Hasbro Reports Revenue, Net Earnings and Earnings Per Share Growth for Third Quarter 2017
- Third quarter 2017 revenues increased 7% to
$1.79 billion , including 7% revenue growth in the U.S. andCanada segment; 7% in the International segment, including a favorable$27.9 million in foreign exchange; and 4% in the Entertainment and Licensing segment; - Revenue growth in
Franchise Brands , Hasbro Gaming and Emerging Brands; - Operating profit essentially flat at
$360.9 million , or 20.1% of net revenues; - Net earnings increased 3% to
$265.6 million , or$2.09 per diluted share; Reported net earnings include a$0.04 per diluted share benefit versus third quarter 2016 from the adoption of FASB ASU No. 2016-09; - Company returned
$164.3 million to shareholders during the quarter:$71.4 million in dividends and$92.9 million in share repurchase; - Quarter-end cash and cash equivalents of
$1.2 billion .
Net earnings for the third quarter 2017 increased 3% to
“The global
“The quarter presented several obstacles, but the team delivered with
higher revenue and earnings, as well as executing nearly
Third Quarter 2017 Major Segment Performance
Net Revenues ($ Millions) | Operating Profit ($ Millions) | |||||||||||||||||
Q3 2017 | Q3 2016 | % Change | Q3 2017 | Q3 2016 | % Change | |||||||||||||
U.S. and Canada | $993.8 | $932.8 | +7% | $217.3 | $228.0 | -5% | ||||||||||||
International | $739.2 | $690.7 | +7% | $132.0 | $133.1 | -1% | ||||||||||||
Entertainment and Licensing | $58.4 | $56.1 | +4% | $16.9 | $14.1 | +20% | ||||||||||||
Third quarter 2017 U.S. and
International segment net revenues increased 7% to
Entertainment and Licensing segment net revenues grew 4% to
Third Quarter 2017 Brand Portfolio Performance
Net Revenues ($ Millions) | ||||||||||||||||||
Q3 2017 | Q3 2016 | % Change |
Nine Months |
Nine Months |
% |
|||||||||||||
Franchise Brands | $827.3 | $773.4 | +7% | $1,803.8 | $1,642.1 | +10% | ||||||||||||
Partner Brands | $485.7 | $493.7 | -2% | $928.7 | $979.1 | -5% | ||||||||||||
Hasbro Gaming* | $280.1 | $229.9 | +22% | $549.7 | $456.5 | +20% | ||||||||||||
Emerging Brands | $198.4 | $182.8 | +9% | $331.4 | $312.3 | +6% | ||||||||||||
*Hasbro’s total gaming category, including all gaming revenue, most
notably MAGIC: THE GATHERING and MONOPOLY, which are included in
Third quarter 2017 Franchise Brand revenues increased 7% to
Partner Brand revenues decreased 2% to
Hasbro Gaming revenues grew 22% to
Emerging Brands revenue increased 9% to
Dividend and Share Repurchase
The Company paid
During the third quarter,
Conference Call Webcast
About
© 2017
Certain statements in this release contain "forward-looking statements"
within the meaning of the Private Securities Litigation Reform Act of
1995. These statements include expectations concerning the Company’s
potential performance in the future and the Company’s ability to achieve
its other financial and business goals and may be identified by the use
of forward-looking words or phrases. The Company's actual actions or
results may differ materially from those expected or anticipated in the
forward-looking statements due to both known and unknown risks and
uncertainties. Specific factors that might cause such a difference
include, but are not limited to: (i) the Company's ability to design,
develop, produce, manufacture, source and ship products on a timely and
cost-effective basis, as well as interest in and purchase of those
products by retail customers and consumers in quantities and at prices
that will be sufficient to profitably recover the Company’s costs; (ii)
downturns in economic conditions affecting the Company’s markets which
can negatively impact the Company’s retail customers and consumers, and
which can result in lower employment levels, lower consumer disposable
income and spending, including lower spending on purchases of the
Company’s products; (iii) other factors which can lower discretionary
consumer spending, such as higher costs for fuel and food, drops in the
value of homes or other consumer assets, and high levels of consumer
debt; (iv) potential difficulties or delays the Company may experience
in implementing cost savings and efficiency enhancing initiatives; (v)
other economic and public health conditions or regulatory changes in the
markets in which the Company and its customers and suppliers operate
which could create delays or increase the Company’s costs, such as
higher commodity prices, labor costs or transportation costs, or
outbreaks of disease; (vi) currency fluctuations, including movements in
foreign exchange rates, which can lower the Company’s net revenues and
earnings, and significantly impact the Company’s costs; (vii) the
concentration of the Company's customers, potentially increasing the
negative impact to the Company of difficulties experienced by any of the
Company’s customers or changes in their purchasing or selling patterns;
(viii) consumer interest in and acceptance of the Discovery Family
Channel, and programming created by Hasbro Studios, and other factors
impacting the financial performance of the network and Hasbro Studios;
(ix) the inventory policies of the Company’s retail customers, including
retailers’ potential decisions to lower their inventories, even if it
results in lost sales, as well as the concentration of the Company's
revenues in the second half and fourth quarter of the year, which
coupled with reliance by retailers on quick response inventory
management techniques increases the risk of underproduction of popular
items, overproduction of less popular items and failure to achieve
compressed shipping schedules; (x) delays, increased costs or
difficulties associated with any of our or our partners’ planned digital
applications or media initiatives; (xi) work disruptions, which may
impact the Company's ability to manufacture or deliver product in a
timely and cost-effective manner; (xii) the bankruptcy or other lack of
success of one of the Company's significant retailers which could
negatively impact the Company's revenues or bad debt exposure; (xiii)
the impact of competition on revenues, margins and other aspects of the
Company's business, including the ability to offer Company products
which consumers choose to buy instead of competitive products, the
ability to secure, maintain and renew popular licenses and the ability
to attract and retain talented employees; (xiv) concentration of
manufacturing for many of the Company’s products in the People’s
This press release includes a non-GAAP financial measure as defined
under
HAS-E
HASBRO, INC. | |||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
(Unaudited) | |||||||||||
(Thousands of Dollars) | |||||||||||
October 1, 2017 |
September 25, |
||||||||||
ASSETS | |||||||||||
Cash and Cash Equivalents | $ | 1,244,778 | $ | 830,372 | |||||||
Accounts Receivable, Net | 1,655,752 | 1,452,931 | |||||||||
Inventories | 629,120 | 607,701 | |||||||||
Other Current Assets | 232,590 | 255,983 | |||||||||
Total Current Assets | 3,762,240 | 3,146,987 | |||||||||
Property, Plant and Equipment, Net | 263,862 | 247,231 | |||||||||
Other Assets | 1,518,546 | 1,560,929 | |||||||||
Total Assets | $ | 5,544,648 | $ | 4,955,147 | |||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS | |||||||||||
AND SHAREHOLDERS' EQUITY | |||||||||||
Short-term Borrowings | $ | 189,012 | $ | 178,666 | |||||||
Current Portion of Long-term Debt | - | 349,611 | |||||||||
Payables and Accrued Liabilities | 1,295,745 | 1,087,442 | |||||||||
Total Current Liabilities | 1,484,757 | 1,615,719 | |||||||||
Long-term Debt | 1,693,261 | 1,198,461 | |||||||||
Other Liabilities | 410,378 | 364,378 | |||||||||
Total Liabilities | 3,588,396 | 3,178,558 | |||||||||
Redeemable Noncontrolling Interests | - | 34,829 | |||||||||
Total Shareholders' Equity | 1,956,252 | 1,741,760 | |||||||||
Total Liabilities, Redeemable Noncontrolling Interests | |||||||||||
and Shareholders' Equity | $ | 5,544,648 | $ | 4,955,147 |
HASBRO, INC. | |||||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||
Quarter Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||
(Thousands of Dollars and Shares Except Per Share Data) |
Oct. 1, |
% Net |
Sept. 25, |
% Net |
Oct. 1, |
% Net |
Sept. 25, |
% Net |
|||||||||||||||||||||||||||||||
