Callaway Golf Company Announces Record Net Sales And Earnings For The Second Quarter And First Half Of 2018 And Increases Full Year Financial Guidance

August 2, 2018 at 4:20 PM EDT
- Second quarter 2018 net sales of $396 million, a $91 million (30%) increase compared to the second quarter of 2017.
- Second quarter 2018 earnings per share of $0.63, a $0.30 per share (91%) increase compared to the second quarter of 2017.
- Full year 2018 net sales guidance increased to $1,210 - $1,225 million, compared to prior guidance of $1,170 - $1,185 million.
- Full year 2018 earnings per share guidance increased to $0.95 - $1.00, compared to prior guidance of $0.77 - $0.82.

CARLSBAD, Calif., Aug. 2, 2018 /PRNewswire/ -- Callaway Golf Company (NYSE:ELY) announced today record sales and earnings for the second quarter and first half of 2018 and increased its full year 2018 sales and earnings guidance.

In the second quarter of 2018, as compared to the same period in 2017, the Company's net sales increased $91 million (30%) to $396 million, and earnings per share increased $0.30 (91%) to $0.63.  These record financial results were driven by increased sales in all operating segments, all major product categories and all major regions. For the second quarter of 2018, compared to the second quarter of 2017, net sales increased as follows:

Woods

+   5.2%

 

U.S.

+ 38.7%

Irons

+ 35.0%

 

Europe

+   8.0%

Putters

+ 12.4%

 

Japan

+ 24.5%

Golf Balls

+ 35.1%

 

Rest of Asia

+ 36.5%

Gear & Other

+ 64.1%

 

Other

+ 12.4%

As a result of the Company's better than expected first half, the Company increased its full year 2018 sales guidance to $1,210 million - $1,225 million as compared to its prior guidance of $1,170 million - $1,185 million. The Company also increased its full year 2018 earnings per share guidance to $0.95 - $1.00 compared to prior guidance of $0.77 - $0.82.

"The excellent start in Q1 has continued through Q2," commented Chip Brewer, President and Chief Executive Officer of Callaway Golf Company. "Business around the globe remains strong with all major regions reporting significant sales growth and our new businesses, particularly TravisMathew, performing at or above plan.  On the product side, we have strength across the entire line, especially with the Rogue line of woods and irons as well as the new Chrome Soft golf balls.  We also continued to benefit from favorable market conditions. As a result, our EBITDA increased 62% during the second quarter compared to the prior year.  I continue to be extremely pleased with our performance and our long term outlook."   

GAAP and Non-GAAP Results

In addition to the Company's results prepared in accordance with GAAP, the Company provided information on a non-GAAP basis. The purpose of this non-GAAP presentation is to provide additional information to investors regarding the underlying performance of the Company's business without non-recurring items. This non-GAAP information presents the Company's financial results for the second quarter and first half of 2017 excluding the non-recurring transaction and transition expenses related to the OGIO acquisition. The manner in which this non-GAAP information is derived is discussed in more detail toward the end of this release, and the Company has provided in the tables to this release a reconciliation of the non-GAAP information to the most directly comparable GAAP information. 

Summary of Second Quarter 2018 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the second quarter of 2018 (in millions, except EPS):

 2018 RESULTS (GAAP) 

 

NON-GAAP PRESENTATION

 

Q2
2018

Q2

2017

Change

 

Q2 2018
GAAP

Q2 2017
non-GAAP

Change

Net Sales

$396

$305

$91

 

$396

$305

$91

Gross Profit/
% of Sales

$193

48.6%

$148

48.7%

$45

(10 b.p.)

 

$193

48.6%

$148

48.7%

$45

(10 b.p.)

Operating Expenses

$118

$99

$19

 

$118

$97

$21

Pre-Tax Income

$78

$48

$30

 

$78

$50

$28

Income Tax Provision

$17

$16

$1

 

$17

$17

$0

Net Income

$61

$31

$30

 

$61

$33

$28

EPS

$0.63

$0.33

$0.30

 

$0.63

$0.34

$0.29

 

 

Q2 2018

Q2 2017

Change

EBITDA

$85

$52

$33

For the second quarter of 2018, the Company's net sales increased $91 million (30%) to $396 million, compared to $305 million for the same period in 2017. Net sales increased in all operating segments and regions, and across all major product categories. The increase in net sales is attributable to the strength of the Company's 2018 product line and continued brand momentum, a $6 million favorable impact resulting from changes in foreign currency rates, an increase in product launches during the first half of the year and improved market conditions. In addition, second quarter net sales of gear and accessories increased significantly as a result of the Company's acquisition of TravisMathew in the third quarter of 2017.    

