Hasbro Reports Second Quarter 2018 Financial Results
- Second quarter 2018 revenues of
$904.5 million ; - U.S. and
Canada segment revenues down 7%; International segment revenues down 11%; Entertainment and Licensing revenues up 26%; - Operating profit margin of 9.7%;
- Reported net earnings of
$60.3 million , or$0.48 per diluted share; - Strengthened brand portfolio with acquisition of POWER RANGERS;
- Ended the quarter with
$1.2 billion in cash and returned$152.8 million to shareholders;$78.7 million in dividends and$74.1 million in share repurchases.
Net earnings for the second quarter 2018 were
“2018 is unfolding as expected as our teams manage the liquidation of
Toys“R”Us in many markets and address the rapidly evolving European
retail landscape,” said
“Our global teams executed well despite the disruption in the market,”
said
Second Quarter 2018 Major Segment Performance
Net Revenues ($ Millions) | Operating Profit ($ Millions) | |||||||||||
Q2 2018 | Q2 2017 | % Change | Q2 2018 | Q2 2017 | % Change | |||||||
U.S. and Canada | $459.3 | $494.4 | -7% | $76.2 | $81.6 | -7% | ||||||
International | $380.4 | $426.6 | -11% | $0.2 | $16.9 | -99% | ||||||
Entertainment and Licensing | $64.7 | $51.5 | +26% | $18.6 | $11.3 | +64% | ||||||
Second quarter 2018 U.S. and
Second quarter 2018 International segment net revenues were
Entertainment and Licensing segment net revenues increased 26% to
Second Quarter 2018 Brand Portfolio Performance
|
Net Revenues ($ Millions) | |||||||||||
Q2 2018 | Q2 2017 | % Change |
Six Months |
Six Months |
% Change | |||||||
Franchise Brands | $506.5 | $552.4 | -8% | $868.2 | $1,001.6 | -13% | ||||||
Partner Brands | $208.0 | $230.0 | -10% | $408.6 | $443.0 | -8% | ||||||
Hasbro Gaming* | $134.3 | $133.9 | -- | $239.5 | $269.6 | -11% | ||||||
Emerging Brands | $55.6 | $56.2 | -1% | $104.5 | $108.0 | -3% |
*Hasbro’s total gaming category, including all gaming revenue, most
notably MAGIC: THE GATHERING and MONOPOLY, which are included in
Second quarter 2018 revenues were negatively impacted by the liquidation
of Toys“R”Us in the U.S. and many other global markets, including lower
Toys“R”Us revenues and the near-term disruption of its stores’
liquidation in the marketplace, as well as managing retail inventory,
primarily in
Second quarter 2018 Franchise Brand revenues decreased 8% to
Partner Brand revenues declined 10% to
Hasbro Gaming revenue increased slightly to
Emerging Brand revenue declined 1% to
Dividend and Share Repurchase
The Company paid
During the second quarter,
Conference Call Webcast
About
© 2018
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 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 recover the Company’s costs and earn a
profit; (ii) downturns in economic conditions impacting one or more of
the markets in which the Company sells products, such as the economic
downturns which impacted the
The financial tables accompanying this press release include non-GAAP
financial measures as defined under
HAS-E
HASBRO, INC. | ||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
(Unaudited) | ||||||||||
(Thousands of Dollars) | ||||||||||
July 1, 2018 | July 2, 2017 | |||||||||
ASSETS | ||||||||||
Cash and Cash Equivalents | $ | 1,159,072 | $ | 1,433,500 | ||||||
Accounts Receivable, Net | 739,268 | 846,547 | ||||||||
Inventories | 610,248 | 557,507 | ||||||||
Other Current Assets | 319,045 | 257,251 | ||||||||
Total Current Assets | 2,827,633 | 3,094,805 | ||||||||
Property, Plant and Equipment, Net | 265,904 | 268,973 | ||||||||
Other Assets | 2,020,319 | 1,548,965 | ||||||||
Total Assets | $ | 5,113,856 | $ | 4,912,743 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Short-term Borrowings | $ | 20,121 | $ | 186,863 | ||||||
Current Portion of Long-term Debt | - | 349,916 | ||||||||
Payables and Accrued Liabilities |
1,032,323 | 935,468 | ||||||||
Total Current Liabilities | 1,052,444 | 1,472,247 | ||||||||
Long-term Debt | 1,694,350 | 1,199,114 | ||||||||
Other Liabilities | 600,312 | 408,888 | ||||||||
Total Liabilities | 3,347,106 | 3,080,249 | ||||||||
Total Shareholders' Equity | 1,766,750 | 1,832,494 | ||||||||
Total Liabilities and Shareholders' Equity | $ | 5,113,856 | $ | 4,912,743 | ||||||
HASBRO, INC. | |||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||
Quarter Ended |
Six Months Ended | ||||||||||||||||||||||||||||||
(Thousands of Dollars and Shares Except Per Share Data) |
July 1, |
% Net |
July 2, |
% Net |
July 1, |
% Net |
July 2, |
% Net |
|||||||||||||||||||||||
Net Revenues | $ | 904,458 | 100.0 | % | $ | 972,506 | 100.0 | % | $ | 1,620,799 | 100.0 | % | $ | 1,822,169 | 100.0 | % | |||||||||||||||
Costs and Expenses: | |||||||||||||||||||||||||||||||
Cost of Sales | 338,306 | 37.4 | % | 368,233 | 37.9 | % | 593,493 | 36.6 | % | 674,315 | 37.0 | % | |||||||||||||||||||
Royalties | 66,045 | 7.3 | % | 79,152 | 8.1 | % | 135,697 | 8.4 | % | 143,532 | 7.9 | % | |||||||||||||||||||
Product Development | 59,859 | 6.6 | % | 62,793 | 6.5 | % | 117,243 | 7.2 | % | 125,379 | 6.9 | % | |||||||||||||||||||
Advertising | 87,601 | 9.7 | % | 92,374 | 9.5 | % | 155,617 | 9.6 | % | 173,310 | 9.5 | % | |||||||||||||||||||
Amortization of Intangibles | 4,554 | 0.5 | % | 7,881 | 0.8 | % | 11,032 | 0.7 | % | 15,762 | 0.9 | % | |||||||||||||||||||
Program Production Cost Amortization | 7,297 | 0.8 | % | 5,188 | 0.5 | % | 19,331 | 1.2 | % | 10,758 | 0.6 | % | |||||||||||||||||||
Selling, Distribution and Administration | 253,208 | 28.0 | % | 256,901 | 26.4 | % | 581,217 | 35.9 | % | 500,786 | 27.5 | % | |||||||||||||||||||
Operating Profit | 87,588 | 9.7 | % | 99,984 | 10.3 | % | 7,169 | 0.4 | % | 178,327 | 9.8 | % | |||||||||||||||||||
Interest Expense | 22,803 | 2.5 | % | 24,224 | 2.5 | % | 45,612 | 2.8 | % | 48,680 | 2.7 | % | |||||||||||||||||||
Other Income, Net | (3,339 | ) | -0.4 | % | (11,126 | ) | -1.1 | % | (18,179 | ) | -1.1 | % | (28,076 | ) | -1.5 | % | |||||||||||||||
Earnings (Loss) before Income Taxes | 68,124 | 7.5 | % | 86,886 | 8.9 | % | (20,264 | ) | -1.3 | % | 157,723 | 8.7 | % | ||||||||||||||||||
Income Tax Expense | 7,825 | 0.9 | % | 19,163 | 2.0 | % | 31,929 | 2.0 | % | 21,401 | 1.2 | % | |||||||||||||||||||
Net Earnings (Loss) | $ | 60,299 | 6.7 | % | $ | 67,723 | 7.0 | % | $ | (52,193 | ) | -3.2 | % | $ | 136,322 | 7.5 | % | ||||||||||||||
Per Common Share | |||||||||||||||||||||||||||||||
Net Earnings (Loss) | |||||||||||||||||||||||||||||||
Basic | $ | 0.48 | $ | 0.54 | $ | (0.42 | ) | $ | 1.09 | ||||||||||||||||||||||
Diluted | $ | 0.48 | $ | 0.53 | $ | (0.42 | ) | $ | 1.07 | ||||||||||||||||||||||
Cash Dividends Declared | $ | 0.63 | $ | 0.57 | $ | 1.26 | $ | 1.14 | |||||||||||||||||||||||
Weighted Average Number of Shares | |||||||||||||||||||||||||||||||
Basic | 125,711 | 125,263 | 125,392 | 125,221 | |||||||||||||||||||||||||||
Diluted | 126,335 | 127,367 | 125,392 | 127,296 | |||||||||||||||||||||||||||
HASBRO, INC. | |||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
(Unaudited) | |||||||||
(Thousands of Dollars) | |||||||||
Six Months Ended | |||||||||
July 1, 2018 | July 2, 2017 | ||||||||
Cash Flows from Operating Activities: | |||||||||
Net (Loss) Earnings | $ | (52,193 | ) | $ | 136,322 | ||||
Non-Cash Adjustments | 89,919 | 118,139 | |||||||
Changes in Operating Assets and Liabilities | 203,075 | 111,645 | |||||||
Net Cash Provided by Operating Activities | 240,801 | 366,106 | |||||||
Cash Flows from Investing Activities: | |||||||||
Additions to Property, Plant and Equipment | (71,755 | ) | (66,321 | ) | |||||
Investments and Acquisitions, Net of Cash Acquired | (155,451 | ) | - | ||||||
Other | 3,384 | (1,465 | ) | ||||||
Net Cash Utilized by Investing Activities | (223,822 | ) | (67,786 | ) | |||||
Cash Flows from Financing Activities: | |||||||||
Net (Repayments of) Proceeds from Short-term Borrowings | (133,582 | ) | 14,258 | ||||||
Purchases of Common Stock | (103,493 | ) | (18,561 | ) | |||||
Stock-Based Compensation Transactions | 20,108 | 9,902 | |||||||
Dividends Paid | (149,528 | ) | (134,655 | ) | |||||
Employee Taxes Paid for Shares Withheld | (54,730 | ) | (31,400 | ) | |||||
Net Cash Utilized by Financing Activities | (421,225 | ) | (160,456 | ) | |||||
Effect of Exchange Rate Changes on Cash | (17,916 | ) | 13,351 | ||||||
Cash and Cash Equivalents at Beginning of Year | 1,581,234 | 1,282,285 | |||||||
Cash and Cash Equivalents at End of Period | $ | 1,159,072 | $ | 1,433,500 | |||||
HASBRO, INC. | |||||||||||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
(Thousands of Dollars) |
Quarter Ended |
Six Months Ended | |||||||||||||||||||||||
July 1, |
July 2, |
% |
July 1, |
July 2, |
% |
||||||||||||||||||||
Major Segment Results |
|||||||||||||||||||||||||
U.S. and Canada Segment: |
|||||||||||||||||||||||||
External Net Revenues | $ | 459,332 | $ | 494,427 | -7 | % | $ | 823,629 | $ | 946,004 | -13 | % | |||||||||||||
Operating Profit | 76,231 | 81,557 | -7 | % | 52,848 | 146,311 | -64 | % | |||||||||||||||||
Operating Margin | 16.6 | % | 16.5 | % | 6.4 | % | 15.5 | % | |||||||||||||||||
International Segment: |
|||||||||||||||||||||||||
External Net Revenues | 380,444 | 426,564 | -11 | % | 668,389 | 771,845 | -13 | % | |||||||||||||||||
Operating Profit (Loss) | 173 | 16,884 | -99 | % | (55,915 | ) | 17,428 | > -100% | |||||||||||||||||
Operating Margin | 0.0 | % | 4.0 | % | -8.4 | % | 2.3 | % | |||||||||||||||||
Entertainment and Licensing Segment: |
|||||||||||||||||||||||||
External Net Revenues | 64,651 | 51,494 | 26 | % | 128,672 | 104,223 | 23 | % | |||||||||||||||||
Operating Profit | 18,627 | 11,324 | 64 | % | 32,533 | 22,670 | 44 | % | |||||||||||||||||
Operating Margin | 28.8 | % | 22.0 | % | 25.3 | % | 21.8 | % | |||||||||||||||||
International Segment Net Revenues by Major Geographic Region |
|||||||||||||||||||||||||
Europe | $ | 199,575 | $ | 237,607 | -16 | % | $ | 355,137 | $ | 453,727 | -22 | % | |||||||||||||
Latin America | 96,401 | 99,869 | -3 | % | 162,362 | 164,625 | -1 | % | |||||||||||||||||
Asia Pacific | 84,468 | 89,088 | -5 | % | 150,890 | 153,493 | -2 | % | |||||||||||||||||
Total | $ | 380,444 | $ | 426,564 | $ | 668,389 | $ | 771,845 | |||||||||||||||||
Net Revenues by Brand Portfolio (1) |
|||||||||||||||||||||||||
Franchise Brands | $ | 506,535 | $ | 552,435 | -8 | % | $ | 868,241 | $ | 1,001,594 | -13 | % | |||||||||||||
Partner Brands | 208,005 | 230,015 | -10 | % | 408,597 | 442,977 | -8 | % | |||||||||||||||||
Hasbro Gaming | 134,275 | 133,872 | 0 | % | 239,502 | 269,639 | -11 | % | |||||||||||||||||
Emerging Brands | 55,643 | 56,184 | -1 | % | 104,459 | 107,959 | -3 | % | |||||||||||||||||
Total Net Revenues | $ | 904,458 | $ | 972,506 | $ | 1,620,799 | $ | 1,822,169 | |||||||||||||||||
(1) For the quarter and six months ended
HASBRO, INC. | |||||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA | |||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Thousands of Dollars) | |||||||||||||||||||
Net Earnings (Loss) and Earnings (Loss) per Share Excluding the Impact of Toys"R" Us, Severance and Tax Reform |
|||||||||||||||||||
Six Months Ended | |||||||||||||||||||
(all adjustments reported after-tax) |
July 1, 2018 |
Diluted Per Share |
July 2, 2017 |
Diluted Per |
|||||||||||||||
Net Earnings (Loss), as Reported | $ | (52,193 | ) | $ | (0.42 | ) | $ | 136,322 | $ | 1.07 | |||||||||
Incremental costs impact of Toys"R"Us (2) | 61,372 | 0.49 | - | - | |||||||||||||||
Severance (3) | 15,699 | 0.12 | - | - | |||||||||||||||
Impact of Tax Reform (4) | 47,790 | 0.38 | - | - | |||||||||||||||
Net Earnings, as Adjusted | $ | 72,668 | $ | 0.58 | $ | 136,322 | $ | 1.07 | |||||||||||
(1) Diluted Per Share Amount for the impact of Toys"R"Us, severance and Tax Reform and net earnings, as adjusted, for the six months ended July 1, 2018 are calculated using dilutive shares of 126,215. | |||||||||||||||||||
(2) In the first quarter of 2018, Toys"R"Us announced a liquidation of its U.S. operations, as well as other retail impacts around the globe. As a result, the Company recognized incremental bad debt expense on outstanding Toys"R"Us receivables, royalty expense, inventory obsolescence as well as other related costs. |
|||||||||||||||||||
(3) In the first quarter of 2018, the Company incurred severance charges, primarily outside the U.S., related to accelerating actions associated with a new go-to-market strategy designed to be more omni-channel and e-commerce focused. These charges were included in Corporate and Eliminations. | |||||||||||||||||||
(4) Represents the adjustment of certain provisional amounts recorded in the fourth quarter of 2017 based on additional guidance issued by the U.S. Treasury Department and the Internal Revenue Service in the first quarter of 2018. | |||||||||||||||||||
The impact of the above items on Operating Profit (Loss), and impacted segments, and Income Taxes for the six months ended July 1, 2018 is as follows: | |||||||||||||||||||
YTD June 2018 | As Reported | % Net Revenues |
Impact of |
Excluding |
% Net Revenues | ||||||||||||||
Operating Profit (Loss) | $ | 7,169 | 0.4 | % | $ | 87,777 | $ | 94,946 | 5.9 | % | |||||||||
U.S. and Canada Segment | 52,848 | 6.4 | % | 52,277 | 105,125 | 12.8 | % | ||||||||||||
International Segment | (55,915 | ) | -8.4 | % | 11,151 | (44,764 | ) | -6.7 | % | ||||||||||
Income tax expense (benefit) | 31,929 | 2.0 | % | (37,084 | ) | (5,155 | ) | -0.3 | % | ||||||||||
Reconciliation of EBITDA |
Quarter Ended | Six Months Ended | |||||||||||||||||
July 1, 2018 | July 2, 2017 | July 1, 2018 | July 2, 2017 | ||||||||||||||||
Net Earnings (Loss) | $ | 60,299 | $ | 67,723 | $ | (52,193 | ) | $ | 136,322 | ||||||||||
Interest Expense | 22,803 | 24,224 | 45,612 | 48,680 | |||||||||||||||
Income Taxes (including tax reform) | 7,825 | 19,163 | 31,929 | 21,401 | |||||||||||||||
Depreciation | 36,071 | 38,089 | 62,292 | 65,791 | |||||||||||||||
Amortization of Intangibles | 4,554 | 7,881 | 11,032 | 15,762 | |||||||||||||||
EBITDA | $ | 131,552 | $ | 157,080 | $ | 98,672 | $ | 287,956 | |||||||||||
Impact of Toys"R"Us and Severance | - | - | (87,777 | ) | - | ||||||||||||||
Adjusted EBITDA | $ | 131,552 | $ | 157,080 | $ | 186,449 | $ | 287,956 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20180723005284/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