Hasbro Reports Fourth Quarter and Full Year 2025 Financial Results
Playing to Win Drives Revenue, Profit and Earnings Growth for the Full Year
Company Issues 2026 Guidance and Declares Dividend
Announces
“I am proud of the results our team delivered in 2025 and the success of our Playing to Win strategy,” said
“2025 reflected strong operational execution, driven by progress on our transformation and cost savings initiatives. Wizards was a standout, anchored by record MAGIC revenue,” said
Full Year 2025 Highlights
- Full year Hasbro revenue increased 14% driven by record 45% growth in the Wizards of the Coast and Digital Gaming segment. Consumer Products declined 4% and Entertainment was down 4%.
- MAGIC: THE GATHERING finished its strongest year ever, up 59% vs. PY with a successful Q4 Avatar: The Last Airbender set and ongoing strength in backlist and Secret Lair.
-
Operating profit of
$11 million and operating margin of 0.2% reflects the second quarter 2025 non-cash goodwill impairment. -
Adjusted operating profit of
$1,140 million (+36% vs. PY) and adjusted operating margin of 24.2% (+3.9 points vs. PY), driven by favorable business mix and benefits from cost transformation efforts. -
Reported net loss of
$2.30 per share; adjusted net earnings of$5.54 per diluted share. -
Returned
$393 million to shareholders via dividends. -
EBITDA of
$197 million and Adjusted EBITDA of$1.36 billion , ahead of guidance. -
Spent
$225 million on debt reduction through the combination of bond repurchases and prefunding maturities, achieving debt targets ahead of schedule. -
Operating cash flow of
$893 million vs.$847 million in the prior year driven by improved profitability.
Full Year 2025 Segment Details
Wizards of the Coast and Digital Gaming Segment
- Revenue grew 45% driven by standout performance in MAGIC: THE GATHERING and growth in licensed digital gaming.
- MAGIC: THE GATHERING revenues increased 59% powered by Universes Beyond sets, backlist and Secret Lair.
-
Digital and Licensed Gaming increased 6% with Monopoly Go! contributing
$168 million for the full year 2025. -
Operating profit of
$1,007 million increased 59%, with a 46.0% operating margin highlighting the over-performance and favorable business mix.
Consumer Products Segment
- Revenue decreased 4%, which was better than expected, as shifts in retail order timing impacted full year results.
-
Highlights include growth in PEPPA PIG,
HASBRO GAMING , TRANSFORMERS, Marvel and Beyblade. -
Operating loss of
$943 million includes a second quarter 2025 non-cash goodwill impairment. -
Adjusted operating profit of
$113 million , down 26% versus last year behind lower revenues and tariff costs.
Entertainment Segment
- Revenue decline of 4% driven by lower digital and ad revenues.
- Operating margin of 0.5%; adjusted operating margin of 51.4% down versus PY due to lower revenues.
Fourth Quarter 2025 Highlights
- Hasbro revenues increased 31% vs. PY, with growth in Wizards and Digital Gaming (+86%) and Consumer Products (+7%) partially offset by a decline in Entertainment (-5%).
-
Operating profit of
$298 million (+$238 million vs. PY) with an operating margin of 20.6%. -
Adjusted operating profit was
$315 million (+$202 million vs. PY) with an operating margin of 21.8%, an approximate 12-point improvement versus last year. -
Net earnings of
$1.41 per diluted share; adjusted net earnings of$1.51 per diluted share benefiting from favorable business mix and improved profitability.
See the financial tables accompanying the press release for a reconciliation of GAAP to non-GAAP financial measures.
2026 Company Outlook
For the full year, the Company expects:
- Total Hasbro revenue up 3%-5% in constant currency.
- Adjusted operating margin of 24%-25%.
-
Adjusted EBITDA of
$1.40 billion to$1.45 billion .
2026 Capital Allocation priorities:
- Invest in core business.
-
Return cash to shareholders through dividends and share repurchases. The Board of Directors authorized a new share repurchase program of up to
$1.0 billion , replacing the Company’s prior 2018 authorization. - Continue to pay down debt.
