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)
|
Item 5.02 | Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers. |
99.1 | Hasbro, Inc. Press Release, dated February 8, 2016. |
99.2 | Hasbro, Inc. Press Release, dated February 4, 2016. |
|
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 8, 2016
|
|
|
Exhibit No.
|
|
Description
|
|
99.1
|
Hasbro, Inc. Press Release, dated February 8, 2016
|
||
99.2
|
Hasbro, Inc. Press Release, dated February 4, 2016
|
·
|
2015 full-year net revenues increased 13%, absent a negative $394.5 million impact of foreign exchange; Including the impact of foreign exchange, revenues increased 4% to $4.45 billion;
|
·
|
2015 revenues grew in all major operating segments and regions, absent the impact of foreign exchange; Including the impact of foreign exchange, the U.S and Canada segment revenues increased 10%, International segment revenues declined 3% and Entertainment and Licensing segment revenues increased 11%;
|
·
|
Boys, Preschool and Games category revenues increased both as reported and absent the impact of foreign exchange; Franchise Brand revenues increased 7% absent the impact of foreign exchange, but declined 2% including the impact of foreign exchange;
|
·
|
2015 operating profit increased 9% and net earnings increased 9% to $451.8 million or $3.57 per diluted share; Adjusted net earnings increased to $445.0 million or $3.51 per diluted share, excluding the sale of manufacturing operations;
|
·
|
In 2015 Hasbro returned $310.7 million of cash to shareholders; Generated $552.4 million in operating cash flow for the year.
|
Net Revenues ($ Millions)
|
Operating Profit ($ Millions)
|
|||||||||||||||||||||||
FY 2015
|
FY 2014
|
% Change
|
FY 2015
|
FY 2014
|
% Change
|
|||||||||||||||||||
U.S. and Canada
|
$
|
2,225.5
|
$
|
2,022.4
|
+10
|
%
|
$
|
430.7
|
$
|
334.7
|
+29
|
%
|
||||||||||||
International
|
$
|
1,971.9
|
$
|
2,023.0
|
-3
|
%
|
$
|
255.4
|
$
|
270.5
|
-6
|
%
|
||||||||||||
Entertainment and Licensing
|
$
|
244.7
|
$
|
219.5
|
+11
|
%
|
$
|
76.9
|
$
|
60.6
|
+27
|
%
|
Net Revenues ($ Millions)
|
||||||||||||||||||||||||
Q4 2015
|
Q4 2014
|
% Change
|
FY 2015
|
FY 2014
|
% Change
|
|||||||||||||||||||
Boys
|
$
|
569.8
|
$
|
421.9
|
+35
|
%
|
$
|
1,775.9
|
$
|
1,484.0
|
+20
|
%
|
||||||||||||
Games
|
$
|
465.8
|
$
|
418.3
|
+11
|
%
|
$
|
1,276.5
|
$
|
1,259.8
|
+1
|
%
|
||||||||||||
Girls
|
$
|
258.8
|
$
|
312.4
|
-17
|
%
|
$
|
798.2
|
$
|
1,022.6
|
-22
|
%
|
||||||||||||
Preschool
|
$
|
170.9
|
$
|
146.0
|
+17
|
%
|
$
|
596.8
|
$
|
510.8
|
+17
|
%
|
HASBRO, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
(Thousands of Dollars)
|
||||||||
Dec. 27, 2015
|
Dec. 28, 2014
|
|||||||
ASSETS
|
||||||||
Cash and Cash Equivalents
|
$
|
976,750
|
$
|
893,167
|
||||
Accounts Receivable, Net
|
1,217,850
|
1,094,673
|
||||||
Inventories
|
384,492
|
339,572
|
||||||
Other Current Assets
|
286,506
|
316,093
|
||||||
Total Current Assets
|
2,865,598
|
2,643,505
|
||||||
Property, Plant and Equipment, Net
|
237,527
|
237,489
|
||||||
Other Assets
|
1,617,592
|
1,637,106
|
||||||
Total Assets
|
$
|
4,720,717
|
$
|
4,518,100
|
||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS
|
||||||||
AND SHAREHOLDERS' EQUITY
|
||||||||
Short-term Borrowings
|
$
|
164,563
|
$
|
252,481
|
||||
Payables and Accrued Liabilities
|
900,084
|
819,203
|
||||||
Total Current Liabilities
|
1,064,647
|
1,071,684
|
||||||
Long-term Debt
|
1,547,115
|
1,545,853
|
||||||
Other Liabilities
|
404,883
|
392,169
|
||||||
Total Liabilities
|
3,016,645
|
3,009,706
|
||||||
Redeemable Noncontrolling Interests
|
40,170
|
42,730
|
||||||
Total Shareholders' Equity
|
1,663,902
|
1,465,664
|
||||||
Total Liabilities, Redeemable Noncontrolling Interests
|
||||||||
and Shareholders' Equity
|
$
|
4,720,717
|
$
|
4,518,100
|
HASBRO, INC.
|
||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||
Quarter Ended
|
Year Ended
|
|||||||||||||||||||||||||||||||
(Thousands of Dollars and Shares Except Per Share Data)
|
Dec. 27, 2015
|
% Net Revenues
|
Dec. 28, 2014
|
% Net Revenues
|
Dec. 27, 2015
|
% Net Revenues
|
Dec. 28, 2014
|
% Net Revenues
|
||||||||||||||||||||||||
Net Revenues
|
$
|
1,465,354
|
100.0
|
%
|
$
|
1,298,593
|
100.0
|
%
|
$
|
4,447,509
|
100.0
|
%
|
$
|
4,277,207
|
100.0
|
%
|
||||||||||||||||
Costs and Expenses:
|
||||||||||||||||||||||||||||||||
Cost of Sales
|
554,750
|
37.9
|
%
|
516,725
|
39.8
|
%
|
1,677,033
|
37.7
|
%
|
1,698,372
|
39.7
|
%
|
||||||||||||||||||||
Royalties
|
149,137
|
10.2
|
%
|
90,851
|
7.0
|
%
|
379,245
|
8.5
|
%
|
305,317
|
7.1
|
%
|
||||||||||||||||||||
Product Development
|
68,645
|
4.7
|
%
|
65,372
|
5.0
|
%
|
242,944
|
5.5
|
%
|
222,556
|
5.2
|
%
|
||||||||||||||||||||
Advertising
|
121,252
|
8.3
|
%
|
123,812
|
9.5
|
%
|
409,388
|
9.2
|
%
|
420,256
|
9.8
|
%
|
||||||||||||||||||||
Amortization of Intangibles
|
8,392
|
0.6
|
%
|
14,605
|
1.1
|
%
|
43,722
|
1.0
|
%
|
52,708
|
1.2
|
%
|
||||||||||||||||||||
Program Production Cost Amortization
|
12,637
|
0.9
|
%
|
11,344
|
0.9
|
%
|
42,449
|
1.0
|
%
|
47,086
|
1.1
|
%
|
||||||||||||||||||||
Selling, Distribution and Administration
|
291,840
|
19.9
|
%
|
252,335
|
19.4
|
%
|
960,795
|
21.6
|
%
|
895,537
|
20.9
|
%
|
||||||||||||||||||||
Operating Profit
|
258,701
|
17.7
|
%
|
223,549
|
17.2
|
%
|
691,933
|
15.6
|
%
|
635,375
|
14.9
|
%
|
||||||||||||||||||||
Interest Expense
|
24,306
|
1.7
|
%
|
23,158
|
1.8
|
%
|
97,122
|
2.2
|
%
|
93,098
|
2.2
|
%
|
||||||||||||||||||||
Other (Income) Expense, Net
|
3,058
|
0.2
|
%
|
(5,031
|
)
|
-0.4
|
%
|
(9,104
|
)
|
-0.2
|
%
|
2,289
|
0.1
|
%
|
||||||||||||||||||
Earnings before Income Taxes
|
231,337
|
15.8
|
%
|
205,422
|
15.8
|
%
|
603,915
|
13.6
|
%
|
539,988
|
12.6
|
%
|
||||||||||||||||||||
Income Taxes
|
56,943
|
3.9
|
%
|
36,601
|
2.8
|
%
|
157,043
|
3.5
|
%
|
126,678
|
3.0
|
%
|
||||||||||||||||||||
Net Earnings
|
174,394
|
11.9
|
%
|
168,821
|
13.0
|
%
|
446,872
|
10.0
|
%
|
413,310
|
9.7
|
%
|
||||||||||||||||||||
Net Loss Attributable to Noncontrolling Interests
|
(1,369
|
)
|
-0.1
|
%
|
(1,090
|
)
|
-0.1
|
%
|
(4,966
|
)
|
-0.1
|
%
|
(2,620
|
)
|
-0.1
|
%
|
||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
$
|
175,763
|
12.0
|
%
|
$
|
169,911
|
13.1
|
%
|
$
|
451,838
|
10.2
|
%
|
$
|
415,930
|
9.7
|
%
|
||||||||||||||||
Per Common Share
|
||||||||||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
||||||||||||||||||||||||||||||||
Basic
|
$
|
1.41
|
$
|
1.35
|
$
|
3.61
|
$
|
3.24
|
||||||||||||||||||||||||
Diluted
|
$
|
1.39
|
$
|
1.34
|
$
|
3.57
|
$
|
3.20
|
||||||||||||||||||||||||
Cash Dividends Declared
|
$
|
0.46
|
$
|
0.43
|
$
|
1.84
|
$
|
1.72
|
||||||||||||||||||||||||
Weighted Average Number of Shares
|
||||||||||||||||||||||||||||||||
Basic
|
124,976
|
125,738
|
125,006
|
128,411
|
||||||||||||||||||||||||||||
Diluted
|
126,686
|
127,180
|
126,688
|
129,886
|
HASBRO, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
(Thousands of Dollars)
|
||||||||
Year Ended
|
||||||||
Dec. 27, 2015
|
Dec. 28, 2014
|
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net Earnings
|
$
|
446,872
|
$
|
413,310
|
||||
Non-cash Adjustments
|
232,702
|
204,555
|
||||||
Changes in Operating Assets and Liabilities
|
(127,129
|
)
|
(163,454
|
)
|
||||
Net Cash Provided by Operating Activities
|
552,445
|
454,411
|
||||||
Cash Flows from Investing Activities:
|
||||||||
Additions to Property, Plant and Equipment
|
(142,022
|
)
|
(113,388
|
)
|
||||
Cash Proceeds from Dispositions
|
18,632
|
64,400
|
||||||
Other
|
19,743
|
48,503
|
||||||
Net Cash Utilized by Investing Activities
|
(103,647
|
)
|
(485
|
)
|
||||
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
|
(87,310
|
)
|
246,054
|
|||||
Purchases of Common Stock
|
(87,224
|
)
|
(459,564
|
)
|
||||
Stock-based Compensation Transactions
|
57,550
|
71,433
|
||||||
Dividends Paid
|
(225,797
|
)
|
(216,855
|
)
|
||||
Other
|
(3,676
|
)
|
(7,010
|
)
|
||||
Net Cash Utilized by Financing Activities
|
(346,457
|
)
|
(230,956
|
)
|
||||
Effect of Exchange Rate Changes on Cash
|
(18,758
|
)
|
(12,252
|
)
|
||||
Cash and Cash Equivalents at Beginning of Year
|
893,167
|
682,449
|
||||||
Cash and Cash Equivalents at End of Year
|
$
|
976,750
|
$
|
893,167
|
HASBRO, INC.
|
||||||||||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA
|
||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||
(Thousands of Dollars)
|
Quarter Ended
|
Year Ended
|
||||||||||||||||||||||
Dec. 27, 2015
|
Dec. 28, 2014
|
% Change
|
Dec. 27, 2015
|
Dec. 28, 2014
|
% Change
|
|||||||||||||||||||
Major Segment Results
|
||||||||||||||||||||||||
U.S. and Canada Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
$
|
690,821
|
$
|
537,475
|
29
|
%
|
$
|
2,225,518
|
$
|
2,022,443
|
10
|
%
|
||||||||||||
Operating Profit
|
155,085
|
82,161
|
89
|
%
|
430,707
|
334,702
|
29
|
%
|
||||||||||||||||
Operating Margin
|
22.4
|
%
|
15.3
|
%
|
19.4
|
%
|
16.5
|
%
|
||||||||||||||||
International Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
690,757
|
671,389
|
3
|
%
|
1,971,875
|
2,022,997
|
-3
|
%
|
||||||||||||||||
Operating Profit
|
113,895
|
122,408
|
-7
|
%
|
255,365
|
270,505
|
-6
|
%
|
||||||||||||||||
Operating Margin
|
16.5
|
%
|
18.2
|
%
|
13.0
|
%
|
13.4
|
%
|
||||||||||||||||
Entertainment and Licensing Segment:
|
||||||||||||||||||||||||
External Net Revenues
|
84,275
|
83,550
|
1
|
%
|
244,685
|
219,465
|
11
|
%
|
||||||||||||||||
Operating Profit
|
36,778
|
39,430
|
-7
|
%
|
76,868
|
60,550
|
27
|
%
|
||||||||||||||||
Operating Margin
|
43.6
|
%
|
47.2
|
%
|
31.4
|
%
|
27.6
|
%
|
||||||||||||||||
International Segment Net Revenues by Major Geographic Region
|
||||||||||||||||||||||||
Europe
|
$
|
466,291
|
$
|
430,666
|
8
|
%
|
$
|
1,236,846
|
$
|
1,258,078
|
-2
|
%
|
||||||||||||
Latin America
|
128,232
|
150,046
|
-15
|
%
|
426,109
|
463,512
|
-8
|
%
|
||||||||||||||||
Asia Pacific
|
96,234
|
90,677
|
6
|
%
|
308,920
|
301,407
|
2
|
%
|
||||||||||||||||
Total
|
$
|
690,757
|
$
|
671,389
|
$
|
1,971,875
|
$
|
2,022,997
|
||||||||||||||||
Net Revenues by Product Category
|
||||||||||||||||||||||||
Boys
|
$
|
569,799
|
$
|
421,870
|
35
|
%
|
$
|
1,775,917
|
$
|
1,483,952
|
20
|
%
|
||||||||||||
Games
|
465,784
|
418,333
|
11
|
%
|
1,276,532
|
1,259,782
|
1
|
%
|
||||||||||||||||
Girls
|
258,839
|
312,398
|
-17
|
%
|
798,240
|
1,022,633
|
-22
|
%
|
||||||||||||||||
Preschool
|
170,932
|
145,992
|
17
|
%
|
596,820
|
510,840
|
17
|
%
|
||||||||||||||||
Total Net Revenues
|
$
|
1,465,354
|
$
|
1,298,593
|
$
|
4,447,509
|
$
|
4,277,207
|
||||||||||||||||
Reconciliation of EBITDA
|
||||||||||||||||||||||||
Net Earnings Attributable to Hasbro, Inc.
|
$
|
175,763
|
$
|
169,911
|
$
|
451,838
|
$
|
415,930
|
||||||||||||||||
Net Loss Attributable to Noncontrolling Interests
|
(1,369
|
)
|
(1,090
|
)
|
(4,966
|
)
|
(2,620
|
)
|
||||||||||||||||
Interest Expense
|
24,306
|
23,158
|
97,122
|
93,098
|
||||||||||||||||||||
Income Taxes
|
56,943
|
36,601
|
157,043
|
126,678
|
||||||||||||||||||||
Depreciation
|
25,212
|
22,722
|
111,605
|
105,258
|
||||||||||||||||||||
Amortization of Intangibles
|
8,392
|
14,605
|
43,722
|
52,708
|
||||||||||||||||||||
EBITDA
|
$
|
289,247
|
$
|
265,907
|
$
|
856,364
|
$
|
791,052
|
HASBRO, INC.
|
||||||||||||||||
SUPPLEMENTAL FINANCIAL DATA
|
||||||||||||||||
GAIN ON SALE OF MANUFACTURING OPERATIONS, RESTRUCTURING OF EQUITY METHOD INVESTMENT, OTHER RESTRUCTURING CHARGES AND GAIN ON SALE OF INTELLECTUAL PROPERTY LICENSE RIGHTS
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
(Thousands of Dollars)
|
||||||||||||||||
Operating Profit and Earnings before Income Taxes, Excluding Gain on Sale of Manufacturing Operations, Restructuring of Equity Method Investment, Other Restructuring Charges and Gain on Sale of Intellectual Property License Rights
|
||||||||||||||||
Quarter Ended Dec. 27, 2015
|
As Reported
|
Less: Gain on Sale of Manufacturing Operations
|
As Adjusted
|
% Net Revenues
|
||||||||||||
Net Revenues
|
$
|
1,465,354
|
$
|
-
|
$
|
1,465,354
|
100.0
|
%
|
||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of Sales
|
554,750
|
-
|
554,750
|
37.9
|
%
|
|||||||||||
Royalties
|
149,137
|
-
|
149,137
|
10.2
|
%
|
|||||||||||
Product Development
|
68,645
|
-
|
68,645
|
4.7
|
%
|
|||||||||||
Advertising
|
121,252
|
-
|
121,252
|
8.3
|
%
|
|||||||||||
Amortization of Intangibles
|
8,392
|
-
|
8,392
|
0.6
|
%
|
|||||||||||
Program Production Cost Amortization
|
12,637
|
-
|
12,637
|
0.9
|
%
|
|||||||||||
Selling, Distribution and Administration
|
291,840
|
-
|
291,840
|
19.9
|
%
|
|||||||||||
Operating Profit
|
258,701
|
-
|
258,701
|
17.7
|
%
|
|||||||||||
Interest Expense
|
24,306
|
-
|
24,306
|
1.7
|
%
|
|||||||||||
Other (Income) Expense, Net
|
3,058
|
(259
|
)
|
2,799
|
0.2
|
%
|
||||||||||
Earnings before Income Taxes
|
$
|
231,337
|
$
|
259
|
$
|
231,596
|
15.8
|
%
|
||||||||
Year Ended Dec. 27, 2015
|
As Reported
|
Less: Gain on Sale of Manufacturing Operations
|
As Adjusted
|
% Net Revenues
|
||||||||||||
Net Revenues
|
$
|
4,447,509
|
$
|
-
|
$
|
4,447,509
|
100.0
|
%
|
||||||||
Costs and Expenses:
|
||||||||||||||||
Cost of Sales
|
1,677,033
|
-
|
1,677,033
|
37.7
|
%
|
|||||||||||
Royalties
|
379,245
|
-
|
379,245
|
8.5
|
%
|
|||||||||||
Product Development
|
242,944
|
-
|
242,944
|
5.5
|
%
|
|||||||||||
Advertising
|
409,388
|
-
|
409,388
|
9.2
|
%
|
|||||||||||
Amortization of Intangibles
|
43,722
|
-
|
43,722
|
1.0
|
%
|
|||||||||||
Program Production Cost Amortization
|
42,449
|
-
|
42,449
|
1.0
|
%
|
|||||||||||
Selling, Distribution and Administration
|
960,795
|
3,061
|
963,856
|
21.7
|
%
|
|||||||||||
Operating Profit
|
691,933
|
(3,061
|
)
|
688,872
|
15.5
|
%
|
||||||||||
Interest Expense
|
97,122
|
-
|
97,122
|
2.2
|
%
|
|||||||||||
Other (Income) Expense, Net
|
(9,104
|
)
|
6,573
|
(2,531
|
)
|
-0.1
|
%
|
|||||||||
Earnings before Income Taxes
|
$
|
603,915
|
$
|
(9,634
|
)
|
$
|
594,281
|
13.4
|
%
|
|||||||
Quarter Ended Dec. 28, 2014
|
As Reported
|
Less: Restructuring Charges and Gain on Sale (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
|
%
|
|||||||||||
Interest Expense
|
23,158
|
-
|
23,158
|
1.8
|
%
|
|||||||||||
Other (Income) Expense, Net
|
(5,031
|
)
|
19,110
|
14,079
|
1.1
|
%
|
||||||||||
Earnings before Income Taxes
|
$
|
205,422
|
$
|
(14,016
|
)
|
$
|
191,406
|
14.7
|
%
|
|||||||
Year Ended Dec. 28, 2014
|
As Reported
|
Less: Restructuring Charges and Gain on Sale (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
|
%
|
|||||||||||
Interest Expense
|
93,098
|
-
|
93,098
|
2.2
|
%
|
|||||||||||
Other (Income) Expense, Net
|
2,289
|
6,216
|
8,505
|
0.2
|
%
|
|||||||||||
Earnings before Income Taxes
|
$
|
539,988
|
$
|
(2,450
|
)
|
$
|
537,538
|
12.6
|
%
|
|||||||
(1) Operating profit and earnings before taxes as adjusted for the quarter and year ended December 28, 2014 exclude charges related to the restructuring of the Company's equity method investment and other restructuring charges as well as a gain from the sale of intellectual property license rights.
|
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. 27, 2015
|
Diluted Per Share Amount
|
Dec. 28, 2014
|
Diluted Per Share Amount
|
|||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Reported
|
$
|
175,763
|
$
|
1.39
|
$
|
169,911
|
$
|
1.34
|
||||||||
Restructuring of Equity Method Investment, Net of Tax
|
-
|
-
|
10,693
|
0.08
|
||||||||||||
Restructuring Charges, Net of Tax
|
-
|
-
|
5,156
|
0.04
|
||||||||||||
Gain from Sale of Intellectual Property License Rights, Net of Tax
|
-
|
-
|
(23,892
|
)
|
(0.19
|
)
|
||||||||||
Benefits from Tax Exam Settlements
|
-
|
-
|
(6,936
|
)
|
(0.05
|
)
|
||||||||||
Gain on Sale of Manufacturing Operations
|
165
|
-
|
-
|
-
|
||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Adjusted
|
$
|
175,928
|
$
|
1.39
|
$
|
154,932
|
$
|
1.22
|
||||||||
Year Ended
|
||||||||||||||||
Dec. 27, 2015
|
Diluted Per Share Amount
|
Dec. 28, 2014
|
Diluted Per Share Amount
|
|||||||||||||
Net Earnings Attributable to Hasbro, Inc., as Reported
|
$
|
451,838
|
$
|
3.57
|
$
|
415,930
|
$
|
3.20
|
||||||||
Restructuring of Equity Method Investment, Net of Tax
|
-
|
-
|
18,072
|
0.14
|
||||||||||||
Restructuring Charges, Net of Tax
|
-
|
-
|
5,156
|
0.04
|
||||||||||||
Gain from Sale of Intellectual Property License Rights, Net of Tax
|
-
|
-
|
(23,892
|
)
|
(0.18
|
)
|
||||||||||
Benefits from Tax Exam Settlements
|
-
|
-
|
(6,570
|
)
|
(0.05
|
)
|
||||||||||
Gain on Sale of Manufacturing Operations
|
(6,885
|
)
|
(0.05
|
)
|
-
|
-
|
||||||||||
Net Earnings Attributable to Hasbro, Inc., as Adjusted
|
$
|
444,953
|
$
|
3.51
|
$
|
408,696
|
$
|
3.15
|
||||||||
Adjustments to Operating Profit for Gain on Sale of Manufacturing Operations, Restructuring of Equity Method Investment and Other Restructuring Charges - by Segment
|
||||||||||||||||
Quarter Ended
|
Year Ended
|
|||||||||||||||
Dec. 27, 2015
|
Dec. 28, 2014
|
Dec. 27, 2015
|
Dec. 28, 2014
|
|||||||||||||
International Segment
|
$
|
-
|
$
|
6,079
|
$
|
-
|
$
|
6,079
|
||||||||
Global Operations Segment
|
-
|
984
|
-
|
984
|
||||||||||||
Corporate and Eliminations
|
-
|
(1,969
|
)
|
(3,061
|
)
|
(3,297
|
)
|
|||||||||
Total
|
$
|
-
|
$
|
5,094
|
$
|
(3,061
|
)
|
$
|
3,766
|
|||||||
(1) Net Earnings Attributable to Hasbro, Inc., as adjusted, and related diluted earnings per share for the year ended December 27, 2015 excludes a gain on the sale of the Company's manufacturing operations in the third quarter of 2015. 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.
|