Attached files
| file | filename |
|---|---|
| 8-K - CURRENT REPORT ON FORM 8-K DATED OCTOBER 26, 2020 - HASBRO, INC. | has-20201026.htm |
EXHIBIT 99.1
For Immediate Release
Hasbro Reports Third Quarter 2020 Financial Results
•Third quarter 2020 revenues were $1.78 billion, down 4% on a pro forma basis
•Revenue grew 9% in the U.S. and Canada segment and 7% in the European region; revenue grew 50% in ecomm channels globally
•eOne TV and Film revenue decline reflects entertainment delivery delays due to live-action production shutdowns and the ongoing, gradual return to production
•Operating profit of $336.6 million or 18.9% of revenues; Net earnings of $220.9 million or $1.61 per diluted share
•Adjusted operating profit of $367.2 million or 20.7% of revenues, an expansion of 230 basis points year-over-year
•Adjusted net earnings of $258.9 million, or $1.88 per diluted share
•Substantial liquidity and access to cash, including quarter ending cash of $1.13 billion and year-to-date operating cash flow of $494.3 million
Pawtucket, R.I., October 26, 2020 -- Hasbro, Inc. (NASDAQ: HAS), a global play and entertainment company, today reported financial results for the third quarter 2020.
Net revenues for the third quarter 2020 were $1.78 billion versus $1.86 billion pro forma revenues in 2019, a decline of 4%. Foreign exchange had a $1.0 million negative impact on third quarter 2020 revenues. 2019 pro forma results reflect the combination of the results of Hasbro and Entertainment One Ltd. (eOne) for periods prior to Hasbro’s acquisition of eOne in the first quarter of 2020.
Net earnings for the third quarter 2020 were $220.9 million, or $1.61 per diluted share, versus pro forma net earnings of $216.5 million, or $1.57 per diluted share, in 2019. Third quarter 2020 net earnings included $19.6 million after tax of purchased intangible amortization associated with the eOne acquisition, $13.7 million of incremental tax expense related to a change in the U.K. tax code and $4.7 million after tax of acquisition and related costs. Excluding these items, adjusted net earnings for the third quarter 2020 were $258.9 million, or $1.88 per diluted share. Third quarter 2019 pro forma net earnings included $19.1 million after tax of purchased intangible amortization at eOne and $3.5 million after tax associated with non-GAAP adjustments at eOne. Excluding these items, adjusted pro forma net earnings for the third quarter 2019 were $239.1 million, or $1.74 per diluted share. See the financial tables accompanying this press release for a reconciliation of as reported to pro forma and adjusted results, and a reconciliation of GAAP and non-GAAP financial measures.
"Hasbro's third quarter performance was the result of great work from our global team and continued growing consumer demand for Hasbro brands in most markets," said Brian Goldner,
1
Hasbro’s chairman and chief executive officer. "Our broad, innovative product line, including leadership in gaming, excellence in global ecomm and compelling marketing campaigns drove meaningfully better performance in the third quarter. Building off this quarter's growth in toys, games and digital we are positioned to deliver a good holiday season. Live-action entertainment production is returning, and we are set to improve deliveries in the fourth quarter with some moving into 2021. While COVID-19 remains a factor in our global operations, consumers remain engaged in activities that create joy and personal connections and we are working purposefully to deliver them the world's best play and entertainment experiences, while remaining focused on the safety and well-being of our global teams and communities."
"Our teams delivered a very good third quarter, showcasing the breadth of Hasbro's portfolio, the benefits of our cost management efforts and the strength of our balance sheet," said Deborah Thomas, Hasbro’s chief financial officer. "Hasbro's partner factories and warehouses are open and operating and production is largely in line with demand. With a strong focus on cash collections, DSOs are down year-over-year and sequentially, and we ended the quarter with $1.13 billion in cash on the balance sheet. Importantly, as we look to the future, we remain focused on executing a good holiday, managing our expenses and investing to support our business plans for future years."
Third Quarter 2020 Major Segment and Brand Performance
| Major Segments | Net Revenues | Operating Profit (Loss) | ||||||||||||||||||
| ($ Millions) | ($ Millions) | |||||||||||||||||||
| Pro Forma | Pro Forma | |||||||||||||||||||
| Q3 2020 | Q3 2019 | % Change | Q3 2020 | Q3 2019 | % Change | |||||||||||||||
U.S. and Canada | $977.1 | $898.3 | 9% | $263.0 | $193.7 | 36% | ||||||||||||||
| International | $517.0 | $561.1 | -8% | $63.9 | $67.2 | -5% | ||||||||||||||
Entertainment, Licensing and Digital | $89.0 | $115.8 | -23% | $32.8 | $24.6 | 33% | ||||||||||||||
eOne1 | $193.5 | $283.3 | -32% | $(25.9) | $15.8 | >-100% | ||||||||||||||
| Brand Portfolio | Net Revenues ($ Millions) | ||||||||||
| Pro Forma | |||||||||||
| Q3 2020 | Q3 2019 | % Change | |||||||||
| Franchise Brands | $807.6 | $779.7 | 4% | ||||||||
| Partner Brands | $409.2 | $427.0 | -4% | ||||||||
Hasbro Gaming2 | $239.2 | $232.3 | 3% | ||||||||
Emerging Brands3 | $155.0 | $188.6 | -18% | ||||||||
TV/Film/Entertainment4 | $165.7 | $230.9 | -28% | ||||||||
1Both periods above are as reported, with 2019 including the pro forma results from eOne. eOne incurred certain Non-GAAP adjustments in both periods, which are discussed below. A reconciliation is included the attached schedule under the heading “Reconciliation of As Reported to Pro Forma Adjusted Operating Results.”
2Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, totaled $543.1 million for the third quarter 2020, up 21% from revenues of $449.4 million for the third quarter 2019.
2
3Emerging Brands portfolio includes revenues from eOne brands PEPPA PIG, PJ MASKS and RICKY ZOOM as of first quarter 2020. For comparability, third quarter 2019 includes the pro forma revenues for those brands, which amounted to $52.4 million.
4TV/Film/Entertainment represents the remaining eOne revenues. For comparability, third quarter 2019 includes the pro forma revenues.
Revenue grew in Franchise Brands, led by MAGIC: THE GATHERING, and Hasbro Gaming, with growth in numerous games properties. Hasbro products for Lucasfilm's Star Wars and The Mandalorian also delivered strong revenue growth in the quarter.
Global consumer point of sale increased mid-single digits, including double-digit gains in the U.S., U.K., Germany/Austria/Switzerland, Australia and New Zealand. Point of sale declined in Latin America.
•U.S. and Canada segment revenue and operating profit grew due to gains in Franchise Brands, led by MAGIC: THE GATHERING, as well as growth in Emerging Brands and Hasbro Gaming. Operating profit grew primarily as a result of higher revenues and the favorable mix of those revenues, including MAGIC: THE GATHERING.
•International segment revenues and operating profit declined, primarily driven by declines in Latin America. Revenues grew in the European region. The International segment operating profit declined as result of the lower revenues and efforts to clear retail inventory in Latin America. This was partially offset by favorable product mix and cost management.
•Entertainment, Licensing and Digital segment revenues declined as compared to 2019 which included the Transformers Bumblebee film revenue, partially offset by growth in digital gaming. Operating profit increased due to favorable mix from growth in licensed digital gaming, lower advertising related to the launch of Magic: The Gathering Arena in 2019 and lower development expenses due to the closure of Backflip Studios in late 2019.
•eOne segment pro forma revenues declined in the quarter primarily due to lower TV and Film revenues as well as lower Family Brands revenue. Within TV and Film, due to COVID-19 live-action productions and theaters globally were shut down for most of the quarter, and these are gradually reopening, depending on geography. Demand for stories and content as well as viewership remain high. The teams have a robust development slate of over 150 active television and film projects including more than 30 Hasbro properties. Within television, produced/acquired content half hours decreased due to production shutdowns. Within film, box office revenues declined as a result of theater closures. Within Family Brands, engagement in animated content for PEPPA PIG and PJ MASKS remains strong, but revenues declined on lower consumer licensee revenues and lower advertising revenue from the YouTube platform. In music, revenue was negatively impacted by the loss of live events and associated artist promotions, as well as lower royalties from licensed and publishing music rights.
For the eOne segment, third quarter 2020 operating profit included $24.7 million of purchased intangible amortization associated with the fair value of acquired intangible assets. Third quarter 2019 pro forma operating profit included $24.6 million of purchased intangible amortization and $4.6 million of prior restructuring and other costs. Adjusted pro forma operating profit for the eOne segment decreased due to the decline in revenues, partially offset by the related declines in program amortization, advertising expense and royalty expense.
3
Conference Call Webcast
Hasbro will webcast its third quarter 2020 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 https://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
Hasbro (NASDAQ: HAS) is a global play and entertainment company committed to Creating the World's Best Play and Entertainment Experiences. From toys, games and consumer products to television, movies, digital gaming, live-action, music, and virtual reality experiences, Hasbro connects to global audiences by bringing to life great innovations, stories and brands across established and inventive platforms. Hasbro’s iconic brands include NERF, MAGIC: THE GATHERING, MY LITTLE PONY, TRANSFORMERS, PLAY-DOH, MONOPOLY, BABY ALIVE, POWER RANGERS, PEPPA PIG and PJ MASKS, as well as premier partner brands. Through its global entertainment studio, eOne, Hasbro is building its brands globally through great storytelling and content on all screens. Hasbro is committed to making the world a better place for all children and all families through corporate social responsibility and philanthropy. Hasbro ranked among the 2020 100 Best Corporate Citizens by 3BL Media, has been named one of the World’s Most Ethical Companies® by Ethisphere Institute for the past nine years, and one of America’s Most JUST Companies by Forbes and JUST Capital for the past four years. We routinely share important business and brand updates on our Investor Relations website, Newsroom and social channels (@Hasbro on Twitter and Instagram, and @HasbroOfficial on Facebook.)
© 2020 Hasbro, Inc. All Rights Reserved.
Safe Harbor
Certain statements in this release contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements, which may be identified by the use of forward-looking words or phrases, include statements relating to: the impact of, and actions and initiatives taken and planned to be taken to, try and manage the negative impact of the global coronavirus outbreak on our business; our expectations concerning the upcoming holiday season and our future results; and our working capital and liquidity. Our 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. Factors that might cause such a difference include, but are not limited to:
•our ability to successfully develop and execute plans to mitigate the negative impact of the coronavirus on our business;
•our ability to design, develop, produce, manufacture, source and ship products on a timely and cost-effective and profitable basis;
•rapidly changing consumer interests in the types of products and entertainment we offer;
•the challenge of developing and offering products and storytelling experiences that are sought after by children, families and audiences given increasing technology and entertainment offerings available;
•our ability to develop and distribute engaging storytelling across media to drive brand awareness;
•our dependence on third party relationships, including with third party manufacturers, licensors of brands, studios, content producers and entertainment distribution channels;
•our ability to successfully compete in the global play and entertainment industry, including with manufacturers, marketers, and sellers of toys and games, digital gaming products and digital media, as well as with film studios, television production companies and independent distributors and content producers;
4
•our ability to successfully evolve and transform our business and capabilities to address a changing global consumer landscape and retail environment, including changing inventories policies of our customers and increased emphasis on ecommerce;
•our ability to develop new and expanded areas of our business, such as through eOne, Wizards of the Coast, and our other entertainment, digital gaming and esports initiatives;
•risks associated with international operations, such as currency conversion, currency fluctuations, the imposition of tariffs, quotas, border adjustment taxes or other protectionist measures, and other challenges in the territories in which we operate;
•our ability to successfully implement actions to lessen the impact of potential and enacted tariffs imposed on our products, including any changes to our supply chain, inventory management, sales policies or pricing of our products;
•downturns in global and regional economic conditions impacting one or more of the markets in which we sell products, which can negatively impact our retail customers and consumers, result in lower employment levels, consumer disposable income, retailer inventories and spending, including lower spending on purchases of our products;
•other economic and public health conditions or regulatory changes in the markets in which we and our customers, suppliers and manufacturers operate, such as higher commodity prices, labor costs or transportation costs, or outbreaks of disease, such as the coronavirus, the occurrence of which could create work slowdowns, delays or shortages in production or shipment of products, increases in costs or delays in revenue;
•the success of our key partner brands, including the ability to secure, maintain and extend agreements with our key partners or the risk of delays, increased costs or difficulties associated with any of our or our partners’ planned digital applications or media initiatives;
•fluctuations in our business due to seasonality;
•the concentration of our customers, potentially increasing the negative impact to our business of difficulties experienced by any of our customers or changes in their purchasing or selling patterns;
•the bankruptcy or other lack of success of one of our significant retailers, licensees and other business partners;
•risks relating to the use of third party manufacturers for the manufacturing of our products, including the concentration of manufacturing for many of our products in the People’s Republic of China and our ability to successfully diversify sourcing of our products to reduce reliance on sources of supply in China;
•our ability to attract and retain talented employees;
•our ability to realize the benefits of cost-savings and efficiency and/or revenue efficiency enhancing initiatives including initiatives to integrate eOne into our business;
•our ability to protect our assets and intellectual property, including as a result of infringement, theft, misappropriation, cyber-attacks or other acts compromising the integrity of our assets or intellectual property;
•risks relating to the impairment and/or write-offs of acquired products and films and television programs we acquire and produce;
•risks relating to investments and acquisitions, such as our acquisition of eOne, which risks include: integration difficulties; inability to retain key personnel; diversion of management time and resources; failure to achieve anticipated benefits or synergies of acquisitions or investments; and risks relating to the additional indebtedness incurred in connection with a transaction;
•the risk of product recalls or product liability suits and costs associated with product safety regulations;
•changes in tax laws or regulations, or the interpretation and application of such laws and regulations, which may cause us to alter tax reserves or make other changes which significantly impact our reported financial results;
•the impact of litigation or arbitration decisions or settlement actions; and
•other risks and uncertainties as may be detailed from time to time in our public announcements and U.S. Securities and Exchange Commission (“SEC”) filings.
5
The statements contained herein are based on our current beliefs and expectations. We undertake 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.
Non-GAAP Financial Measures
The financial tables accompanying this press release include non-GAAP financial measures as defined under SEC rules, specifically Adjusted operating profit, Adjusted net earnings and Adjusted earnings per diluted share, which exclude, where applicable, the 2020 impact of eOne acquisition and related costs, purchased intangible amortization, other severance costs and income tax expense associated with U.K tax reform. For 2019, Pro Forma Adjusted operating profit, Pro Forma Adjusted net earnings and Pro Forma Adjusted earnings per diluted share exclude the impact of charges associated with the settlement of the Company’s U.S. pension plan, purchased intangible amortization and certain charges incurred by eOne related to prior restructuring programs and acquisition-related charges. Also included in the financial tables are the non-GAAP financial measures of EBITDA, Adjusted EBITDA and Pro Forma Adjusted EBITDA. EBITDA represents net earnings attributable to Hasbro, Inc. excluding interest expense, income taxes, depreciation and amortization. Adjusted EBITDA also excludes the impact of the charges/gains noted above. As required by SEC rules, we have provided reconciliations on the attached schedules of these measures to the most directly comparable GAAP measure. Management believes that Adjusted net earnings, Adjusted earnings per diluted share and Adjusted operating profit provides investors with an understanding of the underlying performance of our business absent unusual events. Management believes that EBITDA and Adjusted EBITDA are appropriate measures for evaluating the operating performance of our business because they reflect the resources available for strategic opportunities including, among others, to invest in the business, strengthen the balance sheet and make strategic acquisitions. These non-GAAP 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 our consolidated 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)
6
| HASBRO, INC. | |||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited) | |||||||||||
| (Thousands of Dollars) | |||||||||||
| September 27, 2020 | September 29, 2019 | ||||||||||
| ASSETS | |||||||||||
| Cash and Cash Equivalents | $ | 1,132,405 | $ | 1,060,432 | |||||||
| Accounts Receivable, Net | 1,438,360 | 1,416,879 | |||||||||
| Inventories | 540,039 | 589,132 | |||||||||
| Prepaid Expenses and Other Current Assets | 648,158 | 346,687 | |||||||||
| Total Current Assets | 3,758,962 | 3,413,130 | |||||||||
Property, Plant and Equipment, Net | 477,154 | 371,881 | |||||||||
| Goodwill | 3,644,118 | 485,042 | |||||||||
| Other Intangible Assets, Net | 1,546,810 | 658,350 | |||||||||
| Other Assets | 1,276,133 | 626,221 | |||||||||
| Total Assets | $ | 10,703,177 | $ | 5,554,624 | |||||||
| LIABILITIES, NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY | |||||||||||
| Short-term Borrowings | $ | 10,032 | $ | 7,903 | |||||||
| Current Portion of Long-term Debt | 369,269 | — | |||||||||
Accounts Payable and Accrued Liabilities | 1,936,248 | 1,458,832 | |||||||||
| Total Current Liabilities | 2,315,549 | 1,466,735 | |||||||||
| Long-term Debt | 4,777,807 | 1,696,204 | |||||||||
Other Liabilities | 778,514 | 550,778 | |||||||||
| Total Liabilities | 7,871,870 | 3,713,717 | |||||||||
| Redeemable Noncontrolling Interests | 22,876 | — | |||||||||
| Total Shareholders' Equity | 2,808,431 | 1,840,907 | |||||||||
| Total Liabilities, Noncontrolling Interests and Shareholders' Equity | $ | 10,703,177 | $ | 5,554,624 | |||||||
7
| HASBRO, INC. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (Thousands of Dollars and Shares, Except Per Share Data) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||
| September 27, 2020 | % Net Revenues | September 29, 2019 | % Net Revenues | September 27, 2020 | % Net Revenues | September 29, 2019 | % Net Revenues | |||||||||||||||||||||||||||||||||||||||||||
| Net Revenues | $ | 1,776,623 | 100.0 | % | $ | 1,575,173 | 100.0 | % | $ | 3,742,472 | 100.0 | % | $ | 3,292,220 | 100.0 | % | ||||||||||||||||||||||||||||||||||
| Costs and Expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Sales | 610,105 | 34.3 | % | 627,119 | 39.8 | % | 1,126,044 | 30.1 | % | 1,230,800 | 37.4 | % | ||||||||||||||||||||||||||||||||||||||
| Program Cost Amortization | 85,424 | 4.8 | % | 28,028 | 1.8 | % | 268,245 | 7.2 | % | 58,105 | 1.8 | % | ||||||||||||||||||||||||||||||||||||||
| Royalties | 176,938 | 10.0 | % | 128,008 | 8.1 | % | 387,097 | 10.3 | % | 258,957 | 7.9 | % | ||||||||||||||||||||||||||||||||||||||
| Product Development | 62,709 | 3.5 | % | 67,354 | 4.3 | % | 174,863 | 4.7 | % | 189,246 | 5.7 | % | ||||||||||||||||||||||||||||||||||||||
| Advertising | 137,408 | 7.7 | % | 140,256 | 8.9 | % | 311,415 | 8.3 | % | 309,659 | 9.4 | % | ||||||||||||||||||||||||||||||||||||||
| Amortization of Intangibles | 36,172 | 2.0 | % | 11,814 | 0.8 | % | 107,685 | 2.9 | % | 35,445 | 1.1 | % | ||||||||||||||||||||||||||||||||||||||
| Selling, Distribution and Administration | 325,360 | 18.3 | % | 275,384 | 17.5 | % | 885,680 | 23.7 | % | 748,338 | 22.7 | % | ||||||||||||||||||||||||||||||||||||||
| Acquisition and Related Costs | 5,949 | 0.3 | % | — | 0.0 | % | 165,993 | 4.4 | % | — | 0.0 | % | ||||||||||||||||||||||||||||||||||||||
| Operating Profit | 336,558 | 18.9 | % | 297,210 | 18.9 | % | 315,450 | 8.4 | % | 461,670 | 14.0 | % | ||||||||||||||||||||||||||||||||||||||
| Interest Expense | 49,400 | 2.8 | % | 22,764 | 1.4 | % | 153,702 | 4.1 | % | 67,096 | 2.0 | % | ||||||||||||||||||||||||||||||||||||||
| Other (Income) Expense, Net | (12,040) | -0.7 | % | 14,700 | 0.9 | % | (21,840) | -0.6 | % | 99,125 | 3.0 | % | ||||||||||||||||||||||||||||||||||||||
| Earnings before Income Taxes | 299,198 | 16.8 | % | 259,746 | 16.5 | % | 183,588 | 4.9 | % | 295,449 | 9.0 | % | ||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 79,215 | 4.5 | % | 46,797 | 3.0 | % | 64,313 | 1.7 | % | 42,340 | 1.3 | % | ||||||||||||||||||||||||||||||||||||||
| Net Earnings | 219,983 | 12.4 | % | 212,949 | 13.5 | % | 119,275 | 3.2 | % | 253,109 | 7.7 | % | ||||||||||||||||||||||||||||||||||||||
| Net (Loss) Earnings Attributable to Noncontrolling Interests | (915) | -0.1 | % | — | 0.0 | % | 1,929 | 0.1 | % | — | 0.0 | % | ||||||||||||||||||||||||||||||||||||||
| Net Earnings Attributable to Hasbro, Inc. | $ | 220,898 | 12.4 | % | $ | 212,949 | 13.5 | % | $ | 117,346 | 3.1 | % | $ | 253,109 | 7.7 | % | ||||||||||||||||||||||||||||||||||
| Per Common Share | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Earnings | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 1.61 | $ | 1.68 | $ | 0.86 | $ | 2.00 | ||||||||||||||||||||||||||||||||||||||||||
| Diluted | $ | 1.61 | $ | 1.67 | $ | 0.85 | $ | 1.99 | ||||||||||||||||||||||||||||||||||||||||||
| Cash Dividends Declared | $ | 0.68 | $ | 0.68 | $ | 2.04 | $ | 2.04 | ||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Number of Shares | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Basic | 137,258 | 126,453 | 137,214 | 126,356 | ||||||||||||||||||||||||||||||||||||||||||||||
| Diluted | 137,490 | 127,204 | 137,465 | 126,956 | ||||||||||||||||||||||||||||||||||||||||||||||
| HASBRO, INC. | |||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
| (Unaudited) | |||||||||||
| (Thousands of Dollars) | |||||||||||
| Nine Months Ended | |||||||||||
| September 27, 2020 | September 29, 2019 | ||||||||||
| Cash Flows from Operating Activities: | |||||||||||
| Net Earnings | $ | 119,275 | $ | 253,109 | |||||||
| Non-Cash Pension Charge | — | 110,777 | |||||||||
| Other Non-Cash Adjustments | 561,826 | 204,726 | |||||||||
| Changes in Operating Assets and Liabilities | (186,791) | (179,044) | |||||||||
| Net Cash Provided by Operating Activities | 494,310 | 389,568 | |||||||||
| Cash Flows from Investing Activities: | |||||||||||
| Additions to Property, Plant and Equipment | (92,059) | (90,800) | |||||||||
| Acquisition, Net of Cash Acquired | (4,403,929) | — | |||||||||
| Other | 24,297 | 4,340 | |||||||||
| Net Cash Utilized by Investing Activities | (4,471,691) | (86,460) | |||||||||
| Cash Flows from Financing Activities: | |||||||||||
| Proceeds from Long-term Debt | 1,036,037 | — | |||||||||
| Repayments of Long-term Debt | (147,324) | — | |||||||||
| Net Repayments of Short-term Borrowings | (319) | (1,425) | |||||||||
| Purchases of Common Stock | — | (60,137) | |||||||||
| Stock-Based Compensation Transactions | 1,830 | 29,737 | |||||||||
| Dividends Paid | (279,423) | (250,760) | |||||||||
| Employee Taxes Paid for Shares Withheld | (5,935) | (13,061) | |||||||||
| Redemption of Equity Instruments | (47,399) | — | |||||||||
| Deferred Acquisition Payments | — | (100,000) | |||||||||
| Debt Issuance Costs | — | (21,534) | |||||||||
| Other | (6,949) | — | |||||||||
| Net Cash Provided (Utilized) by Financing Activities | 550,518 | (417,180) | |||||||||
| Effect of Exchange Rate Changes on Cash | (21,101) | (7,867) | |||||||||
| Cash and Cash Equivalents at Beginning of Year | 4,580,369 | 1,182,371 | |||||||||
| Cash and Cash Equivalents at End of Period | $ | 1,132,405 | $ | 1,060,432 | |||||||
| HASBRO, INC. | |||||||||||||||||||||||||||||||||||
| SUPPLEMENTAL FINANCIAL DATA | |||||||||||||||||||||||||||||||||||
| PRO FORMA SEGMENT RESULTS | |||||||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||||||
| (Thousands of Dollars) | |||||||||||||||||||||||||||||||||||
| For comparability, the quarter and nine months ended September 29, 2019 include the pro forma results for the eOne Segment. See "Reconciliation of 2019 As Reported to Pro Forma Results" for the pro forma adjustments. | |||||||||||||||||||||||||||||||||||
| Quarter Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
| September 27, 2020 | Pro Forma September 29, 2019 | % Change | September 27, 2020 | Pro Forma September 29, 2019 | % Change | ||||||||||||||||||||||||||||||
Segment Results | |||||||||||||||||||||||||||||||||||
| U.S. and Canada Segment: | |||||||||||||||||||||||||||||||||||
| External Net Revenues | $ | 977,115 | $ | 898,269 | 9 | % | $ | 1,765,482 | $ | 1,766,649 | 0 | % | |||||||||||||||||||||||
| Operating Profit | 262,977 | 193,686 | 36 | % | 359,028 | 313,795 | 14 | % | |||||||||||||||||||||||||||
| Operating Margin | 26.9 | % | 21.6 | % | 20.3 | % | 17.8 | % | |||||||||||||||||||||||||||
International Segment (1): | |||||||||||||||||||||||||||||||||||
| External Net Revenues | 517,007 | 561,137 | -8 | % | 1,017,222 | 1,221,224 | -17 | % | |||||||||||||||||||||||||||
| Operating Profit | 63,924 | 67,238 | -5 | % | 12,333 | 51,410 | -76 | % | |||||||||||||||||||||||||||
| Operating Margin | 12.4 | % | 12.0 | % | 1.2 | % | 4.2 | % | |||||||||||||||||||||||||||
| Entertainment, Licensing and Digital Segment: | |||||||||||||||||||||||||||||||||||
| External Net Revenues | 89,027 | 115,766 | -23 | % | 262,879 | 304,266 | -14 | % | |||||||||||||||||||||||||||
| Operating Profit | 32,791 | 24,594 | 33 | % | 65,758 | 62,550 | 5 | % | |||||||||||||||||||||||||||
| Operating Margin | 36.8 | % | 21.2 | % | 25.0 | % | 20.6 | % | |||||||||||||||||||||||||||
eOne Segment (2): | |||||||||||||||||||||||||||||||||||
| External Net Revenues | 193,474 | 283,310 | -32 | % | 696,889 | 980,613 | -29 | % | |||||||||||||||||||||||||||
| Operating (Loss) Profit | (25,914) | 15,812 | >-100% | (64,962) | 91,367 | >-100% | |||||||||||||||||||||||||||||
| Operating Margin | -13.4 | % | 5.6 | % | -9.3 | % | 9.3 | % | |||||||||||||||||||||||||||
(1) International Segment Net Revenues by Major Geographic Region | |||||||||||||||||||||||||||||||||||
| Europe | $ | 343,179 | $ | 319,277 | 7 | % | $ | 663,100 | $ | 673,728 | -2 | % | |||||||||||||||||||||||
| Latin America | 91,619 | 151,987 | -40 | % | 158,028 | 305,106 | -48 | % | |||||||||||||||||||||||||||
| Asia Pacific | 82,209 | 89,873 | -9 | % | 196,094 | 242,390 | -19 | % | |||||||||||||||||||||||||||
| Total | $ | 517,007 | $ | 561,137 | $ | 1,017,222 | $ | 1,221,224 | |||||||||||||||||||||||||||
| Quarter Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
| September 27, 2020 | Pro Forma September 29, 2019 | % Change | September 27, 2020 | Pro Forma September 29, 2019 | % Change | ||||||||||||||||||||||||||||||
(2) eOne Segment Net Revenues by Category | |||||||||||||||||||||||||||||||||||
| Film and TV | $ | 138,514 | $ | 199,949 | -31 | % | $ | 504,059 | $ | 747,830 | -33 | % | |||||||||||||||||||||||
| Family Brands | 26,252 | 53,828 | -51 | % | 106,069 | 151,668 | -30 | % | |||||||||||||||||||||||||||
| Music and Other | 28,708 | 29,533 | -3 | % | 86,761 | 81,115 | 7 | % | |||||||||||||||||||||||||||
| Total | $ | 193,474 | $ | 283,310 | $ | 696,889 | $ | 980,613 | |||||||||||||||||||||||||||
| Net Revenues by Brand Portfolio | |||||||||||||||||||||||||||||||||||
| Franchise Brands | $ | 807,555 | $ | 779,659 | 4 | % | $ | 1,580,878 | $ | 1,749,948 | -10 | % | |||||||||||||||||||||||
| Partner Brands | 409,214 | 427,029 | -4 | % | 729,772 | 812,466 | -10 | % | |||||||||||||||||||||||||||
Hasbro Gaming (3) | 239,222 | 232,287 | 3 | % | 516,337 | 463,272 | 11 | % | |||||||||||||||||||||||||||
Emerging Brands (4) | 154,965 | 188,589 | -18 | % | 325,101 | 411,371 | -21 | % | |||||||||||||||||||||||||||
TV/Film/Entertainment (5) | 165,667 | 230,919 | -28 | % | 590,384 | 835,776 | -29 | % | |||||||||||||||||||||||||||
| Total | $ | 1,776,623 | $ | 1,858,483 | $ | 3,742,472 | $ | 4,272,833 | |||||||||||||||||||||||||||
(3) Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, totaled $543,107 and $1,202,604 for the quarter and nine months ended September 27, 2020, respectively, up 21% and 11%, respectively, from revenues of $449,393 and $1,086,151 for the quarter and nine months ended September 29, 2019, respectively.
(4) Emerging Brands includes the preschool brands, PEPPA PIG, PJ MASKS and RICKY ZOOM, acquired as part of the eOne Acquisition. For comparability, the quarter and nine months ended September 29, 2019 includes the pro forma net revenues for those brands, which amounted to $52,391 and $144,837, respectively.
(5) TV/Film/Entertainment includes all other brands not detailed in (4) above acquired as part of the eOne Acquisition. For comparability, the quarter and nine months ended September 29, 2019 includes the pro forma net revenues of $230,919 and $835,776, respectively.
| HASBRO, INC. | |||||||||||||||||||||||
| SUPPLEMENTAL FINANCIAL DATA | |||||||||||||||||||||||
| RECONCILIATION OF AS REPORTED TO PRO FORMA ADJUSTED OPERATING RESULTS | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| (Thousands of Dollars) | |||||||||||||||||||||||
| For comparability, the quarter and nine months ended September 29, 2019 include the pro forma results for the eOne Segment. See "Reconciliation of 2019 As Reported to Pro Forma Results" for the pro forma and non-GAAP adjustments. | |||||||||||||||||||||||
| Non-GAAP Adjustments Impacting Operating Profit | |||||||||||||||||||||||
| Quarter Ended | |||||||||||||||||||||||
| September 27, 2020 | Pro Forma September 29, 2019 | ||||||||||||||||||||||
| Pre-tax Adjustments | Post-tax Adjustments | Pre-tax Adjustments | Post-tax Adjustments | ||||||||||||||||||||
Acquisition and Related Costs (1) | $ | 5,949 | $ | 4,726 | $ | — | $ | — | |||||||||||||||
Acquired Intangible Amortization (2) | 24,716 | 19,637 | 24,597 | 19,063 | |||||||||||||||||||
Pro Forma eOne Adjustments | — | — | 4,558 | 3,532 | |||||||||||||||||||
| Total | $ | 30,665 | $ | 24,363 | $ | 29,155 | $ | 22,595 | |||||||||||||||
| Nine Months Ended | |||||||||||||||||||||||
| September 27, 2020 | Pro Forma September 29, 2019 | ||||||||||||||||||||||
| Pre-tax Adjustments | Post-tax Adjustments | Pre-tax Adjustments | Post-tax Adjustments | ||||||||||||||||||||
Acquisition and Related Costs (1) | $ | 165,993 | $ | 140,691 | $ | — | $ | — | |||||||||||||||
Acquired Intangible Amortization (2) | 72,336 | 57,471 | 73,791 | 57,188 | |||||||||||||||||||
Severance (3) | 11,554 | 10,125 | — | — | |||||||||||||||||||
Pro Forma eOne Adjustments | — | — | 32,599 | 25,264 | |||||||||||||||||||
| Total | $ | 249,883 | $ | 208,287 | $ | 106,390 | $ | 82,452 | |||||||||||||||
(1) In association with the Company's acquisition of eOne, the Company incurred related expenses of $5,949 and $165,993, respectively, in the quarter and nine months ended September 27, 2020, comprised of the following:
(i) Acquisition and integration costs of $4,599 and $104,283 for the quarter and nine months ended September 27, 2020, respectively, including expense associated with the acceleration of eOne stock-based compensation and advisor fees settled at the closing of the acquisition, as well as integration costs; and
(ii) Restructuring and related costs of $1,350 and $61,710 for the quarter and nine months ended September 27, 2020, respectively, including severance and retention costs, as well as impairment charges in the first quarter of 2020 for certain definite-lived intangible and production assets.
(2) The Company incurred incremental intangible amortization costs related to the intangible assets acquired in the eOne Acquisition.
(3) In the second quarter of 2020, the Company incurred $11,554 of severance charges, associated with cost-savings initiatives within the Company's commercial and Film and TV businesses. These charges were included in Corporate and Eliminations.
| Reconciliation of Operating Profit (Loss) Results | |||||||||||||||||||||||||||||||||||||||||
| Quarter Ended September 27, 2020 | Pro Forma Quarter Ended September 29, 2019 | ||||||||||||||||||||||||||||||||||||||||
| As Reported | Non-GAAP Adjustments | Adjusted | As Reported | Non-GAAP Adjustments | Adjusted | % Change | |||||||||||||||||||||||||||||||||||
| Adjusted Company Results | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | $ | 1,776,623 | $ | — | $ | 1,776,623 | $ | 1,858,483 | $ | — | $ | 1,858,483 | -4% | ||||||||||||||||||||||||||||
| Operating Profit | 336,558 | 30,665 | 367,223 | 313,022 | 29,155 | 342,177 | 7% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 18.9 | % | 1.7 | % | 20.7 | % | 16.8 | % | 1.6 | % | 18.4 | % | |||||||||||||||||||||||||||||
| Adjusted Segment Results | |||||||||||||||||||||||||||||||||||||||||
| U.S. and Canada Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | $ | 977,115 | $ | — | $ | 977,115 | $ | 898,269 | $ | — | $ | 898,269 | 9% | ||||||||||||||||||||||||||||
| Operating Profit | 262,977 | — | 262,977 | 193,686 | — | 193,686 | 36% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 26.9 | % | — | 26.9 | % | 21.6 | % | — | 21.6 | % | |||||||||||||||||||||||||||||||
| International Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | 517,007 | — | 517,007 | 561,137 | — | 561,137 | -8% | ||||||||||||||||||||||||||||||||||
| Operating Profit | 63,924 | — | 63,924 | 67,238 | — | 67,238 | -5% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 12.4 | % | — | 12.4 | % | 12.0 | % | — | 12.0 | % | |||||||||||||||||||||||||||||||
| Entertainment, Licensing and Digital Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | 89,027 | — | 89,027 | 115,766 | — | 115,766 | -23% | ||||||||||||||||||||||||||||||||||
| Operating Profit | 32,791 | — | 32,791 | 24,594 | — | 24,594 | 33% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 36.8 | % | — | 36.8 | % | 21.2 | % | — | 21.2 | % | |||||||||||||||||||||||||||||||
| eOne Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | 193,474 | — | 193,474 | 283,310 | — | 283,310 | -32% | ||||||||||||||||||||||||||||||||||
| Operating (Loss) Profit | (25,914) | 24,716 | (1,198) | 15,812 | 29,155 | 44,967 | >-100% | ||||||||||||||||||||||||||||||||||
| Operating Margin | -13.4 | % | 12.8 | % | -0.6 | % | 5.6 | % | 10.3 | % | 15.9 | % | |||||||||||||||||||||||||||||
Corporate and Eliminations:
The Corporate and Eliminations segment included non-GAAP adjustments of $5,949 for the quarter ended September 27, 2020, consisting of eOne acquisition and related costs.
| Nine Months Ended September 27, 2020 | Pro Forma Nine Months Ended September 29, 2019 | ||||||||||||||||||||||||||||||||||||||||
| As Reported | Non-GAAP Adjustments | Adjusted | As Reported | Non-GAAP Adjustments | Adjusted | % Change | |||||||||||||||||||||||||||||||||||
| Adjusted Company Results | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | $ | 3,742,472 | $ | — | $ | 3,742,472 | $ | 4,272,833 | $ | — | $ | 4,272,833 | -12% | ||||||||||||||||||||||||||||
| Operating Profit | 315,450 | 249,883 | 565,333 | 553,037 | 106,390 | 659,427 | -14% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 8.4 | % | 6.7 | % | 15.1 | % | 12.9 | % | 2.5 | % | 15.4 | % | |||||||||||||||||||||||||||||
| Adjusted Segment Results | |||||||||||||||||||||||||||||||||||||||||
| U.S. and Canada Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | $ | 1,765,482 | $ | — | $ | 1,765,482 | $ | 1,766,649 | $ | — | $ | 1,766,649 | 0% | ||||||||||||||||||||||||||||
| Operating Profit | 359,028 | — | 359,028 | 313,795 | — | 313,795 | 14% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 20.3 | % | — | 20.3 | % | 17.8 | % | — | 17.8 | % | |||||||||||||||||||||||||||||||
| International Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | 1,017,222 | — | 1,017,222 | 1,221,224 | — | 1,221,224 | -17% | ||||||||||||||||||||||||||||||||||
| Operating Profit | 12,333 | — | 12,333 | 51,410 | — | 51,410 | -76% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 1.2 | % | — | 1.2 | % | 4.2 | % | — | 4.2 | % | |||||||||||||||||||||||||||||||
| Entertainment, Licensing and Digital Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | 262,879 | — | 262,879 | 304,266 | — | 304,266 | -14% | ||||||||||||||||||||||||||||||||||
| Operating Profit | 65,758 | 20,831 | 86,589 | 62,550 | — | 62,550 | 38% | ||||||||||||||||||||||||||||||||||
| Operating Margin | 25.0 | % | 7.9 | % | 32.9 | % | 20.6 | % | — | 20.6 | % | ||||||||||||||||||||||||||||||
| eOne Segment: | |||||||||||||||||||||||||||||||||||||||||
| External Net Revenues | 696,889 | — | 696,889 | 980,613 | — | 980,613 | -29% | ||||||||||||||||||||||||||||||||||
| Operating (Loss) Profit | (64,962) | 150,065 | 85,103 | 91,367 | 106,390 | 197,757 | -57% | ||||||||||||||||||||||||||||||||||
| Operating Margin | -9.3 | % | 21.5 | % | 12.2 | % | 9.3 | % | 10.8 | % | 20.2 | % | |||||||||||||||||||||||||||||
Corporate and Eliminations:
The Corporate and Eliminations segment included non-GAAP adjustments of $78,987 for the nine months ended September 27, 2020, consisting of eOne acquisition and related costs and other severance expenses.
| HASBRO, INC. | |||||||||||||||||||||||
| SUPPLEMENTAL FINANCIAL DATA | |||||||||||||||||||||||
| RECONCILIATION OF 2019 AS REPORTED TO PRO FORMA RESULTS | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| (Thousands of Dollars) | |||||||||||||||||||||||
| Pro forma results were prepared by combining the results of Hasbro and eOne for the quarter and nine months ended September 29, 2019, after giving effect to the eOne Acquisition as if it had been consummated on December 31, 2018. These pro forma results do not represent financial results that would have been realized had the acquisition actually occurred on December 31, 2018, nor are they intended to be a projection of future results. The pro forma financial information is presented for illustrative purposes only and does not reflect the costs of any integration activities or cost savings or synergies that may be achieved as a result of the acquisition. | |||||||||||||||||||||||
| Quarter Ended September 29, 2019 | |||||||||||||||||||||||
| Hasbro As Reported | eOne (under U.S. GAAP) | Pro Forma Adjustments (1) | Pro Forma Combined | ||||||||||||||||||||
| Net Revenues | $ | 1,575,173 | $ | 283,310 | $ | — | $ | 1,858,483 | |||||||||||||||
| Operating Profit | $ | 297,210 | $ | 22,294 | $ | (6,482) | $ | 313,022 | |||||||||||||||
| Non-GAAP Adjustments | — | 22,673 | 6,482 | 29,155 | |||||||||||||||||||
Adjusted Operating Profit * | $ | 297,210 | $ | 44,967 | $ | — | $ | 342,177 | |||||||||||||||
| * Reconciliation to Pro Forma Adjusted results is as follows: | |||||||||||||||||||||||
| Net Earnings | $ | 212,949 | $ | 2,958 | $ | 629 | $ | 216,536 | |||||||||||||||
| Interest Expense | 22,764 | 10,302 | 19,105 | 52,171 | |||||||||||||||||||
Other Expense (Income), Net | 14,700 | 2,687 | (25,533) | (8,146) | |||||||||||||||||||
| Income Tax Expense | 46,797 | 4,025 | (683) | 50,139 | |||||||||||||||||||
Net Earnings Attributable to Noncontrolling Interests | — | 2,322 | — | 2,322 | |||||||||||||||||||
| Operating Profit | 297,210 | 22,294 | (6,482) | 313,022 | |||||||||||||||||||
| Non-GAAP Adjustments | |||||||||||||||||||||||
| eOne: | |||||||||||||||||||||||
| Restructuring and Related Charges | — | 3,234 | — | 3,234 | |||||||||||||||||||
| Acquisition Costs - eOne Deals | — | 1,324 | — | 1,324 | |||||||||||||||||||
| Hasbro Transaction Costs | — | 3,244 | (3,244) | — | |||||||||||||||||||
| Acquired Intangible Amortization | — | 14,871 | 9,726 | 24,597 | |||||||||||||||||||
| — | 22,673 | 6,482 | 29,155 | ||||||||||||||||||||
| Adjusted Operating Profit | $ | 297,210 | $ | 44,967 | $ | — | $ | 342,177 | |||||||||||||||
(1) The pro forma results include certain pro forma adjustments to net earnings that were directly attributable to the acquisition, as if the acquisition had occurred on December 31, 2018, including the following:
•deal costs of $3,244 incurred by eOne related to the eOne acquisition, included in Selling, Distribution and Administration;
•additional amortization expense of $9,726 that would have been recognized as a result of the allocation of purchase consideration to definite-lived intangible assets subject to amortization;
•estimated differences in interest expense of $19,105 as a result of incurring new debt and extinguishing historical eOne debt;
•reduction in Other Expense of $25,533 related to the mark to market of foreign exchange forward and option contracts, which the Company entered into in order to hedge a portion of the British pound sterling purchase price for the eOne acquisition; and
•the income tax effect of the pro forma adjustments in the amount of $683, calculated using a blended statutory income tax rate of 22.5% for the eOne adjustments and 21% for the Hasbro interest adjustments.
| Nine Months Ended September 29, 2019 | |||||||||||||||||||||||
| Hasbro As Reported | eOne (under U.S. GAAP) | Pro Forma Adjustments (2) | Pro Forma Combined | ||||||||||||||||||||
| Net Revenues | $ | 3,292,220 | $ | 980,613 | $ | — | $ | 4,272,833 | |||||||||||||||
| Operating Profit | $ | 461,670 | $ | 118,901 | $ | (27,534) | $ | 553,037 | |||||||||||||||
| Non-GAAP Adjustments | — | 78,856 | 27,534 | 106,390 | |||||||||||||||||||
| Adjusted Operating Profit * | $ | 461,670 | $ | 197,757 | $ | — | $ | 659,427 | |||||||||||||||
| * Reconciliation to Pro Forma Adjusted results is as follows: | |||||||||||||||||||||||
| Net Earnings | $ | 253,109 | $ | 28,132 | $ | (30,798) | $ | 250,443 | |||||||||||||||
| Interest Expense | 67,096 | 35,073 | 57,316 | 159,485 | |||||||||||||||||||
| Other Expense, Net | 99,125 | 28,479 | (45,345) | 82,259 | |||||||||||||||||||
| Income Tax Expense | 42,340 | 22,303 | (8,707) | 55,936 | |||||||||||||||||||
| Net Earnings Attributable to Noncontrolling Interests | — | 4,914 | — | 4,914 | |||||||||||||||||||
| Operating Profit | 461,670 | 118,901 | (27,534) | 553,037 | |||||||||||||||||||
| Non-GAAP Adjustments | |||||||||||||||||||||||
| eOne: | |||||||||||||||||||||||
| Restructuring and Related Charges | — | 21,882 | — | 21,882 | |||||||||||||||||||
| Acquisition Costs - eOne Deals | — | 10,717 | — | 10,717 | |||||||||||||||||||
| Hasbro Transaction Costs | — | 3,244 | (3,244) | — | |||||||||||||||||||
| Acquired Intangible Amortization | — | 43,013 | 30,778 | 73,791 | |||||||||||||||||||
| — | 78,856 | 27,534 | 106,390 | ||||||||||||||||||||
| Adjusted Operating Profit | $ | 461,670 | $ | 197,757 | $ | — | $ | 659,427 | |||||||||||||||
(2) The pro forma results include certain pro forma adjustments to net earnings that were directly attributable to the acquisition, as if the acquisition had occurred on December 31, 2018, including the following:
•deal costs of $3,244 incurred by eOne related to the eOne acquisition, included in Selling, Distribution and Administration;
•additional amortization expense of $30,778 that would have been recognized as a result of the allocation of purchase consideration to definite-lived intangible assets subject to amortization;
•estimated differences in interest expense of $57,316 as a result of incurring new debt and extinguishing historical eOne debt;
•total reduction in Other Expense of $45,345, consisting of:
◦$19,812 related to premiums paid by eOne in connection with the early redemption of its senior secured notes and the related write-off of unamortized deferred finance charges associated with the senior secured notes, and
◦$25,533 related to the mark to market of foreign exchange forward and option contracts, which the Company entered into in order to hedge a portion of the British pound sterling purchase price for the eOne acquisition; and
•the income tax effect of the pro forma adjustments in the amount of $8,707, calculated using a blended statutory income tax rate of 22.5% for the eOne adjustments and 21% for the Hasbro interest adjustments.
| HASBRO, INC. | |||||||||||||||||||||||
| SUPPLEMENTAL FINANCIAL DATA | |||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| (Thousands of Dollars and Shares, Except Per Share Data) | |||||||||||||||||||||||
| For comparability, the quarter and nine months ended September 29, 2019 includes the pro forma results for the eOne Segment. See "Reconciliation of 2019 As Reported to Pro Forma Results" for the pro forma and non-GAAP adjustments. | |||||||||||||||||||||||
| Reconciliation of Net Earnings and Earnings per Share | |||||||||||||||||||||||
| Quarter Ended | |||||||||||||||||||||||
| (all adjustments reported after-tax) | September 27, 2020 | Diluted Per Share Amount | Pro Forma September 29, 2019 | Pro Forma Diluted Per Share Amount (1) | |||||||||||||||||||
| Net Earnings Attributable to Hasbro, Inc. | $ | 220,898 | $ | 1.61 | $ | 216,536 | $ | 1.57 | |||||||||||||||
| Acquisition and Related Costs | 4,726 | 0.03 | — | — | |||||||||||||||||||
| Acquired Intangible Amortization | 19,637 | 0.14 | 19,063 | 0.14 | |||||||||||||||||||
UK Tax Reform (2) | 13,680 | 0.10 | — | — | |||||||||||||||||||
| Pro Forma eOne Adjustments | — | — | 3,532 | 0.03 | |||||||||||||||||||
| Net Earnings Attributable to Hasbro, Inc., as Adjusted | $ | 258,941 | $ | 1.88 | $ | 239,131 | $ | 1.74 | |||||||||||||||
| Nine Months Ended | |||||||||||||||||||||||
| (all adjustments reported after-tax) | September 27, 2020 | Diluted Per Share Amount | Pro Forma September 29, 2019 | Pro Forma Diluted Per Share Amount (1) | |||||||||||||||||||
| Net Earnings Attributable to Hasbro, Inc. | $ | 117,346 | $ | 0.85 | $ | 250,443 | $ | 1.82 | |||||||||||||||
| Acquisition and Related Costs | 140,691 | 1.02 | — | — | |||||||||||||||||||
| Acquired Intangible Amortization | 57,471 | 0.42 | 57,188 | 0.42 | |||||||||||||||||||
| Severance | 10,125 | 0.07 | — | — | |||||||||||||||||||
UK Tax Reform (2) | 13,680 | 0.10 | — | — | |||||||||||||||||||
| Pro Forma eOne Adjustments | — | — | 25,264 | 0.18 | |||||||||||||||||||
Pension (3) | — | — | 85,852 | 0.62 | |||||||||||||||||||
| Net Earnings Attributable to Hasbro, Inc., as Adjusted | $ | 339,313 | $ | 2.47 | $ | 418,747 | $ | 3.04 | |||||||||||||||
(1) 2019 Pro Forma Diluted Per Share Amount is calculated using weighted average shares outstanding of 137,586 for the quarter and nine months
ended September 29, 2019, which includes the pro forma impact of issuing shares associated with the financing of the eOne Acquisition.
(2) In the third quarter of 2020, the Company recorded income tax expense of $13,680 as a result of revaluation of Hasbro’s UK tax attributes in
accordance with the Finance Act of 2020 enacted by the United Kingdom on July 22, 2020. Effective back to April 1, 2020, the new law maintains the
corporate income tax rate at 19% instead of the planned reduction to 17% that was previously enacted in the UK Finance Act of 2016.
(3) In the second quarter of 2019, the Company recognized a non-cash charge of $110,777 ($85,852 after-tax) related to the settlement of its U.S.
defined benefit pension plan.
| Reconciliation of EBITDA | |||||||||||||||||||||||||||||
| Quarter Ended | Quarter Ended September 29, 2019 | ||||||||||||||||||||||||||||
| September 27, 2020 | Hasbro As Reported | eOne (under U.S. GAAP) | Pro Forma Adjustments (4) | Pro Forma Combined | |||||||||||||||||||||||||
| Net Earnings Attributable to Hasbro, Inc. | $ | 220,898 | $ | 212,949 | $ | 2,958 | $ | 629 | $ | 216,536 | |||||||||||||||||||
| Interest Expense | 49,400 | 22,764 | 10,302 | 19,105 | 52,171 | ||||||||||||||||||||||||
| Income Tax Expense | 79,215 | 46,797 | 4,025 | (683) | 50,139 | ||||||||||||||||||||||||
| Net (Loss) Earnings Attributable to Noncontrolling Interests | (915) | — | 2,322 | — | 2,322 | ||||||||||||||||||||||||
| Depreciation | 37,513 | 38,608 | 2,667 | — | 41,275 | ||||||||||||||||||||||||
| Amortization of Intangibles | 36,172 | 11,814 | 14,871 | 9,726 | 36,411 | ||||||||||||||||||||||||
| EBITDA | $ | 422,283 | $ | 332,932 | $ | 37,145 | $ | 28,777 | $ | 398,854 | |||||||||||||||||||
| Non-GAAP Adjustments | 5,949 | 25,533 | 7,802 | (28,777) | 4,558 | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 428,232 | $ | 358,465 | $ | 44,947 | $ | — | $ | 403,412 | |||||||||||||||||||
| Nine Months Ended | Nine Months Ended September 29, 2019 | ||||||||||||||||||||||||||||
| September 27, 2020 | Hasbro As Reported | eOne (under U.S. GAAP) | Pro Forma Adjustments (5) | Pro Forma Combined | |||||||||||||||||||||||||
| Net Earnings Attributable to Hasbro, Inc. | $ | 117,346 | $ | 253,109 | $ | 28,132 | $ | (30,798) | $ | 250,443 | |||||||||||||||||||
| Interest Expense | 153,702 | 67,096 | 35,073 | 57,316 | 159,485 | ||||||||||||||||||||||||
| Income Tax Expense | 64,313 | 42,340 | 22,303 | (8,707) | 55,936 | ||||||||||||||||||||||||
| Net Earnings Attributable to Noncontrolling Interests | 1,929 | — | 4,914 | — | 4,914 | ||||||||||||||||||||||||
| Depreciation | 94,100 | 101,016 | 5,770 | — | 106,786 | ||||||||||||||||||||||||
| Amortization of Intangibles | 107,685 | 35,445 | 43,013 | 30,778 | 109,236 | ||||||||||||||||||||||||
| EBITDA | $ | 539,075 | $ | 499,006 | $ | 139,205 | $ | 48,589 | $ | 686,800 | |||||||||||||||||||
| Non-GAAP Adjustments | 177,547 | 136,310 | 55,655 | (48,589) | 143,376 | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 716,622 | $ | 635,316 | $ | 194,860 | $ | — | $ | 830,176 | |||||||||||||||||||
(4) Pro Forma Adjustments for the quarter ended September 29, 2019 includes the mark to market of acquisition-related foreign exchange forward and option contracts of $25,533 and deal costs of $3,244, which are excluded from pro forma results, and also shown as Non-GAAP Adjustments within Hasbro and eOne. The net impact to Pro Forma Adjusted EBITDA is zero.
(5) Pro Forma Adjustments for the nine months ended September 29, 2019 include debt refinancing costs of $19,812, the mark to market of acquisition-related foreign exchange forward and option contracts of $25,533, and deal costs of $3,244, which are excluded from pro forma results, and also shown as Non-GAAP Adjustments within Hasbro and eOne. The net impact to Pro Forma Adjusted EBITDA is zero.
| HASBRO, INC. | ||||||||||||||||||||||||||||||||
| SUPPLEMENTAL FINANCIAL DATA | ||||||||||||||||||||||||||||||||
| eOne - FY2019 RESULTS OF OPERATIONS (REPORTED UNDER U.S. GAAP) | ||||||||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||||||||
| (Thousands of Dollars) | ||||||||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||
| March 2019 | June 2019 | September 2019 | December 2019 | December 2019 | ||||||||||||||||||||||||||||
Net Revenues (1) | $ | 466,212 | $ | 231,091 | $ | 283,310 | $ | 235,160 | $ | 1,215,773 | ||||||||||||||||||||||
| Costs and Expenses: | ||||||||||||||||||||||||||||||||
| Cost of Sales | 14,141 | 17,053 | 11,497 | 24,878 | 67,569 | |||||||||||||||||||||||||||
| Program Cost Amortization | 160,857 | 64,527 | 92,662 | 90,414 | 408,460 | |||||||||||||||||||||||||||
| Royalties | 81,147 | 55,865 | 49,533 | 39,659 | 226,204 | |||||||||||||||||||||||||||
| Advertising | 21,173 | 32,870 | 30,593 | 37,241 | 121,877 | |||||||||||||||||||||||||||
| Amortization of Intangibles | 12,117 | 16,025 | 14,871 | 16,552 | 59,565 | |||||||||||||||||||||||||||
| Selling, Distribution and Administration | 61,130 | 63,791 | 61,860 | 92,996 | 279,777 | |||||||||||||||||||||||||||
| Operating Profit (Loss) | 115,647 | (19,040) | 22,294 | (66,580) | 52,321 | |||||||||||||||||||||||||||
| Interest Expense | 12,563 | 12,208 | 10,302 | 10,772 | 45,845 | |||||||||||||||||||||||||||
| Other Expense (Income), Net | 4,556 | 21,236 | 2,687 | (759) | 27,720 | |||||||||||||||||||||||||||
| Earnings (Loss) before Income Taxes | 98,528 | (52,484) | 9,305 | (76,593) | (21,244) | |||||||||||||||||||||||||||
| Income Tax Expense (Benefit) | 21,632 | (3,354) | 4,025 | (26,815) | (4,512) | |||||||||||||||||||||||||||
| Net Earnings (Loss) | 76,896 | (49,130) | 5,280 | (49,778) | (16,732) | |||||||||||||||||||||||||||
| Net Income Attributable to Noncontrolling Interests | 2,190 | 402 | 2,322 | 488 | 5,402 | |||||||||||||||||||||||||||
| Net Earnings (Loss) Attributable to eOne | $ | 74,706 | $ | (49,532) | $ | 2,958 | $ | (50,266) | $ | (22,134) | ||||||||||||||||||||||
The eOne financial results above include certain charges that would have been excluded to calculate Adjusted results, as historically reported by eOne. Those charges are outlined below for each quarter in fiscal year 2019.
| Non-GAAP Adjustments | ||||||||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||
| March 2019 | June 2019 | September 2019 | December 2019 | December 2019 | ||||||||||||||||||||||||||||
| Restructuring and Related Charges | $ | 11,275 | $ | 7,373 | $ | 3,234 | $ | 11,526 | $ | 33,408 | ||||||||||||||||||||||
| Acquisition Costs - eOne Deals | 729 | 8,664 | 1,324 | 458 | 11,175 | |||||||||||||||||||||||||||
| Hasbro Transaction Costs | — | — | 3,244 | 3,245 | 6,489 | |||||||||||||||||||||||||||
| Selling, Distribution and Administration | 12,004 | 16,037 | 7,802 | 15,229 | 51,072 | |||||||||||||||||||||||||||
| Debt Refinancing Costs | — | 19,812 | — | 19,812 | ||||||||||||||||||||||||||||
| Other Expense (Income), Net | — | 19,812 | — | — | 19,812 | |||||||||||||||||||||||||||
| Total | $ | 12,004 | $ | 35,849 | $ | 7,802 | $ | 15,229 | $ | 70,884 | ||||||||||||||||||||||
(1) eOne Net Revenues by category are as follows: | ||||||||||||||||||||||||||||||||
| Quarter Ended | Year Ended | |||||||||||||||||||||||||||||||
| March 2019 | June 2019 | September 2019 | December 2019 | December 2019 | ||||||||||||||||||||||||||||
| Film and TV | $ | 387,611 | $ | 160,270 | $ | 199,949 | $ | 140,581 | $ | 888,411 | ||||||||||||||||||||||
| Family Brands | 56,612 | 41,228 | 53,828 | 58,677 | 210,345 | |||||||||||||||||||||||||||
| Music and Other | 21,989 | 29,593 | 29,533 | 35,902 | 117,017 | |||||||||||||||||||||||||||
| Total | $ | 466,212 | $ | 231,091 | $ | 283,310 | $ | 235,160 | $ | 1,215,773 | ||||||||||||||||||||||