XML 28 R24.htm IDEA: XBRL DOCUMENT
v3.20.1

Business Combination (Tables) | 3 Months Ended
--- | ---
Mar. 29, 2020
Business Combinations [Abstract] |
Schedule of Total Consideration Transferred | The total consideration transferred, in thousands of dollars except per share data, was as follows:
Acquisition Consideration |
eOne common shares outstanding as of December 30, 2019 | 498,040 |
Cash consideration per share | $ | 7.35 |
Total consideration for shares outstanding | 3,658,345 |
Cash consideration for employee share based payment awards outstanding | 145,566 |
Cash consideration for extinguishment of debt | 831,130 |
Total cash consideration | 4,635,041 |
Less: Employee awards to be recorded as future stock compensation expense | 47,399 |
Total consideration transferred | $ | 4,587,642 |
Summary of Preliminary Allocation of Purchase Price | The following table summarizes our preliminary allocation of the December 30, 2019 eOne purchase price (in thousands of dollars):
| Estimated Fair Value
Cash, cash equivalents and restricted cash | $ | 183,713 |
Accounts receivable, net | 259,061 |
Inventories | 7,029 |
Other current assets | 286,270 |
Property, plant and equipment (including right of use assets) | 90,339 |
Intangible assets | 1,055,249 |
Content assets - IIC and IIP | 751,524 |
Other assets | 183,209 |
Short-term borrowings | (60,533 | )
Accounts payable, and accrued liabilities | (772,097 | )
Long-term debt (including current portion) | (149,118 | )
Other liabilities | (262,644 | )
Noncontrolling interests | (63,541 | )
Estimated fair value of net assets acquired | 1,508,461 |
Goodwill | 3,079,181 |
Total purchase price | $ | 4,587,642 |
Changes in Carrying Amount of Goodwill | Changes in the carrying amount of goodwill, by operating segment, for the three months ended March 29, 2020 is as follows:
(in thousands of dollars) | U.S and Canada |  | International |  | Entertainment, Licensing and Digital |  | eOne |  | Total
Balance at December 29,2019 | $ | 291,577 |  |  | 170,218 |  |  | 32,789 |  |  | — |  |  | $ | 494,584 |
Acquired during the period | — |  |  | — |  |  | — |  |  | 3,079,181 |  |  | 3,079,181 |
Foreign exchange translation | — |  |  | (321 | ) |  | (794 | ) |  | — |  |  | (1,115 | )
Balance at March 29, 2020 | $ | 291,577 |  |  | 169,897 |  |  | 31,995 |  |  | 3,079,181 |  |  | $ | 3,572,650 |
Unaudited Supplemental Pro Forma Results of Operations | Pursuant to Topic 805, unaudited supplemental pro forma results of operations for the three months ended March 31, 2019, as if the acquisition of eOne had occurred on December 31, 2018, the first day of the Company’s 2019 fiscal year are presented below (in thousands, except per share amounts):
| Unaudited
| March 31, 2019
Revenues | $ | 1,198,722 |
Net earnings | 79,134 |
Net earnings attributable to Hasbro, Inc. | 76,405 |
Net earnings per common share: |
Diluted | $ | 0.56 |
Basic | $ | 0.56 |
The following table summarizes net revenues and loss before income taxes of eOne included in the Company's Consolidated Statement of Operations since the date of acquisition for the quarter ended March 29, 2020 (in thousands of dollars).
| Quarter Ended
| March 29, 2020
eOne: |
Net revenues | $ | 342,493 |
Loss before income taxes | (33,620 | )

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of goodwill in a business combination. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 30 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=35744584&loc=d3e6927-128479 + Details
Name: | us-gaap_BusinessCombinationSegmentAllocationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=116869197&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration