Upgrade to SI Premium - Free Trial

Hasbro Reports Fourth Quarter and Full Year 2024 Financial Results

February 20, 2025 6:30 AM

Company Reports Improved Profitability and Earnings Growth

Issues 2025 Guidance and Declares Quarterly Dividend

PAWTUCKET, R.I.--(BUSINESS WIRE)-- Hasbro, Inc. (NASDAQ: HAS), a leading games, IP, and toy company, today reported financial results for the fourth quarter and full year 2024.

“I’m proud of our team for delivering what we promised in 2024: we grew in games and licensing, stepped up our operational efficiency, and vastly improved the performance of our toy business,” said Chris Cocks, Hasbro’s Chief Executive Officer. “In 2025, we’re excited to bring a stellar lineup of toys and games to fans, expanding the reach of our IP through outstanding partnerships while we continue to focus on operational rigor and anticipating the future of play.”

“The Hasbro team delivered our 2024 plan, significantly improved profitability and strengthened the balance sheet while continuing to invest in the business and return cash to shareholders,” said Gina Goetter, Hasbro’s Chief Financial Officer and Chief Operating Officer. “We are optimistic about growth opportunities in 2025 and beyond as we execute our strategy behind a powerful portfolio of brands.”

Full Year 2024 Highlights

Full Year 2024 Segment Details

Wizards of the Coast and Digital Gaming Segment

Consumer Products Segment

Entertainment Segment

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

Fourth Quarter 2024 Highlights

2025 Company Outlook1

For the full year, the Company expects:

2024 Capital Allocation priorities:

Details on Hasbro's Playing to Win strategy and medium-term objectives can be found in the press release issued this morning, Hasbro Unveils New Strategy-Playing to Win.

Dividend Announcement

The Board of Directors has declared a quarterly cash dividend of $0.70 per common share payable on March 12, 2025, to shareholders of record at the close of business on March 3, 2025.

1Our guidance includes the anticipated impact of US tariffs on imports from China and potential tariffs on Mexico and Canada imports as announced on February 1, 2025, and reflects mitigating actions we plan to take including leveraging the strength of our supply chain and potential pricing. It does not reflect any further tariff actions by the US or other countries after February 1, 2025, as the impacts of such actions remain uncertain.

Adjusted operating margin, adjusted EBITDA and constant currency are non-GAAP financial measures, for more information, see below under the heading Non-GAAP Financial Measures.

Conference Call Webcast

Hasbro will webcast its fourth quarter and full year 2024 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 games, IP and toy company whose mission is to create joy and community through the magic of play. With over 164 years of expertise, Hasbro delivers groundbreaking play experiences and reaches over 500 million kids, families and fans around the world, through physical and digital games, video games, toys, licensed consumer products, location-based entertainment, film, TV and more.

Through its franchise-first approach, Hasbro unlocks value from both new and legacy IP, including MAGIC: THE GATHERING, DUNGEONS & DRAGONS, MONOPOLY, HASBRO GAMES, NERF, TRANSFORMERS, PLAY-DOH and PEPPA PIG, as well as premier partner brands. Powered by its portfolio of thousands of iconic marks and a diversified network of partners and subsidiary studios, Hasbro brings fans together wherever they are, from tabletop to screen.

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, a 2025 JUST Capital Industry Leader, one of the 50 Most Community-Minded Companies in the U.S. by the Civic 50, and a Brand that Matters by Fast Company. For more information, visit https://corporate.hasbro.com or @Hasbro on LinkedIn.

© 2025 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; anticipated cost savings; and financial targets and guidance. 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 operating margin, Adjusted net earnings and Adjusted net earnings per diluted share, which exclude, where applicable, acquisition-related costs, acquired intangible amortization, strategic transformation initiatives, restructuring and severance costs, loss on disposal of business, eOne Film and TV business divestiture related costs, net loss on Discovery impairment and certain non-cash asset impairment costs. 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 attributable to noncontrolling interests, depreciation and amortization of intangibles. Adjusted EBITDA also excludes strategic transformation initiatives, restructuring and severance costs, loss on disposal of business, eOne Film and TV business divestiture related costs, net loss on Discovery impairment, 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, Adjusted operating profit and Adjusted operating margin 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. Constant currency is also a non-GAAP financial measure. The impact of changes in foreign currency exchange rates used to translate the consolidated statements of operations is quantified by translating the current or future 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

(Tables Attached)

HASBRO, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (1)

(Unaudited)

(Millions of Dollars)

December 29, 2024

December 31, 2023

ASSETS

Cash and Cash Equivalents

$

695.0

$

545.4

Accounts Receivable, Net

919.8

1,029.3

Inventories

274.2

332.0

Prepaid Expenses and Other Current Assets

353.5

416.9

Total Current Assets

2,242.5

2,323.6

Property, Plant and Equipment, Net

302.6

334.3

Goodwill

2,278.2

2,279.2

Other Intangible Assets, Net

518.4

587.5

Other Assets

998.6

1,016.3

Total Assets

$

6,340.3

$

6,540.9

LIABILITIES, NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY

Current Portion of Long-Term Debt

$

$

500.0

Accounts Payable and Accrued Liabilities

1,401.3

1,556.4

Total Current Liabilities

1,401.3

2,056.4

Long-Term Debt

3,380.8

2,965.8

Other Liabilities

373.2

431.7

Total Liabilities

5,155.3

5,453.9

Total Shareholders’ Equity

1,185.0

1,087.0

Total Liabilities, Noncontrolling Interests and Shareholders’ Equity

$

6,340.3

$

6,540.9

(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)

Three Months Ended

Year Ended

December 29, 2024

December 31, 2023

December 29, 2024

December 31, 2023

Amount

% of Net Revenues

Amount

% of Net Revenues

Amount

% of Net Revenues

Amount

% of Net Revenues

Net revenues

$

1,101.6

100.0

%

$

1,288.9

100.0

%

$

4,135.5

100.0

%

$

5,003.3

100.0

%

Costs and expenses

Cost of sales

358.7

32.6

%

574.0

44.5

%

1,179.5

28.5

%

1,706.0

34.1

%

Program cost amortization

24.8

2.3

%

123.6

9.6

%

49.3

1.2

%

448.9

9.0

%

Royalties

80.0

7.3

%

132.5

10.3

%

284.2

6.9

%

428.3

8.6

%

Product development

81.9

7.4

%

74.5

5.8

%

294.1

7.1

%

306.9

6.1

%

Advertising

105.7

9.6

%

108.6

8.4

%

319.5

7.7

%

358.4

7.2

%

Amortization of intangible assets

17.1

1.6

%

17.9

1.4

%

68.3

1.7

%

83.0

1.7

%

Impairment of goodwill

0.0

%

960.0

74.5

%

0.0

%

1,191.2

23.8

%

Loss on disposal of business

13.0

1.2

%

66.0

5.1

%

37.4

0.9

%

539.0

10.8

%

Selling, distribution and administration

360.6

32.7

%

430.4

33.4

%

1,213.2

29.3

%

1,480.4

29.6

%

Total costs and expenses

1,041.8

94.6

%

2,487.5

>100%

3,445.5

83.3

%

6,542.1

>100%

Operating profit (loss)

59.8

5.4

%

(1,198.6

)

-93.0

%

690.0

16.7

%

(1,538.8

)

-30.8

%

Non-operating (income) expense

Interest expense

43.5

3.9

%

46.3

3.6

%

171.2

4.1

%

186.3

3.7

%

Interest income

(11.3

)

-1.0

%

(7.4

)

-0.6

%

(47.3

)

-1.1

%

(23.0

)

-0.5

%

Other (Income) expense, net

84.8

7.7

%

7.7

0.6

%

69.1

1.7

%

7.0

0.1

%

Total non-operating expense, net

117.0

10.6

%

46.6

3.6

%

193.0

4.7

%

170.3

3.4

%

Earnings (loss) before income taxes

(57.2

)

-5.2

%

(1,245.2

)

-96.6

%

497.0

12.0

%

(1,709.1

)

-34.2

%

Income tax expense (benefit)

(30.7

)

-2.8

%

(184.4

)

-14.3

%

102.6

2.5

%

(221.3

)

-4.4

%

Net earnings (loss)

(26.5

)

-2.4

%

(1,060.8

)

-82.3

%

394.4

9.5

%

(1,487.8

)

-29.7

%

Net earnings attributable to noncontrolling interests

7.8

0.7

%

0.3

0.0

%

8.8

0.2

%

1.5

0.0

%

Net earnings (loss) attributable to Hasbro, Inc.

$

(34.3

)

-3.1

%

$

(1,061.1

)

-82.3

%

$

385.6

9.3

%

$

(1,489.3

)

-29.8

%

Net Earnings (Loss) per common share:

Basic

$

(0.25

)

$

(7.64

)

$

2.77

$

(10.73

)

Diluted

$

(0.25

)

$

(7.64

)

$

2.75

$

(10.73

)

Cash Dividends Declared

$

0.70

$

0.70

$

2.10

$

2.80

Weighted Average Number of Shares

Basic

139.6

138.9

139.4

138.8

Diluted

139.6

138.9

140.3

138.8

(1) Amounts may not sum due to rounding

HASBRO, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (1)

(Unaudited)

(Millions of Dollars)

Year Ended

December 29, 2024

December 31, 2023

Cash Flows from Operating Activities:

Net Earnings (Loss)

$

394.4

$

(1,487.8

)

Impairment of Goodwill

1,191.2

Loss on Disposal of Business

37.4

539.0

Other Non-Cash Adjustments

356.1

689.6

Changes in Operating Assets and Liabilities

59.5

(206.4

)

Net Cash Provided by Operating Activities

847.4

725.6

Cash Flows from Investing Activities:

Additions to Property, Plant and Equipment

(87.2

)

(135.5

)

Additions to Software Development

(110.3

)

(73.8

)

Net (Settlement) Proceeds from Sale of Business

(12.0

)

329.6

Purchase of Investments

(571.0

)

Maturity of Investments

583.0

Other

(6.2

)

(2.7

)

Net Cash (Utilized) Provided by Investing Activities

(203.7

)

117.6

Cash Flows from Financing Activities:

Proceeds from Long-Term Debt

498.6

2.6

Repayments of Long-Term Debt

(581.3

)

(359.6

)

Net (Repayments of) Proceeds from Short-Term Borrowings

(41.6

)

Stock-Based Compensation Transactions

7.6

Dividends Paid

(389.9

)

(388.0

)

Payments Related to Tax Withholding for Share-Based Compensation

(14.4

)

(16.8

)

Debt Issuance Costs

(5.3

)

Other

(12.8

)

(14.7

)

Net Cash Utilized by Financing Activities

(497.5

)

(818.1

)

Effect of Exchange Rate Changes on Cash

3.4

7.2

Net Increase in Cash and Cash Equivalents

149.6

32.3

Cash and Cash Equivalents at Beginning of Year

545.4

513.1

Cash and Cash Equivalents at End of Year

$

695.0

$

545.4

(1) Amounts may not sum due to rounding

HASBRO, INC.

SEGMENT RESULTS - AS REPORTED AND AS ADJUSTED (1)

(Unaudited)

(Millions of Dollars)

Three Months Ended December 29, 2024

Three Months Ended December 31, 2023

Operating Results

As Reported

Non-GAAP Adjustments

Adjusted

As Reported

Non-GAAP Adjustments

Adjusted

% Change

Total Company Results

External Net Revenues

$

1,101.6

$

$

1,101.6

$

1,288.9

$

$

1,288.9

-15%

Operating Profit (Loss)

59.8

52.9

112.7

(1,198.6

)

1,148.5

(50.1

)

>100%

Operating Margin

5.4

%

4.8

%

10.2

%

-93.0

%

89.1

%

-3.9

%

Segment Results

Consumer Products:

External Net Revenues

$

746.3

$

$

746.3

$

753.9

$

$

753.9

-1%

Operating Profit (Loss)

50.5

9.1

59.6

(126.2

)

11.0

(115.2

)

>100%

Operating Margin

6.8

%

1.2

%

8.0

%

-16.7

%

1.5

%

-15.3

%

Wizards of the Coast and Digital Gaming:

External Net Revenues

$

339.0

$

$

339.0

$

363.2

$

$

363.2

-7%

Operating Profit

80.9

80.9

103.2

103.2

-22%

Operating Margin

23.9

%

23.9

%

28.4

%

28.4

%

Entertainment:

External Net Revenues

$

16.3

$

$

16.3

$

171.8

$

$

171.8

-91%

Operating Profit (Loss)

(16.2

)

16.4

0.2

(1,110.1

)

1,079.3

(30.8

)

>100%

Operating Margin

-99.4

%

>100%

1.2

%

>-100%

>100%

-17.9

%

Corporate and Other:

Operating Profit (Loss)

$

(55.4

)

$

27.4

$

(28.0

)

$

(65.5

)

$

58.2

$

(7.3

)

>-100%

(1) Amounts within this section may not sum due to rounding

Three Months Ended

Net Revenues by Brand Portfolio

December 29, 2024

December 31, 2023

% Change

Franchise Brands (1)

$

786.2

$

843.7

-7

%

Partner Brands

181.0

154.0

18

%

Portfolio Brands (2)

134.4

151.2

-11

%

Non-Hasbro Branded Film & TV (2)

140.0

-100

%

Total

$

1,101.6

$

1,288.9

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

(2) Effective in the first quarter of 2024, the Company moved the remaining Non-Hasbro Branded Film & TV brands into Portfolio Brands to align with the Company's Brand Strategy. For comparability net revenues for the three months ended December 31, 2023, have been restated to reflect the movement, resulting in a change of ($0.7).

Three Months Ended

December 29, 2024

December 31, 2023

% Change

MAGIC: THE GATHERING

$

208.4

$

258.3

-19

%

Hasbro Total Gaming (1)

542.5

568.7

-5

%

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

Three Months Ended

Consumer Products Segment Net Revenues by Major Geographic Region

December 29, 2024

December 31, 2023

% Change

North America

$

421.0

$

414.4

2

%

Europe

177.9

197.3

-10

%

Asia Pacific

93.4

64.8

44

%

Latin America

54.0

77.4

-30

%

Net revenues

$

746.3

$

753.9

Three Months Ended

Wizards of the Coast and Digital Gaming Net Revenues by Category

December 29, 2024

December 31, 2023

% Change

Tabletop Gaming

$

207.0

$

265.6

-22

%

Digital and Licensed Gaming

132.0

97.6

35

%

Net revenues

$

339.0

$

363.2

Three Months Ended

Entertainment Segment Net Revenues by Category

December 29, 2024

December 31, 2023

% Change

Film and TV

$

3.2

$

151.7

-98

%

Family Brands

13.1

20.1

-35

%

Net revenues

$

16.3

$

171.8

Year Ended December 29, 2024

Year Ended December 31, 2023

Operating Results (1)

As Reported

Non-GAAP Adjustments

Adjusted

As Reported

Non-GAAP Adjustments

Adjusted

% Change

Total Company Results

External Net Revenues

$

4,135.5

$

$

4,135.5

$

5,003.3

$

$

5,003.3

-17%

Operating Profit (Loss)

690.0

148.8

838.8

(1,538.8

)

2,015.3

476.5

76%

Operating Margin

16.7

%

3.6

%

20.3

%

-30.8

%

40.3

%

9.5

%

Segment Results

Consumer Products:

External Net Revenues

$

2,543.9

$

$

2,543.9

$

2,886.4

$

$

2,886.4

-12%

Operating Profit (Loss)

115.3

36.3

151.6

(64.7

)

43.3

(21.4

)

>100%

Operating Margin

4.5

%

1.4

%

6.0

%

-2.2

%

1.5

%

-0.7

%

Wizards of the Coast and Digital Gaming:

External Net Revenues

$

1,511.3

$

$

1,511.3

$

1,457.6

$

$

1,457.6

4%

Operating Profit

632.0

632.0

525.7

525.7

20%

Operating Margin

41.8

%

41.8

%

36.1

%

36.1

%

Entertainment:

External Net Revenues

$

80.3

$

$

80.3

$

659.3

$

$

659.3

-88%

Operating Profit (Loss)

(1.6

)

