Digital Media Net - Your Gateway To Digital media Creation. News and information on Digital Video, VR, Animation, Visual Effects, Mac Based media. Post Production, CAD, Sound and Music
PAWTUCKET, R.I.–(BUSINESS WIRE)–$HAS #HAS–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, 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 |
|
|
Pro |
|
|
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.
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.
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.
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:
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
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 |
|
HASBRO, INC. |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|
|
|
|
|
|
|
||||||||||||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
(Thousands of Dollars and Shares, Except Per Share Data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Quarter Ended |
|
Nine Months Ended |
||||||||||||||||||||||||||
|
|
September 27, |
|
% Net |
|
September 29, |
|
% Net |
|
September 27, |
|
% Net |
|
September 29, |
|
% Net |
||||||||||||||
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 |
|
|
Contacts
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
The Mac Admins Foundation and Fleet Device Management send experienced voices and rising stars from…
Sunder Energy, one of the largest sustainable energy sales and installation networks in the US,…
Adcetera's creative partnership with Roborock sends the S8 MaxV Ultra into space HOUSTON, Dec. 23,…
BANGALORE, India, Dec. 23, 2024 /PRNewswire/ -- SiC Based Power Electronics Market is Segmented by…
BEIJING, Dec. 23, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the…
The acquisition enables Perfect Corp. to extend its innovative technology into shoes, bags, and other…