Mattel Reports Second Quarter 2023 Financial Results
Second Quarter 2023 Highlights Versus Prior Year
- Net Sales of $1,087 million, down 12% as reported, or 13% in constant currency
- Gross Margin of 45.1%, an increase of 70 basis points; Adjusted Gross Margin of 44.9%, flat to the prior year
- Operating Income of $63 million, a decrease of $62 million; Adjusted Operating Income of $75 million, a decrease of $47 million
- Net Income of $27 million compared to prior year Net Income of $66 million
- Earnings per Share of $0.08 compared to prior year Earnings per Share of $0.18; Adjusted Earnings per Share of $0.10 compared to prior year Adjusted Earnings per Share of $0.18
- Adjusted EBITDA of $148 million, a decrease of $37 million
- Repurchased $16 million of shares, bringing first half total to $50 million
- Company reiterates 2023 guidance
Mr. Kreiz continued: “The Barbie movie is a showcase for the cultural resonance of our IP, our ability to attract and collaborate with top creative talent, and the capabilities of our franchise management organization. This also speaks to the potential of Mattel Films and the significant progress of our strategy to capture the full value of our IP.”
Anthony DiSilvestro, CFO of Mattel, added: “While comparisons improved from the first quarter, our second quarter financial results were negatively impacted as retailers continued to manage inventory levels and by some overall industry softness. At this point, we believe the retail inventory correction is mostly behind us, and we look forward to meeting consumer demand for our product, as we enter the second half of the year and all-important holiday season. Given our year-to-date performance and outlook for the balance of the year, we are reiterating our guidance.”
Financial Overview
For the second quarter, Net Sales were down 12% as reported, or 13% in constant currency, versus the prior year’s second quarter. Reported Operating Income was $63 million, a decrease of $62 million, and Adjusted Operating Income was $75 million, a decrease of $47 million. Reported Earnings Per Share were $0.08, compared to prior year Reported Earnings Per Share of $0.18, and Adjusted Earnings Per Share were $0.10, compared to prior year Adjusted Earnings Per Share of $0.18.
For the first six months of the year, Net Sales declined 16% as reported, and 17% in constant currency, versus the prior year’s first six months. Reported Operating Loss was $52 million, a decline of $257 million, and Adjusted Operating Loss was $12 million, a decrease of $224 million. Reported Loss Per Share was $0.22, a decline of $0.46, and Adjusted Loss Per Share was $0.14, a decline of $0.40.
Net Sales in the North America segment decreased 18% as reported and in constant currency, versus the prior year’s second quarter.
Gross Billings in the North America segment decreased 18% as reported and in constant currency, due to declines in Action Figures, Building Sets, Games, and Other (primarily Action Figures), Infant, Toddler, and Preschool (including Fisher-Price®), and Vehicles (including Hot Wheels®), partially offset by growth in Dolls.
Net Sales in the International segment decreased 3% as reported, or 5% in constant currency.
Gross Billings in the International segment decreased 1% as reported, or 3% in constant currency, due to declines in Action Figures, Building Sets, Games, and Other (primarily Action Figures), and Infant, Toddler, and Preschool (including Fisher-Price), partially offset by growth in Vehicles (including Hot Wheels) and Dolls.
Net Sales in the American Girl® segment decreased 16% as reported and in constant currency. Gross Billings in the American Girl segment decreased 15% as reported and in constant currency.
Reported Gross Margin increased to 45.1%, versus 44.4% in the prior year’s second quarter, and Adjusted Gross Margin of 44.9% was flat versus the prior year. The increase in Reported Gross Margin was primarily driven by pricing, savings from the Optimizing for Growth program, foreign exchange favorability and lower severance and restructuring expenses, partially offset by cost inflation, unfavorable fixed cost absorption, inventory management efforts, including higher close-out sales and obsolescence, and mix and other factors.
Reported Other Selling and Administrative Expenses increased $3 million, to $337 million, primarily due to the gain on a sale of assets recognized in the second quarter of 2022, market-related pay increases, and higher severance and restructuring expenses, partially offset by cost management efforts and savings from the Optimizing for Growth program. Adjusted Other Selling and Administrative Expenses decreased $19 million, to $324 million, primarily driven by cost management efforts and savings from the Optimizing for Growth program, partially offset by market-related pay increases.
For the six months ended June 30, 2023, Cash Flows Used for Operating Activities were $326 million, an improvement of $99 million, versus the prior year’s first six months, primarily due to lower working capital usage, partially offset by changes in net earnings, excluding the impact of non-cash items. Cash Flows Used for Investing Activities were $62 million, an increase of $8 million, primarily due to lower proceeds from the sale of assets, partially offset by higher net proceeds from foreign currency forward contracts in the first half of 2023. Cash Flows Used for Financing Activities and Other were $74 million, as compared to cash inflows of $22 million in the prior year’s first six months, primarily due to share repurchases and lower proceeds from the exercise of stock options.
Gross Billings by Categories
For the second quarter, worldwide Gross Billings for Dolls were $441 million, up 10% as reported, or 9% in constant currency, versus the prior year, primarily driven by Disney Princess and Disney Frozen, and Monster High, partially offset by a decline in Barbie.
Worldwide Gross Billings for Infant, Toddler, and Preschool were $197 million, down 28% as reported, or 29% in constant currency, primarily due to declines in Fisher-Price.
Worldwide Gross Billings for Vehicles were $364 million, up 11% as reported, or 10% in constant currency, primarily driven by growth in Hot Wheels.
Worldwide Gross Billings for Action Figures, Building Sets, Games, and Other were $226 million, down 39% as reported, or 40% in constant currency, primarily due to declines in Action Figures (primarily related to 2022 theatrical releases) and Other.
2023 Guidance
Mattel’s full year 2023 guidance remains:
(in millions, except EPS and percentages) |
FY2023 Guidance | FY2022 | ||
Net Sales | Comparable (Constant Currency) |
$5,435 |
||
Adjusted Gross Margin |
~ 47% |
45.9% |
||
Adjusted EPS |
$1.10 – $1.20 |
$1.25 |
||
Adjusted EBITDA |
$900 – $950 |
$968 |
||
Adjusted Tax Rate |
25 – 26% |
24% |
||
Capital Expenditures |
$175 – $200 |
$187 |
||
Free Cash Flow |
> $400 |
$256 |
A reconciliation of Mattel’s non-GAAP financial measures on a forward-looking basis, including Net Sales on a constant currency basis, Adjusted Gross Margin, Adjusted EBITDA, Adjusted EPS, and Adjusted Tax Rate is not available without unreasonable effort. Mattel is unable to predict with sufficient certainty items that would be excluded from the corresponding GAAP measures, including the effect of foreign currency exchange rate fluctuations, unusual gains and losses or charges, and severance and restructuring charges, due to the unpredictable nature of such items, which may have a significant impact on Mattel’s GAAP measures.
The company is operating in a challenging macro-economic environment with higher volatility, including inflation, that may impact consumer demand. Mattel’s guidance takes into account what the company is aware of today but remains subject to further volatility and any unexpected disruption, including fluctuations in foreign exchange rates, inflation, changes in global economic conditions and consumer demand, labor market fluctuations, and other macro-economic risks and uncertainties.
MAT-FIN MAT-CORP
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT I | ||||||||||||||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)1 | |||||||||||||||||||||||||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||
(In millions, except per share and percentage information) |
2023 |
2022 |
% Change as Reported |
% Change in Constant Currency |
2023 |
2022 |
% Change as Reported |
% Change in Constant Currency |
|||||||||||||||||||||||||||||||
$ Amt | % Net Sales |
$ Amt | % Net Sales |
$ Amt | % Net Sales |
$ Amt | % Net Sales |
||||||||||||||||||||||||||||||||
Net Sales |
$ |
1,087.2 |
|
$ |
1,235.7 |
|
-12 |
% |
-13 |
% |
$ |
1,901.7 |
|
$ |
2,277.0 |
|
-16 |
% |
-17 |
% |
|||||||||||||||||||
Cost of Sales |
|
597.4 |
|
54.9 |
% |
|
686.8 |
|
55.6 |
% |
-13 |
% |
|
1,086.1 |
|
57.1 |
% |
|
1,245.2 |
|
54.7 |
% |
-13 |
% |
|||||||||||||||
Gross Profit |
|
489.8 |
|
45.1 |
% |
|
548.9 |
|
44.4 |
% |
-11 |
% |
-13 |
% |
|
815.6 |
|
42.9 |
% |
|
1,031.8 |
|
45.3 |
% |
-21 |
% |
-22 |
% |
|||||||||||
Advertising and Promotion Expenses |
|
90.0 |
|
8.3 |
% |
|
90.2 |
|
7.3 |
% |
— |
% |
|
166.1 |
|
8.7 |
% |
|
163.9 |
|
7.2 |
% |
1 |
% |
|||||||||||||||
Other Selling and Administrative Expenses |
|
337.0 |
|
31.0 |
% |
|
333.6 |
|
27.0 |
% |
1 |
% |
|
701.8 |
|
36.9 |
% |
|
662.7 |
|
29.1 |
% |
6 |
% |
|||||||||||||||
Operating Income (Loss) |
|
62.8 |
|
5.8 |
% |
|
125.1 |
|
10.1 |
% |
-50 |
% |
-59 |
% |
|
(52.3 |
) |
-2.7 |
% |
|
205.1 |
|
9.0 |
% |
n/m |
|
n/m |
|
|||||||||||
Interest Expense |
|
30.6 |
|
2.8 |
% |
|
32.8 |
|
2.7 |
% |
-7 |
% |
|
61.8 |
|
3.2 |
% |
|
65.9 |
|
2.9 |
% |
-6 |
% |
|||||||||||||||
Interest (Income) |
|
(4.3 |
) |
-0.4 |
% |
|
(2.0 |
) |
-0.2 |
% |
121 |
% |
|
(10.8 |
) |
-0.6 |
% |
|
(3.2 |
) |
-0.1 |
% |
243 |
% |
|||||||||||||||
Other Non-Operating (Income) Expense, Net |
|
(2.1 |
) |
|
7.1 |
|
|
(3.6 |
) |
|
16.3 |
|
|||||||||||||||||||||||||||
Income (Loss) Before Income Taxes |
|
38.6 |
|
3.6 |
% |
|
87.1 |
|
7.0 |
% |
-56 |
% |
-65 |
% |
|
(99.6 |
) |
-5.2 |
% |
|
126.2 |
|
5.5 |
% |
n/m |
|
n/m |
|
|||||||||||
Provision (Benefit) for Income Taxes |
|
14.4 |
|
|
26.6 |
|
|
(12.6 |
) |
|
50.5 |
|
|||||||||||||||||||||||||||
(Income) from Equity Method Investments |
|
(3.0 |
) |
|
(5.9 |
) |
|
(7.7 |
) |
|
(12.2 |
) |
|||||||||||||||||||||||||||
Net Income (Loss) |
$ |
27.2 |
|
2.5 |
% |
$ |
66.4 |
|
5.4 |
% |
-59 |
% |
$ |
(79.3 |
) |
-4.2 |
% |
$ |
87.9 |
|
3.9 |
% |
n/m |
|
|||||||||||||||
Net Income (Loss) Per Common Share – Basic |
$ |
0.08 |
|
$ |
0.19 |
|
$ |
(0.22 |
) |
$ |
0.25 |
|
|||||||||||||||||||||||||||
Weighted-Average Number of Common Shares |
|
354.6 |
|
|
353.5 |
|
|
354.7 |
|
|
352.8 |
|
|||||||||||||||||||||||||||
Net Income (Loss) Per Common Share – Diluted |
$ |
0.08 |
|
$ |
0.18 |
|
$ |
(0.22 |
) |
$ |
0.24 |
|
|||||||||||||||||||||||||||
Weighted-Average Number of Common and Potential Common Shares |
|
357.2 |
|
|
359.8 |
|
|
354.7 |
|
|
358.9 |
|
1 Amounts may not sum due to rounding. |
n/m – Not meaningful |
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT II | ||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS1 | |||||||||||
June 30, | December 31, | ||||||||||
|
2023 |
|
|
2022 |
|
|
2022 |
|
|||
(In millions) | (Unaudited) | ||||||||||
Assets | |||||||||||
Cash and Equivalents |
$ |
299.9 |
$ |
274.5 |
$ |
761.2 |
|||||
Accounts Receivable, Net |
|
890.9 |
|
|
989.2 |
|
|
860.2 |
|
||
Inventories |
|
971.6 |
|
|
1,177.6 |
|
|
894.1 |
|
||
Prepaid Expenses and Other Current Assets |
|
261.3 |
|
|
273.2 |
|
|
213.5 |
|
||
Total Current Assets |
|
2,423.7 |
|
|
2,714.4 |
|
|
2,729.0 |
|
||
Property, Plant, and Equipment, Net |
|
464.1 |
|
|
442.1 |
|
|
469.1 |
|
||
Right-of-Use Assets, Net |
|
296.2 |
|
|
326.2 |
|
|
318.7 |
|
||
Goodwill |
|
1,384.2 |
|
|
1,379.2 |
|
|
1,378.6 |
|
||
Other Noncurrent Assets |
|
1,329.5 |
|
|
1,305.8 |
|
|
1,282.3 |
|
||
Total Assets |
$ |
5,897.8 |
|
$ |
6,167.7 |
|
$ |
6,177.7 |
|
||
Liabilities and Stockholders’ Equity | |||||||||||
Short-Term Borrowings |
$ |
— |
|
$ |
3.0 |
|
$ |
— |
|
||
Current Portion of Long-Term Debt |
|
— |
|
|
250.0 |
|
|
— |
|
||
Accounts Payable and Accrued Liabilities |
|
1,021.7 |
|
|
1,216.0 |
|
|
1,150.2 |
|
||
Income Taxes Payable |
|
9.4 |
|
|
19.2 |
|
|
37.6 |
|
||
Total Current Liabilities |
|
1,031.1 |
|
|
1,488.2 |
|
|
1,187.7 |
|
||
Long-Term Debt |
|
2,327.8 |
|
|
2,323.3 |
|
|
2,325.6 |
|
||
Noncurrent Lease Liabilities |
|
243.8 |
|
|
282.3 |
|
|
271.4 |
|
||
Other Noncurrent Liabilities |
|
332.8 |
|
|
345.9 |
|
|
336.6 |
|
||
Stockholders’ Equity |
|
1,962.4 |
|
|
1,728.0 |
|
|
2,056.3 |
|
||
Total Liabilities and Stockholders’ Equity |
$ |
5,897.8 |
|
$ |
6,167.7 |
|
$ |
6,177.7 |
|
1 Amounts may not sum due to rounding. |
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT II | ||||||||
SUPPLEMENTAL BALANCE SHEET AND CASH FLOW DATA (Unaudited)1 | |||||||||
June 30, | |||||||||
|
2023 |
|
|
2022 |
|
||||
Key Balance Sheet Data: | |||||||||
Accounts Receivable, Net Days of Sales Outstanding (DSO) |
|
74 |
|
|
72 |
|
|||
For the Six Months Ended June 30, | |||||||||
(In millions) |
|
2023 |
|
|
2022 |
|
|||
Condensed Cash Flow Data: | |||||||||
Cash Flows (Used for) Operating Activities |
$ |
(326 |
) |
$ |
(425 |
) |
|||
Cash Flows (Used for) Investing Activities |
|
(62 |
) |
|
(54 |
) |
|||
Cash Flows (Used for) Provided by Financing Activities and Other |
|
(74 |
) |
|
22 |
|
|||
Decrease in Cash and Equivalents |
$ |
(461 |
) |
$ |
(457 |
) |
1 Amounts may not sum due to rounding. | |||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT III | ||||||||||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION (Unaudited)1 | |||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||
(In millions, except percentage information) |
|
2023 |
|
|
2022 |
|
Change |
|
2023 |
|
|
2022 |
|
Change | |||||||
Gross Profit | |||||||||||||||||||||
Gross Profit, As Reported |
$ |
489.8 |
|
$ |
548.9 |
|
$ |
815.6 |
|
$ |
1,031.8 |
|
|||||||||
Gross Margin |
|
45.1 |
% |
|
44.4 |
% |
70 bps |
|
42.9 |
% |
|
45.3 |
% |
-240 bps | |||||||
Adjustments: | |||||||||||||||||||||
Severance and Restructuring Expenses |
|
(1.2 |
) |
|
5.8 |
|
|
(1.2 |
) |
|
8.4 |
|
|||||||||
Gross Profit, As Adjusted |
$ |
488.6 |
|
$ |
554.7 |
|
$ |
814.4 |
|
$ |
1,040.2 |
|
|||||||||
Adjusted Gross Margin |
|
44.9 |
% |
|
44.9 |
% |
0 bps |
|
42.8 |
% |
|
45.7 |
% |
-290 bps | |||||||
Other Selling and Administrative Expenses | |||||||||||||||||||||
Other Selling and Administrative Expenses, As Reported |
$ |
337.0 |
|
$ |
333.6 |
|
1% |
$ |
701.8 |
|
$ |
662.7 |
|
6% |
|||||||
% of Net Sales |
|
31.0 |
% |
|
27.0 |
% |
400 bps |
|
36.9 |
% |
|
29.1 |
% |
780 bps | |||||||
Adjustments: | |||||||||||||||||||||
Severance and Restructuring Expenses |
|
(9.8 |
) |
|
(5.8 |
) |
|
(33.7 |
) |
|
(12.6 |
) |
|||||||||
Inclined Sleeper Product Recalls |
|
(3.4 |
) |
|
— |
|
|
(7.7 |
) |
|
(0.6 |
) |
|||||||||
Sale of Assets2 |
|
— |
|
|
15.2 |
|
|
— |
|
|
15.2 |
|
|||||||||
Other Selling and Administrative Expenses, As Adjusted |
$ |
323.8 |
|
$ |
343.1 |
|
-6% |
$ |
660.3 |
|
$ |
664.7 |
|
-1% |
|||||||
% of Net Sales |
|
29.8 |
% |
|
27.8 |
% |
200 bps |
|
34.7 |
% |
|
29.2 |
% |
550 bps | |||||||
Operating Income (Loss) | |||||||||||||||||||||
Operating Income (Loss), As Reported |
$ |
62.8 |
|
$ |
125.1 |
|
-50% |
$ |
(52.3 |
) |
$ |
205.1 |
|
n/m |
|||||||
Operating Income (Loss) Margin |
|
5.8 |
% |
|
10.1 |
% |
-430 bps |
|
-2.7 |
% |
|
9.0 |
% |
n/m |
|||||||
Adjustments: | |||||||||||||||||||||
Severance and Restructuring Expenses |
|
8.6 |
|
|
11.5 |
|
|
32.5 |
|
|
21.0 |
|
|||||||||
Inclined Sleeper Product Recalls |
|
3.4 |
|
|
— |
|
|
7.7 |
|
|
0.6 |
|
|||||||||
Sale of Assets2 |
|
— |
|
|
(15.2 |
) |
|
— |
|
|
(15.2 |
) |
|||||||||
Operating Income (Loss), As Adjusted |
$ |
74.7 |
|
$ |
121.4 |
|
-38% |
$ |
(12.0 |
) |
$ |
211.6 |
|
n/m |
|||||||
Adjusted Operating Income (Loss) Margin |
|
6.9 |
% |
|
9.8 |
% |
-290 bps |
|
-0.6 |
% |
|
9.3 |
% |
n/m |
1 Amounts may not sum due to rounding. | |||||||||||
2 For the three and six months ended June 30, 2022, Mattel recorded a gain on sale of assets of $15.2 million in other selling and administrative expenses. | |||||||||||
n/m – Not meaningful | |||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT III | ||||||||||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION (Unaudited)1 | |||||||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||
(In millions, except per share and percentage information) |
|
2023 |
|
|
2022 |
|
Change |
|
2023 |
|
|
2022 |
|
Change | |||||||
Earnings Per Share | |||||||||||||||||||||
Net Income (Loss) Per Common Share, As Reported |
$ |
0.08 |
|
$ |
0.18 |
|
-56 |
% |
$ |
(0.22 |
) |
$ |
0.24 |
|
n/m |
|
|||||
Adjustments: | |||||||||||||||||||||
Severance and Restructuring Expenses |
|
0.02 |
|
|
0.03 |
|
|
0.09 |
|
|
0.06 |
|
|||||||||
Inclined Sleeper Product Recalls |
|
0.01 |
|
|
— |
|
|
0.02 |
|
|
— |
|
|||||||||
Sale of Assets/Business2 |
|
— |
|
|
(0.04 |
) |
|
— |
|
|
(0.04 |
) |
|||||||||
Tax Effect of Adjustments3 |
|
(0.01 |
) |
|
— |
|
|
(0.03 |
) |
|
— |
|
|||||||||
Net Income (Loss) Per Common Share, As Adjusted |
$ |
0.10 |
|
$ |
0.18 |
|
-44 |
% |
$ |
(0.14 |
) |
$ |
0.26 |
|
n/m |
|
|||||
EBITDA and Adjusted EBITDA | |||||||||||||||||||||
Net Income (Loss), As Reported |
$ |
27.2 |
|
$ |
66.4 |
|
-59 |
% |
$ |
(79.3 |
) |
$ |
87.9 |
|
n/m |
|
|||||
Adjustments: | |||||||||||||||||||||
Interest Expense |
|
30.6 |
|
|
32.8 |
|
|
61.8 |
|
|
65.9 |
|
|||||||||
Provision (Benefit) for Income Taxes |
|
14.4 |
|
|
26.6 |
|
|
(12.6 |
) |
|
50.5 |
|
|||||||||
Depreciation |
|
34.3 |
|
|
35.8 |
|
|
68.0 |
|
|
71.7 |
|
|||||||||
Amortization |
|
9.5 |
|
|
9.7 |
|
|
19.0 |
|
|
19.0 |
|
|||||||||
EBITDA |
|
116.1 |
|
|
171.3 |
|
|
56.9 |
|
|
294.9 |
|
|||||||||
Adjustments: | |||||||||||||||||||||
Share-Based Compensation |
|
20.0 |
|
|
18.6 |
|
|
36.9 |
|
|
37.9 |
|
|||||||||
Severance and Restructuring Expenses |
|
8.6 |
|
|
10.5 |
|
|
32.5 |
|
|
18.9 |
|
|||||||||
Inclined Sleeper Product Recalls |
|
3.4 |
|
|
— |
|
|
7.7 |
|
|
0.6 |
|
|||||||||
Sale of Assets/Business2 |
|
— |
|
|
(15.2 |
) |
|
— |
|
|
(15.2 |
) |
|||||||||
Adjusted EBITDA |
$ |
148.0 |
|
$ |
185.2 |
|
-20 |
% |
$ |
134.1 |
|
$ |
337.2 |
|
-60 |
% |
|||||
Free Cash Flow | |||||||||||||||||||||
Net Cash Flows Used for Operating Activities |
$ |
(325.6 |
) |
$ |
(425.0 |
) |
|||||||||||||||
Capital Expenditures |
|
(73.4 |
) |
|
(78.5 |
) |
|||||||||||||||
Free Cash Flow |
$ |
(399.0 |
) |
$ |
(503.5 |
) |
1 Amounts may not sum due to rounding. | |||||||||||
2 For the three and six months ended June 30, 2022, Mattel recorded a gain on sale of assets of $15.2 million in other selling and administrative expenses. | |||||||||||
3 The aggregate tax effect of adjustments was determined using the effective tax rates on a jurisdictional basis of the respective adjustments, and dividing by the reported weighted average number of common and potential common shares. | |||||||||||
n/m – Not meaningful | |||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT III | ||||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION (Unaudited)1 | |||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES | |||||||||||||||
For the Three Months Ended June 30, | |||||||||||||||
(In millions, except percentage and pts information) |
|
2023 |
|
|
2022 |
|
Change | ||||||||
Tax Rate | |||||||||||||||
Income Before Income Taxes, As Reported |
$ |
38.6 |
|
$ |
87.1 |
|
|||||||||
Adjustments: | |||||||||||||||
Severance and Restructuring Expenses |
|
8.6 |
|
|
11.5 |
|
|||||||||
Inclined Sleeper Product Recalls |
|
3.4 |
|
|
— |
|
|||||||||
Sale of Assets/Business2 |
|
— |
|
|
(15.2 |
) |
|||||||||
Income Before Income Taxes, As Adjusted |
$ |
50.6 |
|
$ |
83.4 |
|
|||||||||
Provision for Income Taxes, As Reported |
$ |
14.4 |
|
$ |
26.6 |
|
|||||||||
Adjustments: | |||||||||||||||
Tax Effect of Adjustments3 |
|
2.8 |
|
|
(1.0 |
) |
|||||||||
Provision for Income Taxes, As Adjusted |
$ |
17.2 |
|
$ |
25.6 |
|
|||||||||
Tax Rate, As Reported |
|
37 |
% |
|
31 |
% |
6 pts | ||||||||
Tax Rate, As Adjusted |
|
34 |
% |
|
31 |
% |
3 pts | ||||||||
June 30, | |||||||||||||||
|
2023 |
|
|
2022 |
|
||||||||||
Net Debt | |||||||||||||||
Long-Term Debt |
$ |
2,327.8 |
|
$ |
2,323.3 |
|
|||||||||
Current Portion of Long-Term Debt |
|
— |
|
|
250.0 |
|
|||||||||
Short-Term Borrowings |
|
— |
|
|
3.0 |
|
|||||||||
Adjustments: | |||||||||||||||
Cash and Equivalents |
|
(299.9 |
) |
|
(274.5 |
) |
|||||||||
Net Debt |
$ |
2,027.9 |
|
$ |
2,301.8 |
|
1 Amounts may not sum due to rounding. | |||||||||||
2 For the three months ended June 30, 2022, Mattel recorded a gain on sale of assets of $15.2 million in other selling and administrative expenses. | |||||||||||
3 Tax effect of adjustments was determined using the effective tax rates on a jurisdictional basis of the respective adjustments. | |||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT III | |||||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION (Unaudited)1 | ||||||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES | ||||||||||||||||
For the Trailing Twelve Months Ended June 30, | ||||||||||||||||
(In millions, except percentage and pts information) |
|
2023 |
|
|
2022 |
|
Change | |||||||||
Leverage Ratio (Total Debt/Adjusted EBITDA) | ||||||||||||||||
Total Debt | ||||||||||||||||
Long-Term Debt |
$ |
2,327.8 |
|
$ |
2,323.3 |
|
||||||||||
Current Portion of Long-Term Debt |
|
— |
|
|
250.0 |
|
||||||||||
Short-Term Borrowings |
|
— |
|
|
3.0 |
|
||||||||||
Adjustments: | ||||||||||||||||
Debt Issuance Costs and Debt Discount |
|
22.2 |
|
|
26.7 |
|
||||||||||
Total Debt |
$ |
2,350.0 |
|
$ |
2,603.0 |
|
||||||||||
EBITDA and Adjusted EBITDA | ||||||||||||||||
Net Income, As Reported |
$ |
226.7 |
|
$ |
1,108.8 |
|
-80% |
|||||||||
Adjustments: | ||||||||||||||||
Interest Expense |
|
128.7 |
|
|
151.2 |
|
||||||||||
Provision (Benefit) for Income Taxes |
|
72.8 |
|
|
(410.8 |
) |
||||||||||
Depreciation |
|
140.9 |
|
|
145.2 |
|
||||||||||
Amortization |
|
37.9 |
|
|
38.0 |
|
||||||||||
EBITDA |
|
607.0 |
|
|
1,032.4 |
|
||||||||||
Adjustments: | ||||||||||||||||
Share-Based Compensation |
|
68.1 |
|
|
67.7 |
|
||||||||||
Severance and Restructuring Expenses |
|
46.3 |
|
|
33.0 |
|
||||||||||
Inclined Sleeper Product Recalls |
|
6.9 |
|
|
3.5 |
|
||||||||||
Sale of Assets/Business |
|
(8.3 |
) |
|
(15.2 |
) |
||||||||||
Loss on Liquidation of Argentina Subsidiary |
|
45.4 |
|
|
— |
|
||||||||||
Adjusted EBITDA |
$ |
765.3 |
|
$ |
1,121.4 |
|
-32% |
|||||||||
Total Debt / Net Income |
10.4x |
2.3x |
||||||||||||||
Leverage Ratio (Total Debt / Adjusted EBITDA) |
3.1x |
2.3x |
||||||||||||||
Free Cash Flow | ||||||||||||||||
Net Cash Flows Provided by Operating Activities |
$ |
542.2 |
|
$ |
301.9 |
|
80% |
|||||||||
Capital Expenditures |
|
(181.4 |
) |
|
(155.2 |
) |
||||||||||
Free Cash Flow |
$ |
360.8 |
|
$ |
146.7 |
|
146% |
|||||||||
Net Cash Flows Provided by Operating Activities / Net Income |
|
239 |
% |
|
27 |
% |
212 pts | |||||||||
Free Cash Flow Conversion (Free Cash Flow/Adjusted EBITDA) |
|
47 |
% |
|
13 |
% |
34 pts |
1 Amounts may not sum due to rounding. | |||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT III | ||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION (Unaudited)1 | |||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES | |||||||||||||
For the Year Ended December 31, |
|||||||||||||
(In millions, except percentage and per share information) |
|
2022 |
|
||||||||||
Gross Profit | |||||||||||||
Gross Profit, As Reported |
$ |
2,481.4 |
|
||||||||||
Gross Margin |
|
45.7 |
% |
||||||||||
Adjustments: | |||||||||||||
Severance and Restructuring Expenses |
|
10.7 |
|
||||||||||
Gross Profit, As Adjusted |
$ |
2,492.0 |
|
||||||||||
Adjusted Gross Margin |
|
45.9 |
% |
||||||||||
Earnings Per Share | |||||||||||||
Net Income Per Common Share, As Reported |
$ |
1.10 |
|
||||||||||
Adjustments: | |||||||||||||
Severance and Restructuring Expenses |
|
0.10 |
|
||||||||||
Sale of Assets/Business2 |
|
(0.07 |
) |
||||||||||
Loss on Liquidation of Argentina Subsidiary3 |
|
0.13 |
|
||||||||||
Net Income Per Common Share, As Adjusted |
$ |
1.25 |
|
||||||||||
EBITDA and Adjusted EBITDA | |||||||||||||
Net Income, As Reported |
$ |
393.9 |
|
||||||||||
Adjustments: | |||||||||||||
Interest Expense |
|
132.8 |
|
||||||||||
Provision for Income Taxes |
|
135.9 |
|
||||||||||
Depreciation |
|
144.6 |
|
||||||||||
Amortization |
|
37.9 |
|
||||||||||
EBITDA |
|
845.0 |
|
||||||||||
Adjustments: | |||||||||||||
Share-Based Compensation |
|
69.1 |
|
||||||||||
Severance and Restructuring Expenses |
|
32.7 |
|
||||||||||
Inclined Sleeper Product Recalls |
|
(0.3 |
) |
||||||||||
Sale of Assets/Business2 |
|
(23.5 |
) |
||||||||||
Loss on Liquidation of Argentina Subsidiary3 |
|
45.4 |
|
||||||||||
Adjusted EBITDA |
$ |
968.4 |
|
1 Amounts may not sum due to rounding. | |||||||||||
2 For the year ended December 31, 2022, Mattel recorded a gain on sale of assets of $23.5 million in other selling and administrative expenses. | |||||||||||
3 During the year ended December 31, 2022, the liquidation of Mattel’s subsidiary in Argentina was substantially completed, and Mattel recognized its cumulative translation adjustments of $45.4 million as a loss in other non-operating expense, net. | |||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT III | ||||||||||||
SUPPLEMENTAL FINANCIAL INFORMATION (Unaudited)1 | |||||||||||||
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES | |||||||||||||
For the Year Ended December 31, |
|||||||||||||
(In millions, except percentage information) |
|
2022 |
|
||||||||||
Tax Rate | |||||||||||||
Income Before Income Taxes, As Reported |
$ |
504.3 |
|
||||||||||
Adjustments: | |||||||||||||
Severance and Restructuring Expenses |
|
36.8 |
|
||||||||||
Inclined Sleeper Product Recalls |
|
(0.3 |
) |
||||||||||
Sale of Assets/Business2 |
|
(23.5 |
) |
||||||||||
Loss on Liquidation of Argentina Subsidiary3 |
|
45.4 |
|
||||||||||
Income Before Income Taxes, As Adjusted |
$ |
562.8 |
|
||||||||||
Provision for Income Taxes, As Reported |
$ |
135.9 |
|
||||||||||
Adjustments: | |||||||||||||
Tax Effect of Adjustments4 |
|
1.3 |
|
||||||||||
Provision for Income Taxes, As Adjusted |
$ |
137.2 |
|
||||||||||
Tax Rate, As Reported |
|
27 |
% |
||||||||||
Tax Rate, As Adjusted |
|
24 |
% |
1 Amounts may not sum due to rounding. | |||||||||||
2 For the year ended December 31, 2022, Mattel recorded a gain on sale of assets of $23.5 million in other selling and administrative expenses. | |||||||||||
3 During the year ended December 31, 2022, the liquidation of Mattel’s subsidiary in Argentina was substantially completed, and Mattel recognized its cumulative translation adjustments of $45.4 million as a loss in other non-operating expense, net. | |||||||||||
4 Tax effect of adjustments was determined using the effective tax rates on a jurisdictional basis of the respective adjustments. | |||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT IV | ||||||||||||||||||||||||||
WORLDWIDE NET SALES AND GROSS BILLINGS1 (Unaudited)2 | |||||||||||||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
||||||||||||
(In millions, except percentage information) | |||||||||||||||||||||||||||
Worldwide Net Sales: | |||||||||||||||||||||||||||
Net Sales |
$ |
1,087.2 |
$ |
1,235.7 |
-12 |
% |
-13 |
% |
$ |
1,901.7 |
$ |
2,277.0 |
-16 |
% |
-17 |
% |
|||||||||||
Worldwide Gross Billings by Categories: | |||||||||||||||||||||||||||
Dolls |
$ |
440.5 |
|
$ |
401.3 |
|
10 |
% |
9 |
% |
$ |
746.6 |
|
$ |
797.5 |
|
-6 |
% |
-6 |
% |
|||||||
Infant, Toddler, and Preschool |
|
197.3 |
|
|
274.6 |
|
-28 |
|
-29 |
|
|
347.5 |
|
|
480.2 |
|
-28 |
|
-28 |
|
|||||||
Vehicles |
|
363.8 |
|
|
328.3 |
|
11 |
|
10 |
|
|
647.4 |
|
|
610.4 |
|
6 |
|
6 |
|
|||||||
Action Figures, Building Sets, Games, and Other |
|
225.9 |
|
|
372.0 |
|
-39 |
|
-40 |
|
|
397.4 |
|
|
652.7 |
|
-39 |
|
-39 |
|
|||||||
Gross Billings |
$ |
1,227.5 |
|
$ |
1,376.3 |
|
-11 |
% |
-12 |
% |
$ |
2,138.8 |
|
$ |
2,540.7 |
|
-16 |
% |
-16 |
% |
|||||||
Supplemental Gross Billings Disclosure | |||||||||||||||||||||||||||
Worldwide Gross Billings by Top 3 Power Brands: | |||||||||||||||||||||||||||
Barbie |
$ |
282.7 |
|
$ |
300.8 |
|
-6 |
% |
-7 |
% |
$ |
459.6 |
|
$ |
598.8 |
|
-23 |
% |
-23 |
% |
|||||||
Hot Wheels |
|
315.2 |
|
|
286.5 |
|
10 |
|
9 |
|
|
560.1 |
|
|
527.9 |
|
6 |
|
6 |
|
|||||||
Fisher-Price |
|
164.7 |
|
|
228.9 |
|
-28 |
|
-29 |
|
|
290.3 |
|
|
400.2 |
|
-27 |
|
-28 |
|
|||||||
Other |
|
464.9 |
|
|
560.0 |
|
-17 |
|
-18 |
|
|
828.8 |
|
|
1,013.8 |
|
-18 |
|
-18 |
|
|||||||
Gross Billings |
$ |
1,227.5 |
|
$ |
1,376.3 |
|
-11 |
% |
-12 |
% |
$ |
2,138.8 |
|
$ |
2,540.7 |
|
-16 |
% |
-16 |
% |
1 Gross billings represent amounts invoiced to customers and do not include the impact of sales adjustments, such as trade discounts and other allowances. Mattel presents changes in gross billings as a metric for comparing its aggregate, categorical, brand, and geographic results to highlight significant trends in Mattel’s business. | |||||||||||||||
2 Amounts may not sum due to rounding. | |||||||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT V | ||||||||||||||||||||||||||
NET SALES AND GROSS BILLINGS1 BY SEGMENT (Unaudited)2 | |||||||||||||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
||||||||||||
(In millions, except percentage information) | |||||||||||||||||||||||||||
North America Net Sales: | |||||||||||||||||||||||||||
Net Sales |
$ |
596.8 |
$ |
726.5 |
-18 |
% |
-18 |
% |
$ |
1,033.8 |
$ |
1,328.6 |
-22 |
% |
-22 |
% |
|||||||||||
North America Gross Billings by Categories: | |||||||||||||||||||||||||||
Dolls |
$ |
210.9 |
|
$ |
190.7 |
|
11 |
% |
11 |
% |
$ |
343.8 |
|
$ |
372.9 |
|
-8 |
% |
-8 |
% |
|||||||
Infant, Toddler, and Preschool |
|
119.9 |
|
|
178.3 |
|
-33 |
|
-33 |
|
|
207.1 |
|
|
309.8 |
|
-33 |
|
-33 |
|
|||||||
Vehicles |
|
173.5 |
|
|
177.6 |
|
-2 |
|
-2 |
|
|
315.7 |
|
|
324.4 |
|
-3 |
|
-2 |
|
|||||||
Action Figures, Building Sets, Games, and Other |
|
133.0 |
|
|
228.3 |
|
-42 |
|
-42 |
|
|
239.3 |
|
|
409.6 |
|
-42 |
|
-41 |
|
|||||||
Gross Billings |
$ |
637.4 |
|
$ |
774.9 |
|
-18 |
% |
-18 |
% |
$ |
1,105.9 |
|
$ |
1,416.6 |
|
-22 |
% |
-22 |
% |
|||||||
Supplemental Gross Billings Disclosure | |||||||||||||||||||||||||||
North America Gross Billings by Top 3 Power Brands: | |||||||||||||||||||||||||||
Barbie |
$ |
148.1 |
|
$ |
156.7 |
|
-5 |
% |
-5 |
% |
$ |
237.7 |
|
$ |
320.7 |
|
-26 |
% |
-26 |
% |
|||||||
Hot Wheels |
|
146.9 |
|
|
152.6 |
|
-4 |
|
-3 |
|
|
266.6 |
|
|
274.3 |
|
-3 |
|
-3 |
|
|||||||
Fisher-Price |
|
100.7 |
|
|
150.3 |
|
-33 |
|
-33 |
|
|
176.1 |
|
|
262.9 |
|
-33 |
|
-33 |
|
|||||||
Other |
|
241.6 |
|
|
315.2 |
|
-23 |
|
-23 |
|
|
425.6 |
|
|
558.8 |
|
-24 |
|
-24 |
|
|||||||
Gross Billings |
$ |
637.4 |
|
$ |
774.9 |
|
-18 |
% |
-18 |
% |
$ |
1,105.9 |
|
$ |
1,416.6 |
|
-22 |
% |
-22 |
% |
1 Gross billings represent amounts invoiced to customers and do not include the impact of sales adjustments, such as trade discounts and other allowances. Mattel presents changes in gross billings as a metric for comparing its aggregate, categorical, brand, and geographic results to highlight significant trends in Mattel’s business. | |||||||||||||||
2 Amounts may not sum due to rounding. | |||||||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT VI | ||||||||||||||||||||||||||
NET SALES AND GROSS BILLINGS1 BY SEGMENT (Unaudited)2 | |||||||||||||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
||||||||||||
(In millions, except percentage information) | |||||||||||||||||||||||||||
International Net Sales by Geographic Area: | |||||||||||||||||||||||||||
EMEA |
$ |
241.7 |
$ |
270.9 |
-11 |
% |
-12 |
% |
$ |
451.0 |
$ |
548.7 |
-18 |
% |
-17 |
% |
|||||||||||
Latin America |
|
138.0 |
|
|
124.8 |
|
11 |
|
3 |
|
|
213.6 |
|
|
196.7 |
|
9 |
|
2 |
|
|||||||
Asia Pacific |
|
83.0 |
|
|
80.7 |
|
3 |
|
7 |
|
|
142.2 |
|
|
134.9 |
|
5 |
|
11 |
|
|||||||
Net Sales |
$ |
462.7 |
|
$ |
476.4 |
|
-3 |
% |
-5 |
% |
$ |
806.8 |
|
$ |
880.2 |
|
-8 |
% |
-8 |
% |
|||||||
International Gross Billings by Geographic Area: | |||||||||||||||||||||||||||
EMEA |
$ |
303.8 |
|
$ |
328.2 |
|
-7 |
% |
-8 |
% |
$ |
555.7 |
|
$ |
668.6 |
|
-17 |
% |
-16 |
% |
|||||||
Latin America |
|
160.7 |
|
|
144.5 |
|
11 |
|
3 |
|
|
248.4 |
|
|
227.8 |
|
9 |
|
3 |
|
|||||||
Asia Pacific |
|
97.3 |
|
|
95.3 |
|
2 |
|
7 |
|
|
166.2 |
|
|
158.0 |
|
5 |
|
11 |
|
|||||||
Gross Billings |
$ |
561.8 |
|
$ |
568.0 |
|
-1 |
% |
-3 |
% |
$ |
970.4 |
|
$ |
1,054.3 |
|
-8 |
% |
-8 |
% |
|||||||
International Gross Billings by Categories: | |||||||||||||||||||||||||||
Dolls |
$ |
201.4 |
|
$ |
177.3 |
|
14 |
% |
12 |
% |
$ |
340.2 |
|
$ |
354.9 |
|
-4 |
% |
-4 |
% |
|||||||
Infant, Toddler, and Preschool |
|
77.4 |
|
|
96.3 |
|
-20 |
|
-21 |
|
|
140.4 |
|
|
170.3 |
|
-18 |
|
-17 |
|
|||||||
Vehicles |
|
190.2 |
|
|
150.7 |
|
26 |
|
25 |
|
|
331.7 |
|
|
286.0 |
|
16 |
|
16 |
|
|||||||
Action Figures, Building Sets, Games, and Other |
|
92.9 |
|
|
143.7 |
|
-35 |
|
-37 |
|
|
158.1 |
|
|
243.1 |
|
-35 |
|
-35 |
|
|||||||
Gross Billings |
$ |
561.8 |
|
$ |
568.0 |
|
-1 |
% |
-3 |
% |
$ |
970.4 |
|
$ |
1,054.3 |
|
-8 |
% |
-8 |
% |
|||||||
Supplemental Gross Billings Disclosure | |||||||||||||||||||||||||||
International Gross Billings by Top 3 Power Brands: | |||||||||||||||||||||||||||
Barbie |
$ |
134.6 |
|
$ |
144.2 |
|
-7 |
% |
-8 |
% |
$ |
221.9 |
|
$ |
278.1 |
|
-20 |
% |
-20 |
% |
|||||||
Hot Wheels |
|
168.3 |
|
|
133.9 |
|
26 |
|
24 |
|
|
293.6 |
|
|
253.6 |
|
16 |
|
16 |
|
|||||||
Fisher-Price |
|
63.9 |
|
|
78.6 |
|
-19 |
|
-20 |
|
|
114.2 |
|
|
137.3 |
|
-17 |
|
-17 |
|
|||||||
Other |
|
195.0 |
|
|
211.3 |
|
-8 |
|
-9 |
|
|
340.7 |
|
|
385.2 |
|
-12 |
|
-12 |
|
|||||||
Gross Billings |
$ |
561.8 |
|
$ |
568.0 |
|
-1 |
% |
-3 |
% |
$ |
970.4 |
|
$ |
1,054.3 |
|
-8 |
% |
-8 |
% |
1 Gross billings represent amounts invoiced to customers and do not include the impact of sales adjustments, such as trade discounts and other allowances. Mattel presents changes in gross billings as a metric for comparing its aggregate, categorical, brand, and geographic results to highlight significant trends in Mattel’s business. | |||||||||||||||
2 Amounts may not sum due to rounding. | |||||||||||||||
MATTEL, INC. AND SUBSIDIARIES | EXHIBIT VII | ||||||||||||||||||||||||||
NET SALES AND GROSS BILLINGS1 BY SEGMENT (Unaudited)2 | |||||||||||||||||||||||||||
For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||||||
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
|
2023 |
|
|
2022 |
|
% Change as Reported |
% Change in Constant Currency |
||||||||||||
(In millions, except percentage information) | |||||||||||||||||||||||||||
American Girl Net Sales: | |||||||||||||||||||||||||||
Net Sales |
$ |
27.6 |
$ |
32.8 |
-16 |
% |
-16 |
% |
$ |
61.1 |
$ |
68.1 |
-10 |
% |
-10 |
% |
|||||||||||
American Girl Gross Billings: | |||||||||||||||||||||||||||
Gross Billings |
$ |
28.3 |
|
$ |
33.4 |
|
-15 |
% |
-15 |
% |
$ |
62.6 |
|
$ |
69.7 |
|
-10 |
% |
-10 |
% |