50.9

49.3

(1,911.5

)

1,865.5

(46.0

)

>100%

Operating Margin

-2.0

%

63.4

%

61.4

%

>-100%

>100%

-7.0

%

Corporate and Other:

Operating Profit (Loss)

$

(55.7

)

$

61.6

$

5.9

$

(88.3

)

$

106.5

$

18.2

-68%

(1) Amounts within this section may not sum due to rounding

Year Ended

Net Revenues by Brand Portfolio

December 29, 2024

December 31, 2023

% Change

Franchise Brands (1)

$

3,120.9

$

3,256.5

-4

%

Partner Brands

583.4

687.8

-15

%

Portfolio Brands (2)

431.2

521.8

-17

%

Non-Hasbro Branded Film & TV (2)

537.2

-100

%

Total

$

4,135.5

$

5,003.3

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

(2) Effective in the first quarter of 2024, the Company moved the remaining Non-Hasbro Branded Film & TV brands into Portfolio Brands to align with the Company's Brand Strategy. For comparability net revenues for the year ended December 31, 2023, have been restated to reflect the movement, resulting in a change of $0.5.

Year Ended

December 29, 2024

December 31, 2023

% Change

MAGIC: THE GATHERING

$

1,078.6

$

1,085.8

-1

%

Hasbro Total Gaming (1)

2,092.1

2,074.4

1

%

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

Year Ended

Consumer Products Segment Net Revenues by Major Geographic Region

December 29, 2024

December 31, 2023

% Change

North America

$

1,493.0

$

1,649.1

-9

%

Europe

519.7

669.5

-22

%

Asia Pacific

286.7

256.3

12

%

Latin America

244.5

311.5

-22

%

Net revenues

$

2,543.9

$

2,886.4

Year Ended

Wizards of the Coast and Digital Gaming Net Revenues by Category

December 29, 2024

December 31, 2023

% Change

Tabletop Gaming

$

1,039.6

$

1,072.5

-3

%

Digital and Licensed Gaming

471.7

385.1

22

%

Net revenues

$

1,511.3

$

1,457.6

Year Ended

Entertainment Segment Net Revenues by Category

December 29, 2024

December 31, 2023

% Change

Film and TV

$

6.6

$

575.5

-99

%

Family Brands

73.7

83.8

-12

%

Net revenues

$

80.3

$

659.3

HASBRO, INC.

SUPPLEMENTAL FINANCIAL DATA

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited)

(Millions of Dollars)

Reconciliation of EBITDA and Adjusted EBITDA (1)

Quarter Ended

Year Ended

December 29, 2024

December 31, 2023

December 29, 2024

December 31, 2023

Net Earnings (Loss) Attributable to Hasbro, Inc.

$

(34.3

)

$

(1,061.1

)

$

385.6

$

(1,489.3

)

Interest Expense

43.5

46.3

171.2

186.3

Income Tax Expense (Benefit)

(30.7

)

(184.4

)

102.6

(221.3

)

Net Earnings Attributable to Noncontrolling Interests

7.8

0.3

8.8

1.5

Depreciation

20.7

39.8

94.7

127.8

Amortization of Intangibles

17.1

17.9

68.3

83.0

EBITDA

$

24.1

$

(1,141.2

)

$

831.2

$

(1,312.0

)

Stock compensation

$

22.1

$

16.5

$

49.0

$

70.6

Strategic transformation initiatives (2)

9.8

5.9

28.3

35.3

Restructuring and severance costs (3)

14.4

34.2

22.2

34.2

Loss on disposal of business (4)

13.0

66.0

37.4

539.0

eOne Film and TV business divestiture related costs (5)

3.2

18.2

11.1

35.1

Impairment of goodwill and intangible assets (6)

1,011.0

1,307.2

Net loss on Discovery investment (7)

78.2

78.2

Adjusted EBITDA

$

164.8

$

10.6

$

1,057.4

$

709.4

(1) Amounts may not sum due to rounding

(2) Strategic transformation initiatives costs represent non-recurring expenses for strategic projects with anticipated long-term benefits to support the organization in identifying, realizing and capturing savings to create efficiencies and improve business processes and operations.

