-----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, HH35kdjJWoV/WCtbTbJn2uLOnUJU1oOLNn+h0IHp/0YKJxMwcOSIY6QiJIOPXHH0 AWakXznMA4w0izbEa7TvyQ== 0000046080-10-000012.txt : 20100208 0000046080-10-000012.hdr.sgml : 20100208 20100208081507 ACCESSION NUMBER: 0000046080-10-000012 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100208 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100208 DATE AS OF CHANGE: 20100208 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: 1230 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-06682 FILM NUMBER: 10578863 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 feb88k.htm FORM 8-K DATED FEBRUARY 8, 2010 UNITED STATES

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): February 4, 2010

 

Hasbro, Inc.

(Exact name of registrant as specified in its charter)

Rhode Island

 

1-6682

 

05-0155090

(State or other jurisdiction
of incorporation)

 

(Commission File Number)

 

(IRS Employer
Identification No.)

 

1027 Newport Ave., Pawtucket, Rhode Island  

 

02862

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:   (401) 431-8697

 

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 February 8, 2010, we announced our financial results for the fiscal quarter and fiscal year ended December 27, 2009, and certain other financial information. The press release, which has been furnished as Exhibit 99.2, 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 our Consolidated and International segment net revenues excluding the impact of exchange rate changes. Management believes that the presentation of the Consolidated and International segment net revenues minus the impact of exchange rate changes provides information that is helpful to an investor's understanding of the segment's underlying business performance absent exchange rate fluctuations which are beyond the Company's control.

As used herein, "GAAP" refers to accounting principles generally accepted in the United States of America.  


Item 8.01   Other Events

On February 4, 2010, the Company issued a press release announcing that its Board of Directors had increased the quarterly cash dividend payable May 17, 2010, to record holders of the Company’s common stock on May 3, 2010, from $.20 to $.25 per share.  A copy of that press release is attached to this report as Exhibit 99.1.

Item 9.01   Financial Statements and Exhibits

(d)                 Exhibits

99.1

Press Release, dated February 4, 2010, of Hasbro, Inc.


99.2

Press Release, dated February 8, 2010, 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.

 

 

 

 

By:

/s/ Deborah Thomas

 

Name:

Deborah Thomas

 

Title:

Chief Financial Officer

(Duly Authorized Officer)

Date: February 8, 2010

 

 

 




EXHIBIT INDEX

Exhibit No.

 

Description

 


99.1

 

Press Release, dated February 4, 2010, of Hasbro, Inc.

 


99.2

 

Press Release, dated February 8, 2010, of Hasbro, Inc.

 





EX-99 2 exhibit991.htm PRESS RELEASE, FEBRUARY 4, 2010, OF HASBRO, INC. Exhibit 99.1

 Exhibit 99.1


For Immediate Release

Contact:

 
   

February 4, 2010

Karen A. Warren  (Investor Relations)  

401-727-5401

 

Wayne S. Charness (News Media)           

401-727-5983

   


 

HASBRO, INC. ANNOUNCES AN INCREASED QUARTERLY CASH DIVIDEND ON COMMON SHARES


Pawtucket, R.I. (February 4, 2010) -- Hasbro, Inc. (NYSE:HAS) announced that its Board of Directors has declared a quarterly cash dividend of $0.25 per common share, an increase of $0.05 per share or 25% from the previous quarterly dividend of $0.20 per common share.  The dividend will be payable on May 17, 2010 to shareholders of record at the close of business on May 3, 2010.


“The Board’s decision to increase the dividend reflects the financial strength and long-term cash flow potential we are unlocking through the execution of Hasbro’s global brand strategy,” said Brian Goldner, President and Chief Executive Officer.  “Hasbro’s ability to continue investing in our business while also returning cash to shareholders, through both our dividend and share buyback programs, is indicative of the company’s solid financial position and long-term prospects.”


Hasbro, Inc. (NYSE:HAS) is a worldwide leader in children’s and family leisure time products and services with a rich portfolio of brands and entertainment properties that provides some of the highest quality and most recognizable play and recreational experiences in the world. As a brand-driven, consumer-focused global company, Hasbro brings to market a range of toys, games and licensed products, from traditional to high-tech and digital, under such powerful brand names as TRANSFORMERS, PLAYSKOOL, TONKA, MILTON BRADLEY, PARKER BROTHERS, CRANIUM and WIZARDS OF THE COAST. Come see how we inspire play through our brands at http://www.hasbro.com. (C) 2010 Hasbro, Inc. All Rights Reserved.


###






EX-99 3 exhibit992.htm PRESS RELEASE, FEBRUARY 8, 2010, OF HASBRO, INC. EXHIBIT 99.2

EXHIBIT 99.2



For Immediate Release

Contact:

          Karen A. Warren

Debbie Hancock

(Investor Relations)

February 8, 2010

401-727-5401

 

Wayne S. Charness (News Media)

 

401-727-5983


Hasbro Reports Fourth Quarter and Full-Year 2009 Results;

Posts Ninth Consecutive Year of E.P.S. Growth and Fifth Consecutive Year of Revenue Growth

Fourth Quarter Highlights

·

Net revenues of $1.38 billion for the fourth quarter, an increase of $144.1 million or 12% compared to $1.23 billion a year ago; net revenues increased 7% excluding the positive $55.4 million impact of foreign exchange;

·

Net earnings of $165.6 million, or $1.09 per diluted share, increased $72.0 million or 77%, compared to $93.6 million, or $0.62 per share in 2008;


Full-Year Highlights

·

Net revenues of $4.07 billion, an increase of $46.4 million or 1% from a year ago; net revenues increased 3% excluding the negative $65.2 million impact of foreign exchange;

·

U.S. and Canada segment net revenues grew 2%; International segment net revenues declined 3% but increased 2% absent the negative $64.5 million impact of foreign exchange; and Entertainment and Licensing segment net revenues increased 44% compared to 2008;

·

Net earnings of $374.9 million, or $2.48 per diluted share, increased $68.1 million or 22%, compared to $306.8 million, or $2.00 per diluted share in 2008;  

·

Operating profit of $588.6 million or 14.5% of net revenues compared to $494.3 million or 12.3% of net revenues last year;

·

Repurchased 3.2 million shares of common stock at a total cost of $91.0 million.


Pawtucket, RI (February 8, 2010) -- Hasbro, Inc. (NYSE: HAS) today reported 2009 fourth quarter and full-year results.  For the fourth quarter 2009, the Company reported net revenues of $1.38 billion, an increase of $144.1 million or 12%, compared to $1.23 billion a year ago.  2009 fourth quarter revenues grew 7% excluding a $55.4 million positive impact of foreign exchange. The Company reported net earnings for the quarter of $165.6 million or $1.09 per diluted share, an increase of $72.0 million or 77%, compared to $93.6 million or $0.62 per diluted share in 2008.  


For the full year 2009, the Company reported revenues of $4.07 billion, an increase of $46.4 million or 1%, compared to $4.02 billion a year ago.  2009 revenues grew 3% excluding a $65.2 million negative impact of foreign exchange.  Net earnings for the full year were $374.9 million, or $2.48 per diluted share, an increase of $68.1 million or 22% from $306.8 million or $2.00 per diluted share in 2008.


“We are extremely pleased with our fourth quarter and full-year results that demonstrate Hasbro’s strategy is working,” said Brian Goldner, President and Chief Executive Officer.  “The Hasbro teams around the globe performed at a high level in 2009, delivering innovation and strong marketing programs to our consumers and retailers.  The result is our fifth consecutive year of revenue growth and ninth consecutive year of E.P.S. growth, achieved in a challenging global economy.  Continued investments in our business, including the joint venture with Discovery Communications to form The Hub television network, the creation of Hasbro Studios, establishing a local presence in emerging geographies and securing long-term key licenses, position us not only for the success we had in 2009 but over the long term as we execute our branded play strategy globally.”  


“As we continue to execute our strategy to re-imagine, re-invent and re-ignite our global core brands, we believe we should be able to grow revenues and earnings per share for the full year 2010, including the dilution from our television investments and absent a deterioration in consumer spending, global economic conditions or the value of foreign currencies,” concluded Goldner.


“Our strong financial results demonstrate our ability to grow our brands globally and invest in our business for future years,” said Deborah Thomas, Chief Financial Officer.  “In 2009, we grew revenues, improved profitability, grew earnings per share, including the dilution from our television investments, and invested in our business while returning cash to our shareholders.  We ended the year with $636 million in cash and as a result did not utilize our accounts receivable securitization facility.”


For the full year 2009, the Boys product category grew 9% to $1.47 billion; the Games and Puzzles category increased slightly to $1.34 billion; the Girls category declined 5% to $790.8 million; and the Preschool category was down 1% to $451.4 million.  


U.S. and Canada segment net revenues were $2.45 billion, an increase of $41.2 million or 2%, compared to $2.41 billion in 2008.  The results reflect a strong performance in the Boys and Preschool categories partially offset by declines in Girls and the Games and Puzzles categories.  The U.S. and Canada segment reported an operating profit of $380.6 million compared to $283.2 million in 2008.  


International segment net revenues were $1.46 billion, a decrease of $39.9 million or 3%, compared to $1.50 billion in 2008.  Absent the negative $64.5 million impact of foreign exchange, International segment net revenues increased 2% from 2008.  Revenue in the International segment reflects growth in the Boys category offset by declines in Preschool, Girls, as well as the Games and Puzzles categories.  The International segment reported an operating profit of $162.2 million compared to $165.2 million in 2008.


Entertainment and Licensing segment net revenues were $155.0 million, an increase of $47.1 million or 44%, compared to $107.9 million in 2008.  Revenue in the Entertainment and Licensing segment reflects growth in lifestyle licensing and digital gaming.  The Entertainment and Licensing segment reported an operating profit of $65.6 million compared to $51.0 million in 2008.  


The Company repurchased a total of 3.2 million shares of common stock during 2009 at a total cost of $91.0 million and an average price of $28.67 per share.  At year end, $161.4 million remained available in the current share repurchase authorization.  Since the inception of its buyback program in June 2005, the Company has repurchased 60.9 million shares at a total cost of $1.5 billion and an average price of $25.28 per share.  In the fourth quarter 2009, the Company repurchased 2.1 million shares of common stock at a total cost of $60.8 million and an average price of $29.09 per share.


      The Company will webcast its fourth quarter and full-year 2009 earnings conference call at 8:30 a.m. Eastern Time today. To listen to the live webcast, go to http://investor.hasbro.com, and click on the webcast microphone.   The replay will be available on Hasbro’s web site approximately 2 hours following completion of the call.


Hasbro, Inc. is a worldwide leader in children’s and family leisure time products and services with a rich portfolio of brands and entertainment properties that provides some of the highest quality and most recognizable play and recreational experiences in the world. As a brand-driven, consumer-focused global company, Hasbro brings to market a range of toys, games and licensed products, from traditional to high-tech and digital, under such powerful brand names as TRANSFORMERS, PLAYSKOOL, TONKA, MILTON BRADLEY, PARKER BROTHERS, CRANIUM and WIZARDS OF THE COAST. Come see how we inspire play through our brands at www.hasbro.com. (C) 2010 Hasbro, Inc. All Rights Reserved.

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 potential performance in 2010, including with respect to its revenues and earnings per share, potential future dilution associated with the joint venture with Discovery Communications, future opportunities and the Company’s ability to achieve its other financial and business goals and may be identified by the use of forward-looking words or phrases. The Company's 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. Specific factors that might cause such a difference include, but are not limited to: (i) the Company's ability to design, manufacture, source and ship new and c ontinuing products on a timely and cost-effective basis, as well as interest in and purchase of those products by retail customers and consumers in quantities and at prices that will be sufficient to profitably recover the Company’s development, manufacturing, marketing, royalty and other costs; (ii) recessions or other economic downturns which negatively impact the retail and credit markets, and the financial health of the Company’s retail customers and consumers, and which can result in lower employment levels, less consumer disposable income, lower consumer confidence and, as a consequence, lower consumer spending, including lower spending on purchases of the Company’s products, (iii) other economic and public health conditions in the markets in which the Company and its customers and suppliers operate which impact the Company's ability and cost to manufacture and deliver products, such as higher fuel and other commodity prices, higher labor costs, higher transportation costs, outbreaks of SARs, bird flu or other diseases which affect public health and the movement of people and goods, and other factors, including government regulations,  which can create potential manufacturing and transportation delays or impact costs, (iv) currency fluctuations, including movements in foreign exchange rates, which can lower the Company’s net revenues and earnings, and significantly impact the Company’s costs; (v) the concentration of the Company's customers, potentially increasing the negative impact to the Company of difficulties experienced by any of the Company’s customers; (vi) greater than expected costs, or unexpected delays or difficulties, associated with the Company’s investment in its joint venture with Discovery Communications, LLC, the rebranding of the joint venture network, development of Hasbro Studios, and the creation of new content to appear on the network and elsewhere, (vii) consumer interest in and acceptance of the joint venture network, and other factors impac ting the financial performance of the joint venture and Hasbro Studios, (viii) the inventory policies of the Company’s retail customers, 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 underproduction of popular items, overproduction of less popular items and failure to achieve tight and compressed shipping schedules; (ix) work stoppages, slowdowns or strikes, which may impact the Company's ability to manufacture or deliver product in a timely and cost-effective manner; (x) 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; (xi) 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; (xii) concentration of manufacturing for many of the Company’s products in the People’s Republic of China and the associated impact to the Company of public health conditions and other factors affecting social and economic activity in China, affecting the movement of products into and out of China, and impacting the cost of producing products in China and exporting them to other countries; (xiii) the risk of product recalls or product liability suits and costs associated with product safety regulations; (xiv) other market conditions, third party actions or approvals and the impact of competition which could reduce demand for the Company’s products or delay or increase the cost of implementation of the Company's programs or alter the Company's actions and reduce actual results; (xv) the risk that anticipated benefits of acquisitions may not occur or be delayed or reduced in their realization; and (xvi) other risks and uncertainties 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 includes the Company’s Consolidated and International segment net revenues excluding the impact of changes in exchange rates.  Management believes that the presentation of Consolidated and International segment net revenues minus the impact of exchange rate changes provides information that is helpful to an investor’s understanding of the underlying business performance absent exchange rate fluctuations which are beyond the Company’s control.


# # #

(Tables Attached)







HASBRO, INC.

       

CONDENSED CONSOLIDATED BALANCE SHEETS

   

(Unaudited)

        
           
           
           
           

(Thousands of Dollars)

    

Dec. 27,

2009

 

Dec. 28,

2008

 

ASSETS

     

-----------

 

-----------

Cash and Cash Equivalents

   

 $   636,045

 

$   630,390

Accounts Receivable, Net

   

1,038,802

 

611,766

Inventories

   

207,895

 

300,463

Other Current Assets

   

162,290

 

171,387

    

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

 

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

  Total Current Assets

   

2,045,032

 

1,714,006

Property, Plant and Equipment, Net

   

220,706

 

211,707

Other Assets

   

1,631,154

 

1,243,084

    

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

 

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

  Total Assets

   

$3,896,892

 

$3,168,797

    

=========

 

=========

           
           
 

LIABILITIES AND SHAREHOLDERS' EQUITY

    

Short-term Borrowings

  

 $    14,113

 

 $      7,586

Payables and Accrued Liabilities

  

801,775

 

792,306

   

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

 

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

  Total Current Liabilities

  

815,888

 

799,892

Long-term Debt

  

1,131,998

 

709,723

Other Liabilities

  

354,234

 

268,396

   

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

 

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

  Total Liabilities

  

2,302,120

 

1,778,011

Total Shareholders' Equity

  

1,594,772

 

1,390,786

   

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

 

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

  Total Liabilities and Shareholders' Equity

  

$3,896,892

 

$3,168,797

   

=========

 

=========









HASBRO, INC.

      

CONSOLIDATED STATEMENTS OF OPERATIONS

  

(Unaudited)

         
      

Quarter Ended

 

Year Ended

             

(Thousands of Dollars and Shares Except Per Share Data)

Dec. 27,

2009

 

Dec. 28,

2008

 

Dec. 27,

2009

 

Dec. 28,

2008

 

-----------

 

-----------

 

-----------

 

-----------

Net Revenues

  

$1,375,184

 

$1,231,053

 

$4,067,947

 

$4,021,520

Cost of Sales

  

562,105

 

539,510

 

1,676,336

 

1,692,728

    

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

 

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

 

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

 

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

  Gross Profit

   

813,079

 

691,543

 

2,391,611

 

2,328,792

Amortization

   

25,395

 

19,443

 

85,029

 

78,265

Royalties

   

102,647

 

102,650

 

330,651

 

312,986

Research and Product Development

56,665

 

54,229

 

181,195

 

191,424

Advertising

   

133,644

 

140,169

 

412,580

 

454,612

Selling, Distribution and Administration

251,129

 

223,443

 

793,558

 

797,209

    

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

 

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

 

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

 

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

  Operating Profit

 

243,599

 

151,609

 

588,598

 

494,296

Interest Expense

 

16,776

 

11,036

 

61,603

 

47,143

Other (Income) Expense, Net

 

426

 

11,993

 

(2,702

)

6,098

    

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

 

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

 

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

 

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

  Earnings before Income Taxes

226,397

 

128,580

 

529,697

 

441,055

Income Taxes

  

60,834

 

34,999

 

154,767

 

134,289

    

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

 

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

 

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

 

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

  Net Earnings

  

$   165,563

 

$     93,581

 

$   374,930

 

$   306,766

      

========

 

========

 

========

 

========

             

Per Common Share

         
 

Net Earnings

        
  

Basic

   

$         1.20

 

$         0.67

 

$         2.69

 

$         2.18

      

========

 

========

 

========

 

========

  

Diluted

   

$         1.09

 

$         0.62

 

$         2.48

 

$         2.00

      

========

 

========

 

========

 

========

             
 

Cash Dividends Declared

 

$         0.20

 

$         0.20

 

$         0.80

 

$         0.80

      

========

 

========

 

========

 

========

             

Weighted Average Number of Shares

       
 

Basic

   

138,118

 

139,318

 

139,487

 

140,877

     

========

 

========

 

========

 

========

 

Diluted

   

152,263

 

153,351

 

152,780

 

155,230

      

========

 

========

 

========

 

========





HASBRO, INC.

           

Supplemental Financial Data

          

Major Segment Results, Net Revenues by Product Class and EBITDA

    

(Unaudited)

           


(Thousands of Dollars)

           
            
 

Quarter Ended

 

Year Ended

 

Dec. 27, 2009

 

Dec. 28, 2008

 

% Change

 

Dec. 27, 2009

 

Dec. 28, 2008

 

% Change

 

-----------

 

-----------

 

-----------

 

-----------

 

-----------

 

----------

Major Segment Results

           
           

U.S. and Canada Segment:

           

  External Net Revenues

$   760,668

 

$ 689,532 

 

10 %

 

$ 2,447,943

 

$ 2,406,745

 

2 %

  Operating Profit

153,620

 

70,219 

 

119 %

 

380,580

 

283,152

 

34 %

               

International Segment:

           

  External Net Revenues

549,948

 

496,832 

 

11 %

 

1,459,476

 

1,499,334

 

-3 %

  Operating Profit

96,033

 

72,366 

 

33 %

 

162,159

 

165,186

 

-2 %

            

Entertainment and Licensing Segment:

          

  External Net Revenues

62,073

 

41,998

 

48 %

 

155,013

 

107,929

 

44 %

  Operating Profit

29,186

 

24,359

 

20 %

 

65,572

 

51,035

 

28 %


Net Revenues by Product Class

           
            

Boys

$   424,412

 

$   365,002

 

16 %

 

$ 1,470,975

 

$ 1,344,672

 

9 %

Games and Puzzles

534,841

 

452,371

 

18 %

 

1,340,886

 

1,339,909

 

0 %

Girls

272,691

 

261,604

 

4 %

 

790,817

 

829,785

 

-5 %

Preschool

137,060

 

137,721

 

0 %

 

451,401

 

456,791

 

-1 %

Other

6,180

 

14,355

 

-57 %

 

13,868

 

50,363

 

-72 %

 

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

 

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

   

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

 

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

  
 

$1,375,184

 

$1,231,053

   

$ 4,067,947

 

$ 4,021,520

  
 

========

 

========

   

========

 

========

  


Reconciliation of EBITDA

           
            

Net Earnings

$   165,563

 

$     93,581

   

$    374,930

 

$    306,766

  

Interest Expense

16,776

 

11,036

   

61,603

 

47,143

  

Income Taxes

60,834

 

34,999

   

154,767

 

134,289

  

Depreciation

24,930

 

23,313

   

95,934

 

87,873

  

Amortization

25,395

 

19,443

   

85,029

 

78,265

  
 

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

 

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

   

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

 

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

  

     EBITDA

$   293,498

 

$   182,372

   

$    772,263

 

$    654,336

  
 

=======

 

=======

   

=======

 

=======

  




HASBRO, INC.

      

Supplemental Financial Data

     

Net Earnings Per Share

     

(Unaudited)

     

(Thousands of Dollars and Shares Except Per Share Data)

      
 

December 27, 2009

 

December 28, 2008

Quarter

Basic

 

Diluted

 

Basic

 

Diluted

----------

-----------

 

-----------

 

-----------

 

-----------

        

Net Earnings

$  165,563

 

$  165,563

 

$    93,581

 

$    93,581

Effect of Dilutive Securities:

       

  Interest Expense on Contingent

       

   Convertible Debentures Due 2021

-

 

1,078

 

-

 

1,061

 

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

 

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

 

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

 

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

Adjusted Net Earnings

$  165,563

 

$  166,641

 

$    93,581

 

$    94,642

 

========

 

========

 

========

 

========

        

Average Shares Outstanding

138,118

 

138,118

 

139,318

 

139,318

Effect of Dilutive Securities:

       

  Contingent Convertible Debentures

       

   Due 2021

-

 

11,566

 

-

 

11,566

  Options and Other Share-Based Awards

-

 

2,579

 

-

 

2,467

 

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

 

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

 

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

 

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

Equivalent Shares

138,118

 

152,263

 

139,318

 

153,351

 

========

 

========

 

========

 

========

        

Net Earnings Per Share

$        1.20

 

$        1.09

 

$        0.67

 

$        0.62

 

========

 

========

 

========

 

========

Full Year

       

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

       

Net Earnings

$  374,930

 

$  374,930

 

$  306,766

 

$  306,766

Effect of Dilutive Securities:

       

  Interest Expense on Contingent

       

   Convertible Debentures Due 2021

-

 

4,328

 

-

 

4,238

 

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

 

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

 

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

 

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

Adjusted Net Earnings

$  374,930

 

$  379,258

 

$  306,766

 

$  311,004

 

========

 

========

 

========

 

========

        

Average Shares Outstanding

139,487

 

139,487

 

140,877

 

140,877

Effect of Dilutive Securities:

       

  Contingent Convertible Debentures

       

   Due 2021

-

 

11,566

 

-

 

11,566

  Options and Other Share-Based Awards

-

 

1,727

 

-

 

2,787

 

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

 

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

 

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

 

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

Equivalent Shares

139,487

 

152,780

 

140,877

 

155,230

 

========

 

========

 

========

 

========

        

Net Earnings Per Share

$        2.69

 

$        2.48

 

$        2.18

 

$        2.00

 

========

 

========

 

========

 

========




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