Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K DATED OCTOBER 20, 2014 - HASBRO, INC.oct208k.htm
Exhibit 99.1
For Immediate Release

Hasbro Reports Revenue and Operating Profit Growth
for the Third Quarter 2014

·
Third quarter 2014 revenues increased 7% to $1.47 billion;  Revenue grew in all major operating segments - the U.S. and Canada, International and Entertainment and Licensing segments;  Emerging Markets revenues increased 29%;
·
Franchise Brand revenues grew 36%;  All seven Franchise Brands increased revenues in the third quarter; Boys, Girls and Games category revenues increased;
·
Adjusted operating profit increased 9%; Adjusted net earnings increased 9% to $187.8 million or $1.46 per diluted share;  As reported, operating profit increased 44% and net earnings increased 43% to $180.5 million or $1.40 per diluted share;
·
Repurchased 2.4 million shares of common stock at a total cost of $124.5 million and an average price of $52.56 per share.

Pawtucket, R.I., October 20, 2014 -- Hasbro, Inc. (NASDAQ: HAS) today reported financial results for the third quarter 2014.  Net revenues for the third quarter 2014 increased 7% to $1.47 billion compared to $1.37 billion in 2013.  Foreign exchange had an unfavorable $10.8 million impact on third quarter revenues.

As reported net earnings for the third quarter 2014 were $180.5 million, or $1.40 per diluted share, compared to $126.6 million, or $0.96 per diluted share, in 2013.  Adjusted net earnings for the third quarter 2014 were $187.8 million, or $1.46 per diluted share, excluding a pre-tax charge of $11.6 million, or $0.06 per diluted share, related to the restructuring of the Company's investment in the Hub Network joint venture.

In 2013, as reported net earnings for the third quarter included a pre-tax $75.5 million, or $0.50 per diluted share, charge related to an adverse arbitration award; pre-tax $4.1 million, or $0.03 per diluted share, of restructuring and partial pension settlement charges; and a $23.6 million, or $0.18 per diluted share, favorable tax adjustment.  Excluding these items, adjusted net earnings for the third quarter 2013 were $172.5 million, or $1.31 per diluted share.

"Our third quarter results continued to reflect the momentum we are building in our franchise brands and key partner brands, the positive results of our investments globally and the benefits of leading with compelling content and storytelling," said Brian Goldner, Hasbro's President and Chief Executive Officer.  "In the third quarter, we grew revenues across all operating segments, delivered improved profitability and took strategic steps to grow our brand portfolio and content delivery over the longer term, including forming a new strategic merchandising relationship with Disney Consumer Products for the globally popular Disney Princess and Frozen properties."

"Our third quarter results are indicative of Hasbro's strong financial and competitive position," said Deborah Thomas, Hasbro's Chief Financial Officer.  "In this environment of growth and financial strength, we remain focused on improving profitability, returning cash to our shareholders and investing back into our business, through investments in innovation, systems and portfolio expansion across our blueprint."

Third Quarter 2014 Major Segment Performance


 
Net Revenues ($ Millions)
   
Operating Profit ($ Millions)
 
 
   
Q3 2014
     
Q3 2013
   
% Change
     
Q3 2014
     
Q3 2013
   
% Change
 
U.S. and Canada
 
$
764.3
   
$
735.6
     
+4
%
 
$
169.9
   
$
147.0
     
+16
%
International
 
$
649.3
   
$
582.7
     
+11
%
 
$
116.5
   
$
105.7
     
+10
%
Entertainment and Licensing
 
$
53.4
   
$
48.6
     
+10
%
 
$
0.5
   
$
7.6
     
-94
%

Note:  Third Quarter 2014 charges related to the restructuring of the Company's investment in the Hub Network joint venture and third quarter 2013 restructuring and related pension settlement charges and arbitration award charges are in Corporate and Eliminations.  See attached table: Restructuring of Equity Method Investment and Restructuring, Pension Settlement and Arbitration Award Charges.

U.S. and Canada segment net revenues increased 4% to $764.3 million compared to $735.6 million in 2013.  The segment's results reflect growth in the Boys and the Games categories, partially offset by a decline in the Girls and Preschool categories.  The U.S. and Canada segment reported operating profit growth of 16% to $169.9 million versus $147.0 million in 2013.

International segment net revenues increased 11% to $649.3 million compared to $582.7 million in 2013.  Revenues grew 13% excluding a negative $9.7 million impact from foreign exchange.  Revenues in the International segment reflect 7% growth in Europe, 24% growth in Latin America and 11% 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 29%.  The International segment reported operating profit of $116.5 million, up 10% versus $105.7 million in 2013.

Entertainment and Licensing segment net revenues increased 10% to $53.4 million compared to $48.6 million in 2013.  The segment benefited from growth in lifestyle licensing.  The Entertainment and Licensing segment reported operating profit of $0.5 million compared to $7.6 million in 2013, primarily due to the impact of the acceleration of certain programming amortization costs.

Third Quarter and Nine Month 2014 Product Category Performance

 
Net Revenues ($ Millions)
 
 
   
Q3 2014
     
Q3 2013
   
% Change
   
Nine Months 2014
   
Nine Months 2013
   
% Change
 
Boys
 
$
478.5
   
$
392.0
     
+22
%
 
$
1,062.1
   
$
888.5
     
+20
%
Games
 
$
395.2
   
$
387.4
     
+2
%
 
$
841.4
   
$
873.8
     
-4
%
Girls
 
$
407.7
   
$
388.7
     
+5
%
 
$
710.2
   
$
652.9
     
+9
%
Preschool
 
$
188.5
   
$
202.2
     
-7
%
 
$
364.8
   
$
385.2
     
-5
%

Boys category revenues increased 22% to $478.5 million in the third quarter 2014, behind growth in NERF, TRANSFORMERS, MARVEL and STAR WARS products.

Games category revenues increased 2% in the third quarter to $395.2 million.  Franchise Brands MAGIC: THE GATHERING and MONOPOLY grew in the third quarter, as did SIMON SWIPE and OPERATION.  These gains were partially offset by declines in several brands, including Telepods featuring the ANGRY BIRDSTM STAR WARS® II game, JENGA, BOP-IT and DUELMASTERS.

The Girls category grew 5% in the third quarter 2014 to $407.7 million.  Growth in MY LITTLE PONY, MY LITTLE PONY EQUESTRIA GIRLS, NERF REBELLE, FURREAL FRIENDS, LITTLEST PET SHOP and the introduction of PLAY-DOH DOHVINCI helped fuel continued growth in the category.  Declines in FURBY partially offset these revenue gains.

Preschool category revenues decreased 7% to $188.5 million in the third quarter 2014.   PLAY-DOH and TRANSFORMERS RESCUE BOTS revenues continued to grow 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 $54.7 million in cash dividends to shareholders during the third quarter 2014 and $162.8 million in the first nine months of 2014.  The next quarterly cash dividend payment of $0.43 per common share is payable on November 17, 2014 to shareholders of record at the close of business on November 3, 2014.

During the third quarter, Hasbro repurchased a total of 2.4 million shares of common stock at a total cost of $124.5 million and an average price of $52.56 per share.  Through the first nine months of 2014, the Company repurchased 6.4 million shares of common stock at a total cost of $341.3 million and an average price of $53.57 per share.  At quarter-end, $183.6 million remained available in the current share repurchase authorization.

Hub Network Joint Venture

On September 25, Hasbro and Discovery Communications announced Hub Network would become Discovery Family Channel effective October 13, 2014.  The network will broaden its programming focus to serve families in primetime and continue to showcase Hasbro Studios award-winning children's content in daytime.

As a result of restructuring the Company's investment in the Hub Network joint venture, the Company recorded a pre-tax charge of $11.6 million, or $0.06 per diluted share, in the third quarter 2014.  This net charge is primarily related to the costs associated with recording the fair value of a put/call option exercisable at the end of 2021 that the Company and Discovery entered into related to this transaction.
 
Conference Call Webcast

Hasbro will webcast its third 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 is responsible for entertainment brand-driven storytelling around Hasbro brands across television, film, commercial productions and short-form.  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 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 the restructuring of the Company's investment in the HUB Network joint venture in 2014 and the impact of an adverse arbitration award, restructuring and related pension charges, and certain favorable tax adjustments in 2013.  Management believes that presenting this data excluding these charges 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)
 
   
 
 
 
Sept. 28, 2014
   
Sept. 29, 2013
 
ASSETS
 
   
 
Cash and Cash Equivalents
 
$
452,184
   
$
588,668
 
Accounts Receivable, Net
   
1,314,022
     
1,215,289
 
Inventories
   
499,150
     
447,113
 
Other Current Assets
   
380,833
     
346,215
 
  Total Current Assets
   
2,646,189
     
2,597,285
 
Property, Plant and Equipment, Net
   
228,019
     
231,199
 
Other Assets
   
1,634,594
     
1,761,661
 
  Total Assets
 
$
4,508,802
   
$
4,590,145
 
 
               
 
               
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS
               
   AND SHAREHOLDERS' EQUITY
               
Short-term Borrowings
 
$
78,023
   
$
212,926
 
Current Portion of Long-term Debt
   
-
     
430,424
 
Payables and Accrued Liabilities
   
936,005
     
1,005,529
 
  Total Current Liabilities
   
1,014,028
     
1,648,879
 
Long-term Debt
   
1,559,895
     
959,895
 
Other Liabilities
   
392,366
     
410,672
 
  Total Liabilities
   
2,966,289
     
3,019,446
 
Redeemable Noncontrolling Interests
   
43,949
     
47,269
 
Total Shareholders' Equity
   
1,498,564
     
1,523,430
 
  Total Liabilities, Redeemable Noncontrolling Interests 
               
    and Shareholders' Equity
 
$
4,508,802
   
$
4,590,145
 

HASBRO, INC.
 
   
   
   
   
   
   
   
 
CONSOLIDATED STATEMENTS OF OPERATIONS
   
   
   
   
   
   
 
(Unaudited)
 
   
   
   
   
   
   
   
 
  
 
Quarter Ended
   
Nine Months Ended
 
 
 
   
   
   
   
   
   
   
 
(Thousands of Dollars and Shares Except Per Share Data)
 
Sept. 28, 2014
   
% Net Revenues
   
Sept. 29, 2013
   
% Net Revenues
   
Sept. 28, 2014
   
% Net Revenues
   
Sept. 29, 2013
   
% Net Revenues
 
Net Revenues
 
$
1,469,899
     
100.0
%
 
$
1,370,348
     
100.0
%
 
$
2,978,614
     
100.0
%
 
$
2,800,384
     
100.0
%
Costs and Expenses:
                                                               
  Cost of Sales
   
602,766
     
41.0
%
   
568,582
     
41.5
%
   
1,181,647
     
39.7
%
   
1,136,724
     
40.6
%
  Royalties
   
94,352
     
6.4
%
   
143,947
     
10.5
%
   
214,466
     
7.2
%
   
243,568
     
8.8
%
  Product Development
   
58,220
     
4.0
%
   
59,366
     
4.3
%
   
157,184
     
5.3
%
   
154,455
     
5.5
%
  Advertising
   
147,492
     
10.0
%
   
136,487
     
10.0
%
   
296,444
     
10.0
%
   
277,278
     
9.9
%
  Amortization of Intangibles
   
12,809
     
0.9
%
   
14,224
     
1.0
%
   
38,103
     
1.3
%
   
37,677
     
1.3
%
  Program Production Cost Amortization
   
24,374
     
1.7
%
   
17,991
     
1.3
%
   
35,742
     
1.2
%
   
34,023
     
1.2
%
  Selling, Distribution and Administration
   
244,072
     
16.6
%
   
231,045
     
16.9
%
   
643,202
     
21.6
%
   
633,238
     
22.6
%
      Operating Profit
   
285,814
     
19.4
%
   
198,706
     
14.5
%
   
411,826
     
13.8
%
   
283,421
     
10.1
%
Interest Expense
   
24,710
     
1.7
%
   
41,194
     
3.0
%
   
69,940
     
2.3
%
   
86,398
     
3.0
%
Other (Income) Expense, Net
   
17,050
     
1.2
%
   
1,599
     
0.1
%
   
7,320
     
0.2
%
   
6,527
     
0.3
%
      Earnings before Income Taxes
   
244,054
     
16.6
%
   
155,913
     
11.4
%
   
334,566
     
11.2
%
   
190,496
     
6.8
%
Income Taxes 
   
63,899
     
4.3
%
   
30,070
     
2.2
%
   
90,077
     
3.0
%
   
34,844
     
1.2
%
      Net Earnings
   
180,155
     
12.3
%
   
125,843
     
9.2
%
   
244,489
     
8.2
%
   
155,652
     
5.6
%
Net Loss Attributable to Noncontrolling Interests
   
(302
)
   
0.0
%
   
(731
)
   
0.0
%
   
(1,530
)
   
-0.1
%
   
(731
)
   
0.0
%
      Net Earnings Attributable to Hasbro, Inc. 
 
$
180,457
     
12.3
%
 
$
126,574
     
9.2
%
 
$
246,019
     
8.3
%
 
$
156,383
     
5.6
%
 
                                                               
Per Common Share
                                                               
Net Earnings Attributable to Hasbro, Inc. 
                                                               
Basic
 
$
1.42
           
$
0.97
           
$
1.90
           
$
1.20
         
Diluted
 
$
1.40
           
$
0.96
           
$
1.88
           
$
1.19
         
 
                                                               
Cash Dividends Declared
 
$
0.43
           
$
0.40
           
$
1.29
           
$
1.20
         
 
                                                               
Weighted Average Number of Shares
                                                               
Basic
   
127,293
             
130,253
             
129,302
             
129,972
         
Diluted
   
128,703
             
131,845
             
130,789
             
131,573
         
 
                                                               


HASBRO, INC.
 
 
 
 
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
(Unaudited)
 
 
 
 
 
(Thousands of Dollars)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
 
 
Sept. 28, 2014
 
 
 
Sept. 29, 2013
 
Cash Flows from Operating Activities:
 
 
 
 
 
  Net Earnings
 
$
244,489
 
 
 
$
155,652
 
  Non-cash Adjustments
   
144,320
 
 
   
168,429
 
  Changes in Operating Assets and Liabilities
   
(361,983
)
 
   
(276,764
)
    Net Cash Provided by Operating Activities
   
26,826
 
 
   
47,317
 
 
       
 
       
Cash Flows from Investing Activities:
       
 
       
  Additions to Property, Plant and Equipment
   
(78,255
)
 
   
(78,246
)
  Investments and Acquisitions, Net of Cash Acquired
   
64,400
 
 
   
(109,955
)
  Other
   
4,009
 
 
   
3,121
 
   Net Cash Utilized by Investing Activities
   
(9,846
)
 
   
(185,080
)
 
       
 
       
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
   
71,172
 
 
   
(11,235
)
  Purchases of Common Stock
   
(338,184
)
 
   
(86,972
)
  Stock-based Compensation Transactions
   
51,954
 
 
   
87,172
 
  Dividends Paid
   
(162,789
)
 
   
(104,164
)
   Net Cash Utilized by Financing Activities
   
(242,861
)
 
   
(115,199
)
 
       
 
       
Effect of Exchange Rate Changes on Cash
   
(4,384
)
 
   
(8,071
)
 
       
 
       
Cash and Cash Equivalents at Beginning of Year
   
682,449
 
 
   
849,701
 
 
       
 
       
Cash and Cash Equivalents at End of Period
 
$
452,184
 
 
 
$
588,668
 
 
       
 
       


HASBRO, INC.
 
 
 
 
   
   
 
 
 
   
 
SUPPLEMENTAL FINANCIAL DATA
 
 
 
   
   
 
 
 
   
 
(Unaudited)
 
 
 
 
   
   
 
 
 
   
 
(Thousands of Dollars)
 
 
Quarter Ended
   
   
 
Nine Months Ended
   
 
 
 
Sept. 28, 2014
 
 
 
Sept. 29, 2013
   
% Change
   
Sept. 28, 2014
 
 
 
Sept. 29, 2013
   
% Change
 
Major Segment Results
 
 
 
 
   
   
 
 
 
   
 
 U.S. and Canada Segment:
 
 
 
 
   
   
 
 
 
   
 
   External Net Revenues
 
$
764,268
 
 
 
$
735,619
     
4
%
 
$
1,484,968
 
 
 
$
1,466,921
     
1
%
   Operating Profit
   
169,850
 
 
   
146,991
     
16
%
   
252,541
 
 
   
243,738
     
4
%
   Operating Margin
   
22.2
%
 
   
20.0
%
           
17.0
%
 
   
16.6
%
       
 
       
 
                       
 
               
 International Segment:
       
 
                       
 
               
   External Net Revenues
   
649,284
 
 
   
582,676
     
11
%
   
1,351,608
 
 
   
1,212,665
     
11
%
   Operating Profit
   
116,451
 
 
   
105,663
     
10
%
   
148,097
 
 
   
115,951
     
28
%
   Operating Margin
   
17.9
%
 
   
18.1
%
           
11.0
%
 
   
9.6
%
       
 
       
 
                       
 
               
 Entertainment and Licensing Segment:   
 
 
                       
 
               
   External Net Revenues
   
53,378
 
 
   
48,637
     
10
%
   
135,915
 
 
   
114,747
     
18
%
   Operating Profit
   
493
 
 
   
7,625
     
-94
%
   
21,120
 
 
   
16,622
     
27
%
   Operating Margin
   
0.9
%
 
   
15.7
%
           
15.5
%
 
   
14.5
%
       
 
       
 
                       
 
               
International Segment Net Revenues by Major Geographic Region
                 
 
               
  Europe
 
$
403,602
 
 
 
$
376,648
     
7
%
 
$
827,412
 
 
 
$
755,097
     
10
%
  Latin America
   
163,163
 
 
   
131,914
     
24
%
   
313,466
 
 
   
260,443
     
20
%
  Asia Pacific
   
82,519
 
 
   
74,114
     
11
%
   
210,730
 
 
   
197,125
     
7
%
Total
 
$
649,284
 
 
 
$
582,676
           
$
1,351,608
 
 
 
$
1,212,665
         
 
       
 
                       
 
               
Net Revenues by Product Category
       
 
                       
 
               
  Boys
 
$
478,509
 
 
 
$
392,014
     
22
%
 
$
1,062,082
 
 
 
$
888,494
     
20
%
  Games
   
395,221
 
 
   
387,450
     
2
%
   
841,449
 
 
   
873,774
     
-4
%
  Girls
   
407,718
 
 
   
388,696
     
5
%
   
710,235
 
 
   
652,889
     
9
%
  Preschool
   
188,451
 
 
   
202,188
     
-7
%
   
364,848
 
 
   
385,227
     
-5
%
Total Net Revenues
   $
1,469,899
 
 
   $
1,370,348
     
 
     $
2,978,614
 
 
 
2,800,384
       
 
 
 
 
 
 
 
 
 
                 
   
 
 
 
         
Reconciliation of EBITDA
       
 
                       
 
               
  Net Earnings Attributable to Hasbro, Inc. 
 
$
180,457
 
 
 
$
126,574
           
$
246,019
 
 
 
$
156,383
         
  Net Loss Attributable to Noncontrolling Interests
   
(302
)
 
   
(731
)
           
(1,530
)
 
   
(731
)
       
  Interest Expense
   
24,710
 
 
   
41,194
             
69,940
 
 
   
86,398
         
  Income Taxes
   
63,899
 
 
   
30,070
             
90,077
 
 
   
34,844
         
  Depreciation
   
32,458
 
 
   
32,345
             
82,536
 
 
   
75,526
         
  Amortization of Intangibles
   
12,809
 
 
   
14,224
             
38,103
 
 
   
37,677
         
EBITDA
 
$
314,031
 
 
 
$
243,676
           
$
525,145
 
 
 
$
390,097
         


HASBRO, INC.
 
   
   
   
 
SUPPLEMENTAL FINANCIAL DATA
 
   
   
   
 
RESTRUCTURING OF EQUITY METHOD INVESTMENT AND RESTRUCTURING, PENSION SETTLEMENT AND ARBITRATION AWARD CHARGES
 
(Unaudited)
 
   
   
   
 
(Thousands of Dollars)
 
   
   
   
 
Operating Profit, Excluding Restructuring of Equity Method Investment and Restructuring, Pension Settlement and Arbitration Award Charges
   
   
 
Quarter Ended Sept. 28, 2014
 
As Reported
   
Less Restructuring of Equity Method Investment
   
Excluding Restructuring of Equity Method Investment
   
% Net Revenues
 
Net Revenues
 
$
1,469,899
   
$
-
   
$
1,469,899
     
100.0
%
Costs and Expenses:
                               
  Cost of Sales
   
602,766
     
-
     
602,766
     
41.0
%
  Royalties
   
94,352
     
2,328
     
96,680
     
6.6
%
  Product Development
   
58,220
     
-
     
58,220
     
4.0
%
  Advertising
   
147,492
     
-
     
147,492
     
10.0
%
  Amortization of Intangibles
   
12,809
     
-
     
12,809
     
0.9
%
  Program Production Cost Amortization
   
24,374
     
-
     
24,374
     
1.7
%
  Selling, Distribution and Administration
   
244,072
     
(1,000
)
   
243,072
     
16.5
%
      Operating Profit
 
$
285,814
   
$
1,328
   
$
284,486
     
19.4
%
 
                               
Nine Months Ended Sept. 28, 2014
 
As Reported
   
Less Restructuring of Equity Method Investment
   
Excluding Restructuring of Equity Method Investment
   
% Net Revenues
 
Net Revenues
 
$
2,978,614
   
$
-
   
$
2,978,614
     
100.0
%
Costs and Expenses:
                               
  Cost of Sales
   
1,181,647
     
-
     
1,181,647
     
39.7
%
  Royalties
   
214,466
     
2,328
     
216,794
     
7.3
%
  Product Development
   
157,184
     
-
     
157,184
     
5.3
%
  Advertising
   
296,444
     
-
     
296,444
     
10.0
%
  Amortization of Intangibles
   
38,103
     
-
     
38,103
     
1.3
%
  Program Production Cost Amortization
   
35,742
     
-
     
35,742
     
1.2
%
  Selling, Distribution and Administration
   
643,202
     
(1,000
)
   
642,202
     
21.6
%
      Operating Profit
 
$
411,826
   
$
1,328
   
$
410,498
     
13.8
%
 
                               
Quarter Ended Sept. 29, 2013
 
As Reported
   
Less Restructuring, Pension Settlement and Arbitration Award Charges
   
Excluding Restructuring, Pension Settlement and Arbitration Award Charges
   
% Net Revenues
 
Net Revenues
 
$
1,370,348
   
$
-
   
$
1,370,348
     
100.0
%
Costs and Expenses:
                               
  Cost of Sales
   
568,582
     
-
     
568,582
     
41.5
%
  Royalties
   
143,947
     
(57,164
)
   
86,783
     
6.3
%
  Product Development
   
59,366
     
-
     
59,366
     
4.3
%
  Advertising
   
136,487
     
-
     
136,487
     
10.0
%
  Amortization of Intangibles
   
14,224
     
-
     
14,224
     
1.0
%
  Program Production Cost Amortization
   
17,991
     
-
     
17,991
     
1.3
%
  Selling, Distribution and Administration
   
231,045
     
(4,093
)
   
226,952
     
16.6
%
      Operating Profit
 
$
198,706
   
(61,257
)
 
$
259,963
     
19.0
%
 
                               
Nine Months Ended Sept. 29, 2013
 
As Reported
   
Less Restructuring, Pension Settlement and Arbitration Award Charges
   
Excluding Restructuring, Pension Settlement and Arbitration Award Charges
   
% Net Revenues
 
Net Revenues
 
$
2,800,384
   
$
-
   
$
2,800,384
     
100.0
%
Costs and Expenses:
                               
  Cost of Sales
   
1,136,724
     
(8,493
)
   
1,128,231
     
40.3
%
  Royalties
   
243,568
     
(57,164
)
   
186,404
     
6.7
%
  Product Development
   
154,455
     
(3,515
)
   
150,940
     
5.4
%
  Advertising
   
277,278
     
-
     
277,278
     
9.9
%
  Amortization of Intangibles
   
37,677
     
-
     
37,677
     
1.3
%
  Program Production Cost Amortization
   
34,023
     
-
     
34,023
     
1.2
%
  Selling, Distribution and Administration
   
633,238
     
(23,473
)
   
609,765
     
21.8
%
      Operating Profit
 
$
283,421
   
(92,645
)
 
$
376,066
     
13.4
%


HASBRO, INC.
 
 
 
 
   
 
 
 
 
SUPPLEMENTAL FINANCIAL DATA 
 
 
 
   
 
 
 
 
RESTRUCTURING OF EQUITY METHOD INVESTMENT AND RESTRUCTURING, PENSION SETTLEMENT AND ARBITRATION AWARD CHARGES
 
(Unaudited)
 
 
 
 
   
 
 
 
 
(Thousands of Dollars)
 
 
 
 
   
 
 
 
 
Net Earnings and Earnings per Share Excluding Restructuring of Equity Method Investment, Restructuring Charges, Pension Settlement Charges, Arbitration Award Charges and Benefit from Settlement of Tax Exams
 
 
 
Quarter Ended
 
 
 
Sept. 28, 2014
 
 
 
Diluted Per Share Amount
   
Sept. 29, 2013
 
 
 
Diluted Per Share Amount
 
   Net Earnings Attributable to Hasbro, Inc., as Reported
 
$
180,457
 
 
 
$
1.40
   
$
126,574
 
 
 
$
0.96
 
   Restructuring of Equity Method Investment, Net of Tax
   
7,379
 
 
   
0.06
     
-
 
 
   
-
 
   Restructuring Charges, Net of Tax
   
-
 
 
   
-
     
2,447
 
 
   
0.02
 
   Pension Settlement Charges, Net of Tax
   
-
 
 
   
-
     
679
 
 
   
0.01
 
   Arbitration Award Charges, Net of Tax
   
-
 
 
   
-
     
66,447
 
 
   
0.50
 
   2013 Benefit from Tax Exam Settlement
   
-
 
 
   
-
     
(23,637
)
 
   
(0.18
)
   Net Earnings Attributable to Hasbro, Inc., as Adjusted
 
$
187,836
 
 
 
$
1.46
   
$
172,510
 
 
 
$
1.31
 
 
       
 
               
 
       
 
 
Nine Months Ended
 
 
 
Sept. 28, 2014
 
 
 
Diluted Per Share Amount
   
Sept. 29, 2013
 
 
 
Diluted Per Share Amount
 
   Net Earnings Attributable to Hasbro, Inc., as Reported
 
$
246,019
 
 
 
$
1.88
   
$
156,383
 
 
 
$
1.19
 
   Restructuring of Equity Method Investment, Net of Tax
   
7,379
 
 
   
0.06
     
-
 
 
   
-
 
   Restructuring Charges, Net of Tax
   
-
 
 
   
-
     
21,224
 
 
   
0.16
 
   Pension Settlement Charges, Net of Tax
   
-
 
 
   
-
     
2,469
 
 
   
0.02
 
   Arbitration Award Charges, Net of Tax
   
-
 
 
   
-
     
66,447
 
 
   
0.50
 
   2013 Benefit from Tax Exam Settlement
   
-
 
 
   
-
     
(23,637
)
 
   
(0.18
)
   Net Earnings Attributable to Hasbro, Inc., as Adjusted
 
$
253,398
 
 
 
$
1.94
   
$
222,886
 
 
 
$
1.69
 
 
       
 
               
 
       
Restructuring of Equity Method Investment and Restructuring, Pension Settlement and Arbitration Award Charges - by Segment 
     
 
     
Quarter Ended   
       
Nine Months Ended   
 
 
 
Sept. 28, 2014
 
 
 
Sept. 29, 2013
   
Sept. 28, 2014
 
 
 
Sept. 29, 2013
 
 Entertainment and Licensing Segment
 
$
-
 
 
 
$
-
   
$
-
 
 
 
$
1,729
 
 Corporate and Eliminations
   
(1,328
)
 
   
61,257
     
(1,328
)
 
   
90,916
 
Total
 
(1,328
)
 
 
$
61,257
   
(1,328
)
 
 
$
92,645