(3) Restructuring and severance costs associated with cost-savings initiatives across the Company.

(4) Loss on disposal of a business related to the sale of the eOne Film and TV business executed on December 27, 2023. The costs are included in Loss on Disposal of Business within the Entertainment segment.

(5) eOne Film and TV business divestiture related costs as a result of the sale of the eOne Film and TV business and certain retained liabilities.

(6) Impairment of goodwill and intangible assets represent non-cash charges incurred within the Entertainment segment related to the eOne Film and TV business.

(7) Net loss on Discovery investment represent non-cash charges incurred within Corporate and Other related to the impairment of the Discovery JV investment.

HASBRO, INC.

NON-GAAP RECONCILIATION

(Unaudited)

(Millions of Dollars)

Three Months Ended

Year Ended

Reconciliation of Adjusted Operating Profit (1)

December 29, 2024

December 31, 2023

December 29, 2024

December 31, 2023

Operating Profit (Loss)

$

59.8

$

(1,198.6

)

$

690.0

$

(1,538.8

)

Consumer Products

50.5

(126.2

)

115.3

(64.7

)

Wizards of the Coast and Digital Gaming

80.9

103.2

632.0

525.7

Entertainment

(16.2

)

(1,110.1

)

(1.6

)

(1,911.5

)

Corporate and Other

(55.4

)

(65.5

)

(55.7

)

(88.3

)

Non-GAAP Adjustments

$

52.9

$

1,148.5

$

148.8

$

2,015.3

Consumer Products

9.1

11.0

36.3

43.3

Entertainment

16.4

1,079.3

50.9

1,865.5

Corporate and Other

27.4

58.2

61.6

106.5

Adjusted Operating Profit (Loss)

$

112.7

$

(50.1

)

$

838.8

$

476.5

Consumer Products

59.6

(115.2

)

151.6

(21.4

)

Wizards of the Coast and Digital Gaming

80.9

103.2

632.0

525.7

Entertainment

0.2

(30.8

)

49.3

(46.0

)

Corporate and Other

(28.0

)

(7.3

)

5.9

18.2

Non-GAAP Adjustments include the following:

Acquisition-related costs (2)

$

$

$

$

1.9

Acquired intangible amortization (3)

12.5

13.2

49.8

62.6

Strategic transformation initiatives (4)

9.8

5.9

28.3

35.3

Restructuring and severance costs (5)

14.4

34.2

22.2

34.2

Loss on disposal of business (6)

13.0

66.0

37.4

539.0

eOne Film and TV business divestiture related costs (7)

3.2

18.2

11.1

35.1

Impairment of goodwill and intangible assets (8)

1,011.0

1,307.2

Total

$

52.9

$

1,148.5

$

148.8

$

2,015.3

(1) Amounts may not sum due to rounding

(2) In association with the Company's acquisition of eOne, the Company incurred stock compensation expenses included within Selling, Distribution and Administration.

(3) 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.

(4) Strategic transformation initiatives costs represent non-recurring expenses for strategic projects with anticipated long-term benefits to support the organization in identifying, realizing and capturing savings to create efficiencies and improve business processes and operations.

(5) Restructuring and severance costs associated with cost-savings initiatives across the Company.

(6) Loss on disposal of a business related to the sale of the eOne Film and TV business executed on December 27, 2023. The costs are included in Loss on Disposal of Business within the Entertainment segment.

(7) eOne Film and TV business divestiture related costs as a result of the sale of the eOne Film and TV business and certain retained liabilities.

(8) Impairment of goodwill and intangible assets represent non-cash charges incurred within the Entertainment segment related to the eOne Film and TV business.

HASBRO, INC.

