SEC Filing | Hasbro, Inc.

View:

Download DOC

Download PDF

Download XLS

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): February 9, 2015

Hasbro, Inc.

(Exact name of registrant as specified in its charter)

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				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 February 9, 2015, Hasbro, Inc. ("Hasbro" or "we") announced our financial results for the fiscal quarter and year ended December 28, 2014, and certain other financial information. The press release, attached as Exhibit 99.1, includes a financial measure, Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA"), that is considered a non-GAAP financial measure as defined under Securities and Exchange Commission ("SEC") rules. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. Management believes that EBITDA is one of the appropriate measures for evaluating our operating performance, 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. However, this measure should be considered in addition to, and 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 our financial statements and filings with the SEC. The EBITDA measures included in the press release have been reconciled to the most directly comparable GAAP measures as is required under SEC rules regarding the use of non-GAAP financial measures.

The press release also includes the Company's costs and expenses, operating profit, net earnings and diluted earnings per share excluding the impact of charges related to restructuring of the Company's investment in a television network joint venture in 2014, charges related to restructuring activities in both 2014 and 2013, restructuring related pension charges in 2013, product-related charges in 2013 associated with brands which the Company exited or for which the Company has reduced its future expectations, charges related to the settlement of an adverse arbitration award in 2013, a gain on sale of intellectual property license rights in 2014 and certain favorable tax adjustments in both 2014 and 2013 related to the settlement of tax examinations. Management believes that presenting this data excluding these charges and tax benefits assists investors' understanding of the performance of the Company's underlying business.

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 February 9, 2015.

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: February 9, 2015

EXHIBIT INDEX

Exhibit No.		Description
99.1		Hasbro, Inc. Press Release, dated February 9, 2015.

For Immediate Release

Exhibit 99.1

Hasbro Reports Revenue, Operating Profit and Net Earnings

Growth for Full Year 2014

·	2014 full-year net revenues increased 5% to $4.28 billion compared to 2013 revenues of $4.08 billion; Absent a negative $93.4 million impact of Foreign Exchange, 2014 net revenues grew 7%;

·	2014 revenues grew in all major operating segments: U.S. and Canada, International and Entertainment and Licensing; Emerging Markets revenues increased 20%;

·	Franchise Brand revenues grew 31% for full-year 2014; Boys and Girls category revenues increased;

·	2014 adjusted operating profit increased 7%; Adjusted net earnings increased 10% to $408.7 million or $3.15 per diluted share; As reported, operating profit increased 36% and net earnings increased 45% to $415.9 million or $3.20 per diluted share;

·	Company Board of Directors raises quarterly dividend 7% or $0.03 per share to $0.46 per share;

·	Board authorizes additional $500 million in share repurchase authorization;

·	In 2014 Hasbro returned $677.6 million of cash to shareholders through $216.9 million in dividend payments and $460.7 million for the repurchase of 8.5 million shares of common stock. Cash at year end 2014 was $893.2 million.

Pawtucket, R.I., February 9, 2015 -- Hasbro, Inc. (NASDAQ: HAS) today reported financial results for the full year and fourth quarter 2014. Net revenues for the full-year 2014 increased 5% to $4.28 billion compared to $4.08 billion in 2013. Excluding a negative $93.4 million impact from foreign exchange, 2014 revenues increased 7%.

As reported net earnings for the full-year 2014 were $415.9 million, or $3.20 per diluted share, compared to $286.2 million, or $2.17 per diluted share, in 2013. Adjusted net earnings for the full-year 2014 were $408.7 million, or $3.15 per diluted share. Adjusted net earnings exclude pre-tax charges of $28.3 million associated with restructuring of the Company's joint venture television network and $5.2 million associated with other restructuring activities which were more than offset by a pre-tax benefit of $36.0 million from the sale of licensed rights for intellectual property and $6.6 million in favorable tax adjustments related to tax exam settlements.

Net earnings for the full-year 2013 include pre-tax charges of $36.7 million associated with restructuring, $7.0 million of related pension costs, $61.1 million associated with the settlement of an adverse arbitration award, $40.6 million of charges related to certain non-strategic brands as well as a $23.6 million favorable tax adjustment. Excluding these items, 2013 adjusted net earnings were $372.4 million, or $2.83 per diluted share.

"2014 was a good year for Hasbro. We grew revenues, profitability and returned significant capital to our shareholders," said Brian Goldner, Hasbro's President and Chief Executive Officer. "These results highlight the power of building innovative brand experiences based firmly in global consumer insights and supported by compelling stories. Investments in our brand blueprint are unlocking value in our brand portfolio and we begin 2015 well positioned to capitalize on our efforts in 'Creating the World's Best Play Experiences.'"

"The underlying strength of Hasbro's brands and financials enabled us to grow revenues and earnings despite a significant fourth quarter negative impact from foreign exchange," said Deborah Thomas, Hasbro's Chief Financial Officer. "In 2014, foreign exchange had a $93 million negative impact on revenues and approximately a $25 million negative impact on net earnings. Despite this, our focus on profitable growth delivered our highest operating profit margin in recent years, while generating $454 million in operating cash flow. In 2015, we have tremendous brand initiatives and entertainment upon which to capitalize, but anticipate foreign exchange will remain a significant headwind throughout the year."

Fourth Quarter 2014 Financial Results

For the fourth quarter 2014, net revenues increased 1% to $1.30 billion versus $1.28 billion in 2013. Excluding a negative $75.4 million impact from foreign exchange, fourth quarter 2014 revenues increased 7%.

As reported net earnings for the fourth quarter 2014 were $169.9 million, or $1.34 per diluted share, compared to $129.8 million, or $0.98 per diluted share, in 2013. Adjusted net earnings for the fourth quarter were $154.9 million, or $1.22 per diluted share. Adjusted net earnings exclude pre-tax charges of $16.8 million associated with restructuring of the Company's joint venture television network and $5.2 million associated with other restructuring activities which were more than offset by a pre-tax benefit of $36.0 million from the sale of licensed rights for intellectual property and $6.9 million in favorable tax adjustments related to tax exam settlements.

Fourth quarter 2013 as reported net earnings included pre-tax charges of $48.8 million associated with restructuring and related pension costs and product-related charges, and a benefit of $15.4 million related to the settlement of an adverse arbitration award for less than the previously recorded charge. Excluding these items, as adjusted fourth quarter 2013 net earnings were $148.8 million, or $1.12 per diluted share.

Full-Year 2014 Major Segment Performance

		Net Revenues ($ Millions)								Operating Profit ($ Millions)
	FY 2014			FY 2013			% Change			FY 2014		FY 2013			% Change
U.S. and Canada		$	2,022.4		$	2,006.1		+1	%	$	334.7		$	313.7		+7	%
International		$	2,023.0		$	1,873.0		+8	%	$	270.5		$	235.5		+15	%
Entertainment and Licensing		$	219.5		$	191.0		+15	%	$	60.6		$	45.5		+33	%

Note: The impact on full-year 2014 and 2013 segment operating profit from restructuring of equity method investment and restructuring, pension curtailment and settlement, product-related and arbitration award settlement charges is outlined in the attached table: Restructuring of Equity Method Investment and Restructuring, Pension Curtailment and Settlement, Product-related and Arbitration Award Settlement Charges – by Segment.

Full-year 2014 U.S. and Canada segment net revenues increased 1% to $2.02 billion compared to $2.01 billion in 2013. Growth in the Boys category offset declines in the Girls, Games and Preschool categories. The U.S. and Canada segment reported operating profit growth of 7% to $334.7 million, or 16.5% of revenues, compared to $313.7 million, or 15.6% of revenues, in 2013.

International segment net revenues increased 8% to $2.02 billion compared to $1.87 billion in 2013. Revenues grew 13% excluding a negative $87.7 million impact from foreign exchange. Revenues in the International segment reflect 6% growth in Europe, 14% growth in Latin America and 10% growth in the Asia Pacific region, as well as growth in the Boys, Girls and Preschool categories, partially offset by a decline in the Games category. In total, Emerging Markets revenues increased 20% to $689.8 million. The International segment reported operating profit growth of 15% to $270.5 million, or 13.4% of revenues, compared to $235.5 million, or 12.6% of revenues, in 2013.

Entertainment and Licensing segment net revenues increased 15% to $219.5 million compared to $191.0 million in 2013. The segment primarily benefited from growth in lifestyle licensing globally. The Entertainment and Licensing segment reported 33% operating profit growth to $60.6 million, or 27.6% of revenues, compared to $45.5 million, or 23.8% of revenues, in 2013.

Fourth Quarter and Full-Year 2014 Product Category Performance

	Net Revenues ($ Millions)
		Q4 2014		Q4 2013	% Change			FY 2014		FY 2013		% Change
Boys	$	421.9	$	349.1		+21	%	$	1,484.0	$	1,237.6		+20	%
Games	$	418.3	$	437.4		-4	%	$	1,259.8	$	1,311.2		-4	%
Girls	$	312.4	$	348.8		-10	%	$	1,022.6	$	1,001.7		+2	%
Preschool	$	146.0	$	146.4		--		$	510.8	$	531.6		-4	%

Full-year 2014 Boys category revenues increased 20% to $1.48 billion. Growth in TRANSFORMERS, NERF and MARVEL properties more than offset declines in BEYBLADE.

Games category revenues declined 4% for the year to $1.26 billion. Growth in Franchise Brands MAGIC: THE GATHERING and MONOPOLY, as well as SIMON and THE GAME OF LIFE in 2014, was offset by declines in DUEL MASTERS, TWISTER and ANGRY BIRDS games.

2014 Girls category revenues grew 2% to $1.02 billion. Revenue growth in MY LITTLE PONY, MY LITTLE PONY EQUESTRIA GIRLS, NERF REBELLE and the introduction of PLAY-DOH DOHVINCI offset declines in FURBY.

Preschool category revenues decreased 4% to $510.8 million for the full-year 2014. PLAY-DOH and TRANSFORMERS RESCUE BOTS revenue growth was more than offset by declines in other Preschool initiatives, including core PLAYSKOOL and SESAME STREET products.

Dividend and Share Repurchase

In 2014, Hasbro returned $677.6 million to shareholders including $216.9 million in cash dividends. Hasbro's Board of Directors has declared a quarterly cash dividend of $0.46 per common share. This represents an increase of $0.03 per share, or 7%, from the previous quarterly dividend of $0.43 per common share. The dividend will be payable on May 15, 2015 to shareholders of record at the close of business on May 1, 2015.

In addition, the Board of Directors has authorized the Company to repurchase an additional $500 million of its common stock. At year-end, $64.2 million remained available in the current share repurchase authorization. In 2014, Hasbro repurchased 8.5 million shares at a total cost of $460.7 million and an average price of $54.26 per share.

Conference Call Webcast

Hasbro will webcast its fourth quarter and full-year 2014 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 company committed to Creating the World's Best Play Experiences, by leveraging its beloved brands, including LITTLEST PET SHOP, MAGIC: THE GATHERING, MONOPOLY, MY LITTLE PONY, NERF, PLAY-DOH and TRANSFORMERS and premier partner brands. From toys and games, television programming, motion pictures, digital gaming and a comprehensive lifestyle licensing program, Hasbro fulfills the fundamental need for play and connection for children and families around the world. The Company's Hasbro Studios creates entertainment brand-driven storytelling across mediums, including television, film and more. Through the Company's commitment to corporate social responsibility, including philanthropy, Hasbro is helping to build a safe and sustainable world and to positively impact the lives of millions of children and families every year. Learn more at www.hasbro.com and follow us on Twitter (@Hasbro & @HasbroNews).

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, including with respect to anticipated future benefits from investments in the Company's business and strategic efforts to grow the Company's brand portfolio and content delivery over the longer-term, 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. However, this 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 press release also includes the Company's costs and expenses, operating profit, net earnings and diluted earnings per share excluding the impact of charges related to the restructuring of the Company's investment in the HUB Network joint venture in 2014, charges related to restructuring activities in both 2014 and 2013, restructuring related pension charges in 2013, product-related charges in 2013 from brands which the Company exited or have reduced expectations, charges related to the settlement of an adverse arbitration award in 2013, a gain on sale of intellectual property license rights in 2014, and certain favorable tax adjustments in both 2014 and 2013 related to the settlement of tax examinations. Management believes that presenting this data excluding these charges, benefits and tax adjustments assists investors in understanding the performance of the Company's underlying business and the results of operations.

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)
	Dec. 28, 2014		Dec. 29, 2013
ASSETS
Cash and Cash Equivalents	$	893,167	$	682,449
Accounts Receivable, Net		1,094,673		1,093,620
Inventories		339,572		348,794
Other Current Assets		391,688		355,594
Total Current Assets		2,719,100		2,480,457
Property, Plant and Equipment, Net		237,489		236,263
Other Assets		1,575,553		1,685,547
Total Assets	$	4,532,142	$	4,402,267


LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS
AND SHAREHOLDERS' EQUITY
Short-term Borrowings	$	252,481	$	8,332
Current Portion of Long-term Debt		-		428,390
Payables and Accrued Liabilities		822,453		926,558
Total Current Liabilities		1,074,934		1,363,280
Long-term Debt		1,559,895		959,895
Other Liabilities		388,919		351,304
Total Liabilities		3,023,748		2,674,479
Redeemable Noncontrolling Interests		42,730		45,445
Total Shareholders' Equity		1,465,664		1,682,343
Total Liabilities, Redeemable Noncontrolling Interests
and Shareholders' Equity	$	4,532,142	$	4,402,267

HASBRO, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
	Quarter Ended												Year Ended

(Thousands of Dollars and Shares Except Per Share Data)	Dec. 28, 2014			% Net Revenues			Dec. 29, 2013			% Net Revenues			Dec. 28, 2014			% Net Revenues			Dec. 29, 2013			% Net Revenues
Net Revenues	$	1,298,593			100.0	%	$	1,281,773			100.0	%	$	4,277,207			100.0	%	$	4,082,157			100.0	%
Costs and Expenses:
Cost of Sales		516,725			39.8	%		536,177			41.8	%		1,698,372			39.7	%		1,672,901			41.0	%
Royalties		90,851			7.0	%		95,351			7.4	%		305,317			7.1	%		338,919			8.3	%
Product Development		65,372			5.0	%		53,136			4.2	%		222,556			5.2	%		207,591			5.1	%
Advertising		123,812			9.5	%		120,820			9.4	%		420,256			9.8	%		398,098			9.8	%
Amortization of Intangibles		14,605			1.1	%		40,509			3.2	%		52,708			1.2	%		78,186			1.9	%
Program Production Cost Amortization		11,344			0.9	%		13,667			1.1	%		47,086			1.1	%		47,690			1.2	%
Selling, Distribution and Administration		252,335			19.4	%		238,441			18.6	%		895,537			20.9	%		871,679			21.3	%
Operating Profit		223,549			17.2	%		183,672			14.3	%		635,375			14.9	%		467,093			11.4	%
Interest Expense		23,158			1.8	%		19,187			1.5	%		93,098			2.2	%		105,585			2.6	%
Other (Income) Expense, Net		(5,031	)		-0.4	%		3,159			0.2	%		2,289			0.1	%		9,686			0.2	%
Earnings before Income Taxes		205,422			15.8	%		161,326			12.6	%		539,988			12.6	%		351,822			8.6	%
Income Taxes		36,601			2.8	%		33,050			2.6	%		126,678			3.0	%		67,894			1.6	%
Net Earnings		168,821			13.0	%		128,276			10.0	%		413,310			9.7	%		283,928			7.0	%
Net Loss Attributable to Noncontrolling Interests		(1,090	)		-0.1	%		(1,539	)		-0.1	%		(2,620	)		-0.1	%		(2,270	)		0.0	%
Net Earnings Attributable to Hasbro, Inc.	$	169,911			13.1	%	$	129,815			10.1	%	$	415,930			9.7	%	$	286,198			7.0	%

Per Common Share
Net Earnings Attributable to Hasbro, Inc.
Basic	$	1.35					$	0.99					$	3.24					$	2.20
Diluted	$	1.34					$	0.98					$	3.20					$	2.17

Cash Dividends Declared	$	0.43					$	0.40					$	1.72					$	1.60

Weighted Average Number of Shares
Basic		125,738						130,828						128,411						130,186
Diluted		127,180						132,433						129,886						131,788

HASBRO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Thousands of Dollars)

	Year Ended
	Dec. 28, 2014			Dec. 29, 2013
Cash Flows from Operating Activities:
Net Earnings	$	413,310		$	283,928
Non-cash Adjustments		204,555			230,764
Changes in Operating Assets and Liabilities		(163,454	)		(113,560	)
Net Cash Provided by Operating Activities		454,411			401,132

Cash Flows from Investing Activities:
Additions to Property, Plant and Equipment		(113,388	)		(112,031	)
Investments and Acquisitions, Net of Cash Acquired		64,400			(110,698	)
Other		48,503			4,986
Net Cash Utilized by Investing Activities		(485	)		(217,743	)

Cash Flows from Financing Activities:
Proceeds from Borrowings with Maturity Greater Than 3 Months		559,986			-
Repayments of Borrowings with Maturity Greater Than 3 Months		(425,000	)		-
Net Proceeds from (Repayments of) Short-term Borrowings		246,054			(215,273	)
Purchases of Common Stock		(459,564	)		(103,488	)
Stock-based Compensation Transactions		71,433			140,422
Dividends Paid		(216,855	)		(156,129	)
Other		(7,010	)		(6,541	)
Net Cash Utilized by Financing Activities		(230,956	)		(341,009	)

Effect of Exchange Rate Changes on Cash		(12,252	)		(9,632	)

Cash and Cash Equivalents at Beginning of Year		682,449			849,701

Cash and Cash Equivalents at End of Year	$	893,167		$	682,449

HASBRO, INC.
SUPPLEMENTAL FINANCIAL DATA
(Unaudited)
(Thousands of Dollars)	Quarter Ended									Year Ended
	Dec. 28, 2014			Dec. 29, 2013			% Change			Dec. 28, 2014			Dec. 29, 2013			% Change
Major Segment Results
U.S. and Canada Segment:
External Net Revenues	$	537,475		$	539,158			0	%	$	2,022,443		$	2,006,079			1	%
Operating Profit		82,161			70,008			17	%		334,702			313,746			7	%
Operating Margin		15.3	%		13.0	%					16.5	%		15.6	%

International Segment:
External Net Revenues		671,389			660,315			2	%		2,022,997			1,872,980			8	%
Operating Profit		122,408			119,531			2	%		270,505			235,482			15	%
Operating Margin		18.2	%		18.1	%					13.4	%		12.6	%

Entertainment and Licensing Segment:
External Net Revenues		83,550			76,208			10	%		219,465			190,955			15	%
Operating Profit		39,430			28,854			37	%		60,550			45,476			33	%
Operating Margin		47.2	%		37.9	%					27.6	%		23.8	%

International Segment Net Revenues by Major Geographic Region
Europe	$	430,666		$	435,253			-1	%	$	1,258,078		$	1,190,350			6	%
Latin America		150,046			147,267			2	%		463,512			407,710			14	%
Asia Pacific		90,677			77,795			17	%		301,407			274,920			10	%
Total	$	671,389		$	660,315					$	2,022,997		$	1,872,980

Net Revenues by Product Category
Boys	$	421,870		$	349,117			21	%	$	1,483,952		$	1,237,611			20	%
Games		418,333			437,431			-4	%		1,259,782			1,311,205			-4	%
Girls		312,398			348,815			-10	%		1,022,633			1,001,704			2	%
Preschool		145,992			146,410			0	%		510,840			531,637			-4	%
Total Net Revenues	$	1,298,593		$	1,281,773					$	4,277,207		$	4,082,157

Reconciliation of EBITDA
Net Earnings Attributable to Hasbro, Inc.	$	169,911		$	129,815					$	415,930		$	286,198
Net Loss Attributable to Noncontrolling Interests		(1,090	)		(1,539	)					(2,620	)		(2,270	)
Interest Expense		23,158			19,187						93,098			105,585
Income Taxes		36,601			33,050						126,678			67,894
Depreciation		22,722			27,273						105,258			102,799
Amortization of Intangibles		14,605			40,509						52,708			78,186
EBITDA	$	265,907		$	248,295					$	791,052		$	638,392

HASBRO, INC.
SUPPLEMENTAL FINANCIAL DATA
RESTRUCTURING OF EQUITY METHOD INVESTMENT AND RESTRUCTURING, PENSION CURTAILMENT AND SETTLEMENT, PRODUCT-RELATED AND ARBITRATION AWARD SETTLEMENT CHARGES
(Unaudited)
(Thousands of Dollars)
Operating Profit as Adjusted (1)
Quarter Ended Dec. 28, 2014	As Reported		Less: Charges (1)			As Adjusted		% Net Revenues
Net Revenues	$	1,298,593	$	-		$	1,298,593		100.0	%
Costs and Expenses:
Cost of Sales		516,725		-			516,725		39.8	%
Royalties		90,851		-			90,851		7.0	%
Product Development		65,372		-			65,372		5.0	%
Advertising		123,812		-			123,812		9.5	%
Amortization of Intangibles		14,605		-			14,605		1.1	%
Program Production Cost Amortization		11,344		-			11,344		0.9	%
Selling, Distribution and Administration		252,335		(5,094	)		247,241		19.0	%
Operating Profit	$	223,549	$	(5,094	)	$	228,643		17.6	%

Year Ended Dec. 28, 2014	As Reported		Less: Charges (1)			As Adjusted		% Net Revenues
Net Revenues	$	4,277,207	$	-		$	4,277,207		100.0	%
Costs and Expenses:
Cost of Sales		1,698,372		-			1,698,372		39.7	%
Royalties		305,317		2,328			307,645		7.2	%
Product Development		222,556		-			222,556		5.2	%
Advertising		420,256		-			420,256		9.8	%
Amortization of Intangibles		52,708		-			52,708		1.2	%
Program Production Cost Amortization		47,086		-			47,086		1.1	%
Selling, Distribution and Administration		895,537		(6,094	)		889,443		20.8	%
Operating Profit	$	635,375	$	(3,766	)	$	639,141		14.9	%

Quarter Ended Dec. 29, 2013	As Reported		Less: Charges (1)			As Adjusted		% Net Revenues
Net Revenues	$	1,281,773	$	-		$	1,281,773		100.0	%
Costs and Expenses:
Cost of Sales		536,177		(1,661	)		534,516		41.7	%
Royalties		95,351		(5,637	)		89,714		7.0	%
Product Development		53,136		(586	)		52,550		4.1	%
Advertising		120,820		-			120,820		9.4	%
Amortization of Intangibles		40,509		(19,736	)		20,773		1.6	%
Program Production Cost Amortization		13,667		-			13,667		1.1	%
Selling, Distribution and Administration		238,441		(9,074	)		229,367		17.9	%
Operating Profit	$	183,672	$	(36,694	)	$	220,366		17.2	%

Year Ended Dec. 29, 2013	As Reported		Less: Charges (1)			As Adjusted		% Net Revenues
Net Revenues	$	4,082,157	$	-		$	4,082,157		100.0	%
Costs and Expenses:
Cost of Sales		1,672,901		(10,154	)		1,662,747		40.7	%
Royalties		338,919		(63,801	)		275,118		6.7	%
Product Development		207,591		(4,101	)		203,490		5.0	%
Advertising		398,098		-			398,098		9.8	%
Amortization of Intangibles		78,186		(19,736	)		58,450		1.4	%
Program Production Cost Amortization		47,690		-			47,690		1.2	%
Selling, Distribution and Administration		871,679		(32,547	)		839,132		20.6	%
Operating Profit	$	467,093	$	(130,339	)	$	597,432		14.6	%

(1) Operating profit as adjusted for the quarter and year ended December 28, 2014 excludes charges related to the restructuring of the Company's equity method investment and other restrucuturing charges. Operating profit as adjusted for the quarter and year ended December 29, 2013 exclude restructuring, pension settlement and curtailment, arbitration award settlement and product-related charges.

HASBRO, INC.
SUPPLEMENTAL FINANCIAL DATA
NET EARNINGS ATTRIBUTABLE TO HASBRO, INC. AND NET EARNINGS PER SHARE ATTRIBUTABLE TO HASBRO, INC. AS ADJUSTED (1) AND EXCLUDED CHARGES BY SEGMENT
(Unaudited)
(Thousands of Dollars except Per Share Data)

Net Earnings Attributable to Hasbro, Inc. and Net Earnings per Share Attributable to Hasbro, Inc. as Adjusted (1)
	Quarter Ended
	Dec. 28, 2014			Diluted Per Share Amount			Dec. 29, 2013			Diluted Per Share Amount
Net Earnings Attributable to Hasbro, Inc., as Reported	$	169,911		$	1.34		$	129,815		$	0.98
Restructuring of Equity Method Investment, Net of Tax		10,693			0.08			-			-
Restructuring Charges, Net of Tax		5,156			0.04			7,037			0.05
Pension Settlement and Curtailment Charges, Net of Tax		-			-			324			0.00
Arbitration Award Settlement Charges, Net of Tax		-			-			(14,307	)		(0.11	)
Product-Related Charges, Net of Tax		-			-			25,895			0.20
Gain from Sale of Intellectual Property License Rights, Net of Tax		(23,892	)		(0.19	)		-			-
Benefits from Tax Exam Settlements		(6,936	)		(0.05	)		-			-
Net Earnings Attributable to Hasbro, Inc., as Adjusted	$	154,932		$	1.22		$	148,764		$	1.12

	Year Ended
	Dec. 28, 2014			Diluted Per Share Amount			Dec. 29, 2013			Diluted Per Share Amount
Net Earnings Attributable to Hasbro, Inc., as Reported	$	415,930		$	3.20		$	286,198		$	2.17
Restructuring of Equity Method Investment, Net of Tax		18,072			0.14			-			-
Restructuring Charges, Net of Tax		5,156			0.04			26,416			0.20
Pension Settlement and Curtailment Charges, Net of Tax		-			-			4,461			0.03
Arbitration Award Settlement Charges, Net of Tax		-			-			53,053			0.40
Product-Related Charges, Net of Tax		-			-			25,895			0.20
Gain from Sale of Intellectual Property License Rights, Net of Tax		(23,892	)		(0.18	)		-			-
Benefits from Tax Exam Settlements		(6,570	)		(0.05	)		(23,637	)		(0.18	)
Net Earnings Attributable to Hasbro, Inc., as Adjusted	$	408,696		$	3.15		$	372,386		$	2.83

Restructuring of Equity Method Investment and Restructuring, Pension Curtailment and Settlement, Product-Related and Arbitration Award Settlement Charges - by Segment
	Quarter Ended						Year Ended
	Dec. 28, 2014			Dec. 29, 2013			Dec. 28, 2014			Dec. 29, 2013
International Segment	$	6,079		$	-		$	6,079		$	-
Entertainment and Licensing Segment		-			-			-			1,729
Global Operations Segment		984			-			984			-
Corporate and Eliminations		(1,969	)		36,694			(3,297	)		128,610
Total	$	5,094		$	36,694		$	3,766		$	130,339

(1) Net Earnings Attributable to Hasbro, Inc., as adjusted, and related diluted earnings per share for the quarter and year ended December 28, 2014 excludes charges related to the restructuring of the Company's equity method investment, other restrucuturing charges, a gain from the sale of intellectual property license rights and a benefit from the settlement of tax exams. Net Earnings Attributable to Hasbro, Inc., as adjusted, and related diluted earnings per share for the quarter and year ended December 29, 2013 exclude restructuring, pension settlement and curtailment, arbitration award settlement and product-related charges as well as the benefit from the settlement of a tax exam.