For the second quarter of 2018, the Company's gross margin decreased 10 basis points to 48.6% compared to 48.7% for the second quarter of 2017.  This slight decrease was impacted by higher product costs as more technology is incorporated into the new launches, but was partially offset by increases in average selling prices, the TravisMathew business, which is accretive to gross margins, and the net favorable translation impact of changes in foreign currency rates.

Operating expenses increased $19 million to $118 million in the second quarter of 2018 compared to $99 million for the same period in 2017. This increase is primarily due to the addition in 2018 of operating expenses from the TravisMathew business as well as some variable expenses associated with higher core business net sales. 

Second quarter 2018 earnings per share increased $0.30 (91%) to $0.63, which is a record second quarter for the Company, compared to $0.33 for the second quarter of 2017.  On a non-GAAP basis, 2017 second quarter earnings per share was $0.34, which excludes $0.01 per share related to the impact of the non-recurring OGIO transaction and transition expenses.  The increased earnings in 2018 reflect the increased sales in the core business, the addition of the TravisMathew business, operating expense leverage, favorable foreign currency rates and hedging activities and a lower tax rate due to the tax reform legislation enacted at the end of 2017. 

Summary of First Half 2018 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the first half of 2018 (in millions, except EPS):

2018 RESULTS (GAAP)

 

NON-GAAP PRESENTATION

 

H1
2018

H1

2017

Change

 

H1 2018
GAAP

H1 2017
non-GAAP

Change

Net Sales

$800

$613

$187

 

$800

$613

$187

Gross Profit/
% of Sales

$393

49.2%

$296

48.2%

$97

100 b.p.

 

$393

49.2%

$296

48.2%

$97

100 b.p.

Operating Expenses

$233

$203

$30

 

$233

$196

$37

Pre-Tax Income

$158

$87

$71

 

$158

$93

$65

Income Tax Provision

$34

$29

$5

 

$34

$31

$3

Net Income

$124

$57

$67

 

$124

$61

$63

EPS

$1.28

$0.59

$0.69

 

$1.28

$0.64

$0.64

 

 

H1 2018

H1 2017

Change

EBITDA

$171

$96

$75

For the first half of 2018, the Company's net sales increased $187 million (30%) to $800 million, compared to $613 million for the same period in 2017. Net sales increased in all operating segments and all regions, and across all major product categories. The increase in net sales is attributable to the strength of the Company's 2018 product line and continued brand momentum, a $17 million favorable impact resulting from changes in foreign currency rates, an increase in product launches during the first half of 2018 versus 2017, and improved market conditions. In addition, first half net sales of gear and accessories increased significantly as a result of the Company's acquisition of TravisMathew in the third quarter of 2017.  For the first half of 2018, compared to the first half of 2017, net sales increased as follows:

Woods

+ 13.2%

 

U.S.

+ 35.2%

Irons

+ 46.0%

 

Europe

+ 11.4%

Putters

+ 18.3%

 

Japan

+ 36.6%

Golf Balls

+ 24.6%

 

Rest of Asia

+ 35.9%

Gear & Other

+ 48.9%

 

Other

+   9.9%

For the first half of 2018, the Company's gross margin increased 100 basis points to 49.2% compared to 48.2% for the first half of 2017.  This increase reflects an overall increase in average selling prices, the addition of the TravisMathew business, which is accretive to gross margins, and the net favorable translation impact of changes in foreign currency rates, partially offset by higher product costs as more technology is incorporated into the new launches.

Operating expenses increased $30 million to $233 million in the first half of 2018 compared to $203 million for the same period in 2017. This increase is primarily due to the addition in 2018 of operating expenses from the TravisMathew business as well as some variable expenses associated with higher core business net sales. 

First half 2018 earnings per share increased $0.69 (117%) to $1.28, which is a record first half for the Company, compared to $0.59 for the first half of 2017.  On a non-GAAP basis, 2017 first half earnings per share was $0.64, which excludes $0.05 per share related to the impact of the non-recurring OGIO transaction and transition expenses.  The increased earnings in 2018 reflect the increased sales in the core business, the addition of the TravisMathew business, operating expense leverage, favorable foreign currency rates and hedging activities and a lower tax rate due to the tax reform legislation enacted at the end of 2017. 