Dividend Announcement
The Board of Directors has declared a quarterly cash dividend of
Conference Call Webcast
Hasbro will webcast its fourth quarter and full year 2025 earnings conference call at
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 165 years of expertise, Hasbro delivers groundbreaking play experiences and reaches more than 1 billion fans annually 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,
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
© 2026
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; products, gaming and entertainment; anticipated cost savings; expected debt repayments and share repurchases; expected impact of tariffs; anticipated benefits and potential impact of moving our
Factors that might cause such a difference include, but are not limited to:
- our ability to successfully implement and execute on our Playing to Win business strategy;
- our ability to successfully compete in the play industry and further develop our digital gaming, licensing and consumer products businesses and partnerships;
- risks associated with the imposition, threat, or uncertainty of tariffs, including the impact of reciprocal or retaliatory tariffs, in markets in which we operate which could increase our product costs and other costs of doing business, result in higher prices of our products, impact consumer spending, lower our revenues, result in delays or reductions in purchases from our customers, result in goodwill impairments, reduce earnings and otherwise have an adverse impact on our business;
- risks associated with international operations, such as: the imposition or threat of tariffs; conflict in territories in which we operate or which affect areas in which we operate; currency conversion; currency fluctuations; quotas; shipping delays or difficulties; border adjustment taxes or other protectionist measures; and other challenges in the territories in which we operate;
- risks related to political, economic and public health conditions or regulatory changes in the markets in which we and our customers, partners, licensees, suppliers and manufacturers operate, such as inflation, fluctuating interest rates, tariffs, higher commodity prices, labor strikes, labor costs or transportation costs, or outbreaks of illness or disease, the occurrence of which could create work slowdowns, delays or shortages in production or shipment of products, increases in costs, reduced purchasing power or less discretionary income, or losses and delays in revenue and earnings;
- uncertain and unpredictable global and regional economic conditions impacting one or more of the markets in which we sell products, which can negatively impact our customers and consumers, result in lower employment levels, consumer disposable income, retailer inventories and spending, including lower spending on purchases of our products;
- our ability to transform our business and capabilities to address the changing global consumer landscape, including evolving demographics for our products and advancements in emerging technologies, such as the integration of artificial intelligence into our product development, marketing strategies, and consumer engagement, and the associated risks such as competition, ethical concerns, evolving regulatory standards, implementation challenges, and third-party dependencies on such technologies;
- our ability to design, develop, manufacture, and ship products on a timely, cost-effective and profitable basis;
- the concentration of our customers, potentially increasing the negative impact to our business of difficulties experienced by any of our customers or changes in their purchasing or selling patterns;
- our dependence on third-party relationships, including with third-party partners, manufacturers, distributors, studios, content producers, licensors, licensees, and outsourcers, which creates reliance on others and loss of control;
-
risks relating to the concentration of manufacturing for many of our products in the People’s
Republic of China , which include the risks associated with increased tariffs imposed on trade betweenChina and theU.S. , and our ability to successfully diversify sourcing of our products to reduce reliance on sources of supply inChina ; - the success of our key partner brands, including the ability to secure, maintain and extend agreements with our key partners or the risk of delays, increased costs or difficulties associated with any of our or our partners’ planned digital applications or media initiatives;
- our ability to attract and retain talented and diverse employees;
-
our business could be adversely affected by challenges and disruptions arising from the loss of skills, knowledge or expertise, and from uncertainty regarding the continued employment of key personnel, particularly as a result of recent workforce reductions and the planned relocation of our
Rhode Island operations toBoston, Massachusetts ; - our ability to realize the benefits of cost-savings and efficiency and/or revenue and operating profit enhancing initiatives;
- risks relating to the impairment and/or write-offs related to businesses, products and/or content we acquire and/or produce;
- the risk that acquisitions, dispositions and other investments we complete may not provide us with the benefits we expect, or the realization of such benefits may be significantly delayed or reduced;
- our ability to protect our assets and intellectual property, including as a result of infringement, theft, misappropriation, cyber-attacks or other acts compromising the integrity of our assets or intellectual property;
- fluctuations in our business due to seasonality;
- the risk of product recalls or product liability suits and costs associated with product safety regulations;
- the impact of litigation or arbitration decisions or settlement actions;
- the bankruptcy or other lack of success of one or more of our significant retailers, licensees and other partners; and
-
other risks and uncertainties as may be detailed in our public announcements and
U.S. Securities and Exchange Commission (“SEC”) filings.
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
HAS-E
(Tables Attached)
|
CONDENSED CONSOLIDATED BALANCE SHEETS (1) (Unaudited) (Millions of Dollars) |
|||||
|
|
|
|
|
||
|
ASSETS |
|
|
|
||
|
Cash and cash equivalents |
$ |
776.6 |
|
$ |
695.0 |
|
Short-term investments |
|
105.4 |
|
|
— |
|
Accounts receivable, net |
|
1,059.8 |
|
|
919.8 |
|
Inventories |
|
259.8 |
|
|
274.2 |
|
Prepaid expenses and other current assets |
|
382.1 |
|
|
353.5 |
|
Total current assets |
|
2,583.7 |
|
|
2,242.5 |
|
Property, plant and equipment, net |
|
247.8 |
|
|
302.6 |
|
|
|
1,256.7 |
|
|
2,278.2 |
|
Other intangible assets, net |
|
456.7 |
|
|
518.4 |
|
Other assets |
|
1,007.1 |
|
|
998.6 |
|
Total assets |
$ |
5,552.0 |
|
$ |
6,340.3 |
|
|
|
|
|
||
|
LIABILITIES, NONCONTROLLING INTERESTS AND SHAREHOLDERS' EQUITY |
|||||
|
Current portion of long-term debt |
$ |
497.0 |
|
$ |
— |
|
Accounts payable |
|
335.4 |
|
|
341.5 |
|
Accrued liabilities |
|
1,038.7 |
|
|
1,059.8 |
|
Total current liabilities |
|
1,871.1 |
|
|
1,401.3 |
|
Long-term debt |
|
2,767.9 |
|
|
3,380.8 |
|
Other liabilities |
|
347.5 |
|
|
373.2 |
|
Total liabilities |
|
4,986.5 |
|
|
5,155.3 |
|
Total shareholders’ equity |
|
565.5 |
|
|
1,185.0 |
|
Total liabilities, noncontrolling interests and shareholders’ equity |
$ |
5,552.0 |
|
$ |
6,340.3 |
|
(1) Amounts may not sum due to rounding |
|||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS (1) (Unaudited) (Millions of Dollars and Shares, Except Per Share Data) |
||||||||||||||||||||||||||||
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
Amount |
|
% of Net Revenues |
|
Amount |
|
% of Net Revenues |
|
Amount |
|
% of Net Revenues |
|
Amount |
|
% of Net Revenues |
||||||||||||
|
Net revenues |
|
$ |
1,445.9 |
|
|
100.0 |
% |
|
$ |
1,101.6 |
|
|
100.0 |
% |
|
$ |
4,701.3 |
|
|
100.0 |
% |
|
$ |
4,135.5 |
|
|
100.0 |
% |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales |
|
|
452.1 |
|
|
31.3 |
% |
|
|
358.7 |
|
|
32.6 |
% |
|
|
1,296.2 |
|
|
27.6 |
% |
|
|
1,179.5 |
|
|
28.5 |
% |
|
Program cost amortization |
|
|
14.8 |
|
|
1.0 |
% |
|
|
24.8 |
|
|
2.3 |
% |
|
|
35.8 |
|
|
0.8 |
% |
|
|
49.3 |
|
|
1.2 |
% |
|
Royalties |
|
|
113.1 |
|
|
7.8 |
% |
|
|
80.0 |
|
|
7.3 |
% |
|
|
368.9 |
|
|
7.8 |
% |
|
|
284.2 |
|
|
6.9 |
% |
|
Product development |
|
|
130.0 |
|
|
9.0 |
% |
|
|
81.9 |
|
|
7.4 |
% |
|
|
385.6 |
|
|
8.2 |
% |
|
|
294.1 |
|
|
7.1 |
% |
|
Advertising |
|
|
89.6 |
|
|
6.2 |
% |
|
|
105.7 |
|
|
9.6 |
% |
|
|
316.9 |
|
|
6.7 |
% |
|
|
319.5 |
|
|
7.7 |
% |
|
Amortization of intangible assets |
|
|
14.6 |
|
|
1.0 |
% |
|
|
17.1 |
|
|
1.6 |
% |
|
|
66.0 |
|
|
1.4 |
% |
|
|
68.3 |
|
|
1.7 |
% |
|
Impairment of goodwill |
|
|
— |
|
|
0.0 |
% |
|
|
— |
|
|
0.0 |
% |
|
|
1,021.9 |
|
|
21.7 |
% |
|
|
— |
|
|
0.0 |
% |
|
Loss on disposal of business |
|
|
— |
|
|
0.0 |
% |
|
|
13.0 |
|
|
1.2 |
% |
|
|
25.0 |
|
|
0.5 |
% |
|
|
37.4 |
|
|
0.9 |
% |
|
Selling, distribution and administration |
|
|
334.2 |
|
|
23.1 |
% |
|
|
360.6 |
|
|
32.7 |
% |
|
|
1,173.9 |
|
|
25.0 |
% |
|
|
1,213.2 |
|
|
29.3 |
% |
|
Total costs and expenses |
|
|
1,148.4 |
|
|
79.4 |
% |
|
|
1,041.8 |
|
|
94.6 |
% |
|
|
4,690.2 |
|
|
99.8 |
% |
|
|
3,445.5 |
|
|
83.3 |
% |
|
Operating profit |
|
|
297.5 |
|
|
20.6 |
% |
|
|
59.8 |
|
|
5.4 |
% |
|
|
11.1 |
|
|
0.2 |
% |
|
|
690.0 |
|
|
16.7 |
% |
|
Non-operating (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense |
|
|
40.4 |
|
|
2.8 |
% |
|
|
43.5 |
|
|
3.9 |
% |
|
|
163.4 |
|
|
3.5 |
% |
|
|
171.2 |
|
|
4.1 |
% |
|
Interest income |
|
|
(8.0 |
) |
|
-0.6 |
% |
|
|
(11.3 |
) |
|
-1.0 |
% |
|
|
(28.6 |
) |
|
-0.6 |
% |
|
|
(47.3 |
) |
|
-1.1 |
% |
|
Other (income) expense, net |
|
|
(5.8 |
) |
|
-0.4 |
% |
|
|
84.8 |
|
|
7.7 |
% |
|
|
(21.7 |
) |
|
-0.5 |
% |
|
|
69.1 |
|
|
1.7 |
% |
|
Total non-operating expense, net |
|
|
26.6 |
|
|
1.8 |
% |
|
|
117.0 |
|
|
10.6 |
% |
|
|
113.1 |
|
|
2.4 |
% |
|
|
193.0 |
|
|
4.7 |
% |
|
Earnings (loss) before income taxes |
|
|
270.9 |
|
|
18.7 |
% |
|
|
(57.2 |
) |
|
-5.2 |
% |
|
|
(102.0 |
) |
|
-2.2 |
% |
|
|
497.0 |
|
|
12.0 |
% |
|
Income tax expense (benefit) |
|
|
67.8 |
|
|
4.7 |
% |
|
|
(30.7 |
) |
|
-2.8 |
% |
|
|
216.2 |
|
|
4.6 |
% |
|
|
102.6 |
|
|
2.5 |
% |
|
Net earnings (loss) |
|
|
203.1 |
|
|
14.0 |
% |
|
|
(26.5 |
) |
|
-2.4 |
% |
|
|
(318.2 |
) |
|
-6.8 |
% |
|
|
394.4 |
|
|
9.5 |
% |
|
Net earnings attributable to noncontrolling interests |
|
|
1.5 |
|
|
0.1 |
% |
|
|
7.8 |
|
|
0.7 |
% |
|
|
4.2 |
|
|
0.1 |
% |
|
|
8.8 |
|
|
0.2 |
% |
|
Net earnings (loss) attributable to |
|
$ |
201.6 |
|
|
13.9 |
% |
|
$ |
(34.3 |
) |
|
-3.1 |
% |
|
$ |
(322.4 |
) |
|
-6.9 |
% |
|
$ |
385.6 |
|
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic |
|
$ |
1.44 |
|
|
|
|
$ |
(0.25 |
) |
|
|
|
$ |
(2.30 |
) |
|
|
|
$ |
2.77 |
|
|
|
||||
|
Diluted |
|
$ |
1.41 |
|
|
|
|
$ |
(0.25 |
) |
|
|
|
$ |
(2.30 |
) |
|
|
|
$ |
2.75 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash dividends declared per common share |
|
$ |
0.70 |
|
|
|
|
$ |
0.70 |
|
|
|
|
$ |
2.80 |
|
|
|
|
$ |
2.10 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Weighted Average Number of Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Basic |
|
|
140.5 |
|
|
|
|
|
139.6 |
|
|
|
|
|
140.2 |
|
|
|
|
|
139.4 |
|
|
|
||||
|
Diluted |
|
|
142.6 |
|
|
|
|
|
139.6 |
|
|
|
|
|
140.2 |
|
|
|
|
|
140.3 |
|
|
|
||||
|
(1) Amounts may not sum due to rounding |
||||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (1) (Unaudited) (Millions of Dollars) |
|||||||
|
|
Year Ended |
||||||
|
|
|
|
|
||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net (loss) earnings |
$ |
(318.2 |
) |
|
$ |
394.4 |
|
|
Impairment of goodwill |
|
1,021.9 |
|
|
|
— |
|
|
Loss on disposal of business |
|
25.0 |
|
|
|
37.4 |
|
|
Other non-cash adjustments |
|
484.8 |
|
|
|
356.1 |
|
|
Changes in operating assets and liabilities |
|
(320.3 |
) |
|
|
59.5 |
|
|
Net cash provided by operating activities |
|
893.2 |
|
|
|
847.4 |
|
|
|
|
|
|
||||
|
Cash flows from investing activities: |
|
|
|
||||
|
Additions to property, plant and equipment |
|
(63.3 |
) |
|
|
(87.2 |
) |
|
Additions to software development |
|
(135.0 |
) |
|
|
(110.3 |
) |
|
Net settlement from sale of business |
|
— |
|
|
|
(12.0 |
) |
|
Purchase of investments |
|
(105.4 |
) |
|
|
(571.0 |
) |
|
Maturity of investments |
|
— |
|
|
|
583.0 |
|
|
Other |
|
19.3 |
|
|
|
(6.2 |
) |
|
Net cash utilized by investing activities |
|
(284.4 |
) |
|
|
(203.7 |
) |
|
|
|
|
|
||||
|
Cash flows from financing activities: |
|
|
|
||||
|
Proceeds from long-term debt |
|
— |
|
|
|
498.6 |
|
|
Repayments of borrowings |
|
(118.2 |
) |
|
|
(581.3 |
) |
|
Stock-based compensation transactions |
|
9.6 |
|
|
|
7.6 |
|
|
Dividends paid |
|
(392.5 |
) |
|
|
(389.9 |
) |
|
Payments related to tax withholding for share-based compensation |
|
(23.7 |
) |
|
|
(14.4 |
) |
|
Payments of financing costs |
|
— |
|
|
|
(5.3 |
) |
|
Other |
|
(6.5 |
) |
|
|
(12.8 |
) |
|
Net cash utilized by financing activities |
|
(531.3 |
) |
|
|
(497.5 |
) |
|
Effect of exchange rate changes on cash |
|
4.1 |
|
|
|
3.4 |
|
|
Net increase in cash, cash equivalents and restricted cash |
|
81.6 |
|
|
|
149.6 |
|
|
Cash, cash equivalents and restricted cash, beginning of year |
|
695.0 |
|
|
|
545.4 |
|
|
Cash, cash equivalents and restricted cash, end of year |
$ |
776.6 |
|
|
$ |
695.0 |
|
|
(1) Amounts may not sum due to rounding |
|||||||
|
SEGMENT RESULTS - AS REPORTED AND AS ADJUSTED (1) (Unaudited) (Millions of Dollars) |
||||||||||||||||||||||||||
|
|
Three Months Ended |
|
Three Months Ended |
|
|
|||||||||||||||||||||
|
Operating Results |
As Reported |
|
Non-GAAP Adjustments |
|
Adjusted |
|
As Reported |
|
Non-GAAP Adjustments |
|
Adjusted |
|
% Change |
|||||||||||||
|
Total company results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
1,445.9 |
|
|
$ |
— |
|
|
$ |
1,445.9 |
|
|
$ |
1,101.6 |
|
|
$ |
— |
|
|
$ |
1,101.6 |
|
|
31 |
% |
|
Operating profit |
|
297.5 |
|
|
|
17.3 |
|
|
|
314.8 |
|
|
|
59.8 |
|
|
|
52.9 |
|
|
|
112.7 |
|
|
>100% |
|
|
Operating margin |
|
20.6 |
% |
|
|
1.2 |
% |
|
|
21.8 |
% |
|
|
5.4 |
% |
|
|
4.8 |
% |
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Segment results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Wizards of the Coast and Digital Gaming: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
630.4 |
|
|
$ |
— |
|
|
$ |
630.4 |
|
|
$ |
339.0 |
|
|
$ |
— |
|
|
$ |
339.0 |
|
|
86 |
% |
|
Operating profit |
|
283.5 |
|
|
|
— |
|
|
|
283.5 |
|
|
|
80.9 |
|
|
|
— |
|
|
|
80.9 |
|
|
>100% |
|
|
Operating margin |
|
45.0 |
% |
|
|
— |
|
|
|
45.0 |
% |
|
|
23.9 |
% |
|
|
— |
|
|
|
23.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Consumer Products: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
800.0 |
|
|
$ |
— |
|
|
$ |
800.0 |
|
|
$ |
746.3 |
|
|
$ |
— |
|
|
$ |
746.3 |
|
|
7 |
% |
|
Operating profit |
|
50.8 |
|
|
|
2.8 |
|
|
|
53.6 |
|
|
|
50.5 |
|
|
|
9.1 |
|
|
|
59.6 |
|
|
-10 |
% |
|
Operating margin |
|
6.4 |
% |
|
|
0.4 |
% |
|
|
6.7 |
% |
|
|
6.8 |
% |
|
|
1.2 |
% |
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Entertainment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
15.5 |
|
|
$ |
— |
|
|
$ |
15.5 |
|
|
$ |
16.3 |
|
|
$ |
— |
|
|
$ |
16.3 |
|
|
-5 |
% |
|
Operating profit (loss) |
|
(2.2 |
) |
|
|
2.9 |
|
|
|
0.7 |
|
|
|
(16.2 |
) |
|
|
16.4 |
|
|
|
0.2 |
|
|
>100% |
|
|
Operating margin |
|
-14.2 |
% |
|
|
18.7 |
% |
|
|
4.5 |
% |
|
|
-99.4 |
% |
|
>100% |
|
|
1.2 |
% |
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Corporate and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Operating loss |
$ |
(34.6 |
) |
|
$ |
11.6 |
|
|
$ |
(23.0 |
) |
|
$ |
(55.4 |
) |
|
$ |
27.4 |
|
|
$ |
(28.0 |
) |
|
18 |
% |
|
(1) Amounts may not sum due to rounding |
||||||||||||||||||||||||||
|
|
|
Three Months Ended |
|||||||
|
Wizards of the Coast and Digital Gaming net revenues by category |
|
|
|
|
|
% Change |
|||
|
Tabletop Gaming |
|
$ |
494.7 |
|
$ |
207.0 |
|
139 |
% |
|
Digital and Licensed Gaming |
|
|
135.7 |
|
|
132.0 |
|
3 |
% |
|
Net revenues |
|
$ |
630.4 |
|
$ |
339.0 |
|
|
|
|
|
|
Three Months Ended |
|||||||
|
Consumer Products net revenues by major geographic region |
|
|
|
|
|
% Change |
|||
|
|
|
$ |
471.3 |
|
$ |
421.0 |
|
12 |
% |
|
|
|
|
204.2 |
|
|
177.9 |
|
15 |
% |
|
|
|
|
70.8 |
|
|
93.4 |
|
-24 |
% |
|
|
|
|
53.7 |
|
|
54.0 |
|
-1 |
% |
|
Net revenues |
|
$ |
800.0 |
|
$ |
746.3 |
|
|
|
|
|
|
Three Months Ended |
|||||||
|
Entertainment net revenues by category |
|
|
|
|
|
% Change |
|||
|
Family Brands |
|
$ |
13.1 |
|
$ |
13.1 |
|
0 |
% |
|
Film and TV |
|
|
2.4 |
|
|
3.2 |
|
-25 |
% |
|
Net revenues |
|
$ |
15.5 |
|
$ |
16.3 |
|
|
|
|
|
|
Three Months Ended |
|||||||
|
Supplementary |
|
|
|
|
|
% Change |
|||
|
MAGIC: THE GATHERING |
|
$ |
502.4 |
|
$ |
208.4 |
|
141 |
% |
|
Hasbro Total Gaming (1) |
|
$ |
867.8 |
|
$ |
542.5 |
|
60 |
% |
|
(1) Hasbro Total Gaming includes all gaming revenue, most notably DUNGEONS & DRAGONS, MAGIC: THE GATHERING and |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Year Ended |
|
Year Ended |
|
|
|||||||||||||||||||||
|
Operating Results (1) |
As Reported |
|
Non-GAAP Adjustments |
|
Adjusted |
|
As Reported |
|
Non-GAAP Adjustments |
|
Adjusted |
|
% Change |
|||||||||||||
|
Total company results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
4,701.3 |
|
|
$ |
— |
|
|
$ |
4,701.3 |
|
|
$ |
4,135.5 |
|
|
$ |
— |
|
|
$ |
4,135.5 |
|
|
14 |
% |
|
Operating profit |
|
11.1 |
|
|
|
1,128.9 |
|
|
|
1,140.0 |
|
|
|
690.0 |
|
|
|
148.8 |
|
|
|
838.8 |
|
|
36 |
% |
|
Operating margin |
|
0.2 |
% |
|
|
24.0 |
% |
|
|
24.2 |
% |
|
|
16.7 |
% |
|
|
3.6 |
% |
|
|
20.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Segment results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Wizards of the Coast and Digital Gaming: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
2,186.9 |
|
|
$ |
— |
|
|
$ |
2,186.9 |
|
|
$ |
1,511.3 |
|
|
$ |
— |
|
|
$ |
1,511.3 |
|
|
45 |
% |
|
Operating profit |
|
1,006.8 |
|
|
|
— |
|
|
|
1,006.8 |
|
|
|
632.0 |
|
|
|
— |
|
|
|
632.0 |
|
|
59 |
% |
|
Operating margin |
|
46.0 |
% |
|
|
— |
|
|
|
46.0 |
% |
|
|
41.8 |
% |
|
|
— |
|
|
|
41.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Consumer Products: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
2,437.6 |
|
|
$ |
— |
|
|
$ |
2,437.6 |
|
|
$ |
2,543.9 |
|
|
$ |
— |
|
|
$ |
2,543.9 |
|
|
-4 |
% |
|
Operating (loss) profit |
|
(942.6 |
) |
|
|
1,055.3 |
|
|
|
112.7 |
|
|
|
115.3 |
|
|
|
36.3 |
|
|
|
151.6 |
|
|
-26 |
% |
|
Operating margin |
|
-38.7 |
% |
|
|
43.3 |
% |
|
|
4.6 |
% |
|
|
4.5 |
% |
|
|
1.4 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Entertainment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
External net revenues |
$ |
76.8 |
|
|
$ |
— |
|
|
$ |
76.8 |
|
|
$ |
80.3 |
|
|
$ |
— |
|
|
$ |
80.3 |
|
|
-4 |
% |
|
Operating profit (loss) |
|
0.4 |
|
|
|
39.1 |
|
|
|
39.5 |
|
|
|
(1.6 |
) |
|
|
50.9 |
|
|
|
49.3 |
|
|
-20 |
% |
|
Operating margin |
|
0.5 |
% |
|
|
50.9 |
% |
|
|
51.4 |
% |
|
|
-2.0 |
% |
|
|
63.4 |
% |
|
|
61.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Corporate and Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Operating (loss) profit |
$ |
(53.5 |
) |
|
$ |
34.5 |
|
|
$ |
(19.0 |
) |
|
$ |
(55.7 |
) |
|
$ |
61.6 |
|
|
$ |
5.9 |
|
|
>-100% |
|
|
(1) Amounts may not sum due to rounding |
||||||||||||||||||||||||||
|
|
|
Year Ended |
|||||||
|
Wizards of the Coast and Digital Gaming net revenues by category |
|
|
|
|
|
% Change |
|||
|
Tabletop Gaming |
|
$ |
1,686.6 |
|
$ |
1,039.6 |
|
62 |
% |
|
Digital and Licensed Gaming |
|
|
500.3 |
|
|
471.7 |
|
6 |
% |
|
Net revenues |
|
$ |
2,186.9 |
|
$ |
1,511.3 |
|
|
|
|
|
|
Year Ended |
|||||||
|
Consumer Products net revenues by major geographic region |
|
|
|
|
|
% Change |
|||
|
|
|
$ |
1,421.7 |
|
$ |
1,493.0 |
|
-5 |
% |
|
|
|
|
566.0 |
|
|
519.7 |
|
9 |
% |
|
|
|
|
249.4 |
|
|
286.7 |
|
-13 |
% |
|
|
|
|
200.5 |
|
|
244.5 |
|
-18 |
% |
|
Net revenues |
|
$ |
2,437.6 |
|
$ |
2,543.9 |
|
|
|
|
|
|
Year Ended |
|||||||
|
Entertainment net revenues by category |
|
|
|
|
|
% Change |
|||
|
Family Brands |
|
$ |
66.7 |
|
$ |
73.7 |
|
-9 |
% |
|
Film and TV |
|
|
10.1 |
|
|
6.6 |
|
53 |
% |
|
Net revenues |
|
$ |
76.8 |
|
$ |
80.3 |
|
|
|
|
|
|
Year Ended |
|||||||
|
Supplementary Hasbro Gaming Information: |
|
|
|
|
|
% Change |
|||
|
MAGIC: THE GATHERING |
|
$ |
1,720.1 |
|
$ |
1,078.6 |
|
59 |
% |
|
Hasbro Total Gaming (1) |
|
$ |
2,788.2 |
|
$ |
2,092.1 |
|
33 |
% |
|
(1) Hasbro Total Gaming includes all gaming revenue, most notably DUNGEONS & DRAGONS, MAGIC: THE GATHERING and |
|||||||||
|
SUPPLEMENTAL FINANCIAL DATA RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) (Millions of Dollars) |
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
Reconciliation of EBITDA and Adjusted EBITDA (1) |
|
|
|
|
|
|
|
|||||||
|
Net earnings (loss) attributable to |
$ |
201.6 |
|
|
$ |
(34.3 |
) |
|
$ |
(322.4 |
) |
|
$ |
385.6 |
|
Interest expense |
|
40.4 |
|
|
|
43.5 |
|
|
|
163.4 |
|
|
|
171.2 |
|
Income tax expense (benefit) |
|
67.8 |
|
|
|
(30.7 |
) |
|
|
216.2 |
|
|
|
102.6 |
|
Net earnings attributable to noncontrolling interests |
|
1.5 |
|
|
|
7.8 |
|
|
|
4.2 |
|
|
|
8.8 |
|
Depreciation |
|
13.8 |
|
|
|
20.7 |
|
|
|
69.5 |
|
|
|
94.7 |
|
Amortization of intangibles |
|
14.6 |
|
|
|
17.1 |
|
|
|
66.0 |
|
|
|
68.3 |
|
EBITDA |
$ |
339.7 |
|
|
$ |
24.1 |
|
|
$ |
196.9 |
|
|
$ |
831.2 |
|
|
|
|
|
|
|
|
|
|||||||
|
Stock compensation |
$ |
25.0 |
|
|
$ |
22.1 |
|
|
$ |
78.9 |
|
|
$ |
49.0 |
|
Strategic transformation initiatives(2) |
|
7.7 |
|
|
|
9.8 |
|
|
|
23.9 |
|
|
|
28.3 |
|
Restructuring and severance costs(3) |
|
(0.2 |
) |
|
|
14.4 |
|
|
|
9.3 |
|
|
|
22.2 |
|
Loss on disposal of business(4) |
|
— |
|
|
|
13.0 |
|
|
|
25.0 |
|
|
|
37.4 |
|
eOne Film and TV business divestiture related costs(5) |
|
— |
|
|
|
3.2 |
|
|
|
5.6 |
|
|
|
11.1 |
|
Impairment of goodwill(6) |
|
— |
|
|
|
— |
|
|
|
1,021.9 |
|
|
|
— |
|
Net loss on Discovery investment(7) |
|
— |
|
|
|
78.2 |
|
|
|
— |
|
|
|
78.2 |
|
Adjusted EBITDA |
$ |
372.2 |
|
|
$ |
164.8 |
|
|
$ |
1,361.5 |
|
|
$ |
1,057.4 |
|
(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 (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) During Q2 2025, Hasbro recorded a non-cash goodwill impairment charge of (7) Net loss on Discovery investment represents non-cash charges incurred within Corporate and Other related to the impairment of the Discovery JV investment. |
||||||||||||||
|
NON-GAAP RECONCILIATION (Unaudited) (Millions of Dollars) |
|||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
Reconciliation of Adjusted Operating Profit (1) |
|
|
|
|
|
|
|
||||||||
|
Operating profit (loss) |
$ |
297.5 |
|
|
$ |
59.8 |
|
|
$ |
11.1 |
|
|
$ |
690.0 |
|
|
Wizards of the Coast and Digital Gaming |
|
283.5 |
|
|
|
80.9 |
|
|
|
1,006.8 |
|
|
|
632.0 |
|
|
Consumer Products |
|
50.8 |
|
|
|
50.5 |
|
|
|
(942.6 |
) |
|
|
115.3 |
|
|
Entertainment |
|
(2.2 |
) |
|
|
(16.2 |
) |
|
|
0.4 |
|
|
|
(1.6 |
) |
|
Corporate and Other |
|
(34.6 |
) |
|
|
(55.4 |
) |
|
|
(53.5 |
) |
|
|
(55.7 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP adjustments |
$ |
17.3 |
|
|
$ |
52.9 |
|
|
$ |
1,128.9 |
|
|
$ |
148.8 |
|
|
Consumer Products |
|
2.8 |
|
|
|
9.1 |
|
|
|
1,055.3 |
|
|
|
36.3 |
|
|
Entertainment |
|
2.9 |
|
|
|
16.4 |
|
|
|
39.1 |
|
|
|
50.9 |
|
|
Corporate and Other |
|
11.6 |
|
|
|
27.4 |
|
|
|
34.5 |
|
|
|
61.6 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted operating profit (loss) |
$ |
314.8 |
|
|
$ |
112.7 |
|
|
$ |
1,140.0 |
|
|
$ |
838.8 |
|
|
Wizards of the Coast and Digital Gaming |
|
283.5 |
|
|
|
80.9 |
|
|
|
1,006.8 |
|
|
|
632.0 |
|
|
Consumer Products |
|
53.6 |
|
|
|
59.6 |
|
|
|
112.7 |
|
|
|
151.6 |
|
|
Entertainment |
|
0.7 |
|
|
|
0.2 |
|
|
|
39.5 |
|
|
|
49.3 |
|
|
Corporate and Other |
|
(23.0 |
) |
|
|
(28.0 |
) |
|
|
(19.0 |
) |
|
|
5.9 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-GAAP Adjustments include the following: |
|
|
|
|
|
|
|
||||||||
|
Acquired intangible amortization(2) |
$ |
9.8 |
|
|
$ |
12.5 |
|
|
$ |
47.4 |
|
|
$ |
49.8 |
|
|
Strategic transformation initiatives(3) |
|
7.7 |
|
|
|
9.8 |
|
|
|
23.9 |
|
|
|
28.3 |
|
|
Restructuring and severance costs(4) |
|
(0.2 |
) |
|
|
14.4 |
|
|
|
9.3 |
|
|
|
22.2 |
|
|
Loss on disposal of business(5) |
|
— |
|
|
|
13.0 |
|
|
|
25.0 |
|
|
|
37.4 |
|
|
eOne Film and TV business divestiture related costs(6) |
|
— |
|
|
|
3.2 |
|
|
|
1.4 |
|
|
|
11.1 |
|
|
Impairment of goodwill(7) |
|
— |
|
|
|
— |
|
|
|
1,021.9 |
|
|
|
— |
|
|
|
$ |
17.3 |
|
|
$ |
52.9 |
|
|
$ |
1,128.9 |
|
|
$ |
148.8 |
|
|
(1) Amounts may not sum due to rounding
(2) 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 (3) 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. (4) Restructuring and severance costs associated with cost-savings initiatives across the Company.
(5) Loss on disposal of a business related to the sale of the eOne Film and TV business executed on (6) 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.
(7) During Q2 2025, Hasbro recorded a non-cash goodwill impairment charge of |
|||||||||||||||
|
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) |
|
|
Diluted Per Share Amount |
|
|
|
Diluted Per Share Amount |
||||||||
|
Net earnings (loss) attributable to |
$ |
201.6 |
|
|
$ |
1.41 |
|
|
$ |
(34.3 |
) |
|
$ |
(0.25 |
) |
|
Acquired intangible amortization (2) |
|
7.4 |
|
|
|
0.05 |
|
|
|
9.4 |
|
|
|
0.07 |
|
|
Strategic transformation initiatives (3) |
|
5.9 |
|
|
|
0.04 |
|
|
|
7.5 |
|
|
|
0.05 |
|
|
Restructuring and severance costs (4) |
|
(0.1 |
) |
|
|
— |
|
|
|
11.0 |
|
|
|
0.08 |
|
|
Loss on disposal of business (5) |
|
— |
|
|
|
— |
|
|
|
8.5 |
|
|
|
0.06 |
|
|
eOne Film and TV divestiture related costs (6) |
|
— |
|
|
|
— |
|
|
|
2.4 |
|
|
|
0.02 |
|
|
Impairment of goodwill (7) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Net loss on Discovery investment (8) |
|
— |
|
|
|
— |
|
|
|
59.8 |
|
|
|
0.43 |
|
|
Net earnings attributable to |
$ |
214.8 |
|
|
$ |
1.51 |
|
|
$ |
64.3 |
|
|
$ |
0.46 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Year Ended |
||||||||||||||
|
(all adjustments reported after-tax) |
|
|
Diluted Per Share Amount |
|
|
|
Diluted Per Share Amount |
||||||||
|
Net (loss) earnings attributable to |
$ |
(322.4 |
) |
|
$ |
(2.30 |
) |
|
$ |
385.6 |
|
|
$ |
2.75 |
|
|
Acquired intangible amortization (2) |
|
35.6 |
|
|
|
0.25 |
|
|
|
37.4 |
|
|
|
0.27 |
|
|
Strategic transformation initiatives (3) |
|
18.3 |
|
|
|
0.13 |
|
|
|
21.6 |
|
|
|
0.15 |
|
|
Restructuring and severance costs (4) |
|
7.2 |
|
|
|
0.05 |
|
|
|
17.0 |
|
|
|
0.12 |
|
|
Loss on disposal of business (5) |
|
25.0 |
|
|
|
0.18 |
|
|
|
32.9 |
|
|
|
0.23 |
|
|
eOne Film and TV divestiture related costs (6) |
|
4.2 |
|
|
|
0.03 |
|
|
|
8.5 |
|
|
|
0.06 |
|
|
Impairment of goodwill (7) |
|
1,016.5 |
|
|
|
7.17 |
|
|
|
— |
|
|
|
— |
|
|
Net loss on Discovery investment (8) |
|
— |
|
|
|
— |
|
|
|
59.8 |
|
|
|
0.43 |
|
|
Net earnings attributable to |
$ |
784.4 |
|
|
$ |
5.54 |
|
|
$ |
562.8 |
|
|
$ |
4.01 |
|
|
(1) Amounts may not sum due to rounding
(2) 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
(3) 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
(4) Restructuring and severance costs of (
(5) Loss on disposal of a business of
(6) eOne Film and TV business divestiture related costs of
(7) Non-cash goodwill impairment tax impact of
(8) Impairment of the Company's Discovery JV investment of |
|||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260209085774/en/
Investors:
Media:
Source: