We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Hasbro Inc | NASDAQ:HAS | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.08 | 0.13% | 61.58 | 61.35 | 61.87 | 62.20 | 60.85 | 61.17 | 1,962,510 | 01:00:00 |
Games and Digital Drive Strong Adjusted Profit and Margin Growth
Hasbro, Inc. (NASDAQ: HAS), a leading toy and game company, today reported financial results for the third quarter 2023.
“Our third quarter results highlight the strength of Hasbro’s diversified toy and game portfolio and the progress we have made on our transformation,” said Chris Cocks, Hasbro chief executive officer. “Wizards of the Coast and Digital Gaming delivered a standout performance across strength in MAGIC: THE GATHERING and DUNGEONS & DRAGONS, particularly the blockbuster August release of Baldur's Gate III. We are taking action to address the tougher macro environment across Toys and Entertainment and are positioning the Company to return to profitable growth. Building on the strategy we outlined a year ago, we're growing share behind our Franchise Brands in core categories, driving savings and investment capacity through operational excellence, and building new growth for the Company across games, direct to consumer and licensing. With the upcoming sale of the eOne Film and TV business, we are refocusing our Company on what has traditionally made us great, the business of play.
“We believe in the long-term growth potential of toys and are leaning in. Our plan for Q4 is to drive share over the holiday, exit the year with clean inventory, a much-improved corporate overhead, and a clear runway for introducing new product innovation and go to market support in the quarters ahead.”
“We are making good progress on our transformation and the work we have done to date has positioned us well to grow our world-class gaming portfolio and strengthen our Toy business,” said Gina Goetter, Hasbro chief financial officer. “We continue to make progress in lowering inventory levels and are on track to meet our long-term gross cost savings goals earlier than expected.
“Although the impact of the broader Toy category declines has changed our Consumer Products and total Hasbro outlook, we are growing share in the categories where we compete and beginning to see the benefits of our cost savings initiatives play through the P&L. Resetting our cost base and removing complexity will help ensure we are well positioned as we sharpen our innovation pipeline for 2024 and 2025.”
Highlights
Third Quarter and Year-to-Date 2023 Financial Results
$ Millions, except earnings per share
Q3 2023
Q3 2022
% Change
YTD 2023
YTD 2022
% Change
Net Revenues1
$
1,503.4
$
1,675.9
-10%
$
3,714.4
$
4,178.2
-11%
Operating Profit (Loss)
$
(169.5
)
$
194.3
>-100%
$
(340.2
)
$
533.4
>-100%
Adjusted Operating Profit2
$
342.6
$
270.5
27%
$
526.6
$
653.3
-19%
Net Earnings (Loss)
$
(171.1
)
$
129.2
>-100%
$
(428.2
)
$
332.4
>-100%
Net Earnings (Loss) per Diluted Share
$
(1.23
)
$
0.93
>-100%
$
(3.09
)
$
2.39
>-100%
Adjusted Net Earnings2
$
227.8
$
196.2
16%
$
296.5
$
436.2
-32%
Adjusted Net Earnings per Diluted Share2
$
1.64
$
1.42
16%
$
2.13
$
3.14
-32%
EBITDA2
$
(115.3
)
$
267.1
>-100%
$
(170.8
)
$
726.5
>-100%
Adjusted EBITDA2
$
401.5
$
345.5
16%
$
698.8
$
845.9
-17%
1Foreign exchange had a favorable $22.6 million and $3.3 million impact on third quarter and year-to-date 2023 revenue, respectively.
2See the financial tables accompanying this press release for a reconciliation of GAAP and non-GAAP financial measures, namely, adjusted operating profit, adjusted net earnings, adjusted net earnings per share and adjusted EBITDA. Including, among other items, $473.0 million ($369.0 million after-tax) for the quarter and nine months ended October 1, 2023 related to the planned sale of the eOne Film and TV business not directly supporting the Company's Entertainment Strategy within the Entertainment segment. The assets and liabilities of these businesses were revalued and disclosed separately on the balance sheet.
Third Quarter and Year-to-Date 2023 Segment Performance
Q3 2023 Major Segments ($ Millions)
Net Revenues
Operating Profit
(Loss)
Adjusted
Operating Profit (Loss)1
Q3 2023
Q3 2022
% Change
Q3 2023
Q3 2022
Q3 2023
Q3 2022
Consumer Products
$
956.9
$
1,160.8
-18
%
$
96.1
$
136.8
$
107.0
$
145.8
Wizards of the Coast and Digital Gaming
$
423.6
$
303.5
40
%
$
203.4
$
102.2
$
203.4
$
102.2
Entertainment
$
122.9
$
211.6
-42
%
$
(468.5
)
$
(28.9
)
$
8.1
$
5.9
Corporate and Other
N/A
N/A
N/A
$
(0.5
)
$
(15.8
)
$
24.1
$
16.6
YTD 2023 Major Segments ($ Millions)
Net Revenues
Operating Profit
(Loss)
Adjusted
Operating Profit (Loss)1
YTD 2023
YTD 2022
% Change
YTD 2023
YTD 2022
YTD 2023
YTD 2022
Consumer Products
$
2,132.5
$
2,567.8
-17
%
$
61.5
$
138.9
$
93.8
$
167.8
Wizards of the Coast and Digital Gaming
$
1,094.4
$
986.1
11
%
$
422.5
$
434.2
$
422.5
$
434.2
Entertainment
$
487.5
$
624.3
-22
%
$
(801.4
)
$
(2.4
)
$
(15.2
)
$
49.9
Corporate and Other
N/A
N/A
N/A
$
(22.8
)
$
(37.3
)
$
25.5
$
1.4
1See the financial tables accompanying this press release for a reconciliation of GAAP and non-GAAP financial measures, namely, adjusted operating profit, adjusted net earnings, adjusted net earnings per share and adjusted EBITDA. Including, among other items, $473.0 million ($369.0 million after-tax) for the quarter and nine months ended October 1, 2023 related to the planned sale of the eOne Film and TV business not directly supporting the Company's Entertainment Strategy within the Entertainment segment. The assets and liabilities of these businesses were revalued and disclosed separately on the balance sheet.
Third Quarter 2023 Segment Commentary & FY 2023 Outlook
Consumer Products Segment
Wizards of the Coast and Digital Gaming Segment
Entertainment Segment
Third Quarter and Year-to-Date 2023 Brand Portfolio
Brand Performance1 ($ Millions)
Net Revenues
Q3 2023
Q3 2022
% Change
YTD 2023
YTD 2022
% Change
Franchise Brands
$
1,011.0
$
939.8
8
%
$
2,412.8
$
2,416.2
0
%
Partner Brands
$
228.2
$
349.9
-35
%
$
533.8
$
775.8
-31
%
Portfolio Brands
$
170.3
$
209.0
-19
%
$
369.4
$
457.4
-19
%
Non-Hasbro Branded Film & TV
$
93.9
$
177.2
-47
%
$
398.4
$
528.8
-25
%
1Effective in the first quarter of 2023, the Company realigned its Brand Portfolios to Franchise Brands, Partner Brands, Portfolio Brands and Non-Hasbro Branded Film & TV. Franchise Brands include DUNGEONS & DRAGONS, Hasbro Gaming, MAGIC: THE GATHERING, NERF, PEPPA PIG, PLAY-DOH and TRANSFORMERS. A schedule of historical quarterly revenue is available at https://investor.hasbro.com/ under Financials & Filings.
Franchise Brands
Partner Brands
Portfolio Brands
Third Quarter and Year-to-Date 2023 MAGIC: THE GATHERING and Hasbro Total Gaming
Net Revenues
$ Millions
Q3 2023
Q3 2022
% Change
YTD 2023
YTD 2022
% Change
MAGIC: THE GATHERING
$287.4
$239.3
20%
$827.5
$802.0
3%
Hasbro Total Gaming1
$628.0
$508.6
23%
$1,505.7
$1,415.7
6%
1Hasbro’s Total Gaming Category includes all gaming revenue, most notably MAGIC: THE GATHERING, Hasbro Gaming and DUNGEONS & DRAGONS.
Capital Priorities and Dividend
During the third quarter and year-to-date, Hasbro paid $97 million and $291 million, respectively, in cash dividends to shareholders. The next dividend of $0.70 per common share was previously declared and will be payable on November 15, 2023 to shareholders of record at the close of business on November 1, 2023.
The Company continues to target Debt to EBITDA ratio of 2.0 to 2.5 times. Pending the outcome of the sale of the eOne Film and TV business, the Company anticipates prioritizing the sale proceeds toward paying down debt. The Company remains committed to maintaining its investment grade rating.
Operational Excellence Program
In support of Hasbro's Blueprint 2.0 strategy, Hasbro implemented an Operational Excellence program to deliver $250-$300 million in annualized gross cost savings by year-end 2025. Year-to-date 2023, the Company realized $154 million of gross savings and is on track to achieve over $200 million of in-year gross cost savings for the full-year 2023. Expected cash costs to implement the program are approximately $200 million, of which $65 million was spent year-to-date 2023 and $82 million in total since the program launch. A $6.4 million after-tax charge was recorded in the third quarter 2023 associated with the execution of the program.
Company Outlook
The outlook incorporates the impact of the broader Toy category declines, which is impacting the Consumer Product Segment. The guidance continues to assume eOne Film and TV is included for the entire fiscal year and guidance will be updated once the eOne Film and TV sale transaction is complete.
The Company now expects:
1The Company is not able to reconcile its forward-looking non-GAAP adjusted operating profit margin, adjusted earnings per diluted share and adjusted EBITDA measures because the Company cannot predict with certainty the timing and amounts of discrete items such as charges associated with its cost-savings program, which could impact GAAP results. Guidance does not reflect the announced sale of select entertainment assets. The Company plans to update its outlook upon completion of the transaction.
Conference Call Webcast
Hasbro will webcast its third quarter 2023 earnings conference call at 8:00 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 website approximately 2 hours following completion of the call.
About Hasbro
Hasbro is a leading toy and game company whose mission is to entertain and connect generations of fans through the wonder of storytelling and exhilaration of play. Hasbro delivers engaging brand experiences for global audiences through toys, consumer products, gaming and entertainment, with a portfolio of iconic brands including MAGIC: THE GATHERING, DUNGEONS & DRAGONS, Hasbro Gaming, NERF, TRANSFORMERS, PLAY-DOH and PEPPA PIG, as well as premier partner brands.
Hasbro is guided by our Purpose to create joy and community for all people around the world, one game, one toy, one story at a time. For more than a decade, Hasbro has been consistently recognized for its corporate citizenship, including being named one of the 100 Best Corporate Citizens by 3BL Media, one of the World’s Most Ethical Companies by Ethisphere Institute and one of the 50 Most Community-Minded Companies in the U.S. by the Civic 50. For more information, visit https://corporate.hasbro.com.
© 2023 Hasbro, Inc. All Rights Reserved.
Forward Looking Statement Safe Harbor
Certain statements in this press 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: our business strategies and plans; expectations relating to inventory; expectations relating to products, gaming and entertainment; anticipated cost savings; financial targets; anticipated financial performance for 2023; and expectations relating to the announced sale of the non-core eOne film and TV business, including the timing of completion and use of proceeds. 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 press release or to update them to reflect events or circumstances occurring after the date of this press 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 net earnings per diluted share, which exclude, where applicable, acquisition and related costs, acquired intangible amortization, Operational Excellence and Blueprint 2.0 implementation charges; and certain non-cash asset impairment charges. Also included in this press release are the non-GAAP financial measures of EBITDA and Adjusted EBITDA. EBITDA represents net earnings attributable to Hasbro, Inc. excluding interest expense, income tax expense, net earnings (loss) attributable to noncontrolling interests, depreciation and amortization of intangibles. Adjusted EBITDA also excludes Operational Excellence and Blueprint 2.0 implementation charges, certain non-cash asset impairment charges and the impact of stock compensation (including acquisition-related stock expense). 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 net earnings per diluted share and Adjusted operating profit provide 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. The impact of changes in foreign currency exchange rates used to translate the consolidated statements of operations is quantified by translating the current period revenues at the prior period exchange rates and comparing this amount to the prior period reported revenues. The Company believes that the presentation of the impact of changes in exchange rates, which are beyond the Company’s control, is helpful to an investor’s understanding of the performance of the underlying business. 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 (1)
(Unaudited)
(Millions of Dollars)
October 1, 2023
September 25, 2022
ASSETS
Cash and Cash Equivalents
$
185.5
$
551.6
Accounts Receivable, Net
1,102.0
1,188.8
Inventories
617.7
844.5
Prepaid Expenses and Other Current Assets
286.2
658.8
Assets Held for Sale
1,048.7
16.8
Total Current Assets
3,240.1
3,260.5
Property, Plant and Equipment, Net
474.6
411.8
Goodwill
3,238.8
3,469.8
Other Intangible Assets, Net
655.1
1,079.7
Other Assets
731.6
1,404.3
Total Assets
$
8,340.2
$
9,626.1
LIABILITIES, NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY
Short-Term Borrowings
$
—
$
122.3
Current Portion of Long-Term Debt
60.0
122.6
Accounts Payable and Accrued Liabilities
1,356.8
2,097.0
Liabilities Held for Sale
607.4
15.0
Total Current Liabilities
2,024.2
2,356.9
Long-Term Debt
3,654.6
3,725.1
Other Liabilities
438.2
545.1
Total Liabilities
6,117.0
6,627.1
Total Shareholders' Equity
2,223.2
2,999.0
Total Liabilities, Noncontrolling Interests and Shareholders' Equity
$
8,340.2
$
9,626.1
(1) Amounts may not sum due to rounding
HASBRO, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (1)
(Unaudited)
(Millions of Dollars and Shares Except Per Share Data)
Quarter Ended
Nine Months Ended
October 1,
2023
% Net
Revenues
September 25,
2022
% Net
Revenues
October 1,
2023
% Net
Revenues
September 25,
2022
% Net
Revenues
Net Revenues
$
1,503.4
100.0
%
$
1,675.9
100.0
%
$
3,714.4
100.0
%
$
4,178.2
100.0
%
Costs and Expenses:
Cost of Sales
494.5
32.9
%
586.6
35.0
%
1,132.0
30.5
%
1,331.2
31.9
%
Program Cost Amortization
68.4
4.5
%
146.5
8.7
%
325.3
8.8
%
365.7
8.8
%
Royalties
106.9
7.1
%
135.1
8.1
%
295.8
8.0
%
335.3
8.0
%
Product Development
76.7
5.1
%
82.4
4.9
%
232.4
6.3
%
231.2
5.5
%
Advertising
81.9
5.4
%
115.2
6.9
%
249.8
6.7
%
277.0
6.6
%
Amortization of Intangibles
19.2
1.3
%
26.9
1.6
%
65.1
1.8
%
81.2
1.9
%
Selling, Distribution and Administration
352.3
23.4
%
365.8
21.8
%
1,050.0
28.3
%
1,000.1
23.9
%
Impairment of Goodwill
—
0.0
%
—
0.0
%
231.2
6.2
%
—
0.0
%
Loss on Assets Held for Sale
473.0
31.5
%
23.1
1.4
%
473.0
12.7
%
23.1
0.6
%
Operating Profit (Loss)
(169.5
)
-11.3
%
194.3
11.6
%
(340.2
)
-9.2
%
533.4
12.8
%
Interest Expense
47.1
3.1
%
41.9
2.5
%
140.0
3.8
%
125.2
3.0
%
Other Expense (Income), Net
(1.6
)
-0.1
%
(13.2
)
-0.8
%
(16.3
)
-0.4
%
(17.5
)
-0.4
%
Earnings (Loss) before Income Taxes
(215.0
)
-14.3
%
165.6
9.9
%
(463.9
)
-12.5
%
425.7
10.2
%
Income Tax Expense (Benefit)
(44.6
)
-3.0
%
37.4
2.2
%
(36.9
)
-1.0
%
94.1
2.3
%
Net Earnings (Loss)
(170.4
)
-11.3
%
128.2
7.6
%
(427.0
)
-11.5
%
331.6
7.9
%
Net Earnings (Loss) Attributable to Noncontrolling Interests
0.7
0.0
%
(1.0
)
-0.1
%
1.2
0.0
%
(0.8
)
0.0
%
Net Earnings (Loss) Attributable to Hasbro, Inc.
$
(171.1
)
-11.4
%
$
129.2
7.7
%
$
(428.2
)
-11.5
%
$
332.4
8.0
%
Per Common Share
Net Earnings (Loss)
Basic
$
(1.23
)
$
0.93
$
(3.09
)
$
2.39
Diluted
$
(1.23
)
$
0.93
$
(3.09
)
$
2.39
Cash Dividends Declared
$
0.70
$
0.70
$
2.10
$
2.10
Weighted Average Number of Shares
Basic
138.8
138.3
138.7
138.9
Diluted
139.2
138.5
139.0
139.1
(1) Amounts may not sum due to rounding
HASBRO, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (1)
(Unaudited)
(Millions of Dollars)
Nine Months Ended
October 1, 2023
September 25, 2022
Cash Flows from Operating Activities:
Net Earnings (Loss)
$
(427.0
)
$
331.6
Impairment of Goodwill
231.2
—
Loss on Assets Held for Sale
473.0
23.1
Other Non-Cash Adjustments
545.6
544.0
Changes in Operating Assets and Liabilities
(487.9
)
(636.5
)
Net Cash Provided by Operating Activities
334.9
262.2
Cash Flows from Investing Activities:
Additions to Property, Plant and Equipment
(160.4
)
(130.7
)
Investments and Acquisitions
—
(146.3
)
Other
(2.2
)
11.2
Net Cash Utilized by Investing Activities
(162.6
)
(265.8
)
Cash Flows from Financing Activities:
Proceeds from Long-Term Debt
2.5
3.3
Repayments of Long-Term Debt
(107.0
)
(182.0
)
Net Proceeds from Short-Term Borrowings
0.3
121.6
Purchases of Common Stock
—
(125.0
)
Stock-Based Compensation Transactions
—
74.2
Dividends Paid
(290.9
)
(288.6
)
Payments Related to Tax Withholding for Share-Based Compensation
(15.7
)
(21.1
)
Other
(7.2
)
(25.4
)
Net Cash Utilized by Financing Activities
(418.0
)
(443.0
)
Effect of Exchange Rate Changes on Cash
(11.5
)
(16.2
)
Net Decrease in Cash Balances Classified as Held for Sale
(70.4
)
(4.8
)
Net Decrease in Cash and Cash Equivalents
(327.6
)
(467.6
)
Cash and Cash Equivalents at Beginning of Year
513.1
1,019.2
Cash and Cash Equivalents at End of Period
$
185.5
$
551.6
(1) Amounts may not sum due to rounding
HASBRO, INC.
SUPPLEMENTAL FINANCIAL DATA
SEGMENT RESULTS - AS REPORTED AND AS ADJUSTED (9)
(Unaudited)
(Millions of Dollars)
Operating Results
Quarter Ended October 1, 2023
Quarter Ended September 25, 2022
As Reported
Non-GAAP
Adjustments
Adjusted
As Reported
Non-GAAP
Adjustments
Adjusted
%
Change
Total Company Results
External Net Revenues (1)
$
1,503.4
$
—
$
1,503.4
$
1,675.9
$
—
$
1,675.9
-10
%
Operating Profit (Loss)
(169.5
)
512.1
342.6
194.3
76.2
270.5
27
%
Operating Margin
-11.3
%
34.1
%
22.8
%
11.6
%
4.5
%
16.1
%
Segment Results
Consumer Products:
External Net Revenues (2)
$
956.9
$
—
$
956.9
$
1,160.8
$
—
$
1,160.8
-18
%
Operating Profit
96.1
10.9
107.0
136.8
9.0
145.8
-27
%
Operating Margin
10.0
%
1.1
%
11.2
%
11.8
%
0.8
%
12.6
%
Wizards of the Coast and Digital Gaming:
External Net Revenues (3)
$
423.6
$
—
$
423.6
$
303.5
$
—
$
303.5
40
%
Operating Profit
203.4
—
203.4
102.2
—
102.2
99
%
Operating Margin
48.0
%
—
48.0
%
33.7
%
—
33.7
%
Entertainment:
External Net Revenues (4)
$
122.9
$
—
$
122.9
$
211.6
$
—
$
211.6
-42
%
Operating Profit (Loss)
(468.5
)
476.6
8.1
(28.9
)
34.8
5.9
37
%
Operating Margin
>-100%
>100%
6.6
%
-13.7
%
16.4
%
2.8
%
Corporate and Other:
Operating Profit (Loss)
$
(0.5
)
$
24.6
$
24.1
$
(15.8
)
$
32.4
$
16.6
-45
%
(1)
Effective in the first quarter of 2023, the Company realigned our brand portfolios to correspond with the Blueprint 2.0 strategy. Net Revenues by Brand Portfolio below have been restated to present the realigned structure.
Net Revenues
Quarter Ended
October 1, 2023
September 25, 2022
% Change
Net Revenues by Brand Portfolio
Franchise Brands (a)
$
1,011.0
$
939.8
8
%
Partner Brands
228.2
349.9
-35
%
Portfolio Brands
170.3
209.0
-19
%
Non-Hasbro Branded Film & TV
93.9
177.2
-47
%
Total
$
1,503.4
$
1,675.9
(a) Franchise Brands include: DUNGEONS & DRAGONS, Hasbro Gaming, MAGIC: THE GATHERING, NERF, PEPPA PIG, PLAY-DOH and TRANSFORMERS.
Net Revenues
Quarter Ended
October 1, 2023
September 25, 2022
% Change
MAGIC: THE GATHERING
$
287.4
$
239.3
20
%
Hasbro Total Gaming (b)
628.0
508.6
23
%
(b) Hasbro Total Gaming includes all gaming revenue, most notably DUNGEONS & DRAGONS, MAGIC: THE GATHERING and Hasbro Gaming.
