Biggest changeAt December 3, 2022, we were in compliance with all covenants of our contractual obligations as shown in the following table: Covenant Debt Instrument Measurement Result as of December 3, 2022 Total Indebtedness / TTM EBITDA Term Loan B Credit Agreement Not greater than 5.25 2.3 Total Indebtedness / TTM EBITDA Revolving Credit Agreement Not greater than 5.25 2.3 TTM EBITDA / Consolidated Interest Expense Revolving Credit Agreement Not less than 2.0 5.4 ● TTM = trailing 12 months ● EBITDA for Term Loan B covenant purposes is defined as consolidated net income, plus interest expense, expense for taxes paid or accrued, depreciation and amortization, certain non-cash impairment losses, extraordinary non-cash losses incurred other than in the ordinary course of business, nonrecurring extraordinary non-cash restructuring charges and the non-cash impact of purchase accounting, expenses related to the Royal Adhesives acquisition not to exceed $40.0 million, expenses relating to the integration of Royal Adhesives during the fiscal years ending in 2017, 2018 and 2019 not exceeding $30 million in aggregate, restructuring expenses that began prior to the Royal Adhesives acquisition incurred in fiscal years ending in 2017 and 2018 not exceeding $28 million in aggregate, and non-capitalized charges relating to the SAP implementation during fiscal years ending in 2017 through 2021 not exceeding $13 million in any single fiscal year, minus extraordinary non-cash gains.
Biggest changeAt November 30, 2024, we were in compliance with all covenants of our contractual obligations for outstanding indebtedness as shown in the following table: Covenant Debt Instrument Measurement Result as of November 30, 2024 Secured Total Indebtedness / TTM 1 EBITDA Revolving Facility and Term Loan A Facility Not greater than 4.50 2 2.3 TTM 1 EBITDA / Consolidated Interest Expense Revolving Facility and Term Loan A Facility Not less than 2.0 4.9 1 TTM = trailing 12 months 2 The Maximum Secured Leverage Ratio prior to June 1, 2024, shall be 4.75 to 1.00 and will step down to 4.50 to 1.00 with respect to quarters ending after June 1, 2024 EBITDA for covenant purposes is defined as consolidated net income, plus (i) interest expense, (ii) expense for taxes paid or accrued, (iii) depreciation and amortization, (iv) certain non-cash impairment losses, (v) extraordinary non-cash losses incurred other than in the ordinary course of business, (vi) nonrecurring extraordinary non-cash restructuring charges and the non-cash impact of purchase accounting, (vii) any non-cash charge for the excess of rent expense over actual cash rent paid due to the use of straight-line rent, non-cash charge pursuant to any management equity plan, stock option plan or any other management or employee benefit, (viii) any non-cash finance charges in respect of any pension liabilities or other provisions and income (loss) attributable to deferred compensation plans, (ix) any non-recurring or unusual cash restructuring charges and operating improvements, (x) cost savings initiative and cost synergies related to acquisitions within 12 months, (xi) non-capitalized charges relating to the Company’s SAP implementation, (xii) fees, costs, expenses and charges incurred in connection with the financing, (xiii) fees, costs, expenses, make-whole or penalty payments and other similar items arising out of acquisitions, investments and dispositions, the incurrence, issuance, repayment or refinancing of indebtedness and any issuance of equity interests; minus, non-recurring or unusual non-cash gains incurred not in the ordinary course of business.
We have not recorded U.S. deferred income taxes for certain of our non-U.S. subsidiaries undistributed earnings as such amounts are intended to be indefinitely reinvested outside of the U.S. Should we change our business strategies related to these non-U.S. subsidiaries, additional U.S. tax liabilities could be incurred. It is not practical to estimate the amount of these additional tax liabilities.
We have not recorded U.S. deferred income taxes for certain of our non-U.S. subsidiaries' undistributed earnings as such amounts are intended to be indefinitely reinvested outside of the U.S. Should we change our business strategies related to these non-U.S. subsidiaries, additional U.S. tax liabilities could be incurred. It is not practical to estimate the amount of these additional tax liabilities.
The Hygiene, Health and Consumable Adhesives operating segment manufactures and supplies adhesives products in the assembly, packaging, converting, nonwoven and hygiene, health and beauty, flexible packaging, graphic arts and envelope markets. The Engineering Adhesives operating segment provides high-performance adhesives to the transportation, electronics, medical, clean energy, aerospace and defense, performance wood, insulating glass, textile, appliance and heavy machinery markets.
The Hygiene, Health and Consumable Adhesives operating segment manufactures and supplies adhesives products in the assembly, packaging, converting, nonwoven and hygiene, health and beauty, flexible packaging, graphic arts and envelope markets. The Engineering Adhesives operating segment provides high-performance adhesives to the transportation, electronics, clean energy, aerospace and defense, performance wood, insulating glass, textile, appliance and heavy machinery markets.
This revolving credit agreement creates a secured multi-currency revolving credit facility that we can draw upon to repay existing indebtedness, finance working capital needs, finance acquisitions and for general corporate purposes up to a maximum of $700 million.
This revolving credit agreement creates a secured multi-currency revolving credit facility that we can draw upon to repay existing indebtedness, finance working capital needs, finance acquisitions and for general corporate purposes up to a maximum of $700.0 million.
A change of 0.5 percentage points for the expected return on assets assumption would impact U.S. net pension and other postretirement plan expense by approximately $2.2 million (pre-tax).
A change of 0.5 percentage points for the expected return on assets assumption would impact U.S. net pension and other postretirement plan expense by approximately $2.6 million (pre-tax).
Projected salary increase assumptions for non-U.S. plans are determined in a manner consistent with the U.S. plans. 17 Table of Contents Recoverability of Long-Lived Assets The assessment of the recoverability of long-lived assets reflects our assumptions and estimates. Factors that we must estimate when performing impairment tests include sales volume, prices, inflation, currency exchange rates, tax rates and capital spending.
Projected salary increase assumptions for non-U.S. plans are determined in a manner consistent with the U.S. plans. 24 Table of Contents Recoverability of Long-Lived Assets The assessment of the recoverability of long-lived assets reflects our assumptions and estimates. Factors that we must estimate when performing impairment tests include sales volume, prices, inflation, currency exchange rates, tax rates and capital spending.
The expected long-term rate of return on plan assets for the United Kingdom was 2.50 percent and the expected long-term rate of return on plan assets for Germany was 4.50 percent. Management, in conjunction with our external financial advisors, uses actual historical returns of the asset portfolio to assess the reasonableness of the expected rate of return for each plan.
The expected long-term rate of return on plan assets for the United Kingdom was 4.50 percent and the expected long-term rate of return on plan assets for Germany was 5.50 percent. Management, in conjunction with our external financial advisors, uses actual historical returns of the asset portfolio to assess the reasonableness of the expected rate of return for each plan.
We do not undertake responsibility for updating any of such information, whether as a result of new information, future events, or otherwise, except as required by law. Investors are advised, however, to consult any further public company disclosures (such as in filings with the SEC or in our press releases) on related subjects. 27 Table of Contents
We do not undertake responsibility for updating any of such information, whether as a result of new information, future events, or otherwise, except as required by law. Investors are advised, however, to consult any further public company disclosures (such as in filings with the SEC or in our press releases) on related subjects.
Free cash flow after dividends is an integral financial measure used by the Company to assess its ability to generate cash in excess of its operating needs, therefore, the Company believes this financial measure provides useful information to investors.
Free cash flow is an integral financial measure used by the Company to assess its ability to generate cash in excess of its operating needs, therefore, the Company believes this financial measure provides useful information to investors.
Note 10 to the Consolidated Financial Statements includes disclosure of assumptions employed in these measurements for both the non-U.S. and U.S. plans. The discount rate assumption is determined using an actuarial yield curve approach, which results in a discount rate that reflects the characteristics of the plan.
Note 10 to the Consolidated Financial Statements includes disclosure of assumptions employed in these measurements for both the non-U.S. and U.S. plans. 23 Table of Contents The discount rate assumption is determined using an actuarial yield curve approach, which results in a discount rate that reflects the characteristics of the plan.
For example, adhesives-related revenues from durable goods customers in areas such as appliances, furniture and other woodworking applications tend to fluctuate with the overall economic activity. In business components such as Construction Adhesives and insulating glass in Engineering Adhesives, revenues tend to move with more specific economic indicators such as housing starts and other construction-related activity.
For example, adhesives-related revenues from durable goods customers in areas such as appliances, furniture and other woodworking applications tend to fluctuate with the overall economic activity. In our Construction Adhesives operating segment and business components such as insulating glass in Engineering Adhesives, revenues tend to move with more specific economic indicators such as housing starts and other construction-related activity.
With approximately 75 percent of our cost of sales accounted for by raw materials, our financial results are extremely sensitive to changing costs in this area. 14 Table of Contents The pace of economic growth directly impacts certain industries to which we supply products.
With approximately 75 percent of our cost of sales accounted for by raw materials, our financial results are extremely sensitive to changing costs in this area. The pace of economic growth directly impacts certain industries to which we supply products.
The following table reflects the manner in which free cash flow after dividends is determined and provides a reconciliation of free cash flow after dividends to net cash provided by operating activities, the most directly comparable financial measure calculated and reported in accordance with U.S. GAAP.
The following table reflects the manner in which free cash flow is determined and provides a reconciliation of free cash flow to net cash provided by operating activities, the most directly comparable financial measure calculated and reported in accordance with U.S.
Pension Plan Historical Actual Rates of Return Portfolio Equities Income 10-year period 6.3 % 8.4 % 2.6 % 20-year period 7.2 % 7.5 % 5.9 %* * Beginning in 2022, our target allocation migrated from 60 percent equities and 40 percent fixed-income to 55 percent equities and 45 percent fixed income.
Pension Plan Historical Actual Rates of Return Portfolio Equities Income 10-year period 5.4 % 6.9 % 3.0 % 20-year period 6.1 % 6.8 % 4.6 % Beginning in 2022, our target allocation migrated from 60 percent equities and 40 percent fixed-income to 55 percent equities and 45 percent fixed income.
Implementation of Project ONE began in our North America adhesives business in 2014 and, through 2022, we completed implementation of this system in various parts of our business including Latin America (except Brazil), Australia, and various other businesses in North America and EIMEA. During 2023 and beyond, we will continue implementation in North America, EIMEA and Asia Pacific.
Implementation of Project ONE began in our North America adhesives business in 2014 and, through 2024 , we completed implementation of this system in various parts of our business including Latin America (except Brazil), Australia, and various other businesses in North America and EIMEA. During 2025 and beyond, we will continue implementation in North America, EIMEA, Brazil and Asia Pacific.
In assessing the reasonableness of the determined fair values, we also reconciled the aggregate determined fair value of the Company to the Company's market capitalization, which, at the date of our 2022 impairment test, included a 6 percent control premium.
In assessing the reasonableness of the determined fair values, we also reconciled the aggregate determined fair value of the Company to the Company's market capitalization, which, at the date of our 2024 impairment test, included a 16 percent control premium.
For 2022 , the expected long-term rate of return on the target equities allocation was 8.50 percent and the expected long-term rate of return on the target fixed-income allocation was 5.60 percent. The total plan rate of return assumption included an estimate of the effect of diversification and the plan expense.
For 2024 , the expected long-term rate of return on the target equities allocation was 8.50 percent and the expected long-term rate of return on the target fixed-income allocation was 5.62 percent. The total plan rate of return assumption included an estimate of the effect of diversification and the plan expense.
See Note 1 to our Consolidated Financial Statements for further information. Project ONE In December 2012, our Board of Directors approved a multi-year project to replace and enhance our existing core information technology platforms. The scope for this project includes most of the basic transaction processing for the company including customer orders, procurement, manufacturing and financial reporting.
Project ONE In December 2012, our Board of Directors approved a multi-year project to replace and enhance our existing core information technology platforms. The scope for this project includes most of the basic transaction processing for the Company including customer orders, procurement, manufacturing and financial reporting.
The project envisions harmonized business processes for all of our operating segments supported with one standard software configuration. The execution of this project, which we refer to as Project ONE, is being supported by internal resources and consulting services.
The project envisions harmonized business processes for each of our operating segments supported with one standard software configuration. The execution of this project, which we refer to as Project ONE, is being supported by internal resources and consulting servic es.
See reconciliation to net cash provided by operating activities to free cash flow after dividends below. 5 Total debt divided by (total debt plus total stockholders’ equity). Free cash flow after dividends, a non-GAAP financial measure, is defined as net cash provided by operating activities less purchased property, plant and equipment and dividends paid.
See reconciliation to net cash provided by operating activities to free cash flow. 6 Total debt divided by total debt plus total stockholders’ equity. Free cash flow, a non-GAAP financial measure, is defined as net cash provided by operating activities less purchased property, plant and equipment.
These factors include: ● Changes in the prices of our raw materials that are primarily derived from refining crude oil and natural gas, ● Global supply of and demand for raw materials, ● Economic growth rates, and ● Currency exchange rates compared to the U.S. dollar.
These factors include: ● Changes in the prices of our raw materials that are primarily derived from refining crude oil and natural gas, ● Global supply of and demand for raw materials, ● Economic growth rates, and ● Currency exchange rates compared to the U.S. dollar. We purchase thousands of raw materials, the majority of which are petroleum/natural gas derivatives.
Discount rates for non-U.S. plans are determined in a manner consistent with the U.S. plans. The expected long-term rat e of return on plan assets assumption for the U.S. pension plan was 7.00 percent in 2022 , 7.25 percent in 2021 and 7.50 percent in 2020 .
Discount rates for non-U.S. plans are determined in a manner consistent with the U.S. plans. The expected long-term rat e of return on plan assets assumption for the U.S. pension plan was 7.75 percent in 2024 , 7.75 percent in 2023 and 7.00 percent in 2022 .
Net periodic pension cost for a given fiscal year is based on assumptions developed at the end of the previous fiscal year. A discount rate change of 0.5 percentage points at December 3, 2022 would impact U.S. pension and other postretirement plan (income) expense by less than $0.1 million (pre-tax) in fiscal 2023.
Net periodic pension cost for a given fiscal year is based on assumptions developed at the end of the previous fiscal year. A discount rate change of 0.5 percentage points at November 30, 2024 would impact U.S. pension and other postretirement plan (income) expense by $0.1 million (pre-tax) in fiscal 2025.
Risk Factors identifies some of the important factors that could cause our actual results to differ materially from those in any such forward-looking statements.
In addition to the factors described in this report, Item 1A. Risk Factors identifies some of the important factors that could cause our actual results to differ materially from those in any such forward-looking statements.
Information pertaining to fiscal year 2020 was included in the Company’s Annual Report on Form 10-K for the year ended November 27, 2021, under Part II, Item 7 “Management’s Discussion and Analysis of Financial Position and Results of Operations,” which was filed with the SEC on January 25, 2022.
Information pertaining to fiscal year 2022 was included in the Company’s Annual Report on Form 10-K for the year ended December 2, 2023, under Part II, Item 7 “Management’s Discussion and Analysis of Financial Position and Results of Operations,” which was filed with the SEC on January 24, 2024.
Expenses and liabilities for the pension plans and other postretirement plans are actuarially calculated. These calculations are based on our assumptions related to the discount rate, expected return on assets, projected salary increases and health care cost trend rates.
Also in the U.S., we sponsor other postretirement plans for health care and life insurance benefits. Expenses and liabilities for the pension plans and other postretirement plans are actuarially calculated. These calculations are based on our assumptions related to the discount rate, expected return on assets, projected salary increases and health care cost trend rates.
The historical actual rate of return for the fixed income of 5.9 percent is since inception (16 years, 11 months). The expected long-term rate of return on plan assets assumption for non-U.S. pension plans was a weighted-average of 3.49 percent in 2022 compared to 6.15 percent in 2021 and 6.23 percent in 2020.
The historical actual rate of return for the fixed income of 4.6 percent is since inception (18 years, 11 months). The expected long-term rate of return on plan assets assumption for non-U.S. pension plans was a weighted-average of 5.01 percent in 2024 compared to 5.02 percent in 2023 and 3.49 percent in 2022.
For the Total Indebtedness / TTM EBITDA ratio, TTM EBITDA is adjusted for the pro forma results from Material Acquisitions and Material Divestitures as if the acquisition or divestiture occurred at the beginning of the calculation period.
For Secured Total Indebtedness / TTM EBITDA ratio, TTM EBITDA is adjusted for the pro forma results from Material Acquisitions and Material Divestitures, both as defined in the Second Amended and Restated Credit Agreement, as if the acquisition or divestiture occurred at the beginning of the calculation period.
Of the $75.2 million of cash held outside the U.S., earnings on $73.3 million are indefinitely reinvested outside of the U.S. It is not practical for us to determine the U.S. tax implications of the repatriation of these funds.
Of the $166.4 million of cash held outside the U.S., earnings of $152.5 million are indefinitely reinvested outside of the U.S. It is not practical for us to determine the U.S. tax implications of the repatriation of these funds.
Based upon our analysis of tax positions taken on prior year returns and expected tax positions to be taken for the current year tax returns, we have identified gross uncertain tax positions of $17.6 million as of December 3, 2022 and $13.3 million as of November 27, 2021.
Based upon our analysis of tax positions taken on prior year returns and expected tax positions to be taken for the current year tax returns, we have identified gross uncertain tax positions of $15.6 million as of November 30, 2024 and $14.3 million as of December 2, 2023.
The tables below provide certain information regarding the net revenue and segment operating income of each of our operating segments. Corporate Unallocated includes business acquisition and integration-related charges, organizational restructuring-related charges, the results of business divestitures and costs related to the implementation of Project ONE.
We have three reportable segments: Hygiene, Health and Consumable Adhesives, Engineering Adhesives and Construction Adhesives. The tables below provide certain information regarding the net revenue and operating income of each of our operating segments. Corporate Unallocated includes business acquisition and integration costs, organizational restructuring charges and project costs related to the implementation of Project ONE.
A higher discount rate reduces the present value of the pension obligations. The discount rate for the U.S. pension plan was 5.36 percent at December 3, 2022, 2.76 percent at November 27, 2021 and 2.53 percent at November 28, 2020.
A higher discount rate reduces the present value of the pension obligations. The discount rate for the U.S. pension plan was 5.23 percent at November 30, 2024, 5.66 percent at December 2, 2023 and 5.36 percent at December 3, 2022.
Total expenditures for Project ONE are estimated to be $200 to $210 million, of which 55-60% is expected to be capital expenditures. Our total project-to-date expenditures are approximatel y $163 million, of which approximately $94 million are capital expenditures. Given the complexity of the implementation, the total investment to complete the project may exceed our estimate.
Total expenditures for Project ONE are estimated to be $270 to $290 million, of which 60 - 65% is expected to be capital expenditures. Our total project-to-date expenditures are approximately $230 million, of which approximately $140 million are capital expenditures. Given the complexity of the implementation, the total investment to complete the project may exceed our estimate.
There are no contractual or regulatory restrictions on the ability of consolidated and unconsolidated subsidiaries to transfer funds in the form of cash dividends, loans or advances to us, except for: 1) a credit facility limitation restricting investments, loans, advances or capital contributions from Loan Parties to non-Loan Parties in excess of $100.0 million, 2) a credit facility limitation that provides total investments, loans, advances or guarantees not otherwise permitted in the credit agreement for all subsidiaries shall not exceed $125.0 million in the aggregate, 3) a credit facility limitation that provides total investments, dividends, and distributions shall not exceed the Available Amount defined in these agreements, all three of which do not apply once our secured leverage ratio drops below 4.0x and 4) typical statutory restrictions, which prohibit distributions in excess of net capital or similar tests.
Our credit facilities have the following restrictions related to investments and general limitations: 1) a credit facility limitation restricting investments, loans, advances or capital contributions from Loan Parties to non-Loan Parties in excess of $150.0 million, 2) a credit facility limitation that provides total investments, loans, advances or guarantees not otherwise permitted in the credit agreement for all subsidiaries shall not exceed $150.0 million in the aggregate, 3) a credit facility limitation that provides total investments, dividends, and distributions shall not exceed the Available Amount defined in these agreements, all three of which do not apply when our secured leverage ratio is below 4.0x, and 4) typical statutory restrictions, which prohibit distributions in excess of net capital or similar tests.
Results of Operations Net revenue ($ in millions) 2022 2021 2022 vs 2021 Net revenue $ 3,749.2 $ 3,278.0 14.4 % We review variances in net revenue in terms of changes related to sales volume and product pricing (referred to as organic revenue growth), business acquisitions and divestitures (M&A) and changes in foreign currency exchange rates.
Results of Operations Net revenue ($ in millions) 2024 2023 2024 vs 2023 Net revenue $ 3,568.7 $ 3,510.9 1.6 % We review variances in net revenue in terms of changes related to sales volume and product pricing (referred to as organic revenue growth), business acquisitions and divestitures (M&A) and changes in foreign currency exchange rates.
December 3, November 27, 2022 2021 Net working capital as a percentage of annualized net revenue 1 16.7 % 15.7 % Trade receivables DSO (in days) 2 62 62 Inventory days on hand (in days) 3 71 65 Free cash flow after dividends 4 $ 87.3 $ 82.3 Debt capitalization ratio 5 52.3 % 50.2 % 1 Current quarter net working capital (trade receivables, net of allowance for doubtful accounts plus inventory minus trade payables) divided by annualized net revenue (current quarter, multiplied by 4). 2 Trade receivables net of allowance for doubtful accounts multiplied by 91 (13 weeks) and divided by the net revenue for the quarter. 3 Total inventory multiplied by 91 and divided by cost of sales (excluding delivery costs) for the quarter. 4 Net cash provided by operating activities less purchased property, plant and equipment and dividends paid.
November 30, December 2, 2024 2023 Net working capital as a percentage of annualized net revenue 1 14.5 % 16.1 % Trade receivables DSO (in days) 2 55 58 Inventory days on hand (in days) 3 67 67 Trade accounts payable DPO (in days) 4 68 64 Free cash flow 5 $ 163.2 $ 259.3 Debt capitalization ratio 6 50.8 % 51.1 % 1 Net working capital (trade receivables, net of allowance for doubtful accounts plus inventory minus trade payables) divided by annualized net revenue (current quarter, multiplied by 4). 2 Trade receivables net of allowance for doubtful accounts multiplied by 91 (13 weeks) and divided by the net revenue for the quarter. 3 Total inventory multiplied by 91 (13 weeks) and divided by cost of sales (excluding delivery costs) for the quarter. 4 Trade accounts payable multiplied by 91 (13 weeks) and divided by the net revenue for the quarter. 5 Net cash provided by operating activities less purchased property, plant and equipment.
Total long and short-term debt was $1,765.1 million as of December 3, 2022 and $1,616.5 million as of November 27, 2021. We believe that cash flows from operating activities will be adequate to meet our short-term and long-term liquidity and capital expenditure needs.
Total long and short-term debt was $2,010.6 million as of November 30, 2024 and $1,838.4 million as of December 2, 2023. We believe that cash flows from operating activities will be adequate to meet our short-term and long-term liquidity and capital expenditure needs.
For the 2022 impairment test, the fair value of the reporting units exceeded the respective carrying values by 10 percent to 84 percent ("headroom"). Significant assumptions used in the DCF analysis included discount rates that ranged from 9.4 percent to 10.9 percent and long-term revenue growth rates.
For the 2024 impairment test, the fair value of the reporting units exceeded the respective carrying values by 20 percent to 147 percent. Significant assumptions used in the DCF analysis included discount rates that ranged from 9.1 percent to 10.1 percent and long-term revenue growth rates. See Note 5 to the Consolidated Financial Statements for further information regarding goodwill.
Raw material costs as a percentage of net revenue increased 150 basis points due to higher raw material costs partially offset by higher net revenue. Other manufacturing costs as a percentage of net revenue decreased 160 basis points primarily due to higher net revenue and the impact of acquisitions.
SG&A expenses as a percentage of net revenue decreased 190 basis points due to increased net revenue, partially offset by the impact of acquisitions and higher compensation costs.
Construction Adhesives ($ in millions) 2022 2021 2022 vs 2021 Net revenue $ 520.6 $ 433.5 20.1 % Segment operating income (loss) $ 23.0 $ 14.1 63.1 % Segment profit margin % 4.4 % 3.3 % The following tables provide details of Construction Adhesives net revenue variances: 2022 vs 2021 Organic revenue growth 7.0 % Extra week (53 week year) 1.9 % M&A 12.4 % Currency (1.2 )% Net revenue growth 20.1 % Net revenue increased 20.1 percent in 2022 compared to 2021.
Construction Adhesives ($ in millions) 2024 2023 2024 vs 2023 Net revenue $ 563.2 $ 480.7 17.2 % Segment operating income (loss) $ 25.3 $ 6.0 321.7 % Segment profit margin % 4.5 % 1.2 % The following tables provide details of Construction Adhesives net revenue variances: 2024 vs 2023 Organic revenue growth 9.5 % M&A 7.5 % Currency 0.2 % Net revenue growth 17.2 % Net revenue increased 17.2 percent in 2024 compared to 2023.
The lower use of cash in 2022 compared to 2021 was related to higher collections in the current year compared to the prior year.
The lower source of cash in 2024 compared to 2023 was related to lower collections in the current year compared to the prior year.
Enterprise value allocation methodology requires management to make assumptions and apply judgment to estimate the fair value of assets acquired and liabilities assumed.
We complete valuation procedures and record the resulting fair value of the acquired assets and assumed liabilities based upon the valuation of the business enterprise and the tangible and intangible assets acquired. Enterprise value allocation methodology requires management to make assumptions and apply judgment to estimate the fair value of assets acquired and liabilities assumed.
Increases in the valuation allowance result in additional expense to be reflected within the tax provision in the Consolidated Statements of Income. As of December 3, 2022, the valuation allowance to reduce deferred tax assets totaled $14.4 million.
Increases in the valuation allowance result in additional expense to be reflected within the tax provision in the Consolidated Statements of Income. The valuation allowance to reduce deferred tax assets totaled $11.7 million as of November 30, 2024, and $15.6 million as of December 2, 2023.
There were no repurchases from our share repurchase program in 2022 and 2021. We are subject to mandatory prepayments in the first quarter of each fiscal year equal to 50% of Excess Cash Flow, as defined in the Term Loan B Credit Agreement, of the prior fiscal year less any voluntary prepayments made during that fiscal year.
We are subject to mandatory prepayments in the first quarter of each fiscal year equal to 50 percent of Excess Cash Flow, as defined in our debt agreement, of the prior fiscal year less any voluntary prepayments made during that fiscal year.
As a percentage of net revenue, raw material costs increased 300 basis points due to higher raw material costs partially offset by higher net revenue. Other manufacturing costs as a percentage of net revenue decreased 250 basis points due to higher net revenue.
As a percentage of net r evenue, raw material costs decreased 80 basis points due to lower raw material costs. Other manufacturing costs as a percentage of net revenue decreased 60 basis points due to higher sales volume, partially offset by lower product pricing.
Raw material cost as a percentage of net revenue increased 230 basis points in 2022 compared to 2021 due to higher raw material costs.
Raw material cost as a percentage of net revenue decreased 210 basis points in 2024 compared to 2023 due to lower raw material costs.
Excluding the discrete tax expense of $4.3 million, the overall effective tax rate was 27.1 percent. The decrease in the overall effective tax rate for 2022 compared to 2021 , excluding the impact of discrete items, is primarily due to the change in the foreign rate differential resulting from a change in mix of earnings across jurisdictions.
Excluding the discrete tax expense of $26.1 million, the overall effective tax rate was 28.8 percent. The increase in the overall effective tax rate for 2024 compared to 2023 , excluding the impact of discrete items, is primarily due to the change in the mix of earnings across jurisdictions.
Such assumptions are in turn based upon internal estimates and analyses of current market conditions and trends, our plans and strategies, economic conditions and other factors. These plans and expectations and the assumptions underlying them are necessarily subject to risks and uncertainties inherent in projecting future conditions and results.
These plans and expectations are based upon certain underlying assumptions, including those mentioned with the specific statements. Such assumptions are in turn based upon internal estimates and analyses of current market conditions and trends, our plans and strategies, economic conditions and other factors.
The negative 5.8 percent currency impact was primarily driven by a weaker Euro, Turkish lira, Chinese renminbi, British pound and Argentinian peso compared to the U.S. dollar.
The negative 1.0 percent currency impact was primarily driven by a weaker Egyptian pound, Turkish lira, Brazilian real, Chinese renminbi and Chilean peso offset by a stronger Euro, British pound sterling and Colombian peso compared to the U.S. d ollar.
The following table shows the net revenue variance analysis for fiscal 2022 compared to fiscal 2021: 2022 vs 2021 Organic revenue growth 16.6 % Extra week (53 week year) 2.0 % M&A 1.6 % Currency (5.8 )% Net revenue growth 14.4 % Organic revenue growth was 16.6 percent in 2022 compared to 2021 driven by a 20.0 percent increase in Hygiene, Health and Consumable Adhesives, a 15.9 percent increase in Engineering Adhesives and a 7.0 percent increase in Construction Adhesives.
The following table shows the net revenue variance analysis for fiscal 2024 compared to fiscal 2023. 2024 vs 2023 Organic revenue growth (1.0 )% M&A 3.6 % Currency (1.0 )% Net revenue growth 1.6 % Organic revenue in 2024 compared to 2023 decreased 1.0 percent and consisted of a 9.5 percent increase in Construction Adhesives, a 4.0 percent decrease in Hygiene, Health and Consumable Adhesives and a 1.0 percent decrease in Engineering Adhesives.
Segment operating income increased 63.1 percent and segment operating margin increased 110 basis points compared to 2021. 22 Table of Contents Corporate Unallocated ($ in millions) 2022 2021 2022 vs 2021 Segment operating loss $ (34.9 ) $ (35.8 ) (2.5 )% Segment profit margin % NMP NMP NMP = Non-meaningful percentage Corporate Unallocated includes acquisition and integration-related charges, restructuring-related charges, the results of business divestitures and costs related to the implementation of Project ONE.
Segment operating income increased 321.7 percent and segment operating margin as a percentage of net revenue increased 330 basis points in 2024 as compared to 2023. 30 Table of Contents Corporate Unallocated ($ in millions) 2024 2023 2024 vs 2023 Segment operating loss $ (57.5 ) $ (53.3 ) 7.9 % Segment profit margin % NMP NMP NMP = Non-meaningful percentage Corporate Unallocated includes acquisition and integration-related charges, restructuring-related charges and costs related to the implementation of Project ONE.
Actual results could differ materially from expectations expressed in the forward-looking statements if one or more of the underlying assumptions and expectations proves to be inaccurate or is unrealized. In addition to the factors described in this report, Item 1A.
These plans and expectations and the assumptions underlying them are necessarily subject to risks and uncertainties inherent in projecting future conditions and results. Actual results could differ materially from expectations expressed in the forward-looking statements if one or more of the underlying assumptions and expectations proves to be inaccurate or is unrealized.
The 7.0 percent increase in organic growth was attributable to favorable product pricing, partially offset by lower sales volume. The increase in net revenue from M&A was primarily due to the acquisitions of Fourny and Apollo during the first quarter of 2022.
The 1.0 percent decrease in organic revenue growth was attributable to a decrease in product pricing, partially offset by an increase in sales volume. The 3.7 percent increase in net revenue from M&A was due to the acquisition of ND Industries in the second quarter of 2024.
See Note 5 to the Consolidated Financial Statements for further information regarding goodwill. 16 Table of Contents Pension and Other Postretirement Plan Assumptions We sponsor defined-benefit pension plans in both the U.S. and non-U.S. entities. Also in the U.S., we sponsor other postretirement plans for health care and life insurance benefits.
See Note 2 to the Consolidated Financial Statements for further information regarding the impairment of goodwill associated with the North America Flooring business that is held for sale. Pension and Other Postretirement Plan Assumptions We sponsor defined-benefit pension plans in both the U.S. and non-U.S. entities.
Income from equity method investments ($ in millions) 2022 2021 Income from equity method investments $ 5.7 $ 7.7 The income from equity method investments relates to our 50 percent ownership of the Sekisui-Fuller joint venture in Japan.
Income from equity method investments ($ in millions) 2024 2023 Income from equity method investments $ 4.1 $ 4.4 The income from equity method investments relates to our 50 percent ownership of the Sekisui-Fuller joint venture in Japan. The lower income for 2024 compared to 2023 is due to the lower net income in our joint venture for the year.
Acquisition Accounting As we enter into business combinations, we perform acquisition accounting requirements including the following: ● Identifying the acquirer, ● Determining the acquisition date, ● Recognizing and measuring the identifiable assets acquired and the liabilities assumed, and ● Recognizing and measuring goodwill or a gain from a bargain purchase. 18 Table of Contents We complete valuation procedures and record the resulting fair value of the acquired assets and assumed liabilities based upon the valuation of the business enterprise and the tangible and intangible assets acquired.
See Note 11 to the Consolidated Financial Statements for further information on income tax accounting. 25 Table of Contents Acquisition Accounting As we enter into business combinations, we perform acquisition accounting requirements including the following: ● Identifying the acquirer, ● Determining the acquisition date, ● Recognizing and measuring the identifiable assets acquired and the liabilities assumed, and ● Recognizing and measuring goodwill or a gain from a bargain purchase.
The components of goodwill and other identifiable intangible assets, net of amortization, by segment are as follows: 2022 Hygiene, Health and Consumable Engineering Construction ($ in millions) Adhesives Adhesives Adhesives Total Goodwill $ 329.0 $ 637.9 $ 425.7 $ 1,392.6 Purchased technology and patents 5.7 31.5 15.1 52.3 Customer relationships 105.8 228.5 281.3 615.6 Tradenames 4.5 14.6 9.8 28.9 Other finite-lived intangible assets 1.9 0.1 2.8 4.8 Indefinite-lived intangible assets - 0.5 - 0.5 2021 Hygiene, Health and Consumable Engineering Construction ($ in millions) Adhesives Adhesives Adhesives Total Goodwill $ 325.4 $ 662.0 $ 311.4 $ 1,298.8 Purchased technology and patents 7.0 36.4 10.2 53.6 Customer relationships 108.0 253.9 235.6 597.5 Tradenames 4.6 16.5 8.7 29.8 Other finite-lived intangible assets 2.3 0.2 3.2 5.7 Indefinite-lived intangible assets - 0.5 - 0.5 25 Table of Contents Selected Metrics of Liquidity and Capital Resources Key metrics we monitor are net working capital as a percent of annualized net revenue, trade receivables days sales outstanding (DSO), inventory days on hand, free cash flow after dividends and debt capitalization ratio.
Goodwill and Other Intangible Assets As of November 30, 2024, goodwill totaled $1,532.2 million (31.1 percent of total assets) and other intangible assets, net of accumulated amortization, totaled $770.2 million (15.6 percent of total assets). 33 Table of Contents The components of goodwill and other identifiable intangible assets, net of amortization, by segment are as follows: 2024 Hygiene, Health and Consumable Engineering Construction ($ in millions) Adhesives Adhesives Adhesives Total Goodwill $ 399.5 $ 726.7 $ 406.0 $ 1,532.2 Purchased technology and patents 37.5 38.1 14.0 89.6 Customer relationships 111.2 309.8 217.8 638.8 Tradenames 9.2 19.7 9.5 38.4 Other finite-lived intangible assets 1.0 - 2.0 3.0 Indefinite-lived intangible assets - 0.5 - 0.5 2023 Hygiene, Health and Consumable Engineering Construction ($ in millions) Adhesives Adhesives Adhesives Total Goodwill $ 402.6 $ 651.1 $ 432.8 $ 1,486.5 Purchased technology and patents 41.7 28.9 14.5 85.1 Customer relationships 126.8 226.9 250.6 604.3 Tradenames 11.6 13.6 10.2 35.4 Other finite-lived intangible assets 1.5 - 2.4 3.9 Indefinite-lived intangible assets - 0.5 - 0.5 34 Table of Contents Selected Metrics of Liquidity and Capital Resources Key metrics we monitor are net working capital as a percent of annualized net revenue, trade receivables days sales outstanding (DSO), inventory days on hand, free cash flow and debt capitalization ratio.
Reconciliation of “Net cash provided by operating activities” to "Free cash flow after dividends" ($ in millions) 2022 2021 Net cash provided by operating activities $ 256.5 $ 213.3 Less: Purchased property, plant and equipment 130.0 96.1 Less: Dividends paid 39.2 34.9 Free cash flow after dividends $ 87.3 $ 82.3 Summary of Cash Flows Cash Flows from Operating Activities ($ in millions) 2022 2021 Net cash provided by operating activities $ 256.5 $ 213.3 Net income including non-controlling interest was $180.4 million in 2022 and $161.5 million in 2021.
GAAP. 35 Table of Contents Reconciliation of “Net cash provided by operating activities” to "Free cash flow" ($ in millions) 2024 2023 Net cash provided by operating activities $ 302.4 $ 378.4 Less: Purchased property, plant and equipment 139.2 119.1 Free cash flow $ 163.2 $ 259.3 Summary of Cash Flows Cash Flows from Operating Activities ($ in millions) 2024 2023 Net cash provided by operating activities $ 302.4 $ 378.4 Net income including non-controlling interest was $130.4 million in 2024 and $145.0 million in 2023.
Following is an assessment of each of the net working capital components: ● Trade Receivables, net – Changes in trade receivables resulted in a $24.8 million use of cash in 2022 compared to a $124.8 million use of cash in 2021.
Following is an assessment of each of the net working capital components: ● Trade Receivables, net – Changes in trade receivables resulted in a $10.7 million and $68.7 million source of cash in 2024 and 2023, respectively.
The increase was driven by a 15.4 percent increase in product pricing and a 1.2 percent increase in sales volume. The 1.6 percent from M&A is due to the acquisitions of Fourny and Apollo.
The decrease was driven by a 2.6 percent decrease in product pricing, partially offset by a 1.6 percent increase in sales volume. The 3.6 percent increase from M&A was due to our acquisitions that occurred during the last year.
The DSO was 62 days at December 3, 2022 and November 27, 2021. ● Inventory – Changes in inventory resulted in a $55.8 million use of cash in 2022 compared to a $135.4 million use of cash in 2021.
The DSO was 55 days at November 30, 2024 and 58 days at December 2, 2023. ● Inventory – Changes in inventory resulted in a $30.1 million use of cash in 2024 compared to a $72.6 million source of cash in 2023.
These statements may be identified by the use of words like "plan," "expect," "aim," "believe," "project," "anticipate," "intend," "estimate," "will," "should," "could" (including the negative or variations thereof) and other expressions that indicate future events and trends. These plans and expectations are based upon certain underlying assumptions, including those mentioned with the specific statements.
This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements may be identified by the use of words like "plan," "expect," "aim," "believe," "project," "anticipate," "intend," "estimate," "will," "should," "could" (including the negative or variations thereof) and other expressions that indicate future events and trends.
Cash paid for dividends were $39.2 million and $34.9 million in 2022 and 2021, respectively. Cash generated from the exercise of stock options was $30.1 million and $32.3 million in 2022 and 2021, respectively. Repurchases of common stock related to statutory minimum tax withholding upon vesting of restricted stock were $4.0 million in 2022 compared to $2.7 million in 2021.
Cash generated from the exercise of stock options was $35.9 million and $14.6 million in 2024 and 2023, respectively. Indirect repurchases of common stock through a net-settlement feature related to statutory minimum tax withholding upon vesting of restricted stock were $7.8 million in 2024 compared to $2.6 million in 2023.
Net Financial Assets (Liabilities) ($ in millions) 2022 2021 Financial assets: Cash and cash equivalents $ 79.9 $ 61.8 Foreign exchange contracts 10.3 5.7 Cash flow hedges - 14.5 Financial liabilities: Notes payable (28.9 ) (25.0 ) Long-term debt (1,736.3 ) (1,591.5 ) Foreign exchange contracts (4.6 ) (6.1 ) Interest rate and cross currency swaps (42.5 ) (22.9 ) Net investment hedges (54.0 ) - Net financial liabilities $ (1,776.1 ) $ (1,563.5 ) Of the $79.9 million in cash and cash equivalents as of December 3, 2022, $75.2 million was held outside the U.S.
Net Financial Assets (Liabilities) ($ in millions) 2024 2023 Financial assets: Cash and cash equivalents $ 169.4 $ 179.5 Foreign exchange contracts 2.1 13.5 Interest rate swaps 1.8 3.6 Financial liabilities: Notes payable (0.6 ) (1.8 ) Long-term debt (2,010.1 ) (1,836.6 ) Foreign exchange contracts (7.1 ) (5.0 ) Interest rate swaps (33.0 ) (41.6 ) Net investment hedges 51.9 (72.6 ) Net financial liabilities $ (1,825.6 ) $ (1,761.1 ) Of the $169.4 million in cash and cash equivalents as of November 30, 2024, $166.4 million was held outside the U.S.
Operating Segment Results We are required to report segment information in the same way that we internally organize our business for assessing performance and making decisions regarding allocation of resources. For segment evaluation by the chief operating decision maker, segment operating income is defined as gross profit less SG&A expenses.
Diluted earnings per share were $2.30 per share in 2024 and $2.59 per share in 2023. Operating Segment Results We are required to report segment information in the same way that we internally organize our business for assessing performance and making decisions regarding allocation of resources.
($ in millions) 2022 2021 Segment operating income $ 322.7 $ 252.6 Other income, net 12.9 32.9 Interest expense (91.5 ) (78.1 ) Interest income 7.8 9.5 Income before income taxes and income from equity method investments $ 251.9 $ 216.9 21 Table of Contents Hygiene, Health and Consumable Adhesives ($ in millions) 2022 2021 2022 vs 2021 Net revenue $ 1,695.9 $ 1,472.7 15.2 % Segment operating income $ 165.8 $ 138.4 19.8 % Segment profit margin % 9.8 % 9.4 % The following tables provide details of Hygiene, Health and Consumable Adhesives net revenue variances: 2022 vs 2021 Organic revenue growth 20.0 % Extra week (53 week year) 2.1 % Currency (6.9 )% Net revenue growth 15.2 % Net revenue increased 15.2 percent in 2022 compared to 2021.
($ in millions) 2024 2023 Segment operating income $ 348.2 $ 355.1 Other (expense) income, net (37.1 ) 9.8 Interest expense (133.1 ) (134.6 ) Interest income 4.7 3.9 Income before income taxes and income from equity method investments $ 182.7 $ 234.2 Hygiene, Health and Consumable Adhesives ($ in millions) 2024 2023 2024 vs 2023 Net revenue $ 1,546.4 $ 1,601.5 (3.4 )% Segment operating income $ 187.4 $ 215.1 (12.9 )% Segment profit margin % 12.1 % 13.4 % The following tables provide details of Hygiene, Health and Consumable Adhesives net revenue variances: 2024 vs 2023 Organic revenue growth (4.0 )% M&A 2.3 % Currency (1.7 )% Net revenue growth (3.4 )% Net revenue decreased 3.4 percent in 2024 compared to 2023.
We have incurred costs of $20.3 million under this plan as of December 3, 2022, which is substantially complete. 15 Table of Contents Critical Accounting Policies and Significant Estimates Management’s discussion and analysis of our results of operations and financial condition are based upon the Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America.
The restructuring costs will be spread across the next several fiscal quarters as the measures are implemented with the majority of the charges recognized and cash payments occurring in fiscal 2023 and 2024. 22 Table of Contents Critical Accounting Policies and Significant Estimates Management’s discussion and analysis of our results of operations and financial condition are based upon the Consolidated Financial Statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America.
We entered into interest rate swap agreements to convert $150.0 million of our $300.0 million Public Notes that were issued on February 14, 2017 to a variable interest rate of 1-month LIBOR plus 1.86 percent. See Note 7 to the Consolidated Financial Statements for further discussion on the issuance of our Public Notes.
We currently have no intention to prepay the Public Notes. On February 12, 2021, we entered into an interest rate swap agreement to convert our 8-year Public Notes to a variable interest rate of 1-month LIBOR plus 3.28 percent. See Note 12 to the Consolidated Financial Statements for further discussion of this interest rate swap.
Interest on the revolving credit facility is payable at the SOFR plus a credit spread adjustment (0.11448 percent) plus 1.75 percent (5.94 percent at December 3, 2022). A facility fee of 0.25 percent of the unused commitment under the revolving credit facility is payable quarterly. The interest rate and the facility fee are based on a leverage grid.
Interest on the revolving credit facility is payable at SOFR plus an adjustment of 0.10 percent and an interest rate spread of 1.50 percent (6.17 percent at November 30, 2024). A facility fee of 20 basis points of the unused commitment under the revolving credit facility is payable quarterly.
Reserves for loss contingencies associated with these matters are established when it is determined that a liability is probable and the amount can be reasonably estimated. The assessment of the probable liabilities is based on the facts and circumstances known at the time that the financial statements are being prepared.
The assessment of the probable liabilities is based on the facts and circumstances known at the time that the financial statements are being prepared.
Segment operating loss increased 2.5 percent in 2022 reflecting increased acquisition project costs compared to 2021. Financial Condition, Liquidity and Capital Resources Total cash and cash equivalents as of December 3, 2022 were $79.9 million compared to $61.8 million as of November 27, 2021.
Segment operating loss increased 7.9 percent in 2024 compared to 2023 due to higher restructuring costs , partia lly offset by lower acquisition project costs and a gain on insurance claims. Financial Condition, Liquidity and Capital Resources Total cash and cash equivalents as of November 30, 2024 were $169.4 million compared to $179.5 million as of December 2, 2023.
The fluctuations of the Euro, the Tur kish lira and the Chinese renminbi against the U.S. dollar have the largest impact on our financial results as compared to all other currencies. In 2022, currency fluctuations had a negative impact on net revenue of approximately $191.7 million as compared to 2021.
The fluctuations of the Euro, Chinese renminbi, British pound sterling, Egyptian pound, Turkish lira, Brazilian real, Chilean peso and Colombian peso against the U.S. dollar have the largest impact on our financial results as compared to all other currencies.
Segment operating income increased 24.2 percent and segment operating margin increased 110 basis points compared to 2021.
Segment operating income increased 3.0 percent and segment operating margin increased 10 basis points in 2024 as compared to 2023.
Inter-segment revenues are recorded at cost plus a markup for administrative costs. Corporate expenses, other than those included in Corporate Unallocated, are allocated to each operating segment. We have three reportable segments: Hygiene, Health and Consumable Adhesives, Engineering Adhesives and Construction Adhesives.
For segment evaluation by the chief operating decision maker, segment operating income is defined as gross profit less SG&A expenses. Inter-segment revenues are recorded at cost plus a markup for administrative costs. Corporate expenses, other than those included in Corporate Unallocated, are allocated to each operating segment.
Inventory days on hand were 71 days at the end of 2022 compared to 65 days at the end of 2021. ● Trade Payables – Changes in trade payables resulted in a $22.6 million use of cash in 2022 and a $176.3 million source of cash in 2021.
Inventory days on hand were 67 days at November 30, 2024 and December 2, 2023. ● Trade Payables – Changes in trade payables resulted in a $47.9 million source of cash in 2024 compared to a $57.8 million use of cash in 2023.
Debt Outstanding and Debt Capacity Notes Payable Notes payable were $28.9 million at December 3, 2022 and $25.0 million at November 27, 2021. These amounts primarily represented various foreign subsidiaries’ short-term borrowings that were not part of committed lines. The weighted-average interest rates on these short-term borrowings were 16.2 percent in 2022 and 8.1 percent in 2021.
Additionally, we have taken the income tax position that the majority of our cash in non-U.S. locations is indefinitely reinvested. Debt Outstanding and Debt Capacity Notes Payable Notes payable were $0.6 million at November 30, 2024 and $1.8 million at December 2, 2023. These amounts primarily represented various foreign subsidiaries’ short-term borrowings that were not part of committed lines.
SG&A expenses as a percentage of net revenue decreased 100 basis points also due to higher net revenue.
Other manufacturing costs as a percentage of net revenue increased 100 basis points due to lower product pricing and the impact of acquisitions. SG&A expenses as a percentage of net revenue increased 150 basis points due to the impact of acquisitions, lower net revenue and higher compensation costs.
Proceeds from the sale of property, plant and equipment were $1.6 million in 2022 compared to $2.9 million in 2021. Purchased businesses, net of cash acquired, were $250.8 million in 2022 compared to $5.4 million in 2021.
The higher purchases in 2024 reflect the timing of capital projects and expenditures related to growth initiatives. Proceeds from the sale of property, plant and equipment were $1.2 million in 2024 compared to $5.0 million in 2023. We paid cash, net of cash acquired, of $273.9 million and $205.1 million for purchased businesses in 2024 and 2023, respectively.
Engineering Adhesives ($ in millions) 2022 2021 2022 vs 2021 Net revenue $ 1,532.7 $ 1,371.8 11.7 % Segment operating income $ 168.8 $ 135.9 24.2 % Segment profit margin % 11.0 % 9.9 % The following tables provide details of Engineering Adhesives net revenue variances: 2022 vs 2021 Organic revenue growth 15.9 % Extra week (53 week year) 2.0 % Currency (6.2 )% Net revenue growth 11.7 % Net revenue increased 11.7 percent in 2022 compared to 2021.
Segment operating income decreased 12.9 percent and segment operating margin as a percentage of net revenue decreased 130 basis points in 2024 as compared to 2023. 29 Table of Contents Engineering Adhesives ($ in millions) 2024 2023 2024 vs 2023 Net revenue $ 1,459.1 $ 1,428.7 2.1 % Segment operating income $ 193.0 $ 187.3 3.0 % Segment profit margin % 13.2 % 13.1 % The following tables provide details of Engineering Adhesives net revenue variances: 2024 vs 2023 Organic revenue growth (1.0 )% M&A 3.7 % Currency (0.6 )% Net revenue growth 2.1 % Net revenue increased 2.1 percent in 2024 compared to 2023.
Other manufacturing costs as a percentage of net revenue decreased 220 basis points in 2022 compared to 2021 due to higher net revenue. 19 Table of Contents Gross profit ($ in millions) 2022 2021 2022 vs 2021 Gross profit $ 963.7 $ 845.3 14.0 % Percent of net revenue 25.7 % 25.8 % Gross profit in 2022 increased 14.0 percent and gross profit margin decreased 10 basis points compared to 2021.
Other manufacturing costs as a percentage of net revenue increased 100 basis points in 2024 compared to 2023 primarily due to a decrease in product pricing partially offset by higher sales volume. 26 Table of Contents Gross profit ($ in millions) 2024 2023 2024 vs 2023 Gross profit $ 1,061.9 $ 1,008.9 5.3 % Percent of net revenue 29.8 % 28.7 % Gross profit in 2024 increased 5.3 percent and gross profit margin increased 110 basis points compared to 2023.