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 24, 2017

 

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))

 

 

 

 

 

 


 

 

 

Item 2.02          Results of Operations and Financial Condition.

 

On July 24, 2017, Hasbro, Inc. ("Hasbro" or "we") announced our financial results for the fiscal quarter ended July 2, 2017, and certain other financial information. The press release, attached as Exhibit 99.1, includes a non-GAAP financial measure as defined under SEC rules, specifically EBITDA.  EBITDA represents net earnings attributable to Hasbro, Inc. excluding net loss attributable to noncontrolling interests, interest expense, income taxes, depreciation and amortization. As required by SEC rules, we have provided reconciliation on the attached schedule of this measure to the most directly comparable GAAP measure. Management believes that EBITDA is one of the appropriate measures for evaluating the operating performance of the Company because it reflects the resources available for strategic opportunities including, among others, to invest in the business, strengthen the balance sheet, and make strategic acquisitions.

 

This non-GAAP measure 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 24, 2017.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

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 24, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

EXHIBIT INDEX

Exhibit No.

 

Description

 

99.1

 

Hasbro, Inc. Press Release, dated July 24, 2017.

 

 

 


 

 

Exhibit 99.1 

 

 

For Immediate Release

 

Hasbro Reports Revenue, Operating Profit and Net Earnings

Growth for Second Quarter 2017

·         Second quarter 2017 revenues grew 11% to $972.5 million including revenue growth of 16% in the U.S. and Canada segment and 6% in the International segment; Entertainment and Licensing segment revenues declined 1%;

·         Growth in Franchise Brands, Hasbro Gaming and Partner Brands offset a decline in Emerging Brands;

·         Operating profit increased 18% to $100.0 million, or 10.3% of net revenues;

·         Net earnings increased 30% to $67.7 million or $0.53 per diluted share; Reported net earnings include a $0.01 per diluted share benefit versus second quarter 2016 from the adoption of FASB ASU No. 2016-09;

·         $1.4 billion in cash and cash equivalents at quarter end.

 

Pawtucket, R.I., July 24, 2017 -- Hasbro, Inc. (NASDAQ: HAS) today reported financial results for the second quarter 2017.  Net revenues for the second quarter 2017 increased 11% to $972.5 million versus $878.9 million in 2016. 

 

Net earnings for the second quarter 2017 increased 30% to $67.7 million, or $0.53 per diluted share, compared to $52.1 million, or $0.41 per diluted share, in 2016.  Reported net earnings include a $0.01 per diluted share benefit versus second quarter 2016 from the adoption of FASB ASU No. 2016-09, Improvements to Employee Share-Based Payment Accounting. 

  

“The Hasbro team executed another very strong quarter across the Brand Blueprint.  Story-led brands and innovative brand initiatives drove double-digit revenue growth and an increase in operating profit margin,” said Brian Goldner, Hasbro’s chairman and chief executive officer.  “Franchise Brand, Hasbro Gaming and Partner Brand revenues grew year-over-year, and revenue increased across all geographic regions.  We entered the important second half of the year with strong consumer momentum, a robust and diverse entertainment slate and compelling new brand initiatives.”

 

“Our balance sheet and cash flows remain strong.  While we are seeing some softness in economic conditions in Brazil and the U.K., our brands continue to resonate with consumers,” said Deborah Thomas, Hasbro’s chief financial officer.  “We are well positioned with innovative new product driven by strong entertainment as we enter the second half of the year.”

 

 


 

 

 

Second Quarter 2017 Major Segment Performance

 

 

 

Net Revenues ($ Millions)

Operating Profit ($ Millions)

Q2 2017

Q2 2016

% Change

Q2 2017

Q2 2016

% Change

U.S. and Canada

$494.4

$425.9

+16%

$81.6

$58.0

+41%

International

$426.6

$401.1

+6%

$16.9

$29.7

-43%

Entertainment and Licensing

$51.5

$51.9

-1%

$11.3

$13.8

-18%

 

Second quarter 2017 U.S. and Canada segment net revenues increased 16% to $494.4 million compared to $425.9 million in 2016.  Revenues grew in Franchise Brands, Partner Brands and Hasbro Gaming, but declined in Emerging Brands.  The U.S. and Canada segment reported operating profit increased 41% to $81.6 million, or 16.5% of net revenues, compared to $58.0 million, or 13.6% of net revenues, in 2016.   

 

International segment net revenues increased 6% to $426.6 million compared to $401.1 million in 2016.  Second quarter 2017 International segment revenues include a favorable $2.4 million impact of foreign exchange.  Revenue growth in Franchise Brands and Hasbro Gaming offset declines in Partner Brands and Emerging Brands.  On a regional basis, Europe revenues increased 4%, Latin America increased 3% and Asia Pacific increased 18%.  Emerging markets revenues increased 7% in the quarter.  International segment operating profit decreased 43% to $16.9 million, or 4.0% of net revenues, compared to $29.7 million, or 7.4% of net revenues, in 2016. 

 

Entertainment and Licensing segment net revenues decreased 1% to $51.5 million compared to $51.9 million in 2016.  Growth in digital gaming, led by Backflip Studios, was offset by declines in entertainment revenues.  The Entertainment and Licensing segment operating profit decreased $2.5 million, or 18%, to $11.3 million, or 22.0% of net revenues, compared to $13.8 million, or 26.6% of net revenues, in 2016.

 

Second Quarter 2017 Brand Portfolio Performance

 

 

Net Revenues ($ Millions)

Q2 2017

Q2 2016

% Change

Six Months 2017

Six Months 2016

% Change

Franchise Brands

$545.7

$452.3

+21%

$976.5

$868.6

+12%

Partner Brands

$230.0

$227.1

+1%

$443.0

$485.3

-9%

Hasbro Gaming*

$133.9

$126.4

+6%

$269.6

$226.7

+19%

Emerging Brands

$62.9

$73.2

-14%

$133.1

$129.5

+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 $273.3 million for the second quarter 2017, up 20%, versus $227.7 million in the second quarter 2016 and up 15% to $526.6 million for the six months 2017 versus $458.8 million for the six months 2016.  Hasbro believes its gaming portfolio is a competitive differentiator and views it in its entirety.

 

 


 

Second quarter 2017 Franchise Brand revenues increased 21% to $545.7 million driven by revenue growth in TRANSFORMERS, MAGIC: THE GATHERING, NERF and MONOPOLY. 

   

Partner Brand revenues increased 1% to $230.0 million.  BEYBLADE, DREAMWORKS’ TROLLS, MARVEL and DISNEY PRINCESS grew revenues in the quarter.  STAR WARS is well positioned ahead of the September 1st on-shelf date for STAR WARS: THE LAST JEDI merchandise.  Marvel has a robust entertainment slate this year and both MARVEL’S GUARDIANS OF THE GALAXY Vol. 2 and SPIDER-MAN HOMECOMING contributed positively to the second quarter and have good momentum entering the second half of the year.  

 

Hasbro Gaming revenues grew 6% to $133.9 million driven by Hasbro’s diverse gaming portfolio, including face-to-face gaming, off-the-board gaming and digital gaming.  Success of several new games along with traditional properties, including DUNGEONS & DRAGONS and OPERATION, drove the gains in the quarter.  Hasbro’s total gaming category grew 20% to $273.3 million and saw incremental revenue growth from MAGIC: THE GATHERING and MONOPOLY. 

 

Emerging Brands revenue declined 14% to $62.9 million, primarily driven by declines in PLAYSKOOL, SUPER SOAKER and EASY-BAKE OVEN products.  BABY ALIVE revenues were down slightly in the quarter, primarily due to Brazil, but revenues are up in the first half.  

 

Dividend and Share Repurchase

 

The Company paid $71.3 million in cash dividends to shareholders during the second quarter 2017.  The next quarterly cash dividend payment of $0.57 per common share is scheduled for August 15, 2017 to shareholders of record at the close of business on August 1, 2017. 

 

During the second quarter, Hasbro repurchased 6,100 shares of common stock at a total cost of $0.6 million and an average price of $94.99 per share.  At quarter-end, $309.4 million remained available in the current share repurchase authorization. 

 

Conference Call Webcast

 

Hasbro will webcast its second quarter 2017 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, LITTLEST PET SHOP and MAGIC: THE GATHERING. The Company's Hasbro Studios and its film label, Allspark Pictures, are building its brands globally through great storytelling and content on all screens. Through its commitment to corporate social responsibility and philanthropy, Hasbro is helping to make the world a better place for children and their families. Learn more at www.hasbro.com, and follow us on Twitter (@Hasbro & @HasbroNews) and Instagram (@Hasbro).

 


 

© 2017 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 other 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 profitably recover the Company’s costs; (ii) downturns in economic conditions affecting the Company’s markets which can negatively impact the Company’s retail customers and consumers, and which can result in lower employment levels, lower consumer disposable income 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) potential difficulties or delays the Company may experience in implementing cost savings and efficiency enhancing initiatives; (v) 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; (vi) 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; (vii) 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; (viii) 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; (ix) 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; (x) delays, increased costs or difficulties associated with any of our or our partners’ planned digital applications or media initiatives; (xi) work disruptions, which may impact the Company's ability to manufacture or deliver product in a timely and cost-effective manner; (xii) the bankruptcy or other lack of success of one of the Company's significant retailers which could negatively impact the Company's revenues or bad debt exposure; (xiii) 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; (xiv) 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; (xv) the risk of product recalls or product liability suits and costs associated with product safety regulations; (xvi) 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; (xvii) the impact of litigation or arbitration decisions or

 


 

settlement actions; and (xviii) 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.

This press release includes a non-GAAP financial measure as defined under SEC rules, specifically EBITDA.  EBITDA represents net earnings attributable to Hasbro, Inc. excluding net loss attributable to noncontrolling interests, interest expense, income taxes, depreciation and amortization. As required by SEC rules, we have provided reconciliation on the attached schedule of this measure to the most directly comparable GAAP measure. Management believes that EBITDA is one of the appropriate measures for evaluating the operating performance of the Company because it reflects the resources available for strategic opportunities including, among others, to invest in the business, strengthen the balance sheet, and make strategic acquisitions. This non-GAAP measure 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 2, 2017

 

June 26, 2016

 

  

ASSETS

 

 

 

 

 

 

 

  

Cash and Cash Equivalents

 

$

1,433,500

 

$

924,098

 

 

Accounts Receivable, Net

 

 

846,547

 

 

703,821

 

  

Inventories

 

 

557,507

 

 

572,391

 

  

Other Current Assets

 

 

257,251

 

 

323,046

 

  

     Total Current Assets

 

 

3,094,805

 

 

2,523,356

 

  

Property, Plant and Equipment, Net

 

 

268,973

 

 

242,607

 

 

Other Assets

 

 

1,548,965

 

 

1,578,422

 

 

     Total Assets

 

$

4,912,743

 

$

4,344,385

 

  

 

 

 

 

 

 

 

  

  

 

 

 

 

 

 

 

  

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

  

Short-term Borrowings

 

$

186,863

 

$

$5,400

 

 

Current Portion of Long-term Debt

 

 

349,916

 

 

-

 

  

Payables and Accrued Liabilities

 

 

935,468

 

 

739,620

 

  

     Total Current Liabilities

 

 

1,472,247

 

 

745,020

 

  

Long-term Debt

 

 

1,199,114

 

 

1,547,753

 

  

Other Liabilities

 

 

408,888

 

 

402,614

 

  

     Total Liabilities

 

 

3,080,249

 

 

2,695,387

 

 

Redeemable Noncontrolling Interests

 

 

-

 

 

36,465

 

  

Total Shareholders' Equity

 

 

1,832,494

 

 

1,612,533

 

 

  

 

 

 

 

 

 

 

 

     Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Equity

 

$

4,912,743

 

$

4,344,385

 

 


 

HASBRO, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars and Shares Except Per Share Data)

Quarter Ended

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 2,   2017

 

% Net Revenues

 

 

June 26,   2016

 

% Net Revenues

 

 

July 2,   2017

 

% Net Revenues

 

 

June 26,   2016

 

% Net Revenues

Net Revenues

$

972,506

 

100.0%

 

$

878,945

 

100.0%

 

$

1,822,169

 

100.0%

 

$

1,710,125

 

100.0%

Costs and Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Cost of Sales

 

368,233

 

37.9%

 

 

321,676

 

36.6%

 

 

674,315

 

37.0%

 

 

611,916

 

35.8%

     Royalties

 

79,152

 

8.1%

 

 

69,408

 

7.9%

 

 

143,532

 

7.9%

 

 

139,377

 

8.2%

     Product Development

 

62,793

 

6.5%

 

 

63,671

 

7.2%

 

 

125,379

 

6.9%

 

 

120,835

 

7.1%

     Advertising

 

92,374

 

9.5%

 

 

86,957

 

9.9%

 

 

173,310

 

9.5%

 

 

166,816

 

9.8%

     Amortization of Intangibles

 

7,881

 

0.8%

 

 

8,691

 

1.0%

 

 

15,762

 

0.9%

 

 

17,382

 

1.0%

     Program Production Cost Amortization

 

5,188

 

0.5%

 

 

5,033

 

0.6%

 

 

10,758

 

0.6%

 

 

11,219

 

0.7%

     Selling, Distribution and Administration

 

256,901

 

26.4%

 

 

238,635

 

27.2%

 

 

500,786

 

27.5%

 

 

471,790

 

27.6%

          Operating Profit

 

99,984

 

10.3%

 

 

84,874

 

9.7%

 

 

178,327

 

9.8%

 

 

170,790

 

10.0%

Interest Expense

 

24,224

 

2.5%

 

 

23,914

 

2.7%

 

 

48,680

 

2.7%

 

 

47,958

 

2.8%

Other Income, Net

 

(11,126)

 

-1.1%

 

 

(6,060)

 

-0.7%

 

 

(28,076)

 

-1.5%

 

 

(3,401)

 

-0.2%

           Earnings before Income Taxes

 

86,886

 

8.9%

 

 

67,020

 

7.6%

 

 

157,723

 

8.7%

 

 

126,233

 

7.4%

Income Taxes

 

19,163

 

2.0%

 

 

17,601

 

2.0%

 

 

21,401

 

1.2%

 

 

29,843

 

1.7%

          Net Earnings

 

67,723

 

7.0%

 

 

49,419

 

5.6%

 

 

136,322

 

7.5%

 

 

96,390

 

5.6%

Net Loss Attributable to Noncontrolling Interests

 

-

 

0.0%

 

 

(2,687)

 

-0.3%

 

 

-

 

0.0%

 

 

(4,467)

 

-0.3%

          Net Earnings Attributable to Hasbro, Inc.

$

67,723

 

7.0%

 

$

52,106

 

5.9%

 

$

136,322

 

7.5%

 

$

100,857

 

5.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Net Earnings Attributable to Hasbro, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

Basic

 

$

0.54

 

 

 

$

0.42

 

 

 

$

1.09

 

 

 

$

0.80

 

 

  

 

  

Diluted

 

$

0.53

 

 

 

$

0.41

 

 

 

$

1.07

 

 

 

$

0.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Cash Dividends Declared

$

0.57

 

 

 

$

0.51

 

 

 

$

1.14

 

 

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Number of Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Basic

 

 

125,263

 

 

 

 

125,475

 

 

 

 

125,221

 

 

 

 

125,371

 

 

 

  

 

Diluted

 

 

127,367

 

 

 

 

127,041

 

 

 

 

127,296

 

 

 

 

126,995

 

 

 


 

HASBRO, INC.

 

 

 

 

  

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

(Unaudited)

 

 

 

 

 

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

July 2, 2017

 

 

June 26, 2016

Cash Flows from Operating Activities:

 

 

 

 

 

  Net Earnings

$

136,322

 

$

96,390

  Non-cash Adjustments

 

128,351

 

 

119,971

  Changes in Operating Assets and Liabilities

 

101,433

 

 

89,575

    Net Cash Provided by Operating Activities

 

366,106

 

 

305,936

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

  Additions to Property, Plant and Equipment

 

(66,321)

 

 

(66,390)

  Other

 

(1,465)

 

 

20,431

   Net Cash Utilized by Investing Activities

 

(67,786)

 

 

(45,959)

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

  Net Proceeds from (Repayments of) Short-term Borrowings

 

14,258

 

 

(159,136)

  Purchases of Common Stock

 

(18,561)

 

 

(57,337)

  Stock-based Compensation Transactions

 

9,902

 

 

36,388

  Dividends Paid

 

(134,655)

 

 

(121,311)

  Employee Taxes Paid for Shares Withheld

 

(31,400)

 

 

(18,672)

  Other

 

-

 

 

762

   Net Cash Utilized by Financing Activities

 

(160,456)

 

 

(319,306)

 

 

 

 

 

 

Effect of Exchange Rate Changes on Cash

 

13,351

 

 

6,677

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning of Year

 

1,282,285

 

 

976,750

 

 

 

 

 

 

Cash and Cash Equivalents at End of Period

$

1,433,500

 

$

924,098

 


 

HASBRO, INC.

 

 

 

 

 

 

 

 

  

  

SUPPLEMENTAL FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars)

 

Quarter Ended

 

 

 

Six Months Ended

 

 

 

 

 

 

 

July 2, 2017

 

 

June 26, 2016

 

% Change

 

 

July 2, 2017

 

 

June 26, 2016

 

% Change

Major Segment Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 U.S. and Canada Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

$

494,427

 

$

425,899

 

16%

 

$

946,004

 

$

869,547

 

9%

   Operating Profit

 

81,557

 

 

57,953

 

41%

 

 

146,311

 

 

136,288

 

7%

   Operating Margin

 

16.5%

 

 

13.6%

 

 

 

 

15.5%

 

 

15.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 International Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

 

426,564

 

 

401,129

 

6%

 

 

771,845

 

 

746,166

 

3%

   Operating Profit

 

16,884

 

 

29,654

 

-43%

 

 

17,428

 

 

32,507

 

-46%

   Operating Margin

 

4.0%

 

 

7.4%

 

 

 

 

2.3%

 

 

4.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Entertainment and Licensing Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

 

51,494

 

 

51,896

 

-1%

 

 

104,223

 

 

94,391

 

10%

   Operating Profit

 

11,324

 

 

13,830

 

-18%

 

 

22,670

 

 

19,272

 

18%

   Operating Margin

 

22.0%

 

 

26.6%

 

 

 

 

21.8%

 

 

20.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Segment Net Revenues by Major Geographic Region

 

 

 

 

 

 

 

 

  Europe

$

237,607

 

$

228,124

 

4%

 

$

453,727

 

$

452,247

 

0%

  Latin America

 

99,869

 

 

97,368

 

3%

 

 

164,625

 

 

152,964

 

8%

  Asia Pacific

 

89,088

 

 

75,637

 

18%

 

 

153,493

 

 

140,955

 

9%

 

Total

 

 

$

426,564

 

$

401,129

 

 

 

$

771,845

 

$

746,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues by Brand Portfolio (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Franchise Brands

$

545,718

 

$

452,268

 

21%

 

$

976,462

 

$

868,642

 

12%

  Partner Brands

 

230,015

 

 

227,088

 

1%

 

 

442,977

 

 

485,313

 

-9%

  Hasbro Gaming

 

133,872

 

 

126,438

 

6%

 

 

269,639

 

 

226,666

 

19%

  Emerging Brands

 

62,901

 

 

73,151

 

-14%

 

 

133,091

 

 

129,504

 

3%

 

Total Net Revenues

$

972,506

 

$

878,945

 

 

 

$

1,822,169

 

$

1,710,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

and MONOPOLY, totaled $273,261 and $526,550 for the three and six months ended July 2, 2017, respectively,

 

 

up 20% and 15%, respectively, from revenues of $227,698 and $458,845 for the three and six months

 

 

ended June 26, 2016, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For the six months ended July 2, 2017, first quarter revenues of $7,141 were reclassified from

 

 

Hasbro Gaming to Franchise Brands to conform to the presentation for the quarter ended July 2, 2017.

 

 

Including this reclassification, first quarter 2017 net revenues by Brand Portfolio were:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Franchise Brands

$

430,744

 

 

 

 

 

 

 

 

 

 

 

 

 

  Partner Brands

 

212,962

 

 

 

 

 

 

 

 

 

 

 

 

 

  Hasbro Gaming

 

135,767

 

 

 

 

 

 

 

 

 

 

 

 

 

  Emerging Brands

 

70,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Revenues

$

849,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Net Earnings Attributable to Hasbro, Inc.

$

67,723

 

$

52,106

 

 

 

$

136,322

 

$

100,857

 

 

  Net Loss Attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Noncontrolling Interests

 

-

 

 

(2,687)

 

 

 

 

-

 

 

(4,467)

 

 

  Interest Expense

 

24,224

 

 

23,914

 

 

 

 

48,680

 

 

47,958

 

 

  Income Taxes

 

19,163

 

 

17,601

 

 

 

 

21,401

 

 

29,843

 

 

  Depreciation

 

38,089

 

 

31,965

 

 

 

 

65,791

 

 

57,091

 

 

  Amortization of Intangibles

 

7,881

 

 

8,691

 

 

 

 

15,762

 

 

17,382

 

 

 

EBITDA

$

157,080

 

$

131,590

 

 

 

$

287,956

 

$

248,664