Net Revenues
Quarter Ended
October 1, 2023
September 25, 2022
% Change
(2) Consumer Products Segment Net Revenues by Major Geographic Region
North America
$
573.6
$
693.3
-17
%
Europe
208.7
271.6
-23
%
Asia Pacific
61.8
82.8
-25
%
Latin America
112.8
113.1
0
%
Total
$
956.9
$
1,160.8
Net Revenues
Quarter Ended
October 1, 2023
September 25, 2022
% Change
(3) Wizards of the Coast and Digital Gaming Net Revenues by Category
Tabletop Gaming
$
290.5
$
246.3
18
%
Digital and Licensed Gaming
133.1
57.2
>100%
Total
$
423.6
$
303.5
Net Revenues
Quarter Ended
October 1, 2023
September 25, 2022
% Change
(4) Entertainment Segment Net Revenues by Category
Film and TV
$
102.1
$
188.6
-46
%
Family Brands
20.8
13.6
53
%
Music and Other
—
9.4
-100
%
Total
$
122.9
$
211.6
Operating Results
Nine Months Ended October 1, 2023
Nine Months Ended September 25, 2022
As Reported
Non-GAAP
Adjustments
Adjusted
As Reported
Non-GAAP
Adjustments
Adjusted
%
Change
Total Company Results
External Net Revenues (5)
$
3,714.4
$
—
$
3,714.4
$
4,178.2
$
—
$
4,178.2
-11
%
Operating Profit (Loss)
(340.2
)
866.8
526.6
533.4
119.9
653.3
-19
%
Operating Margin
-9.2
%
23.3
%
14.2
%
12.8
%
2.9
%
15.6
%
Segment Results
Consumer Products:
External Net Revenues (6)
$
2,132.5
$
—
$
2,132.5
$
2,567.8
$
—
$
2,567.8
-17
%
Operating Profit
61.5
32.3
93.8
138.9
28.9
167.8
-44
%
Operating Margin
2.9
%
1.5
%
4.4
%
5.4
%
1.1
%
6.5
%
Wizards of the Coast and Digital Gaming:
External Net Revenues (7)
$
1,094.4
$
—
$
1,094.4
$
986.1
$
—
$
986.1
11
%
Operating Profit
422.5
—
422.5
434.2
—
434.2
-3
%
Operating Margin
38.6
%
—
38.6
%
44.0
%
—
44.0
%
Entertainment:
External Net Revenues (8)
$
487.5
$
—
$
487.5
$
624.3
$
—
$
624.3
-22
%
Operating Profit (Loss)
(801.4
)
786.2
(15.2
)
(2.4
)
52.3
49.9
>-100%
Operating Margin
>-100%
>100%
-3.1
%
-0.4
%
8.4
%
8.0
%
Corporate and Other:
Operating Profit (Loss)
$
(22.8
)
$
48.3
$
25.5
$
(37.3
)
$
38.7
$
1.4
>100%
(5) Effective in the first quarter of 2023, the Company realigned our brand portfolios to correspond with the Blueprint 2.0 strategy. Net Revenues by Brand Portfolio below have been restated to present the realigned structure.
Net Revenues
Nine Months Ended
October 1, 2023
September 25, 2022
% Change
Net Revenues by Brand Portfolio
Franchise Brands (a)
$
2,412.8
$
2,416.2
0
%
Partner Brands
533.8
775.8
-31
%
Portfolio Brands
369.4
457.4
-19
%
Non-Hasbro Branded Film & TV
398.4
528.8
-25
%
Total
$
3,714.4
$
4,178.2
(a) Franchise Brands include: DUNGEONS & DRAGONS, Hasbro Gaming, MAGIC: THE GATHERING, NERF, PEPPA PIG, PLAY-DOH and TRANSFORMERS
Net Revenues
Nine Months Ended
October 1, 2023
September 25, 2022
% Change
MAGIC: THE GATHERING
$
827.5
$
802.0
3
%
Hasbro Total Gaming (b)
1,505.7
1,415.7
6
%
(b) Hasbro Total Gaming includes all gaming revenue, most notably DUNGEONS & DRAGONS, MAGIC: THE GATHERING and Hasbro Gaming.
Net Revenues
Nine Months Ended
October 1, 2023
September 25, 2022
% Change
(6) Consumer Products Segment Net Revenues by Major Geographic Region
North America
$
1,234.7
$
1,531.8
-19
%
Europe
472.2
610.4
-23
%
Asia Pacific
191.5
201.6
-5
%
Latin America
234.1
224.0
5
%
Total
$
2,132.5
$
2,567.8
Net Revenues
Nine Months Ended
October 1, 2023
September 25, 2022
% Change
(7) Wizards of the Coast and Digital Gaming Net Revenues by Category
Tabletop Gaming
$
806.9
$
800.3
1
%
Digital and Licensed Gaming
287.5
185.8
55
%
Total
$
1,094.4
$
986.1
Net Revenues
Nine Months Ended
October 1, 2023
September 25, 2022
% Change
(8) Entertainment Segment Net Revenues by Category
Film and TV
$
423.8
$
527.0
-20
%
Family Brands
63.7
59.6
7
%
Music and Other
—
37.7
-100
%
Total
$
487.5
$
624.3
(9) Amounts within this section may not sum due to rounding
HASBRO, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(Millions of Dollars)
Reconciliation of EBITDA and Adjusted EBITDA (1)
Quarter Ended
Nine Months Ended
October 1,
2023
September 25,
2022
October 1,
2023
September 25,
2022
Net Earnings (Loss) Attributable to Hasbro, Inc.
$
(171.1
)
$
129.2
$
(428.2
)
$
332.4
Interest Expense
47.1
41.9
140.0
125.2
Income Tax Expense (Benefit)
(44.6
)
37.4
(36.9
)
94.1
Net Earnings (Loss) Attributable to Noncontrolling Interests
0.7
(1.0
)
1.2
(0.8
)
Depreciation
33.4
32.7
88.0
94.4
Amortization of Intangibles
19.2
26.9
65.1
81.2
EBITDA
$
(115.3
)
$
267.1
$
(170.8
)
$
726.5
Non-GAAP Adjustments and Stock Compensation (2)
516.8
78.4
869.6
119.4
Adjusted EBITDA
$
401.5
$
345.5
$
698.8
$
845.9
(2) Non-GAAP Adjustments and Stock Compensation are comprised of the following:
Stock compensation
$
19.2
$
23.1
$
54.1
$
64.1
Operational Excellence charges
8.4
55.3
29.4
55.3
Blueprint 2.0 implementation charges
489.2
—
489.9
—
Impairment of goodwill and intangible Assets
—
—
296.2
—
Total
$
516.8
$
78.4
$
869.6
$
119.4
(1) Amounts may not sum due to rounding
HASBRO, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(Millions of Dollars)
Reconciliation of Adjusted Operating Profit (1)
Quarter Ended
Nine Months Ended
October 1,
2023
September 25,
2022
October 1,
2023
September 25,
2022
Operating Profit (Loss)
$
(169.5
)
$
194.3
$
(340.2
)
$
533.4
Consumer Products
96.1
136.8
61.5
138.9
Wizards of the Coast and Digital Gaming
203.4
102.2
422.5
434.2
Entertainment
(468.5
)
(28.9
)
(801.4
)
(2.4
)
Corporate and Other
(0.5
)
(15.8
)
(22.8
)
(37.3
)
Non-GAAP Adjustments (2)
$
512.1
$
76.2
$
866.8
$
119.9
Consumer Products
10.9
9.0
32.3
28.9
Entertainment
476.6
34.8
786.2
52.3
Corporate and Other
24.6
32.4
48.3
38.7
Adjusted Operating Profit
$
342.6
$
270.5
$
526.6
$
653.3
Consumer Products
107.0
145.8
93.8
167.8
Wizards of the Coast and Digital Gaming
203.4
102.2
422.5
434.2
Entertainment
8.1
5.9
(15.2
)
49.9
Corporate and Other
24.1
16.6
25.5
1.4
(2) Non-GAAP Adjustments include the following:
Acquisition-related costs (i)
$
—
$
3.8
$
1.9
$
10.1
Acquired intangible amortization (ii)
14.5
17.1
49.4
54.5
Operational Excellence charges (iii)
Transformation office and consultant fees
8.4
7.2
29.4
7.2
Loss on assets held for sale (b)
—
23.1
—
23.1
Impairment of assets (c)
—
3.7
—
3.7
Severance and other employee charges (d)
—
21.3
—
21.3
Blueprint 2.0 implementation charges (iv)
eOne TV and Film business sale process charges (a)
16.2
—
16.9
—
Loss on assets held for sale (b)
473.0
473.0
Impairment of goodwill and intangible assets (v)
—
—
296.2
—
Total
$
512.1
$
76.2
$
866.8
$
119.9
(i) In association with the Company's acquisition of eOne, the Company incurred stock compensation expenses of $1.9 ($1.7 after-tax) for the nine months ended October 1, 2023, and $3.8 ($3.3 after-tax) and $10.1 ($8.9 after-tax), respectively, in the quarter and nine months ended September 25, 2022. The expense is included within Selling, Distribution and Administration.
(ii) Represents intangible amortization costs related to the intangible assets acquired in the eOne acquisition. The Company has allocated certain of these intangible amortization costs between the Consumer Products and Entertainment segments, to match the revenue generated from such intangible assets. While amortization of acquired intangibles is being excluded from the related GAAP financial measure, the revenue of the acquired company is reflected within the Company's operating results to which these assets contribute.
(iii) These costs relate to the comprehensive review of the Company's operations and development of a transformation plan to support the organization in identifying, realizing and capturing savings to create efficiencies and improve business processes and operations. These charges consists of:
(a) Program related consultant and transformation office fees of $8.4 ($6.4 after tax) and $29.4 ($22.5 after-tax) for the quarter and nine months ended October 1, 2023, and $7.2 ($5.5 after-tax) in the quarter and nine months ended September 25, 2022, are included within Selling, Distribution and Administration within the Corporate and Other segment.
(b) Loss on assets held for sale of $23.1 ($21.1 after-tax) for the quarter and nine months ended September 25, 2022 related to the exit of non-core businesses within the Entertainment segment. The assets and liabilities of these businesses were revalued and disclosed separately on the balance sheet. The charge is comprised of a goodwill impairment loss of $11.8 and other asset impairments of $11.3.
(c) Assets impairments of $3.7 ($3.7 after-tax) for the quarter and nine months ended September 25, 2022, related to projects discontinued as part of the strategic review included in Program Cost Amortization within the Entertainment segment.
(d) Severance and other employee charges of $21.3 ($19.1 after-tax) for the quarter and nine months ended September 25, 2022, associated with cost-savings initiatives across the Company.
(iv) The Company announced the results of its strategic review, Blueprint 2.0, a consumer-centric approach focusing on fewer, bigger brands, expanded licensing, branded entertainment, and high-margin growth in games, digital and direct. As the Company implements the new strategy, charges recognized are $489.2 ($381.5 after tax) and $489.9 ($382.0 after-tax), respectively, for the quarter and nine months ended October 1, 2023, respectively, consisting of:
(a) eOne TV and Film business sale process charges of $16.2 ($12.5 after tax) and $16.9 ($13.0 after-tax) for the quarter and nine months ended October 1, 2023, respectively, as a result of the sale process for the part of its eOne TV and film business not directly supporting the Company's Branded Entertainment Strategy. These charges are included in Selling, Distribution and Administration.
(b) Loss on assets held for sale of $473.0 ($369.0 after-tax) for the quarter and nine months ended October 1, 2023 related to the planned sale of the eOne Film and TV business not directly supporting the Company's Entertainment Strategy within the Entertainment segment. The assets and liabilities of these businesses were revalued and disclosed separately on the balance sheet.
(v) Non-cash Goodwill and Asset impairment charges of $296.2 ($279.9 after tax) for the nine months ended October 1, 2023 incurred within the Entertainment segment, of which $231.2 related to the goodwill impairment of Film & TV due to the expected economic impact of industry factors and $65.0 related to an impairment of the Company's definite-lived intangible, eOne Trademark, which are included in Impairment of Goodwill and Selling, Distribution and Administration, respectively.
(1) Amounts may not sum due to rounding
HASBRO, INC.
SUPPLEMENTAL FINANCIAL DATA
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
(Millions of Dollars and Shares, Except Per Share Data)
Reconciliation of Net Earnings and Earnings per Share (1)
Quarter Ended
(all adjustments reported after-tax)
October 1,
2023
Diluted Per
Share Amount
September 25,
2022
Diluted Per
Share Amount
Net Earnings (Loss) Attributable to Hasbro, Inc.
$ (171.1)
$ (1.23)
$ 129.2
$ 0.93
Acquisition and related costs
—
—
3.3
0.02
Acquired intangible amortization
11.0
0.08
14.3
0.10
Operational Excellence charges
6.4
0.05
49.4
0.36
Blueprint 2.0 implementation charges
381.5
2.74
—
—
Net Earnings Attributable to Hasbro, Inc., as Adjusted
$ 227.8
$ 1.64
$ 196.2
$ 1.42
Nine Months Ended
(all adjustments reported after-tax)
October 1,
2023
Diluted Per
Share Amount
September 25,
2022
Diluted Per
Share Amount
Net Earnings (Loss) Attributable to Hasbro, Inc.
$ (428.2)
$ (3.09)
$ 332.4
$ 2.39
Acquisition and related costs
1.7
0.01
8.9
0.06
Acquired intangible amortization
38.6
0.28
45.5
0.33
Operational Excellence charges
22.5
0.16
49.4
0.36
Blueprint 2.0 implementation charges
382.0
2.75
—
—
Impairment of goodwill and intangible assets
279.9
2.01
—
—
Net Earnings Attributable to Hasbro, Inc., as Adjusted
$ 296.5
$ 2.13
$ 436.2
$ 3.14
(1) Amounts may not sum due to rounding
View source version on businesswire.com: https://www.businesswire.com/news/home/20231025578799/en/
Investors: Debbie Hancock | Hasbro, Inc. | (401) 727-5464 | debbie.hancock@hasbro.com Media: Roberta Thomson | Hasbro, Inc. | (650) 285-9721 | bertie.thomson@hasbro.com
1 Year Hasbro Chart |
1 Month Hasbro Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions