Switch to:
Hasbro Inc (NAS:HAS)
Piotroski F-Score
7 (As of Today)

Good Sign:

Piotroski F-Score of 7 is 7, indicating very healthy situation.

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Hasbro Inc has an F-score of 7. It is a good or high score, which usually indicates a very healthy situation.

HAS' s Piotroski F-Score Range Over the Past 10 Years
Min: 3   Max: 9
Current: 7

3
9

During the past 13 years, the highest Piotroski F-Score of Hasbro Inc was 9. The lowest was 3. And the median was 6.


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Jun16) TTM:Last Year (Jun15) TTM:
Net Income was 207.599 + 175.763 + 48.751 + 52.106 = $484 Mil.
Cash Flow from Operations was -166.546 + 482.887 + 293.623 + -24.782 = $585 Mil.
Revenue was 1470.997 + 1465.354 + 831.18 + 878.945 = $4,646 Mil.
Gross Profit was 777.898 + 761.467 + 470.971 + 487.861 = $2,498 Mil.
Average Total Assets from the begining of this year (Jun15)
to the end of this year (Jun16) was
(4217.689 + 4580.246 + 4720.717 + 4364.695 + 4344.385) / 5 = $4445.5464 Mil.
Total Assets at the begining of this year (Jun15) was $4,218 Mil.
Long-Term Debt was $1,548 Mil.
Total Current Assets was $2,523 Mil.
Total Current Liabilities was $745 Mil.
Net Income was 180.457 + 169.911 + 26.667 + 41.809 = $419 Mil.

Revenue was 1469.899 + 1298.593 + 713.5 + 797.658 = $4,280 Mil.
Gross Profit was 772.781 + 691.017 + 406.676 + 445.19 = $2,316 Mil.
Average Total Assets from the begining of last year (Jun14)
to the end of last year (Jun15) was
(4138.595 + 4508.802 + 4518.1 + 4247.116 + 4217.689) / 5 = $4326.0604 Mil.
Total Assets at the begining of last year (Jun14) was $4,139 Mil.
Long-Term Debt was $1,546 Mil.
Total Current Assets was $2,332 Mil.
Total Current Liabilities was $801 Mil.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Hasbro Inc's current net income (TTM) was 484. ==> Positive ==> Score 1.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Hasbro Inc's current cash flow from operations (TTM) was 585. ==> Positive ==> Score 1.

Question 3. Change in Return on Assets

Compare this year’s return on assets (1) to last year’s return on assets.

Score 1 if it’s higher, 0 if it’s lower.

ROA (This Year)=Net Income (TTM)/Total Assets at the Beginning of This Year (Jun15)
=484.219/4217.689
=0.11480671

ROA (Last Year)=Net Income (TTM)/Total Assets at the Beginning of Last Year (Jun14)
=418.844/4138.595
=0.10120439

Hasbro Inc's return on assets of this year was 0.11480671. Hasbro Inc's return on assets of last year was 0.10120439. ==> This year is higher. ==> Score 1.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

Hasbro Inc's current net income (TTM) was 484. Hasbro Inc's current cash flow from operations (TTM) was 585. ==> 585 > 484 ==> CFROA > ROA ==> Score 1.

Funding

Question 5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by average total assets) to last year’s gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Jun16)=Long-Term Debt/Average Total Assets from Jun15 to Jun16
=1547.753/4445.5464
=0.3481581

Gearing (Last Year: Jun15)=Long-Term Debt/Average Total Assets from Jun14 to Jun15
=1546.477/4326.0604
=0.35747929

Hasbro Inc's gearing of this year was 0.3481581. Hasbro Inc's gearing of last year was 0.35747929. ==> This year is lower or equal to last year. ==> Score 1.

Question 6. Change in Working Capital (Liquidity)

Compare this year’s current ratio (current assets divided by current liabilities) to last year’s current ratio.

Score 1 if this year'’s current ratio is higher, 0 if it’s lower

Current Ratio (This Year: Jun16)=Total Current Assets/Total Current Liabilities
=2523.356/745.02
=3.38696411

Current Ratio (Last Year: Jun15)=Total Current Assets/Total Current Liabilities
=2331.785/800.888
=2.91149949

Hasbro Inc's current ratio of this year was 3.38696411. Hasbro Inc's current ratio of last year was 2.91149949. ==> This year's current ratio is higher. ==> Score 1.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Hasbro Inc's number of shares in issue this year was 127. Hasbro Inc's number of shares in issue last year was 126.8. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Question 8. Change in Gross Margin

Compare this year’s gross margin (gross profit divided by sales) to last year’s.

Score 1 if this year’s gross margin is higher, 0 if it’s lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=2498.197/4646.476
=0.53765413

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=2315.664/4279.65
=0.54108724

Hasbro Inc's gross margin of this year was 0.53765413. Hasbro Inc's gross margin of last year was 0.54108724. ==> Last year's gross margin is higher ==> Score 0.

Question 9. Change in asset turnover

Compare this year’s asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year’s asset turnover ratio.

Score 1 if this year’s asset turnover ratio is higher, 0 if it’s lower

Asset Turnover (This Year)=Revenue (TTM)/Total Assets at the Beginning of This Year (Jun15)
=4646.476/4217.689
=1.10166397

Asset Turnover (Last Year)=Revenue (TTM)/Total Assets at the Beginning of Last Year (Jun14)
=4279.65/4138.595
=1.03408282

Hasbro Inc's asset turnover of this year was 1.10166397. Hasbro Inc's asset turnover of last year was 1.03408282. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+1+1+1+1+0+0+1
=7

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Hasbro Inc has an F-score of 7. It is a good or high score, which usually indicates a very healthy situation.


Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Hasbro Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
Question 1 1111111111
Question 2 1111111111
Question 3 1101000011
Question 4 1110011111
Question 5 0010001101
Question 6 0111101011
Question 7 1111110111
Question 8 1100101011
Question 9 1111010011
F-score 7876556589

Hasbro Inc Quarterly Data

Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16
Question 1 1111111111
Question 2 1111111111
Question 3 0011111111
Question 4 1011111111
Question 5 1000011111
Question 6 0111101111
Question 7 0011111100
Question 8 0011111110
Question 9 0011111111
F-score 4388889987
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK