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)
|
|
|
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 20, 2015
|
|
|
Exhibit No.
|
|
Description
|
|
99.1
|
|
Hasbro, Inc. Press Release, dated July 20, 2015.
|
|
·
|
Second quarter 2015 revenues of $797.7 million; Absent a negative $71.5 million impact of foreign exchange, second quarter 2015 revenues grew 5%;
|
·
|
U.S. and Canada segment revenues up 1%; International segment revenues increased 9% absent foreign exchange; Entertainment and Licensing segment revenues flat year-over-year;
|
·
|
Preschool and Boys category revenues increased in the quarter; Absent the negative impact of foreign exchange, five of seven Franchise Brands grew in the quarter;
|
·
|
Net earnings of $41.8 million or $0.33 per diluted share;
|
·
|
$858 million of cash at quarter end; Returned $79.0 million to shareholders through dividend and share repurchase
|
Net Revenues ($ Millions)
|
Operating Profit ($ Millions)
|
|||||||||||||||||||||||
Q2 2015
|
Q2 2014
|
% Change
|
Q2 2015
|
Q2 2014
|
% Change
|
|||||||||||||||||||
U.S. and Canada
|
$
|
385.2
|
$
|
383.0
|
+1
|
%
|
$
|
47.1
|
$
|
46.9
|
--
|
|||||||||||||
International
|
$
|
362.8
|
$
|
396.8
|
-9
|
%
|
$
|
25.4
|
$
|
29.2
|
-13
|
%
|
||||||||||||
Entertainment and Licensing
|
$
|
47.6
|
$
|
47.7
|
--
|
$
|
7.4
|
$
|
14.6
|
-49
|
%
|
Net Revenues ($ Millions)
|
||||||||||||||||||||||||
Q2 2015
|
Q2 2014
|
% Change
|
Six Months 2015
|
Six Months 2014
|
% Change
|
|||||||||||||||||||
Boys
|
$
|
340.4
|
$
|
335.8
|
+1
|
%
|
$
|
613.0
|
$
|
583.6
|
+5
|
%
|
||||||||||||
Games
|
$
|
211.6
|
$
|
225.7
|
-6
|
%
|
$
|
447.3
|
$
|
446.2
|
--
|
|||||||||||||
Girls
|
$
|
127.5
|
$
|
163.8
|
-22
|
%
|
$
|
244.6
|
$
|
302.5
|
-19
|
%
|
||||||||||||
Preschool
|
$
|
118.1
|
$
|
103.9
|
+14
|
%
|
$
|
206.2
|
$
|
176.4
|
+17
|
%
|
HASBRO, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
(Thousands of Dollars)
|
||||||||
June 28, 2015
|
June 29, 2014
|
|||||||
ASSETS
|
||||||||
Cash and Cash Equivalents
|
$
|
858,458
|
$
|
586,151
|
||||
Accounts Receivable, Net
|
709,437
|
738,899
|
||||||
Inventories
|
403,789
|
492,822
|
||||||
Other Current Assets
|
434,145
|
386,333
|
||||||
Total Current Assets
|
2,405,829
|
2,204,205
|
||||||
Property, Plant and Equipment, Net
|
225,911
|
236,881
|
||||||
Other Assets
|
1,599,367
|
1,697,509
|
||||||
Total Assets
|
$
|
4,231,107
|
$
|
4,138,595
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS
|
||||||||
AND SHAREHOLDERS' EQUITY
|
||||||||
Short-term Borrowings
|
$
|
167,877
|
$
|
9,188
|
||||
Payables and Accrued Liabilities
|
638,026
|
715,504
|
||||||
Total Current Liabilities
|
805,903
|
724,692
|
||||||
Long-term Debt
|
1,559,895
|
1,559,895
|
||||||
Other Liabilities
|
395,417
|
357,766
|
||||||
Total Liabilities
|
2,761,215
|
2,642,353
|
||||||
Redeemable Noncontrolling Interests
|
41,387
|
44,194
|
||||||
Total Shareholders' Equity
|
1,428,505
|
1,452,048
|
||||||
Total Liabilities, Redeemable Noncontrolling Interests
|
||||||||
and Shareholders' Equity
|
$
|
4,231,107
|
$
|
4,138,595
|
HASBRO, INC.
|
||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||
Quarter Ended
|
Six Months Ended
|
|||||||||||||||||||||||||||||||
(Thousands of Dollars and Shares Except Per Share Data)
|
June 28, 2015
|
% Net Revenues
|
June 29, 2014
|
% Net Revenues
|
June 28, 2015
|
% Net Revenues
|
June 29, 2014
|
% Net Revenues
|
||||||||||||||||||||||||
Net Revenues
|
$
|
797,658
|
100.0
|
%
|
$
|
829,262
|
100.0
|
%
|
$
|
1,511,158
|
100.0
|
%
|
$
|
1,508,715
|
100.0
|
%
|
||||||||||||||||
Costs and Expenses:
|
||||||||||||||||||||||||||||||||
Cost of Sales
|
295,399
|
37.0
|
%
|
320,336
|
38.6
|
%
|
543,134
|
35.9
|
%
|
578,881
|
38.4
|
%
|
||||||||||||||||||||
Royalties
|
57,069
|
7.2
|
%
|
70,533
|
8.5
|
%
|
116,158
|
7.7
|
%
|
120,114
|
8.0
|
%
|
||||||||||||||||||||
Product Development
|
57,609
|
7.2
|
%
|
51,707
|
6.2
|
%
|
109,506
|
7.2
|
%
|
98,964
|
6.6
|
%
|
||||||||||||||||||||
Advertising
|
78,365
|
9.8
|
%
|
81,693
|
9.9
|
%
|
146,107
|
9.7
|
%
|
148,952
|
9.9
|
%
|
||||||||||||||||||||
Amortization of Intangibles
|
13,348
|
1.7
|
%
|
11,892
|
1.4
|
%
|
26,299
|
1.7
|
%
|
25,294
|
1.7
|
%
|
||||||||||||||||||||
Program Production Cost Amortization
|
7,220
|
0.9
|
%
|
6,710
|
0.8
|
%
|
18,316
|
1.2
|
%
|
11,368
|
0.8
|
%
|
||||||||||||||||||||
Selling, Distribution and Administration
|
213,148
|
26.7
|
%
|
203,827
|
24.6
|
%
|
421,933
|
27.9
|
%
|
399,130
|
26.5
|
%
|
||||||||||||||||||||
Operating Profit
|
75,500
|
9.5
|
%
|
82,564
|
10.0
|
%
|
129,705
|
8.6
|
%
|
126,012
|
8.4
|
%
|
||||||||||||||||||||
Interest Expense
|
24,186
|
3.0
|
%
|
22,802
|
2.7
|
%
|
48,771
|
3.2
|
%
|
45,230
|
3.0
|
%
|
||||||||||||||||||||
Other Income, Net
|
(2,332
|
)
|
-0.3
|
%
|
(4,755
|
)
|
-0.6
|
%
|
(7,027
|
)
|
-0.5
|
%
|
(9,730
|
)
|
-0.6
|
%
|
||||||||||||||||
Earnings before Income Taxes
|
53,646
|
6.7
|
%
|
64,517
|
7.8
|
%
|
87,961
|
5.8
|
%
|
90,512
|
6.0
|
%
|
||||||||||||||||||||
Income Taxes
|
13,364
|
1.7
|
%
|
31,697
|
3.8
|
%
|
21,858
|
1.4
|
%
|
26,178
|
1.7
|
%
|
||||||||||||||||||||
Net Earnings
|
40,282
|
5.1
|
%
|
32,820
|
4.0
|
%
|
66,103
|
4.4
|
%
|
64,334
|
4.3
|
%
|
||||||||||||||||||||
Net Loss Attributable to Noncontrolling Interests
|
(1,527
|
)
|
-0.2
|
%
|
(655
|
)
|
-0.1
|
%
|
(2,373
|
)
|
-0.2
|
%
|
(1,228
|
)
|
-0.1
|
%
|
||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
$
|
41,809
|
5.2
|
%
|
$
|
33,475
|
4.0
|
%
|
$
|
68,476
|
4.5
|
%
|
$
|
65,562
|
4.3
|
%
|
||||||||||||||||
Per Common Share
|
||||||||||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
||||||||||||||||||||||||||||||||
Basic
|
$
|
0.33
|
$
|
0.26
|
$
|
0.55
|
$
|
0.50
|
||||||||||||||||||||||||
Diluted
|
$
|
0.33
|
$
|
0.26
|
$
|
0.54
|
$
|
0.50
|
||||||||||||||||||||||||
Cash Dividends Declared
|
$
|
0.46
|
$
|
0.43
|
$
|
0.92
|
$
|
0.86
|
||||||||||||||||||||||||
Weighted Average Number of Shares
|
||||||||||||||||||||||||||||||||
Basic
|
125,093
|
129,381
|
124,973
|
130,306
|
||||||||||||||||||||||||||||
Diluted
|
126,806
|
130,930
|
126,574
|
131,831
|
HASBRO, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
(Thousands of Dollars)
|
||||||||
Six Months Ended
|
||||||||
June 28, 2015
|
June 29, 2014
|
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net Earnings
|
$
|
66,103
|
$
|
64,334
|
||||
Non-cash Adjustments
|
111,844
|
101,977
|
||||||
Changes in Operating Assets and Liabilities
|
58,157
|
(57,041
|
)
|
|||||
Net Cash Provided by Operating Activities
|
236,104
|
109,270
|
||||||
Cash Flows from Investing Activities:
|
||||||||
Additions to Property, Plant and Equipment
|
(67,709
|
)
|
(51,636
|
)
|
||||
Other
|
8,706
|
(1,028
|
)
|
|||||
Net Cash Utilized by Investing Activities
|
(59,003
|
)
|
(52,664
|
)
|
||||
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 (Repayments) Proceeds from Short-term Borrowings
|
(84,420
|
)
|
1,430
|
|||||
Purchases of Common Stock
|
(49,156
|
)
|
(213,935
|
)
|
||||
Stock-based Compensation Transactions
|
42,244
|
31,469
|
||||||
Dividends Paid
|
(110,902
|
)
|
(108,097
|
)
|
||||
Other
|
(81
|
)
|
-
|
|||||
Net Cash Utilized by Financing Activities
|
(202,315
|
)
|
(154,147
|
)
|
||||
Effect of Exchange Rate Changes on Cash
|
(9,495
|
)
|
1,243
|
|||||
Cash and Cash Equivalents at Beginning of Year
|
893,167
|
682,449
|
||||||
Cash and Cash Equivalents at End of Period
|
$
|
858,458
|
$
|
586,151
|
HASBRO, INC.
|
||||||||||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA
|
||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||
(Thousands of Dollars)
|
Quarter Ended
|
Six Months Ended
|
||||||||||||||||||||||
June 28, 2015
|
June 29, 2014
|
% Change
|
June 28, 2015
|
June 29, 2014
|
% Change
|
|||||||||||||||||||
Major Segment Results
|
||||||||||||||||||||||||
U.S. and Canada Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
$
|
385,183
|
$
|
383,001
|
1
|
%
|
$
|
730,873
|
$
|
720,700
|
1
|
%
|
||||||||||||
Operating Profit
|
47,147
|
46,928
|
-
|
%
|
88,570
|
82,691
|
7
|
%
|
||||||||||||||||
Operating Margin
|
12.2
|
%
|
12.3
|
%
|
12.1
|
%
|
11.5
|
%
|
||||||||||||||||
International Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
362,760
|
396,849
|
-9
|
%
|
668,473
|
702,324
|
-5
|
%
|
||||||||||||||||
Operating Profit
|
25,361
|
29,232
|
-13
|
%
|
27,264
|
31,646
|
-14
|
%
|
||||||||||||||||
Operating Margin
|
7.0
|
%
|
7.4
|
%
|
4.1
|
%
|
4.5
|
%
|
||||||||||||||||
Entertainment and Licensing Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
47,640
|
47,663
|
-
|
%
|
108,271
|
82,537
|
31
|
%
|
||||||||||||||||
Operating Profit
|
7,443
|
14,645
|
-49
|
%
|
23,845
|
20,627
|
16
|
%
|
||||||||||||||||
Operating Margin
|
15.6
|
%
|
30.7
|
%
|
22.0
|
%
|
25.0
|
%
|
||||||||||||||||
International Segment Net Revenues by Major Geographic Region
|
||||||||||||||||||||||||
Europe
|
$
|
185,660
|
$
|
216,268
|
-14
|
%
|
$
|
381,531
|
$
|
423,810
|
-10
|
%
|
||||||||||||
Latin America
|
98,368
|
97,019
|
1
|
%
|
155,976
|
150,303
|
4
|
%
|
||||||||||||||||
Asia Pacific
|
78,732
|
83,562
|
-6
|
%
|
130,966
|
128,211
|
2
|
%
|
||||||||||||||||
Total
|
$
|
362,760
|
$
|
396,849
|
$
|
668,473
|
$
|
702,324
|
||||||||||||||||
Net Revenues by Product Category
|
||||||||||||||||||||||||
Boys
|
$
|
340,426
|
$
|
335,798
|
1
|
%
|
$
|
613,024
|
$
|
583,573
|
5
|
%
|
||||||||||||
Games
|
211,629
|
225,702
|
-6
|
%
|
447,278
|
446,228
|
-
|
%
|
||||||||||||||||
Girls
|
127,489
|
163,817
|
-22
|
%
|
244,616
|
302,517
|
-19
|
%
|
||||||||||||||||
Preschool
|
118,114
|
103,945
|
14
|
%
|
206,240
|
176,397
|
17
|
%
|
||||||||||||||||
Total Net Revenues
|
$ |
797,658
|
$ |
829,262
|
|
$
|
1,511,158
|
$ |
1,508,715
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Reconciliation of EBITDA
|
||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
$
|
41,809
|
$
|
33,475
|
$
|
68,476
|
$
|
65,562
|
||||||||||||||||
Net Loss Attributable to Noncontrolling Interests
|
(1,527
|
)
|
(655
|
)
|
(2,373
|
)
|
(1,228
|
)
|
||||||||||||||||
Interest Expense
|
24,186
|
22,802
|
48,771
|
45,230
|
||||||||||||||||||||
Income Taxes
|
13,364
|
31,697
|
21,858
|
26,178
|
||||||||||||||||||||
Depreciation
|
29,345
|
28,573
|
50,749
|
50,078
|
||||||||||||||||||||
Amortization of Intangibles
|
13,348
|
11,892
|
26,299
|
25,294
|
||||||||||||||||||||
EBITDA
|
$
|
120,525
|
$
|
127,784
|
$
|
213,780
|
$
|
211,114
|
HASBRO, INC.
|
||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA
|
||||||||||||||||
2014 TAX ADJUSTMENTS
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
(Thousands of Dollars)
|
||||||||||||||||
Net Earnings and Earnings per Share Excluding Tax Adjustments
|
||||||||||||||||
Quarter Ended
|
||||||||||||||||
June 28, 2015
|
Diluted Per Share Amount
|
June 29, 2014
|
Diluted Per Share Amount
|
|||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Reported
|
$
|
41,809
|
$
|
0.33
|
$
|
33,475
|
$
|
0.26
|
||||||||
Unfavorable Tax Adjustment
|
-
|
-
|
13,846
|
0.10
|
||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Adjusted
|
$
|
41,809
|
$
|
0.33
|
$
|
47,321
|
$
|
0.36
|
||||||||
Six Months Ended
|
||||||||||||||||
June 28, 2015
|
Diluted Per Share Amount
|
June 29, 2014
|
Diluted Per Share Amount
|
|||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Reported
|
$
|
68,476
|
$
|
0.54
|
$
|
65,562
|
$
|
0.50
|
||||||||
Unfavorable Tax Adjustments, Net
|
-
|
-
|
366
|
-
|
||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Adjusted
|
$
|
68,476
|
$
|
0.54
|
$
|
65,928
|
$
|
0.50
|