Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K DATED JULY 21, 2014 - HASBRO, INC.july218k.htm
 
 
Exhibit 99.1
For Immediate Release
July 21, 2014
      Contacts:                                     
  Debbie Hancock                         
(Investor Relations)                   
401-727-5401                               
Debbie.Hancock@hasbro.com
 
Julie Duffy                                   
(News Media)                             
401-727-5931                               
Julie.Duffy@hasbro.com          
 
 



Hasbro Reports Financial Results for the Second Quarter 2014
 
·
Second quarter 2014 revenues up 8% to $829.3 million;  International segment revenues up 17% and Entertainment and Licensing revenues increased 35%;
·
Franchise Brand revenues grew 36%; Boys category revenues up 32% and Girls category revenues up 10%;
·
Adjusted operating profit increased 8% and adjusted net earnings increased 24% to $47.3 million or $0.36 per diluted share, excluding an unfavorable tax adjustment in 2014 and pension charges in 2013;
·
Closed $600 million notes offering and refinanced $425 million in debt with lowest coupon rate in Company history;
·
Repurchased 2.5 million shares of common stock at a total cost of $136.3 million and an average price of $54.06 per share.

Pawtucket, R.I., July 21, 2014 -- Hasbro, Inc. (NASDAQ: HAS) today reported financial results for the second quarter 2014.  Net revenues for the second quarter 2014 increased 8% to $829.3 million from $766.3 million in 2013.  Foreign exchange had an unfavorable $1.2 million impact on second quarter revenues.

Net earnings for the second quarter 2014 were $33.5 million, or $0.26 per diluted share, compared to $36.5 million, or $0.28 per diluted share, in 2013.  Excluding an unfavorable tax adjustment of $13.8 million, or $0.10 per diluted share, adjusted net earnings for the second quarter 2014 were $47.3 million, or $0.36 per diluted share.  Excluding pre-tax partial pension settlement charges of $2.5 million, or $0.01 per diluted share, associated with restructuring actions, adjusted net earnings for the second quarter 2013 were $38.3 million, or $0.29 per diluted share.

"Second quarter performance reflects our continuing re-imagination of brands across the brand blueprint and the positive impact of our investment and focus on strategic growth opportunities within Hasbro," said Brian Goldner, Hasbro's President and Chief Executive Officer.  "Hasbro Franchise Brands, Emerging Markets and the Entertainment and Licensing segment posted strong second quarter growth.  The combination of great brand innovation and storytelling is resonating with consumers globally to deliver revenue and profit improvements across multiple product categories and segments."

"While delivering our second quarter, we continued to focus on long-term strategic investments in our brands, our systems and our capital structure," said Deborah Thomas, Hasbro's Chief Financial Officer.  "Notably, we successfully refinanced $425 million of debt, raising a total of $600 million at the lowest coupon rate in our history.  Our inventory is positioned to support consumer demand in the all-important holiday period, and our cash position remains strong after returning $325 million to shareholders through share repurchases and dividends in the first six months of the year." 

Second Quarter 2014 Major Segment Performance


 
              Net Revenues ($ Millions)
   
Operating Profit ($ Millions)
 
 
   
Q2 2014
     
Q2 2013
   
% Change
     
Q2 2014
     
Q2 2013
   
% Change
 
U.S. and Canada
 
$
383.0
   
$
389.2
     
-2
%
 
$
46.9
   
$
59.0
     
-20
%
International
 
$
396.8
   
$
340.2
     
+17
%
 
$
29.2
   
$
14.8
     
+98
%
Entertainment and Licensing
 
$
47.7
   
$
35.3
     
+35
%
 
$
14.6
   
$
3.7
     
+295
%

Note:  Second quarter 2013 pre-tax partial pension settlement charges are in Corporate and Eliminations.  See attached table: Supplemental Financial Data, Restructuring Charges, Pension Costs and Tax Adjustments.

U.S. and Canada segment net revenues of $383.0 million decreased 2% compared to $389.2 million in 2013.  The segment's results reflect growth in the Boys and Girls product categories offset by declines in the Games and Preschool categories.  The U.S. and Canada segment reported operating profit of $46.9 million versus $59.0 million in 2013.

International segment net revenues increased 17% to $396.8 million compared to $340.2 million in 2013.  Revenues in the International segment reflect double-digit growth in Europe, Latin America and Asia Pacific as well as growth in the Boys, Girls and Preschool product categories.  The International segment reported operating profit of $29.2 million, up 98% versus $14.8 million in 2013.

Entertainment and Licensing segment net revenues increased 35% to $47.7 million compared to $35.3 million in 2013.  The segment benefited from growth in lifestyle licensing, digital gaming and the addition of Backflip Studios.  The Entertainment and Licensing segment reported 295% growth in operating profit to $14.6 million compared to $3.7 million in 2013.

Second Quarter 2014 Product Category Performance

 
            Net Revenues ($ Millions)
 
 
   
Q2 2014
     
Q2 2013
   
% Change
 
Boys
 
$
335.8
   
$
253.7
     
+32
%
Games
 
$
225.7
   
$
255.4
     
-12
%
Girls
 
$
163.8
   
$
149.4
     
+10
%
Preschool
 
$
103.9
   
$
107.8
     
-4
%

Second quarter 2014 net revenues in the Boys category increased 32% to $335.8 million behind growth in TRANSFORMERS and MARVEL products.

Games category revenues decreased 12% in the quarter to $225.7 million.  Growth in Franchise Brand MONOPOLY, THE GAME OF LIFE, initial shipments of SIMON SWIPE - one of several new gaming initiatives launching for the important holiday season - and the contribution of Backflip Studios all contributed positively to the category.  These gains were offset by declines in several brands, including TWISTER, DUEL MASTERS and MAGIC: THE GATHERING.

The Girls category grew 10% in the second quarter 2014 to $163.8 million.  MY LITTLE PONY, MY LITTLE PONY EQUESTRIA GIRLS and NERF REBELLE continued to drive the strong growth in the category.

Preschool category revenues decreased 4% to $103.9 million in the second quarter 2014.   PLAY-DOH and TRANSFORMERS RESCUE BOTS revenues increased but were more than offset by declines in other Preschool initiatives, including core PLAYSKOOL and SESAME STREET products.

Dividend and Share Repurchase

The Company paid $55.7 million in cash dividends to shareholders during the second quarter 2014.  The next quarterly cash dividend payment of $0.43 per common share is scheduled for August 15, 2014 to shareholders of record at the close of business on August 1, 2014.

During the second quarter, Hasbro repurchased a total of 2.5 million shares of common stock at a total cost of $136.3 million and an average price of $54.06 per share.  Through the first two quarters, the Company repurchased 4.0 million shares of common stock at a total cost of $216.8 million and an average price of $54.17 per share.  At quarter-end, $308.1 million remained available in the current share repurchase authorization.

Conference Call Webcast

Hasbro will webcast its second quarter 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, Inc.

Hasbro, Inc. (NASDAQ: HAS) is a branded play company dedicated to fulfilling the fundamental need for play for children and families through the creative expression of the Company's world class brand portfolio, including TRANSFORMERS, MONOPOLY, PLAY-DOH, MY LITTLE PONY, MAGIC: THE GATHERING, NERF and LITTLEST PET SHOP.  From toys and games, to television programming, motion pictures, digital gaming and a comprehensive licensing program, Hasbro strives to delight its global customers with innovative play and entertainment experiences, in a variety of forms and formats, anytime and anywhere. The Company's Hasbro Studios develops and produces television programming for more than 180 territories around the world, and for the U.S. on Hub Network, part of a multi-platform joint venture between Hasbro and Discovery Communications (NASDAQ: DISCA, DISCB, DISCK). Through the Company's deep commitment to corporate social responsibility, including philanthropy, Hasbro is helping to build a safe and sustainable world for future generations and to positively impact the lives of millions of children and families every year. It has been recognized for its efforts by being named one of the "World's Most Ethical Companies" and is ranked as one of Corporate Responsibility Magazine's "100 Best Corporate Citizens." Learn more at www.hasbro.com.


© 2014 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 its planned cost savings initiative and profitability, 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 Hub Network, 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.


This press release also includes the Company's 2013 costs and expenses, operating profit, net earnings and diluted earnings per share excluding the impact of restructuring and related pension charges.  2014 net earnings and diluted earnings per share also exclude certain unfavorable tax adjustments.  Management believes that presenting this data excluding these charges and tax adjustments assists investors' understanding of the underlying performance of 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)
 
   
 
 
 
June 29, 2014
   
June 30, 2013
 
ASSETS
 
   
 
Cash and Cash Equivalents
 
$
586,151
   
$
1,022,345
 
Accounts Receivable, Net
   
738,899
     
640,503
 
Inventories
   
492,822
     
359,969
 
Other Current Assets
   
386,333
     
343,385
 
  Total Current Assets
   
2,204,205
     
2,366,202
 
Property, Plant and Equipment, Net
   
236,881
     
237,774
 
Other Assets
   
1,697,509
     
1,574,323
 
  Total Assets
 
$
4,138,595
   
$
4,178,299
 
 
               
 
               
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY
               
Short-term Borrowings
 
$
9,188
   
$
192,918
 
Current Portion of Long-term Debt
   
-
     
432,458
 
Payables and Accrued Liabilities
   
715,504
     
671,346
 
  Total Current Liabilities
   
724,692
     
1,296,722
 
Long-term Debt
   
1,559,895
     
959,895
 
Other Liabilities
   
357,766
     
465,656
 
  Total Liabilities
   
2,642,353
     
2,722,273
 
Redeemable Noncontrolling Interests
   
44,194
     
-
 
Total Shareholders' Equity
   
1,452,048
     
1,456,026
 
  Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Equity
 
$
4,138,595
   
$
4,178,299
 




HASBRO, INC.
 
CONSOLIDATED STATEMENTS OF OPERATIONS
 
(Unaudited)
 
 
 
Quarter Ended
   
Six Months Ended
 
(Thousands of Dollars and Shares Except Per Share Data)
 
June 29, 2014
   
% Net Revenues
   
June 30, 2013
   
% Net Revenues
   
June 29, 2014
   
% Net Revenues
   
June 30, 2013
   
% Net Revenues
 
Net Revenues
 
$
829,262
     
100.0
%
 
$
766,342
     
100.0
%
 
$
1,508,715
     
100.0
%
 
$
1,430,036
     
100.0
%
Costs and Expenses:
                                                               
  Cost of Sales
   
320,336
     
38.6
%
   
300,570
     
39.2
%
   
578,881
     
38.4
%
   
568,142
     
39.7
%
  Royalties
   
70,533
     
8.5
%
   
50,229
     
6.6
%
   
120,114
     
8.0
%
   
99,621
     
7.0
%
  Product Development
   
51,707
     
6.2
%
   
47,904
     
6.2
%
   
98,964
     
6.6
%
   
95,089
     
6.6
%
  Advertising
   
81,693
     
9.9
%
   
73,657
     
9.6
%
   
148,952
     
9.9
%
   
140,791
     
9.9
%
  Amortization of Intangibles
   
11,892
     
1.4
%
   
12,037
     
1.6
%
   
25,294
     
1.7
%
   
23,453
     
1.7
%
  Program Production Cost Amortization
   
6,710
     
0.8
%
   
10,309
     
1.3
%
   
11,368
     
0.8
%
   
16,032
     
1.1
%
  Selling, Distribution and Administration
   
203,827
     
24.6
%
   
197,548
     
25.8
%
   
399,130
     
26.5
%
   
402,193
     
28.1
%
    Operating Profit
   
82,564
     
10.0
%
   
74,088
     
9.7
%
   
126,012
     
8.4
%
   
84,715
     
5.9
%
Interest Expense
   
22,802
     
2.7
%
   
22,225
     
2.9
%
   
45,230
     
3.0
%
   
45,204
     
3.2
%
Other (Income) Expense, Net
   
(4,755
)
   
-0.6
%
   
787
     
0.1
%
   
(9,730
)
   
-0.6
%
   
4,928
     
0.3
%
    Earnings before Income Taxes
   
64,517
     
7.8
%
   
51,076
     
6.7
%
   
90,512
     
6.0
%
   
34,583
     
2.4
%
Income Taxes
   
31,697
     
3.8
%
   
14,596
     
1.9
%
   
26,178
     
1.7
%
   
4,774
     
0.3
%
    Net Earnings
   
32,820
     
4.0
%
   
36,480
     
4.8
%
   
64,334
     
4.3
%
   
29,809
     
2.1
%
Net Loss Attributable to Noncontrolling Interests
   
(655
)
   
-0.1
%
   
-
     
0.0
%
   
(1,228
)
   
-0.1
%
   
-
     
0.0
%
    Net Earnings Attributable to Hasbro, Inc.
 
$
33,475
     
4.0
%
 
$
36,480
     
4.8
%
 
$
65,562
     
4.3
%
 
$
29,809
     
2.1
%
 
Per Common Share
 
             Net Earnings Attributable to Hasbro, Inc.
                                                               
                       Basic
 
$
0.26
           
$
0.28
           
$
0.50
           
$
0.23
         
                       Diluted
 
$
0.26
           
$
0.28
           
$
0.50
           
$
0.23
         
 
                                                               
             Cash Dividends Declared
 
$
0.43
           
$
0.40
           
$
0.86
           
$
0.80
         
 
                                                               
Weighted Average Number of Shares
                                                               
             Basic
   
129,381
             
130,323
             
130,306
             
129,831
         
             Diluted
   
130,930
             
131,980
             
131,831
             
131,437
         


HASBRO, INC.
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(Unaudited)
 
(Thousands of Dollars)
 
 
 
 
Six Months Ended
 
 
 
June 29, 2014
   
June 30, 2013
 
Cash Flows from Operating Activities:
 
   
 
  Net Earnings
 
$
64,334
   
$
29,809
 
  Non-cash Adjustments
   
101,977
     
85,305
 
  Changes in Operating Assets and Liabilities
   
(57,041
)
   
183,022
 
    Net Cash Provided by Operating Activities
   
109,270
     
298,136
 
 
               
Cash Flows from Investing Activities:
               
  Additions to Property, Plant and Equipment
   
(51,636
)
   
(53,555
)
  Other
   
(1,028
)
   
4,459
 
   Net Cash Utilized by Investing Activities
   
(52,664
)
   
(49,096
)
 
               
Cash Flows from Financing Activities:
               
  Net Proceeds from Borrowings with Maturity Greater Than 3 Months
   
559,986
     
-
 
  Repayments of Borrowings with Maturity Greater Than 3 Months
   
(425,000
)
   
-
 
  Net Proceeds (Repayments) from Short-term Borrowings
   
1,430
     
(31,147
)
  Purchases of Common Stock
   
(213,935
)
   
(55,932
)
  Stock-based Compensation Transactions
   
31,469
     
72,065
 
  Dividends Paid
   
(108,097
)
   
(52,125
)
   Net Cash Utilized by Financing Activities
   
(154,147
)
   
(67,139
)
 
               
Effect of Exchange Rate Changes on Cash
   
1,243
     
(9,257
)
 
               
Cash and Cash Equivalents at Beginning of Year
   
682,449
     
849,701
 
 
               
Cash and Cash Equivalents at End of Period
 
$
586,151
   
$
1,022,345
 



HASBRO, INC.
 
SUPPLEMENTAL FINANCIAL DATA
 
(Unaudited)
 
(Thousands of Dollars)
 
 
 
 
Quarter Ended
   
   
Six Months Ended
   
 
 
 
June 29, 2014
   
June 30, 2013
   
% Change
   
June 29, 2014
   
June 30, 2013
   
% Change
 
Major Segment Results
 
   
   
   
   
   
 
U.S. and Canada Segment:
 
   
   
   
   
   
 
  External Net Revenues
 
$
383,001
   
$
389,243
     
-2
%
 
$
720,700
   
$
731,302
     
-1
%
  Operating Profit
   
46,928
     
59,004
     
-20
%
   
82,691
     
96,747
     
-15
%
  Operating Margin
   
12.3
%
   
15.2
%
           
11.5
%
   
13.2
%
       
 
                                               
International Segment:
                                               
  External Net Revenues
   
396,849
     
340,176
     
17
%
   
702,324
     
629,989
     
11
%
  Operating Profit
   
29,232
     
14,793
     
98
%
   
31,646
     
10,288
     
208
%
  Operating Margin
   
7.4
%
   
4.3
%
           
4.5
%
   
1.6
%
       
 
                                               
Entertainment and Licensing Segment:
                                               
  External Net Revenues
   
47,663
     
35,336
     
35
%
   
82,537
     
66,110
     
25
%
  Operating Profit
   
14,645
     
3,712
     
295
%
   
20,627
     
8,997
     
129
%
  Operating Margin
   
30.7
%
   
10.5
%
           
25.0
%
   
13.6
%
       
 
                                               
International Segment Net Revenues by Major Geographic Region
                                               
  Europe
 
$
216,268
   
$
185,860
     
16
%
 
$
423,810
   
$
378,449
     
12
%
  Latin America
   
97,019
     
82,816
     
17
%
   
150,303
     
128,529
     
17
%
  Asia Pacific
   
83,562
     
71,500
     
17
%
   
128,211
     
123,011
     
4
%
       Total
 
$
396,849
   
$
340,176
           
$
702,324
   
$
629,989
         
 
                                               
Net Revenues by Product Category
                                               
  Boys
 
$
335,798
   
$
253,684
     
32
%
 
$
583,573
   
$
496,480
     
18
%
  Games
   
225,702
     
255,409
     
-12
%
   
446,228
     
486,324
     
-8
%
  Girls
   
163,817
     
149,419
     
10
%
   
302,517
     
264,193
     
15
%
  Preschool
   
103,945
     
107,830
     
-4
%
   
176,397
     
183,039
     
-4
%
       Total Net Revenues
 
$
829,262
   
$
766,342
           
$
1,508,715
   
$
1,430,036
         
 
                                               
Reconciliation of EBITDA
                                               
  Net Earnings Attributable to Hasbro, Inc.
 
$
33,475
   
$
36,480
           
$
65,562
   
$
29,809
         
  Net Loss Attributable to Noncontrolling Interests
   
(655
)
   
-
             
(1,228
)
   
-
         
  Interest Expense
   
22,802
     
22,225
             
45,230
     
45,204
         
  Income Taxes
   
31,697
     
14,596
             
26,178
     
4,774
         
  Depreciation
   
28,573
     
23,830
             
50,078
     
43,181
         
  Amortization of Intangibles
   
11,892
     
12,037
             
25,294
     
23,453
         
      EBITDA
 
$
127,784
   
$
109,168
           
$
211,114
   
$
146,421
         


HASBRO, INC.
 
SUPPLEMENTAL FINANCIAL DATA
 
RESTRUCTURING CHARGES, PENSION COSTS AND TAX ADJUSTMENTS
 
(Unaudited)
 
(Thousands of Dollars)
 
 
2013 Operating Profit, Excluding Restructuring and Related Pension Charges
 
   
   
   
 
Quarter Ended June 30, 2013
 
As Reported
   
Less Restructuring and Related Pension Charges
   
Excluding Restructuring and Related Pension Charges
   
% Net Revenues
 
Net Revenues
 
$
766,342
   
$
-
   
$
766,342
     
100.0
%
Costs and Expenses:
                               
  Cost of Sales
   
300,570
     
-
     
300,570
     
39.2
%
  Royalties
   
50,229
     
-
     
50,229
     
6.6
%
  Product Development
   
47,904
     
-
     
47,904
     
6.2
%
  Advertising
   
73,657
     
-
     
73,657
     
9.6
%
  Amortization of Intangibles
   
12,037
     
-
     
12,037
     
1.6
%
  Program Production Cost Amortization
   
10,309
     
-
     
10,309
     
1.3
%
  Selling, Distribution and Administration
   
197,548
     
(2,462
)
   
195,086
     
25.5
%
      Operating Profit
 
$
74,088
   
(2,462
)
 
$
76,550
     
10.0
%
 
                               
Six Months Ended June 30, 2013
 
As Reported
   
Less Restructuring and Related Pension Charges
   
Excluding Restructuring and Related Pension Charges
   
% Net Revenues
 
Net Revenues
 
$
1,430,036
   
$
-
   
$
1,430,036
     
100.0
%
Costs and Expenses:
                               
Cost of Sales
   
568,142
     
(8,493
)
   
559,649
     
39.1
%
  Royalties
   
99,621
     
-
     
99,621
     
7.0
%
  Product Development
   
95,089
     
(3,515
)
   
91,574
     
6.4
%
  Advertising
   
140,791
     
-
     
140,791
     
9.9
%
  Amortization of Intangibles
   
23,453
     
-
     
23,453
     
1.7
%
  Program Production Cost Amortization
   
16,032
     
-
     
16,032
     
1.1
%
  Selling, Distribution and Administration
   
402,193
     
(19,380
)
   
382,813
     
26.7
%
      Operating Profit
 
$
84,715
   
(31,388
)
 
$
116,103
     
8.1
%
 
                               
 
Net Earnings and Earnings per Share Excluding Restructuring Charges, Pension Costs and Tax Adjustments
                               
 
 
Quarter Ended
 
 
 
June 29, 2014
   
Diluted Per Share Amount
   
June 30, 2013
   
Diluted Per Share Amount
 
Net Earnings Attributable to Hasbro, Inc., as Reported
 
$
33,475
   
$
0.26
   
$
36,480
   
$
0.28
 
Restructuring and Related Pension Charges, Net of Tax
   
-
     
-
     
1,790
     
0.01
 
Unfavorable Tax Adjustment
   
13,846
     
0.10
     
-
     
-
 
Net Earnings Attributable to Hasbro, Inc., as Adjusted
 
$
47,321
   
$
0.36
   
$
38,270
   
$
0.29
 
 
                               
 
 
Six Months Ended
 
 
 
June 29, 2014
   
Diluted Per Share Amount
   
June 30, 2013
   
Diluted Per Share Amount
 
Net Earnings Attributable to Hasbro, Inc., as Reported
 
$
65,562
   
$
0.50
   
$
29,809
   
$
0.23
 
Restructuring and Related Pension Charges, Net of Tax
   
-
     
-
     
20,567
     
0.16
 
Unfavorable Tax Adjustments, Net
   
366
     
-
     
-
     
-
 
Net Earnings Attributable to Hasbro, Inc., as Adjusted
 
$
65,928
   
$
0.50
   
$
50,376
   
$
0.39
 
 
                               
2013 Restructuring and Related Pension Charges - by Segment
                               
 
 
Quarter Ended
   
Six Months Ended
 
 
 
June 29, 2014
   
June 30, 2013
   
June 29, 2014
   
June 30, 2013
 
U.S. and Canada Segment
 
$
-
   
$
-
   
$
-
   
$
-
 
International Segment
   
-
     
-
     
-
     
-
 
Entertainment and Licensing Segment
   
-
     
-
     
-
     
1,729
 
Global Operations Segment
   
-
     
-
     
-
     
-
 
Corporate and Eliminations
   
-
     
2,462
     
-
     
29,659
 
   Total Restructuring Charges
 
$
-
   
$
2,462
   
$
-
   
$
31,388