- First quarter 2019 revenues increased 2% to $732.5 million; Absent
a negative $24.3 million impact of foreign exchange, first quarter
2019 revenues grew 6%
- Revenues increased 1% in the U.S. and Canada segment and 24% in the
Entertainment, Licensing and Digital segment; International segment
revenues declined 2%, but increased 6% absent a negative $23.4 million
impact of foreign exchange
- Franchise Brands revenue increased 9%; Hasbro Gaming up 2%;
Emerging Brands up 22%; and Partner Brand revenues declined 14%
- Operating profit increased to $36.1 million or 4.9% of revenues
- Net earnings increased to $26.7 million or $0.21 per diluted share
- Quarter ending cash of $1.2 billion; Returned $128.5 million to
shareholders including $79.3 million in cash dividends and $49.2
million in share repurchases
PAWTUCKET, R.I.--(BUSINESS WIRE)--Apr. 23, 2019--
Hasbro,
Inc. (NASDAQ: HAS) today reported financial results for the first
quarter 2019. Net revenues for the first quarter 2019 increased 2% to
$732.5 million compared to $716.3 million in 2018. Absent a negative
$24.3 million impact of foreign exchange, first quarter 2019 revenues
grew 6%.
Net earnings for the first quarter were $26.7 million, or $0.21 per
diluted share, versus a net loss for the first quarter 2018 of $112.5
million, or $0.90 per diluted share. The 2018 reported net loss includes
after-tax expenses of $61.4 million, primarily bad debt, associated with
Toys“R”Us; $15.7 million of severance costs associated with the
Company’s commercial organization transformation; and a net charge of
$47.8 million related to U.S. tax reform (the “Non-GAAP Adjustments”).
Excluding the Non-GAAP Adjustments, adjusted net earnings for the first
quarter 2018 were $12.4 million or $0.10 per diluted share.
“The global Hasbro team is executing very well and delivered a good
start to the year,” said Brian Goldner, Hasbro’s chairman and chief
executive officer. “Our long-term investments in new platforms provided
a meaningful contribution from our digital and e-sports initiative, Magic:
The Gathering Arena, as well as growth in MAGIC: THE GATHERING
tabletop revenues. In addition, MONOPOLY, PLAY-DOH and TRANSFORMERS were
among the brands posting revenue gains this quarter. We are beginning to
see improvement in our commercial markets, notably in the U.S. and
Europe, and operating profit was driven by high margin revenue growth
and our cost savings activities. With most of the year ahead of us, we
remain on track to deliver profitable growth for the full-year 2019.”
“In addition to executing on the top-line, our team remains focused on
implementing the cost savings initiatives we announced last year,” said
Deborah Thomas, Hasbro’s chief financial officer. “We continue to expect
full-year net cost savings of $50-$55 million, as we announced in
February. Our balance sheet is strong and we continue investing in areas
intended to drive long-term profitable growth.”
First Quarter 2019 Major Segment Performance
|
|
|
|
|
|
|
|
|
Net Revenues ($ Millions)
|
|
Operating Profit (Loss) ($ Millions)
|
|
Adjusted Operating Profit (Loss) ($M)2
|
|
Q1 2019 |
|
Q1 2018 |
|
% Change |
|
Q1 2019 |
|
Q1 2018 |
|
Q1 2018 |
U.S. and Canada1 |
|
$357.9
|
|
$353.9
|
|
+1%
|
|
$13.5
|
|
$(26.6)
|
|
$25.7
|
International |
|
$282.6
|
|
$287.9
|
|
-2%
|
|
$(30.4)
|
|
$(56.1)
|
|
$(44.9)
|
Entertainment, Licensing and Digital1
|
|
$92.0
|
|
$74.4
|
|
+24%
|
|
$30.0
|
|
$17.1
|
|
$17.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1The Entertainment and Licensing segment is now the
Entertainment, Licensing and Digital segment. For the quarter ended
April 1, 2018, Wizards of the Coast digital gaming revenues of $10.4
million, and operating profit of $3.2 million, were reclassified from
the U.S. and Canada Segment to the Entertainment, Licensing and Digital
segment. The full-year 2018 revenue reclassification is expected to be
approximately $58 million.
2Please see the attached table, Supplemental
Financial Data Reconciliation of As Reported to Adjusted Operating
Results, for a reconciliation of as reported to adjusted operating
profit.
First quarter 2019 U.S. and Canada segment net revenues increased 1% to
$357.9 million compared to $353.9 million in 2018. Revenue growth in
Franchise Brands, Hasbro Gaming and Emerging Brands was partially offset
by a decline in Partner Brands. The segment reported operating profit of
$13.5 million versus an operating loss of $26.6 million and an adjusted
operating profit of $25.7 million in 2018. The segment’s operating
profit in 2019 was adversely impacted by product mix, higher intangible
amortization associated with the POWER RANGERS acquisition and start-up
expenses associated with a new Midwest U.S. warehouse.
International segment net revenues for the first quarter 2019 declined
2% to $282.6 million compared to $287.9 million in 2018. Excluding a
negative $23.4 million impact of foreign exchange, International segment
revenues increased 6%.
|
|
|
|
|
Q1 2019 International Segment Revenue by Region
|
|
% Change as Reported
|
|
% Change Absent FX |
Europe |
|
-1%
|
|
+8%
|
Latin America |
|
-5%
|
|
+3%
|
Asia Pacific |
|
---
|
|
+5%
|
International |
|
-2%
|
|
+6%
|
|
|
|
|
|
International segment revenue growth in Hasbro Gaming and Emerging
Brands was more than offset by a decline in Partner Brands. Franchise
Brands revenue was flat to a year ago. Absent foreign exchange,
Franchise Brands revenue grew in the quarter. The International segment
reported an operating loss of $30.4 million compared to an operating
loss of $56.1 million and an adjusted operating loss of $44.9 million in
2018. Higher sales volume, cost savings, lower royalties and favorable
cost translation rates, all partially offset by higher intangible
amortization, drove the improvement in operating profit for the segment.
Entertainment, Licensing and Digital segment net revenues increased 24%
to $92.0 million compared to $74.4 million in 2018. Revenue growth was
driven by Magic: The Gathering Arena and consumer products
licensing revenue. Operating profit increased 75% to $30.0 million, or
32.6% of net revenues, versus $17.1 million, or 23.0% of net revenues in
2018. Operating profit gains were driven by higher revenues and lower
program production amortization, partially offset by investments in
advertising and product development for MAGIC: THE GATHERING digital
gaming initiatives.
First Quarter 2019 Brand Portfolio Performance
|
|
|
|
|
Net Revenues ($ Millions) |
|
Q1 2019 |
|
Q1 2018 |
|
% Change |
Franchise Brands |
|
$393.6
|
|
$361.7
|
|
+9%
|
Partner Brands |
|
$172.0
|
|
$200.6
|
|
-14%
|
Hasbro Gaming3 |
|
$107.6
|
|
$105.2
|
|
+2%
|
Emerging Brands |
|
$59.4
|
|
$48.8
|
|
+22%
|
|
|
|
|
|
|
|
3Hasbro’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 $243.4 million
for the first quarter 2019, up 20%, versus $203.5 million for the first
quarter 2018. Hasbro believes its gaming portfolio is a competitive
differentiator and views it in its entirety.
Franchise Brands revenue increased 9% to $393.6 million. MAGIC: THE
GATHERING, MONOPOLY, PLAY-DOH and TRANSFORMERS revenues increased in the
quarter. Franchise Brands revenue grew in the U.S. and Canada and
Entertainment, Licensing and Digital segments, and were flat in the
International segment.
Partner Brand revenues declined 14% to $172.0 million. Revenue growth
continued in BEYBLADE and we had initial shipments of UGLYDOLLS. These
revenue gains were more than offset by declines in several other brands,
based on the timing of new entertainment initiatives coming into the
market this year. Partner Brand revenues declined in the U.S. and Canada
and International segments.
Hasbro Gaming revenue increased 2% to $107.6 million. DUEL MASTERS,
CONNECT 4 and TWISTER were among the games contributing to revenue
growth for the category. Hasbro Gaming revenues increased in the U.S.
and Canada and International segments, but declined in the
Entertainment, Licensing and Digital segment. Hasbro’s total gaming
category increased 20% to $243.4 million.
Emerging Brands revenue increased 22% to $59.4 million behind revenue
for quick strike collectibles, revenue growth in SUPERSOAKER and FURREAL
FRIENDS and initial shipments of POWER RANGERS in North America.
Emerging Brands revenue grew in the U.S. and Canada and International
segments, but declined in the Entertainment, Licensing and Digital
segment.
Dividend and Share Repurchase
The Company paid $79.3 million in cash dividends to shareholders during
the first quarter 2019. The next quarterly cash dividend payment of
$0.68 per common share is scheduled for May 15, 2019 to shareholders of
record at the close of business on May 1, 2019.
During the first quarter, Hasbro repurchased 579,174 shares of common
stock at a total cost of $49.2 million and an average price of $84.90
per share. At quarter-end, $378.8 million remained available in the
current share repurchase authorization.
Conference Call Webcast
Hasbro will webcast its first quarter 2019 earnings conference call at
8:00 a.m. Eastern Time today. To listen to the live webcast and access
the accompanying presentation slides, please go to https://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 eight years. Learn more at www.hasbro.com,
and follow us on Twitter (@Hasbro)
and Instagram (@Hasbro).
© 2019 Hasbro, Inc. All Rights Reserved.
Safe Harbor
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 the expectation to return to
profitable growth in 2019 and the amount of cost savings in 2019, 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 achieve
and maintain 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, consumer disposable income, retailer inventories and spending,
including lower spending on purchases of the Company’s products; (iii)
other factors which can lower discretionary consumer spending, such as
higher costs for fuel and food, drops in the value of homes or other
consumer assets, and high levels of consumer debt; (iv) consumer
interest in entertainment properties, such as motion pictures, for which
the Company is developing and marketing products or content, 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 critical, traditional retailers face challenges from
disintermediation and our success depends on developing additional
retail channels and paths to our consumers, 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) our ability to successfully develop, launch and grow new areas of
our business, such as Magic: The Gathering Arena and esports
initiatives from our Wizards of the Coast business; (vii) 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;
(viii) 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; (ix) 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; (x) 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; (xi) consumer
interest in programming created by Hasbro Studios, and other factors
impacting the financial performance of Hasbro Studios and the Discovery
Family Channel; (xii) existing retail inventories, which can depress
