Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K DATED JULY 18, 2016 - HASBRO, INC.July188k.htm

 

Exhibit 99.1 

  For Immediate Release

 

Hasbro Reports Revenue, Operating Profit and Net Earnings

Growth for Second Quarter 2016

·         Second quarter 2016 revenues grew 10% to $878.9 million; Absent a negative $17.7 million impact of foreign exchange, second quarter 2016 revenues grew 12%;

·         Second quarter 2016 revenues grew 11% in the U.S. and Canada segment and 11% in the International segment; Absent the negative $17.0 million impact of foreign exchange, International segment revenues increased 15%; The Entertainment and Licensing segment increased 9%;

·         Growth in all categories:  Boys, Games, Girls and Preschool; Franchise Brand revenues up 3%; NERF and PLAY-DOH revenues posted double-digit growth; Partner Brand revenues grew 15% primarily driven by STAR WARS, DISNEY PRINCESS and DISNEY’S FROZEN;

·         Operating profit increased 12% and net earnings increased 25% to $52.1 million or $0.41 per diluted share; 

·         Company returned $85.8 million to shareholders in the quarter; $63.9 million in dividends and $21.9 million in share repurchases.

 

Pawtucket, R.I., July 18, 2016 -- Hasbro, Inc. (NASDAQ: HAS) today reported financial results for the second quarter 2016.  Net revenues for the second quarter 2016 increased 10% to $878.9 million versus $797.7 million in 2015.  Excluding a negative $17.7 million impact from foreign exchange, second quarter revenues increased 12%. 

 

Net earnings for the second quarter 2016 increased 25% to $52.1 million, or $0.41 per diluted share, compared to $41.8 million, or $0.33 per diluted share, in 2015. 

 

“Hasbro’s focus on building brands, telling great stories, and creating the best play experiences in toys, games, digital gaming and consumer products is driving strong consumer and retailer demand for our brands globally,” said Brian Goldner, Hasbro’s Chairman, President and Chief Executive Officer.  “The excellent execution of our team continues to deliver revenue and earnings growth, while we are investing in elevating our talent and capabilities around our Brand Blueprint.  Our initiatives for the second half of the year feature innovative offerings for Hasbro Franchise Brands and Partner Brands, including newly announced products such as FURBY CONNECT and SPEAK OUT, and support for upcoming major feature films, Lucasfilm’s Rogue One: A Star Wars Story and DreamWorks’ Trolls.”   

 

“After a strong start to 2016, the team delivered another high quality quarter with revenue, operating profit and earnings growth,” said Deborah Thomas, Hasbro’s Chief Financial Officer.  “We remain very focused on strategically investing to drive long-term

 


 

growth and the execution of our strategy, while improving efficiencies and profitability over time.  Our balance sheet is strong, including high quality inventory to meet our expectations for the year, and $924 million in cash.  We have the financial strength to invest in growing Hasbro for the long-term while continuing our long-standing commitment of returning cash to shareholders.”

 

Second Quarter 2016 Major Segment Performance

 

 

 

Net Revenues ($ Millions)

Operating Profit ($ Millions)

Q2 2016

Q2 2015

% Change

Q2 2016

Q2 2015

% Change

U.S. and Canada

$425.9

$385.2

+11%

$58.0

$47.1

+23%

International

$401.1

$362.8

+11%

$29.7

$25.4

+17%

Entertainment and Licensing

$51.9

$47.6

+9%

$13.8

$7.4

+86%

 

Second quarter 2016 U.S. and Canada segment net revenues increased 11% to $425.9 million compared to $385.2 million in 2015.  Growth in the Boys, Girls and Games categories more than offset a decline in the Preschool category.  The U.S. and Canada segment reported operating profit growth of 23% to $58.0 million, or 13.6% of net revenues, compared to $47.1 million, or 12.2% of net revenues, in 2015.   

 

International segment net revenues increased 11% to $401.1 million compared to $362.8 million in 2015.  Revenue growth in the Boys, Girls and Preschool categories more than offset a decline in the Games category.  On a regional basis, Europe grew 23%, Latin America declined 1%, and Asia Pacific was down 4%.  Emerging markets revenues increased 5% in the quarter.  Excluding an unfavorable $17.0 million impact of foreign exchange (FX), net revenues in the International Segment grew 15%, increasing 24% in Europe ($2.1 million negative FX impact), 11% in Latin America ($12.2 million negative FX impact) and was essentially flat in Asia Pacific ($2.7 million negative FX impact).  Emerging markets increased approximately 13% absent the impact of foreign exchange.  As reported, International Segment operating profit of $29.7 million was up 17%, or 7.4% of net revenues, compared to $25.4 million, or 7.0% of net revenues, in 2015. 

 

Entertainment and Licensing segment net revenues increased 9% to $51.9 million compared to $47.6 million in 2015, driven by growth in Consumer Products and Digital Gaming. The Entertainment and Licensing segment operating profit increased 86% to $13.8 million, or 26.6% of net revenues, compared to $7.4 million, or 15.6% of net revenues, in 2015.

 

Second Quarter 2016 Product Category Performance

 

 

Net Revenues ($ Millions)

Q2 2016

Q2 2015

% Change

Six Months 2016

Six Months 2015

% Change

Boys

$355.1

$340.4

+4%

$691.9

$613.0

+13%

Games

$227.7

$211.6

+8%

$458.8

$447.3

+3%

Girls

$172.3

$127.5

+35%

$337.7

$244.6

+38%

Preschool

$123.9

$118.1

+5%

$221.7

$206.2

+7%

 


 

 

Second quarter 2016 Boys category revenues increased 4% to $355.1 million.  Revenue growth in the quarter was driven by gains in Franchise Brand NERF, along with Partner Brand STAR WARS as well as the addition of YOKAI WATCH. 

   

Games category revenues for the quarter increased 8% to $227.7 million.  PIE FACE, DUEL MASTERS, YAHTZEE, SIMON and BOP-IT were among the brands contributing to growth in the quarter. 

 

Girls category revenues increased 35% to $172.3 million.  Hasbro’s line of DISNEY PRINCESS and DISNEY’S FROZEN fashion and small dolls along with revenue growth in BABY ALIVE led the increase in the quarter. 

 

Preschool category revenues increased 5% to $123.9 million for the second quarter 2016.   Revenue growth in Franchise Brand PLAY-DOH drove the revenue increase for the quarter. 

 

Dividend and Share Repurchase

 

The Company paid $63.9 million in cash dividends to shareholders during the second quarter 2016.  The next quarterly cash dividend payment of $0.51 per common share is scheduled for August 15, 2016 to shareholders of record at the close of business on August 1, 2016.

 

During the second quarter, Hasbro repurchased 270,611 shares of common stock at a total cost of $21.9 million and an average price of $81.00 per share.  Through the first two quarters, the Company repurchased 745,611 shares of common stock at a total cost of $57.8 million and an average price of $77.44 per share.  At quarter-end, $421.5 million remained available in the current share repurchase authorization. 

 

Conference Call Webcast

 

Hasbro will webcast its second quarter 2016 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. 

 

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 consumer product licensing, Hasbro fulfills the fundamental need for play and connection with children and families around the world. The Company's Hasbro Studios and its film label, Allspark Pictures, create entertainment brand-driven storytelling across mediums, including television, film, digital 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. Learn more at www.hasbro.com, and follow us on Twitter (@Hasbro & @HasbroNews) and Instagram (@Hasbro).  © 2016 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, 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.

The press release also includes the Company’s Consolidated and International segment net revenues excluding the impact of changes in exchange rates.  Management believes that the presentation excluding the impact of exchange rate changes provides information that is helpful to an investor’s understanding of the underlying business performance absent exchange rate fluctuations which are beyond the Company’s control.  These measures 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)

 

 

 

 

 

 

June 26, 2016

 

June 28, 2015

 

  

ASSETS

 

 

 

 

 

 

 

  

Cash and Cash Equivalents

 

$

924,098

 

$

858,458

 

 

Accounts Receivable, Net

 

 

703,821

 

 

709,437

 

  

Inventories

 

 

572,391

 

 

403,789

 

  

Other Current Assets

 

 

330,780

 

 

360,101

 

  

     Total Current Assets

 

 

2,531,090

 

 

2,331,785

 

  

Property, Plant and Equipment, Net

 

 

242,607

 

 

225,911

 

 

Other Assets

 

 

1,570,688

 

 

1,659,993

 

 

     Total Assets

 

$

4,344,385

 

$

4,217,689

 

  

 

 

 

 

 

 

 

  

  

 

 

 

 

 

 

 

  

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

  

Short-term Borrowings

 

$

5,400

 

$

$167,877

 

  

Payables and Accrued Liabilities

 

 

739,620

 

 

633,011

 

  

     Total Current Liabilities

 

 

745,020

 

 

800,888

 

  

Long-term Debt

 

 

1,547,753

 

 

1,546,477

 

  

Other Liabilities

 

 

402,614

 

 

400,432

 

  

     Total Liabilities

 

 

2,695,387

 

 

2,747,797

 

 

Redeemable Noncontrolling Interests

 

 

36,465

 

 

41,387

 

  

Total Shareholders' Equity

 

 

1,612,533

 

 

1,428,505

 

 

  

 

 

 

 

 

 

 

 

     Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Equity

 

$

4,344,385

 

$

4,217,689

 

 


 

HASBRO, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars and Shares Except Per Share Data)

Quarter Ended

 

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 26,   2016

 

% Net Revenues

 

 

June 28,   2015

 

% Net Revenues

 

 

June 26,   2016

 

% Net Revenues

 

 

June 28,   2015

 

% Net Revenues

Net Revenues

$

878,945

 

100.0%

 

$

797,658

 

100.0%

 

$

1,710,125

 

100.0%

 

$

1,511,158

 

100.0%

Costs and Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Cost of Sales

 

321,676

 

36.6%

 

 

295,399

 

37.0%

 

 

611,916

 

35.8%

 

 

543,134

 

35.9%

     Royalties

 

69,408

 

7.9%

 

 

57,069

 

7.2%

 

 

139,377

 

8.2%

 

 

116,158

 

7.7%

     Product Development

 

63,671

 

7.2%

 

 

57,609

 

7.2%

 

 

120,835

 

7.1%

 

 

109,506

 

7.2%

     Advertising

 

86,957

 

9.9%

 

 

78,365

 

9.8%

 

 

166,816

 

9.8%

 

 

146,107

 

9.7%

     Amortization of Intangibles

 

8,691

 

1.0%

 

 

13,348

 

1.7%

 

 

17,382

 

1.0%

 

 

26,299

 

1.7%

     Program Production Cost Amortization

 

5,033

 

0.6%

 

 

7,220

 

0.9%

 

 

11,219

 

0.7%

 

 

18,316

 

1.2%

     Selling, Distribution and Administration

 

238,635

 

27.2%

 

 

213,148

 

26.7%

 

 

471,790

 

27.6%

 

 

421,933

 

27.9%

          Operating Profit

 

84,874

 

9.7%

 

 

75,500

 

9.5%

 

 

170,790

 

10.0%

 

 

129,705

 

8.6%

Interest Expense

 

23,914

 

2.7%

 

 

24,186

 

3.0%

 

 

47,958

 

2.8%

 

 

48,771

 

3.2%

Other Income, Net

 

(6,060)

 

-0.7%

 

 

(2,332)

 

-0.3%

 

 

(3,401)

 

-0.2%

 

 

(7,027)

 

-0.5%

           Earnings before Income Taxes

 

67,020

 

7.6%

 

 

53,646

 

6.7%

 

 

126,233

 

7.4%

 

 

87,961

 

5.8%

Income Taxes

 

17,601

 

2.0%

 

 

13,364

 

1.7%

 

 

29,843

 

1.7%

 

 

21,858

 

1.4%

          Net Earnings

 

49,419

 

5.6%

 

 

40,282

 

5.1%

 

 

96,390

 

5.6%

 

 

66,103

 

4.4%

Net Loss Attributable to Noncontrolling Interests

 

(2,687)

 

-0.3%

 

 

(1,527)

 

-0.2%

 

 

(4,467)

 

-0.3%

 

 

(2,373)

 

-0.2%

          Net Earnings Attributable to Hasbro, Inc.

$

52,106

 

5.9%

 

$

41,809

 

5.2%

 

$

100,857

 

5.9%

 

$

68,476

 

4.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Net Earnings Attributable to Hasbro, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

Basic

 

$

0.42

 

 

 

$

0.33

 

 

 

$

0.80

 

 

 

$

0.55

 

 

  

 

  

Diluted

 

$

0.41

 

 

 

$

0.33

 

 

 

$

0.79

 

 

 

$

0.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Cash Dividends Declared

$

0.51

 

 

 

$

0.46

 

 

 

$

1.02

 

 

 

$

0.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Number of Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Basic

 

 

125,475

 

 

 

 

125,093

 

 

 

 

125,371

 

 

 

 

124,973

 

 

 

  

 

Diluted

 

 

127,041

 

 

 

 

126,806

 

 

 

 

126,995

 

 

 

 

126,574

 

 

 


 

HASBRO, INC.

 

 

 

 

  

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

(Unaudited)

 

 

 

 

 

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

June 26, 2016

 

 

June 28, 2015

Cash Flows from Operating Activities:

 

 

 

 

 

  Net Earnings

$

96,390

 

$

66,103

  Non-cash Adjustments

 

127,704

 

 

111,844

  Changes in Operating Assets and Liabilities

 

44,747

 

 

58,157

    Net Cash Provided by Operating Activities

 

268,841

 

 

236,104

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

  Additions to Property, Plant and Equipment

 

(66,390)

 

 

(67,709)

  Other

 

20,431

 

 

8,706

   Net Cash Utilized by Investing Activities

 

(45,959)

 

 

(59,003)

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

  Net Repayments from Short-term Borrowings

 

(159,136)

 

 

(84,420)

  Purchases of Common Stock

 

(57,337)

 

 

(49,156)

  Stock-based Compensation Transactions

 

54,811

 

 

42,244

  Dividends Paid

 

(121,311)

 

 

(110,902)

  Other

 

762

 

 

(81)

   Net Cash Utilized by Financing Activities

 

(282,211)

 

 

(202,315)

 

 

 

 

 

 

Effect of Exchange Rate Changes on Cash

 

6,677

 

 

(9,495)

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning of Year

 

976,750

 

 

893,167

 

 

 

 

 

 

Cash and Cash Equivalents at End of Period

$

924,098

 

$

858,458

 


 

HASBRO, INC.

 

 

 

 

 

 

 

 

  

  

SUPPLEMENTAL FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars)

 

Quarter Ended

 

 

 

Six Months Ended

 

 

 

 

 

 

 

June 26, 2016

 

 

June 28, 2015

 

% Change

 

 

June 26, 2016

 

 

June 28, 2015

 

% Change

Major Segment Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 U.S. and Canada Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

$

425,899

 

$

385,183

 

11%

 

$

869,547

 

$

730,873

 

19%

   Operating Profit

 

57,953

 

 

47,147

 

23%

 

 

136,288

 

 

88,570

 

54%

   Operating Margin

 

13.6%

 

 

12.2%

 

 

 

 

15.7%

 

 

12.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 International Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

 

401,129

 

 

362,760

 

11%

 

 

746,166

 

 

668,473

 

12%

   Operating Profit

 

29,654

 

 

25,361

 

17%

 

 

32,507

 

 

27,264

 

19%

   Operating Margin

 

7.4%

 

 

7.0%

 

 

 

 

4.4%

 

 

4.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Entertainment and Licensing Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

 

51,896

 

 

47,640

 

9%

 

 

94,391

 

 

108,271

 

-13%

   Operating Profit

 

13,830

 

 

7,443

 

86%

 

 

19,272

 

 

23,845

 

-19%

   Operating Margin

 

26.6%

 

 

15.6%

 

 

 

 

20.4%

 

 

22.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Segment Net Revenues by Major Geographic Region

 

 

 

 

 

 

 

 

  Europe

$

228,124

 

$

185,660

 

23%

 

$

452,247

 

$

381,531

 

19%

  Latin America

 

97,368

 

 

98,368

 

-1%

 

 

152,964

 

 

155,976

 

-2%

  Asia Pacific

 

75,637

 

 

78,732

 

-4%

 

 

140,955

 

 

130,966

 

8%

 

Total

 

 

$

401,129

 

$

362,760

 

 

 

$

746,166

 

$

668,473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues by Product Category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Boys

$

355,051

 

$

340,426

 

4%

 

$

691,906

 

$

613,024

 

13%

  Games

 

227,703

 

 

211,629

 

8%

 

 

458,845

 

 

447,278

 

3%

  Girls

 

172,326

 

 

127,489

 

35%

 

 

337,679

 

 

244,616

 

38%

  Preschool

 

123,865

 

 

118,114

 

5%

 

 

221,695

 

 

206,240

 

7%

 

Total Net Revenues

$

878,945

 

$

797,658

 

 

 

$

1,710,125

 

$

1,511,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Net Earnings Attributable to Hasbro, Inc.

$

52,106

 

$

41,809

 

 

 

$

100,857

 

$

68,476

 

 

  Net Loss Attributable to

 

(2,687)

 

 

(1,527)

 

 

 

 

(4,467)

 

 

(2,373)

 

 

    Noncontrolling Interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest Expense

 

23,914

 

 

24,186

 

 

 

 

47,958

 

 

48,771

 

 

  Income Taxes

 

17,601

 

 

13,364

 

 

 

 

29,843

 

 

21,858

 

 

  Depreciation

 

31,965

 

 

29,345

 

 

 

 

57,091

 

 

50,749

 

 

  Amortization of Intangibles

 

8,691

 

 

13,348

 

 

 

 

17,382

 

 

26,299

 

 

 

EBITDA

$

131,590

 

$

120,525

 

 

 

$

248,664

 

$

213,780