Hasbro Inc. logo

Hasbro Inc.

HAS | NASDAQ
Chart Builder DCF Calculator
$87.60
+$0.03 (+0.03%)
Sep 21, 2026, 12:14 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 27, 2026
Q1 2026
Mar 28, 2026
Q4 2025
Dec 27, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jul 1, 2023
Q1 2023
Apr 1, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 24, 2022
Q2 2022
Jun 25, 2022
Q1 2022
Mar 26, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 25, 2021
Q2 2021
Jun 26, 2021
Q1 2021
Mar 27, 2021
Net Income
161.3M 199.5M 201.6M 233.2M -855.8M 98.6M -34.3M 223.2M 138.5M 58.2M -1.06B -171.1M -235M -22.1M -128.9M 129.2M 142M 61.2M 82.2M 253.2M -22.9M 116.2M
Depreciation & Amortization
-25.9M 25.9M 43.2M 48.2M 38.3M 41.6M 62.6M 49.4M 53.9M 46.4M 181.3M 121M 187.9M 169.5M 246.8M 206.1M 144.5M 190.7M 306.1M 264.2M 183M 155.4M
Stock-Based Compensation
17.6M 21.1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
6.8M -6.8M 33.7M -51.9M -58.6M -32.8M 59.9M -26.9M 58.3M -52.4M -42.2M -42.6M 42M -326.5M -310.8M -175.7M -209.4M -103.3M -254.6M -251.7M -193.7M -101M
Other Non-Cash Items
208.6M -3.7M 66.1M 56.3M 1.03B 57.4M 170.1M -5.6M 32.4M 13.7M 1.19B 488.4M 315.7M 15.6M 297.6M 43.9M 24M 23.7M 98M 26.3M 118M 23.4M
Deferred Income Tax
-11.9M 11.9M 86.8M 80.1M -13.4M 4.8M -41.6M 8.2M 2M 10.8M -196.4M -22.2M -22.1M -2.8M -63.5M -21.2M -12M -33.4M -11.9M 4.3M 27.3M 16.3M
Change in Working Capital
-83M 83M 5.5M -137.2M -124.3M -64.3M 103M -52.7M -39.5M 48.7M 281.5M -200.4M -216.1M -71.4M -241.3M -243.6M -285.4M -107.5M -342.1M -439.5M -105.9M 66.3M
Operating Cash Flow
266.7M 337.7M 403.2M 280.6M 71.3M 138.1M 259.8M 222.5M 187.3M 177.8M 390.7M 215.7M 30.4M 88.8M 110.7M 114.4M 13.1M 134.7M 132.3M 108.5M 199.5M 377.6M
Capital Expenditures
-19M -22.2M -13.7M -19.7M -16.1M -13.8M -51.3M -48.5M -51.9M -45.8M -48.9M -48.3M -58.9M -53.2M -43.5M -54.9M -46.6M -29.2M -34.6M -35M -39.2M -23.9M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a -12M n/a n/a 329.6M n/a n/a n/a 146.3M n/a -146.3M n/a -700K 379.2M n/a n/a
Purchase of Investments
n/a -423M -50.2M -45.2M n/a -10M n/a -90.9M -480.1M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a 492M 91M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
20.5M -26.9M 7.7M -900K 11.7M 800K -9M 400K 4.7M -2.3M -500K 1.5M -1.3M -2.4M -150M 1.7M 4.2M 5.3M -200K -400K -1.6M -1.6M
Investing Cash Flow
-52.5M -472.1M -92.6M -102.6M -36.8M -52.4M 431.7M -60M -527.3M -48.1M 280.2M -46.8M -60.2M -55.6M -47.2M -53.2M -188.7M -23.9M -35.5M 343.8M -40.8M -25.5M
Debt Repayment
-54.9M 331M -54.7M -3M -11.3M -49.2M -581.3M n/a 493.3M n/a -294.4M -21.7M -54.8M -34.3M -3.4M -3.9M -23.9M -29.3M -141M -414.1M -256.1M -270.5M
Common Stock Repurchased
-33.8M -7.7M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -500K -14M n/a -1M -124M n/a n/a n/a n/a n/a
Dividend Paid
-99.1M -98.5M -98.3M -98.2M -98.1M -97.9M -97.7M -97.6M -97.4M -97.2M -97.1M -97.1M -97.1M -96.7M -96.7M -96.7M -97.4M -94.5M -93.8M -93.2M -94.1M -93.4M
Other Financial Acitivies
33.9M -9.7M -3.9M -3.3M -3.9M -19.1M -9.3M -3.7M -2.3M -11.9M -8.6M -3M 12.8M -11.6M -10.2M -21.5M -1.1M -23.9M -7.5M -13M -2.1M -11.6M
Financial Cash Flow
-191.6M 215.1M -156.2M -100.5M -112.2M -162.4M -688.3M -97.7M 397.4M -108.9M -400.1M -121.8M -139.6M -156.6M -110.3M -123.1M -242.4M -77.5M -236.3M -505.1M -347.6M -370.8M
Net Cash Flow
23.4M 80.5M 155.7M 74M -74.2M -73.9M -1.1M 69.3M 56.6M 24.8M 359.9M -31.1M -169.6M -126.9M -38.5M -76.6M -429.7M 38.7M -162M -130.1M -119.1M -19.28M
Free Cash Flow
247.7M 315.5M 389.5M 260.9M 55.2M 124.3M 208.5M 174M 135.4M 132M 341.8M 167.4M -28.5M 35.6M 67.2M 59.5M -33.5M 105.5M 97.7M 73.5M 160.3M 353.7M
Adj. Free Cash Flow
230.1M 294.4M 389.5M 260.9M 55.2M 124.3M 208.5M 174M 135.4M 132M 341.8M 167.4M -28.5M 35.6M 67.2M 59.5M -33.5M 105.5M 97.7M 73.5M 160.3M 353.7M
Maintenance CapEx
-19M -22.2M n/a -12.09M -16.1M -4.5M -51.3M -48.5M -51.9M -45.8M -48.9M -48.3M -58.9M -53.2M -43.5M -54.9M -45.46M -25.96M -15.86M -22.52M -9.4M -23.31M
Growth CapEx
n/a n/a -13.7M -7.61M n/a -9.3M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.14M -3.24M -18.74M -12.48M -29.8M -593.49K
Owner Earnings
247.7M 315.5M 403.2M 268.51M 55.2M 133.6M 208.5M 174M 135.4M 132M 341.8M 167.4M -28.5M 35.6M 67.2M 59.5M -32.36M 108.74M 116.44M 85.98M 190.1M 354.29M

© 2026 bestshares.com. All rights reserved.