- Third quarter 2018 revenues of $1.57 billion;
- U.S. and Canada segment revenues down 7%; International segment
revenues down 24%; Entertainment and Licensing revenues up 45%;
- Operating profit margin of 20.0% versus 20.1% in third quarter 2017;
- Reported net earnings of $263.9 million, or $2.06 per diluted share;
- $907.1 million in cash at quarter end; Returned $159.5 million to
shareholders in the quarter, including $80.0 million in dividends and
$79.5 million in share repurchases.
PAWTUCKET, R.I.--(BUSINESS WIRE)--Oct. 22, 2018--
Hasbro,
Inc. (NASDAQ: HAS) today reported financial results for the
third quarter 2018. Net revenues for the third quarter 2018 decreased
12% to $1.57 billion versus $1.79 billion in 2017. The lower revenues
reflect lost Toys“R”Us revenues in the U.S., Europe and Asia Pacific. In
addition, revenues declined internationally, most notably in Europe, as
the Company addresses changing consumer shopping behaviors, a rapidly
evolving retail landscape and clearing through retail inventory. Foreign
exchange had a negative impact of $32.0 million, or 2%, on third quarter
2018 revenues.
Net earnings for the third quarter 2018 were $263.9 million, or $2.06
per diluted share, compared to $265.6 million, or $2.09 per diluted
share, for the third quarter of 2017. Reported net earnings include a
favorable $17.3 million, or $0.14 per diluted share, tax benefit from
U.S. tax reform. Adjusted third quarter 2018 net earnings were $246.5
million, or $1.93 per diluted share.
“The global Hasbro team is effectively managing our business forward
through a very disruptive year,” said Brian Goldner, Hasbro’s chairman
and chief executive officer. “The lost Toys“R”Us revenues are impacting
many markets around the world, notably the U.S., Europe, Australia and
Asia. The volume of product liquidated in the second quarter had a
near-term impact on the third quarter sell through and shipments. We are
successfully managing retail inventory and it is down significantly in
the U.S. and in Europe, where we are aggressively working to clear
excess inventory by year end. A growing array of retailers are now
ramping new programs to take share this holiday season and we are well
positioned to meet their demand.
“We continue to make meaningful organizational changes to ensure we have
the right teams in place with the right capabilities to lead Hasbro into
the future,” continued Goldner. “Global retailers have ambitious
programs this holiday season and we have innovative brand offerings
across the portfolio, including programs behind our feature TRANSFORMERS
film, Bumblebee, set for release this holiday season. Our
long-term commitment to building capabilities around our Brand Blueprint
coupled with industry-leading investment in innovation positions us for
a successful holiday season and beyond.”
“Hasbro remains in a strong financial position, including good operating
profit margins, $907 million in cash and quality inventory to support
our business this holiday season,” said Deborah Thomas, Hasbro’s chief
financial officer. “As we manage through a very disruptive environment,
the strength of our brands and our business allows us to continue to
invest to drive profitable growth in future years.”
Third Quarter 2018 Major Segment Performance
|
|
|
|
|
|
|
|
Net Revenues ($ Millions) |
|
|
Operating Profit ($ Millions) |
|
Q3 2018 |
|
|
Q3 2017 |
|
|
% Change |
|
|
Q3 2018 |
|
|
Q3 2017 |
|
|
% Change |
U.S. and Canada
|
|
$924.2
|
|
|
$993.8
|
|
|
-7%
|
|
|
$226.5
|
|
|
$217.3
|
|
|
+4%
|
International |
|
$560.7
|
|
|
$739.2
|
|
|
-24%
|
|
|
$66.3
|
|
|
$132.0
|
|
|
-50%
|
Entertainment and Licensing |
|
$84.8
|
|
|
$58.4
|
|
|
+45%
|
|
|
$33.7
|
|
|
$16.9
|
|
|
+99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third quarter 2018 U.S. and Canada segment net revenues decreased 7% to
$924.2 million compared to $993.8 million in 2017. The segment reported
an operating profit of $226.5 million, or 24.5% of net revenues,
compared to an operating profit of $217.3 million, or 21.9% of net
revenues, in 2017. The segment’s quarterly performance was negatively
impacted by the loss of Toys“R”Us revenues and not meeting all shipping
demands late in the quarter across an expanded retail footprint.
Favorable product mix coupled with lower administrative and royalty
expense drove higher operating profit and operating profit margin. In
the third quarter 2017, the Company had $18 million of Toys“R”Us bad
debt expense.
