UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): July 23, 2018

 

Hasbro, Inc.

(Exact name of registrant as specified in its charter)

Rhode Island

 

1-6682

 

05-0155090

(State or other jurisdiction

 

(Commission File Number)

 

(IRS Employer

of incorporation)

     

Identification No.)

         

1027 Newport Ave., Pawtucket, Rhode Island

     

02861

(Address of principal executive offices)

     

(Zip Code)

 

Registrant’s telephone number, including area code:   (401) 431-8697

______________________________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.

 

Emerging growth company    ☐ 

 


 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period provided pursuant to Section 13(a) of the Exchange Act.  ☐ 

 

 

Item 2.02          Results of Operations and Financial Condition.

 

On July 23, 2018, Hasbro, Inc. ("Hasbro" or "we") announced our financial results for the fiscal quarter ended July 1, 2018, and certain other financial information. The press release, attached as Exhibit 99.1, includes 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 in the first quarter of 2018, 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.

 

The information furnished in Item 2.02, including the Exhibit attached hereto, shall not be deemed "filed" for any purpose, and shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, regardless of any general incorporation language in any such filing.

 

Item 9.01                          Financial Statements and Exhibits.

 

(d)  Exhibits

 

99.1      Hasbro, Inc. Press Release, dated July 23, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

HASBRO, INC.

 

 

 

 

 

 

By:

/s/ Deborah Thomas

 

Name:

Deborah Thomas

 

Title:

Executive Vice President and Chief Financial Officer

(Duly Authorized Officer and Principal Financial Officer)

Date: July 23, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

EXHIBIT INDEX

Exhibit No.

 

Description

 

99.1

 

Hasbro, Inc. Press Release, dated July 23, 2018.

 

 


 

 

Exhibit 99.1 

 

 

For Immediate Release

 

 

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.

 

Pawtucket, R.I., July 23, 2018 -- Hasbro, Inc. (NASDAQ: HAS) today reported financial results for the second quarter 2018. Net revenues for the second quarter 2018 decreased 7% to $904.5 million versus $972.5 million in 2017. The lower revenues reflect the liquidation of Toys“R”Us in the U.S. and many other global markets. In addition, revenues declined internationally, most notably in Europe, as a result of managing retail inventory amid a rapidly evolving retail landscape.

 

Net earnings for the second quarter 2018 were $60.3 million, or $0.48 per diluted share, compared to $67.7 million, or $0.53 per diluted share, for the second quarter of 2017.

 

“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 Brian Goldner, Hasbro’s chairman and chief executive officer. “We are investing in our business - in innovation, entertainment and a modern global commercial organization, to drive profitable growth in 2019 and beyond. Consumer takeaway is up for our brands, and we further strengthened our brand portfolio through the acquisition of POWER RANGERS. We are focused on moving beyond the near-term disruption of losing a major customer, with a clear path forward including new retailer activations to meet the consumer demand made available by the Toys“R”Us departure.”

 

“Our global teams executed well despite the disruption in the market,” said Deborah Thomas, Hasbro’s chief financial officer.  “With $1.2 billion in cash, and a healthy balance sheet, our financial position is strong. Our diverse portfolio enabled us to partially offset the negative margin impact from lower revenues, but not entirely. We are working with our retailers to successfully execute their plans for Hasbro’s innovative portfolio this holiday season.”

 


 

 

 

 

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 Canada segment net revenues decreased 7% to $459.3 million compared to $494.4 million in 2017. The segment reported an operating profit of $76.2 million, or 16.6% of net revenues, compared to an operating profit of $81.6 million, or 16.5% of net revenues, in 2017. The segment’s quarterly performance was negatively impacted by the loss of Toys“R”Us revenues and the near-term disruption of its stores’ liquidation in the marketplace. Favorable product mix helped offset the negative impact of lower revenues on operating profit margin.

 

Second quarter 2018 International segment net revenues were $380.4 million, down 11%, compared to $426.6 million in 2017. Revenues 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 Europe and Asia Pacific markets. International segment revenues include a favorable $2.6 million impact of foreign exchange. On a regional basis, Europe net revenues decreased 16%, Latin America decreased 3% and Asia Pacific decreased 5%. Emerging markets net revenues decreased 9% in the quarter. The International segment reported an operating profit of $0.2 million compared to an operating profit of $16.9 million in 2017. The decline in operating profit reflects lower revenues combined with fixed cost deleveraging.

 

Entertainment and Licensing segment net revenues increased 26% to $64.7 million compared to $51.5 million in 2017. Operating profit increased 64% to $18.6 million, or 28.8% of net revenues, compared to $11.3 million, or 22.0% of net revenues, in 2017. The adoption of ASC 606 Revenue from Contracts with Customers favorably impacted the timing of revenue recognition in the quarter, in addition to the continued underlying success in our licensing and entertainment businesses. 

 

Second Quarter 2018 Brand Portfolio Performance

 

 

Net Revenues ($ Millions)

 

Q2 2018

 

Q2 2017

 

% Change

Six Months 2018

Six Months 2017

 

% 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 Franchise Brands in the table above, totaled $312.8 million for

 


 

the second quarter 2018, up 14%, versus $273.3 million in the second quarter 2017.  This category was down 2% to $516.3 million for the six months 2018 versus $526.6 million for the six months 2017.  Hasbro believes its gaming portfolio is a competitive differentiator and views it in its entirety.

 

 

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 Europe.

 

Second quarter 2018 Franchise Brand revenues decreased 8% to $506.5 million. Growth in MAGIC: THE GATHERING, MONOPOLY and BABY ALIVE were offset by declines in the other Franchise Brands in the quarter, including TRANSFORMERS which declined versus the movie launch in the second quarter 2017. Franchise Brand revenues grew in the Entertainment and Licensing segment and declined in the U.S. and Canada and International segments. 

 

Partner Brand revenues declined 10% to $208.0 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 $134.3 million. Revenue gains in DUNGEONS and DRAGONS, DUEL MASTER, JENGA and DON’T STEP IN IT were partially offset by declines in other properties. Hasbro Gaming revenues increased in the International segment and the Entertainment and Licensing segment; but declined in the U.S. and Canada segment. Hasbro’s total gaming category was up 14% to $312.8 million, including growth in MAGIC: THE GATHERING and MONOPOLY.

 

Emerging Brand revenue declined 1% to $55.6 million. The category benefited from several new initiatives, including LOST KITTIES and LOCK STARS. This was offset by declines in other Emerging Brands. Emerging Brands revenues grew in the International segment and declined in the U.S. and Canada segment and the Entertainment and Licensing segment.

 

Dividend and Share Repurchase

 

The Company paid $78.7 million in cash dividends to shareholders during the second quarter 2018. The next quarterly cash dividend payment of $0.63 per common share is scheduled for August 15, 2018 to shareholders of record at the close of business on August 1, 2018. 

 

During the second quarter, Hasbro repurchased 820,343 shares of common stock at a total cost of $74.1 million and an average price of $90.33 per share. Through the first six months of 2018, the Company repurchased 1.2 million shares of common stock at a total cost of $112.9 million and an average price of $90.50. At quarter-end, $565.1 million remained available in the current share repurchase authorizations, including the additional $500 million authorized by the Board of Directors during the second quarter.

 


 

 

Conference Call Webcast

 

Hasbro will webcast its second 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. 1 on the 2017 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 & @HasbroNews) 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, such as the economic downturns which impacted the United Kingdom and Brazil in 2017, 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) potential difficulties or delays the Company may experience in implementing cost savings and efficiency enhancing initiatives; (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) 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; (x) 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; (xi) delays, increased costs or difficulties associated with any of our or our partners’ planned digital applications or media initiatives; (xii) work disruptions, which may impact the Company's ability to manufacture or deliver product in a timely and cost-effective manner; (xiii) 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 beginning of liquidation of those businesses, as well as economic difficulty of Toys“R”Us in other markets, which could negatively impact the Company's revenues or bad debt exposure; (xiv) 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; (xv) 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 products the Company purchases from vendors in China, which would significantly increase the price of the Company’s products and harm sales; (xvi) the risk of product recalls or product liability suits and costs associated with product safety regulations; (xvii) 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; (xviii) 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; (xix) the impact of litigation or arbitration decisions or settlement actions; and (xx) 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 in the first quarter of 2018, 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

Investor Contact:  Debbie Hancock | Hasbro, Inc. | (401) 727-5401 | debbie.hancock@hasbro.com

Press Contact: Julie Duffy | Hasbro, Inc. | (401) 727-5931 | julie.duffy@hasbro.com

 

# # #

 

(Tables Attached)

 

 

 

  


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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars and Shares Except Per Share Data)

Quarter Ended

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 1,   2018

 

% Net Revenues

 

 

July 2,  2017

 

% Net Revenues

 

 

July 1,   2018

 

% Net Revenues

 

 

July 2,  2017

 

% Net Revenues

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, 2018

 

 

July 2, 2017

 

% Change

 

 

July 1, 2018

 

 

July 2, 2017

 

% Change

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and

 

 

MONOPOLY, totaled $312,773 and $516,315 for the three and six months ended July 1, 2018, respectively,

 

 

up 14% and down 2%, respectively, from revenues of $273,261 and $526,550 for the three and six months

 

 

ended July 2, 2017, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For the quarter and six months ended July 2, 2017, revenues of $6,717 and $25,132, respectively, were

 

 

reclassified from Emerging Brands to Franchise Brands to conform to the presentation for the quarter and

 

 

six months ended July 1, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

July 1, 

 

Per Share

 

 

July 2, 

 

Per Share

(all adjustments reported after-tax)

 

 

 

2018

 

Amount (1)

 

 

2017

 

Amount

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding

 

 

 

 

 

 

 

 

 

 

% Net

 

Impact of

 

Impact of

 

% Net

YTD June 2018

As Reported

 

Revenues

 

Above Items

 

Above Items

 

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%


 

 

 

 

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

 

 

 

July 1, 

 

July 2, 

 

July 1, 

 

July 2, 

Reconciliation of EBITDA

2018

 

2017

 

2018

 

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