-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, W2T6k4PkrUMKmkKG0QSdcYKekKhVS2CntQiXWbg9JU1m3HXGxvWRgNFMJkuquKvN EYiXohVpxIPogbeX9i/9Rg== 0000046080-06-000089.txt : 20061023 0000046080-06-000089.hdr.sgml : 20061023 20061023081049 ACCESSION NUMBER: 0000046080-06-000089 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20061023 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20061023 DATE AS OF CHANGE: 20061023 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HASBRO INC CENTRAL INDEX KEY: 0000046080 STANDARD INDUSTRIAL CLASSIFICATION: GAMES, TOYS & CHILDREN'S VEHICLES (NO DOLLS & BICYCLES) [3944] IRS NUMBER: 050155090 STATE OF INCORPORATION: RI FISCAL YEAR END: 1227 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-06682 FILM NUMBER: 061156659 BUSINESS ADDRESS: STREET 1: 1027 NEWPORT AVE STREET 2: P O BOX 1059 CITY: PAWTUCKET STATE: RI ZIP: 02861 BUSINESS PHONE: 4014318697 MAIL ADDRESS: STREET 1: 200 NARRAGANSETT PARK DRIVE CITY: PAWTUCKET STATE: RI ZIP: 02862-0200 FORMER COMPANY: FORMER CONFORMED NAME: HASBRO BRADLEY INC DATE OF NAME CHANGE: 19850814 FORMER COMPANY: FORMER CONFORMED NAME: HASBRO INDUSTRIES INC DATE OF NAME CHANGE: 19840917 FORMER COMPANY: FORMER CONFORMED NAME: HASSENFELD BROTHERS INC DATE OF NAME CHANGE: 19720615 8-K 1 oct238k.txt FORM 8-K DATED OCTOBER 23, 2006 UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of Report (Date of Earliest Event Reported): October 23, 2006 ------------------------- HASBRO, INC. -------------------- (Exact name of registrant as specified in its charter) RHODE ISLAND 1-6682 05-0155090 - -------------- ------------ ------------------- (State of (Commission (IRS Employer Incorporation) File Number) Identification No.) 1027 NEWPORT AVE., PAWTUCKET, RHODE ISLAND 02862 - ------------------------------------------ ------------------- (Address of Principal Executive Offices) (Zip Code) (401) 431-8697 ------------------------------- (Registrant's telephone number, including area code) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 2.02. Results of Operations and Financial Condition. On October 23, 2006, we announced our financial results for the fiscal quarter ended October 1, 2006, and certain other information. The press release, which has been attached as Exhibit 99, discloses a financial measure, Earnings before Interest, Taxes, Depreciation and Amortization ("EBITDA"), that is considered a non-GAAP financial measure as defined under SEC rules. Generally, a non-GAAP financial measure is a numerical measure of a company's performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles. Management believes that EBITDA is one of the appropriate measures for evaluating our operating performance, because it reflects the resources available for strategic opportunities including, among others, to invest in the business, strengthen the balance sheet and make strategic acquisitions. However, this measure should be considered in addition to, and not as a substitute for, or superior to, net earnings or other measures of financial performance prepared in accordance with generally accepted accounting principles as more fully discussed in our financial statements and filings with the SEC. The EBITDA measures included in our press release have been reconciled to the most directly comparable GAAP measures as is required under SEC rules regarding the use of non-GAAP financial measures. This press release also includes the Company's 2005 segment operating profit and diluted earnings per share adjusted for the impact of stock-based compensation as disclosed under Statement of Financial Accounting Standards No. 123. Management believes that the presentation of adjusted 2005 segment operating profit and diluted earnings per share is appropriate in order to provide a comparison to 2006 segment operating results and diluted earnings per share on a consistent basis. This press release further discusses diluted earnings per share for the third quarter of 2006 excluding the impact of the mark to market adjustment for the Lucas warrants. Management believes that the presentation of diluted earnings per share absent the impact of the Lucas warrant mark to market adjustment is helpful to an investor's understanding of the results of the Company's underlying operations and business as the mark to market adjustment is primarily based on changes in the Company's stock price which are beyond the control of management. Finally, this press release includes discussion of the Company's net revenue results absent the sale of Star Wars related products. Star Wars was an extraordinarily successful brand for the Company in 2005, based significantly on the release of Episode III: Revenge of the Sith in 2005. An examination of the performance of the Company's remaining business assists investors in understanding the results of the Company in growing its other brands as part of an ongoing effort to make the Company's performance more consistent over time, including in years when the Company does not sell as much major film-related product. As used herein, "GAAP" refers to accounting principles generally accepted in the United States of America. Item 9.01. Financial Statements and Exhibits. (c) Exhibits 99 Press Release, dated October 23, 2006, of Hasbro, Inc. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. HASBRO, INC. ------------ (Registrant) Date: October 23, 2006 By: /s/ David D.R. Hargreaves -------------------------- David D. R. Hargreaves Senior Vice President and Chief Financial Officer (Duly Authorized Officer and Principal Financial Officer) HASBRO, INC. Current Report on Form 8-K Dated October 23, 2006 Exhibit Index Exhibit No. Exhibits - ------- -------- 99 Press Release, dated October 23, 2006, of Hasbro, Inc. EX-99 2 exhibit99.htm PRESS RELEASE DATED OCTOBER 23, 2006 HASBRO, INC

EXHIBIT 99

For Immediate Release

Contact: Karen A. Warren (Investor Relations)                   

October 23, 2006

401-727-5401

 

Wayne S. Charness (News Media)

 

401-727-5983



Hasbro Reports Strong Third Quarter 2006 Results


Highlights:


·

Net revenues up 5% to $1.039 billion, compared to $988.1 million a year ago, with strong performance from a number of brands including LITTLEST PET SHOP, PLAYSKOOL, NERF, TRANSFORMERS, STAR WARS and PLAY-DOH;


·

Global games business up a solid 7% driven by the success of MONOPOLY HERE AND NOW;


·

Net earnings per share increased 23% to $0.58 per diluted share, this compared to prior year net earnings of $0.47 per diluted share;


·

Operating profit improved 29% to $165.2 million or 15.9% of revenues;


·

During the quarter, the company repurchased approximately

6.6 million shares of common stock at a total cost of $131.0 million.


Pawtucket, RI (October 23, 2006) -- Hasbro, Inc. (NYSE: HAS) today reported strong third quarter results.  Worldwide net revenues for the quarter were $1.039 billion, up 5% compared to $988.1 million a year ago and included a $9.6 million favorable impact from foreign exchange.  The Company reported net income of $99.6 million or $0.58 per diluted share, which includes stock-based compensation expense of $3.9 million or ($0.02) per diluted share, net of tax, due to the required implementation of SFAS 123R at the beginning of the year.    Net earnings prior to fiscal 2006 did not include stock-based compensation expense.  Refer to the attached supplemental table for the 2005 quarterly and year-to-date results adjusted to include the impact of stock-based compensation expense.  In the third quarter of 2005 net earnings on a reported basis, which did not include the effec t of stock-based compensation expense, were $92.1 million or $0.47 per diluted share.  The results in both years include the impact of the mark to market adjustment for the Lucas warrants; in the third quarter of 2006 there was a non-cash expense of $19.8 million or $0.09 per diluted share related to the Lucas warrants, compared to non-cash income of $570 thousand in 2005.  

Alfred J. Verrecchia, President and Chief Executive Officer, said, "We are pleased with our third quarter results.  Net revenues were up 5%, with revenues excluding STAR WARS up 13% for the quarter and year-to-date, driven in part by the success of LITTLEST PET SHOP, PLAYSKOOL, NERF, PLAY-DOH, MONOPOLY, TRANSFORMERS and CLUE.  STAR WARS has performed well and continues to be the #1 action figure property with $69 million in revenue for the quarter and $182 million year-to-date, demonstrating the strength of the brand even in a non-movie year.

“With the overall breadth and depth of our product portfolio we have been able to grow our business for the quarter and year-to-date, in spite of the revenue decline of $58 million for the quarter and $193 million year-to-date in STAR WARS,” Verrecchia concluded.

“Earnings per diluted share were up a strong 23% in the quarter, said David Hargreaves, Chief Financial Officer.  “Absent the Lucas warrants mark to market expense of $0.09 per diluted share, the underlying business performed even better with earnings per diluted share increasing 43% to $0.67 per diluted share for the quarter,” he added.

North American segment revenues, which include all of the Company’s toys and games business in the United States, Canada and Mexico, were $745.5 million for the quarter compared to $712.3 million a year ago, reflecting strong performances from LITTLEST PET SHOP, PLAYSKOOL, NERF, PLAY-DOH and MONOPOLY.  The segment reported an operating profit of $111.6 million for the quarter compared to $85.3 million last year, as adjusted to include the impact of stock-based compensation.  In addition to the higher revenues, the improvement in operating profit reflected declines in amortization and royalty expenses, partially off-set by increases in product development and advertising expenses.

International segment revenues for the quarter were $280.4 million compared to $264.6 million a year ago and included a $9.3 million favorable impact from foreign exchange.  Volume increases reflected strong performance from LITTLEST PET SHOP, PLAYSKOOL, TRANSFORMERS and MONOPOLY.  The International segment reported an operating profit of $43.2 million compared to an operating profit of $32.9 million in 2005, as adjusted to include the impact of stock-based compensation expense.   The improvement in operating profit is primarily due to decreases in royalty and amortization expense.  

The Company reported third quarter Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) of $192.6 million compared to $187.9 million in 2005. The attached schedules provide a reconciliation of diluted earnings per share and EBITDA to net earnings for the third quarters and nine-month periods of 2006 and 2005.  

During the quarter, the company repurchased approximately 6.6 million shares of common stock at a total cost of $131.0 million.  Since June of 2005, the company has repurchased 23.5 million shares at a total cost of $465.3 million.  

The Company will web cast its third quarter earnings conference call at 9:00 a.m. Eastern Standard Time today. Investors and the media are invited to listen at http://www.hasbro.com (select "Corporate Info" from the home page, click on "Investor Information," and then click on the web cast microphone).


Hasbro is a worldwide leader in children's and family leisure time entertainment products and services, including the design, manufacture and marketing of games and toys ranging from traditional to high-tech.  Both internationally and in the U.S., its PLAYSKOOL, TONKA, MILTON BRADLEY, PARKER BROTHERS, TIGER, and WIZARDS OF THE COAST brands and products provide the highest quality and most recognizable play experiences in the world.

Certain statements contained in this release contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include expectations concerning the Company’s ability to achieve its financial goals and may be identified by the use of forward-looking words or phrases such as "anticipate," "believe," "could," "expect," "intend," "look forward," "may," "planned," "potential," "should," "will" and "would." Such forward-looking statements are inherently subject to known and unknown risks and uncertainties. The Company's actual actions or results may differ materially from those expected or anticipated in the forward-looking statements. Specific factors that might cause such a difference include, but are not limited to: the Company's abil ity to manufacture, source and ship new and continuing products on a timely basis and the acceptance of those products by customers and consumers at prices that will be sufficient to profitably recover development, manufacturing, marketing, royalty and other costs of products; economic and public health conditions in the various markets in which the Company and its customers and suppliers operate throughout the world, including factors which impact the retail market or consumer demand, the Company's ability to manufacture and deliver products, higher fuel and other commodity prices, higher transportation costs and potential transportation delays, currency fluctuations and government regulation; the concentration of the Company's customers; the inventory policies of retailers, including the concentration of the Company's revenues in the second half and fourth quarter of the year, together with increased reliance by retailers on quick response inventory management techniques, which increases the risk of underp roduction of popular items, overproduction of less popular items and failure to achieve tight and compressed shipping schedules; work stoppages, slowdowns or strikes, which may impact the Company's ability to manufacture or deliver product; the bankruptcy or other lack of success of one of the Company's significant retailers which could negatively impact the Company's revenues or bad debt exposure; the impact of competition on revenues, margins and other aspects of the Company's business, including the ability to secure, maintain and renew popular licenses and the ability to attract and retain talented employees in a competitive environment; market conditions, third party actions or approvals and the impact of competition that could delay or increase the cost of implementation of the Company's consolidation programs or alter the Company's actions and reduce actual results; the risk that anticipated benefits of acquisitions may not occur or be delayed or reduced in their realization; and other risks and uncer tainties as may be detailed from time to time in the Company's public announcements and SEC filings. The Company undertakes no obligation to make any revisions to the forward-looking statements contained in this release or to update them to reflect events or circumstances occurring after the date of this release.

This presentation includes a non-GAAP financial measure as defined under rules of the Securities and Exchange Commission (“SEC”), specifically EBITDA. As required by SEC rules, we have provided reconciliation on the attached schedule of this measure to the most directly comparable GAAP measure. EBITDA (earnings before interest, taxes, depreciation and amortization) represents net earnings excluding, interest expense, income taxes, depreciation and amortization. Management believes that EBITDA is one of the appropriate measures for evaluating the operating performance of the Company because it reflects the resources available for strategic opportunities including, among others, to invest in the business, strengthen the balance sheet, and make strategic acquisitions. However, this measure 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 the Company's financial statements and filings with the SEC. As used herein, "GAAP" refers to accounting principles generally accepted in the United States of America. This presentation also discusses 2005 segment operating profit and diluted earnings per share adjusted for the impact of stock-based compensation as disclosed under SFAS 123.  Management believes that presentation of adjusted 2005 segment operating profit and diluted earnings per share is appropriate in order to provide a comparison to 2006 segment operating results and diluted earnings per share on a consistent basis.


This presentation further discusses diluted earnings per share for the third quarter of 2006 excluding the impact of the mark to market adjustment for the Lucas warrants. The Company is required to assess if these warrants, classified as a liability, have a more dilutive impact on earnings per share assuming they were treated as an equity contract.  For the third quarter of 2006, had the warrants been treated as an equity contract, the mark to market adjustment of $19.8 million would have been added to net earnings and diluted shares would have been increased by 5.145 million shares in the computation of diluted earnings per share.  Management believes that the presentation of diluted earnings per share absent the impact of the Lucas warrant mark to market adjustment is helpful to an investor’s understanding of the results of the Company’s underlying operations and business as the mark to market adjustment is primarily based on ch anges in the Company’s stock price which are beyond the control of management.  Finally, this presentation includes discussion of the Company’s net revenue results absent the sale of Star Wars related products.  Star Wars was an extraordinarily successful brand for the Company in 2005, based significantly on the release of Episode III: Revenge of the Sith in 2005.  An examination of the performance of the Company’s remaining business assists investors in understanding the results of the Company in growing its other brands as part of an ongoing effort to make the Company’s performance more consistent over time, including in years when the Company does not sell as much major film-related product.


# # #

(Tables Attached)








HASBRO, INC.

       

CONSOLIDATED CONDENSED BALANCE SHEETS

   
           
           
           
           
           

(Thousands of Dollars)

    

Oct. 1,

2006

 

Sept. 25, 2005

 

ASSETS

     

-----------

 

-----------

Cash and Cash Equivalents

   

 $   309,100

 

 $   570,499

Accounts Receivable, Net

   

679,363

 

681,469

Inventories

   

312,041

 

330,779

Other Current Assets

   

     259,735

 

      195,707

    

----------------

 

----------------

Total Current Assets

   

   1,560,239

 

   1,778,454

Property, Plant and Equipment, Net

   

163,767

 

160,392

Other Assets

   

   1,238,771

 

   1,332,794

    

----------------

 

----------------

Total Assets

   

 $2,962,777

 

 $3,271,640

    

=========

 

=========

           
           
 

LIABILITIES AND SHAREHOLDERS' EQUITY

    

Short-term Borrowings

  

 $    11,596

 

 $    13,854

Current Portion of Long-term Debt

  

-

 

354,809

Payables and Accrued Liabilities

  

      889,215

 

      828,775

   

----------------

 

---------------

Total Current Liabilities

  

900,811

 

1,197,438

Long-term Debt

  

494,989

 

246,480

Deferred Liabilities

  

148,552

 

157,097

   

----------------

 

---------------

Total Liabilities

  

1,544,352

 

1,601,015

Total Shareholders' Equity

  

1,418,425

 

1,670,625

   

----------------

 

---------------

Total Liabilities and Shareholders' Equity

  

 $2,962,777

 

 $3,271,640

   

=========

 

=========









HASBRO, INC.

         

CONSOLIDATED STATEMENTS OF OPERATIONS

     
             
      

Quarter Ended

 

Nine Months Ended

             

(Thousands of Dollars and Shares Except Per Share Data)

Oct. 1,

2006

 

Sept. 25, 2005

 

Oct. 1,

2006

 

Sept. 25, 2005

 

-----------

 

-----------

 

-----------

 

-----------

Net Revenues

  

$ 1,039,138

 

$   988,052

 

$2,035,083

 

$2,015,384 

Cost of Sales

  

461,511

 

444,775

 

857,972

 

835,516 

    

--------------

 

---------------

 

--------------

 

-------------- 

Gross Profit

   

577,627

 

543,277

 

1,177,111

 

1,179,868 

Amortization

   

20,504

 

28,167

 

57,896

 

79,852 

Royalties

   

51,350

 

66,539

 

107,540

 

158,206 

Research and Product Development

44,445

 

39,387

 

122,215

 

106,942 

Advertising

   

126,829

 

118,845

 

242,149

 

238,009 

Selling, Distribution and Administration

169,302

 

162,061

 

463,641

 

439,921 

    

--------------

 

---------------

 

--------------

 

-------------- 

Operating Profit

 

165,197

 

128,278

 

183,670

 

156,938 

Interest Expense

 

6,158

 

7,816

 

20,096

 

23,196 

Other (Income) Expense, Net

 

15,163

 

(5,864

)

(7,351

)

(22,049)

    

--------------

 

---------------

 

--------------

 

-------------- 

Earnings Before Income Taxes

143,876

 

126,326

 

170,925

 

155,791 

Income Taxes

  

44,292

 

34,263

 

49,152

 

37,987 

    

--------------

 

---------------

 

--------------

 

-------------- 

Net Earnings

  

$     99,584

 

$     92,063

 

$   121,773

 

$   117,804 

      

========

 

========

 

========

 

======== 

             

Per Common Share

         
 

Net Earnings

        
  

Basic

   

$         0.62

 

$         0.51

 

$         0.72

 

$         0.66 

      

========

 

========

 

========

 

======== 

  

Diluted

   

$         0.58

 

$         0.47

 

$         0.68

 

$         0.61 

      

========

 

========

 

========

 

======== 

             
 

Cash Dividends Declared

 

$         0.12

 

$         0.09

 

$         0.36

 

$         0.27 

      

========

 

========

 

========

 

======== 

             

Weighted Average Number of Shares

       
 

Basic

   

161,303

 

178,931

 

169,519

 

178,386 

     

========

 

========

 

========

 

======== 

 

Diluted

   

174,707

 

198,292

 

182,979

 

197,620 

      

========

 

========

 

========

 

======== 






HASBRO, INC.

           

Supplemental Financial Data

          

Major Segment Results and EBITDA

        


(Thousands of Dollars)

           
            
 

Quarter Ended

 

Nine Months Ended

 

Oct. 1, 2006

 

Sept. 25, 2005

 

% Change

 

Oct. 1, 2006

 

Sept. 25, 2005

 

% Change

 

-----------

 

-----------

 

-----------

 

-----------

 

-----------

 

----------

Major Segment Results

           

(2005 Operating Profit Adjusted (1))

          

North American Segment

           

  External Net Revenues

$745,476

 

$ 712,321

 

5 %

 

$1,417,736

 

$1,388,956

 

2 %

  Operating Profit

111,581

 

85,323

 

31 %

 

146,753

 

115,334

 

27 %

               

International Segment

           

  External Net Revenues

280,421

 

264,627

 

6 %

 

579,156

 

590,249

 

-2 %

  Operating Profit

43,202

 

32,868

 

31 %

 

26,786

 

26,234

 

2 %

            


Reconciliation of EBITDA

           
            

Net Earnings

$  99,584

 

$  92,063

   

$   121,773

 

$   117,804

  

Interest Expense

6,158

 

7,816

   

20,096

 

23,196

  

Income Taxes

44,292

 

34,263

   

49,152

 

37,987

  

Depreciation

22,035

 

25,577

   

53,971

 

57,525

  

Amortization

20,504

 

28,167

   

57,896

 

79,852

  
 

------------

 

------------

   

------------

 

------------

  

     EBITDA

$192,573

 

$187,886

   

$   302,888

 

$   316,364

  
 

=======

 

=======

   

=======

 

=======

  


(1) 2005 segment operating profit has been adjusted to include the amount of stock-based compensation as disclosed under SFAS 123. Because 2006 operating profit includes stock-based compensation expense, management believes that presentation of adjusted 2005 segment operating profit is appropriate in order to provide a comparison to 2006 segment operating results. See the attached Supplemental Financial Data schedule for a reconciliation of reported segment operating profit to the segment operating profit adjusted for stock-based compensation under SFAS 123.




HASBRO, INC.

         

Supplemental Financial Data

     

(Thousands of Dollars and Shares, except Per Share Data)

       
         

Net Earnings Per Share

  

2006

 

2005

             

Quarter

Basic

 

Diluted

 

Basic

 

Diluted

----------

-----------

 

-----------

 

-----------

 

-----------

        

Net earnings

$    99,584

 

$  99,584

 

$    92,063

 

$    92,063 

Effect of dilutive securities:

       

  Change in fair value of liabilities

       

   potentially settleable in common stock

-

 

-

 

-

 

(570)

  Interest expense on contingent convertible

      

   debentures due 2021

-

 

1,066

 

-

 

1,066 

 

--------------

 

--------------

 

--------------

 

-------------- 

 

$    99,584

 

$  100,650

 

$    92,063

 

$    92,559 

 

========

 

========

 

========

 

======== 

        

Average shares outstanding

161,303

 

161,303

 

178,931

 

178,931 

Effect of dilutive securities:

       

  Liabilities potentially settleable in

       

   common stock

-

 

-

 

-

 

5,243 

  Contingent convertible debentures due 2021

-

 

11,574

 

-

 

11,574 

  Options and warrants

-

 

1,830

 

-

 

2,544 

 

--------------

 

--------------

 

--------------

 

-------------- 

Equivalent shares

161,303

 

174,707

 

178,931

 

198,292 

 

========

 

========

 

========

 

======== 

        

Net earnings per share

$        0.62

 

$        0.58

 

$        0.51

 

$        0.47 

 

========

 

========

 

========

 

======== 

Nine Months

       

-----------------

       

Net earnings

$  121,773

 

$  121,773

 

$  117,804

 

$  117,804 

Effect of dilutive securities:

       

  Change in fair value of liabilities

       

   potentially settleable in common stock

-

 

-

 

-

 

(1,330)

  Interest expense on contingent convertible

      

   debentures due 2021

-

 

3,197

 

-

 

3,197 

 

--------------

 

--------------

 

--------------

 

-------------- 

 

$  121,773

 

$  124,970

 

$  117,804

 

$  119,671 

 