Business Outlook for 2018

Basis for 2017 Non-GAAP ResultsIn order to make the 2018 guidance more comparable to 2017, as discussed above, the Company has presented 2017 results on a non-GAAP basis by excluding from 2017 the non-recurring expenses related to the OGIO and TravisMathew acquisitions ($0.07 per share for the full year and $0.02 for the third quarter). Furthermore, the Company excluded from full year 2017 earnings per share certain non-cash, non-recurring tax adjustments ($0.04 per share).    

Full Year 2018

Given the Company's financial performance during the first half of 2018, the Company is increasing its full year 2018 financial guidance as follows:

 

Revised 2018

GAAP Estimate

Previous 2018

GAAP Estimate

2017

Non-GAAP
Results

Net Sales

$1,210 - $1,225 million

$1,170 - $1,185 million

$1,049 million

Gross Margins

46.8%

47.0%

46.0%

Operating Expenses

$445 million

$444 million

$393 million

Earnings Per Share

$0.95 - $1.00

$0.77 - $0.82

$0.53

The Company's revised 2018 net sales estimate of $1,210 million - $1,225 million represents an increase of $40 million over its prior estimate.  This would result in net sales growth of 15% - 17% in 2018 compared to 2017.  The estimated incremental sales growth versus previous estimates is expected to be driven by further increases in the core business (currently estimated at 8-10% full year sales growth compared to 2017, on a currency neutral basis), and increases in the TravisMathew business.  The increases in core business are expected to be driven by the Rogue line of woods and irons, the new Chrome Soft golf balls, including continued success of the Truvis golf balls, and healthy market conditions.  As a result of an overall strengthening of foreign currencies during the first half of 2018, the Company currently estimates that changes in foreign currency rates will positively impact 2018 full year net sales by approximately $14 million, a $5 million decrease from when the Company last gave guidance as the U.S. dollar strengthened during the second quarter of 2018.  

The Company currently estimates that its 2018 gross margin will decrease 20 basis points from the prior estimate. This decrease is expected to be driven in most part by a strengthening of the U.S. dollar.  

The Company estimates that its 2018 operating expenses will increase $1 million compared to prior estimates. Variable expenses related to higher sales are being mostly offset by a strengthening U.S. dollar.  The Company continues to realize operating expense leverage as the top line continues to expand. 

The Company increased its GAAP earnings per share guidance to $0.95 - $1.00 primarily due to the projected increase in net sales, operating expense leverage, and a lower estimated tax rate. The Company's 2018 earnings per share estimates currently assume a tax rate of approximately 21.5% and a base of 97 million shares.

The cadence of the Company's golf equipment launches in 2018 is skewed toward the first half of the year compared to 2017. As a result, all of the Company's projected sales and earnings growth for 2018 is expected to occur during the first half of the year. Consistent with the Company's expectations at the start of the year, the second half of the year is planned to decrease slightly compared to the same period in 2017.  For the full year the Company expects sales growth of 15% – 17% in 2018 compared to 2017.  

Third Quarter 2018

The Company currently estimates the following results for the third quarter of 2018 compared to 2017 non-GAAP results for the same period:

 

Q3 2018

GAAP Estimate

Q3 2017

Non-GAAP Results

Net Sales

$243 - $253 million

$244 million

Earnings Per Share

($0.03) - $0.01

$0.05

The Company expects flat to 4% sales growth in the third quarter of 2018 compared to the same period in 2017. This projection reflects no major product launches in the third quarter of 2018 versus the 2017 launch of the Company's EPIC Star Irons and Hybrids as well as the launch of the Odyssey Works Red & Black Putters.  The addition of the TravisMathew business will partially offset the negative launch timing, and foreign currencies are expected to be slightly negative in the quarter.

The Company's GAAP earnings per share for the third quarter of 2018 is estimated to decrease by $0.04 - $0.08 compared to $0.05 of non-GAAP earnings per share for the third quarter of 2017. GAAP earnings per share for the third quarter of 2017 was $0.03.  This projected decrease is due to launching fewer new products compared to the same period in 2017, while continuing to invest in the core and new businesses, and is partially offset by the favorable impact of the TravisMathew business.  The Company's 2018 third quarter earnings per share estimates assume approximately 97 million shares, which is consistent with the third quarter of 2017. 

Conference Call and Webcast

The Company will be holding a conference call at 2:00 p.m. PDT today to discuss the Company's financial results, outlook and business. The call will be broadcast live over the Internet and can be accessed at http://ir.callawaygolf.com/. To listen to the call, and to access the Company's presentation materials, please go to the website at least 15 minutes before the call to register and for instructions on how to access the broadcast. A replay of the conference call will be available approximately three hours after the call ends, and will remain available through 9:00 p.m. PDT on Thursday, August 9, 2018.  The replay may be accessed through the Internet at http://ir.callawaygolf.com/.

