Upgrade to SI Premium - Free Trial

Hasbro Reports Second Quarter 2023 Financial Results

August 3, 2023 6:30 AM

Announces Sale of eOne Film and TV Business to Lionsgate

PAWTUCKET, R.I.--(BUSINESS WIRE)-- Hasbro, Inc. (NASDAQ: HAS), a leading toy and game company, today reported financial results for the second quarter 2023.

"The Hasbro team delivered a solid second quarter, with revenue ahead of our expectations, significant reduction of inventory, and meaningful progress toward our transformation and cost savings programs," said Chris Cocks, Hasbro chief executive officer. "New products are delighting our fans around the world, including the return of FURBY and the release of MAGIC: THE GATHERING's Universes Beyond set, The Lord of the Rings: Tales of Middle-earth, which is already the second largest set in MAGIC's history. TRANSFORMERS entertainment and innovation is driving strong growth in the brand.

"Importantly, we announced an agreement to sell our eOne Film and TV business to Lionsgate, where it will be in good hands, and expect to close the transaction by year end," continued Cocks. "Storytelling is part of our mission, and Hasbro will keep producing compelling entertainment that helps bring our beloved brands to life. The sale allows us to focus on our core toy and game expertise, partner with the industry's best, and strengthen our balance sheet as we invest to drive long-term growth and return cash to shareholders."

"Through the first six months, our results have been at or above our plan," said Gina Goetter, Hasbro chief financial officer. "Looking at our full year, our Consumer Products segment remains on track and our Wizards of the Coast and Digital Gaming segment is performing better than expected. Positive proof points are emerging across a variety of our transformation initiatives as we lower costs, improve productivity, and reset Hasbro for profitable growth. Selling our eOne Film and TV business will give us greater focus and financial flexibility moving forward, including paying down a minimum of $400 million in floating rate debt."

Highlights

Second Quarter and First Half 2023 Financial Results

$ Millions, except earnings per share

Q2 2023

Q2 2022

% Change

1H 2023

1H 2022

% Change

Net Revenues1

$

1,210.0

$

1,339.2

-10%

$

2,211.0

$

2,502.3

-12%

Operating Profit (Loss)

$

(188.6)

$

219.1

>-100%

$

(170.7)

$

339.1

>-100%

Adjusted Operating Profit2

$

136.8

$

241.0

-43%

$

184.0

$

382.8

-52%

Net Earnings (Loss)

$

(235.0)

$

142.0

>-100%

$

(257.1)

$

203.2

>-100%

Net Earnings (Loss) per Diluted Share

$

(1.69)

$

1.02

>-100%

$

(1.85)

$

1.46

>-100%

Adjusted Net Earnings2

$

67.7

$

160.6

-58%

$

68.7

$

240.0

-71%

Adjusted Net Earnings per Diluted Share2

$

0.49

$

1.15

-57%

$

0.49

$

1.72

-72%

EBITDA2

$

(127.9)

$

285.4

>-100%

$

(55.5)

$

459.4

>-100%

Adjusted EBITDA2

$

198.6

$

308.3

-36%

$

297.3

$

500.4

-41%

1Foreign exchange had a negative $3.5 million and $19.3 million impact on second quarter and first half 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, $296.2 million ($279.9 million after tax) non-cash Goodwill and Asset impairment charges within the Entertainment segment.

Second Quarter and First Half 2023 Segment Performance

Q2 2023 Major Segments
($ Millions)

Net Revenues

Operating Profit
(Loss)

Adjusted
Operating Profit (Loss)1

Q2 2023

Q2 2022

% Change

Q2 2023

Q2 2022

Q2 2023

Q2 2022

Consumer Products

$

655.2

$

734.2

-11%

$

11.4

$

(6.5)

$

22.2

$

3.1

Wizards of the Coast and Digital Gaming

$

375.6

$

419.8

-11%

$

142.3

$

225.6

$

142.3

$

225.6

Entertainment

$

179.2

$

185.2

-3%

$

(324.2)

$

14.3

$

(20.8)

$

23.0

Corporate and Other

N/A

N/A

N/A

$

(18.1)

$

(14.3)

$

(6.9)

$

(10.7)

1H 2023 Major Segments
($ Millions)

Net Revenues

Operating Profit (Loss)

Adjusted
Operating Profit (Loss) 1

1H 2023

1H 2022

% Change

1H 2023

1H 2022

1H 2023

1H 2022

Consumer Products

$

1,175.6

$

1,407.0

-16%

$

(34.6)

$

2.1

$

(13.2)

$

22.0

Wizards of the Coast and Digital Gaming

$

670.8

$

682.6

-2%

$

219.1

$

332.0

$

219.1

$

332.0

Entertainment

$

364.6

$

412.7

-12%

$

(332.9)

$

26.5

$

(23.3)

$

44.0

Corporate and Other

N/A

N/A

N/A

$

(22.3)

$

(21.5)

$

1.4

$

(15.2)

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, $296.2 million ($279.9 million after tax) non-cash Goodwill and Asset impairment charges within the Entertainment segment.

Second Quarter 2023 Segment Commentary & FY 2023 Outlook

Consumer Products Segment

Wizards of the Coast and Digital Gaming Segment

Entertainment Segment

Second Quarter and First Half 2023 Brand Portfolio

Brand Performance1
($ Millions)

Net Revenues

Q2 2023

Q2 2022

% Change

1H 2023

1H 2022

% Change

Franchise Brands

$

788.4

$

826.0

-5%

$

1,401.8

$

1,476.4

-5%

Partner Brands

$

172.9

$

219.4

-21%

$

305.6

$

425.9

-28%

Portfolio Brands

$

107.1

$

135.8

-21%

$

199.1

$

248.4

-20%

Non-Hasbro Branded Film & TV

$

141.6

$

158.0

-10%

$

304.5

$

351.6

-13%

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

Second Quarter and First Half 2023 MAGIC: THE GATHERING and Hasbro Total Gaming

Net Revenues

$ Millions

Q2 2023

Q2 2022

% Change

1H 2023

1H 2022

% Change

MAGIC: THE GATHERING

$

311.0

$

365.5

-15%

$

540.1

$

562.7

-4%

Hasbro Total Gaming1

$

491.2

$

528.3

-7%

$

877.7

$

907.1

-3%

1Hasbro’s Total Gaming Category includes all gaming revenue, most notably MAGIC: THE GATHERING, Hasbro Gaming and DUNGEONS & DRAGONS.

MAGIC: THE GATHERING

Capital Priorities and Dividend

During the second quarter and year-to-date, Hasbro paid $97 million and $194 million, respectively, in cash dividends to shareholders. The next dividend of $0.70 per common share was previously declared and will be payable on August 15, 2023 to shareholders of record at the close of business on August 1, 2023.

The Company continues to target Debt to EBITDA ratio of 2.0 to 2.5 times. For 2023, progress is expected against this target. 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

In support of Hasbro's Blueprint 2.0 strategy, Hasbro implemented an Operational Excellence program to deliver $250-300 million in annualized run-rate cost savings by year-end 2025. In the first half 2023, the Company realized $84 million of savings and is on track to achieve $150 million of in-year cost savings for the full-year 2023

Company Outlook

The outlook across the Consumer Products Segment is unchanged and Wizards of the Coast and Digital Gaming Segment revenue outlook is higher than prior guidance. Entertainment Segment guidance is updated to reflect the reality of the writers' and actors' strikes on the eOne Film and TV business. The updated guidance assumes 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:

The Company continues to expect:

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 second quarter 2023 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 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 products, gaming and entertainment launches; anticipated cost savings; financial targets; anticipated financial performance for 2023; and expectations relating to the announced sale of the 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)

July 2, 2023

June 26, 2022

ASSETS

Cash and Cash Equivalents

$

216.6

$

628.2

Accounts Receivable, Net

877.0

870.5

Inventories

731.3

867.5

Prepaid Expenses and Other Current Assets

684.1

719.2

Total Current Assets

2,509.0

3,085.4

Property, Plant and Equipment, Net

515.4

409.9

Goodwill

3,239.2

3,483.2

Other Intangible Assets, Net

724.8

1,156.9

Other Assets

1,621.3

1,367.6

Total Assets

$

8,609.7

$

9,503.0

LIABILITIES, NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY

Short-Term Borrowings

$

148.2

$

98.0

Current Portion of Long-Term Debt

69.4

137.0

Accounts Payable and Accrued Liabilities

1,732.8

1,923.2

Total Current Liabilities

1,950.4

2,158.2

Long-Term Debt

3,668.5

3,739.0

Other Liabilities

520.6

570.0

Total Liabilities

6,139.5

6,467.2

Redeemable Noncontrolling Interests

23.0

Total Shareholders' Equity

2,470.2

3,012.8

Total Liabilities, Noncontrolling Interests and Shareholders' Equity

$

8,609.7

$

9,503.0

(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

Six Months Ended

July 2, 2023

% Net

Revenues

June 26, 2022

% Net

Revenues

July 2, 2023

% Net

Revenues

June 26, 2022

% Net

Revenues

Net Revenues

$

1,210.0

100.0

%

$

1,339.2

100.0

%

$

2,211.0

100.0

%

$

2,502.3

100.0

%

Costs and Expenses:

Cost of Sales

352.2

29.1

%

411.5

30.7

%

637.5

28.8

%

744.6

29.8

%

Program Cost Amortization

134.4

11.1

%

80.7

6.0

%

256.9

11.6

%

219.2

8.8

%

Royalties

119.9

9.9

%

110.1

8.2

%

188.9

8.5

%

200.2

8.0

%

Product Development

72.4

6.0

%

79.2

5.9

%

155.7

7.0

%

148.8

5.9

%

Advertising

85.1

7.0

%

84.2

6.3

%

167.9

7.6

%

161.8

6.5

%

Amortization of Intangibles

22.8

1.9

%

27.2

2.0

%

45.9

2.1

%

54.3

2.2

%

Selling, Distribution and Administration

380.6

31.5

%

327.2

24.4

%

697.7

31.6

%

634.3

25.3

%

Impairment of Goodwill

231.2

19.1

%

0.0

%

231.2

10.5

%

0.0

%

Operating Profit (Loss)

(188.6

)

-15.6

%

219.1

16.4

%

(170.7

)

-7.7

%

339.1

13.6

%

Interest Expense

46.6

3.9

%

41.7

3.1

%

92.9

4.2

%

83.3

3.3

%

Other Expense (Income), Net

(7.3

)

-0.6

%

(2.5

)

-0.2

%

(14.7

)

-0.7

%

(4.3

)

-0.2

%

Earnings (Loss) before Income Taxes

(227.9

)

-18.8

%

179.9

13.4

%

(248.9

)

-11.3

%

260.1

10.4

%

Income Tax Expense

7.0

0.6

%

39.4

2.9

%

7.7

0.3

%

56.7

2.3

%

Net Earnings (Loss)

(234.9

)

-19.4

%

140.5

10.5

%

(256.6

)

-11.6

%

203.4

8.1

%

Net Earnings (Loss) Attributable to Noncontrolling Interests

0.1

0.0

%

(1.5

)

-0.1

%

0.5

0.0

%

0.2

0.0

%

Net Earnings (Loss) Attributable to Hasbro, Inc.

$

(235.0

)

-19.4

%

$

142.0

10.6

%

$

(257.1

)

-11.6

%

$

203.2

8.1

%

Per Common Share

Net Earnings (Loss)

Basic

$

(1.69

)

$

1.02

$

(1.85

)

$

1.46

Diluted

$

(1.69

)

$

1.02

$

(1.85

)

$

1.46

Cash Dividends Declared

$

0.70

$

0.70

$

1.40

$

1.40

Weighted Average Number of Shares

Basic

138.8

139.0

138.7

139.2

Diluted

139.0

139.2

138.8

139.4

(1) Amounts may not sum due to rounding

HASBRO, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (1)

(Unaudited)

(Millions of Dollars)

Six Months Ended

July 2, 2023

June 26, 2022

Cash Flows from Operating Activities:

Net Earnings (Loss)

$

(256.6

)

$

203.4

Impairment of Goodwill

231.2

Other Non-Cash Adjustments

432.1

337.3

Changes in Operating Assets and Liabilities

(287.5

)

(392.9

)

Net Cash Provided by Operating Activities

119.2

147.8

Cash Flows from Investing Activities:

Additions to Property, Plant and Equipment

(112.1

)

(75.8

)

Investments and Acquisitions

(146.3

)

Other

(3.7

)

9.5

Net Cash Utilized by Investing Activities

(115.8

)

(212.6

)

Cash Flows from Financing Activities:

Proceeds from Long-Term Debt

1.6

2.1

Repayments of Long-Term Debt

(90.7

)

(152.5

)

Net Proceeds from Short-Term Borrowings

6.6

97.2

Purchases of Common Stock

(124.0

)

Stock-Based Compensation Transactions

74.2

Dividends Paid

(193.8

)

(191.9

)

Payments Related to Tax Withholding for Share-Based Compensation

(14.5

)

(19.6

)

Other

(5.4

)

(5.4

)

Net Cash Utilized by Financing Activities

(296.2

)

(319.9

)

Effect of Exchange Rate Changes on Cash

(3.7

)

(6.3

)

Net Decrease in Cash and Cash Equivalents

(296.5

)

(391.0

)

Cash and Cash Equivalents at Beginning of Year

513.1

1,019.2

Cash and Cash Equivalents at End of Period

$

216.6

$

628.2

(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 July 2, 2023

Quarter Ended June 26, 2022

As Reported

Non-GAAP

Adjustments

Adjusted

As Reported

Non-GAAP

Adjustments

Adjusted

%

Change

Total Company Results

External Net Revenues (1)

$

1,210.0

$

$

1,210.0

$

1,339.2

$

$

1,339.2

-10

%

Operating Profit (Loss)

(188.6

)

325.4

136.8

219.1

21.9

241.0

-43

%

Operating Margin

-15.6

%

26.9

%

11.3

%

16.4

%

1.6

%

18.0

%

Segment Results

Consumer Products:

External Net Revenues (2)

$

655.2

$

$

655.2

$

734.2

$

$

734.2

-11

%

Operating Profit (Loss)

11.4

10.8

22.2

(6.5

)

9.6

3.1

>100

%

Operating Margin

1.7

%

1.6

%

3.4

%

(0.9

)%

1.3

%

0.4

%

Wizards of the Coast and Digital Gaming:

External Net Revenues (3)

$

375.6

$

$

375.6

$

419.8

$

$

419.8

-11

%

Operating Profit

142.3

142.3

225.6

225.6

-37

%

Operating Margin

37.9

%

37.9

%

53.7

%

53.7

%

Entertainment:

External Net Revenues (4)

$

179.2

$

$

179.2

$

185.2

$

$

185.2

-3

%

Operating Profit (Loss)

(324.2

)

303.4

(20.8

)

14.3

8.7

23.0

>-100

%

Operating Margin

>-100

%

>100

%

-11.6

%

7.7

%

4.7

%

12.4

%

Corporate and Other:

Operating Profit (Loss)

$

(18.1

)

$

11.2

$

(6.9

)

$

(14.3

)

$

3.6

$

(10.7

)

36

%

(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 net revenues and operating profit under the realigned structure.

Net Revenues

Quarter Ended

July 2, 2023

June 26, 2022

% Change

Net Revenues by Brand Portfolio

Franchise Brands (a)

$

788.4

$

826.0

-5

%

Partner Brands

172.9

219.4

-21

%

Portfolio Brands

107.1

135.8

-21

%

Non-Hasbro Branded Film & TV

141.6

158.0

-10

%

Total

$

1,210.0

$

1,339.2

(a) Franchise Brands include: DUNGEONS & DRAGONS, Hasbro Gaming, MAGIC: THE GATHERING, NERF, PEPPA PIG, PLAY-DOH and TRANSFORMERS.

Net Revenues

Quarter Ended

July 2, 2023

June 26, 2022

% Change

MAGIC: THE GATHERING

$

311.0

$

365.5

-15

%

Hasbro Total Gaming (b)

491.2

528.3

-7

%

(b) Hasbro Total Gaming includes all gaming revenue, most notably DUNGEONS & DRAGONS, MAGIC: THE GATHERING and Hasbro Gaming.

Net Revenues

Quarter Ended

July 2, 2023

June 26, 2022

% Change

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

North America

$

382.0

$

433.3

-12

%

Europe

131.9

162.1

-19

%

Asia Pacific

66.4

66.6

0

%

Latin America

74.9

72.2

4

%

Total

$

655.2

$

734.2

Quarter Ended

July 2, 2023

June 26, 2022

% Change

(3) Wizards of the Coast and Digital Gaming Net Revenues by Category

Tabletop Gaming

$

298.5

$

361.8

-17

%

Digital and Licensed Gaming

77.1

58.0

33

%

Total

$

375.6

$

419.8

Quarter Ended

July 2, 2023

June 26, 2022

% Change

(4) Entertainment Segment Net Revenues by Category

Film and TV

$

153.3

$

148.2

3

%

Family Brands

25.9

22.8

14

%

Music and Other

14.2

-100

%

Total

$

179.2

$

185.2

Operating Results

Six Months Ended July 2, 2023

Six Months Ended June 26, 2022

As Reported

Non-GAAP

Adjustments

Adjusted

As Reported

Non-GAAP

Adjustments

Adjusted

% Change

Total Company Results

External Net Revenues (5)

$

2,211.0

$

$

2,211.0

$

2,502.3

$

$

2,502.3

-12

%

Operating Profit (Loss)

(170.7

)

354.7

184.0

339.1

43.7

382.8

-52

%

Operating Margin

(7.7

)%

16.0

%

8.3

%

13.6

%

1.7

%

15.3

%

Segment Results

Consumer Products:

External Net Revenues (6)

$

1,175.6

$

$

1,175.6

$

1,407.0

$

$

1,407.0

-16

%

Operating Profit (Loss)

(34.6

)

21.4

(13.2

)

2.1

19.9

22.0

>-100

%

Operating Margin

(2.9

)%

1.8

%

(1.1

)%

0.1

%

1.4

%

1.6

%

Wizards of the Coast and Digital Gaming:

External Net Revenues (7)

$

670.8

$

$

670.8

$

682.6

$

$

682.6

-2

%

Operating Profit

219.1

219.1

332.0

332.0

-34

%

Operating Margin

32.7

%

32.7

%

48.6

%

48.6

%

Entertainment:

External Net Revenues (8)

$

364.6

$

$

364.6

$

412.7

$

$

412.7

-12

%

Operating Profit (Loss)

(332.9

)

309.6

(23.3

)

26.5

17.5

44.0

>-100

%

Operating Margin

-91.3

%

84.9

%

(6.4

)%

6.4

%

4.2

%

10.7

%

Corporate and Other:

Operating Profit (Loss)

$

(22.3

)

$

23.7

$

1.4

$

(21.5

)

$

6.3

$

(15.2

)

>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 net revenues and operating profit under the realigned structure.