Third quarter 2018 International segment net revenues declined 24% to
$560.7 million, compared to $739.2 million in 2017. International
segment revenues include a negative $30.3 million foreign exchange
impact. On a regional basis, Europe net revenues decreased 29%, Latin
America decreased 16% and Asia Pacific decreased 14%. Emerging markets
net revenues decreased 18% in the quarter. The International segment
reported an operating profit of $66.3 million compared to an operating
profit of $132.0 million in 2017. Revenues and operating profits in the
segment were negatively impacted by efforts to clear excess retail
inventory in Europe, as well as the loss of Toys“R”Us revenues in many
European and Asia Pacific markets.
Entertainment and Licensing segment net revenues increased 45% to $84.8
million compared to $58.4 million in 2017. Operating profit increased
99% to $33.7 million, or 39.7% of net revenues, compared to $16.9
million, or 28.9% of net revenues, in 2017. Entertainment and Licensing
segment revenues in the quarter benefited from a multi-year digital
streaming deal for Hasbro television programming and revenues from the
2017 My Little Pony: The Movie. In addition, the adoption of ASC
606 Revenue from Contracts with Customers favorably impacted the
timing of revenue recognition in the quarter. Higher revenues and a
favorable mix, coupled with cost reductions, drove higher operating
profit and operating profit margin in the quarter.
As part of the Company’s ongoing efforts to compete in an evolving
marketplace, Hasbro is undertaking organizational steps to ensure it has
the right talent and capabilities to profitably grow going forward. The
Company expects to incur pre-tax cash restructuring charges relating to
severance and other employee costs of approximately $50 million to $60
million, that will be expensed in the fourth quarter of 2018. The
Company expects cash payments to be made from October 2018 through
December 2019. As a result of these steps, the Company expects to
generate approximately $30 million to $40 million in annualized pre-tax
savings by 2020.
Third Quarter 2018 Brand Portfolio Performance
|
|
|
|
|
Net Revenues ($ Millions)
|
|
|
Q3 2018
|
|
|
Q3 2017
|
|
|
% Change
|
|
|
Nine Months 2018
|
|
|
Nine Months 2017
|
|
|
% Change
|
Franchise Brands |
|
$847.7
|
|
|
$892.5
|
|
|
-5%
|
|
|
$1,716.0
|
|
|
$1,894.1
|
|
|
-9%
|
Partner Brands |
|
$305.8
|
|
|
$485.7
|
|
|
-37%
|
|
|
$714.4
|
|
|
$928.7
|
|
|
-23%
|
Hasbro Gaming* |
|
$280.8
|
|
|
$280.1
|
|
|
--
|
|
|
$520.3
|
|
|
$549.7
|
|
|
-5%
|
Emerging Brands |
|
$135.3
|
|
|
$133.1
|
|
|
+2%
|
|
|
$239.7
|
|
|
$241.1
|
|
|
-1%
|
*Hasbro’s total gaming category, including all gaming revenue, most
notably MAGIC: THE GATHERING and MONOPOLY, which are included in
Franchise Brands in the table above, totaled $447.8 million for the
third quarter 2018, up 5%, versus $424.8 million in the third quarter
2017.This category was up 1% to $964.2 million for the nine
months 2018 versus $951.4 million for the nine months 2017.Hasbro
believes its gaming portfolio is a competitive differentiator and views
it in its entirety.
Third quarter 2018 Franchise Brand revenues decreased 5% to $847.7
million. Revenue growth in MONOPOLY, PLAY-DOH, MAGIC: THE GATHERING and
BABY ALIVE was offset by declines in NERF, MY LITTLE PONY and
TRANSFORMERS. Both MY LITTLE PONY and TRANSFORMERS had a theatrical film
in 2017. Franchise Brand revenues grew slightly in the U.S. and Canada
segment and were up in the Entertainment and Licensing segment but
declined in the International segment.
Partner Brand revenues declined 37% to $305.8 million. Revenue growth in
BEYBLADE and MARVEL was more than offset by declines in other Partner
Brands. Partner Brand revenues decreased in the U.S. and Canada and
International segments.
Hasbro Gaming revenue increased slightly to $280.8 million. Continued
revenue gains in DUNGEONS and DRAGONS, DUEL MASTERS, JENGA and DON’T
STEP IN IT, as well as new social game launches, were partially offset
by declines in PIE FACE and other gaming properties. Hasbro Gaming
revenues increased in the U.S. and Canada segment but declined in the
International and Entertainment and Licensing segments. Hasbro’s total
gaming category was up 5% to $447.8 million, including growth in
MONOPOLY and MAGIC: THE GATHERING.
Emerging Brand revenues grew 2% to $135.3 million. The category
benefited from several new initiatives, including LOST KITTIES, LOCK
STARS and YELLIES, as well as licensing revenues from the addition of
POWER RANGERS to the portfolio. Emerging Brands revenues grew in the
International segment and Entertainment and Licensing segments but
declined in the U.S. and Canada segment.
Dividend and Share Repurchase
The Company paid $80.0 million in cash dividends to shareholders during
the third quarter 2018. The next quarterly cash dividend payment of
$0.63 per common share is scheduled for November 15, 2018 to
shareholders of record at the close of business on November 1, 2018.
During the third quarter, Hasbro repurchased 801,466 shares of common
stock at a total cost of $79.5 million and an average price of $99.14
per share. Through the first nine months of 2018, the Company
repurchased 2.0 million shares of common stock at a total cost of $192.3
million and an average price of $93.88. At quarter-end, $485.7 million
remained available in the current share repurchase authorization.
Conference Call Webcast
Hasbro will webcast its third quarter 2018 earnings conference call at
8:30 a.m. Eastern Time today. To listen to the live webcast and access
the accompanying presentation slides, please go to http://investor.hasbro.com.
The replay of the call will be available on Hasbro’s web site
approximately 2 hours following completion of the call.
About Hasbro
Hasbro (NASDAQ:
HAS) is a global play and entertainment company committed to Creating
the World's Best Play Experiences. From toys and games to television,
movies, digital gaming and consumer products, Hasbro offers a variety of
ways for audiences to experience its iconic brands, including NERF, MY
LITTLE PONY, TRANSFORMERS, PLAY-DOH, MONOPOLY, BABY ALIVE and MAGIC: THE
GATHERING, as well as premier partner brands. Through its entertainment
labels, Allspark Pictures and Allspark Animation, the Company is
building its brands globally through great storytelling and content on
all screens. Hasbro is committed to making the world a better place for
children and their families through corporate social responsibility and
philanthropy. Hasbro ranked No. 5 on the 2018 100 Best Corporate
Citizens list by CR Magazine, and has been named one of the
World’s Most Ethical Companies® by Ethisphere Institute for the
past seven years. Learn more at www.hasbro.com,
and follow us on Twitter (@Hasbro)
and Instagram (@Hasbro).
© 2018 Hasbro, Inc. All Rights Reserved.
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, including, without
limitation, changes in exchange rates or other macroeconomic conditions
currently impacting customers and consumers for the Company’s products
in the United Kingdom, Brazil, and Russia, which can negatively impact
the Company’s retail customers and consumers, and which can result in
lower employment levels, lower consumer disposable income, lower
retailer inventories and lower 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) consumer interest in entertainment properties, such
as motion pictures, for which the Company is developing and marketing
products, and the ability to drive sales of products associated with
such entertainment properties; (v) the Company’s ability to successfully
evolve and transform its business to address a changing global consumer
landscape and retail environment, one in which online shopping and
digital first marketing are becoming more and more critical, and
difficulties or delays the Company may experience in successfully
implementing and developing new capabilities and making the changes to
its business that are required to be successful under these changing
marketplace conditions; (vi) 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; (vii) 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; (viii) 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; (ix) the ability of the Company to
successfully develop, produce and distribute motion pictures under its
relationship with Paramount Pictures Corporation, and consumer interest
in those motion pictures and related merchandise; (x) consumer interest
in programming created by Hasbro Studios, and other factors impacting
the financial performance of Hasbro Studios and the Discovery Family
Channel; (xi) 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; (xii) delays, increased costs or
difficulties associated with any of our or our partners’ planned digital
applications or media initiatives; (xiii) work disruptions, which may
impact the Company's ability to manufacture or deliver product in a
timely and cost-effective manner; (xiv) the bankruptcy or other lack of
success of one of the Company's significant retailers, such as the
bankruptcy of Toys“R”Us in the United States and Canada in the fourth
quarter of 2017 and the subsequent liquidation of the Toys”R”Us business
in the United States, as well as the economic difficulty of Toys“R”Us in
other markets, or the bankruptcy or lack of success of a smaller retail
customer of the Company, such as Sears Holdings Corporation, any of
which could negatively impact the Company's revenues or bad debt
exposure and create challenges to the Company and its financial
performance as the Company attempts to recapture this lost business
through other customers or channels; (xv) 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; (xvi) concentration of manufacturing for many of the
Company’s products in the People’s Republic of China and the associated
impact to the Company of social, economic or public health conditions
and other factors affecting China, the movement of products into and out
of China, the cost of producing products in China and exporting them to
other countries, including without limitation, the potential application
of tariffs to some or all of the products the Company purchases from
vendors in China, and imports into the United States, which would
significantly increase the price of the Company’s products and
substantially harm sales if applied to any significant amount of the
Company’s products; (xvii) the application of tariffs to some or all of
the Company's products being imported into other markets, which would
significantly increase the price of the Company’s products and
substantially harm sales if applied to any significant amount of the
Company's products; (xviii) the risk of product recalls or product
liability suits and costs associated with product safety regulations;
(xix) the impact of other market conditions, third party actions or
approvals and competition which could reduce demand for the Company’s
products or delay or increase the cost of implementation of the
Company's programs or alter the Company's actions and reduce actual
results; (xx) changes in tax laws or regulations, or the interpretation
and application of such laws and regulations, such as what may occur as
the U.S. Tax Cuts and Jobs Act is interpreted and applied, which may
cause the Company to alter tax reserves or make other changes which
significantly impact its reported financial results; (xxi) the impact of
litigation or arbitration decisions or settlement actions; and (xxii)
other risks and uncertainties as may be detailed from time to time in
the Company's public announcements and Securities and Exchange
Commission (“SEC”) filings. The Company undertakes no obligation to make
any revisions to the forward-looking statements contained in this
release or to update them to reflect events or circumstances occurring
after the date of this release.
The financial tables accompanying this press release include non-GAAP
financial measures as defined under SEC rules, specifically Adjusted net
earnings and Adjusted earnings per diluted share, excluding the impact
of charges associated with the Toys“R”Us liquidation; severance costs
and U.S. tax reform, as well as Adjusted operating profit absent the
impact of the charges associated with the Toys“R”Us liquidation and
severance costs. Also included in the financial tables are the non-GAAP
financial measures of EBITDA and Adjusted EBITDA. EBITDA represents net
earnings attributable to Hasbro, Inc. excluding interest expense, income
taxes, depreciation and amortization. Adjusted EBITDA also excludes the
impact of charges associated with the Toys“R”Us liquidation and
severance costs in the first quarter of 2018. As required by SEC rules,
we have provided reconciliations on the attached schedules of these
measures to the most directly comparable GAAP measure. Management
believes that Adjusted net earnings, Adjusted earnings per diluted share
and Adjusted operating profit absent the impact of charges associated
with the Toys“R”Us liquidation and severance costs in the first quarter
of 2018 provides investors with an understanding of the underlying
performance of the Company’s business absent these unusual events.
Management believes that EBITDA and Adjusted EBITDA are appropriate
measures for evaluating the operating performance of the Company because
they reflect the resources available for strategic opportunities
including, among others, to invest in the business, strengthen the
balance sheet and make strategic acquisitions. These non-GAAP measures
should be considered in addition to, not as a substitute for, or
superior to, net earnings or other measures of financial performance
prepared in accordance with GAAP as more fully discussed in the
Company's financial statements and filings with the SEC. As used herein,
"GAAP" refers to accounting principles generally accepted in the United
States of America.
HAS-E
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Thousands of Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2018
|
|
October 1, 2017
|
ASSETS |
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
|
|
|
$
|
907,107
|
|
$
|
1,244,778
|
Accounts Receivable, Net
|
|
|
|
|
|
1,391,242
|
|
|
1,655,752
|
Inventories
|
|
|
|
|
|
610,918
|
|
|
629,120
|
Other Current Assets
|
|
|
|
|
|
283,183
|
|
|
232,590
|
Total Current Assets
|
|
|
|
|
|
3,192,450
|
|
|
3,762,240
|
Property, Plant and Equipment, Net
|
|
|
|
|
|
255,150
|
|
|
263,862
|
Other Assets
|
|
|
|
|
|
2,047,729
|
|
|
1,518,546
|
Total Assets
|
|
|
|
|
$
|
5,495,329
|
|
$
|
5,544,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
Short-term Borrowings
|
|
|
|
|
$
|
20,307
|
|
$
|
189,012
|
Payables and Accrued Liabilities
|
|
|
|
|
|
1,301,616
|
|
|
1,295,745
|
Total Current Liabilities
|
|
|
|
|
|
1,321,923
|
|
|
1,484,757
|
Long-term Debt
|
|
|
|
|
|
1,694,721
|
|
|
1,693,261
|
Other Liabilities
|
|
|
|
|
|
591,404
|
|
|
410,378
|
Total Liabilities
|
|
|
|
|
|
3,608,048
|
|
|
3,588,396
|
Total Shareholders' Equity
|
|
|
|
|
|
1,887,281
|
|
|
1,956,252
|
Total Liabilities and Shareholders' Equity
|
|
|
|
|
$
|
5,495,329
|
|
$
|
5,544,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Thousands of Dollars and Shares Except Per Share Data)
|
|
|
September 30, 2018
|
|
% Net Revenues
|
|
October 1, 2017
|
|
% Net Revenues
|
|
September 30, 2018
|
|
% Net Revenues
|
|
October 1, 2017
|
|
% Net Revenues
|
Net Revenues
|
|
|
|
$
|
1,569,686
|
|
|
100.0
|
%
|
|
$
|
1,791,502
|
|
|
100.0
|
%
|
|
$
|
3,190,485
|
|
|
100.0
|
%
|
|
$
|
3,613,671
|
|
|
100.0
|
%
|
Costs and Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
|
|
655,597
|
|
|
41.8
|
%
|
|
|
730,656
|
|
|
40.8
|
%
|
|
|
1,249,090
|
|
|
39.2
|
%
|
|
|
1,404,971
|
|
|
38.9
|
%
|
Royalties
|
|
|
|
|
105,265
|
|
|
6.7
|
%
|
|
|
139,222
|
|
|
7.8
|
%
|
|
|
240,962
|
|
|
7.6
|
%
|
|
|
282,754
|
|
|
7.8
|
%
|
Product Development
|
|
|
|
65,807
|
|
|
4.2
|
%
|
|
|
67,386
|
|
|
3.8
|
%
|
|
|
183,050
|
|
|
5.7
|
%
|
|
|
192,765
|
|
|
5.3
|
%
|
Advertising
|
|
|
|
|
134,384
|
|
|
8.6
|
%
|
|
|
168,926
|
|
|
9.4
|
%
|
|
|
290,001
|
|
|
9.1
|
%
|
|
|
342,236
|
|
|
9.5
|
%
|
Amortization of Intangibles
|
|
|
|
8,841
|
|
|
0.6
|
%
|
|
|
6,492
|
|
|
0.4
|
%
|
|
|
19,873
|
|
|
0.6
|
%
|
|
|
22,254
|
|
|
0.6
|
%
|
Program Production Cost Amortization
|
|
|
|
14,088
|
|
|
0.9
|
%
|
|
|
5,394
|
|
|
0.3
|
%
|
|
|
33,419
|
|
|
1.0
|
%
|
|
|
16,152
|
|
|
0.4
|
%
|
Selling, Distribution and Administration
|
|
|
|
272,368
|
|
|
17.4
|
%
|
|
|
312,482
|
|
|
17.4
|
%
|
|
|
853,585
|
|
|
26.8
|
%
|
|
|
813,268
|
|
|
22.5
|
%
|
Operating Profit
|
|
|
|
|
313,336
|
|
|
20.0
|
%
|
|
|
360,944
|
|
|
20.1
|
%
|
|
|
320,505
|
|
|
10.0
|
%
|
|
|
539,271
|
|
|
14.9
|
%
|
Interest Expense
|
|
|
|
|
22,779
|
|
|
1.5
|
%
|
|
|
25,072
|
|
|
1.4
|
%
|
|
|
68,391
|
|
|
2.1
|
%
|
|
|
73,752
|
|
|
2.0
|
%
|
Other Income, Net
|
|
|
|
|
(5,237
|
)
|
|
-0.3
|
%
|
|
|
(13,969
|
)
|
|
-0.8
|
%
|
|
|
(23,416
|
)
|
|
-0.7
|
%
|
|
|
(42,045
|
)
|
|
-1.2
|
%
|
Earnings before Income Taxes
|
|
|
|
295,794
|
|
|
18.8
|
%
|
|
|
349,841
|
|
|
19.5
|
%
|
|
|
275,530
|
|
|
8.6
|
%
|
|
|
507,564
|
|
|
14.0
|
%
|
Income Tax Expense
|
|
|
|
31,933
|
|
|
2.0
|
%
|
|
|
84,258
|
|
|
4.7
|
%
|
|
|
63,862
|
|
|
2.0
|
%
|
|
|
105,659
|
|
|
2.9
|
%
|
Net Earnings
|
|
|
|
$
|
263,861
|
|
|
16.8
|
%
|
|
$
|
265,583
|
|
|
14.8
|
%
|
|
$
|
211,668
|
|
|
6.6
|
%
|
|
$
|
401,905
|
|
|
11.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Common Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
2.08
|
|
|
|
|
$
|
2.12
|
|
|
|
|
$
|
1.68
|
|
|
|
|
$
|
3.21
|
|
|
|
|
|
Diluted
|
|
|
|
$
|
2.06
|
|
|
|
|
$
|
2.09
|
|
|
|
|
$
|
1.67
|
|
|
|
|
$
|
3.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Dividends Declared
|
|
|
$
|
0.63
|
|
|
|
|
$
|
0.57
|
|
|
|
|
$
|
1.89
|
|
|
|
|
$
|
1.71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number of Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
127,161
|
|
|
|
|
|
125,170
|
|
|
|
|
|
125,982
|
|
|
|
|
|
125,204
|
|
|
|
|
Diluted
|
|
|
|
|
127,892
|
|
|
|
|
|
127,150
|
|
|
|
|
|
126,774
|
|
|
|
|
|
127,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
(Unaudited) |
|
|
|
|
(Thousands of Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
September 30, 2018
|
|
October 1, 2017
|
Cash Flows from Operating Activities:
|
|
|
|
|
Net Earnings
|
|
$
|
211,668
|
|
$
|
401,905
|
Non-Cash Adjustments
|
|
|
174,717
|
|
|
185,413
|
Changes in Operating Assets and Liabilities
|
|
|
(211,639)
|
|
|
(385,522)
|
Net Cash Provided by Operating Activities
|
|
|
174,746
|
|
|
201,796
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
Additions to Property, Plant and Equipment
|
|
|
(104,015)
|
|
|
(102,512)
|
Investments and Acquisitions, Net of Cash Acquired
|
|
|
(155,451)
|
|
|
-
|
Other
|
|
|
8,587
|
|
|
5,516
|
Net Cash Utilized by Investing Activities
|
|
|
(250,879)
|
|
|
(96,996)
|
|
|
|
|
|
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 (Repayments of) Proceeds from Short-term Borrowings
|
|
|
(131,629)
|
|
|
15,663
|
Purchases of Common Stock
|
|
|
(187,850)
|
|
|
(112,241)
|
Stock-Based Compensation Transactions
|
|
|
28,827
|
|
|
29,432
|
Dividends Paid
|
|
|
(229,562)
|
|
|
(206,012)
|
Employee Taxes Paid for Shares Withheld
|
|
|
(58,336)
|
|
|
(31,973)
|
Net Cash Utilized by Financing Activities
|
|
|
(578,550)
|
|
|
(161,253)
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash
|
|
|
(19,444)
|
|
|
18,946
|
|
|
|
|
|
Cash and Cash Equivalents at Beginning of Year
|
|
|
1,581,234
|
|
|
1,282,285
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period
|
|
$
|
907,107
|
|
$
|
1,244,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL FINANCIAL DATA |
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Thousands of Dollars)
|
|
Quarter Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
September 30, 2018
|
|
October 1, 2017
|
|
% Change
|
|
September 30, 2018
|
|
October 1, 2017
|
|
% Change
|
Major Segment Results
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. and Canada Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
External Net Revenues
|
|
$
|
924,178
|
|
$
|
993,833
|
|
-7%
|
|
$
|
1,747,807
|
|
$
|
1,939,837
|
|
-10%
|
Operating Profit
|
|
|
226,516
|
|
|
217,278
|
|
4%
|
|
|
279,364
|
|
|
363,589
|
|
-23%
|
Operating Margin
|
|
|
24.5%
|
|
|
21.9%
|
|
|
|
|
16.0%
|
|
|
18.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
External Net Revenues
|
|
|
560,704
|
|
|
739,229
|
|
-24%
|
|
|
1,229,093
|
|
|
1,511,074
|
|
-19%
|
Operating Profit
|
|
|
66,274
|
|
|
132,007
|
|
-50%
|
|
|
10,359
|
|
|
149,435
|
|
-93%
|
Operating Margin
|
|
|
11.8%
|
|
|
17.9%
|
|
|
|
|
0.8%
|
|
|
9.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment and Licensing Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
External Net Revenues
|
|
|
84,804
|
|
|
58,440
|
|
45%
|
|
|
213,476
|
|
|
162,663
|
|
31%
|
Operating Profit
|
|
|
33,658
|
|
|
16,910
|
|
99%
|
|
|
66,191
|
|
|
39,580
|
|
67%
|
Operating Margin
|
|
|
39.7%
|
|
|
28.9%
|
|
|
|
|
31.0%
|
|
|
24.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International Segment Net Revenues by
Major Geographic Region
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe
|
|
|
$
|
331,353
|
|
$
|
467,740
|
|
-29%
|
|
$
|
686,490
|
|
$
|
921,467
|
|
-26%
|
Latin America
|
|
|
145,703
|
|
|
174,446
|
|
-16%
|
|
|
308,065
|
|
|
339,071
|
|
-9%
|
Asia Pacific
|
|
|
|
83,648
|
|
|
97,043
|
|
-14%
|
|
|
234,538
|
|
|
250,536
|
|
-6%
|
Total
|
|
$
|
560,704
|
|
$
|
739,229
|
|
|
|
$
|
1,229,093
|
|
$
|
1,511,074
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenues by Brand Portfolio (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise Brands
|
|
$
|
847,745
|
|
$
|
892,546
|
|
-5%
|
|
$
|
1,715,986
|
|
$
|
1,894,140
|
|
-9%
|
Partner Brands
|
|
|
305,827
|
|
|
485,747
|
|
-37%
|
|
|
714,424
|
|
|
928,724
|
|
-23%
|
Hasbro Gaming
|
|
|
280,832
|
|
|
280,097
|
|
0%
|
|
|
520,334
|
|
|
549,736
|
|
-5%
|
Emerging Brands
|
|
|
135,282
|
|
|
133,112
|
|
2%
|
|
|
239,741
|
|
|
241,071
|
|
-1%
|
Total Net Revenues
|
|
$
|
1,569,686
|
|
$
|
1,791,502
|
|
|
|
$
|
3,190,485
|
|
$
|
3,613,671
|
|
|
|
|
|
|
|
|
|
|
Hasbro's total gaming category, including all gaming revenue, most
notably MAGIC: THE GATHERING and MONOPOLY, totaled $447,844 and $964,159
for the three and nine months ended September 30, 2018, respectively, up
5% and 1%, respectively, from revenues of $424,847 and $951,397 for the
three and nine months ended October 1, 2017, respectively.
(1) For the quarter and nine months ended October 1, 2017, revenues of
$65,264 and $90,396, respectively, were reclassified from Emerging
Brands to Franchise Brands to conform to the presentation for the
quarter and nine months ended September 30, 2018.
|
|
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL FINANCIAL DATA |
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
(Thousands of Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings and Earnings per Share
Excluding the After-Tax Impact of Toys"R"Us, Severance and Tax
Reform
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
(all adjustments reported after-tax) |
|
September 30, 2018
|
|
Diluted Per Share Amount
|
|
October 1, 2017
|
|
Diluted Per Share Amount
|
|
|
Net Earnings, as Reported
|
|
$
|
263,861
|
|
|
$
|
2.06
|
|
|
$
|
265,583
|
|
|
$
|
2.09
|
|
|
Incremental costs impact of Toys"R"Us (1) |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Severance (2) |
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Impact of Tax Reform (3) |
|
|
(17,336
|
)
|
|
|
(0.14
|
)
|
|
|
-
|
|
|
|
-
|
|
|
Net Earnings, as Adjusted
|
|
$
|
246,525
|
|
|
$
|
1.93
|
|
|
$
|
265,583
|
|
|
$
|
2.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
(all adjustments reported after-tax) |
|
September 30, 2018
|
|
Diluted Per Share Amount
|
|
October 1, 2017
|
|
Diluted Per Share Amount
|
|
|
Net Earnings, as Reported
|
|
$
|
211,668
|
|
|
$
|
1.67
|
|
|
$
|
401,905
|
|
|
$
|
3.16
|
|
|
Incremental costs impact of Toys"R"Us (1) |
|
|
61,372
|
|
|
|
0.48
|
|
|
|
-
|
|
|
|
-
|
|
|
Severance (2) |
|
|
15,699
|
|
|
|
0.12
|
|
|
|
-
|
|
|
|
-
|
|
|
Impact of Tax Reform (3) |
|
|
30,454
|
|
|
|
0.24
|
|
|
|
-
|
|
|
|
-
|
|
|
Net Earnings, as Adjusted
|
|
$
|
319,193
|
|
|
$
|
2.52
|
|
|
$
|
401,905
|
|
|
$
|
3.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) In the first quarter of 2018, the Company incurred
severance charges, primarily outside the U.S., related to 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Represents adjustments to provisional U.S. Tax Reform
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 2018.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The impact of the above items on Income Taxes and Net Earnings for
the quarter ended September 30, 2018 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
As Reported
|
|
% Net Revenues
|
|
Impact of Above Items
|
|
Excluding Impact of Above Items
|
|
% Net Revenues
|
Income tax expense
|
|
$
|
31,933
|
|
|
|
2.0
|
%
|
|
$
|
17,336
|
|
|
$
|
49,269
|
|
3.1
|
%
|
Net Earnings (4)
|
|
|
263,861
|
|
|
|
|
|
(17,336
|
)
|
|
|
246,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The impact of the above items on Operating Profit, in total and
for the impacted segments, Income Taxes and Net Earnings for the
nine months ended September 30, 2018 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
As Reported
|
|
% Net Revenues
|
|
Impact of Above Items
|
|
Excluding Impact of Above Items
|
|
% Net Revenues
|
Operating Profit
|
|
$
|
320,505
|
|
|
|
10.0
|
%
|
|
$
|
87,777
|
|
|
$
|
408,282
|
|
12.8
|
%
|
U.S. and Canada Segment
|
|
|
279,364
|
|
|
|
16.0
|
%
|
|
|
52,277
|
|
|
|
331,641
|
|
19.0
|
%
|
International Segment
|
|
|
10,359
|
|
|
|
0.8
|
%
|
|
|
11,151
|
|
|
|
21,510
|
|
1.8
|
%
|
Income tax expense
|
|
|
63,862
|
|
|
|
2.0
|
%
|
|
|
(19,748
|
)
|
|
|
44,114
|
|
1.4
|
%
|
Net Earnings (4)
|
|
|
211,668
|
|
|
|
|
|
107,525
|
|
|
|
319,193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) The Operating Profit adjustments of $87,777
combined with the income tax adjustments of $19,748 make up the
total after-tax impact of $107,525.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA
|
|
Quarter Ended
|
|
Nine Months Ended
|
|
|
|
|
September 30, 2018
|
|
October 1, 2017
|
|
September 30, 2018
|
|
October 1, 2017
|
|
|
Net Earnings
|
|
$
|
263,861
|
|
|
$
|
265,583
|
|
|
$
|
211,668
|
|
|
$
|
401,905
|
|
|
Interest Expense
|
|
|
22,779
|
|
|
|
25,072
|
|
|
|
68,391
|
|
|
|
73,752
|
|
|
Income Taxes (including tax reform)
|
|
|
31,933
|
|
|
|
84,258
|
|
|
|
63,862
|
|
|
|
105,659
|
|
|
Depreciation
|
|
|
42,623
|
|
|
|
42,062
|
|
|
|
104,915
|
|
|
|
107,853
|
|
|
Amortization of Intangibles
|
|
|
8,841
|
|
|
|
6,492
|
|
|
|
19,873
|
|
|
|
22,254
|
|
|
EBITDA
|
|
$
|
370,037
|
|
|
$
|
423,467
|
|
|
$
|
468,709
|
|
|
$
|
711,423
|
|
|
Impact of Toys"R"Us and Severance
|
|
|
-
|
|
|
|
-
|
|
|
|
87,777
|
|
|
|
-
|
|
|
Adjusted EBITDA
|
|
$
|
370,037
|
|
|
$
|
423,467
|
|
|
$
|
556,486
|
|
|
$
|
711,423
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20181022005406/en/
Source: Hasbro, Inc.
Hasbro, Inc.
Investor Contact:
Debbie Hancock, 401-727-5401
debbie.hancock@hasbro.com
or
Press
Contact:
Julie Duffy, 401-727-5931
julie.duffy@hasbro.com