NON-GAAP RECONCILIATION

(Unaudited)

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

Reconciliation of Net Earnings and Earnings per Share (1)

Three Months Ended

(all adjustments reported after-tax)

December 29, 2024

Diluted Per Share Amount

December 31, 2023

Diluted Per Share Amount

Net Loss Attributable to Hasbro

$

(34.3

)

$

(0.25

)

$

(1,061.1

)

$

(7.64

)

Acquired intangible amortization (3)

9.4

0.07

10.2

0.07

Strategic transformation initiatives (4)

7.5

0.05

4.5

0.03

Restructuring and severance costs (5)

11.0

0.08

28.7

0.21

Loss on disposal of business (6)

8.5

0.06

50.7

0.37

eOne Film and TV divestiture related costs (7)

2.4

0.02

21.0

0.15

Impairment of goodwill and intangible assets (8)

998.3

7.18

Net loss on Discovery investment (9)

59.8

0.43

Net Earnings Attributable to Hasbro as Adjusted

$

64.3

$

0.46

$

52.3

$

0.38

Year Ended

(all adjustments reported after-tax)

December 29, 2024

Diluted Per Share Amount

December 31, 2023

Diluted Per Share Amount

Net Earnings (Loss) Attributable to Hasbro

$

385.6

$

2.75

$

(1,489.3

)

$

(10.73

)

Acquisition-related Costs (2)

1.7

0.01

Acquired intangible amortization (3)

37.4

0.27

48.8

0.35

Strategic transformation initiatives (4)

21.6

0.15

27.0

0.19

Restructuring and severance costs (5)

17.0

0.12

28.7

0.21

Loss on disposal of business (6)

32.9

0.23

419.7

3.02

eOne Film and TV divestiture related costs (7)

8.5

0.06

34.0

0.24

Impairment of goodwill and intangible assets (8)

1,278.2

9.20

Net loss on Discovery investment (9)

59.8

0.43

Net Earnings Attributable to Hasbro as Adjusted

$

562.8

$

4.01

$

348.8

$

2.51

(1) Amounts may not sum due to rounding

(2) In association with the Company's acquisition of eOne, the Company incurred stock compensation expenses of $1.9 ($1.7 after-tax) for the year ended December 31, 2023. The expense is included within Selling, Distribution and Administration.

(3) 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.

(4) Strategic transformation initiatives costs represent non-recurring expenses for strategic projects with anticipated long-term benefits to support the organization in identifying, realizing and capturing savings to create efficiencies and improve business processes and operations. These costs primarily consist of third party consulting of $9.8 ($7.5 after-tax) and $28.3 ($21.6 after-tax) for the three and twelve months ended December 29, 2024, respectively, and $5.9 ($4.5 after-tax) and $35.3 ($27.0 after-tax) for the three months and year ended December 31, 2023, respectively.

(5) Restructuring and severance costs of $14.4 ($11.0 after-tax) and $22.2 ($17.0 after-tax) for the three months and year ended December 29, 2024, respectively, and $34.2 ($28.7 after-tax) for the three months and year ended December 31, 2023, respectively, associated with cost-savings initiatives across the Company.

(6) Loss on disposal of a business of $13.0 ($8.5 after-tax) and $37.4 (32.9 after-tax) for the three months and year ended December 29, 2024, respectively, and $66.0 ($50.7 after-tax) and $539.0 ($419.7 after-tax) for the three months and year ended December 31, 2023, respectively, related to the sale of the eOne Film and TV business executed on December 27, 2023. The costs are included in Loss on Disposal of Business within the Entertainment segment.

(7) eOne Film and TV business divestiture related costs of $3.2 ($2.4 after-tax) and $11.1 ($8.5 after-tax) for three months and year ended December 29, 2024 and $18.2 ($21.0 after-tax) and $35.1 ($34.0 after-tax) for the three months and full year ended December 31, 2023, respectively, as a result of the sale of the eOne Film and TV business and certain retained liabilities.

(8) Impairment of goodwill and intangible assets represent non-cash charges of $1,011 ($998.3 after tax) and $1,307.2 ($1,278.2 after-tax) for the three months and year ended December 31, 2023 incurred within the Entertainment segment related to the eOne Film and TV business.

(9) In the fourth quarter of 2024, the Company recorded an impairment of $78.2 ($59.8 after tax) related to it's Discovery JV investment. This cost is included in other (income) expense, net within the Corporate and Other.

Investors: Kern Kapoor | Hasbro, Inc. | [email protected]

Media: Roberta Thomson | Hasbro, Inc. | [email protected]

Source: Hasbro, Inc.

Categories

Business Wire Press Releases

Next Articles