Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K DATED FEBRUARY 6, 2017 - HASBRO, INC.Feb68k.htm

 

Exhibit 99.1 

  For Immediate Release

 

Hasbro Reports First $5 Billion Revenue Year with Growth in Revenue, Operating Profit and Net Earnings for Full-Year 2016

Board of Directors Increases Quarterly Dividend 12%,

or $0.06 per share, to $0.57 per share

Full-Year 2016

·         2016 full-year net revenues of $5.02B increased 13%, including a negative $61.0 million impact of foreign exchange; Revenues grew 14% excluding the negative impact of foreign exchange;

·         2016 revenues grew in all major operating segments: 15% in the U.S. and Canada segment; 11% in the International segment; and 8% in the Entertainment and Licensing segment;  

·         Games category revenues increased 9%; Revenues also grew in both the Girls and Boys categories; Franchise Brand revenues grew 2% and Partner Brand revenues increased 28%;

·         2016 Operating profit increased 14% to $788.0 million; Net earnings increased 22% to $551.4 million or $4.34 per diluted share; 

·         $774.9 million in operating cash flow generated during the year; Year-end cash and cash equivalents of $1.28B; Inventories flat year-over-year;

·         Company returned $400.2 million to shareholders in 2016; $248.9 million in dividends and $151.3 million in share repurchases.

Fourth Quarter 2016

·         Fourth Quarter net revenues increased 11% to $1.63 billion; Net earnings increased 10% to $192.7 million, or $1.52 per diluted share.

 

Pawtucket, R.I., February 6, 2017 -- Hasbro, Inc. (NASDAQ: HAS) today reported financial results for the full-year and fourth quarter 2016.  Net revenues for the full-year 2016 increased 13% to $5.02 billion versus $4.45 billion in 2015.  Excluding a negative $61.0 million impact from foreign exchange, 2016 revenues increased 14%. 

 

As reported net earnings for the full-year 2016 increased 22% to $551.4 million, or $4.34 per diluted share, compared to $451.8 million, or $3.57 per diluted share in 2015.  Adjusted net earnings for the full-year 2016 were $566.1 million, or $4.46 per diluted share.  Adjusted 2016 earnings exclude a pre-tax $32.9 million, or $0.12 per diluted share, non-cash fourth quarter goodwill impairment charge related to Backflip Studios.  Adjusted full-year 2016 net earnings compares to 2015 adjusted net earnings of $445.0 million, or $3.51 per diluted share, which exclude a pre-tax gain of $9.6 million from the sale of the Company’s manufacturing operations in East Longmeadow, MA and Waterford, Ireland. 

 

 


 

“Hasbro’s global team delivered a tremendous 2016.  We reached the $5 billion revenue mark for the first time in company history, we improved profitability and we invested to grow Hasbro over the long-term while increasing our dividend and share repurchase levels,” said Brian Goldner, Hasbro’s Chairman, President and Chief Executive Officer.  “Hasbro’s foresight to build brands led by storytelling, consumer insights and innovation, combined with the relentless execution of our Brand Blueprint including investments in entertainment and digital gaming, is driving our business and creating long-term strategic differentiators for Hasbro.  We are well positioned for a successful 2017 and the continued advancement of Hasbro’s brand-building capabilities for years to come.”

 

“Our strong top line performance continued in the fourth quarter and we profitably grew Hasbro throughout the year,” said Deborah Thomas, Hasbro’s Chief Financial Officer.  “Looking ahead, we are very well positioned to support our business.  We continue investing in our industry-leading brands, our differentiated capabilities around the Brand Blueprint and in our systems to support long-term, cost efficient business growth.  We ended the year with $1.28 billion in cash, inventories in line with last year, and we paid out $400 million to shareholders through dividends and share repurchases.”

 

Fourth Quarter 2016 Financial Results

 

Fourth quarter 2016 net revenues increased 11% to $1.63 billion compared to $1.47 billion in 2015.  Excluding a negative $11.9 million impact from foreign exchange, fourth quarter 2016 revenues increased 12%. 

 

As reported net earnings for the fourth quarter 2016 increased 10% to $192.7 million, or $1.52 per diluted share, compared to $175.8 million, or $1.39 per diluted share in 2015.  Adjusted net earnings for the fourth quarter 2016 were $207.4 million, or $1.64 per diluted share, excluding a pre-tax $32.9 million, or $0.12 per diluted share, non-cash fourth quarter goodwill impairment charge related to Backflip Studios.

 

Full-Year 2016 Major Segment Performance

 

 

 

Net Revenues ($ Millions)

Operating Profit ($ Millions)

FY 2016

FY 2015

% Change

FY 2016

FY 2015

% Change

U.S. and Canada

$2,559.9

$2,225.5

+15%

$522.3

$430.7

+21%

International

$2,194.7

$1,971.9

+11%

$294.5

$255.4

+15%

Entertainment and Licensing

$265.2

$244.7

+8%

$49.9

$76.9

-35%

 

Note: Full-year 2016 Entertainment and Licensing segment operating profit includes a fourth quarter 2016 non-cash goodwill impairment charge.  The impact of that charge and the impact on the fourth quarter and full-year 2015 segment operating profit from the sale of manufacturing operations is outlined in the attached schedule “Net Earnings and Earnings per Share Excluding Goodwill Impairment and Gain on Sale of Manufacturing Operations.”

 

Full-year 2016 U.S. and Canada segment net revenues increased 15% to $2.56 billion compared to $2.23 billion in 2015.  Growth in the Girls, Games and Boys categories offset a decline in the Preschool category.  The U.S. and Canada segment reported operating profit growth of 21% to $522.3 million, or 20.4% of net revenues, compared to $430.7 million, or 19.4% of net revenues in 2015. 

 


 

 

International Segment net revenues increased 11% to $2.19 billion compared to $1.97 billion in 2015, behind growth in all four product categories:  Girls, Preschool, Games and Boys.  On a regional basis, Europe revenues increased 14%, Latin America grew 9% and Asia Pacific was up 6%.  Emerging markets increased 9%.  Excluding an unfavorable $58.4 million impact of foreign exchange, net revenues in the International Segment grew 14%, increasing 15% in Europe, 18% in Latin America and 7% in Asia Pacific.  Emerging markets increased approximately 12% absent the impact of foreign exchange.  International Segment operating profit increased 15% to $294.5 million, or 13.4% of revenues, compared to $255.4 million, or 13.0% of net revenues.

 

Entertainment and Licensing segment net revenues increased 8% to $265.2 million compared to $244.7 million in 2015.  Full-year gains were driven by growth in Consumer Products and Digital Gaming, as well as the addition of Boulder Media.  As reported operating profit was $49.9 million compared to $76.9 million in 2015.  Adjusted operating profit was $82.7 million, which excludes a pre-tax $32.9 million, or $0.12 per diluted share, non-cash fourth quarter goodwill impairment charge related to Backflip Studios.

 

Fourth Quarter and Full-Year 2016 Product Category Performance 

 

 

Net Revenues ($ Millions)

Q4 2016

Q4 2015

% Change

FY 2016

FY 2015

% Change

Boys

$552.3

$569.8

-3%

$1,849.6

$1,775.9

+4%

Games

$518.7

$465.8

+11%

$1,387.1

$1,276.5

+9%

Girls

$394.2

$258.8

+52%

$1,193.9

$798.2

+50%

Preschool

$164.8

$170.9

-4%

$589.2

$596.8

-1%

 

Boys category revenues for the full-year 2016 increased 4% to $1.85 billion.  Revenue growth for the year was driven by gains in Franchise Brand NERF, as well as shipments of YO-KAI WATCH. 

   

Games category revenues for the year increased 9% to $1.39 billion.  Hasbro’s differentiated gaming portfolio drove growth across gaming formats, including face-to-face gaming, off-the-board gaming and digital gaming.  Franchise Brand MAGIC: THE GATHERING revenues increased for the eighth straight year, along with growth in PIE FACE, DUEL MASTERS, SIMON, BOP-IT and the successful launch of the SPEAK-OUT game.

 

Girls category revenues in 2016 grew 50% to a record $1.19 billion.  The category benefited from shipments of Hasbro’s line of DISNEY PRINCESS and DISNEY FROZEN fashion and small dolls, the successful launch of DREAMWORKS’ TROLLS and significant growth from BABY ALIVE.  Additional revenue growth came from Hasbro brands including FURREAL FRIENDS and EASY-BAKE OVEN products.  

 

Preschool category revenues declined 1% to $589.2 million in 2016.  The fifth consecutive year of revenue growth in Franchise Brand PLAY-DOH was more than offset by declines in PLAYSKOOL HEROES and core PLAYSKOOL items. 

 

 


 

Beginning with the first quarter 2017 earnings, Hasbro will report its revenue by brand portfolio:  Franchise Brands, Partner Brands, Hasbro Gaming and Emerging Brands.  At that time, the Company will cease providing a revenue breakdown by product category:  Boys, Games, Girls and Preschool.  Fourth quarter and full-year 2016 and 2015 brand portfolio revenue is available in the following table.

 

Fourth Quarter and Full-Year 2016 Brand Portfolio Performance

 

 

Net Revenues ($ Millions)

Q4 2016

Q4 2015

% Change

FY 2016

FY 2015

% Change

Franchise Brands

$685.6

$669.0

+2%

$2,327.7

$2,285.4

+2%

Partner Brands

$433.7

$375.4

+16%

$1,412.8

$1,101.3

+28%

Hasbro Gaming*

$356.9

$291.1

+23%

$813.4

$662.3

+23%

Emerging Brands

$153.7

$129.9

+18%

$466.0

$398.5

+17%

 

*Hasbro’s total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, totaled $518.7 million for the fourth quarter 2016, up 11%, and $1,387.1 million, up 9%, for the full year 2016.  Hasbro believes its gaming portfolio is a competitive differentiator and views it in its entirety.

 

Dividend and Share Repurchase

 

In 2016, Hasbro returned $400.2 million to shareholders including $248.9 million in cash dividends.  Hasbro’s Board of Directors has declared a quarterly cash dividend of $0.57 per common share.  This represents an increase of $0.06 per share, or 12%, from the previous quarterly dividend of $0.51 per common share.  The dividend will be payable on May 15, 2017 to shareholders of record at the close of business on May 1, 2017. 

 

In 2016, Hasbro repurchased 1.89 million shares at a total cost of $151.3 million and an average price of $79.86 per share.  At year end, $328.0 million remained available in the current share repurchase authorization.

 

Conference Call Webcast

 

Hasbro will webcast its fourth quarter and full-year 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 play and entertainment company committed  to Creating the World's Best Play Experiences. From toys and games to television, movies, digital gaming and consumer products, Hasbro offers a variety of ways for audiences to experience its iconic brands, including  NERF, MY LITTLE PONY, TRANSFORMERS, PLAY-DOH, MONOPOLY, LITTLEST PET SHOP and MAGIC: THE GATHERING, as well as premier partner brands. The Company's Hasbro Studios and its film label, Allspark Pictures, are building its brands globally through great storytelling and content on all screens. Through its commitment to corporate social responsibility and philanthropy. Hasbro is helping to make the world a better

 


 

place for children and their families. Learn more at www.hasbro.com, and follow us on Twitter (@Hasbro & @HasbroNews) and Instagram (@Hasbro).  © 2017 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 content created by Hasbro Studios and Allspark Pictures; (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 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 and entertainment 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) changes in laws or regulations in the United States and/or in other major markets in which the Company operates, including, without limitation, with respect to taxes, tariffs or product safety, which may increase the Company’s product costs and other costs of doing business, and reduce the Company’s earnings, (xvii) failure to realize the planned benefits from any investments or acquisitions made by the Company, (xviii) 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; (xix) the impact of litigation or arbitration decisions or settlement actions; and (xx) 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 non-GAAP financial measures as defined under SEC rules. Other companies may calculate these measures differently. These non-GAAP financial measures include 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 certain of the Company’s 2016 and 2015 cost and expenses, income tax expense, net earnings and diluted earnings per share excluding the impact of the non-cash goodwill impairment charge and the gain on the sale of the Company’s manufacturing operations in East Longmeadow, MA and Waterford, Ireland.  Management believes that the presentation excluding the impact of the goodwill impairment charge and the gain on the sale of the manufacturing operations provides a useful measure of the underlying operations of the Company. In addition, the press release includes the increases in the Company’s International segment and certain region net revenues excluding the impact of changes in exchange rates.  The impact of changes in exchange rates is calculated by translating the 2016 local currency revenues at 2015 actual rates and comparing this amount to the 2016 reported revenues. 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)

 

 

 

 

 

 

Dec. 25, 2016

 

Dec. 27, 2015

 

  

ASSETS

 

 

 

 

 

 

 

  

Cash and Cash Equivalents

 

$

1,282,285

 

$

976,750

 

 

Accounts Receivable, Net

 

 

1,319,963

 

 

1,217,850

 

  

Inventories

 

 

387,675

 

 

384,492

 

  

Other Current Assets

 

 

237,684

 

 

286,506

 

  

     Total Current Assets

 

 

3,227,607

 

 

2,865,598

 

  

Property, Plant and Equipment, Net

 

 

267,398

 

 

237,527

 

 

Other Assets

 

 

1,596,361

 

 

1,617,592

 

 

     Total Assets

 

$

5,091,366

 

$

4,720,717

 

  

 

 

 

 

 

 

 

  

  

 

 

 

 

 

 

 

  

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS

 

 

 

 

 

 

 

 

AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

  

Short-term Borrowings

 

$

172,582

 

$

164,563

 

 

Current Portion of Long-term Debt

 

 

349,713

 

 

                      - 

 

  

Payables and Accrued Liabilities

 

 

1,095,564

 

 

900,084

 

  

     Total Current Liabilities

 

 

1,617,859

 

 

1,064,647

 

  

Long-term Debt

 

 

1,198,679

 

 

1,547,115

 

  

Other Liabilities

 

 

389,388

 

 

404,883

 

  

     Total Liabilities

 

 

3,205,926

 

 

3,016,645

 

 

Redeemable Noncontrolling Interests

 

 

22,704

 

 

40,170

 

  

Total Shareholders' Equity

 

 

1,862,736

 

 

1,663,902

 

 

     Total Liabilities, Redeemable Noncontrolling Interests and Shareholders' Equity

 

$

5,091,366

 

$

4,720,717

 

 


 

 

HASBRO, INC.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars and Shares Except Per Share Data)

Quarter Ended

 

Year Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec. 25,   2016

 

% Net Revenues

 

 

Dec. 27,   2015

 

% Net Revenues

 

 

Dec. 25,   2016

 

% Net Revenues

 

 

Dec. 27,   2015

 

% Net Revenues

Net Revenues

$

1,629,940

 

100.0%

 

$

1,465,354

 

100.0%

 

$

5,019,822

 

100.0%

 

$

4,447,509

 

100.0%

Costs and Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Cost of Sales

 

634,572

 

38.9%

 

 

554,750

 

37.9%

 

 

1,905,474

 

38.0%

 

 

1,677,033

 

37.7%

     Royalties

 

135,851

 

8.3%

 

 

149,137

 

10.2%

 

 

409,522

 

8.2%

 

 

379,245

 

8.5%

     Product Development

 

75,457

 

4.6%

 

 

68,645

 

4.7%

 

 

266,375

 

5.3%

 

 

242,944

 

5.5%

     Advertising

 

147,992

 

9.1%

 

 

121,252

 

8.3%

 

 

468,940

 

9.3%

 

 

409,388

 

9.2%

     Amortization of Intangibles

 

8,690

 

0.5%

 

 

8,392

 

0.6%

 

 

34,763

 

0.7%

 

 

43,722

 

1.0%

     Program Production Cost Amortization

 

18,430

 

1.1%

 

 

12,637

 

0.9%

 

 

35,931

 

0.7%

 

 

42,449

 

1.0%

     Selling, Distribution and Administration

 

353,791

 

21.7%

 

 

291,840

 

19.9%

 

 

1,110,769

 

22.1%

 

 

960,795

 

21.6%

          Operating Profit

 

255,157

 

15.7%

 

 

258,701

 

17.7%

 

 

788,048

 

15.7%

 

 

691,933

 

15.6%

Interest Expense

 

25,142

 

1.5%

 

 

24,306

 

1.7%

 

 

97,405

 

1.9%

 

 

97,122

 

2.2%

Other (Income) Expense, Net

 

10,083

 

0.6%

 

 

3,058

 

0.2%

 

 

(1,846)

 

0.0%

 

 

(9,104)

 

-0.2%

           Earnings Before Income Taxes

 

219,932

 

13.5%

 

 

231,337

 

15.8%

 

 

692,489

 

13.8%

 

 

603,915

 

13.6%

Income Taxes

 

39,333

 

2.4%

 

 

56,943

 

3.9%

 

 

159,338

 

3.2%

 

 

157,043

 

3.5%

          Net Earnings

 

180,599

 

11.1%

 

 

174,394

 

11.9%

 

 

533,151

 

10.6%

 

 

446,872

 

10.0%

Net Loss Attributable to Noncontrolling Interests

 

(12,126)

 

-0.7%

 

 

(1,369)

 

-0.1%

 

 

(18,229)

 

-0.4%

 

 

(4,966)

 

-0.1%

          Net Earnings Attributable to Hasbro, Inc.

$

192,725

 

11.8%

 

$

175,763

 

12.0%

 

$

551,380

 

11.0%

 

$

451,838

 

10.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Net Earnings Attributable to Hasbro, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

Basic

 

$

1.54

 

 

 

$

1.41

 

 

 

$

4.40

 

 

 

$

3.61

 

 

  

 

  

Diluted

 

$

1.52

 

 

 

$

1.39

 

 

 

$

4.34

 

 

 

$

3.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Cash Dividends Declared

$

0.51

 

 

 

$

0.46

 

 

 

$

2.04

 

 

 

$

1.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Number of Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Basic

 

 

124,927

 

 

 

 

124,976

 

 

 

 

125,292

 

 

 

 

125,006

 

 

 

  

 

Diluted

 

 

126,699

 

 

 

 

126,686

 

 

 

 

126,966

 

 

 

 

126,688

 

 

 


 

 


 

HASBRO, INC.

 

 

 

 

  

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

(Unaudited)

 

 

 

 

 

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

Dec. 25, 2016

 

 

Dec. 27, 2015

Cash Flows from Operating Activities:

 

 

 

 

 

  Net Earnings

$

533,151

 

$

446,872

  Non-cash Adjustments

 

284,221

 

 

232,702

  Changes in Operating Assets and Liabilities

 

(42,499)

 

 

(127,129)

    Net Cash Provided by Operating Activities

 

774,873

 

 

552,445

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

  Additions to Property, Plant and Equipment

 

(154,900)

 

 

(142,022)

  (Payments) Proceeds for Acquisitions and Dispositions

 

(12,436)

 

 

18,632

  Other

 

28,945

 

 

19,743

   Net Cash Utilized by Investing Activities

 

(138,391)

 

 

(103,647)

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

  Net Proceeds from (Repayments of) Short-term Borrowings

 

8,978

 

 

(87,310)

  Purchases of Common Stock

 

(150,075)

 

 

(87,224)

  Stock-based Compensation Transactions

 

62,678

 

 

57,550

  Dividends Paid

 

(248,881)

 

 

(225,797)

  Other

 

(5,758)

 

 

(3,676)

   Net Cash Utilized by Financing Activities

 

(333,058)

 

 

(346,457)

 

 

 

 

 

 

Effect of Exchange Rate Changes on Cash

 

2,111

 

 

(18,758)

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning of Year

 

976,750

 

 

893,167

 

 

 

 

 

 

Cash and Cash Equivalents at End of Year

$

1,282,285

 

$

976,750

 


 

HASBRO, INC.

 

 

 

 

 

 

 

 

  

  

SUPPLEMENTAL FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

(Thousands of Dollars)

 

Quarter Ended

 

 

 

Year Ended

 

 

 

 

 

 

 

Dec. 25, 2016

 

 

Dec. 27, 2015

 

% Change

 

 

Dec. 25, 2016

 

 

Dec. 27, 2015

 

% Change

Major Segment Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 U.S. and Canada Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

$

757,516

 

$

690,821

 

10%

 

$

2,559,907

 

$

2,225,518

 

15%

   Operating Profit

 

157,965

 

 

155,085

 

2%

 

 

522,287

 

 

430,707

 

21%

   Operating Margin

 

20.9%

 

 

22.4%

 

 

 

 

20.4%

 

 

19.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 International Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

 

757,740

 

 

690,757

 

10%

 

 

2,194,651

 

 

1,971,875

 

11%

   Operating Profit

 

128,915

 

 

113,895

 

13%

 

 

294,497

 

 

255,365

 

15%

   Operating Margin

 

17.0%

 

 

16.5%

 

 

 

 

13.4%

 

 

13.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Entertainment and Licensing Segment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   External Net Revenues

 

114,684

 

 

84,275

 

36%

 

 

265,205

 

 

244,685

 

8%

   Operating Profit

 

16,509

 

 

36,778

 

-55%

 

 

49,876

 

 

76,868

 

-35%

   Operating Margin

 

14.4%

 

 

43.6%

 

 

 

 

18.8%

 

 

31.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

International Segment Net Revenues by Major Geographic Region

 

 

 

 

 

  Europe

$

499,397

 

$

466,291

 

7%

 

$

1,404,478

 

$

1,236,846

 

14%

  Latin America

 

155,689

 

 

128,232

 

21%

 

 

463,638

 

 

426,109

 

9%

  Asia Pacific

 

102,654

 

 

96,234

 

7%

 

 

326,535

 

 

308,920

 

6%

 

Total

 

 

$

757,740

 

$

690,757

 

 

 

$

2,194,651

 

$

1,971,875

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenues by Product Category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Boys

$

552,287

 

$

569,799

 

-3%

 

$

1,849,645

 

$

1,775,917

 

4%

  Games

 

518,704

 

 

465,784

 

11%

 

 

1,387,077

 

 

1,276,532

 

9%

  Girls

 

394,177

 

 

258,839

 

52%

 

 

1,193,877

 

 

798,240

 

50%

  Preschool

 

164,772

 

 

170,932

 

-4%

 

 

589,223

 

 

596,820

 

-1%

 

Total Net Revenues

$

1,629,940

 

$

1,465,354

 

 

 

$

5,019,822

 

$

4,447,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brand Portfolio Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchise Brands

$

685,611

 

$

668,989

 

2%

 

$

2,327,668

 

$

2,285,414

 

2%

Partner Brands

 

433,719

 

 

375,377

 

16%

 

 

1,412,770

 

 

1,101,305

 

28%

Hasbro Gaming

 

356,918

 

 

291,123

 

23%

 

 

813,433

 

 

662,319

 

23%

Emerging Brands

 

153,692

 

 

129,865

 

18%

 

 

465,951

 

 

398,471

 

17%

 

Total Net Revenues

$

1,629,940

 

$

1,465,354

 

 

 

$

5,019,822

 

$

4,447,509

 

 

 


 

 


 

Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, totaled $518,704 for the fourth quarter of 2016, up 11%, from revenues of $465,784 for the fourth quarter of 2015. For the full year 2016, the total gaming business totaled $1,387,077, up 9%, from revenues of $1,276,532 for the full year 2015.

 

 


 

HASBRO, INC.

 

 

 

 

 

 

SUPPLEMENTAL FINANCIAL DATA

 

 

 

 

 

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES      

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

(Thousands of Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings and Earnings per Share Excluding Goodwill Impairment and Gain on Sale of

 

 

 

Manufacturing Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

Dec. 25, 

 

Per Share

 

 

Dec. 27,

 

Per Share

 

 

 

 

 

 

 

2016

 

Amount

 

 

2015

 

Amount

Net Earnings Attributable to Hasbro, Inc., as Reported

$

192,725

 

$

1.52

 

$

175,763

 

$

1.39

Goodwill Impairment Charge

 

 

 

14,674

 

 

0.12

 

 

-

 

 

-

Gain on Sale of Manufacturing Operations

 

-

 

 

-

 

 

165

 

 

-

Net Earnings Attributable to Hasbro, Inc., as Adjusted

$

207,399

 

$

1.64

 

$

175,928

 

$

1.39

 

  

Year Ended

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

Dec. 25, 

 

Per Share

 

 

Dec. 27,

 

Per Share

 

 

 

 

 

 

 

2016

 

Amount

 

 

2015

 

Amount

Net Earnings Attributable to Hasbro, Inc., as Reported

$

551,380

 

$

4.34

 

$

451,838

 

$

3.57

Goodwill Impairment Charge

 

 

14,674

 

 

0.12

 

 

-

 

 

-

Gain on Sale of Manufacturing Operations

 

-

 

 

-

 

 

(6,885)

 

 

(0.05)

Net Earnings Attributable to Hasbro, Inc., as Adjusted

$

566,054

 

$

4.46

 

$

444,953

 

$

3.51

 

The line items impacted by the goodwill impairment charge and the gain on sale as well as these line items excluding these

     amounts as a percentage  of revenues is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

Excluding

 

 

 

 

 

 

 

 

 

 

 

 

Less Goodwill

 

Goodwill

 

 

 

 

 

 

 

 

 

 

% Net

 

Impairment

 

Impairment

 

% Net

 

 

 

 

As Reported

 

Revenues

 

Charge

 

Charge

 

Revenues

Quarter ended December 25, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Selling, Distribution and Administration

$

353,791

 

21.7%

 

$

(32,858)

(1)

$

320,933

 

 

19.7%

Tax expense

 

39,333

 

2.4%

 

 

8,327

 

 

47,660

 

 

2.9%

Net Loss Attributable to Noncontrolling Interests

 

(12,126)

 

-0.7%

 

  

9,857

 

 

(2,269)

 

 

-0.1%

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Year ended December 25, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, Distribution and Administration

$

1,110,769

 

22.1%

 

$

(32,858)

(1)

$

1,077,911

 

 

21.5%

Tax expense

 

159,338

 

3.2%

 

 

8,327

 

 

167,665

 

 

3.3%

Net Loss Attributable to Noncontrolling Interests

 

(18,229)

 

-0.4%

 

 

9,857

 

 

(8,372)

 

 

-0.2%

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) This charge was recorded in the Entertainment and Licensing segment. Excluding this charge, operating profit and margin for the segment for the quarter

 

ended December 25, 2016 would have been $49,367 and 43.0%, respectively, and $82,734 and 31.2%, respectively, for the year ended December 25, 2016.

 

 

 

 

 

 

 

 

 

 

Less Gain on

 

Excluding Gain

 

 

 

 

 

 

 

 

 

 

 

 

Sale of

 

on Sale of

 

 

 

 

 

 

 

 

 

 

% Net

 

Manufacturing

 

Manufacturing

 

% Net

 

 

 

 

 As Reported

 

Revenues

 

 Operations 

 

 Operations 

 

Revenues

Quarter ended December 27, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Selling, Distribution and Administration

$

291,840

 

19.9%

 

$

-

 

$

291,840

 

 

19.9%

Other (Income) Expense, Net

 

3,058

 

0.2%

 

 

(259)

(2)

 

2,799

 

 

0.2%

Tax expense

 

56,943

 

3.9%

 

  

94

 

 

57,037

 

 

3.9%

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

Year ended December 27, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, Distribution and Administration

$

960,795

 

21.6%

 

$

3,061

(2)

$

963,856

 

 

21.7%

Other (Income) Expense, Net

 

(9,104)

 

-0.2%

 

 

6,573

 

 

(2,531)

 

 

-0.1%

Tax expense

 

157,043

 

3.5%

 

 

(2,749)

 

 

154,294

 

 

3.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) This gain (loss) was recorded in the corporate and eliminations segment.

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

 

 

 

 

 

Dec. 25, 

 

Dec. 27,

 

Dec. 25, 

 

Dec. 27,

Reconciliation of EBITDA

2016

 

2015

 

2016

 

2015

  Net Earnings Attributable to Hasbro, Inc.

$

192,725

 

$

175,763

 

$

551,380

 

$

451,838

  Net Loss Attributable to Noncontrolling Interests

 

(12,126)

 

 

(1,369)

 

 

(18,229)

 

 

(4,966)

  Interest Expense

 

25,142

 

 

24,306

 

 

97,405

 

 

97,122

  Income Taxes

 

39,333

 

 

56,943

 

 

159,338

 

 

157,043

  Depreciation

 

30,380

 

 

25,212

 

 

119,707

 

 

111,605

  Amortization of Intangibles

 

8,690

 

 

8,392

 

 

34,763

 

 

43,722

     EBITDA

 

 

 

$

284,144

 

$

289,247

 

$

944,364

 

$

856,364