Q3 2023 Exhibits and Reg G
Q3 2023 Exhibits and Reg G
Q3 2023 Exhibits and Reg G
For the Three Months Ended September 30, For the Nine Months Ended September 30,
2023 2022 % Change 2023 2022 % Change
% Net % Net % Change in Constant % Net % Net % Change in Constant
(In millions, except per share and percentage information) $ Amt Sales $ Amt Sales as Reported Currency $ Amt Sales $ Amt Sales as Reported Currency
Net Sales $ 1,918.8 $ 1,755.8 9% 7% $ 3,820.5 $ 4,032.8 -5% -6%
Cost of Sales 940.9 49.0% 908.9 51.8% 4% 2,027.0 53.1% 2,154.1 53.4% -6%
Gross Profit 977.9 51.0% 846.9 48.2% 15% 13 % 1,793.5 46.9% 1,878.7 46.6% -5% -7%
Advertising and Promotion Expenses 124.3 6.5% 127.6 7.3% -3% 290.3 7.6% 291.5 7.2% —%
Other Selling and Administrative Expenses 379.8 19.8% 327.9 18.7% 16% 1,081.6 28.3% 990.6 24.6% 9%
Operating Income 473.9 24.7% 391.4 22.3% 21% 17 % 421.6 11.0% 596.5 14.8% -29% -35%
Interest Expense 30.7 1.6% 33.9 1.9% -9% 92.5 2.4% 99.7 2.5% -7%
Interest (Income) (4.6) -0.2% (1.9) -0.1% 140% (15.4) -0.4% (5.1) -0.1% 204%
Other Non-Operating (Income) Expense, Net (2.4) (4.3) (6.0) 12.0
Income Before Income Taxes 450.1 23.5% 363.7 20.7% 24% 21 % 350.5 9.2% 489.9 12.1% -28% -34%
Provision for Income Taxes 309.3 80.0 296.8 130.5
(Income) from Equity Method Investments (5.6) (6.2) (13.3) (18.4)
Net Income $ 146.3 7.6% $ 289.9 16.5% -50% $ 67.0 1.8% $ 377.8 9.4% -82%
Net Income Per Common Share - Basic $ 0.41 $ 0.82 $ 0.19 $ 1.07
Weighted-Average Number of Common Shares 354.1 354.5 354.6 353.4
Net Income Per Common Share - Diluted $ 0.41 $ 0.80 $ 0.19 $ 1.05
Weighted-Average Number of Common and Potential Common Shares 357.5 360.2 358.0 359.7
1
Amounts may not sum due to rounding.
MATTEL, INC. AND SUBSIDIARIES EXHIBIT II
1
Amounts may not sum due to rounding.
September 30,
2023 2022
Key Balance Sheet Data:
Accounts Receivable, Net Days of Sales Outstanding (DSO) 74 71
1
Amounts may not sum due to rounding.
MATTEL, INC. AND SUBSIDIARIES EXHIBIT III
For the Three Months Ended September 30, For the Nine Months Ended September 30,
(In millions, except percentage information) 2023 2022 Change 2023 2022 Change
Gross Profit
Gross Profit, As Reported $ 977.9 $ 846.9 $ 1,793.5 $ 1,878.7
Gross Margin 51.0% 48.2% 280 bps 46.9% 46.6% 30 bps
Adjustments:
Severance and Restructuring Expenses (0.1) 1.4 (1.3) 9.8
Gross Profit, As Adjusted $ 977.9 $ 848.2 $ 1,792.3 $ 1,888.5
Adjusted Gross Margin 51.0% 48.3% 270 bps 46.9% 46.8% 10 bps
Operating Income
Operating Income, As Reported $ 473.9 $ 391.4 21% $ 421.6 $ 596.5 -29%
Operating Income Margin 24.7% 22.3% 240 bps 11.0% 14.8% -380 bps
Adjustments:
Severance and Restructuring Expenses2 29.2 5.9 61.7 26.9
Inclined Sleeper Product Recalls 1.3 0.7 9.0 1.2
Sale of Assets3 1.8 — 1.8 (15.2)
Operating Income, As Adjusted $ 506.1 $ 397.9 27% $ 494.1 $ 609.5 -19%
Adjusted Operating Income Margin 26.4% 22.7% 370 bps 12.9% 15.1% -220 bps
1
Amounts may not sum due to rounding.
2
For the three and nine months ended September 30, 2023, Mattel recorded severance and restructuring expenses, which include $25.3 million of incremental severance expense associated with restructuring activities to further optimize
Mattel’s manufacturing footprint.
3
For the three and nine months ended September 30, 2023, Mattel recorded a loss on sale of assets of $1.8 million in other selling and administrative expenses. For the nine months ended September 30, 2022, Mattel recorded a gain on sale
of assets of $15.2 million in other selling and administrative expenses.
MATTEL, INC. AND SUBSIDIARIES EXHIBIT III
For the Three Months Ended September 30, For the Nine Months Ended September 30,
(In millions, except per share and percentage information) 2023 2022 Change 2023 2022 Change
Earnings Per Share
Net Income Per Common Share, As Reported $ 0.41 $ 0.80 -49% $ 0.19 $ 1.05 -82%
Adjustments:
Severance and Restructuring Expenses2 0.08 0.02 0.17 0.07
Inclined Sleeper Product Recalls — — 0.03 —
Sale of Assets3 — — — (0.04)
Valuation Allowance on Foreign Deferred Tax Assets 4 0.59 — 0.59 —
Tax Effect of Adjustments5 (0.02) (0.01) (0.04) (0.01)
Net Income Per Common Share, As Adjusted $ 1.08 $ 0.82 32% $ 0.94 $ 1.08 -13%
1
Amounts may not sum due to rounding.
2
For the three and nine months ended September 30, 2023, Mattel recorded severance and restructuring expenses, which include $25.3 million of incremental severance expense associated with restructuring activities to further optimize
Mattel’s manufacturing footprint.
3
For the three and nine months ended September 30, 2023, Mattel recorded a loss on sale of assets of $1.8 million in other selling and administrative expenses. For the nine months ended September 30, 2022, Mattel recorded a gain on sale
of assets of $15.2 million in other selling and administrative expenses.
4
For the three and nine months ended September 30, 2023, the amount includes $212.4 million related to a valuation allowance on foreign deferred tax assets.
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.
MATTEL, INC. AND SUBSIDIARIES EXHIBIT III
September 30,
2023 2022
Net Debt
Long-Term Debt $ 2,328.9 $ 2,324.5
Current Portion of Long-Term Debt — 250.0
Adjustments:
Cash and Equivalents (455.7) (349.0)
Net Debt $ 1,873.2 $ 2,225.5
1
Amounts may not sum due to rounding.
2
For the three months ended September 30, 2023, Mattel recorded severance and restructuring expenses, which include $25.3 million of incremental severance expense associated with restructuring activities to further optimize Mattel’s
manufacturing footprint.
3
For the three months ended September 30, 2023, Mattel recorded a loss on sale of assets of $1.8 million in other selling and administrative expenses.
4
For the three months ended September 30, 2023, the amount includes $212.4 million related to a valuation allowance on foreign deferred tax assets.
5
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
Net Cash Flows Provided by Operating Activities / Net Income 767% 77% 690 pts
Free Cash Flow Conversion (Free Cash Flow/Adjusted EBITDA) 53% 27% 26 pts
1
Amounts may not sum due to rounding.
MATTEL, INC. AND SUBSIDIARIES EXHIBIT III
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
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
% Change % Change
% Change in Constant % Change in Constant
2023 2022 as Reported Currency 2023 2022 as Reported Currency
(In millions, except percentage information)
Worldwide Net Sales:
Net Sales $ 1,918.8 $ 1,755.8 9% 7% $ 3,820.5 $ 4,032.8 -5% -6%
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
For the Three Months Ended September 30, For the Nine Months Ended September 30,
% Change % Change
% Change in Constant % Change in Constant
2023 2022 as Reported Currency 2023 2022 as Reported Currency
(In millions, except percentage information)
North America Net Sales:
Net Sales $ 1,104.4 $ 1,002.1 10% 10% $ 2,138.2 $ 2,330.8 -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 VI
For the Three Months Ended September 30, For the Nine Months Ended September 30,
% Change % Change
% Change in Constant % Change in Constant
2023 2022 as Reported Currency 2023 2022 as Reported Currency
(In millions, except percentage information)
International Net Sales by Geographic Area:
EMEA $ 423.9 $ 410.2 3% -2% $ 875.0 $ 958.8 -9% -10%
Latin America 262.1 221.8 18 5 475.6 418.5 14 3
Asia Pacific 85.8 72.6 18 22 228.0 207.5 10 15
Net Sales $ 771.8 $ 704.6 10% 3% $ 1,578.6 $ 1,584.9 —% -3%
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
For the Three Months Ended September 30, For the Nine Months Ended September 30,
% Change % Change
% Change in Constant % Change in Constant
2023 2022 as Reported Currency 2023 2022 as Reported Currency
(In millions, except percentage information)
American Girl Net Sales:
Net Sales $ 42.6 $ 49.0 -13% -13% $ 103.7 $ 117.1 -11% -11%
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.