purchases of new products by retailers and/or other aspects of 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; (xiii) the success of our key partner
brands, including the Company’s ability to maintain and extend solid
relationships with its key partners or the risk of delays, increased
costs or difficulties associated with any of our or our partners’
planned digital applications or media initiatives; (xiv) work
disruptions, which may impact the Company's ability to manufacture or
deliver product in a timely and cost-effective manner; (xv) 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 and faces suppressed sales
of new products caused by the liquidation of existing retail inventories
into the market; (xvi) ability to realize the benefits of cost-savings
and efficiency enhancing initiatives; (xvii) 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; (xviii) 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; (xix) the ability of the Company to
successfully diversify sourcing of its products to reduce reliance on
sources of supply in China; (xx) 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; (xxi) failure to achieve anticipated benefits of
acquisitions or investments; (xxii) the Company’s ability to protect its
assets and intellectual property, including as a result of infringement,
theft, misappropriation, cyber-attacks or other acts compromising the
integrity of the Company’s assets or intellectual property; (xxiii) the
risk of product recalls or product liability suits and costs associated
with product safety regulations; (xxiv) 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; (xxv) changes in tax laws or
regulations, or the interpretation and application of such laws and
regulations, which may cause the Company to alter tax reserves or make
other changes which significantly impact its reported financial results;
(xxvi) the impact of litigation or arbitration decisions or settlement
actions; and (xxvii) 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 statements contained herein
are based on the Company’s current beliefs and expectations. 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, in the case
of the first quarter of 2018, the impact of charges associated with the
Toys“R”Us liquidation, severance costs and U.S. tax reform, as well as
Adjusted operating profit in the first quarter of 2018 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 provides investors with an understanding of the underlying
performance of the Company’s business absent 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)
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
April 1, 2018
|
ASSETS |
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
1,196,634
|
|
$
|
1,598,944
|
Accounts Receivable, Net
|
|
|
638,417
|
|
|
612,698
|
Inventories
|
|
|
491,751
|
|
|
517,439
|
Other Current Assets
|
|
|
305,056
|
|
|
292,756
|
Total Current Assets
|
|
|
2,631,858
|
|
|
3,021,837
|
Property, Plant and Equipment, Net (1) |
|
|
395,624
|
|
|
262,418
|
Other Assets
|
|
|
1,907,291
|
|
|
1,444,817
|
Total Assets
|
|
$
|
4,934,773
|
|
$
|
4,729,072
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
Short-term Borrowings
|
|
$
|
13,409
|
|
$
|
21,611
|
Payables and Accrued Liabilities (1) |
|
|
935,316
|
|
|
830,915
|
Total Current Liabilities
|
|
|
948,725
|
|
|
852,526
|
Long-term Debt
|
|
|
1,695,462
|
|
|
1,693,977
|
Other Liabilities (1) |
|
|
636,055
|
|
|
611,210
|
Total Liabilities
|