Non-GAAP Information

The GAAP results contained in this press release and the financial statement schedules attached to this press release have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP").  To supplement the GAAP results, the Company has provided certain non-GAAP financial information as follows:

Constant Currency Basis. The Company provided certain information regarding the Company's financial results or projected financial results on a "constant currency basis." This information estimates the impact of changes in foreign currency rates on the translation of the Company's current or projected future period financial results as compared to the applicable comparable period.  This impact is derived by taking the current or projected local currency results and translating them into U.S. Dollars based upon the foreign currency exchange rates for the applicable comparable period. It does not include any other effect of changes in foreign currency rates on the Company's results or business.  

Adjusted EBITDA.  The Company provides information about its results excluding interest, taxes, depreciation and amortization expenses, as well as non-recurring OGIO and TravisMathew transaction-related expenses.

Other Adjustments. The Company presents certain of its financial results (i) excluding the 2017 non-recurring OGIO and TravisMathew transaction-related expenses and (ii) excluding the 2017 non-cash, non-recurring tax adjustments.

In addition, the Company has included in the schedules to this release a reconciliation of certain non-GAAP information to the most directly comparable GAAP information.  The non-GAAP information presented in this release and related schedules should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP. The non-GAAP information may also be inconsistent with the manner in which similar measures are derived or used by other companies.  Management uses such non-GAAP information for financial and operational decision-making purposes and as a means to evaluate period-over-period comparisons and in forecasting the Company's business going forward. Management believes that the presentation of such non-GAAP information, when considered in conjunction with the most directly comparable GAAP information, provides additional useful comparative information for investors in their assessment of the underlying performance of the Company's business without regard to these items. The Company has provided reconciling information in the attached schedules.

Forward-Looking Statements

Statements used in this press release that relate to future plans, events, financial results, performance or prospects, including statements relating to the Company's estimated 2018 sales, gross margins, operating expenses, and earnings per share (or related tax rate and share count), future industry or market conditions, and the assumed benefits to be derived from investments in the Company's core business or the OGIO and TravisMathew acquisitions, are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These statements are based upon current information and expectations. Accurately estimating the forward-looking statements is based upon various risks and unknowns, including unanticipated delays, difficulties or increased costs in integrating the acquired OGIO and TravisMathew businesses or implementing the Company's growth strategy generally; any changes in U.S. trade, tax or other policies, including impacts of the 2017 Tax Cuts and Jobs Act or restrictions on imports or an increase in import tariffs; consumer acceptance of and demand for the Company's products; the level of promotional activity in the marketplace; unfavorable weather conditions; future consumer discretionary purchasing activity, which can be significantly adversely affected by unfavorable economic or market conditions; future retailer purchasing activity, which can be significantly negatively affected by adverse industry conditions and overall retail inventory levels; and future changes in foreign currency exchange rates and the degree of effectiveness of the Company's hedging programs. Actual results may differ materially from those estimated or anticipated as a result of these risks and unknowns or other risks and uncertainties, including continued compliance with the terms of the Company's credit facilities; delays, difficulties or increased costs in the supply of components or commodities needed to manufacture the Company's products or in manufacturing the Company's products; the ability to secure professional tour player endorsements at reasonable costs; any rule changes or other actions taken by the USGA or other golf association that could have an adverse impact upon demand or supply of the Company's products; a decrease in participation levels in golf; and the effect of terrorist activity, armed conflict, natural disasters or pandemic diseases on the economy generally, on the level of demand for the Company's products or on the Company's ability to manage its supply and delivery logistics in such an environment. For additional information concerning these and other risks and uncertainties that could affect these statements, the golf industry, and the Company's business, see the Company's Annual Report on Form 10-K for the year ended December 31, 2017 as well as other risks and uncertainties detailed from time to time in the Company's reports on Forms 10-K, 10-Q and 8-K subsequently filed with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Company undertakes no obligation to republish revised forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

About Callaway Golf
Through an unwavering commitment to innovation, Callaway Golf Company (NYSE:ELY) creates products designed to make every golfer a better golfer. Callaway Golf Company manufactures and sells golf clubs and golf balls, and sells bags, accessories and apparel in the golf and lifestyle categories, under the Callaway Golf®, Odyssey®, OGIO and TravisMathew brands worldwide. For more information please visit www.callawaygolf.com, www.odysseygolf.com, www.OGIO.com, and www.travismathew.com.

Contacts:

Brian Lynch

 

Patrick Burke

 

(760) 931-1771

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

(In thousands)

 
 

June 30,
2018

 

December 31,
2017

ASSETS

       
         

Current assets:

       

Cash and cash equivalents

$

57,748

     

$

85,674

 

Accounts receivable, net

242,023

     

94,725

 

Inventories

237,068

     

262,486

 

Other current assets

32,960

     

23,099

 

Total current assets

569,799

     

465,984

 
         

Property, plant and equipment, net

77,604

     

70,227

 

Intangible assets, net

281,279

     

282,187

 

Deferred taxes, net

65,538

     

91,398

 

Investment in golf-related ventures

70,777

     

70,495

 

Other assets

10,425

     

10,866

 

Total assets

$

1,075,422

     

$

991,157

 
         

LIABILITIES AND SHAREHOLDERS' EQUITY

       
         

Current liabilities:

       

Accounts payable and accrued expenses

$

162,217

     

$

176,127

 

Accrued employee compensation and benefits

30,754

     

40,173

 

Asset-based credit facilities

96,140

     

87,755

 

Accrued warranty expense

8,035

     

6,657

 

Other current liabilities

2,389

     

2,367

 

Income tax liability

9,792

     

1,295

 

Total current liabilities

309,327

     

314,374

 
         

Long-term liabilities

16,359

     

17,408

 

Total Callaway Golf Company shareholders' equity

740,682

     

649,631

 

Non-controlling interest in consolidated entity

9,054

     

9,744

 

Total liabilities and shareholders' equity

$

1,075,422

     

$

991,157

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 
 

Three Months Ended
June 30,

 

2018

 

2017

Net sales

$

396,311

   

$

304,548

 

Cost of sales

203,614

   

156,383

 

Gross profit

192,697

   

148,165

 

Operating expenses:

     

Selling

83,261

   

68,102

 

General and administrative

24,408

   

22,155

 

Research and development

10,708

   

8,863

 

Total operating expenses

118,377

   

99,120

 

Income from operations

74,320

   

49,045

 

Other income (expense), net

3,861

   

(1,521)

 

Income before income taxes

78,181

   

47,524

 

Income tax provision

17,247

   

16,050

 

Net income

60,934

   

31,474

 

Less: Net income attributable to non-controlling interest

67

   

31

 

Net income attributable to Callaway Golf Company

$

60,867

   

$

31,443

 
       

Earnings per common share:

     

Basic

$

0.65

   

$

0.33

 

Diluted

$

0.63

   

$

0.33

 

Weighted-average common shares outstanding:

     

Basic

94,367

   

94,213

 

Diluted

96,928

   

96,197

 
       
 

Six Months Ended
June 30,

 

2018

 

2017

Net sales

$

799,502

   

$

613,475

 

Cost of sales

406,343

   

317,595

 

Gross profit

393,159

   

295,880

 

Operating expenses:

     

Selling

166,221

   

139,864

 

General and administrative

46,302

   

45,019

 

Research and development

20,332

   

17,745

 

Total operating expenses

232,855

   

202,628

 

Income from operations

160,304

   

93,252

 

Other expense, net

(2,173)

   

(6,642)

 

Income before income taxes

158,131

   

86,610

 

Income tax provision

34,466

   

29,256

 

Net income

123,665

   

57,354

 

Less: Net income (loss) attributable to non-controlling interest

(57)

   

222

 

Net income attributable to Callaway Golf Company

$

123,722

   

$

57,132

 
       

Earnings per common share:

     

Basic

$1.31

   

$0.61

 

Diluted

$1.28

   

$0.59

 

Weighted-average common shares outstanding:

     

Basic

94,670

   

94,142

 

Diluted

96,981

   

96,073

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW

(Unaudited)

(In thousands)

 
 

Six Months Ended
June 30, 2018

 

2018

 

2017

Cash flows from operating activities:

     

Net income

$

123,665

   

$

57,354

 

Adjustments to reconcile net income to net cash provided by operating activities:

     

   Depreciation and amortization

9,766

   

8,497

 

   Deferred taxes, net

30,273

   

33,028

 

   Non-cash share-based compensation

6,464

   

5,402

 

   (Gain)/loss on disposal of long-lived assets

(3)

   

1,035

 

   Unrealized (gains)/losses on foreign currency hedges

(1,021)

   

1,550

 

Changes in assets and liabilities

(164,057)

   

(80,542)

 

Net cash provided by operating activities

5,087

   

26,324

 
       

Cash flows from investing activities:

     

Capital expenditures

(17,107)

   

(12,186)

 

Investments in golf related ventures

(282)

   

 

Acquisitions, net of cash acquired

   

(57,890)

 

Proceeds from sales of property and equipment

   

560

 

Net cash used in investing activities

(17,389)

   

(69,516)

 
       

Cash flows from financing activities:

     

Proceeds from (repayments of) credit facilities, net

8,385

   

(5,735)

 

Repayments of long-term debt

(1,083)

   

 

Exercise of stock options

1,258

   

3,085

 

Dividends paid, net

(1,897)

   

(1,882)

 

Acquisition of treasury stock

(22,301)

   

(16,410)

 

Distributions to non-controlling interests

(821)

   

(974)

 

Net cash used in financing activities

(16,459)

   

(21,916)

 

Effect of exchange rate changes on cash and cash equivalents

835

   

1,092

 

Net decrease in cash and cash equivalents

(27,926)

   

(64,016)

 

Cash and cash equivalents at beginning of period

85,674

   

125,975

 

Cash and cash equivalents at end of period

$

57,748

   

$

61,959

 

 

CALLAWAY GOLF COMPANY

Consolidated Net Sales and Operating Segment Information

(Unaudited)

(In thousands)

 
 

Net Sales by Product Category

 

Net Sales by Product Category

 

Three Months Ended
June 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2017(1)

 

Six Months Ended
June 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2017(1)

 

2018

 

2017

 

Dollars

 

Percent

 

Percent

 

2018

 

2017

 

Dollars

 

Percent

 

Percent

Net sales:

                                     

Woods

$

93,958

   

$

89,276

   

$

4,682

   

5.2%

 

3.4%

 

$

222,760

   

$

196,851

   

$

25,909

   

13.2%

 

10.5%

Irons

111,059

   

82,285

   

28,774

   

35.0%

 

32.9%

 

206,268

   

141,296

   

64,972

   

46.0%

 

43.1%

Putters

27,785

   

24,730

   

3,055

   

12.4%

 

10.2%

 

61,215

   

51,735

   

9,480

   

18.3%

 

14.7%

Golf balls

65,882

   

48,767

   

17,115

   

35.1%

 

33.4%

 

120,804

   

96,991

   

23,813

   

24.6%

 

22.5%

Gear/Accessories/Other

97,627

   

59,490

   

38,137

   

64.1%

 

62.1%

 

188,455

   

126,602

   

61,853

   

48.9%

 

46.0%

 

$

396,311

   

$

304,548

   

$

91,763

   

30.1%

 

28.2%

 

$

799,502

   

$

613,475

   

$

186,027

   

30.3%

 

27.6%

(1) Calculated by applying 2017 exchange rates to 2018 reported sales in regions outside the U.S.

                                       
 

Net Sales by Region

 

Net Sales by Region

 

Three Months Ended
June 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2017(1)

 

Six Months Ended
June 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2017(1)

 

2018

 

2017(2)

 

Dollars

 

Percent

 

Percent

 

2018

 

2017(2)

 

Dollars

 

Percent

 

Percent

Net Sales

                                     

United States

$

233,373

   

$

168,253

   

$

65,120

   

38.7%

 

38.7%

 

$

468,534

   

$

346,517

   

$

122,017

   

35.2%

 

35.2%

Europe

46,325

   

42,912

   

3,413

   

8.0%

 

1.7%

 

97,527

   

87,529

   

9,998

   

11.4%

 

2.1%

Japan

59,666

   

47,908

   

11,758

   

24.5%

 

22.2%

 

128,941

   

94,410

   

34,531

   

36.6%

 

31.9%

Rest of Asia

33,059

   

24,216

   

8,843

   

36.5%

 

30.9%

 

57,834

   

42,569

   

15,265

   

35.9%

 

29.4%

Other foreign countries

23,888

   

21,259

   

2,629

   

12.4%

 

9.2%

 

46,666

   

42,450

   

4,216

   

9.9%

 

6.6%

 

$

396,311

   

$

304,548

   

$

91,763

   

30.1%

 

28.2%

 

$

799,502

   

$

613,475

   

$

186,027

   

30.3%

 

27.6%

                                       

(1) Calculated by applying 2017 exchange rates to 2018 reported sales in regions outside the U.S.

(2) Prior period amounts have been reclassified to conform to the current year presentation of regional sales related to OGIO-branded products.

                                       
 

Operating Segment Information

     

Operating Segment Information

   
 

Three Months Ended
June 30,

 

Growth

     

Six Months Ended
June 30,

 

Growth

   
 

2018

 

2017

 

Dollars

 

Percent

     

2018

 

2017

 

Dollars

 

Percent

   

Net Sales

                                     

Golf Club

$

232,802

   

$

196,291

   

$

36,511

   

18.6%

     

$

490,243

   

$

389,882

   

$

100,361

   

25.7%

   

Golf Ball

65,882

   

48,767

   

17,115

   

35.1%

     

120,804

   

96,991

   

23,813

   

24.6%

   

Gear/Accessories/Other

97,627

   

59,490

   

38,137

   

64.1%

     

188,455

   

126,602

   

61,853

   

48.9%

   
 

$

396,311

   

$

304,548

   

$

91,763

   

30.1%

     

$

799,502

   

$

613,475

   

$

186,027

   

30.3%

   
                                       

Income (loss) before income taxes:

                                   

Golf clubs

$

50,751

   

$

38,445

   

$

12,306

   

32.0%

     

$

117,338

   

$

73,398

   

$

43,940

   

59.9%

   

Golf balls

13,288

   

10,939

   

2,349

   

21.5%

     

25,813

   

22,460

   

3,353

   

14.9%

   

Gear/Accessories/Other

24,069

   

11,877

   

12,192

   

102.7%

     

44,406

   

21,496

   

22,910

   

106.6%

   

Reconciling items(1)

(9,927)

   

(13,737)

   

3,810

   

-27.7%

     

(29,426)

   

(30,744)

   

1,318

   

4.3%

   
 

$

78,181

   

$

47,524

   

$

30,657

   

64.5%

     

$

158,131

   

$

86,610

   

$

71,521

   

82.6%

   
                                       

(1) Represents corporate general and administrative expenses and other income (expense) not utilized by management in determining segment profitability.

 

CALLAWAY GOLF COMPANY

Supplemental Financial Information and Non-GAAP Reconciliation

(Unaudited)

(In thousands)

 
 

Three Months Ended June 30,

 

2018

 

2017

 

As
Reported

 

As
Reported

 

Acquisition
Costs(1)

 

Non-
GAAP

Net sales

$

396,311

   

$

304,548

   

$

   

$

304,548

 

Gross profit

192,697

   

148,165

   

   

148,165

 

% of sales

48.6

%

 

48.7

%

 

   

48.7

%

Operating expenses

118,377

   

99,120

   

2,254

   

96,866

 

Income (loss) from operations

74,320

   

49,045

   

(2,254)

   

51,299

 

Other income (expense), net

3,861

   

(1,521)

   

   

(1,521)

 

Income (loss) before income taxes

78,181

   

47,524

   

(2,254)

   

49,778

 

Income tax provision (benefit)

17,247

   

16,050

   

(761)

   

16,811

 

Net income (loss)

60,934

   

31,474

   

(1,493)

   

32,967

 

Less: Net income attributable to non-controlling interest

67

   

31

   

   

31

 

Net income (loss) attributable to Callaway Golf Company

$

60,867

   

$

31,443

   

$

(1,493)

   

$

32,936

 
               

Diluted earnings (loss) per share:

$

0.63

   

$

0.33

   

$

(0.01)

   

$

0.34

 

Weighted-average shares outstanding:

96,928

   

96,197

   

96,197

   

96,197

 
 

(1) Represents non-recurring costs associated with the acquisition of Ogio International, Inc in January 2017.

 

CALLAWAY GOLF COMPANY

Non-GAAP Reconciliation and Supplemental Financial Information

(Unaudited)

(In thousands)

 
 

Six Months Ended June 30,

 

2018

 

2017

 

As
Reported

 

As
Reported

 

Ogio
Acquisition
Costs(1)

 

Non-GAAP

Net sales

$

799,502

   

$

613,475

   

$

   

$

613,475

 

Gross profit

393,159

   

295,880

   

   

295,880

 

% of sales

49.2

%

 

48.2

%

 

   

48.2

%

Operating expenses

232,855

   

202,628

   

6,210

   

196,418

 

Income (loss) from operations

160,304

   

93,252

   

(6,210)

   

99,462

 

Other expense, net

(2,173)

   

(6,642)

   

   

(6,642)

 

Income (loss) before income taxes

158,131

   

86,610

   

(6,210)

   

92,820

 

Income tax provision (benefit)

34,466

   

29,256

   

(2,098)

   

31,354

 

Net income (loss)

123,665

   

57,354

   

(4,112)

   

61,466

 

Less: Net income (loss) attributable to non-controlling interest

(57)

   

222

   

   

222

 

Net income (loss) attributable to Callaway Golf Company

$

123,722

   

$

57,132

   

$

(4,112)

   

$

61,244

 
               

Diluted earnings (loss) per share:

$

1.28

   

$

0.59

   

$

(0.05)

   

$

0.64

 

Weighted-average shares outstanding:

96,981

   

96,073

   

96,073

   

96,073

 
 

(1) Represents non-recurring costs associated with the acquisition of Ogio International, Inc. in January 2017.