========

 

========

 

========

 

======== 

        

Average shares outstanding

169,519

 

169,519

 

178,386

 

178,386 

Effect of dilutive securities:

       

  Liabilities potentially settleable in

       

   common stock

-

 

-

 

-

 

5,320 

  Contingent convertible debentures due 2021

-

 

11,574

 

-

 

11,574 

  Options and warrants

-

 

1,886

 

-

 

2,340 

 

--------------

 

--------------

 

--------------

 

-------------- 

Equivalent shares

169,519

 

182,979

 

178,386

 

197,620 

 

========

 

========

 

========

 

======== 

        

Net earnings per share

$        0.72

 

$        0.68

 

$        0.66

 

$        0.61 

 

========

 

========

 

========

 

======== 

        





HASBRO, INC.

    

Supplemental Financial Data

    

(Thousands of Dollars, Except Per Share Data)

    

2005 Net Earnings Including the Effect of Stock-Based

   Compensation Expense under SFAS 123

 

Quarter Ended

 

Nine Months Ended

 
 

Sept. 25, 2005

 

Sept. 25, 2005

 
 

-------------------

 

-------------------

 

Net Earnings, as Reported (1)

$    92,063 

 

$  117,804 

 
     

   Stock-based Compensation Expense

(6,162)

 

(16,978)

 

   Tax benefit

2,061 

 

5,941 

 
 

------------- 

 

------------- 

 

     Stock-based Compensation Expense, Net of Tax

(4,101)

 

(11,037)

 
 

------------- 

 

------------- 

 

Net Earnings, Including the Effect of Stock-based

    

   Compensation Expense (2)

$    87,962 

 

$  106,767 

 
 

======= 

 

======= 

 
     

Diluted Net Earnings Per Share, as Reported (1)

$       0.47 

 

$       0.61 

 

Stock-based Compensation, Net of Tax, Per Share (2)

(0.02)

 

(0.06)

 
 

------------- 

 

------------- 

 

Diluted Net Earnings Per Share, Including the

    

  Effect of Stock-based Compensation (2)

$       0.45 

 

$       0.55 

 
 

======= 

 

======= 

 
     

2005 Major Segment Results

Quarter Ended

 

Nine Months Ended

 
 

Sept. 25, 2005

 

Sept. 25, 2005

 
 

-------------------

 

-------------------

 

North American Segment

    

External Net Revenues (3)

$ 712,321 

 

$1,388,956 

 
 

======= 

 

======= 

 
     

Operating Profit (3)

$    89,445 

 

$  126,691 

 

Stock-based Compensation Expense

(4,122)

 

(11,357)

 
 

------------- 

 

------------- 

 

Adjusted Operating Profit (4)

$    85,323 

 

$  115,334 

 
 

======= 

 

======= 

 
     

International Segment

    

External Net Revenues (3)

$ 264,627 

 

$ 590,249 

 
 

======= 

 

======= 

 
     

Operating Profit (3)

$    34,019 

 

$   29,408 

 

Stock-based Compensation Expense

(1,151)

 

(3,174)

 
 

------------ 

 

------------ 

 

Adjusted Operating Profit (4)

$    32,868 

 

$   26,234 

 
 

======= 

 

======= 

 

(1) Net earnings and diluted net earnings per share prior to fiscal 2006 did not include stock-based compensation expense under SFAS 123R.  

(2) Stock-based compensation expense and stock-based compensation expense per share prior to fiscal 2006 is calculated based on the amounts as previously disclosed in Hasbro's 2005 quarterly and annual financial statement footnotes.

(3) Effective the beginning of fiscal 2006, Hasbro has restructured its business and as a result its operating segments.  External net revenues and operating profit reflects the 2005 results, as reported, reclassified into our new operating segment presentation.

(4) 2005 segment operating profit has been adjusted to reflect 2005 stock-based compensation expense as disclosed under SFAS 123.  

     





-----END PRIVACY-ENHANCED MESSAGE-----