Hasbro Reports Full-Year and Fourth Quarter 2018 Financial Results
Board of Directors Increases Quarterly Dividend 8%, or
Full-Year 2018
- 2018 full-year net revenues of
$4.58 billion decreased 12%, including an unfavorable$43.0 million impact of foreign exchange; - 2018 revenues grew in the Entertainment and Licensing segment, but
declined in the U.S. and
Canada and International operating segments; - Retailer inventories declined significantly in the U.S. and
Europe , reflecting the loss of Toys“R”Us in addition to the Company’s and retailers’ continued efforts to reduce retail inventory levels; - Reported net earnings for the full-year 2018 were
$220.4 million or$1.74 per diluted share; Adjusted net earnings were$488.8 million , or$3.85 per diluted share, excluding aggregate after-tax charges detailed below of$268.4 million , or$2.11 per diluted share; - Company remains in strong financial position including year-end
cash and cash equivalents of
$1.18 billion ; Generated$646.0 million in operating cash flow; Returned$559.4 million to shareholders in 2018;$309.3 million in dividends and$250.1 million in share repurchases.
Fourth Quarter 2018
- Fourth quarter net revenues decreased 13% to
$1.39 billion , including an unfavorable$35.1 million impact of foreign exchange; - Reported net earnings for the fourth quarter 2018 were
$8.8 million or$0.07 per diluted share; Adjusted net earnings were$169.6 million , or$1.33 per diluted share, excluding net after-tax charges detailed below of$160.8 million , or$1.26 per diluted share.
As reported net earnings for the full-year 2018 were
The after-tax charges excluded from 2018 full-year adjusted net earnings consist of:
$96.9 million , or$0.76 per diluted share, associated with fourth quarter 2018 non-cash impairment charges related to Backflip Studios goodwill and other intangible assets;$77.9 million , or$0.61 per diluted share, of severance costs associated with previously announced organizational actions;$52.8 million , or$0.42 per diluted share, associated with Toys“R”Us, primarily bad debt expense; and$40.7 million , or$0.32 per diluted share, impact from U.S. tax reform based on remeasurement of current liabilities and additional regulations issued in 2018.
“2018 was a very disruptive year, driven by the bankruptcy and
liquidation of Toys“R”Us across most of the world and a rapidly shifting
consumer and retail landscape,” said
“Throughout 2018, we engaged in several major innovation initiatives and
initiated significant organizational changes to enable us to stabilize
our European business in 2019 and return
“Despite the challenging year,
Fourth Quarter 2018 Financial Results
Fourth quarter 2018 net revenues of
As reported net earnings for the fourth quarter 2018 were
The after-tax charges and benefits excluded from 2018 fourth quarter adjusted net earnings consist of:
$96.9 million , or$0.76 per diluted share, associated with fourth quarter 2018 non-cash impairment charges related to Backflip Studios goodwill and other intangible assets;$62.2 million , or$0.49 per diluted share, of severance costs associated with previously announced organizational actions;$10.2 million , or$0.08 per diluted share, associated with U.S. tax reform based on a remeasurement of the transition liability; and-
A benefit of
$8.5 million , or$0.07 per diluted share, from a higher than previously anticipated recovery of pre-bankruptcy receivables based on the Company’s final settlement with Toys“R”Us.
Full-Year 2018 Major Segment Performance
Net Revenues ($ Millions) | Operating Profit ($ Millions) | |||||||||||||||||||
FY 2018 | FY 2017 | % Change | FY 2018 | FY 2017 | % Change | |||||||||||||||
U.S. and Canada | $2,433.4 | $2,690.5 | -10% | $382.0 | $509.9 | -25% | ||||||||||||||
International | $1,847.6 | $2,233.6 | -17% | $39.5 | $228.7 | -83% | ||||||||||||||
Entertainment and Licensing | $298.5 | $285.6 | +5% | $17.3 | $96.4 | -82% | ||||||||||||||
Note: Full-year 2018 segment operating profit is as reported. Adjusted segment operating profit excludes Non-GAAP adjustments. A reconciliation is in the attached schedule “Reconciliation of As Reported to Adjusted Operating Results.” Non-GAAP adjustments recorded in the Corporate and Eliminations segment include $89.3 million of pre-tax severance costs from organizational actions, $31.3 million of pre-tax asset impairment costs and $7.0 million of royalty expense associated with Toys“R”Us. |
Full-year 2018 U.S. and
Entertainment and Licensing segment net revenues increased 5% to
Fourth Quarter and Full-Year 2018 Brand Portfolio Performance
Net Revenues ($ Millions) | ||||||||||||||||||||
Q4 2018 | Q4 2017 | % Change | FY 2018 | FY 2017 | % Change | |||||||||||||||
Franchise Brands | $729.9 | $796.3 | -8% | $2,445.9 | $2,690.4 | -9% | ||||||||||||||
Partner Brands | $272.9 | $342.9 | -20% | $987.3 | $1,271.6 | -22% | ||||||||||||||
Hasbro Gaming* | $267.4 | $343.3 | -22% | $787.7 | $893.0 | -12% | ||||||||||||||
Emerging Brands | $119.0 | $113.7 | +5% | $358.8 | $354.8 | +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 $479.0 million for the fourth quarter 2018, down 12%, versus $546.4 million in the fourth quarter 2017 and down 4% to $1,443.2 million for full-year 2018 versus $1,497.8 million for full-year 2017. Hasbro believes its gaming portfolio is a competitive differentiator and views it in its entirety. |
Full-year 2018 Franchise Brand net revenues decreased 9% to
Partner Brand net revenues decreased 22% to
Hasbro Gaming net revenues declined 12% to
Emerging Brands net revenues increased 1% to
Dividend and Share Repurchase
The Company paid
For the full-year 2018,
Asset Impairments
During the fourth quarter of 2018, the Company took a number of actions
to react to a rapidly changing mobile gaming industry that resulted in a
modification to the Company’s long-term plan for its Backflip business.
These modifications included organizational actions and related
personnel changes, the extension of launch dates for games currently in
or planned for development and the addition of partners for the
development of future game releases. The modifications resulted in
changes to the long-term projections for the Backflip business which led
the Company to conclude the goodwill associated with the Backflip
reporting unit was impaired. The Company recorded a pre-tax non-cash
impairment charge of
The Company also concluded that certain intangible assets were also
impaired during the fourth quarter 2018. The impairments were primarily
the result of changes to revenue projections that became apparent after
the recent holiday period. This resulted in recording a pre-tax non-cash
impairment charge of
Conference Call Webcast
About
© 2019
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, such as stabilizing the European
business in 2019 and returning the overall business to growth this year,
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
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) | ||||||||||
December 30, |
December 31, |
|||||||||
ASSETS | ||||||||||
Cash and Cash Equivalents | $ | 1,182,371 | $ | 1,581,234 | ||||||
Accounts Receivable, Net | 1,188,052 | 1,405,399 | ||||||||
Inventories | 443,383 | 433,293 | ||||||||
Other Current Assets | 268,698 | 214,000 | ||||||||
Total Current Assets | 3,082,504 | 3,633,926 | ||||||||
Property, Plant and Equipment, Net | 256,473 | 259,710 | ||||||||
Other Assets | 1,924,011 | 1,396,347 | ||||||||
Total Assets | $ | 5,262,988 | $ | 5,289,983 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Short-term Borrowings | $ | 9,740 | $ | 154,957 | ||||||
Payables and Accrued Liabilities | 1,264,584 | 1,096,740 | ||||||||
Total Current Liabilities | 1,274,324 | 1,251,697 | ||||||||
Long-term Debt | 1,695,092 | 1,693,609 | ||||||||
Other Liabilities | 539,086 | 514,720 | ||||||||
Total Liabilities | 3,508,502 | 3,460,026 | ||||||||
Total Shareholders' Equity | 1,754,486 | 1,829,957 | ||||||||
Total Liabilities and Shareholders' Equity | $ | 5,262,988 | $ | 5,289,983 | ||||||
HASBRO, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
||||||||||||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||||||||
(Thousands of Dollars and Shares Except Per Share Data) |
December 30, |
% Net |
December 31, |
% Net |
December 30, |
% Net |
December 31, |
% Net |
||||||||||||||||||||||||||||||
Net Revenues | $ | 1,389,161 | 100.0 | % | $ | 1,596,111 | 100.0 | % | $ | 4,579,646 | 100.0 | % | $ | 5,209,782 | 100.0 | % | ||||||||||||||||||||||
Costs and Expenses: | ||||||||||||||||||||||||||||||||||||||
Cost of Sales | 601,588 | 43.3 | % | 628,722 | 39.4 | % | 1,850,678 | 40.4 | % | 2,033,693 | 39.0 | % | ||||||||||||||||||||||||||
Royalties | 110,698 | 8.0 | % | 122,734 | 7.7 | % | 351,660 | 7.7 | % | 405,488 | 7.8 | % | ||||||||||||||||||||||||||
Product Development | 63,115 | 4.5 | % | 76,255 | 4.8 | % | 246,165 | 5.4 | % | 269,020 | 5.2 | % | ||||||||||||||||||||||||||
Advertising | 149,921 | 10.8 | % | 159,577 | 10.0 | % | 439,922 | 9.6 | % | 501,813 | 9.6 | % | ||||||||||||||||||||||||||
Amortization of Intangibles | 8,830 | 0.6 | % | 6,564 | 0.4 | % | 28,703 | 0.6 | % | 28,818 | 0.6 | % | ||||||||||||||||||||||||||
Program Production Cost Amortization | 10,487 | 0.8 | % | 19,646 | 1.2 | % | 43,906 | 1.0 | % | 35,798 | 0.7 | % | ||||||||||||||||||||||||||
Selling, Distribution and Administration | 433,975 | 31.2 | % | 311,525 | 19.5 | % | 1,287,560 | 28.1 | % | 1,124,793 | 21.6 | % | ||||||||||||||||||||||||||
Operating Profit | 10,547 | 0.8 | % | 271,088 | 17.0 | % | 331,052 | 7.2 | % | 810,359 | 15.6 | % | ||||||||||||||||||||||||||
Interest Expense | 22,435 | 1.6 | % | 24,516 | 1.5 | % | 90,826 | 2.0 | % | 98,268 | 1.9 | % | ||||||||||||||||||||||||||
Other Income, Net | (6,760 | ) | -0.5 | % | (32,014 | ) | -2.0 | % | (30,176 | ) | -0.7 | % | (74,059 | ) | -1.4 | % | ||||||||||||||||||||||
(Loss) Earnings before Income Taxes | (5,128 | ) | -0.4 | % | 278,586 | 17.5 | % | 270,402 | 5.9 | % | 786,150 | 15.1 | % | |||||||||||||||||||||||||
Income Tax (Benefit) Expense | (13,894 | ) | -1.0 | % | 283,884 | 17.8 | % | 49,968 | 1.1 | % | 389,543 | 7.5 | % | |||||||||||||||||||||||||
Net Earnings (Loss) | $ | 8,766 | 0.6 | % | $ | (5,298 | ) | -0.3 | % | $ | 220,434 | 4.8 | % | $ | 396,607 | 7.6 | % | |||||||||||||||||||||
Per Common Share | ||||||||||||||||||||||||||||||||||||||
Net Earnings (Loss) | ||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.07 | $ | (0.04 | ) | $ | 1.75 | $ | 3.17 | |||||||||||||||||||||||||||||
Diluted | $ | 0.07 | $ | (0.04 | ) | $ | 1.74 | $ | 3.12 | |||||||||||||||||||||||||||||
Cash Dividends Declared | $ | 0.63 | $ | 0.57 | $ | 2.52 | $ | 2.28 | ||||||||||||||||||||||||||||||
Weighted Average Number of Shares | ||||||||||||||||||||||||||||||||||||||
Basic | 126,582 | 124,528 | 126,132 | 125,039 | ||||||||||||||||||||||||||||||||||
Diluted | 127,237 | 124,528 | 126,890 | 127,031 | ||||||||||||||||||||||||||||||||||
HASBRO, INC. |
||||||||||||
(Thousands of Dollars) |
||||||||||||
Year Ended | ||||||||||||
December 30, |
December 31, |
|||||||||||
Cash Flows from Operating Activities: | ||||||||||||
Net Earnings | $ | 220,434 | $ | 396,607 | ||||||||
Non-Cash Adjustments | 327,339 | 331,770 | ||||||||||
Changes in Operating Assets and Liabilities | 98,224 | (3,999 | ) | |||||||||
Net Cash Provided by Operating Activities | 645,997 | 724,378 | ||||||||||
Cash Flows from Investing Activities: | ||||||||||||
Additions to Property, Plant and Equipment | (140,426 | ) | (134,877 | ) | ||||||||
Investments and Acquisitions, Net of Cash Acquired | (155,451 | ) | - | |||||||||
Other | 9,400 | 3,396 | ||||||||||
Net Cash Utilized by Investing Activities | (286,477 | ) | (131,481 | ) | ||||||||
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 Short-term Borrowings | (142,357 | ) | (18,419 | ) | ||||||||
Purchases of Common Stock | (250,054 | ) | (151,311 | ) | ||||||||
Stock-Based Compensation Transactions | 29,999 | 29,431 | ||||||||||
Dividends Paid | (309,258 | ) | (276,973 | ) | ||||||||
Employee Taxes Paid for Shares Withheld | (58,344 | ) | (31,994 | ) | ||||||||
Other | (7,087 | ) | (6,785 | ) | ||||||||
Net Cash Utilized by Financing Activities | (737,101 | ) | (312,173 | ) | ||||||||
Effect of Exchange Rate Changes on Cash | (21,282 | ) | 18,225 | |||||||||
Cash and Cash Equivalents at Beginning of Year | 1,581,234 | 1,282,285 | ||||||||||
Cash and Cash Equivalents at End of Year | $ | 1,182,371 | $ | 1,581,234 | ||||||||
HASBRO, INC. SUPPLEMENTAL FINANCIAL DATA (Unaudited) |
||||||||||||||||||||||||||||||
(Thousands of Dollars) | Quarter Ended | Year Ended | ||||||||||||||||||||||||||||
December 30, |
December 31, |
% |
December 30, |
December 31, |
% |
|||||||||||||||||||||||||
Major Segment Results |
||||||||||||||||||||||||||||||
U.S. and Canada Segment: |
||||||||||||||||||||||||||||||
External Net Revenues | $ | 685,605 | $ | 750,690 | -9 | % | $ | 2,433,412 | $ | 2,690,527 | -10 | % | ||||||||||||||||||
Operating Profit | 102,649 | 146,353 | -30 | % | 382,013 | 509,942 | -25 | % | ||||||||||||||||||||||
Operating Margin | 15.0 | % | 19.5 | % | 15.7 | % | 19.0 | % | ||||||||||||||||||||||
International Segment: |
||||||||||||||||||||||||||||||
External Net Revenues | 618,492 | 722,505 | -14 | % | 1,847,585 | 2,233,579 | -17 | % | ||||||||||||||||||||||
Operating Profit | 29,111 | 79,234 | -63 | % | 39,470 | 228,669 | -83 | % | ||||||||||||||||||||||
Operating Margin | 4.7 | % | 11.0 | % | 2.1 | % | 10.2 | % | ||||||||||||||||||||||
Entertainment and Licensing Segment: |
||||||||||||||||||||||||||||||
External Net Revenues | 85,064 | 122,916 | -31 | % | 298,540 | 285,579 | 5 | % | ||||||||||||||||||||||
Operating Profit | (48,880 | ) | 56,820 | -186 | % | 17,311 | 96,400 | -82 | % | |||||||||||||||||||||
Operating Margin | -57.5 | % | 46.2 | % | 5.8 | % | 33.8 | % | ||||||||||||||||||||||
International Segment Net Revenues by Major Geographic Region |
||||||||||||||||||||||||||||||
Europe | $ | 360,411 | $ | 460,482 | -22 | % | $ | 1,046,901 | $ | 1,381,949 | -24 | % | ||||||||||||||||||
Latin America | 146,001 | 146,017 | 0 | % | 454,066 | 485,088 | -6 | % | ||||||||||||||||||||||
Asia Pacific | 112,080 | 116,006 | -3 | % | 346,618 | 366,542 | -5 | % | ||||||||||||||||||||||
Total | $ | 618,492 | $ | 722,505 | $ | 1,847,585 | $ | 2,233,579 | ||||||||||||||||||||||
Net Revenues by Brand Portfolio (1) |
||||||||||||||||||||||||||||||
Franchise Brands | $ | 729,916 | $ | 796,254 | -8 | % | $ | 2,445,902 | $ | 2,690,394 | -9 | % | ||||||||||||||||||
Partner Brands | 272,859 | 342,873 | -20 | % | 987,283 | 1,271,597 | -22 | % | ||||||||||||||||||||||
Hasbro Gaming | 267,358 | 343,283 | -22 | % | 787,692 | 893,019 | -12 | % | ||||||||||||||||||||||
Emerging Brands | 119,028 | 113,701 | 5 | % | 358,769 | 354,772 | 1 | % | ||||||||||||||||||||||
Total Net Revenues | $ | 1,389,161 | $ | 1,596,111 | $ | 4,579,646 | $ | 5,209,782 | ||||||||||||||||||||||
Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, totaled $479,005 and $1,443,164 for the quarter and year ended December 30, 2018, respectively, down 12% and 4%, respectively, from revenues of $546,397 and $1,497,794 for the quarter and year ended December 31, 2017, respectively. |
(1) For the quarter and year ended December 31, 2017, revenues of $32,036 and $122,432, respectively, were reclassified from Emerging Brands to Franchise Brands to conform to the presentation for the quarter and year ended December 30, 2018. |
HASBRO, INC. SUPPLEMENTAL FINANCIAL DATA RECONCILIATION OF AS REPORTED TO ADJUSTED OPERATING RESULTS (Unaudited) |
||||||||||||||||||||
(Thousands of Dollars) | ||||||||||||||||||||
Non-GAAP Adjustments Impacting Operating Profit |
||||||||||||||||||||
Quarter Ended |
Year Ended |
|||||||||||||||||||
Pre-tax |
Post-tax |
Pre-tax |
Post-tax |
|||||||||||||||||
Incremental costs impact of Toys"R"Us (1) | $ | (10,068 | ) | $ | (8,543 | ) | $ | 60,360 | $ | 52,829 | ||||||||||
Severance (2) | 72,000 | 62,249 | 89,349 | 77,948 | ||||||||||||||||
Asset Impairments (3) | 117,556 | 96,928 | 117,556 | 96,928 | ||||||||||||||||
$ |
179,488 |
$ | 150,634 | $ | 267,265 | $ | 227,705 | |||||||||||||
(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. In the fourth quarter of 2018, the Company made adjustments to the charges previously recorded based on its final settlement with Toys"R"Us. |
(2) In the first quarter of 2018, the Company incurred $17.3 million of 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. Additionally, in the fourth quarter of 2018, the Company recorded an additional $72.0 million of severance charges. All 2018 severance charges constitute the "2018 Restructuring Program." These charges were included in Corporate and Eliminations. |
(3) In the fourth quarter of 2018, the Company conducted its annual impairment test. The results of such test resulted in a write-off of goodwill from its Backflip business of $86.3 million, as well as impairments of certain definite-lived intangible assets totaling $31.3 million. |
Reconciliation of Operating Profit Results |
||||||||||||||||||||||||||||||||
Quarter Ended December 30, 2018 | Year Ended December 30, 2018 | |||||||||||||||||||||||||||||||
As Reported |
Non-GAAP |
Adjusted | As Reported |
Non-GAAP |
Adjusted | |||||||||||||||||||||||||||
Adjusted Company Results |
||||||||||||||||||||||||||||||||
External Net Revenues | $ | 1,389,161 | $ | - | $ | 1,389,161 | $ | 4,579,646 | $ | - | $ | 4,579,646 | ||||||||||||||||||||
Operating Profit | 10,547 | 179,488 | 190,035 | 331,052 | 267,265 | 598,317 | ||||||||||||||||||||||||||
Operating Margin | 0.8 | % | 12.9 | % | 13.7 | % | 7.2 | % | 5.8 | % | 13.1 | % | ||||||||||||||||||||
Adjusted Segment Results |
||||||||||||||||||||||||||||||||
U.S. and Canada Segment: |
||||||||||||||||||||||||||||||||
External Net Revenues | $ | 685,605 | $ | - | $ | 685,605 | $ | 2,433,412 | $ | - | $ | 2,433,412 | ||||||||||||||||||||
Operating Profit | 102,649 | (6,518 | ) | 96,131 | 382,013 | 45,759 | 427,772 | |||||||||||||||||||||||||
Operating Margin | 15.0 | % | -1.0 | % | 14.0 | % | 15.7 | % | 1.9 | % | 17.6 | % | ||||||||||||||||||||
International Segment: |
||||||||||||||||||||||||||||||||
External Net Revenues | 618,492 | - | 618,492 | 1,847,585 | - | 1,847,585 | ||||||||||||||||||||||||||
Operating Profit | 29,111 | (3,550 | ) | 25,561 | 39,470 | 7,601 | 47,071 | |||||||||||||||||||||||||
Operating Margin | 4.7 | % | -0.6 | % | 4.1 | % | 2.1 | % | 0.4 | % | 2.5 | % | ||||||||||||||||||||
Entertainment and Licensing Segment: |
||||||||||||||||||||||||||||||||
External Net Revenues | 85,064 | - | 85,064 | 298,540 | - | 298,540 | ||||||||||||||||||||||||||
Operating Profit | (48,880 | ) | 86,253 | 37,373 | 17,311 | 86,253 | 103,564 | |||||||||||||||||||||||||
Operating Margin | -57.5 | % | 101.4 | % | 43.9 | % | 5.8 | % | 28.9 | % | 34.7 | % |
Corporate and Eliminations: |
The Corporate and Eliminations segment included non-GAAP adjustments of $103.3 million for the quarter ended December 30, 2018 and $127.7 million for the year ended December 30, 2018, consisting of $72.0 million in Q4 2018 and $89.3 million in FY 2018 of severance; $31.3 million for both Q4 2018 and FY 2018 of asset impairments; and $7.0 million of royalty expense related to Toys"R"Us losses in FY 2018. |
HASBRO, INC. |
||||||||||||||||||||||
(Thousands of Dollars) | ||||||||||||||||||||||
Reconciliation of Net Earnings and Earnings per Share |
||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||
(all adjustments reported after-tax) |
December 30, |
Diluted Per Share |
December 31, |
Diluted Per Share |
||||||||||||||||||
Net Earnings (Loss), as Reported | $ | 8,766 | $ | 0.07 | $ | (5,298 | ) | $ | (0.04 | ) | ||||||||||||
Incremental costs impact of Toys"R"Us | (8,543 | ) | (0.07 | ) | - | - | ||||||||||||||||
Severance | 62,249 | 0.49 | - | - | ||||||||||||||||||
Impact of Tax Reform (1) | 10,196 | 0.08 | 296,512 | 2.35 | ||||||||||||||||||
Asset Impairments | 96,928 | 0.76 | - | - | ||||||||||||||||||
Net Earnings, as Adjusted | $ | 169,596 | $ | 1.33 | $ | 291,214 | $ | 2.30 | ||||||||||||||
Year Ended | ||||||||||||||||||||||
(all adjustments reported after-tax) |
December 30, |
Diluted Per Share |
December 31, |
Diluted Per Share |
||||||||||||||||||
Net Earnings, as Reported | $ | 220,434 | $ | 1.74 | $ | 396,607 | $ | 3.12 | ||||||||||||||
Incremental costs impact of Toys"R"Us | 52,829 | 0.42 | - | - | ||||||||||||||||||
Severance | 77,948 | 0.61 | - | - | ||||||||||||||||||
Impact of Tax Reform (1) | 40,650 | 0.32 | 296,512 | 2.33 | ||||||||||||||||||
Asset Impairments | 96,928 | 0.76 | - | - | ||||||||||||||||||
Net Earnings, as Adjusted | $ | 488,789 | $ | 3.85 | $ | 693,119 | $ | 5.46 | ||||||||||||||
(1) The Company made adjustments to provisional U.S. Tax Reform amounts recorded in the fourth quarter of 2017 based on additional regulations issued in 2018. | ||||||||||||||||||||||
Reconciliation of EBITDA |
Quarter Ended | Year Ended | ||||||||||||||||||||
December 30, |
December 31, |
December 30, |
December 31, |
|||||||||||||||||||
Net Earnings (Loss) | $ | 8,766 | $ | (5,298 | ) | $ | 220,434 | $ | 396,607 | |||||||||||||
Interest Expense | 22,435 | 24,516 | 90,826 | 98,268 | ||||||||||||||||||
Income Taxes (including Tax Reform) | (13,894 | ) | 283,884 | 49,968 | 389,543 | |||||||||||||||||
Depreciation | 34,340 | 35,165 | 139,255 | 143,018 | ||||||||||||||||||
Amortization of Intangibles | 8,830 | 6,564 | 28,703 | 28,818 | ||||||||||||||||||
EBITDA | $ | 60,477 | $ | 344,831 | $ | 529,186 | $ | 1,056,254 | ||||||||||||||
Non-GAAP Adjustments | 179,488 |
(19,911 |
) |
267,265 |
(19,911 |
) |
||||||||||||||||
Adjusted EBITDA | $ | 239,965 | $ | 324,920 | $ | 796,451 | $ | 1,036,343 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20190208005169/en/
Source:
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