|
|
3,280,242
|
|
|
3,157,713
|
Total Shareholders' Equity
|
|
|
1,654,531
|
|
|
1,571,359
|
Total Liabilities and Shareholders' Equity
|
|
$
|
4,934,773
|
|
$
|
4,729,072
|
|
|
|
|
|
|
|
|
|
|
(1) In January 2019, the Company adopted Financial Accounting
Standards Update 2016-02, Leases, which requires the recognition of
lease assets and lease liabilities. As a result, the Company has
recorded operating lease right-of-use assets of $141,075 included in
Property, Plant and Equipment, Net at March 31, 2019, as well as
operating lease liabilities of $158,877 at March 31, 2019, of which
$29,534 are recorded in Payables and Accrued Liabilities and $129,343
are included in Other Liabilities.
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
(Thousands of Dollars and Shares Except Per Share Data)
|
|
March 31, 2019
|
|
% Net Revenues
|
|
April 1, 2018
|
|
% Net Revenues
|
Net Revenues
|
|
$
|
732,510
|
|
|
100.0
|
%
|
|
$
|
716,341
|
|
|
100.0
|
%
|
Costs and Expenses:
|
|
|
|
|
|
|
|
|
Cost of Sales
|
|
|
259,987
|
|
|
35.5
|
%
|
|
|
255,187
|
|
|
35.6
|
%
|
Royalties
|
|
|
59,888
|
|
|
8.2
|
%
|
|
|
69,652
|
|
|
9.7
|
%
|
Product Development
|
|
|
56,260
|
|
|
7.7
|
%
|
|
|
57,384
|
|
|
8.0
|
%
|
Advertising
|
|
|
76,604
|
|
|
10.5
|
%
|
|
|
68,016
|
|
|
9.5
|
%
|
Amortization of Intangibles
|
|
|
11,816
|
|
|
1.6
|
%
|
|
|
6,478
|
|
|
0.9
|
%
|
Program Production Cost Amortization
|
|
|
6,575
|
|
|
0.9
|
%
|
|
|
12,034
|
|
|
1.7
|
%
|
Selling, Distribution and Administration
|
|
|
225,253
|
|
|
30.8
|
%
|
|
|
328,009
|
|
|
45.8
|
%
|
Operating Profit (Loss)
|
|
|
36,127
|
|
|
4.9
|
%
|
|
|
(80,419
|
)
|
|
-11.2
|
%
|
Interest Expense
|
|
|
22,314
|
|
|
3.0
|
%
|
|
|
22,809
|
|
|
3.2
|
%
|
Other (Income) Expense, Net
|
|
|
(15,782
|
)
|
|
-2.2
|
%
|
|
|
(14,840
|
)
|
|
-2.1
|
%
|
Earnings (Loss) before Income Taxes
|
|
|
29,595
|
|
|
4.0
|
%
|
|
|
(88,388
|
)
|
|
-12.3
|
%
|
Income Tax Expense
|
|
|
2,868
|
|
|
0.4
|
%
|
|
|
24,104
|
|
|
3.4
|
%
|
Net Earnings (Loss)
|
|
$
|
26,727
|
|
|
3.6
|
%
|
|
$
|
(112,492
|
)
|
|
-15.7
|
%
|
|
|
|
|
|
|
|
|
|
Per Common Share
|
|
|
|
|
|
|
|
|
Net Earnings (Loss)
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.21
|
|
|
|
|
$
|
(0.90
|
)
|
|
|
Diluted
|
|
$
|
0.21
|
|
|
|
|
$
|
(0.90
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash Dividends Declared
|
|
$
|
0.68
|
|
|
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number of Shares
|
|
|
|
|
|
|
|
|
Basic
|
|
|
126,287
|
|
|
|
|
|
125,073
|
|
|
|
Diluted
|
|
|
126,816
|
|
|
|
|
|
125,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
(Unaudited) |
|
|
|
|
(Thousands of Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
March 31, 2019
|
|
April 1, 2018
|
Cash Flows from Operating Activities:
|
|
|
|
|
Net Earnings
|
|
$
|
26,727
|
|
|
$
|
(112,492
|
)
|
Non-Cash Adjustments
|
|
|
58,996
|
|
|
|
33,615
|
|
Changes in Operating Assets and Liabilities
|
|
|
178,771
|
|
|
|
396,616
|
|
Net Cash Provided by Operating Activities
|
|
|
264,494
|
|
|
|
317,739
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
Additions to Property, Plant and Equipment
|
|
|
(25,201
|
)
|
|
|
(28,235
|
)
|
Other
|
|
|
(1,800
|
)
|
|
|
2,007
|
|
Net Cash Utilized by Investing Activities
|
|
|
(27,001
|
)
|
|
|
(26,228
|
)
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
Net Proceeds from (Repayments of) Short-term Borrowings
|
|
|
3,419
|
|
|
|
(133,698
|
)
|
Purchases of Common Stock
|
|
|
(47,479
|
)
|
|
|
(38,126
|
)
|
Stock-Based Compensation Transactions
|
|
|
2,335
|
|
|
|
19,518
|
|
Dividends Paid
|
|
|
(79,274
|
)
|
|
|
(70,781
|
)
|
Employee Taxes Paid for Shares Withheld
|
|
|
(11,880
|
)
|
|
|
(52,637
|
)
|
Deferred Acquisition Payments
|
|
|
(87,500
|
)
|
|
|
-
|
|
Net Cash Utilized by Financing Activities
|
|
|
(220,379
|
)
|
|
|
(275,724
|
)
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash
|
|
|
(2,851
|
)
|
|
|
1,923
|
|
|
|
|
|
|
Cash and Cash Equivalents at Beginning of Year
|
|
|
1,182,371
|
|
|
|
1,581,234
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period
|
|
$
|
1,196,634
|
|
|
$
|
1,598,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
|
|
SUPPLEMENTAL FINANCIAL DATA |
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
(Thousands of Dollars)
|
|
Quarter Ended
|
|
|
|
|
March 31, 2019
|
|
April 1, 2018
|
|
% Change
|
Major Segment Results (1)
|
|
|
|
|
|
|
U.S. and Canada Segment:
|
|
|
|
|
|
|
External Net Revenues
|
|
$
|
357,851
|
|
|
$
|
353,913
|
|
|
1
|
%
|
Operating Profit (Loss)
|
|
|
13,532
|
|
|
|
(26,620
|
)
|
|
151
|
%
|
Operating Margin
|
|
|
3.8
|
%
|
|
|
-7.5
|
%
|
|
|
|
|
|
|
|
|
|
International Segment:
|
|
|
|
|
|
|
External Net Revenues
|
|
|
282,649
|
|
|
|
287,945
|
|
|
-2
|
%
|
Operating Loss
|
|
|
(30,411
|
)
|
|
|
(56,088
|
)
|
|
46
|
%
|
Operating Margin
|
|
|
-10.8
|
%
|
|
|
-19.5
|
%
|
|
|
|
|
|
|
|
|
|
Entertainment, Licensing and Digital Segment:
|
|
|
|
|
|
|
External Net Revenues
|
|
|
91,994
|
|
|
|
74,405
|
|
|
24
|
%
|
Operating Profit
|
|
|
30,020
|
|
|
|
17,143
|
|
|
75
|
%
|
Operating Margin
|
|
|
32.6
|
%
|
|
|
23.0
|
%
|
|
|
|
|
|
|
|
|
|
International Segment Net Revenues by
Major Geographic Region
|
|
|
Europe
|
|
$
|
153,379
|
|
|
$
|
155,562
|
|
|
-1
|
%
|
Latin America
|
|
|
62,777
|
|
|
|
65,961
|
|
|
-5
|
%
|
Asia Pacific
|
|
|
66,493
|
|
|
|
66,422
|
|
|
0
|
%
|
Total
|
|
$
|
282,649
|
|
|
$
|
287,945
|
|
|
|
|
|
|
|
|
|
|
Net Revenues by Brand Portfolio
|
|
|
|
|
|
|
Franchise Brands
|
|
$
|
393,574
|
|
|
$
|
361,706
|
|
|
9
|
%
|
Partner Brands
|
|
|
171,989
|
|
|
|
200,592
|
|
|
-14
|
%
|
Hasbro Gaming
|
|
|
107,565
|
|
|
|
105,227
|
|
|
2
|
%
|
Emerging Brands
|
|
|
59,382
|
|
|
|
48,816
|
|
|
22
|
%
|
Total Net Revenues
|
|
$
|
732,510
|
|
|
$
|
716,341
|
|
|
|
|
|
|
|
|
|
|
Hasbro's total gaming category, including all gaming revenue, most
notably MAGIC: THE GATHERING and MONOPOLY, totaled $243,390 for the
first quarter of 2019, up 20%, from revenues of $203,542 for the first
quarter of 2018.
(1) For the quarter ended April 1, 2018, revenues of $10,384, and
operating profit of $3,237, were reclassified from the U.S. and Canada
segment to the Entertainment, Licensing and Digital segment.
|
|
|
|
|
|
|
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 April 1, 2018
|
|
|
|
|
Pre-tax adjustments
|
|
Post-tax adjustments
|
|
|
Incremental costs impact of Toys"R"Us (1) |
|
$
|
70,428
|
|
|
$
|
61,372
|
|
|
|
Severance (2) |
|
|
17,349
|
|
|
|
15,699
|
|
|
|
|
|
$
|
87,777
|
|
|
$
|
77,071
|
|
|
|
|
|
|
|
|
|
|
(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
$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. These
charges were included in Corporate and Eliminations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating Profit (Loss)
Results
|
|
|
|
|
|
|
|
|
Quarter Ended April 1, 2018
|
|
|
As Reported
|
|
Non-GAAP Adjustments
|
|
Adjusted
|
Adjusted Company Results
|
|
|
|
|
|
|
External Net Revenues
|
|
$
|
716,341
|
|
|
$
|
-
|
|
|
$
|
716,341
|
|
Operating Profit (Loss)
|
|
|
(80,419
|
)
|
|
|
87,777
|
|
|
|
7,358
|
|
Operating Margin
|
|
|
-11.2
|
%
|
|
|
12.3
|
%
|
|
|
1.0
|
%
|
|
|
|
|
|
|
|
Adjusted Segment Results
|
|
|
|
|
|
|
U.S. and Canada Segment:
|
|
|
|
|
|
|
External Net Revenues
|
|
$
|
353,913
|
|
|
$
|
-
|
|
|
$
|
353,913
|
|
Operating Profit (Loss)
|
|
|
(26,620
|
)
|
|
|
52,277
|
|
|
|
25,657
|
|
Operating Margin
|
|
|
-7.5
|
%
|
|
|
14.8
|
%
|
|
|
7.2
|
%
|
|
|
|
|
|
|
|
International Segment:
|
|
|
|
|
|
|
External Net Revenues
|
|
|
287,945
|
|
|
|
-
|
|
|
|
287,945
|
|
Operating Profit (Loss)
|
|
|
(56,088
|
)
|
|
|
11,151
|
|
|
|
(44,937
|
)
|
Operating Margin
|
|
|
-19.5
|
%
|
|
|
3.9
|
%
|
|
|
-15.6
|
%
|
|
|
|
|
|
|
|
Entertainment, Licensing and Digital Segment:
|
|
|
|
|
|
|
External Net Revenues
|
|
|
74,405
|
|
|
|
-
|
|
|
|
74,405
|
|
Operating Profit
|
|
|
17,143
|
|
|
|
-
|
|
|
|
17,143
|
|
Operating Margin
|
|
|
23.0
|
%
|
|
|
0.0
|
%
|
|
|
23.0
|
%
|
|
|
|
|
|
|
|
Corporate and Eliminations:
|
|
|
|
|
|
|
The Corporate and Eliminations segment included non-GAAP adjustments
of $24.3 million for the quarter ended April 1, 2018, consisting of
$17.3 million of severance; and $7.0 million of royalty expense
related to Toys"R"Us losses.
|
|
|
|
|
|
|
|
|
|
|
HASBRO, INC. |
|
|
|
|
|
|
|
|
SUPPLEMENTAL FINANCIAL DATA |
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
(Thousands of Dollars and Shares, Except Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Earnings and
Earnings per Share
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
(all adjustments reported after-tax) |
|
March 31, 2019
|
|
Diluted Per Share Amount
|
|
April 1, 2018
|
|
Diluted Per Share Amount (1)
|
Net Earnings (Loss), as Reported
|
|
$
|
26,727
|
|
$
|
0.21
|
|
|
$
|
(112,492
|
)
|
|
$
|
(0.90
|
)
|
Incremental costs impact of Toys"R"Us
|
|
|
-
|
|
|
-
|
|
|
|
61,372
|
|
|
|
0.49
|
|
Severance
|
|
|
-
|
|
|
-
|
|
|
|
15,699
|
|
|
|
0.12
|
|
Impact of Tax Reform (2) |
|
|
-
|
|
|
-
|
|
|
|
47,790
|
|
|
|
0.38
|
|
Net Earnings, as Adjusted
|
|
$
|
26,727
|
|
$
|
0.21
|
|
|
$
|
12,369
|
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
(1) Diluted Per Share Amount for the impact of Toys"R"Us,
severance and Tax Reform and net earnings, as adjusted, for Q1 2018
are calculated using dilutive shares of 126,095 for the quarter.
|
(2) The Company made adjustments to provisional U.S. Tax
Reform amounts recorded in the fourth quarter of 2017 based on
additional regulations issued in the first quarter of 2018.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA
|
|
Quarter Ended
|
|
|
|
|
|
|
March 31, 2019
|
|
April 1, 2018
|
|
|
|
|
Net Earnings (Loss)
|
|
$
|
26,727
|
|
$
|
(112,492
|
)
|
|
|
|
|
Interest Expense
|
|
|
22,314
|
|
|
22,809
|
|
|
|
|
|
Income Taxes (including Tax Reform)
|
|
|
2,868
|
|
|
24,104
|
|
|
|
|
|
Depreciation
|
|
|
27,028
|
|
|
26,221
|
|
|
|
|
|
Amortization of Intangibles
|
|
|
11,816
|
|
|
6,478
|
|
|
|
|
|
EBITDA
|
|
$
|
90,753
|
|
$
|
(32,880
|
)
|
|
|
|
|
Non-GAAP Adjustments
|
|
|
-
|
|
|
(87,777
|
)
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
90,753
|
|
$
|
54,897
|
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20190423005473/en/
Source: Hasbro, Inc.
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