Net Revenues

Six Months Ended

July 2, 2023

June 26, 2022

% Change

Net Revenues by Brand Portfolio

Franchise Brands (a)

$

1,401.8

$

1,476.4

-5

%

Partner Brands

305.6

425.9

-28

%

Portfolio Brands

199.1

248.4

-20

%

Non-Hasbro Branded Film & TV

304.5

351.6

-13

%

Total

$

2,211.0

$

2,502.3

(a) Franchise Brands include: DUNGEONS & DRAGONS, Hasbro Gaming, MAGIC: THE GATHERING, NERF, PEPPA PIG, PLAY-DOH and TRANSFORMERS

Net Revenues

Six Months Ended

July 2, 2023

June 26, 2022

% Change

MAGIC: THE GATHERING

$

540.1

$

562.7

-4

%

Hasbro Total Gaming (b)

877.7

907.1

-3

%

(b) Hasbro Total Gaming includes all gaming revenue, most notably DUNGEONS & DRAGONS, MAGIC: THE GATHERING and Hasbro Gaming.

Six Months Ended

July 2, 2023

June 26, 2022

% Change

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

North America

$

661.1

$

838.5

-21

%

Europe

263.5

338.8

-22

%

Asia Pacific

129.7

118.8

9

%

Latin America

121.3

110.9

9

%

Total

$

1,175.6

$

1,407.0

Six Months Ended

July 2, 2023

June 26, 2022

% Change

(7) Wizards of the Coast and Digital Gaming Net Revenues by Category

Tabletop Gaming

$

516.4

$

554.0

-7

%

Digital and Licensed Gaming

154.4

128.6

20

%

Total

$

670.8

$

682.6

Six Months Ended

July 2, 2023

June 26, 2022

% Change

(8) Entertainment Segment Net Revenues by Category

Film and TV

$

321.7

$

338.4

-5

%

Family Brands

42.9

46.0

-7

%

Music and Other

28.3

-100

%

Total

$

364.6

$

412.7

(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

Six Months Ended

July 2, 2023

June 26, 2022

July 2, 2023

June 26, 2022

Net Earnings (Loss) Attributable to Hasbro, Inc.

$

(235.0

)

$

142.0

$

(257.1

)

$

203.2

Interest Expense

46.6

41.7

92.9

83.3

Income Tax Expense

7.0

39.4

7.7

56.7

Net Earnings (Loss) Attributable to Noncontrolling Interests

0.1

(1.5

)

0.5

0.2

Depreciation

30.6

36.6

54.6

61.7

Amortization of Intangibles

22.8

27.2

45.9

54.3

EBITDA

$

(127.9

)

$

285.4

$

(55.5

)

$

459.4

Non-GAAP Adjustments and Stock Compensation (2)

326.5

22.9

352.8

41.0

Adjusted EBITDA

$

198.6

$

308.3

$

297.3

$

500.4

(2) Non-GAAP Adjustments and Stock Compensation are comprised of the following:

Stock compensation

$

19.2

$

22.9

$

34.9

$

41.0

Operational Excellence charges

10.4

21.0

Blueprint 2.0 implementation charges

0.7

0.7

Impairment of Goodwill and Intangible Assets

296.2

296.2

Total

$

326.5

$

22.9

$

352.8

$

41.0

(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

Six Months Ended

July 2, 2023

June 26, 2022

July 2, 2023

June 26, 2022

Operating Profit (Loss)

$

(188.6

)

$

219.1

$

(170.7

)

$

339.1

Consumer Products

11.4

(6.5

)

(34.6

)

2.1

Wizards of the Coast and Digital Gaming

142.3

225.6

219.1

332.0

Entertainment

(324.2

)

14.3

(332.9

)

26.5

Corporate and Other

(18.1

)

(14.3

)

(22.3

)

(21.5

)

Non-GAAP Adjustments (2)

$

325.4

$

21.9

$

354.7

$

43.7

Consumer Products

10.8

9.6

21.4

19.9

Entertainment

303.4

8.7

309.6

17.5

Corporate and Other

11.2

3.6

23.7

6.3

Adjusted Operating Profit (Loss)

$

136.8

$

241.0

$

184.0

$

382.8

Consumer Products

22.2

3.1

(13.2

)

22.0

Wizards of the Coast and Digital Gaming

142.3

225.6

219.1

332.0

Entertainment

(20.8

)

23.0

(23.3

)

44.0

Corporate and Other

(6.9

)

(10.7

)

1.4

(15.2

)

(2) Non-GAAP Adjustments include the following:

Acquisition-related costs (i)

$

$

3.6

$

1.9

$

6.3

Acquired intangible amortization (ii)

18.1

18.3

34.9

37.4

Operational Excellence charges (iii)

Transformation office and consultant fees

10.4

21.0

Blueprint 2.0 implementation charges (iv)

eOne TV and Film business sale process charges (a)

0.7

0.7

Impairment of Goodwill and Intangible Assets (v)

296.2

296.2

Total

$

325.4

$

21.9

$

354.7

$

43.7

(i) In association with the Company's acquisition of eOne, the Company incurred stock compensation expenses of $1.9 ($1.7 after-tax) in the six months ended July 2, 2023, and $3.6 ($3.2 after-tax) and $6.3 ($5.6 after-tax) in the quarter and six months ended June 26, 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) Program related consultant and transformation office fees of $10.4 ($8.0 after tax) and $21.0 ( ($16.1 after-tax) for the quarter and six months ended July 2, 2023, are included within Selling, Distribution and Administration within the Corporate and Other segment. 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.

(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. Charges recognized in Selling, Distribution and Administration, as the Company implements the new strategy are $0.7 ($0.5 after tax) for the quarter and six months ended July 2, 2023, consisting of:

(a) eOne TV and Film business sale process charges of $0.7 ($0.5 after-tax) for the quarter and six months ended July 2, 2023, 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.

(v) Non-cash Goodwill and Asset impairment charges of $296.2 ($279.9 after tax) for quarter and six months ended July 2, 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 is included in Selling, Distribution and Administration.

(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)

July 2, 2023

Diluted Per

Share Amount

June 26, 2022

Diluted Per

Share Amount

Net Earnings (Loss) Attributable to Hasbro, Inc.

$

(235.0

)

$

(1.69

)

$

142.0

$

1.02

Acquisition and related costs

3.3

0.02

Acquired intangible amortization

14.3

0.10

15.3

0.11

Operational Excellence charges

8.0

0.06

Blueprint 2.0 implementation charges

0.5

Impairment of Goodwill and Intangible Assets

279.9

2.01

Net Earnings Attributable to Hasbro, Inc., as Adjusted

$

67.7

$

0.49

$

160.6

$

1.15

Six Months Ended

(all adjustments reported after-tax)

July 2, 2023

Diluted Per

Share Amount

June 26, 2022

Diluted Per

Share Amount

Net Earnings (Loss) Attributable to Hasbro, Inc.

$

(257.1

)

$

(1.85

)

$

203.2

$

1.46

Acquisition and related costs

1.7

0.01

5.6

0.04

Acquired intangible amortization

27.6

0.20

31.2

0.22

Operational Excellence charges

16.1

0.12

Blueprint 2.0 implementation charges

0.5

Impairment of Goodwill and Intangible Assets

279.9

2.02

Net Earnings Attributable to Hasbro, Inc., as Adjusted

$

68.7

$

0.49

$

240.0

$

1.72

(1) Amounts may not sum due to rounding

Investors: Debbie Hancock | Hasbro, Inc. | (401) 727-5464 | [email protected]

Media: Roberta Thomson | Hasbro, Inc. | (650) 285-9721 | [email protected]

Source: Hasbro, Inc.

Categories

Business Wire Press Releases

Next Articles