News

Mattel Reports First Quarter 2026 Financial Results

Mattel Reports First Quarter 2026 Financial Results image

First Quarter 2026 Highlights Versus Prior Year

  • Net Sales of $862 million, up 4% as reported, and 1% in constant currency
  • Gross Margin of 44.9%, a decrease of 450 basis points; Adjusted Gross Margin1 of 45.1%, a decrease of 450 basis points
  • Operating Loss of $103 million, as compared to a loss of $53 million; Adjusted Operating Loss1 of $70 million, as compared to a loss of $8 million
  • Net Income of $61 million, as compared to a loss of $40 million
  • Earnings per Share of $0.20 compared to a loss of $0.12 per share; Adjusted Loss per Share1 of $0.20 compared to an Adjusted Loss of $0.02 per share

Business Highlights

  • Growth in Net Sales and positive consumer demand for our products in the first quarter
  • Completed acquisition of full ownership of Mattel163 mobile games studio in early March
  • Making strong progress on our digital strategy
  • Repurchased $200 million of shares; maintaining $400 million target for 2026
  • 2026 guidance unchanged, with the exception of recasting certain non-GAAP financial measures to exclude the impact of amortization of acquired intangible assets1

El Segundo, CA — Mattel, Inc.  reported first quarter 2026 financial results.

Ynon Kreiz, Chairman and CEO of Mattel, said: “We are off to a good start to the year, with Net Sales growth and positive consumer demand for our products in the first quarter. We continued to make progress on our strategy to grow our IP driven play and family entertainment business and are seeing top-line acceleration in the second quarter to date. Our digital strategy is progressing, including the integration of Mattel163 mobile games studio and the upcoming launch of two self-published mobile games, and we look forward to the global theatrical release of the Masters of the Universe movie on June 5th.”

Paul Ruh, CFO of Mattel, added: “Top-line grew ahead of expectations, and we are seeing momentum in the business. We continued to execute on our capital allocation priorities, including making strategic investments to accelerate growth and profitability, as well as repurchasing $200 million of shares while maintaining a strong balance sheet. We expect to achieve our full year 2026 guidance.”

__________________________

(1)

In fiscal 2026, Mattel began excluding the impact of amortization of acquired intangible assets from non-GAAP financial measures to facilitate period-over-period comparisons of underlying business performance. Accordingly, Mattel has recast these non-GAAP financial measures for prior periods and 2026 guidance. For additional information, please see Presentation Information / Non-GAAP Financial Measures.

First Quarter Financial Overview

Net Sales

Net Sales were $862 million, up 4% as reported, and 1% in constant currency, versus the prior year’s first quarter. The increase in Net Sales as reported was driven by a 15% increase in International, partially offset by a 3% decrease in North America. The increase in Net Sales in constant currency was driven by an 8% increase in International, partially offset by a 3% decrease in North America.

Gross Margin

Reported Gross Margin was 44.9%, versus 49.4% in the prior year’s first quarter, and Adjusted Gross Margin was 45.1%, versus 49.6%. The decrease in Gross Margin was primarily due to the gross incremental cost of tariffs, unfavorable foreign exchange, inflation, and other factors, partially offset by tariff mitigation actions and cost savings.

Operating Loss

Reported Operating Loss was $103 million, as compared to a loss of $53 million, and Adjusted Operating Loss was $70 million, as compared to a loss of $8 million. The decrease in Reported and Adjusted Operating Loss was due to higher Advertising, lower Gross Profit, and higher SG&A expenses.

Earnings Per Share

Reported Earnings per Share was $0.20, as compared to a loss of $0.12, and Adjusted Earnings per Share was a loss of $0.20, as compared to a loss of $0.02. The increase in Reported Earnings per Share was primarily due to a gain of $148 million on remeasurement of Mattel’s previously held equity interest in Mattel163. The decrease in Adjusted Earnings per Share was primarily due to higher Adjusted Operating Loss.

The company’s ending share count as of March 31, 2026 was 290.6 million.

Cash Flow

For the three months ended March 31, 2026, Cash Flows Used for Operating Activities were $23 million, as compared to an inflow of $25 million, primarily due to a decrease in Net Income, excluding the impact of non-cash items, partially offset by favorable working capital.

Cash Flows Used for Investing Activities were $144 million, compared to a use of $31 million, primarily due to cash paid in connection with the acquisition of Mattel163 net of cash acquired, and higher capital expenditures.

Cash Flows Used for Financing Activities and Other were $210 million, as compared to a use of $138 million, primarily due to an increase in share repurchases and the impact of foreign currency exchange rate changes on cash.

First Quarter Gross Billings by Category

Worldwide Gross Billings for Dolls were $272 million, down 8% as reported, or 11% in constant currency, versus the prior year’s first quarter, primarily due to a decline in Barbie.

Worldwide Gross Billings for Vehicles were $361 million, up 17% as reported, or 13% in constant currency, primarily driven by growth in Hot Wheels.

Worldwide Gross Billings for Infant, Toddler, and Preschool were $106 million, down 16% as reported, or 18% in constant currency, primarily due to a decline in Fisher-Price.

Worldwide Gross Billings for Action Figures, Building Sets, Games, and Other were $233 million, up 21% as reported, or 17% in constant currency, primarily driven by growth in Games (including the partial quarter contribution of Mattel163), Action Figures, and Other.

2026 Guidance

2026 guidance is unchanged with the exception of recasting Adjusted Operating Income and Adjusted EPS to exclude the impact of amortization of acquired intangible assets to facilitate period-over-period comparisons of underlying business performance. Net Sales, Adjusted Gross Margin, and Adjusted Tax Rate guidance remain unchanged.

For additional information, please see Presentation Information / Non-GAAP Financial Measures.

Adjusted Operating Income and Adjusted EPS have been recast as follows:

(in millions,
except EPS and
percentages)

FY2026 Recast
Guidance

FY2026 Prior
Guidance

FY2025 Recast
Actuals

FY2025 Prior
Actuals

Net Sales

No change

+3% to 6%*

No change

$5,348

Adjusted Gross Margin

No change

Approx. 50%

No change

48.9%

Adjusted Operating Income

$580 – $630

$550 – $600

$652

$620

Adjusted Tax Rate

No change

Approx. 24%

No change

20%

Adjusted EPS

$1.27 – $1.39

$1.18 – $1.30

$1.49

$1.41

* in Constant Currency

 

Adjusted Earnings Per Share

Adjusted Earnings Per Share represents Mattel’s reported Diluted Earnings Per Common Share, adjusted to exclude amortization of acquired intangible assets, severance and restructuring expenses, the impact of the inclined sleeper product recalls, acquisition-related expenses, net, including professional fees and integration expenses, and gain on previously held equity interest in Mattel163, which are not part of Mattel’s core business. The aggregate tax effect of the 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 shares. Adjusted Earnings Per Share is presented to provide additional perspective on underlying trends in Mattel’s core business. Mattel believes it is useful supplemental information for investors to gauge and compare Mattel’s current earnings results from one period to another. Adjusted Earnings Per Share is a performance measure and should not be used as a measure of liquidity.

EBITDA and Adjusted EBITDA

EBITDA represents Mattel’s Net Income/Loss, adjusted to exclude the impact of interest expense, taxes, depreciation, and amortization. Adjusted EBITDA represents EBITDA adjusted to exclude share-based compensation, severance and restructuring expenses, the impact of the inclined sleeper product recalls, acquisition-related expenses, net, including professional fees and integration expenses, and gain on previously held equity interest in Mattel163, which are not part of Mattel’s core business. Mattel believes EBITDA and Adjusted EBITDA are useful supplemental information for investors to gauge and compare Mattel’s business performance to other companies in its industry with similar capital structures. The presentation of Adjusted EBITDA differs from how Mattel calculates EBITDA for purposes of covenant compliance under the indentures governing its high yield senior notes and the revolving credit agreement governing its revolving credit facility. Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as measures of discretionary cash available to invest in the growth of Mattel’s business. As a result, Mattel relies primarily on its GAAP results and uses EBITDA and Adjusted EBITDA only supplementally.

Free Cash Flow and Free Cash Flow Conversion

Free Cash Flow represents Mattel’s net cash flows from operating activities less capital expenditures. Free Cash Flow Conversion represents Mattel’s free cash flow divided by Adjusted EBITDA. Mattel believes Free Cash Flow and Free Cash Flow Conversion are useful supplemental information for investors to gauge Mattel’s liquidity and performance and to compare Mattel’s business performance to other companies in our industry. Free Cash Flow does not represent cash available to Mattel for discretionary expenditures.

Leverage Ratio (Total Debt / Adjusted EBITDA)

The leverage ratio is calculated by dividing Total Debt by Adjusted EBITDA. Total Debt represents the aggregate of Mattel’s current portion of long-term debt, short-term borrowings, and long-term debt, excluding the impact of debt issuance costs and debt discount. Mattel believes the leverage ratio is useful supplemental information for investors to gauge trends in Mattel’s business and to compare Mattel’s business performance to other companies in its industry.

Net Debt

Net Debt represents the aggregate of Mattel’s current portion of long-term debt, short-term borrowings, and long-term debt, less cash and equivalents. Mattel believes Net Debt is useful supplemental information for investors to monitor Mattel’s liquidity and evaluate its balance sheet.

Adjusted Tax Rate

The Adjusted Tax Rate is calculated by dividing Adjusted Provision for Income Taxes by Adjusted Income Before Income Taxes. Adjusted Income Before Income Taxes represents reported Income Before Income Taxes, adjusted to exclude amortization of acquired intangible assets, severance and restructuring expenses, the impact of inclined sleeper product recalls, acquisition-related expenses, net, and gain on previously held equity interest in Mattel163. The Adjusted Provision for Income Taxes represents reported Provision for Income Taxes, adjusted to exclude the aggregate tax effect of adjustments. Mattel believes the adjusted tax rate provides useful supplemental information for investors to gauge and compare the impact of tax expense on Mattel’s earnings results from one period to another.

Constant Currency

Percentage changes in results expressed in constant currency are presented excluding the impact from changes in currency exchange rates. To present this information, Mattel calculates constant currency information by translating current period and prior period results for entities reporting in currencies other than the US dollar using consistent exchange rates. The constant currency exchange rates are determined by Mattel at the beginning of each year and are applied consistently during the year. They are generally different from the actual exchange rates in effect during the current or prior period due to volatility in actual foreign exchange rates. Mattel considers whether any changes to the constant currency rates are appropriate at the beginning of each year. The exchange rates used for these constant currency calculations are generally based on prior year actual exchange rates. The difference between the current period and prior period results using the consistent exchange rates reflects the changes in the underlying performance results, excluding the impact from changes in currency exchange rates. Mattel analyzes constant currency results to provide additional perspective on changes in underlying trends in Mattel’s operating performance. Mattel believes that the disclosure of the percentage change in constant currency is useful supplemental information for investors to be able to gauge Mattel’s current business performance and the longer-term strength of its overall business since foreign currency changes could potentially mask underlying sales trends. The disclosure of the percentage change in constant currency enhances investor’s ability to compare financial results from one period to another.

Key Performance Indicator

Gross Billings

Gross Billings represent amounts invoiced to customers. It does 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. Changes in Gross Billings are discussed because, while Mattel records the details of sales adjustments in its financial accounting systems at the time of sale, such sales adjustments are generally not associated with categories, brands, and individual products.

About Mattel

Mattel is a leading global play and family entertainment company and owner of one of the most iconic brand portfolios in the world. We engage consumers and fans through our franchise brands, including Barbie®, Hot Wheels®, Fisher-Price®, American Girl®, Thomas & Friends™, UNO®, Masters of the Universe®, Matchbox®, Monster High®, Polly Pocket®, as well as other popular properties that we own or license in partnership with global entertainment companies. Our offerings include toys, content, consumer products, digital and live experiences. Our products are sold in collaboration with the world’s leading retail and ecommerce companies. Since its founding in 1945, Mattel is proud to be a trusted partner in empowering generations to explore the wonder of childhood and reach their full potential. Visit us at mattel.com.

