Upgrade to SI Premium - Free Trial

Hasbro Reports Growth in Second Quarter 2021 Revenue, Operating Profit, EBITDA and Earnings Per Share

July 26, 2021 6:30 AM

PAWTUCKET, R.I.--(BUSINESS WIRE)-- Hasbro, Inc. (NASDAQ: HAS), a global play and entertainment company, today reported financial results for the second quarter 2021.

"Hasbro delivered an excellent second quarter, with revenues up 54% versus the second quarter of last year and 9% versus pro forma second quarter 2019," said Brian Goldner, Hasbro’s chairman and chief executive officer. "Wizards continued to generate outstanding results behind a compelling analog and digital release schedule for MAGIC: THE GATHERING. Consumer products revenue increased as demand remains robust for Hasbro toys and games and entertainment revenue grew as we are producing entertainment with strong deliveries. The Hasbro team is performing at a high level and Supercharging our Brand Blueprint to drive demand for our brands and content slate as we track to our target of double-digit revenue growth for the full-year and position us for profitable growth not just this year but also in future years."

"Strength across Hasbro's brands and business backed by strong execution from the entire team drove superb results for our second quarter," said Deborah Thomas, Hasbro’s chief financial officer. "As we invest to unlock value from our brands across the blueprint, we are on track to reach our objectives for the year while expanding the reach of our business, reducing debt and paying our dividend. The discipline in our business is evident from the $1.2 billion in cash we had on hand at quarter end, reporting the lowest days sales outstanding in our recent history, and repaying $250 million in debt."

Second Quarter 2021 Financial Results

$ Millions, except earnings per share

Q2 2021

Q2 2020

% Change

Net Revenues1

$

1,322.2

$

860.3

54%

Operating Profit

$

76.6

$

2.2

>100%

Adjusted Operating Profit2

$

211.6

$

46.6

>100%

Net Loss

$

(22.9

)

$

(33.9

)

32%

Net Loss per Diluted Share

$

(0.17

)

$

(0.25

)

32%

Adjusted Net Earnings2

$

145.4

$

2.7

>100%

Adjusted Net Earnings per Diluted Share2

$

1.05

$

0.02

>100%

EBITDA2

$

159.5

$

73.5

>100%

Adjusted EBITDA2

$

289.6

$

110.8

>100%

1Foreign exchange had a positive $35.1 million impact, or 4%, on second quarter 2021 revenue.

2See the financial tables accompanying this press release for a reconciliation of GAAP and non-GAAP financial measures.

Adjusted second quarter 2021 net earnings exclude the following after-tax amounts:

Second Quarter 2021 Major Segment and Brand Performance

Beginning with the first quarter 2021, Hasbro realigned its financial reporting segments and business units, in order to align its segment financial reporting more closely with its current business structure. The three principal reportable segments are: Consumer Products, Wizards of the Coast and Digital Gaming, and Entertainment. Reclassifications of certain prior year segment results have been made to conform to the current-year presentation. None of the segment changes impact the Company's previously reported consolidated net revenue, operating profits, EBITDA, net earnings or net earnings per share.

Major Segments

($ Millions)

Net Revenues

Operating Profit (Loss)

Adjusted

Operating Profit (Loss) 1

Q2 2021

Q2 2020

% Change

Q2 2021

Q2 2020

Q2 2021

Q2 2020

Consumer Products

$

689.2

$

519.5

33%

$

17.8

$

(45.3

)

$

17.8

$

(45.3

)

Wizards of the Coast and Digital Gaming

$

406.3

$

186.7

>100%

$

192.9

$

74.1

$

192.9

$

74.1

Entertainment

$

226.7

$

154.1

47%

$

(113.7

)

$

(13.5

)

$

9.9

$

9.1

1Reconciliations are included in the attached schedules under the heading "Reconciliation of Adjusted Operating Profit."

Brand Portfolio

Net Revenues ($ Millions)

Q2 2021

Q2 2020

% Change

Franchise Brands

$

649.9

$

376.9

72%

Partner Brands

$

212.0

$

138.3

53%

Hasbro Gaming1

$

147.1

$

137.0

7%

Emerging Brands

$

117.0

$

75.9

54%

TV/Film/Entertainment

$

196.2

$

132.2

48%

1Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, which are reported in the Franchise Brands portfolio, totaled $519.4 million for the second quarter 2021, up 63% compared to the respective period in 2020.

Revenues grew in each Brand Portfolio category. Franchise Brand revenues increased with gains in MAGIC: THE GATHERING, NERF, TRANSFORMERS, PLAY-DOH, BABY ALIVE and MY LITTLE PONY. Partner Brands revenue increased behind growth in Hasbro products for the Marvel portfolio, Lucasfilm's Star Wars and The Mandalorian, Disney Princess and Beyblade. Hasbro Gaming revenue increased versus the strong second quarter last year and versus 2019, led by DUNGEONS & DRAGONS and DUEL MASTERS, as well as the launch of FOOSKETBALL. Emerging Brands revenue was up including growth in PJ MASKS, PEPPA PIG, GI JOE, FURREAL FRIENDS and several other properties. TV/Film/Entertainment revenues grew with increased deliveries in scripted, unscripted and animated television as well as Music.

eOne Music Business

The sale of the eOne Music business was completed in early fiscal third quarter 2021. The results of the eOne Music business have been included in operating results for the second quarter 2021. Proceeds from the sale, which will be reflected in third quarter results, were approximately $397 million. In anticipation of the closing of the transaction, the Company repaid $250 million of debt at the end of the second quarter, and following the completion of the transaction, an additional $100 million at the beginning of the third quarter.

Dividend

The next quarterly cash dividend of $0.68 per common share was declared on May 20, 2021 and is payable on August 16, 2021 to shareholders of record at the close of business on August 2, 2021. During the second quarter, Hasbro paid $94.1 million in cash dividends to shareholders, bringing the year-to-date payments to $187.5 million.

Conference Call Webcast

Hasbro will webcast its first quarter 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 making the world a better place for all children, fans and families. Hasbro delivers immersive brand experiences for global audiences through consumer products, including toys and games; entertainment through eOne, its independent studio; and gaming, led by the team at Wizards of the Coast, an award-winning developer of tabletop and digital games best known for fantasy franchises MAGIC: THE GATHERING and DUNGEONS & DRAGONS.

The company’s unparalleled portfolio of approximately 1,500 brands includes MAGIC: THE GATHERING, NERF, MY LITTLE PONY, TRANSFORMERS, PLAY-DOH, MONOPOLY, BABY ALIVE, DUNGEONS & DRAGONS, POWER RANGERS, PEPPA PIG and PJ MASKS, as well as premier partner brands. For the past decade, Hasbro has been consistently recognized for its corporate citizenship, including being named one of the 100 Best Corporate Citizens by 3BL Media and one of the World’s Most Ethical Companies by Ethisphere Institute. Important business and brand updates are routinely shared on our Investor Relations website, Newsroom and social channels (@Hasbro on Twitter, Instagram, Facebook and LinkedIn.)

© 2021 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: our future performance and expectations for growth in 2021 and in future quarters; the ability to achieve our financial and business goals and objectives, including continued profitable growth; the expected adequacy and delivery of supply and operation of our third-party manufacturing facilities; product and entertainment plans, including the content and timing of product and content releases; marketing and promotional efforts; anticipated expenses; working capital; liquidity; and the anticipated impact of acquisitions and dispositions. 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 presentation or to update them to reflect events or circumstances occurring after the date of this presentation.

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 2021 impact of loss on assets held for sale and related transaction costs, income tax expense associated with the U.K. Finance Act 2021, purchased intangible amortization and stock compensation expense associated with acquisition-related grants, and for 2020, the impact of the eOne acquisition-related costs, purchased intangible amortization and restructuring charges. Also included in the financial tables are the non-GAAP financial measures of EBITDA, and 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 well as non-cash stock compensation. 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

(Tables Attached)

HASBRO, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Millions of Dollars)

