| Cash Flow | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-09-29 |
|---|---|---|---|---|
| Net (loss) earnings | -521,300 | -755,200 | 99,500 | 420,900 |
| Depreciation of property, plant and equipment | 55,700 | 32,100 | 17,200 | 74,000 |
| Loss on disposal of business | -25,000 | -25,000 | -25,000 | -24,400 |
| Impairment of goodwill (note 5) | 1,021,900 | 1,021,900 | - | 0 |
| Impairment of intangible assets | - | - | - | 0 |
| Amortization of intangible assets | 51,400 | 34,200 | 17,000 | 51,200 |
| Program cost amortization | 21,000 | 13,600 | 7,400 | 24,500 |
| Deferred income taxes | 71,500 | -8,600 | 4,800 | 21,000 |
| Inventory obsolescence | 25,900 | 12,000 | 5,200 | - |
| Stock-based compensation | 55,500 | 31,300 | 18,400 | 28,800 |
| Other non-cash items | -9,200 | 8,300 | -7,900 | 13,700 |
| Increase in accounts receivable | 74,100 | -221,700 | -258,700 | 49,700 |
| Increase in inventories | 135,600 | 141,100 | 23,200 | 45,500 |
| (increase) decrease in prepaid expenses and other current assets | 76,100 | 23,900 | 25,300 | -8,200 |
| Program production costs | 7,200 | 6,500 | 2,800 | 20,700 |
| Increase in accounts payable and accrued liabilities | 27,200 | -177,800 | -267,000 | 72,700 |
| Change in net deemed repatriation tax | -57,400 | -57,400 | - | -45,900 |
| Other | 2,600 | 3,600 | 4,700 | -37,400 |
| Net cash provided by operating activities | 490,000 | 209,400 | 138,100 | 587,600 |
| Additions to property, plant and equipment | 49,600 | 29,900 | 13,800 | 146,200 |
| Additions to software development | 98,600 | 61,800 | 29,400 | - |
| Purchases of investments | 55,200 | 10,000 | 10,000 | 571,000 |
| Net (settlement) proceeds from sale of business | - | - | - | 12,000 |
| Net settlement from sale of business | 0 | - | - | - |
| Proceeds from sale of investments | 0 | - | - | 91,000 |
| Other | -11,600 | -12,500 | -800 | -2,800 |
| Net cash utilized by investing activities | -191,800 | -89,200 | -52,400 | -635,400 |
| Proceeds from borrowings with maturity greater than three months | - | - | - | 498,600 |
| Repayments of borrowings with maturity greater than three months | - | - | - | 0 |
| Proceeds from long-term debt | 0 | 0 | - | - |
| Net proceeds from other short-term borrowings | - | - | - | 0 |
| Repayments of borrowings | 63,500 | 60,500 | 49,200 | - |
| Dividends paid | 294,200 | 196,000 | 97,900 | 292,200 |
| Payments related to tax withholding for share-based compensation | 21,800 | 19,900 | 17,700 | 13,000 |
| Stock-based compensation transactions | 8,900 | 4,900 | 3,800 | 7,600 |
| Payments of financing costs | 0 | 0 | - | 5,300 |
| Other | -4,500 | -3,100 | -1,400 | -4,900 |
| Net cash (utilized) provided by financing activities | -375,100 | -274,600 | -162,400 | 190,800 |
| Effect of exchange rate changes on cash | 2,800 | 6,300 | 2,800 | 7,700 |
| Net (decrease) increase in cash, cash equivalents and restricted cash | -74,100 | -148,100 | -73,900 | 150,700 |
| Net change due to cash classified as held for sale | - | - | - | 0 |
| Net increase (decrease) in cash, cash equivalents and restricted cash | - | - | - | 150,700 |
| Cash and cash equivalents at beginning of period | 695,000 | 695,000 | 695,000 | 545,400 |
| Cash and cash equivalents at end of period | 620,900 | 546,900 | 621,100 | 696,100 |
HASBRO, INC. (HAS)
HASBRO, INC. (HAS)