MAT-FIN MAT-CORP

MATTEL, INC. AND SUBSIDIARIES

EXHIBIT I

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)1
For the Three Months Ended March 31,
(In millions, except per share and percentage information)

2026

2025

% Change
as
Reported
% Change
in
Constant
Currency

$ Amt

% Net
Sales

$ Amt

% Net
Sales
Net Sales

$

862.2

$

826.6

4%

1%

Cost of Sales

475.4

55.1%

418.5

50.6%

14%

Gross Profit

386.8

44.9%

408.1

49.4%

-5%

-6%

Advertising and Promotion Expenses

92.9

10.8%

70.2

8.5%

32%

Other Selling and Administrative Expenses

396.6

46.0%

390.9

47.3%

1%

Operating Loss

(102.7

)

-11.9%

(53.0

)

-6.4%

94%

62%

Interest Expense

31.1

3.6%

29.2

3.5%

6%

Interest (Income)

(10.7

)

-1.2%

(16.0

)

-1.9%

-33%

Other Non-Operating (Income) Expense, Net

(148.1

)

13.0

Income (Loss) Before Income Taxes

25.0

2.9%

(79.3

)

-9.6%

N/M

N/M

(Benefit) from Income Taxes

(32.4

)

(30.6

)

(Income) from Equity Method Investments

(3.6

)

(8.4

)

Net Income (Loss)

$

61.0

7.1%

$

(40.3

)

-4.9%

N/M

Net Income (Loss) Per Common Share – Basic

$

0.21

$

(0.12

)

Weighted-Average Number of Common Shares

297.5

327.5

Net Income (Loss) Per Common Share – Diluted

$

0.20

$

(0.12

)

Weighted-Average Number of Common and Potential Common Shares

301.0

327.5

1 Amounts may not sum due to rounding.
N/M – Not meaningful
MATTEL, INC. AND SUBSIDIARIES EXHIBIT II
CONDENSED CONSOLIDATED BALANCE SHEETS1
March 31, December 31,

2026

2025

2025

(In millions) (Unaudited)
Assets
Cash and Equivalents

$

866.0

$

1,243.7

$

1,242.9

Accounts Receivable, Net

686.7

633.3

1,097.6

Inventories

676.9

658.4

563.1

Prepaid Expenses and Other Current Assets

262.5

251.1

227.1

Total Current Assets

2,492.0

2,786.5

3,130.8

Property, Plant, and Equipment, Net

620.7

515.9

590.0

Right-of-Use Assets, Net

314.0

315.8

319.5

Goodwill

1,583.9

1,385.1

1,390.2

Other Noncurrent Assets

1,319.0

1,203.1

1,209.9

Total Assets

$

6,329.6

$

6,206.4

$

6,640.4

Liabilities and Stockholders’ Equity
Accounts Payable and Accrued Liabilities

$

1,194.4

$

1,131.7

$

1,428.3

Income Taxes Payable

16.3

15.0

29.9

Total Current Liabilities

1,210.6

1,146.8

1,458.2

Long-Term Debt

2,332.8

2,335.4

2,331.7

Noncurrent Lease Liabilities

262.8

264.0

268.4

Other Noncurrent Liabilities

417.0

330.6

349.1

Stockholders’ Equity

2,106.4

2,129.6

2,233.0

Total Liabilities and Stockholders’ Equity

$

6,329.6

$

6,206.4

$

6,640.4

1 Amounts may not sum due to rounding.
MATTEL, INC. AND SUBSIDIARIES EXHIBIT II
SUPPLEMENTAL BALANCE SHEET AND CASH FLOW DATA (Unaudited)1
March 31,

2026

2025

Key Balance Sheet Data:
Accounts Receivable, Net Days of Sales Outstanding (DSO)

72

69

For the Three Months Ended March 31,
(In millions)

2026

2025

Condensed Cash Flow Data:
Cash Flows (Used for) Provided by Operating Activities

$

(22.9

)

$

24.8

Cash Flows (Used for) Investing Activities

(143.6

)

(31.3

)

Cash Flows (Used for) Financing Activities and Other

(210.4

)

(137.7

)

Decrease in Cash and Equivalents

$

(376.9

)

$

(144.2

)

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 March 31,
(In millions, except percentage information)

2026

2025

Change
Gross Profit
Gross Profit, As Reported

$

386.8

$

408.1

Gross Margin

44.9

%

49.4

%

-450 bps

Adjustments:

Amortization of Acquired Intangible Assets2

1.3

Severance and Restructuring Expenses

0.7

1.6

Gross Profit, As Adjusted

$

388.8

$

409.7

Adjusted Gross Margin

45.1

%

49.6

%

-450 bps

Other Selling and Administrative Expenses

Other Selling and Administrative Expenses, As Reported

$

396.6

$

390.9

1%

% of Net Sales

46.0

%

47.3

%

-130 bps

Adjustments:

Amortization of Acquired Intangible Assets2

(9.0

)

(7.8

)

Severance and Restructuring Expenses

(16.5

)

(21.4

)

Inclined Sleeper Product Recalls

4.2

(14.1

)

Acquisition-Related Expenses3

(9.0

)

Other Selling and Administrative Expenses, As Adjusted

$

366.3

$

347.6

5%

% of Net Sales

42.5

%

42.0

%

50 bps

Operating Loss

Operating Loss, As Reported

$

(102.7

)

$

(53.0

)

94%

Operating Loss Margin

-11.9

%

-6.4

%

-550 bps

Adjustments:

Amortization of Acquired Intangible Assets2

10.3

7.8

Severance and Restructuring Expenses

17.2

23.0

Inclined Sleeper Product Recalls

(4.2

)

14.1

Acquisition-Related Expenses3

9.0

Operating Loss, As Adjusted

$

(70.4

)

$

(8.1

)

772%

Adjusted Operating Loss Margin

-8.2

%

-1.0

%

-720 bps

1 Amounts may not sum due to rounding.
2 In fiscal 2026, Mattel began excluding the impact of amortization of acquired intangible assets from non-GAAP financial measures to facilitate period-over-period comparisons of underlying business performance. Accordingly, Mattel has recast these non-GAAP financial measures for prior periods. Net sales generated from these acquired intangible assets during the periods presented, if applicable, are included in the adjusted financial measures.
3 Acquisition-related expenses include a $7.0 million charge associated with the effective settlement of a pre-existing relationship between Mattel and Mattel163 in connection with the acquisition, as well as $2.1 million of professional fees and integration expenses.
MATTEL, INC. AND SUBSIDIARIES EXHIBIT III
SUPPLEMENTAL FINANCIAL INFORMATION (Unaudited)1
RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES
For the Three Months Ended March 31,
(In millions, except per share and percentage information)

2026

2025

Change
Earnings Per Share
Net Income (Loss) Per Common Share, As Reported

$

0.20

$

(0.12

)

N/M

Adjustments:
Amortization of Acquired Intangible Assets2

0.03

0.02

Severance and Restructuring Expenses

0.06

0.07

Inclined Sleeper Product Recalls

(0.01

)

0.04

Acquisition-Related Expenses, Net3

0.02

(Gain) on Previously Held Equity Interest4

(0.49

)

Tax Effect of Adjustments5

(0.01

)

(0.03

)

Net (Loss) Per Common Share, As Adjusted

$

(0.20

)

$

(0.02

)

N/M

EBITDA and Adjusted EBITDA
Net Income (Loss), As Reported

$

61.0

$

(40.3

)

N/M

Adjustments:
Interest Expense

31.1

29.2

(Benefit) from Income Taxes

(32.4

)

(30.6

)

Depreciation

33.7

34.0

Amortization

10.3

7.8

EBITDA

103.6

0.1

Adjustments:
Share-Based Compensation

13.0

19.9

Severance and Restructuring Expenses

17.2

23.0

Inclined Sleeper Product Recalls

(4.2

)

14.1

Acquisition-Related Expenses, Net3

6.6

(Gain) on Previously Held Equity Interest4

(147.9

)

Adjusted EBITDA

$

(11.7

)

$

57.2

N/M

Free Cash Flow
Net Cash Flows (Used for) Provided by Operating Activities

$

(22.9

)

$

24.8

Capital Expenditures

(65.1

)

(36.2

)

Free Cash Flow

$

(88.1

)

$

(11.4

)

1 Amounts may not sum due to rounding.
2 In fiscal 2026, Mattel began excluding the impact of amortization of acquired intangible assets from non-GAAP financial measures to facilitate period-over-period comparisons of underlying business performance. Accordingly, Mattel has recast these non-GAAP financial measures for prior periods. Net sales generated from these acquired intangible assets during the periods presented, if applicable, are included in the adjusted financial measures.
3 Acquisition-related expenses, net include a $7.0 million charge associated with the effective settlement of a pre-existing relationship between Mattel and Mattel163 in connection with the acquisition, $2.1 million of professional fees and integration expenses, and ($2.5) million of other acquisition-related payments.
4 Prior to the acquisition of the remaining 50% equity interest in Mattel163, Mattel accounted for its investment under the equity method. Upon obtaining control, Mattel remeasured its previously held 50% equity interest to its estimated fair value as of the acquisition date, resulting in a gain of $147.9 million recognized in other non-operating income, net.
5 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 March 31,
(In millions, except percentage and pts information)

2026

2025

Change
Tax Rate
Income (Loss) Before Income Taxes, As Reported

$

25.0

$

(79.3

)

Adjustments:
Amortization of Acquired Intangible Assets2

10.3

7.8

Severance and Restructuring Expenses

17.2

23.0

Inclined Sleeper Product Recalls

(4.2

)

14.1

Acquisition-Related Expenses, Net3

6.6

(Gain) on Previously Held Equity Interest4

(147.9

)

Loss Before Income Taxes, As Adjusted

$

(93.1

)

$

(34.4

)

Benefit from Income Taxes, As Reported

$

(32.4

)

$

(30.6

)

Adjustments:
Tax Effect of Adjustments5

2.6

10.1

Benefit from Income Taxes, As Adjusted

$

(29.9

)

$

(20.4

)

Tax Rate, As Reported

-130

%

39

%

N/M

Tax Rate, As Adjusted

32

%

59

%

-27 pts

March 31,

2026

2025

Net Debt
Long-Term Debt

$

2,332.8

$

2,335.4

Adjustments:
Cash and Equivalents

(866.0

)

(1,243.7

)

Net Debt

$

1,466.8

$

1,091.7

1 Amounts may not sum due to rounding.
2 In fiscal 2026, Mattel began excluding the impact of amortization of acquired intangible assets from non-GAAP financial measures to facilitate period-over-period comparisons of underlying business performance. Accordingly, Mattel has recast these non-GAAP financial measures for prior periods. Net sales generated from these acquired intangible assets during the periods presented, if applicable, are included in the adjusted financial measures.
3 Acquisition-related expenses, net include a $7.0 million charge associated with the effective settlement of a pre-existing relationship between Mattel and Mattel163 in connection with the acquisition, $2.1 million of professional fees and integration expenses, and ($2.5) million of other acquisition-related payments.
4 Prior to the acquisition of the remaining 50% equity interest in Mattel163, Mattel accounted for its investment under the equity method. Upon obtaining control, Mattel remeasured its previously held 50% equity interest to its estimated fair value as of the acquisition date, resulting in a gain of $147.9 million recognized in other non-operating income, net.
5 Tax effect of adjustments was determined using the effective tax rates on a jurisdictional basis of the respective adjustments.
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 Trailing Twelve Months Ended March 31,
(In millions, except percentage and pts information)

2026

2025

Change
Leverage Ratio (Total Debt/Adjusted EBITDA)
Total Debt
Long-Term Debt

$

2,332.8

$

2,335.4

Adjustments:
Debt Issuance Costs and Debt Discount

17.2

14.6

Total Debt

$

2,350.0

$

2,350.0

EBITDA and Adjusted EBITDA
Net Income, As Reported

$

498.9

$

529.8

-6%

Adjustments:
Interest Expense

120.5

117.9

Provision for Income Taxes

87.9

95.9

Depreciation

136.1

136.2

Amortization

34.0

31.3

EBITDA

877.5

911.0

Adjustments:
Share-Based Compensation

72.8

81.4

Severance and Restructuring Expenses

41.0

62.6

Inclined Sleeper Product Recalls

8.4

6.3

Acquisition-Related Expenses, Net2

6.6

(Gain) on Previously Held Equity Interest3

(147.9

)

Adjusted EBITDA

$

858.4

$

1,061.3

-19%

Total Debt / Net Income

4.7

x

4.4

x

Leverage Ratio (Total Debt / Adjusted EBITDA)

2.7

x

2.2

x

Free Cash Flow
Net Cash Flows Provided by Operating Activities

$

545.5

$

789.9

-31%

Capital Expenditures

(210.9

)

(208.3

)

Free Cash Flow

$

334.6

$

581.5

-42%

Net Cash Flows Provided by Operating Activities / Net Income

109

%

149

%

-40 pts

Free Cash Flow Conversion (Free Cash Flow/Adjusted EBITDA)

39

%

55

%

-16 pts

1 Amounts may not sum due to rounding.
2 Acquisition-related expenses, net include a $7.0 million charge associated with the effective settlement of a pre-existing relationship between Mattel and Mattel163 in connection with the acquisition, $2.1 million of professional fees and integration expenses, and ($2.5) million of other acquisition-related payments.
3 Prior to the acquisition of the remaining 50% equity interest in Mattel163, Mattel accounted for its investment under the equity method. Upon obtaining control, Mattel remeasured its previously held 50% equity interest to its estimated fair value as of the acquisition date, resulting in a gain of $147.9 million recognized in other non-operating income, 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 and per share information)

2025

Gross Profit
Gross Profit, As Reported

$

2,605.7

Gross Margin

48.7

%

Adjustments:
Severance and Restructuring Expenses

7.8

Gross Profit, As Adjusted

$

2,613.5

Adjusted Gross Margin

48.9

%

Operating Income
Operating Income, As Reported

$

546.4

Operating Income Margin

10.2

%

Adjustments:
Amortization of Acquired Intangible Assets2

31.5

Severance and Restructuring Expenses

46.9

Inclined Sleeper Product Recalls

26.7

Operating Income, As Adjusted

$

651.5

Adjusted Operating Income Margin

12.2

%

Earnings Per Share
Net Income Per Common Share, As Reported

$

1.24

Adjustments:
Amortization of Acquired Intangible Assets2

0.10

Severance and Restructuring Expenses

0.15

Inclined Sleeper Product Recalls

0.08

Tax Effect of Adjustments3

(0.07

)

Net Income Per Common Share, As Adjusted

$

1.49

1 Amounts may not sum due to rounding.
2 In fiscal 2026, Mattel began excluding the impact of amortization of acquired intangible assets from non-GAAP financial measures to facilitate period-over-period comparisons of underlying business performance. Accordingly, Mattel has recast these non-GAAP financial measures for prior periods. Net sales generated from these acquired intangible assets during the periods presented, if applicable, are included in the adjusted financial measures.
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.
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)

2025

Tax Rate
Income Before Income Taxes, As Reported

$

459.5

Adjustments:
Amortization of Acquired Intangible Assets2

31.5

Severance and Restructuring Expenses

46.9

Inclined Sleeper Product Recalls

26.7

Income Before Income Taxes, As Adjusted

$

564.6

Provision for Income Taxes, As Reported

$

89.8

Adjustments:
Tax Effect of Adjustments3

23.9

Provision for Income Taxes, As Adjusted

$

113.6

Tax Rate, As Reported

20

%

Tax Rate, As Adjusted

25

%

Free Cash Flow
Net Cash Flows Provided by Operating Activities

$

593.3

Capital Expenditures

(182.0

)

Free Cash Flow

$

411.3

1 Amounts may not sum due to rounding.
2 In fiscal 2026, Mattel began excluding the impact of amortization of acquired intangible assets from non-GAAP financial measures to facilitate period-over-period comparisons of underlying business performance. Accordingly, Mattel has recast these non-GAAP financial measures for prior periods. Net sales generated from these acquired intangible assets during the periods presented, if applicable, are included in the adjusted financial measures.
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 IV
WORLDWIDE NET SALES AND GROSS BILLINGS1 (Unaudited)2
For the Three Months Ended March 31,

2026

2025

% Change
as
Reported
% Change in
Constant
Currency
(In millions, except percentage information)
Worldwide Net Sales:
Net Sales

$

862.2

$

826.6

4

%

1

%

Worldwide Gross Billings by Categories:
Dolls

$

271.6

$

296.6

-8

%

-11

%

Vehicles

361.5

308.5

17

13

Infant, Toddler, and Preschool

106.2

126.4

-16

-18

Action Figures, Building Sets, Games, and Other

232.6

192.7

21

17

Gross Billings

$

971.9

$

924.2

5

%

2

%

Supplemental Gross Billings Disclosure
Worldwide Gross Billings by Top 3 Power Brands:
Barbie

$

146.1

$

173.8

-16

%

-19

%

Hot Wheels

314.4

268.8

17

12

Fisher-Price

79.5

90.1

-12

-14

Other

431.9

391.5

10

7

Gross Billings

$

971.9

$

924.2

5

%

2

%

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 March 31,

2026

2025

% Change
as
Reported
% Change in
Constant
Currency
(In millions, except percentage information)
North America Net Sales:
Net Sales

$

475.1

$

491.4

-3

%

-3

%

North America Gross Billings by Categories:
Dolls

$

152.9

$

172.4

-11

%

-11

%

Vehicles

160.4

149.5

7

7

Infant, Toddler, and Preschool

60.3

80.1

-25

-25

Action Figures, Building Sets, Games, and Other

134.9

123.9

9

9

Gross Billings

$

508.5

$

526.0

-3

%

-4

%

Supplemental Gross Billings Disclosure
North America Gross Billings by Top 3 Power Brands:
Barbie

$

72.6

$

92.4

-21

%

-22

%

Hot Wheels

135.0

125.5

8

7

Fisher-Price

46.9

58.1

-19

-19

Other

254.0

250.0

2

1

Gross Billings

$

508.5

$

526.0

-3

%

-4

%

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 March 31,

2026

2025

% Change
as
Reported
% Change in
Constant
Currency

(In millions, except percentage information)

International Net Sales by Geographic Area:
EMEA

$

231.5

$

197.1

17

%

9

%

Latin America

74.2

64.6

15

4

Asia Pacific

81.3

73.6

11

6

Net Sales

$

387.0

$

335.3

15

%

8

%

International Gross Billings by Geographic Area:
EMEA

$

283.2

$

238.5

19

%

11

%

Latin America

87.4

76.0

15

4

Asia Pacific

92.9

83.7

11

7

Gross Billings

$

463.4

$

398.2

16

%

8

%

International Gross Billings by Categories:
Dolls

$

118.7

$

124.2

-4

%

-11

%

Vehicles

201.1

158.9

27

18

Infant, Toddler, and Preschool

45.9

46.3

-1

-8

Action Figures, Building Sets, Games, and Other

97.8

68.7

42

33

Gross Billings

$

463.4

$

398.2

16

%

8

%

Supplemental Gross Billings Disclosure
International Gross Billings by Top 3 Power Brands:
Barbie

$

73.5

$

81.4

-10

%

-16

%

Hot Wheels

179.4

143.3

25

17

Fisher-Price

32.6

32.1

2

-6

Other

177.9

141.4

26

17

Gross Billings

$

463.4

$

398.2

16

%

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.

  • Copyright © 2026 Licensing International. All rights reserved.
  • Translation provided by Google Translate, please pardon any shortcomings

    int(240)