base efficiency.
The assets and liabilities at 30 June 2023 of the European Zips business have
been reclassified as a disposal group held for sale. As at the date of
reclassification of the European Zips disposal group to held for sale on 30
June 2023, the fair value less cost to sell was less than the carrying
amounts. The impairment loss arising on measurement to fair value less costs
to sell was $17.2 million and includes expected transaction and completion
costs (see note 13 for further details).
Acquisition related items
Acquisition related items are set out below:
Half year Half year Full year
2023 2022 2022
unaudited unaudited audited
US$m US$m US$m
Acquisition related items:
Administrative expenses:
Acquisition transaction costs - 1.9 11.9
Amortisation of acquired intangible assets 10.9 1.6 10.8
10.9 3.5 22.7
Finance costs:
Acquisition transaction costs - - 1.1
Total acquisition related items charged to profit before taxation 10.9 3.5 23.8
Acquisition transaction costs in the year ended 31 December 2022 charged to
administrative expenses include transaction costs relating to the acquisitions
of Texon and Rhenoflex (see note 12).
Acquisition transaction costs charged to finance costs during the year ended
31 December 2022 of $1.1 million related to the $240.0 million term loan
acquisition facility used to finance the acquisition of Texon (see note 12).
Acquisition transaction costs and amortisation of intangible assets acquired
through business combinations are not included within adjusted operating
profit and adjusted earnings per share. These costs are acquisition related
and management consider them to be capital in nature and are not included in
profitability measures by which management assess the performance of the
Group.
Excluding amortisation of intangible assets acquired through business
combinations and recognised in accordance with IFRS 3 "Business Combinations"
from adjusted results also ensures that the performance of the Group's
acquired businesses is presented consistently with its organically grown
businesses. It should be noted that the use of acquired intangible assets
contributed to the Group's results for the periods presented and will
contribute to the Group's results in future periods as well. Amortisation of
acquired intangible assets will recur in future periods. Amortisation of
software is included within adjusted results as management consider these
costs to be part of the trading performance of the business.
The Group has made acquisitions in prior years with earn outs to allow part of
the consideration to be based on the future performance of the businesses
acquired and to lock in key management. Where consideration paid or contingent
consideration payable in the future is employment linked, it is treated as an
expense and part of statutory results. However, all consideration of this type
is excluded from adjusted operating profit and adjusted earnings per share, as
in management's view, these items are part of the capital transaction.
4. Finance income
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Income from investments - - 0.1
Net monetary gain arising from hyperinflation accounting (see note 1) 1.2 - 1.9
Other interest receivable and similar income 0.9 0.2 0.6
2.1 0.2 2.6
5. Finance costs
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Interest on bank and other borrowings 15.5 5.7 18.9
Interest expense on lease liabilities 2.9 2.5 4.9
Net interest on pension scheme assets and liabilities (2.7) 0.3 0.5
Other finance costs including unrealised gains and losses on foreign exchange 0.2 7.0 9.1
contracts
15.9 15.5 33.4
Other finance costs for the year ended 31 December 2022 included acquisition
related transaction costs of $1.1 million incurred in connection with the
$240.0 million term loan acquisition facility used to finance the acquisition
of Texon (six months ended 30 June 2023 and 30 June 2022: $nil) (see note 3).
6. Taxation
The taxation charge for the six months ended 30 June 2023 and 30 June 2022 are
based on the estimated effective tax rate for the full year, including the
effect of prior period tax adjustments. The tax charge for the six months
ended 30 June 2023 was $23.0 million (six months ended 30 June 2022: $32.6
million; year ended 31 December 2022: $56.4 million).
For the six months ended 30 June 2023 the tax credit in respect of exceptional
and acquisition related items was $3.2 million (six months ended 30 June 2022:
$0.5 million; year ended 31 December 2022: $3.7 million) which compromised the
following amounts:
- Exceptional tax credits of $1.2 million for the six months ended 30 June 2023
(six months ended 30 June 2022: $0.5 million; year ended 31 December 2022:
$2.2 million) in connection with the strategic project set out in note 3;
- An exceptional tax charge of $0.2 million for the six month ended 30 June 2023
(six months ended 30 June 2022: $nil; year ended 31 December 2022: $0.2
million) in connection with the sale of land and buildings (see note 3); and
- An exceptional tax credit for the six months ended 30 June 2023 of $2.2
million relating to the unwinding of tax liabilities on the amortisation of
intangible assets acquired as a result of the acquisitions of Texon and
Rhenoflex (refer to note 12) (six month ended 30 June 2022 $nil; year ended 31
December 2022: $1.7 million).
A deferred tax liability is recognised in respect of the Coats brand
intangible asset. An equivalent deferred tax asset is also recognised in
respect of tax attributes in the same jurisdiction, which would be utilised
against the taxable profit arising on the reversal of the taxable temporary
difference. As a result there is no gross amounts of deferred tax liabilities
or deferred tax assets included in the condensed statement of financial
position in respect of this. Determining the time period over which the
taxable temporary difference in respect of the brand will reverse is
judgmental, but for the purpose of deferred tax asset recognition the Group
takes the view that any future impairments or amortisation of the brand will
take place over an extended period of time.
International Tax Reform: Pillar Two Model Rules (Amendments to IAS 12)
On 20 December 2021, the Organisation for Economic Co-operation and
Development ("OECD") published its proposals in relation to Global Anti-Base
Erosion Rules, which provide for an internationally co-ordinated system of
taxation to ensure that large multinational groups pay a minimum level of
corporate income tax in countries where they operate. On March 2023, the UK
government introduced legislation in Finance (No. 2) Bill 2022-23 to implement
Pillar 2 of the OECD/G20 inclusive framework which was substantively enacted
on 20 June 2023. The new rules are expected to take effect from 2024 onwards.
Coats has applied the International Accounting Standards Board ("IASBs")
amendments to IAS 12 Income Taxes in respect of Pillar Two which gives
companies a temporary mandatory exception from accounting for deferred taxes
arising from the OECD Pillar Two model rules. There remains uncertainty with
respect to the detailed operation of the rules and their impact. Further
details and guidance are due in the course of 2023. Coats will continue to
monitor the development and future implementation of these rules.
7. Earnings/(loss) 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 period, 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/(loss) per ordinary share from continuing
and discontinued operations is based on the profit/(loss) 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 to the extent that this does not dilute a loss. 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 was the end of the contingency
period.
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Profit from continuing operations attributable to equity shareholders 24.7 49.6 72.9
Profit/(loss) from continuing and discontinued operations attributable to 24.7 (37.7) (14.7)
equity shareholders
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
Number of shares m Number of shares m Number of shares m
Weighted average number of ordinary shares in issue for basic earnings per 1,605.2 1,459.6 1,516.0
share
Adjustment for share options and LTIP awards 10.5 4.1 9.3
Weighted average number of ordinary shares in issue for diluted earnings per 1,615.7 1,463.7 1,525.3
share
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
cents cents cents
Continuing operations:
Basic earnings per ordinary share 1.54 3.40 4.80
Diluted earnings per ordinary share 1.53 3.39 4.77
Continuing and discontinued operations:
Basic earnings/(loss) per ordinary share 1.54 (2.58) (0.98)
Diluted earnings/(loss) per ordinary share 1.53 (2.58) (0.97)
8. Issued share capital
At 30 June 2023 the share capital of the Company comprised 1,597,810,385
Ordinary Shares of 5p each (31 December 2022: 1,597,810,385; 30 June 2022:
1,452,570,385).
During the six months ended 30 June 2023 and 30 June 2022 the Company did not
issue any Ordinary Shares. During the year ended 31 December 2022 the Company
issued 145,240,000 Ordinary Shares of 5p each to fund the acquisition of
Rhenoflex GmbH in August 2022. The par value of the shares issued was $8.9
million and the proceeds raised net of costs were $109.8 million.
The own shares reserve of $0.1 million at 30 June 2023 (31 December 2022: $0.1
million; 30 June 2022: $0.3 million) represents the cost of shares in Coats
Group plc purchased in the market and held by an Employee Benefit Trust to
satisfy awards under the Group's share based incentive plans. The number of
shares held by the Employee Benefit Trust at 30 June 2023 was 150,000 (31
December 2022: 805,501; 30 June 2022: 1,023,230).
9. Dividends
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
2022 final dividend paid - 1.73 cents per share 27.6 - -
2022 interim dividend paid - 0.70 cents per share - - 11.1
2021 final dividend paid - 1.50 cents per share - 21.8 21.8
27.6 21.8 32.9
The directors have declared an ordinary interim dividend per share of 0.81
cents (30 June 2022: 0.70 cents) to be paid on 15 November 2023 to
shareholders on the register on 20 October 2023. In line with the requirements
of IAS 10 Events after the Reporting Period, these condensed consolidated
financial statements do not reflect this interim dividend payable.
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,
which could 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, the allocation of remedial
costs among those parties in a settlement or court ruling has not yet been
finally determined.
In March 2017, EPA notified 20 parties not associated with the disposal or
release of any contaminants of concern as being eligible for early cash out
settlements. As expected, EPA did not identify CC as one of the 20 parties.
EPA invited approximately 80 other parties, including CC, to participate in an
allocation process to determine their respective allocation shares and
potential eligibility for future cash out settlements. In the allocation, CC
presented factual and scientific evidence that it is not responsible for the
discharge of dioxins, furans or PCBs - the contaminants that are driving the
remediation of the LPR - and that it is a de minimis or even smaller de
micromis party. The 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. The Group will
continue to mitigate additional costs as far as possible through insurance and
other avenues.
At 30 June 2023, the remaining provision, taking into account insurance
reimbursement, was $8.5 million (31 December 2022: $9.2 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 (and not the
cash-out parties) would be responsible for 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. Court approval
is necessary for the settlement to go into effect, and OCC has indicated that
it will oppose such approval. The Group expects that DOJ and EPA will assert
that the settlement is just and reasonable and that it should be approved by
the court, and courts have generally deferred to EPA's judgment on such
matters. However, it is nonetheless possible that the court may not approve
the settlement. It is also possible that the court may approve the settlement
but permit OCC's 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, including the rights to the related
insurance reimbursements.
11. Notes to the condensed consolidated cash flow statement
a) Reconciliation of operating profit to net cash inflow from operations
Half year 2023 Half year 2022 Full year
unaudited unaudited 2022
audited
US$m US$m US$m
Operating profit(1) 72.1 111.4 181.0
Depreciation of owned property, plant and equipment 14.0 13.0 26.5
Depreciation of right-of-use assets 10.0 9.9 19.4
Amortisation of intangible assets 11.8 2.4 12.6
Impairment loss on divestment of European Zips business (note 13) 17.2 - -
Profit on disposal of property, plant and equipment (5.9) - (1.1)
Decrease/(increase) in inventories 2.4 (25.9) 43.6
(Increase)/decrease in debtors (17.6) (37.2) 10.4
Increase/(decrease) in creditors 8.2 7.2 (76.2)
Provision and pension movements (22.7) (23.8) (41.6)
Foreign exchange and other non-cash movements 3.2 9.7 9.9
Discontinued operations (0.5) (8.0) (8.0)
Cash generated from operations 92.2 58.7 176.5
( )
(1) Refer to the condensed consolidated income statement for a reconciliation
of profit before taxation to operating profit from continuing operations.
b) Interest paid
Half year 2023 Half year 2022 Full year
unaudited unaudited 2022
audited
US$m US$m US$m
Interest paid (16.9) (10.1) (24.8)
Discontinued operations - (0.7) (0.7)
(16.9) (10.8) (25.5)
c) Taxation paid
Half year 2023 Half year 2022 Full year
unaudited unaudited 2022
audited
US$m US$m US$m
Overseas tax paid (22.1) (27.7) (54.6)
d) Investment income
Half year 2023 Half year 2022 Full year
unaudited unaudited 2022
audited
US$m US$m US$m
Dividends received from joint ventures - - 0.5
e) Capital expenditure and financial investment
Half year 2023 Half year 2022 Full year
unaudited unaudited 2022
audited
US$m US$m US$m
Purchase of property, plant and equipment and intangible assets (11.9) (15.3) (33.8)
Sale/(purchase) of other equity investments 0.3 - (0.1)
Disposal of property, plant and equipment 7.3 0.4 2.8
Discontinued operations - (0.5) (0.5)
(4.3) (15.4) (31.6)
f) Acquisitions and disposals of businesses
Half year 2023 Half year 2022 Full year
unaudited unaudited 2022
audited
US$m US$m US$m
Acquisition of businesses (note 12) - - (271.2)
Disposal of businesses 0.9 (13.5) (17.0)
0.9 (13.5) (288.2)
g) Net debt
A summary of net debt is set out below:
30 June 2023 30 June 2022 31 December
unaudited unaudited 2022
audited
US$m US$m US$m
Cash and cash equivalents 128.1 140.4 172.4
Bank overdrafts (3.7) (2.7) (14.7)
Net cash and cash equivalents 124.4 137.7 157.7
Other borrowings (523.7) (332.8) (552.1)
Net debt excluding lease liabilities (399.3) (195.1) (394.4)
Lease liabilities (92.9) (88.6) (105.4)
Total net debt (492.2) (283.7) (499.8)
In February 2023, the Group completed the refinancing of the Texon acquisition
term loan of $240 million, which had been fully drawn down in July 2022, via
the US Private Placement (USPP) market with $250 million of notes. $150
million 5.26% Series A Senior Notes are due on 16 February 2028 and $100
million 5.37% Series B Senior Notes are due on 16 February 2030. The cash
inflow from the USPP issuance was $248.6 million, net of fees.
For financial covenant purposes, the Group's leverage is calculated on the
basis of net debt without IFRS 16 lease liabilities and at the Coats Group
Finance Company Limited level. Net debt excluding IFRS 16 lease liabilities at
the Coats Group Finance Company Limited level at 30 June 2023 for covenant
purposes was $406.2 million (30 June 2022: $199.6 million; 31 December 2022:
$399.9 million).
The components of net debt and movements during the periods are set out below:
Series A and Series B Senior Notes
Total Cash at bank and in hand
financing
Bank loans Lease liabilities activity liabilities Bank overdrafts Net
debt
US$m US$m US$m US$m US$m US$m US$m
At 1 January 2022 (audited) (227.5) (10.4) (99.0) (336.9) (16.4) 107.2 (246.1)
Financing cash flows - (98.5) 9.3 (89.2) - - (89.2)
Other cash flows - - 2.5 2.5 13.7 35.8 52.0
Non-cash movements 3.6 (0.5) (6.3) (3.2) - - (3.2)
Foreign exchange - 0.5 4.9 5.4 - (2.6) 2.8
At 30 June 2022 (unaudited) (223.9) (108.9) (88.6) (421.4) (2.7) 140.4 (283.7)
At 1 January 2022 (audited) (227.5) (10.4) (99.0) (336.9) (16.4) 107.2 (246.1)
Financing cash flows - (256.7) 18.1 (238.6) - - (238.6)
Other cash flows - - 4.9 4.9 1.7 70.4 77.0
Acquisition of subsidiaries - (62.5) - (62.5) - - (62.5)
(note 12)
Non-cash movements 5.2 (1.0) (36.0) (31.8) - - (31.8)
Foreign exchange - 0.8 6.6 7.4 - (5.2) 2.2
At 31 December 2022 (audited) (222.3) (329.8) (105.4) (657.5) (14.7) 172.4 (499.8)
Financing cash flows (248.6) 277.1 9.2 37.7 - - 37.7
Other cash flows - - 2.9 2.9 11.0 (41.7) (27.8)
Non-cash movements (0.1) (0.7) (1.4) (2.2) - - (2.2)
Foreign exchange - 0.7 1.8 2.5 - (2.6) (0.1)
At 30 June 2023 (unaudited) (471.0) (52.7) (92.9) (616.6) (3.7) 128.1 (492.2)
The non-cash movement during the six months ended 30 June 2023 of $0.1 million
(six months ended 30 June 2022: $3.6 million; year ended 31 December 2022:
$5.2 million) within Series A and Series B Senior Notes represents the
movement in the fair value adjustment to the nominal amount outstanding and
relates to interest rate swaps which are accounted for as fair value hedges.
12. Acquisitions
The Group completed two acquisitions during the year ended 31 December 2022
obtaining control of both Texon and Rhenoflex, leading manufacturers of
structural footwear components supplying the world's leading footwear brands.
Both have operations in Asia and Europe and are complementary additions to
Coats' existing footwear business with opportunities to leverage existing
footprints and combine expertise in the attractive athleisure footwear market.
· On 20 July 2022, the Group acquired the entire share capital of Torque Group
International Fortune Limited ('Texon') for $211.0 million. On completion, the
Group immediately settled all Texon's external bank debt of $24.4 million such
that the total cash outflow was $235.4 million.
· On 23 August 2022, the Group also purchased the entire share capital of
Rhenoflex GmbH ('Rhenoflex') for $81.5 million. On completion, the Group
immediately settled all of Rhenoflex's external bank debt of $38.1 million
such that the total cash outflow was $119.6 million.
The Texon transaction was funded through a $240.0 million term loan
acquisition facility, which was refinanced in February 2023 (see note 11), and
the Rhenoflex transaction was predominately financed through an equity raise
of $109.8 million net of costs.
These acquisitions were accounted for as business combinations using the
acquisition method in accordance with IFRS 3 'Business Combinations.' For each
acquisition, a provisional assessment of the fair values of identified assets
acquired and liabilities assumed had been undertaken during the year ended 31
December 2022 with assistance provided by external valuation specialists.
The assessment of the fair value of assets and liabilities acquired was
completed during the six months ended 30 June 2023 within twelve months of the
acquisition dates. No changes were necessary during the six months ended 30
June 2023 to the provisional fair values recognised in the year ended 31
December 2022.
Goodwill and intangible assets acquired for Texon and Rhenoflex totalled
$338.7 million.
The purchase consideration was paid in cash with the amounts included in the
statement of consolidated cash flows for the year ended 31 December 2022 as
follows:
Texon Rhenoflex Total
US$m US$m US$m
Purchase consideration paid to previous owners 211.0 81.5 292.5
Cash and cash equivalents acquired (16.8) (4.5) (21.3)
Acquisition of businesses - investing cash flows 194.2 77.0 271.2
External bank borrowings settled on completion - financing cash flows 24.4 38.1 62.5
Total cash out flow on respective acquisition dates 218.6 115.1 333.7
The repayment of the external bank borrowings of Texon and Rhenoflex on the
respective completion dates of the acquisitions was presented as financing
cash flows.
The total cash outflow for the acquisitions of Texon and Rhenoflex in the year
ended 31 December 2022 was $346.0 million (see note 15(e)) comprising the
total cash outflow on the respective acquisition dates of $333.7 million plus
transaction costs paid of $12.3 million.
13. Assets and liabilities of disposal group classified as held for
sale
Divestment of European Zips
On 30 June 2023 the Group entered into an agreement to sell its European Zips
business to Aequita, a German family office, for an expected consideration of
approximately $1 million after the deduction of typical debt-like items. The
consideration is payable in cash on completion subject to customary
adjustments. The sale is conditional on a limited number of conditions usual
for this type of transaction and is expected to complete in the third quarter
of 2023. The European Zips business is included in the Apparel segment.
An exit from the European Zips is in line with Coats' strategic initiatives,
announced in March 2022, to optimise the Group's portfolio and footprint, and
improve the overall cost base efficiency.
The assets and liabilities at 30 June 2023 of the European Zips business have
been reclassified as a disposal group held for sale. Assets and liabilities
classified as held for sale consist of the following:
30 June 2023 30 June 2022 31 December
unaudited unaudited 2022
audited
US$m US$m US$m
Assets of the disposal group classified as held for sale 7.5 - -
Other non-current assets classified as held for sale(1) 3.5 - -
Total assets of the disposal group and non-current assets classified as held 11.0 - -
for sale
Liabilities of the disposal group classified as held for sale (10.6) - -
Total net assets classified as held for sale 0.4 - -
(1) The other non-current assets held for sale of $3.5 million are property,
plant and equipment that do not relate to European Zips.
The major classes of assets and liabilities held for sale relating to European
Zips at 30 June 2023 are as follows:
30 June
2023
US$m
Property, plant and equipment -
Right-of-use assets -
Inventories -
Trade and other receivables 7.4
Cash and cash equivalents 0.1
Total assets of the disposal group classified as held for sale 7.5
Trade and other payables 10.6
Total liabilities of the disposal group classified as held for sale 10.6
As at the date of reclassification of the European Zips disposal group to held
for sale on 30 June 2023, the fair value less cost to sell was less than the
carrying amounts. The impairment loss arising on measurement to fair value
less costs to sell was $17.2 million which has been included as an exceptional
charge in other operating expenses within continuing operations in the income
statement for the six months ended 30 June 2023 and includes expected
transaction and completion costs.
The impairment loss of $17.2 million arising on measurement to fair value less
costs to sell has been applied to reduce the carrying amounts of property
plant and equipment by $2.3 million to $nil, right-of-use assets by $0.9
million to $nil, inventories by $9.3 million to $nil and trade and other
receivables by $0.7 million to $7.4 million with additional liabilities and
costs of $4.0 million being recognised.
The loss on disposal that will be recognised as an exceptional charge on
completion of the transaction will also include historical foreign exchange
gains and losses previously recognised in equity which at 30 June 2023
amounted to a cumulative loss of $6.4 million.
14. Discontinued operations
Sale of Brazil and Argentina
On 10 May 2022 the Group announced the agreement to sell its business in
Brazil and Argentina to Reelpar SA, an entity backed by a Sao Paulo Private
Equity Firm. The sale was completed on 26 May 2022, the date which control
passed to the acquirer. Under the terms of the disposal, the Group paid $15.0
million to Reelpar S.A. to support restructuring of the business. During the
five years following the completion date earn-out payments are payable to the
Group in the event that certain operational cash flow targets are met by the
Brazil and Argentina business. No earn-out payments have been recognised by
the Group as at 30 June 2023 (31 December 2022: $nil; 30 June 2022: $nil).
a) Discontinued operations
The results of the discontinued operations are presented
below:
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Revenue - 26.3 26.3
Cost of sales - (22.6) (22.6)
Gross profit - 3.7 3.7
Distribution costs - (3.8) (3.8)
Administrative expenses - (3.3) (3.3)
Operating loss - (3.4) (3.4)
Finance costs - (0.3) (0.3)
Loss before taxation - (3.7) (3.7)
Taxation - - -
Loss from discontinued operations for the period - (3.7) (3.7)
Loss on disposal (note 14(b)) - (68.6) (68.9)
Exchange loss transferred to income statement on disposal - (15.0) (15.0)
Total loss from discontinued operations - (87.3) (87.6)
Revenue reported above for the six months ended 30 June 2022 and year ended 31
December 2022 included inter-company sales of $1.6 million. External revenue
of the Brazil and Argentina business for the six months ended 30 June 2022 and
year ended 31 December 2022 was $24.7 million.
Exceptional items - discontinued operations
Exceptional items charged to loss from discontinued operations are set out
below:
Half year Half year Full year
2023 2022 2022
unaudited unaudited audited
US$m US$m US$m
Loss on disposal (note 14(b)) - (68.6) (68.9)
Exchange loss transferred to income statement on disposal - (15.0) (15.0)
Total exceptional items - discontinued operations - (83.6) (83.9)
Loss per ordinary share from discontinued operations
The loss per ordinary share from discontinued operations is as follows:
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
cents cents cents
Loss per ordinary share from discontinued operations:
Loss per ordinary share - (5.98) (5.78)
Diluted loss per ordinary share - (5.97) (5.74)
Cash flows from discontinued operations
The table below sets out the cash flows from discontinued operations:
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Net cash outflow from operating activities (0.5) (8.7) (8.7)
Net cash outflow from investing activities - (0.5) (0.5)
Net cash flows from discontinued operations (0.5) (9.2) (9.2)
b) Loss on disposal
Net assets disposed in May 2022 relating to the Brazil and Argentina business
amounted to $49.4 million. The exceptional loss on disposal included in the
results of discontinued operations for the year ended 31 December 2022 was
$68.9 million.
The consideration paid on the date of disposal in May 2022 was $15.0 million
and net of cash and cash equivalents and bank overdrafts disposed was $13.2
million. Disposal costs of $3.8 million were paid in the year ended 31
December 2022 (six months ended 30 June 2022: $0.3 million) and as a result
the cash outflow in the year ended 31 December 2022 on the sale of the Brazil
and Argentina business was $17.0 million (six months ended 30 June 2022: $13.5
million).
15. Alternative performance measures
This half year financial report contains both statutory measures and
alternative performance measures which are presented on a consistent basis
with the previous reporting period and, in management's view, provide
additional useful information to users of the accounts of how the Group's
business is managed and measured on a day-to-day basis.
The Group's alternative performance measures and key performance indicators
are aligned to the Group's strategy and together are used to measure the
performance of the business. A number of these measures form the basis of
performance measures for remuneration incentive schemes.
Alternative performance measures are non-GAAP (Generally Accepted Accounting
Practice) measures and provide supplementary information to assist with the
understanding of the Group's financial results and with the evaluation of
operating performance for all the periods presented. Alternative performance
measures, however, are not a measure of financial performance under
International Financial Reporting Standards ('IFRS') as adopted by the United
Kingdom Endorsement Board 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.
More information on the Group's alternative performance measures and key
performance indicators, including explanations as to why they are used, are
set out in Coats Group plc's Annual Report and Accounts for the year ended 31
December 2022.
A reconciliation of alternative performance measures to the most directly
comparable measures reported in accordance with IFRS is provided below.
a) Organic growth on a constant exchange rate (CER) basis
Organic growth measures the change in revenue and operating profit before
exceptional and acquisition related items after adjusting for acquisitions.
The effect of acquisitions is equalised by:
· removing from the year of acquisition, their revenue and operating
profit; and
· in the following year, removing the revenue and operating profit for
the number of months equivalent to the pre-acquisition period in the prior
year.
The effects of currency changes are removed through restating prior year
revenue and operating profit at current period 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).
Half year 2023 Half year %
unaudited 2022
unaudited
Revenue US$m US$m Decline
Revenue from continuing operations 715.1 801.5 (11%)
Constant currency adjustment - (39.2)
Revenue on a CER basis 715.1 762.3 (6%)
Revenue from acquisitions(1) (97.4) -
Organic revenue on a CER basis 617.7 762.3 (19%)
Half year 2023 Half year %
unaudited 2022
unaudited
Operating profit US$m US$m Decline
Operating profit from continuing operations(2) 72.1 111.4 (35%)
Exceptional and acquisition related items (note 3) 35.3 13.3
Adjusted operating profit from continuing operations 107.4 124.7 (14%)
Constant currency adjustment - (6.7)
Adjusted operating profit on a CER basis 107.4 118.0 (9%)
Operating profit from acquisitions(1) (13.8) -
Organic adjusted operating profit on a CER basis 93.6 118.0 (21%)
(1) Revenue and operating profit from acquisitions of $97.4 million and $13.8
million respectively relates to Texon and Rhenoflex for the six months ended
30 June 2023. Texon was acquired in July 2022 and Rhenoflex was acquired in
August 2022.
(2) Refer to the condensed consolidated income statement for a reconciliation
of profit before taxation to operating profit from continuing operations.
b) Adjusted EBITDA
Adjusted EBITDA is presented as an alternative performance measure to show the
operating performance of the Group excluding the effects of depreciation of
owned fixed assets and right-of-use assets, amortisation and impairments and
excluding exceptional and acquisition related items.
Operating profit before exceptional and acquisition related items and before
depreciation of owned fixed assets and right-of-use assets and amortisation
(Adjusted EBITDA) is set out below:
Half year 2023 Full year
unaudited Half year 2022
2022 audited
unaudited
US$m US$m US$m
Profit before taxation from continuing operations 59.0 96.8 151.3
Share of profit of joint ventures (0.7) (0.7) (1.1)
Finance income (note 4) (2.1) (0.2) (2.6)
Finance costs (note 5) 15.9 15.5 33.4
Operating profit from continuing operations(1) 72.1 111.4 181.0
Exceptional and acquisition related items (note 3) 35.3 13.3 53.9
Adjusted operating profit from continuing operations 107.4 124.7 234.9
Depreciation of owned property, plant and equipment 14.0 13.0 26.5
Amortisation of intangible assets 0.9 0.8 1.8
Adjusted EBITDA including IFRS 16 depreciation of right-of-use assets 122.3 138.5 263.2
(Pre-IFRS 16 basis)
Depreciation of right-of-use assets 10.0 9.9 19.4
Adjusted EBITDA 132.3 148.4 282.6
(1) Refer to the condensed consolidated income statement for a reconciliation
of profit before taxation to operating profit from continuing operations.
Adjusted EBITDA on a last twelve months basis to 30 June 2023 was $266.5
million (30 June 2022: $273.2 million).
Adjusted EBITDA on a last twelve months basis to 30 June 2023 of $266.5
million is the adjusted EBITDA for the six months ended 30 June 2023 of $132.3
million plus the adjusted EBITDA for the year ended 31 December 2022 of $282.6
million less the adjusted EBITDA for the six months ended 30 June 2022 of
$148.4 million.
Net debt including lease liabilities under IFRS 16 was $492.2 million at 30
June 2023 (31 December 2022: $499.8 million; 30 June 2022: $283.7 million).
This gives a leverage ratio of net debt including lease liabilities to
Adjusted EBITDA at 30 June 2023 of 1.8 (31 December 2022: 1.8; 30 June 2022:
1.0).
On a pre-IFRS 16 basis adjusted EBITDA on a last twelve months basis to 30
June 2023 was $247.0 million (30 June 2022: $253.6 million).
Net debt excluding lease liabilities under IFRS 16 was $399.3 million at 30
June 2023 (31 December 2022: $394.4 million; 30 June 2022: $195.1 million).
This gives a leverage ratio on a pre-IFRS 16 basis at 30 June 2023 of 1.6
(31 December 2022: 1.5; 30 June 2022: 0.8).
The Group's proforma leverage on a pre-IFRS 16 basis at 30 June 2023 is 1.6
(31 December 2022: 1.4) after adjusting EBITDA to include Texon and Rhenoflex
as if the acquisitions had taken effect at the beginning of the twelve month
period.
For the definition and calculation of net debt including and excluding lease
liabilities see note 11(g).
c) Adjusted effective tax rate
The adjusted effective tax rate removes the tax impact of exceptional and
acquisition related items and net interest on pension scheme assets and
liabilities to arrive at a tax rate based on the adjusted profit before
taxation.
A significant proportion of the Group's net interest on pension scheme assets
and liabilities relates to UK pension plans for which there is no related
current or deferred tax credit or charge recorded in the income statement. The
Group's net interest on pension scheme assets and liabilities is adjusted in
arriving at the adjusted effective tax rate shown below and, in management's
view, were this not adjusted would distort the alternative performance
measure. This is consistent with how the Group monitors and manages the
effective tax rate.
Half year 2023 Full year
unaudited Half year 2022
2022 audited
unaudited
US$m US$m US$m
Profit before taxation from continuing operations 59.0 96.8 151.3
Exceptional and acquisition related items (note 3) 35.3 13.3 55.0
Net interest on pension scheme assets and liabilities (note 5) (2.7) 0.3 0.5
Adjusted profit before taxation from continuing operations 91.6 110.4 206.8
Taxation charge from continuing operations 23.0 32.6 56.4
Tax credit in respect of exceptional and acquisition related items 3.2 0.5 3.7
Tax credit in respect of net interest on pension scheme assets and liabilities 0.3 0.3 0.5
Adjusted taxation charge from continuing operations 26.5 33.4 60.6
Adjusted effective tax rate 29% 30% 29%
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.
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Profit from continuing operations 36.0 64.2 94.9
Non-controlling interests (11.3) (14.6) (22.0)
Profit from continuing operations attributable to equity shareholders 24.7 49.6 72.9
Exceptional and acquisition related items net of non-controlling 35.0 13.2 54.7
interests (note 3)
Tax credit in respect of exceptional and acquisition related items (3.2) (0.5) (3.7)
Adjusted profit from continuing operations 56.5 62.3 123.9
Weighted average number of Ordinary Shares 1,605,222,055 1,459,603,959 1,515,999,205
Adjusted earnings per share 3.52 4.27 8.17
The weighted average number of Ordinary Shares used for the calculation of
adjusted earnings per share is the same as that used for basic earnings per
Ordinary Share from continuing operations (see note 7).
e) Adjusted free cash flow
Net cash generated by operating activities, a GAAP measure, reconciles to
changes in net debt resulting from cash flows (free cash flow) as set out in
the consolidated cash flow statement. A reconciliation of free cash flow to
adjusted free cash flow is set out below.
Consistent with previous periods, adjusted free cash flow is defined as cash
generated from continuing activities less capital expenditure, interest, tax,
dividends to non-controlling interests and other items, and excluding
exceptional and discontinued items, acquisitions, purchase of own shares by
the Employee Benefit Trust and payments to the UK pension scheme.
Adjusted free cash flow measures the Group's cash generation that is available
to service shareholder dividends, pension obligations and acquisitions.
Half year 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Change in net debt resulting from cash flows (free cash flow) (2.2) (49.0) (247.1)
Acquisition of businesses (note 12) - - 346.0
Disposal of businesses (0.9) 13.5 17.0
Net cash outflow from discontinued operations 0.5 9.2 9.2
Payments to UK pension scheme 16.7 22.8 42.7
Net cash flows in respect of exceptional and acquisition 7.7 10.1 22.5
related items
Issue of ordinary shares (note 8) - - (109.8)
Purchase of own shares by Employee Benefit Trust 3.1 1.8 2.1
Dividends paid to equity shareholders 27.5 21.8 33.0
Tax inflow in respect of adjusted cash flow items - - (1.4)
Adjusted free cash flow 52.4 30.2 114.2
f) Return on capital employed
Return on capital employed ('ROCE') is defined as operating profit before
exceptional and acquisition related items on a last twelve months' basis
adjusted for full year impact of acquisitions divided by period end capital
employed as set out below. ROCE measures the ability of the Group's assets to
deliver returns.
30 June 2023 Half year Full year
unaudited 2022 2022
unaudited audited
US$m US$m US$m
Operating profit from continuing operations before exceptional and acquisition
related items on a last twelve months' basis adjusted for the full twelve
months impact of acquistions(1) 218.1 225.3 250.9
Non-current assets
Acquired intangible assets 358.7 32.7 366.6
Property, plant and equipment 239.9 231.7 256.3
Right-of-use assets 82.2 80.7 96.5
Trade and other receivables 21.4 14.6 20.2
Current assets
Inventories 193.5 245.4 211.4
Trade and other receivables 294.1 301.2 286.3
Current liabilities
Trade and other payables (274.4) (328.2) (278.4)
Lease liabilities (17.3) (17.1) (19.0)
Non-current liabilities
Trade and other payables (4.8) (4.9) (5.6)
Lease liabilities (75.6) (71.5) (86.4)
Capital employed 817.7 484.6 847.9
ROCE 27% 46% 30%
(1) Operating profit from continuing operations before exceptional and
acquisition related items on a last twelve months basis to 30 June 2023 and to
31 December 2022 has been adjusted to include Texon and Rhenoflex as if the
acquisitions had taken effect at the beginning of the twelve month period.
Including full twelve months pro forma results, rather than the actual
consolidated results of these acquired businesses, better reflects the return
from the capital position at the period end. Therefore this provides reliable
and more relevant information on the financial performance of the Group to a
user of the financial statements. Refer to the condensed consolidated income
statement for a reconciliation of profit before taxation to operating profit
from continuing operations.
16. Retirement and other post-employment benefit arrangements
The net surplus for the Group's retirement and other post-employment defined
benefit arrangements (UK and other Group schemes), on an IAS 19 basis, was
$79.3 million as at 30 June 2023 (31 December 2022: $42.2 million; 30 June
2022: $94.9 million). The increase in the net surplus during the six months
ended 30 June 2023 is primarily due to movements on the UK scheme.
The Coats UK Pension Scheme, which is a key constituent of the Group defined
benefit liabilities, had a surplus on an IAS 19 basis at 30 June 2023 of
$151.9 million (31 December 2022: $117.5 million; 30 June 2022: $174.1
million). The increase in the surplus during the six months ended 30 June 2023
of $34.4 million predominantly relates to actuarial gains net of tax of $8.8
million (higher discount rate due to significantly higher corporate bond
yields offset to some extent by asset losses due to the high degree of hedging
in place in the portfolio), employer contributions (excluding administrative
expenses) of $13.9 million and foreign exchange translation movements.
Sensitivities regarding the discount rate and inflation assumptions used to
measure the liabilities of the Coats UK Pension Scheme, along with the impact
they would have on the scheme liabilities, are set out below.
Interrelationships between assumptions might exist and the analysis below does
not take the effect of these interrelationships into account:
31 December
30 June 30 June 2022
2023 2022
+0.25% -0.25% +0.25% -0.25% +0.25% -0.25%
US$m US$m US$m US$m US$m US$m
Discount rate (47.0) 49.5 (64.5) 66.2 (51.4) 53.9
Inflation rate 27.9 (26.7) 41.3 (51.3) 28.0 (30.1)
An increase of 1.0% in the discount rate would result in the Coats UK Pension
Scheme liabilities decreasing by $176.6 million (31 December 2022: $192.3
million; 30 June 2022: $238.0 million). A decrease of 1.0% in the discount
rate would result in the Coats UK Pension Scheme liabilities increasing by
$213.4 million (31 December 2022: $232.2 million; 30 June 2022: $289.4
million). The above sensitivity analysis (on a IAS 19 basis) is pre-tax and
considers the impact on the scheme liabilities only and excludes any impacts
on scheme assets from changes in discount and inflation rates. As noted in the
2022 Annual Report, the Coats UK Pension Scheme is hedged against interest
rate and inflation rate movements (currently over 90% hedged). Therefore on a
Technical Provision basis, to the extent there is a change in the scheme
liabilities due to movements in discount and inflation rates there would be
offsetting impacts from the scheme assets due to the hedging in place. If
members of the Coats UK Pension Scheme live one year longer the scheme
liabilities will increase by $57.2 million (31 December 2022: $59.8 million;
30 June 2022: $81.1 million).
During the six months ended 30 June 2023, the Group agreed a mechanism to
switch off / switch on the regular cash contributions to the Coats UK Pension
Scheme based on monthly estimates of the latest funding position. As such, if
the Scheme remains in surplus for a consecutive number of months cash
contributions will cease entirely until any trigger on the downside (i.e., a
return to deficit) has been hit. At this point, contributions on a pre-agreed
basis would resume. The Coats UK Pension Scheme surplus on an IAS 19 basis at
30 June 2023 of $151.9 million has been reported on the condensed consolidated
statement of financial position in non-current assets and no amounts are now
reported in current liabilities (31 December 2022: $27.4 million; 30 June 2022
$31.4 million).
Prior period restatement of pension surplus
The Coats UK Pension Scheme accounting surplus under IAS 19 has been
recognised on the basis that the future economic benefits are unconditionally
available to the Group, which is assumed to be via a refund. As at 30 June
2023 the Group determined that the accounting surplus should be recognised
after deducting a 35% withholding tax, which would be levied prior to the
future refunding of any surplus and would be payable by the Trustees of the
Scheme. The pension surplus has been presented on a net basis at 30 June 2023.
The Coats UK Pension scheme also had an accounting surplus under IAS 19 at 31
December 2022, 30 June 2022 and 31 December 2021 but as originally reported
the accounting surplus was not recognised after deducting the 35% withholding
tax. Prior period amounts of the pension surplus included in the condensed
consolidated statement of financial position at these dates have been restated
to recognise the 35% withholding tax and present the accounting surplus on a
net basis consistent with the accounting treatment at 30 June 2023. In
addition amounts for remeasurements of defined benefit schemes and the foreign
currency Great Britain pound sterling translation impact included in the
condensed consolidated statement of comprehensive income have also been
restated. There has been no impact on either the Group's profits or cash flows
for the respective periods as a result of this remeasurement.
Amounts as of 30 June 2022 and for the six months ended 30 June 2022 and as of
31 December 2022 and for the year ended 31 December 2022 have been restated as
set out below:
As reported Adjustment As restated
US$m US$m US$m
Condensed consolidated statement of financial position
30 June 2022
Non-current assets:
Pension surpluses 309.3 (93.7) 215.6
Total assets 1,646.6 (93.7) 1,552.9
Net assets and total equity 681.2 (93.7) 587.5
31 December 2022
Non-current assets:
Pension surpluses 222.7 (63.2) 159.5
Total assets 1,924.6 (63.2) 1,861.4
Net assets and total equity 699.3 (63.2) 636.1
31 December 2021
Total equity 584.1 (37.8) 546.3
Condensed consolidated statement of comprehensive income
Six months ended 30 June 2022
Remeasurements of defined benefit schemes 160.4 (63.7) 96.7
Exchange differences on translation of foreign operations (33.7) 7.8 (25.9)
Net comprehensive income and expense for the period 118.6 (55.9) 62.7
Year ended 31 December 2022
Remeasurements of defined benefit schemes 59.8 (30.1) 29.7
Exchange differences on translation of foreign operations (31.9) 4.7 (27.2)
Net comprehensive income and expense for the year 48.8 (25.4) 23.4
17. Fair value of assets and liabilities
As at 30 June 2023 there were no significant differences between the book
value and fair value (as determined by market value) of the Group's financial
assets and liabilities.
The following tables provide an analysis of financial instruments that are
measured subsequent to initial recognition at fair value, grouped into Levels
1 to 3 based on the degree to which the fair value is observable:
- Level 1 fair value measurements are those derived from quoted prices
(unadjusted) in active markets for identical assets or liabilities;
- Level 2 fair value measurements are those derived from inputs other than
quoted prices that are observable for the asset or liability, either directly
(i.e. as prices) or indirectly (i.e. derived from prices); and
- Level 3 fair value measurements are those derived from valuation techniques
that include inputs for the asset or liability that are not observable market
data (unobservable inputs).
Financial assets measured at fair
value
Total Level 1 Level 2 Level 3
30 June 2023 US$m US$m US$m US$m
Financial assets measured at fair value through the income statement:
Trading derivatives 2.2 - 2.2 -
Financial assets measured at fair value through the statement of comprehensive
income:
Other investments 5.7 0.7 - 5.0
Total 7.9 0.7 2.2 5.0
Total Level 1 Level 2 Level 3
30 June 2022 US$m US$m US$m US$m
Financial assets measured at fair value through the income statement:
Trading derivatives 1.9 - 1.9 -
Financial assets measured at fair value through the statement of comprehensive
income:
Other investments 5.9 0.9 - 5.0
Total 7.8 0.9 1.9 5.0
Total Level 1 Level 2 Level 3
31 December 2022 US$m US$m US$m US$m
Financial assets measured at fair value through the income statement:
Trading derivatives 1.6 - 1.6 -
Financial assets measured at fair value through the statement of comprehensive
income:
Other investments 5.9 0.9 - 5.0
Total 7.5 0.9 1.6 5.0
Financial liabilities measured at fair value
Total Level 1 Level 2 Level 3
30 June 2023 US$m US$m US$m US$m
Financial liabilities measured at fair value through the income statement:
Trading derivatives (3.7) - (3.7) -
Derivatives designated as effective hedging instruments
(2.9) - (2.9) -
Total (6.6) - (6.6) -
Total Level 1 Level 2 Level 3
30 June 2022 US$m US$m US$m US$m
Financial liabilities measured at fair value through the income statement:
Trading derivatives (8.1) - (8.1) -
Derivatives designated as effective hedging
instruments (1.5) - (1.5) -
Total (9.6) - (9.6) -
Total Level 1 Level 2 Level 3
31 December 2022 US$m US$m US$m US$m
Financial liabilities measured at fair value through the income statement:
Trading derivatives (5.9) - (5.9) -
Derivatives designated as effective hedging
instruments (3.1) - (3.1) -
Total (9.0) - (9.0) -
Level 1 financial instruments are valued based on quoted bid prices in an
active market. Level 2 financial instruments are measured by discounted cash
flow. For interest rates swaps future cash flows are estimated based on
forward interest rates (from observable yield curves at the end of the
reporting period) and contract interest rates, discounted at a rate that
reflects the credit risk of the various counterparties. For foreign exchange
contracts future cash flows are estimated based on forward exchange rates
(from observable forward exchange rates at the end of the reporting period)
and contract forward rates, discounted at a rate that reflects the credit risk
of the various counterparties. For equity instruments that are classified as
level 3 financial instruments the carrying value approximates to fair value.
There were no changes in the Group's valuation processes, valuation
techniques, and types of inputs used in the fair value measurements during the
six months ended 30 June 2023.
18. Post balance sheet events
There have been no events between the balance sheet date, and the date on
which the condensed consolidated financial statements were approved by the
Board, which would require adjustment to the condensed consolidated financial
statements or any additional disclosures.
19. Principal risks and uncertainties
The principal risks and uncertainties which may have an impact on the Group's
operations, performance or future prospects remain those detailed in Coats
Group plc's Annual Report and Accounts for the year ended 31 December 2022 and
these are expected to stay the same for the remainder of 2023. These principal
risks and uncertainties are as follows:
Strategic risks
1. M&A programme ambition risk in light of the Group's increasing ambition in
the scale of its acquisition programme and its ability to source,
satisfactorily acquire and integrate suitable targets
2. Risk of ever-increasing customer product and sustainability expectations and
continuing ability to meet and exceed those expectations
3. Risk of failure to attract, retain and develop diverse and inclusive set of
talent and capability given business changes, growth in new areas and labour
availability challenges
External risks
4. Economic and geopolitical risk arising from significant macroeconomic and
demand uncertainty - across both key Asian and developed markets - including
risk to free trade conventions - as well as global inflationary pressures and
ongoing geopolitical developments
5. Cyber risk - risk of cyber incidents leading to corruption of applications,
critical IT infrastructure, compromised networks, operational technology
and/or loss of data
6. Climate change risk arising from either (i) the impact of failing to
sufficiently address the need to decarbonise the Company's operations and
reduce emissions, leading principally to commercial and reputational risks and
the financial risk of emissions taxes or other legislative changes, or (ii)
the physical impact of climate change on the Company's operations and business
model, and that of its customers in the textile supply chain
7. Risk of supplier non-performance, unavailability and/or price increases of raw
materials, labour and freight and/or logistical challenges causing major
disruption to Coats' supply chain
8. Environmental non-performance risk given changing standards, increasing
scrutiny, customer and investor demands and expectations and scale of Group's
own self-imposed standards and ambitions, creating commercial, financial and
reputational risks as well as opportunities
Operational risks
9. Health and Safety risk - risk of (i) safety incident(s) leading to injury or
fatality involving our employees or other interested parties such as
contractors, visitors, onsite suppliers etc along with potential resulting
prosecution, financial costs, business disruption and/or reputational damage;
and/ or (ii) physical and mental health issues, including as a result of the
pandemic, impacting wellbeing, engagement, productivity and talent retention
10. Bribery and anti-competitive behaviour risk - risk of breach of anticorruption
law or competition law, resulting in material fine and/or reputational damage
Legacy risks
11. Lower Passaic River legacy environmental matter
More information on these principal risks and uncertainties together with an
explanation of the Group's approach to risk management is set out in Coats
Group plc's Annual Report and Accounts for the year ended 31 December 2022 on
pages 42 to 49, a copy of which is available on the Group's website,
www.coats.com
(https://nam11.safelinks.protection.outlook.com/?url=http%3A%2F%2Fwww.coats.com%2F&data=04%7C01%7C%7Cd218f0298dbd4af5f5f308d926d90821%7C048ff72770274cd0b672f075b0bdb973%7C0%7C0%7C637583535854885771%7CUnknown%7CTWFpbGZsb3d8eyJWIjoiMC4wLjAwMDAiLCJQIjoiV2luMzIiLCJBTiI6Ik1haWwiLCJXVCI6Mn0%3D%7C1000&sdata=T0Zyo9lvmmNQkMArBHc4YaI%2FZQgGc%2FG30KbJYK9xujM%3D&reserved=0)
.
The risk trends in relation to the above listed risks are considered to be the
same as those detailed in Coats Group plc's Annual Report and Accounts for the
year ended 31 December 2022.
20. Related party transactions
There have been no related party transactions or changes in related party
transactions described in the 2022 Annual Report that could have a material
effect on the financial position or performance of the Group in the first six
months of the financial year.
21. Directors
The following persons were directors of Coats Group plc during the half year
ended 30 June 2023 and up to the date of this report:
D Gosnell OBE
R Sharma
N Bull
J Callaway
H Lawrence (Resigned 31 March 2023)
H Lu
S Murray
F Philip
J Sigurdsson
22. Publication
This statement will be available at the registered office of the Company, The
Pavilions, Bridgwater Road, Bristol, BS13 8FD, United Kingdom. A copy will
also be displayed on the Company's website, www.coats.com.
DIRECTORS' RESPONSIBILITIES STATEMENT
We confirm that to the best of our knowledge:
(a) the condensed set of financial statements has been prepared in accordance with
UK adopted IAS 34 'Interim Financial Reporting';
(b) the interim management report includes a fair review of the information
required by DTR 4.2.7R (indication of important events during the first six
months and description of principal risks and uncertainties for the remaining
six months of the year); and
(c) the interim management report includes a fair review of the information
required by DTR 4.28R (disclosure of related parties' transactions and changes
therein).
The Directors of Coats Group plc are listed in Note 21 to the Condensed
Consolidated Financial Statements.
By order of the Board,
D Gosnell
Chair
31 July 2023
United Kingdom
The Pavilions, Bridgwater Road, Bristol, England, BS13 8FD 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 IR UARAROVUBOURRecent 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