June 27, 2021

June 28, 2020

ASSETS

Cash and Cash Equivalents

$

1,228.2

$

1,038.0

Accounts Receivable, Net

865.9

911.3

Inventories

499.6

564.2

Prepaid Expenses and Other Current Assets

543.2

672.2

Assets Held for Sale

479.5

Total Current Assets

3,616.4

3,185.7

Property, Plant and Equipment, Net

466.2

482.2

Goodwill

3,420.8

3,666.0

Other Intangible Assets, Net

1,248.3

1,559.1

Other Assets

1,350.5

1,329.1

Total Assets

$

10,102.2

$

10,222.1

LIABILITIES, NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY

Short-Term Borrowings

$

0.8

$

6.4

Current Portion of Long-Term Debt

189.6

378.6

Accounts Payable and Accrued Liabilities

1,778.9

1,596.6

Liabilities Held for Sale

76.3

Total Current Liabilities

2,045.6

1,981.6

Long-Term Debt

4,388.7

4,802.5

Other Liabilities

753.0

771.7

Total Liabilities

7,187.3

7,555.8

Redeemable Noncontrolling Interests

24.5

24.1

Total Shareholders' Equity

2,890.4

2,642.2

Total Liabilities, Noncontrolling Interests and Shareholders' Equity

$

10,102.2

$

10,222.1

HASBRO, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Millions of Dollars and Shares, Except Per Share Data)

Quarter Ended

Six Months Ended

June 27, 2021

% Net

Revenues

June 28, 2020

% Net

Revenues

June 27, 2021

% Net

Revenues

June 28, 2020

% Net

Revenues

Net Revenues

$

1,322.2

100.0

%

$

860.3

100.0

%

$

2,437.0

100.0

%

$

1,965.9

100.0

%

Costs and Expenses:

Cost of Sales

345.0

26.1

%

253.2

29.4

%

634.9

26.1

%

515.9

26.2

%

Program Cost Amortization

110.7

8.4

%

50.6

5.9

%

208.2

8.5

%

182.8

9.3

%

Royalties

111.5

8.4

%

97.4

11.3

%

220.4

9.0

%

210.2

10.7

%

Product Development

87.2

6.6

%

58.4

6.8

%

149.0

6.1

%

112.2

5.7

%

Advertising

105.4

8.0

%

72.3

8.4

%

193.3

7.9

%

174.0

8.9

%

Amortization of Intangibles

29.7

2.2

%

34.7

4.0

%

62.6

2.6

%

71.5

3.6

%

Selling, Distribution and Administration

354.3

26.8

%

281.2

32.7

%

642.9

26.4

%

560.3

28.5

%

Loss on Assets Held for Sale

101.8

7.7

%

0.0

%

101.8

4.2

%

0.0

%

Acquisition and Related Costs

0.0

%

10.3

1.2

%

0.0

%

160.1

8.1

%

Operating Profit (Loss)

76.6

5.8

%

2.2

0.3

%

223.9

9.2

%

(21.1

)

-1.1

%

Interest Expense

46.1

3.5

%

49.6

5.8

%

94.0

3.9

%

104.3

5.3

%

Other Income, Net

(10.6

)

-0.8

%

(3.7

)

-0.4

%

(40.7

)

-1.7

%

(9.7

)

-0.5

%

Earnings (Loss) before Income Taxes

41.1

3.1

%

(43.7

)

-5.1

%

170.6

7.0

%

(115.7

)

-5.9

%

Income Tax Expense (Benefit)

63.0

4.8

%

(10.8

)

-1.3

%

75.0

3.1

%

(14.9

)

-0.8

%

Net (Loss) Earnings

(21.9

)

-1.7

%

(32.9

)

-3.8

%

95.6

3.9

%

(100.8

)

-5.1

%

Net Earnings Attributable to Noncontrolling Interests

1.0

0.1

%

1.0

0.1

%

2.3

0.1

%

2.8

0.1

%

Net (Loss) Earnings Attributable to Hasbro, Inc.

$

(22.9

)

-1.7

%

$

(33.9

)

-3.9

%

$

93.3

3.8

%

$

(103.6

)

-5.3

%

Per Common Share

Net (Loss) Earnings

Basic

$

(0.17

)

$

(0.25

)

$

0.68

$

(0.75

)

Diluted

$

(0.17

)

$

(0.25

)

$

0.68

$

(0.75

)

Cash Dividends Declared

$

0.68

$

0.68

$

0.68

$

1.36

Weighted Average Number of Shares

Basic

137.8

137.2

137.8

137.2

Diluted

137.8

137.2

138.2

137.2

HASBRO, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Millions of Dollars)

Six Months Ended

June 27, 2021

June 28, 2020

Cash Flows from Operating Activities:

Net Earnings (Loss)

$

95.6

$

(100.8

)

Other Non-Cash Adjustments

419.3

366.9

Changes in Operating Assets and Liabilities

(39.6

)

(7.8

)

Net Cash Provided by Operating Activities

577.1

258.3

Cash Flows from Investing Activities:

Additions to Property, Plant and Equipment

(63.1

)

(64.0

)

Acquisition, Net of Cash Acquired

(4,403.9

)

Other

(3.2

)

13.1

Net Cash Utilized by Investing Activities

(66.3

)

(4,454.8

)

Cash Flows from Financing Activities:

Proceeds from Long-Term Debt

114.7

1,023.5

Repayments of Long-Term Debt

(635.0

)

(98.2

)

Net Repayments of Short-Term Borrowings

(6.3

)

(4.5

)

Stock-Based Compensation Transactions

9.4

1.8

Dividends Paid

(187.5

)

(186.2

)

Payments Related to Tax Withholding for Share-Based Compensation

(9.5

)

(5.7

)

Redemption of Equity Instruments

(47.4

)

Other

(4.2

)

(4.8

)

Net Cash (Utilized) Provided by Financing Activities

(718.4

)

678.5

Effect of Exchange Rate Changes on Cash

4.3

(24.4

)

Net Decrease in Cash Balances Classified as Held for Sale

(18.2

)

Net Decrease in Cash and Cash Equivalents

(221.5

)

(3,542.4

)

Cash and Cash Equivalents at Beginning of Year

1,449.7

4,580.4

Cash and Cash Equivalents at End of Quarter

$

1,228.2

$

1,038.0

HASBRO, INC.

SUPPLEMENTAL FINANCIAL DATA

SEGMENT RESULTS - AS REPORTED AND AS ADJUSTED

(Unaudited)

(Millions of Dollars)

Effective in the first quarter of 2021, the Company reorganized its reportable segments to Consumer Products, Wizards of the Coast and Digital Gaming, Entertainment, and Corporate and Other. For comparability, segment results for the quarter and six months ended June 28, 2020 are presented to align with the new reportable segments.

Operating Results

Quarter Ended June 27, 2021

Quarter Ended June 28, 2020

As Reported

Non-GAAP

Adjustments

Adjusted

As Reported

Non-GAAP

Adjustments

Adjusted

% Change

Total Company Results

External Net Revenues (1)

$

1,322.2

$

$

1,322.2

$

860.3

$

$

860.3

54%

Operating Profit

76.6

135.0

211.6

2.2

44.4

46.6

>100%

Operating Margin

5.8

%

10.2

%

16.0

%

0.3

%

5.2

%

5.4

%

EBITDA

159.5

130.1

289.6

73.5

37.3

110.8

>100%

Segment Results

Consumer Products:

External Net Revenues (2)

$

689.2

$

$

689.2

$

519.5

$

$

519.5

33%

Operating Profit (Loss)

17.8

17.8

(45.3

)

(45.3

)

>100%

Operating Margin

2.6

%

2.6

%

-8.7

%

-8.7

%

EBITDA

46.6

8.1

54.7

(11.9

)

9.1

(2.8

)

>100%

Wizards of the Coast and Digital Gaming:

External Net Revenues

406.3

406.3

186.7

186.7

>100%

Operating Profit

192.9

192.9

74.1

74.1

>100%

Operating Margin

47.5

%

47.5

%

39.7

%

39.7

%

EBITDA

206.9

3.1

210.0

76.6

2.3

78.9

>100%

Entertainment:

External Net Revenues (3)

226.7

226.7

154.1

154.1

47%

Operating (Loss) Profit

(113.7

)

123.6

9.9

(13.5

)

22.6

9.1

9%

Operating Margin

-50.2

%

54.5

%

4.4

%

-8.8

%

14.7

%

5.9

%

EBITDA

(87.2

)

106.7

19.5

9.4

1.4

10.8

81%

Corporate and Other:

Operating (Loss) Profit

(20.4

)

11.4

(9.0

)

(13.1

)

21.8

8.7

>-100%

EBITDA

(6.8

)

12.2

5.4

(0.6

)

24.5

23.9

>-100%

Quarter Ended

June 27, 2021

June 28, 2020

% Change

(1) Net Revenues by Brand Portfolio

Franchise Brands

$

649.9

$

376.9

72

%

Partner Brands

212.0

138.3

53

%

Hasbro Gaming (i)

147.1

137.0

7

%

Emerging Brands

117.0

75.9

54

%

TV/Film/Entertainment

196.2

132.2

48

%

Total

$

1,322.2

$

860.3

(i) Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, which are reported in the Franchise Brands portfolio, totaled $519.4 for the quarter ended June 27, 2021, up 63% from revenues of $319.0 for the quarter ended June 28, 2020.

Quarter Ended

June 27, 2021

June 28, 2020

% Change

(2) Consumer Products Segment Net Revenues by Major Geographic Region

North America

$

391.4

$

283.0

38

%

Europe

176.5

141.9

24

%

Asia Pacific

68.4

60.7

13

%

Latin America

52.9

33.9

56

%

Total

$

689.2

$

519.5

Quarter Ended

June 27, 2021

June 28, 2020

% Change

(3) Entertainment Segment Net Revenues by Category

Film and TV

$

164.3

$

108.9

51

%

Family Brands

26.1

18.8

39

%

Music and Other

36.3

26.4

38

%

Total

$

226.7

$

154.1

Operating Results

Six Months Ended June 27, 2021

Six Months Ended June 28, 2020

As Reported

Non-GAAP

Adjustments

Adjusted

As Reported

Non-GAAP

Adjustments

Adjusted

% Change

Total Company Results

External Net Revenues (4)

$

2,437.0

$

$

2,437.0

$

1,965.9

$

$

1,965.9

24%

Operating Profit (Loss)

223.9

161.8

385.7

(21.1

)

219.2

198.1

95%

Operating Margin

9.2

%

6.6

%

15.8

%

-1.1

%

11.2

%

10.1

%

EBITDA

394.8

146.8

541.6

116.8

197.9

314.7

72%

Segment Results

Consumer Products:

External Net Revenues (5)

$

1,343.1

$

$

1,343.1

$

1,092.0

$

$

1,092.0

23%

Operating Profit (Loss)

50.1

50.1

(55.0

)

(55.0

)

>100%

Operating Margin

3.7

%

3.7

%

-5.0

%

-5.0

%

EBITDA

106.0

14.6

120.6

(3.8

)

16.7

12.9

>100%

Wizards of the Coast and Digital Gaming:

External Net Revenues

648.5

648.5

397.3

397.3

63%

Operating Profit

302.9

302.9

169.9

169.9

78%

Operating Margin

46.7

%

46.7

%

42.8

%

42.8

%

EBITDA

319.2

5.7

324.9

173.7

4.2

177.9

83%

Entertainment:

External Net Revenues (6)

445.4

445.4

476.6

476.6

-7%

Operating (Loss) Profit

(96.7

)

148.5

51.8

(77.8

)

146.2

68.4

-24%

Operating Margin

-21.7

%

33.3

%

11.6

%

-16.3

%

30.7

%

14.4

%

EBITDA

(19.0

)

110.8

91.8

(24.9

)

100.7

75.8

21%

Corporate and Other:

Operating (Loss) Profit

(32.4

)

13.3

(19.1

)

(58.2

)

73.0

14.8

>-100%

EBITDA

(11.4

)

15.7

4.3

(28.2

)

76.3

48.1

>-100%

Six Months Ended

June 27, 2021

June 28, 2020

% Change

(4) Net Revenues by Brand Portfolio

Franchise Brands

$

1,141.4

$

773.4

48

%

Partner Brands

400.0

320.6

25

%

Hasbro Gaming (i)

283.4

277.1

2

%

Emerging Brands

221.7

170.1

30

%

TV/Film/Entertainment

390.5

424.7

-8

%

Total

$

2,437.0

$

1,965.9

(i) Hasbro's total gaming category, including all gaming revenue, most notably MAGIC: THE GATHERING and MONOPOLY, totaled $884.7 for the six months ended June 27, 2021, up 34% from revenues of $659.5 for the six months ended June 28, 2020.

Six Months Ended

June 27, 2021

June 28, 2020

% Change

(5) Consumer Products Segment Net Revenues by Major Geographic Region

North America

$

754.1

$

604.8

25

%

Europe

365.0

298.6

22

%

Asia Pacific

133.2

118.9

12

%

Latin America

90.8

69.7

30

%

Total

$

1,343.1

$

1,092.0

Six Months Ended

June 27, 2021

June 28, 2020

% Change

(6) Entertainment Segment Net Revenues by Category

Film and TV

$

330.7

$

372.9

-11

%

Family Brands

44.9

44.7

0

%

Music and Other

69.8

59.0

18

%

Total

$

445.4

$

476.6

HASBRO, INC.

SUPPLEMENTAL FINANCIAL DATA

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited)

(Millions of Dollars)

Reconciliation of Adjusted Operating Profit

Quarter Ended

Six Months Ended

June 27, 2021

June 28, 2020

June 27, 2021

June 28, 2020

Operating Profit (Loss)

$

76.6

$

2.2

$

223.9

$

(21.1

)

Consumer Products

17.8

(45.3

)

50.1

(55.0

)

Wizards of the Coast and Digital Gaming

192.9

74.1

302.9

169.9

Entertainment

(113.7

)

(13.5

)

(96.7

)

(77.8

)

Corporate and Other

(20.4

)

(13.1

)

(32.4

)

(58.2

)

Non-GAAP Adjustments (1)

$

135.0

$

44.4

$

161.8

$

219.2

Entertainment

123.6

22.6

148.5

146.2

Corporate and Other

11.4

21.8

13.3

73.0

Adjusted Operating Profit (Loss)

$

211.6

$

46.6

$

385.7

$

198.1

Consumer Products

17.8

(45.3

)

50.1

(55.0

)

Wizards of the Coast and Digital Gaming

192.9

74.1

302.9

169.9

Entertainment

9.9

9.1

51.8

68.4

Corporate and Other

(9.0

)

8.7

(19.1

)

14.8

(1) The Company's non-GAAP adjustments include the following:

Acquisition-related costs (i)

$

1.9

$

10.3

$

3.8

$

160.1

Acquired intangible amortization (ii)

21.8

22.6

46.7

47.6

Loss on assets held for sale and related costs (iii)

111.3

111.3

Severance (iv)

11.5

11.5

Total

$

135.0

$

44.4

$

161.8

$

219.2

(i) In association with the Company's acquisition of eOne, the Company incurred related expenses of $1.9 ($1.6 after-tax) and $3.8 ($3.3 after-tax) in the quarter and six months ended June 27, 2021, respectively, and $10.3 ($8.5 after-tax) and $160.1 ($136.0 after-tax) in the quarter and six months ended June 28, 2020, respectively, comprised of the following:

(a) In the quarter and six months ended June 27, 2021, the Company incurred stock compensation expense of $1.9 and $3.8 respectively, associated with acquisition-related grants. In 2021, this expense is included within Selling, Distribution and Administration.

(b) In the quarter and six months ended June 28, 2020, the Company incurred expenses of $10.3 and $160.1, respectively, comprised of 1) acquisition and integration costs of $4.0 and $99.7, 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 2) restructuring and related costs of $6.3 and $60.4, 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. In 2020, these expenses were included within Acquisition and Related Costs.

(ii) The Company incurred incremental intangible amortization costs related to the intangible assets acquired in the eOne acquisition.

(iii) On April 25, 2021, the Company entered into a definitive agreement to sell the eOne music business for an aggregate sales price of $385.0, subject to certain closing adjustments related to working capital and net debt. As such, the assets and liabilities of eOne music were revalued in the second quarter of 2021 and disclosed separately on the balance sheet. The charge of $111.3 is comprised of a goodwill impairment loss of $101.8 (included within Loss on Assets Held for Sale) and transaction costs of $9.5 (included within Selling, Distribution and Administration). The after-tax combined charge is $109.1.

(iv) In the quarter ended June 28, 2020, the Company incurred $11.5 of severance charges, associated with cost-savings initiatives within the Company's commercial and Film and TV businesses.

HASBRO, INC.

SUPPLEMENTAL FINANCIAL DATA

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited)

(Millions of Dollars)

Reconciliation of EBITDA and Adjusted EBITDA

Quarter Ended

Six Months Ended

June 27, 2021

June 28, 2020

June 27, 2021

June 28, 2020

Net (Loss) Earnings Attributable to Hasbro, Inc.

$

(22.9

)

$

(33.9

)

$

93.3

$

(103.6

)

Interest Expense

46.1

49.6

94.0

104.3

Income Tax Expense (Benefit)

63.0

(10.8

)

75.0

(14.9

)

Net Earnings Attributable to Noncontrolling Interests

1.0

1.0

2.3

2.8

Depreciation

42.6

32.9

67.6

56.7

Amortization of Intangibles

29.7

34.7

62.6

71.5

EBITDA

159.5

73.5

394.8

116.8

Non-GAAP Adjustments and Stock Compensation (1)

130.1

37.3

146.8

197.9

Adjusted EBITDA

$

289.6

$

110.8

$

541.6

$

314.7

(1) The Company's non-GAAP adjustments and stock compensation are comprised of the following:

Stock compensation

$

18.8

$

15.5

$

35.5

$

26.3

Acquisition-related costs

10.3

160.1

Loss on assets held for sale and related costs

111.3

111.3

Severance

11.5

11.5

Total

$

130.1

$

37.3

$

146.8

$

197.9

Adjusted EBITDA by Segment:

Consumer Products

$

54.7

$

(2.8

)

$

120.6

$

12.9

Wizards of the Coast and Digital Gaming

210.0

78.9

324.9

177.9

Entertainment

19.5

10.8

91.8

75.8

Corporate and Other

5.4

23.9

4.3

48.1

Total Adjusted EBITDA

$

289.6

$

110.8

$

541.6

$

314.7

Consumer Products:

Operating Profit (Loss)

$

17.8

$

(45.3

)

$

50.1

$

(55.0

)

Other Income (Expense)

1.5

1.2

7.7

(4.5

)

Depreciation

19.5

20.8

32.6

32.9

Amortization of Intangibles

7.8

11.4

15.6

22.8

EBITDA

46.6

(11.9

)

106.0

(3.8

)

Non-GAAP Adjustments and Stock Compensation

8.1

9.1

14.6

16.7

Adjusted EBITDA

$

54.7

$

(2.8

)

$

120.6

$

12.9

Wizards of the Coast and Digital Gaming:

Operating Profit

$

192.9

$

74.1

$

302.9

$

169.9

Other Income (Expense)

(0.6

)

0.3

(0.9

)

(0.7

)

Depreciation

14.6

2.2

17.2

4.5

EBITDA

206.9

76.6

319.2

173.7

Non-GAAP Adjustments and Stock Compensation

3.1

2.3

5.7

4.2

Adjusted EBITDA

$

210.0

$

78.9

$

324.9

$

177.9

Entertainment:

Operating Loss

$

(113.7

)

$

(13.5

)

$

(96.7

)

$

(77.8

)

Other Income (Expense)

2.3

(2.6

)

25.6

0.4

Depreciation

2.2

2.4

5.0

4.1

Amortization of Intangibles

22.0

23.1

47.1

48.4

EBITDA

(87.2

)

9.4

(19.0

)

(24.9

)

Non-GAAP Adjustments and Stock Compensation

106.7

1.4

110.8

100.7

Adjusted EBITDA

$

19.5

$

10.8

$

91.8

$

75.8

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

Quarter Ended

(all adjustments reported after-tax)

June 27, 2021

Diluted Per Share Amount

June 28, 2020

Diluted Per Share Amount

Net Loss Attributable to Hasbro, Inc.

$

(22.9

)

$

(0.17

)

$

(33.9

)

$

(0.25

)

Acquisition-related costs

1.6

0.01

8.5

0.06

Acquired intangible amortization

18.2

0.13

17.9

0.13

Loss on assets held for sale and related costs

109.1

0.79

Severance

10.2

0.07

UK Tax Reform (1)

39.4

0.29

Net Earnings Attributable to Hasbro, Inc., as Adjusted

$

145.4

$

1.05

$

2.7

$

0.02

Six Months Ended

(all adjustments reported after-tax)

June 27, 2021

Diluted Per Share Amount

June 28, 2020

Diluted Per Share Amount

Net Earnings (Loss) Attributable to Hasbro, Inc.

$

93.3

$

0.68

$

(103.6

)

$

(0.75

)

Acquisition-related costs

3.3

0.02

136.0

0.99

Acquired intangible amortization

38.7

0.28

37.8

0.28

Loss on assets held for sale and related costs

109.1

0.79

Severance

10.2

0.07

UK Tax Reform (1)

39.4

0.29

Net Earnings Attributable to Hasbro, Inc., as Adjusted

$

283.8

$

2.05

$

80.4

$

0.59

(1) In the second quarter of 2021, the Company recorded income tax expense of $39.4 as a result of the revaluation of the Company's UK deferred taxes in accordance with Finance Act 2021 enacted by the United Kingdom on June 10, 2021. Effective April 1, 2023, the new law increases the corporate income tax rate to 25% from 19%.

Investor Contact: Debbie Hancock | Hasbro, Inc. | (401) 727-5401 | [email protected]

Press Contact: Erin Pensa | Hasbro, Inc. | (401) 440-7627 | [email protected]

Source: Hasbro, Inc.

Categories

Business Wire Press Releases

Next Articles