Rhode Island
|
|
1-6682
|
|
05-0155090
|
(State or other jurisdiction
of incorporation) |
|
(Commission File Number)
|
|
(IRS Employer
Identification No.) |
1027 Newport Ave., Pawtucket, Rhode Island
|
|
02862
|
(Address of principal executive offices)
|
|
(Zip Code)
|
99.1 | Hasbro, Inc. Press Release, dated October 21, 2013. |
|
|
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: October 21, 2013
|
|
|
Exhibit No.
|
|
Description
|
|
99.1
|
|
Hasbro, Inc. Press Release, dated October 21, 2013.
|
|
For Immediate Release
October 21, 2013
|
Contacts: Debbie Hancock
(Investor Relations)
401-727-5401
|
Wayne Charness
(News Media)
401-727-5983
|
|
|
|
·
|
Net revenues for the third quarter 2013 increased 2% to $1.37 billion compared to $1.35 billion in 2012;
|
·
|
Revenues grew in International and Entertainment and Licensing segments as well as Girls and Games categories;
|
·
|
Operating profit for the third quarter 2013 increased 3% to $255.9 million, or 18.7% of revenues, compared to $249.6 million, or 18.6% of revenues, in 2012; Reported 2013 operating profit includes $4.1 million pre-tax restructuring and partial pension settlement charges associated with the Company's ongoing Cost Savings Initiative; Excluding those costs, third quarter 2013 operating profit increased 4% to $260.0 million or 19.0% of revenues;
|
·
|
Net earnings for the third quarter 2013 were $193.0 million, or $1.46 per diluted share, compared to $164.9 million, or $1.24 per diluted share, in 2012; Reported net earnings include a favorable tax adjustment of $23.6 million, or $0.18 per diluted share, in addition to the restructuring and pension charges; Excluding both factors, adjusted net earnings for the third quarter 2013 were $172.5 million, or $1.31 per diluted share.
|
|
Net Revenues ($ Millions)
|
Operating Profit ($ Millions)
|
||||
Q3 2013
|
Q3 2012
|
% Change
|
Q3 2013
|
Q3 2012
|
% Change
|
|
U.S. and Canada
|
$735.6
|
$774.5
|
-5%
|
$147.0
|
$154.2
|
-5%
|
International
|
$582.7
|
$524.1
|
+11%
|
$105.7
|
$85.5
|
+24%
|
Entertainment and Licensing
|
$48.6
|
$43.1
|
+13%
|
$7.6
|
$10.7
|
-29%
|
|
Net Revenues ($ Millions)
|
|||||
Q3 2013
|
Q3 2012
|
% Change
|
YTD 2013
|
YTD 2012
|
% Change
|
|
Boys
|
$392.0
|
$471.1
|
-17%
|
$888.5
|
$1,163.0
|
-24%
|
Games
|
$387.4
|
$365.7
|
+6%
|
$873.8
|
$763.5
|
+14%
|
Girls
|
$388.7
|
$302.3
|
+29%
|
$652.9
|
$499.7
|
+31%
|
Preschool
|
$202.2
|
$206.0
|
-2%
|
$385.2
|
$379.3
|
+2%
|
HASBRO, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
(Thousands of Dollars)
|
Sept. 29, 2013
|
Sept. 30, 2012
|
||||||
ASSETS
|
||||||||
Cash and Cash Equivalents
|
$
|
588,668
|
$
|
696,733
|
||||
Accounts Receivable, Net
|
1,215,289
|
1,195,517
|
||||||
Inventories
|
447,113
|
463,433
|
||||||
Other Current Assets
|
346,215
|
263,297
|
||||||
Total Current Assets
|
2,597,285
|
2,618,980
|
||||||
Property, Plant and Equipment, Net
|
231,199
|
217,636
|
||||||
Other Assets
|
1,761,661
|
1,609,671
|
||||||
Total Assets
|
$
|
4,590,145
|
$
|
4,446,287
|
||||
|
||||||||
|
||||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY
|
||||||||
Short-term Borrowings
|
$
|
212,926
|
$
|
264,745
|
||||
Current Portion of Long-term Debt
|
430,424
|
-
|
||||||
Payables and Accrued Liabilities
|
939,082
|
861,874
|
||||||
Total Current Liabilities
|
1,582,432
|
1,126,619
|
||||||
Long-term Debt
|
959,895
|
1,398,906
|
||||||
Other Liabilities
|
410,672
|
393,873
|
||||||
Total Liabilities
|
2,952,999
|
2,919,398
|
||||||
Redeemable Noncontrolling Interests
|
47,269
|
-
|
||||||
Total Shareholders' Equity
|
1,589,877
|
1,526,889
|
||||||
Total Liabilities, Redeemable Noncontrolling Interests an Shareholders' Equity
|
$
|
4,590,145
|
$
|
4,446,287
|
HASBRO, INC.
|
||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||
|
Quarter Ended
|
Nine Months Ended
|
||||||||||||||||||||||||||||||
(Thousands of Dollars and Shares Except Per Share Data)
|
Sept. 29, 2013
|
% Net Revenues
|
Sept. 30, 2012
|
% Net Revenues
|
Sept. 29, 2013
|
% Net Revenues
|
Sept. 30, 2012
|
% Net Revenues
|
||||||||||||||||||||||||
Net Revenues
|
$
|
1,370,348
|
100.0
|
%
|
$
|
1,345,137
|
100.0
|
%
|
$
|
2,800,384
|
100.0
|
%
|
$
|
2,805,454
|
100.0
|
%
|
||||||||||||||||
Costs and Expenses:
|
||||||||||||||||||||||||||||||||
Cost of Sales
|
568,582
|
41.5
|
%
|
586,516
|
43.6
|
%
|
1,136,724
|
40.6
|
%
|
1,155,536
|
41.2
|
%
|
||||||||||||||||||||
Royalties
|
86,783
|
6.3
|
%
|
89,224
|
6.6
|
%
|
186,404
|
6.7
|
%
|
212,551
|
7.6
|
%
|
||||||||||||||||||||
Product Development
|
59,366
|
4.3
|
%
|
48,472
|
3.6
|
%
|
154,455
|
5.5
|
%
|
143,511
|
5.1
|
%
|
||||||||||||||||||||
Advertising
|
136,487
|
10.0
|
%
|
134,997
|
10.0
|
%
|
277,278
|
9.9
|
%
|
279,339
|
10.0
|
%
|
||||||||||||||||||||
Amortization of Intangibles
|
14,224
|
1.0
|
%
|
12,636
|
0.9
|
%
|
37,677
|
1.3
|
%
|
34,792
|
1.2
|
%
|
||||||||||||||||||||
Program Product Cost Amortization
|
17,991
|
1.3
|
%
|
12,794
|
1.0
|
%
|
34,023
|
1.2
|
%
|
25,950
|
0.9
|
%
|
||||||||||||||||||||
Selling, Distribution and Administration
|
231,045
|
16.9
|
%
|
210,876
|
15.7
|
%
|
633,238
|
22.6
|
%
|
602,145
|
21.5
|
%
|
||||||||||||||||||||
Operating Profit
|
255,870
|
18.7
|
%
|
249,622
|
18.6
|
%
|
340,585
|
12.2
|
%
|
351,630
|
12.5
|
%
|
||||||||||||||||||||
Interest Expense
|
22,812
|
1.7
|
%
|
23,043
|
1.7
|
%
|
68,016
|
2.4
|
%
|
68,568
|
2.4
|
%
|
||||||||||||||||||||
Other (Income) Expense, Net
|
1,599
|
0.1
|
%
|
1,630
|
0.1
|
%
|
6,527
|
0.3
|
%
|
3,320
|
0.1
|
%
|
||||||||||||||||||||
Earnings before Income Taxes
|
231,459
|
16.9
|
%
|
224,949
|
16.8
|
%
|
266,042
|
9.5
|
%
|
279,742
|
10.0
|
%
|
||||||||||||||||||||
Income Taxes
|
39,169
|
2.9
|
%
|
60,097
|
4.5
|
%
|
43,943
|
1.6
|
%
|
74,042
|
2.7
|
%
|
||||||||||||||||||||
Net Earnings
|
192,290
|
14.0
|
%
|
164,852
|
12.3
|
%
|
222,099
|
7.9
|
%
|
205,700
|
7.3
|
%
|
||||||||||||||||||||
Net Loss Attributable to Noncontrolling Interests
|
(731
|
)
|
-0.1
|
%
|
-
|
0.0
|
%
|
(731
|
)
|
-0.1
|
%
|
-
|
0.0
|
%
|
||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
$
|
193,021
|
14.1
|
%
|
$
|
164,852
|
12.3
|
%
|
$
|
222,830
|
8.0
|
%
|
$
|
205,700
|
7.3
|
%
|
||||||||||||||||
Per Common Share
|
||||||||||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
||||||||||||||||||||||||||||||||
Basic
|
$
|
1.48
|
$
|
1.26
|
$
|
1.71
|
$
|
1.58
|
||||||||||||||||||||||||
Diluted
|
$
|
1.46
|
$
|
1.24
|
$
|
1.69
|
$
|
1.56
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Cash Dividends Declared
|
$
|
0.40
|
$
|
0.36
|
$
|
1.20
|
$
|
1.08
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Weighted Average Number of Shares
|
||||||||||||||||||||||||||||||||
Basic
|
130,253
|
130,619
|
129,972
|
130,146
|
||||||||||||||||||||||||||||
Diluted
|
131,845
|
132,483
|
131,573
|
132,039
|
HASBRO, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
|
Nine Months Ended
|
|||||||
(Thousands of Dollars)
|
Sept. 29, 2013
|
Sept. 30, 2012
|
||||||
Cash Flows from Operating Activities:
|
||||||||
Net Earnings
|
$
|
222,099
|
$
|
205,700
|
||||
Non-cash Adjustments
|
168,429
|
152,201
|
||||||
Changes in Operating Assets and Liabilities
|
(343,211
|
)
|
(214,285
|
)
|
||||
Net Cash Provided by Operating Activities
|
47,317
|
143,616
|
||||||
|
||||||||
Cash Flows from Investing Activities:
|
||||||||
Additions to Property, Plant and Equipment
|
(78,246
|
)
|
(74,896
|
)
|
||||
Investments and Acquisitions, Net of Cash Acquired
|
(109,955
|
)
|
-
|
|||||
Other
|
3,121
|
2,558
|
||||||
Net Cash Utilized by Investing Activities
|
(185,080
|
)
|
(72,338
|
)
|
||||
|
||||||||
Cash Flows from Financing Activities:
|
||||||||
Net (Repayments of) Proceeds from Short-term Borrowings
|
(11,235
|
)
|
83,380
|
|||||
Purchases of Common Stock
|
(86,972
|
)
|
(15,079
|
)
|
||||
Stock-based Compensation Transactions
|
87,172
|
49,182
|
||||||
Dividends Paid
|
(104,164
|
)
|
(132,231
|
)
|
||||
Net Cash Utilized by Financing Activities
|
(115,199
|
)
|
(14,748
|
)
|
||||
|
||||||||
Effect of Exchange Rate Changes on Cash
|
(8,071
|
)
|
(1,485
|
)
|
||||
|
||||||||
Cash and Cash Equivalents at Beginning of Year
|
849,701
|
641,688
|
||||||
Cash and Cash Equivalents at End of Period
|
$
|
588,668
|
$
|
696,733
|
HASBRO, INC.
|
||||||||||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA
|
||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||
(Thousands of Dollars)
|
||||||||||||||||||||||||
|
Quarter Ended
|
Nine Months Ended
|
||||||||||||||||||||||
|
Sept. 29, 2013
|
Sept. 30, 2012
|
% Change
|
Sept. 29, 2013
|
Sept. 30, 2012
|
% Change
|
||||||||||||||||||
Major Segment Results
|
||||||||||||||||||||||||
U.S. and Canada Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
$
|
735,619
|
$
|
774,539
|
-5
|
%
|
$
|
1,466,921
|
$
|
1,510,112
|
-3
|
%
|
||||||||||||
Operating Profit
|
146,991
|
154,239
|
-5
|
%
|
243,738
|
229,578
|
6
|
%
|
||||||||||||||||
Operating Margin
|
20.0
|
%
|
19.9
|
%
|
16.6
|
%
|
15.2
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||
International Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
582,676
|
524,144
|
11
|
%
|
1,212,665
|
1,174,366
|
3
|
%
|
||||||||||||||||
Operating Profit
|
105,663
|
85,498
|
24
|
%
|
115,951
|
110,265
|
5
|
%
|
||||||||||||||||
Operating Margin
|
18.1
|
%
|
16.3
|
%
|
9.6
|
%
|
9.4
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||
Entertainment and Licensing Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
48,637
|
43,066
|
13
|
%
|
114,747
|
115,618
|
-1
|
%
|
||||||||||||||||
Operating Profit
|
7,625
|
10,722
|
-29
|
%
|
16,622
|
26,652
|
-38
|
%
|
||||||||||||||||
Operating Margin
|
15.7
|
%
|
24.9
|
%
|
14.5
|
%
|
23.1
|
%
|
||||||||||||||||
|
||||||||||||||||||||||||
Net Revenues by Product Category
|
||||||||||||||||||||||||
Boys
|
$
|
392,014
|
$
|
471,125
|
-17
|
%
|
$
|
888,494
|
$
|
1,162,958
|
-24
|
%
|
||||||||||||
Games
|
387,450
|
365,714
|
6
|
%
|
873,774
|
763,460
|
14
|
%
|
||||||||||||||||
Girls
|
388,696
|
302,304
|
29
|
%
|
652,889
|
499,731
|
31
|
%
|
||||||||||||||||
Preschool
|
202,188
|
205,994
|
-2
|
%
|
385,227
|
379,305
|
2
|
%
|
||||||||||||||||
Total Net Revenues
|
$
|
1,370,348
|
$
|
1,345,137
|
$
|
2,800,384
|
$
|
2,805,454
|
||||||||||||||||
|
||||||||||||||||||||||||
International Segment Net Revenues by Major Geographic Region
|
||||||||||||||||||||||||
Europe
|
$
|
376,648
|
$
|
345,281
|
9
|
%
|
$
|
755,097
|
$
|
751,547
|
<1
|
% | ||||||||||||
Latin America
|
131,914
|
115,342
|
14
|
%
|
260,443
|
237,090
|
10
|
%
|
||||||||||||||||
Asia Pacific
|
74,114
|
63,521
|
17
|
%
|
197,125
|
185,729
|
6
|
%
|
||||||||||||||||
Total
|
$
|
582,676
|
$
|
524,144
|
$
|
1,212,665
|
$
|
1,174,366
|
||||||||||||||||
|
||||||||||||||||||||||||
Reconciliation of EBITDA
|
||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
$
|
193,021
|
$
|
164,852
|
$
|
222,830
|
$
|
205,700
|
||||||||||||||||
Net Loss Attributable to Noncontrolling Interests
|
(731
|
)
|
-
|
(731
|
)
|
-
|
||||||||||||||||||
Interest Expense
|
22,812
|
23,043
|
68,016
|
68,568
|
||||||||||||||||||||
Income Taxes
|
39,169
|
60,097
|
43,943
|
74,042
|
||||||||||||||||||||
Depreciation
|
32,345
|
31,374
|
75,526
|
75,113
|
||||||||||||||||||||
Amortization of Intangibles
|
14,224
|
12,636
|
37,677
|
34,792
|
||||||||||||||||||||
EBITDA
|
$
|
300,840
|
$
|
292,002
|
$
|
447,261
|
$
|
458,215
|
HASBRO, INC.
|
||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA
|
||||||||||||||||
RESTRUCTURING AND PENSION SETTLEMENT CHARGES
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
(Thousands of Dollars)
|
||||||||||||||||
Operating Profit, Excluding Restructuring and Pension Settlement Charges
|
||||||||||||||||
Quarter Ended September 29, 2013
|
As Reported
|
Less
Restructuring and Pension Settlement Charges
|
Excluding Restructuring and Pension Settlement Charges
|
% Net Revenues
|
||||||||||||
Net Revenues
|
$
|
1,370,348
|
$
|
-
|
$
|
1,370,348
|
100.0
|
%
|
||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of Sales
|
568,582
|
-
|
568,582
|
41.5
|
%
|
|||||||||||
Royalties
|
86,783
|
-
|
86,783
|
6.3
|
%
|
|||||||||||
Product Development
|
59,366
|
-
|
59,366
|
4.3
|
%
|
|||||||||||
Advertising
|
136,487
|
-
|
136,487
|
10.0
|
%
|
|||||||||||
Amortization of Intangibles
|
14,224
|
-
|
14,224
|
1.0
|
%
|
|||||||||||
Program Production Cost Amortization
|
17,991
|
-
|
17,991
|
1.3
|
%
|
|||||||||||
Selling, Distribution and Administration
|
231,045
|
(4,093
|
)
|
226,952
|
16.6
|
%
|
||||||||||
Operating Profit
|
$
|
255,870
|
$
|
(4,093
|
)
|
$
|
259,963
|
19.0
|
%
|
|||||||
|
||||||||||||||||
Nine Months Ended September 29, 2013
|
As Reported
|
Less
Restructuring and Pension Settlement Charges
|
Excluding Restructuring and Pension Settlement Charges
|
% Net Revenues
|
||||||||||||
Net Revenues
|
$
|
2,800,384
|
$
|
-
|
$
|
2,800,384
|
100.0
|
%
|
||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of Sales
|
1,136,724
|
(8,493
|
)
|
1,128,231
|
40.3
|
%
|
||||||||||
Royalties
|
186,404
|
-
|
186,404
|
6.7
|
%
|
|||||||||||
Product Development
|
154,455
|
(3,515
|
)
|
150,940
|
5.4
|
%
|
||||||||||
Advertising
|
277,278
|
-
|
277,278
|
9.9
|
%
|
|||||||||||
Amortization of Intangibles
|
37,677
|
-
|
37,677
|
1.3
|
%
|
|||||||||||
Program Production Cost Amortization
|
34,023
|
-
|
34,023
|
1.2
|
%
|
|||||||||||
Selling, Distribution and Administration
|
633,238
|
(23,473
|
)
|
609,765
|
21.8
|
%
|
||||||||||
Operating Profit
|
$
|
340,585
|
$
|
(35,481
|
)
|
$
|
376,066
|
13.4
|
%
|
|||||||
|
||||||||||||||||
Nine Months Ended September 30, 2012
|
As Reported
|
Less
Restructuring and Pension Settlement Charges
|
Excluding Restructuring and Pension Settlement Charges
|
% Net Revenues
|
||||||||||||
Net Revenues
|
$
|
2,805,454
|
$
|
-
|
$
|
2,805,454
|
100.0
|
%
|
||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of Sales
|
1,155,536
|
(2,764
|
)
|
1,152,772
|
41.1
|
%
|
||||||||||
Royalties
|
212,551
|
-
|
212,551
|
7.6
|
%
|
|||||||||||
Product Development
|
143,511
|
(2,479
|
)
|
141,032
|
5.0
|
%
|
||||||||||
Advertising
|
279,339
|
-
|
279,339
|
10.0
|
%
|
|||||||||||
Amortization of Intangibles
|
34,792
|
-
|
34,792
|
1.2
|
%
|
|||||||||||
Program Production Cost Amortization
|
25,950
|
-
|
25,950
|
0.9
|
%
|
|||||||||||
Selling, Distribution and Administration
|
602,145
|
(5,887
|
)
|
596,258
|
21.3
|
%
|
||||||||||
Operating Profit
|
$
|
351,630
|
$
|
(11,130
|
)
|
$
|
362,760
|
12.9
|
%
|
|||||||
|
||||||||||||||||
NOTE: There were no restructuring or pension settlement charges included in the reported amounts for the quarter ended September 30, 2012.
|
Net Earnings and Earnings per Share Excluding Restructuring Charges, Pension Settlement Charges and Benefit from Settlement of Tax Exams
|
||||||||||||||||
|
||||||||||||||||
|
Quarter Ended
|
|||||||||||||||
|
Sept. 29, 2013
|
Diluted Per Share Amount
|
Sept. 30, 2012
|
Diluted Per Share Amount
|
||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Reported
|
$
|
193,021
|
$
|
1.46
|
$
|
164,852
|
$
|
1.24
|
||||||||
Restructuring Charges, Net of Tax
|
2,447
|
0.02
|
-
|
-
|
||||||||||||
Pension Settlement Charges, Net of Tax
|
679
|
0.01
|
-
|
-
|
||||||||||||
2013 Benefit from Tax Exam Settlement
|
(23,637
|
)
|
(0.18
|
)
|
-
|
-
|
||||||||||
Net Earnings Attributable to Hasbro, Inc. as Adjusted
|
$
|
172,510
|
$
|
1.31
|
$
|
164,852
|
$
|
1.24
|
||||||||
|
||||||||||||||||
|
Nine Months Ended
|
|||||||||||||||
|
Sept. 29, 2013
|
Diluted Per Share Amount
|
Sept. 30, 2012
|
Diluted Per Share Amount
|
||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Reported
|
$
|
222,830
|
$
|
1.69
|
$
|
205,700
|
$
|
1.56
|
||||||||
Restructuring Charges, Net of Tax
|
21,224
|
0.16
|
7,675
|
0.06
|
||||||||||||
Pension Settlement Charges, Net of Tax
|
2,469
|
0.02
|
-
|
-
|
||||||||||||
2013 Benefit from Tax Exam Settlement
|
(23,637
|
)
|
(0.18
|
)
|
-
|
-
|
||||||||||
Net Earnings Attributable to Hasbro, Inc. as Adjusted
|
$
|
222,886
|
$
|
1.69
|
$
|
213,375
|
$
|
1.62
|
Restructuring and Pension Settlement Charges – by Segment
|
Quarter Ended
|
Nine Months Ended
|
||||||||||||||
|
Sept. 29, 2013
|
Sept. 30, 2012
|
Sept. 29, 2013
|
Sept. 30, 2012
|
||||||||||||
U.S. and Canada Segment
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,444
|
||||||||
International Segment
|
-
|
-
|
-
|
1,628
|
||||||||||||
Entertainment and Licensing Segment
|
-
|
-
|
1,729
|
555
|
||||||||||||
Global Operations Segment
|
-
|
-
|
-
|
4,307
|
||||||||||||
Corporate and Eliminations
|
4,093
|
-
|
33,752
|
2,196
|
||||||||||||
Total Restructuring and Pension Settlement Charges
|
$
|
4,093
|
$
|
-
|
$
|
35,481
|
$
|
11,130
|