Net Revenues | $ | 1,791,502 | 100.0 | % | $ | 1,679,757 | 100.0 | % | $ | 3,613,671 | 100.0 | % | $ | 3,389,882 | 100.0 | % | |||||||||||||||||||||||
Costs and Expenses: | |||||||||||||||||||||||||||||||||||||||
Cost of Sales | 730,656 | 40.8 | % | 658,986 | 39.2 | % | 1,404,971 | 38.9 | % | 1,270,902 | 37.5 | % | |||||||||||||||||||||||||||
Royalties | 139,222 | 7.8 | % | 134,294 | 8.0 | % | 282,754 | 7.8 | % | 273,671 | 8.1 | % | |||||||||||||||||||||||||||
Product Development | 67,386 | 3.8 | % | 70,083 | 4.2 | % | 192,765 | 5.3 | % | 190,918 | 5.6 | % | |||||||||||||||||||||||||||
Advertising | 168,926 | 9.4 | % | 154,132 | 9.2 | % | 342,236 | 9.5 | % | 320,948 | 9.5 | % | |||||||||||||||||||||||||||
Amortization of Intangibles | 6,492 | 0.4 | % | 8,691 | 0.5 | % | 22,254 | 0.6 | % | 26,073 | 0.8 | % | |||||||||||||||||||||||||||
Program Production Cost Amortization | 5,394 | 0.3 | % | 6,282 | 0.4 | % | 16,152 | 0.4 | % | 17,501 | 0.5 | % | |||||||||||||||||||||||||||
Selling, Distribution and Administration | 312,482 | 17.4 | % | 285,188 | 17.0 | % | 813,268 | 22.5 | % | 756,978 | 22.3 | % | |||||||||||||||||||||||||||
Operating Profit | 360,944 | 20.1 | % | 362,101 | 21.6 | % | 539,271 | 14.9 | % | 532,891 | 15.7 | % | |||||||||||||||||||||||||||
Interest Expense | 25,072 | 1.4 | % | 24,305 | 1.4 | % | 73,752 | 2.0 | % | 72,263 | 2.1 | % | |||||||||||||||||||||||||||
Other Income, Net | (13,969 | ) | -0.8 | % | (8,528 | ) | -0.5 | % | (42,045 | ) | -1.2 | % | (11,929 | ) | -0.4 | % | |||||||||||||||||||||||
Earnings before Income Taxes | 349,841 | 19.5 | % | 346,324 | 20.6 | % | 507,564 | 14.0 | % | 472,557 | 13.9 | % | |||||||||||||||||||||||||||
Income Taxes | 84,258 | 4.7 | % | 90,162 | 5.4 | % | 105,659 | 2.9 | % | 120,005 | 3.5 | % | |||||||||||||||||||||||||||
Net Earnings | 265,583 | 14.8 | % | 256,162 | 15.2 | % | 401,905 | 11.1 | % | 352,552 | 10.4 | % | |||||||||||||||||||||||||||
Net Loss Attributable to Noncontrolling Interests | - | 0.0 | % | (1,636 | ) | -0.1 | % | - | 0.0 | % | (6,103 | ) | -0.2 | % | |||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc. | $ | 265,583 | 14.8 | % | $ | 257,798 | 15.3 | % | $ | 401,905 | 11.1 | % | $ | 358,655 | 10.6 | % | |||||||||||||||||||||||
Per Common Share | |||||||||||||||||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc. | |||||||||||||||||||||||||||||||||||||||
Basic | $ | 2.12 | $ | 2.05 | $ | 3.21 | $ | 2.86 | |||||||||||||||||||||||||||||||
Diluted | $ | 2.09 | $ | 2.03 | $ | 3.16 | $ | 2.82 | |||||||||||||||||||||||||||||||
Cash Dividends Declared | $ | 0.57 | $ | 0.51 | $ | 1.71 | $ | 1.53 | |||||||||||||||||||||||||||||||
Weighted Average Number of Shares | |||||||||||||||||||||||||||||||||||||||
Basic | 125,170 | 125,500 | 125,204 | 125,414 | |||||||||||||||||||||||||||||||||||
Diluted | 127,150 | 127,178 | 127,248 | 127,056 |
HASBRO, INC. | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
(Unaudited) | ||||||||||
(Thousands of Dollars) | ||||||||||
Nine Months Ended | ||||||||||
Oct. 1, 2017 | Sept. 25, 2016 | |||||||||
Cash Flows from Operating Activities: | ||||||||||
Net Earnings | $ | 401,905 | $ | 352,552 | ||||||
Non-cash Adjustments | 185,413 | 182,142 | ||||||||
Changes in Operating Assets and Liabilities | (385,522 | ) | (339,287 | ) | ||||||
Net Cash Provided by Operating Activities | 201,796 | 195,407 | ||||||||
Cash Flows from Investing Activities: | ||||||||||
Additions to Property, Plant and Equipment | (102,512 | ) | (103,639 | ) | ||||||
Acquisitions and Investments, Net of Cash Acquired | - | (12,436 | ) | |||||||
Other | 5,516 | 25,576 | ||||||||
Net Cash Utilized by Investing Activities | (96,996 | ) | (90,499 | ) | ||||||
Cash Flows from Financing Activities: | ||||||||||
Proceeds from Borrowings with Maturity Greater Than 3 Months | 493,878 | - | ||||||||
Repayments of Borrowings with Maturity Greater Than 3 Months | (350,000 | ) | - | |||||||
Net Proceeds from (Repayments of) Short-term Borrowings | 15,663 | 14,160 | ||||||||
Purchases of Common Stock | (112,241 | ) | (104,273 | ) | ||||||
Stock-based Compensation Transactions | 29,432 | 37,515 | ||||||||
Dividends Paid | (206,012 | ) | (185,265 | ) | ||||||
Employee Taxes Paid for Shares Withheld | (31,973 | ) | (21,914 | ) | ||||||
Other | - | 762 | ||||||||
Net Cash Utilized by Financing Activities | (161,253 | ) | (259,015 | ) | ||||||
Effect of Exchange Rate Changes on Cash | 18,946 | 7,729 | ||||||||
Cash and Cash Equivalents at Beginning of Year | 1,282,285 | 976,750 | ||||||||
Cash and Cash Equivalents at End of Period | $ | 1,244,778 | $ | 830,372 | ||||||
Certain reclassifications have been made to the prior year cash
flow statement to conform to the |
HASBRO, INC. | |||||||||||||||||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA | |||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||
(Thousands of Dollars) | Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||||
Oct. 1, |
Sept. 25, |
% |
Oct. 1, |
Sept. 25, |
% |
||||||||||||||||||||||||||
Major Segment Results |
|||||||||||||||||||||||||||||||
U.S. and Canada Segment: |
|||||||||||||||||||||||||||||||
External Net Revenues | $ | 993,833 | $ | 932,844 | 7 | % | $ | 1,939,837 | $ | 1,802,391 | 8 | % | |||||||||||||||||||
Operating Profit | 217,278 | 228,034 | -5 | % | 363,589 | 364,322 | 0 | % | |||||||||||||||||||||||
Operating Margin | 21.9 | % | 24.4 | % | 18.7 | % | 20.2 | % | |||||||||||||||||||||||
International Segment: |
|||||||||||||||||||||||||||||||
External Net Revenues | 739,229 | 690,745 | 7 | % | 1,511,074 | 1,436,911 | 5 | % | |||||||||||||||||||||||
Operating Profit | 132,007 | 133,075 | -1 | % | 149,435 | 165,582 | -10 | % | |||||||||||||||||||||||
Operating Margin | 17.9 | % | 19.3 | % | 9.9 | % | 11.5 | % | |||||||||||||||||||||||
Entertainment and Licensing Segment: |
|||||||||||||||||||||||||||||||
External Net Revenues | 58,440 | 56,130 | 4 | % | 162,663 | 150,521 | 8 | % | |||||||||||||||||||||||
Operating Profit | 16,910 | 14,095 | 20 | % | 39,580 | 33,367 | 19 | % | |||||||||||||||||||||||
Operating Margin | 28.9 | % | 25.1 | % | 24.3 | % | 22.2 | % | |||||||||||||||||||||||
International Segment Net Revenues by Major Geographic Region |
|||||||||||||||||||||||||||||||
Europe | $ | 467,740 | $ | 452,834 | 3 | % | $ | 921,467 | $ | 905,081 | 2 | % | |||||||||||||||||||
Latin America | 174,446 | 154,985 | 13 | % | 339,071 | 307,949 | 10 | % | |||||||||||||||||||||||
Asia Pacific | 97,043 | 82,926 | 17 | % | 250,536 | 223,881 | 12 | % | |||||||||||||||||||||||
Total | $ | 739,229 | $ | 690,745 | $ | 1,511,074 | $ | 1,436,911 | |||||||||||||||||||||||
Net Revenues by Brand Portfolio |
|||||||||||||||||||||||||||||||
Franchise Brands | $ | 827,282 | $ | 773,415 | 7 | % | $ | 1,803,744 | $ | 1,642,057 | 10 | % | |||||||||||||||||||
Partner Brands | 485,747 | 493,738 | -2 | % | 928,724 | 979,051 | -5 | % | |||||||||||||||||||||||
Hasbro Gaming | 280,097 | 229,850 | 22 | % | 549,736 | 456,516 | 20 | % | |||||||||||||||||||||||
Emerging Brands | 198,376 | 182,754 | 9 | % | 331,467 | 312,258 | 6 | % | |||||||||||||||||||||||
Total Net Revenues | $ | 1,791,502 | $ | 1,679,757 | $ | 3,613,671 | $ | 3,389,882 | |||||||||||||||||||||||
Hasbro's total gaming category, including all gaming revenue, most
notably MAGIC: THE GATHERING and MONOPOLY, |
|||||||||||||||||||||||||||||||
Reconciliation of EBITDA |
|||||||||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc. | $ | 265,583 | $ | 257,798 | $ | 401,905 | $ | 358,655 | |||||||||||||||||||||||
Net Loss Attributable to Noncontrolling Interests | - | (1,636 | ) | - | (6,103 | ) | |||||||||||||||||||||||||
Interest Expense | 25,072 | 24,305 | 73,752 | 72,263 | |||||||||||||||||||||||||||
Income Taxes | 84,258 | 90,162 | 105,659 | 120,005 | |||||||||||||||||||||||||||
Depreciation | 42,062 | 32,236 | 107,853 | 89,327 | |||||||||||||||||||||||||||
Amortization of Intangibles | 6,492 | 8,691 | 22,254 | 26,073 | |||||||||||||||||||||||||||
EBITDA | $ | 423,467 | $ | 411,556 | $ | 711,423 | $ | 660,220 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20171023005630/en/
Source:
Investor Contact:
Hasbro, Inc.
Debbie Hancock, 401-727-5401
debbie.hancock@hasbro.com
or
Press
Contact:
Hasbro, Inc.
Julie Duffy, 401-727-5931
julie.duffy@hasbro.com