 

                                       
 

2018 Trailing Twelve Month Adjusted EBITDA

 

2017 Trailing Twelve Month Adjusted EBITDA

 

Quarter Ended

 

Quarter Ended

 

September 30,

 

December 31,

 

March 31,

 

June 30,

     

September 30,

 

December 31,

 

March 31,

 

June 30,

   
 

2017

 

2017

 

2018

 

2018

 

Total

 

2016

 

2016

 

2017

 

2017

 

Total

Net income (loss)

$

3,060

   

$

(19,386)

   

$

62,855

   

$

60,867

   

$

107,396

   

$

(5,866)

   

$

123,271

   

$

25,689

   

$

31,443

   

$

174,537

 

Interest expense, net

642

   

2,004

   

1,528

   

1,661

   

5,835

   

431

   

348

   

715

   

550

   

2,044

 

Income tax provision (benefit)

1,486

   

(4,354)

   

17,219

   

17,247

   

31,598

   

1,294

   

(137,193)

   

13,206

   

16,050

   

(106,643)

 

Depreciation and amortization expense

4,309

   

4,799

   

4,737

   

5,029

   

18,874

   

4,204

   

4,045

   

4,319

   

4,178

   

16,746

 

EBITDA

$

9,497

   

$

(16,937)

   

$

86,339

   

$

84,804

   

$

163,703

   

$

63

   

$

(9,529)

   

$

43,929

   

$

52,221

   

$

86,684

 

Ogio & TravisMathew acquisition costs

3,377

   

1,677

   

   

   

5,054

   

   

   

3,956

   

2,254

   

6,210

 

Adjusted EBITDA

$

12,874

   

$

(15,260)

   

$

86,339

   

$

84,804

   

$

168,757

   

$

63

   

$

(9,529)

   

$

47,885

   

$

54,475

   

$

92,894

 

 

CALLAWAY GOLF COMPANY

Reconciliation of Non-GAAP Third Quarter and Full Year 2017 Results

(Unaudited)

(In thousands)

 
 

Three Months Ended September 30, 2017

 

Total As
Reported

 

Acquisition
Costs(1)

 

Non-GAAP

Net sales

$

243,604

   

$

   

$

243,604

 

Gross profit

104,902

   

(798)

   

105,700

 

% of sales

43.1

%

 

   

43.4

%

Operating expenses

98,865

   

2,579

   

96,286

 

Income (loss) from operations

6,037

   

(3,377)

   

9,414

 

Other expense, net

(1,462)

   

   

(1,462)

 

Income (loss) before income taxes

4,575

   

(3,377)

   

7,952

 

Income tax provision (benefit)

1,486

   

(1,134)

   

2,620

 

Net income (loss)

3,089

   

(2,243)

   

5,332

 

Less: Net income attributable to non-controlling interest

29

   

   

29

 

Net income (loss) attributable to Callaway Golf Company

$

3,060

   

$

(2,243)

   

$

5,303

 
           

Diluted earnings (loss) per share:

$

0.03

   

$

(0.02)

   

$

0.05

 

Weighted-average shares outstanding:

96,879

   

96,879

   

96,879

 
 

(1)  Represents non-recurring costs associated with the acquisitions of Ogio International, Inc. in January 2017, and TravisMathew, LLC in August 2017.

 

 

Year Ended December 31, 2017

 

Total As
Reported

 

Acquisition
Costs(1)

 

Non-Cash
Tax
Adjustment(2)

 

Non-GAAP

Net sales

$

1,048,736

   

$

   

$

   

$

1,048,736

 

Gross profit

480,448

   

(2,439)

   

   

482,887

 

% of sales

45.8

%

 

   

   

46.0

%

Operating expenses

401,611

   

8,825

   

   

392,786

 

Income (loss) from operations

78,837

   

(11,264)

   

   

90,101

 

Other expense, net

(10,782)

   

   

   

(10,782)

 

Income (loss) before income taxes

68,055

   

(11,264)

   

   

79,319

 

Income tax provision (benefit)

26,388

   

(4,118)

   

3,394

   

27,112

 

Net income (loss)

41,667

   

(7,146)

   

(3,394)

   

52,207

 

Less: Net income attributable to non-controlling interest

861

   

   

   

861

 

Net income (loss) attributable to Callaway Golf Company

$

40,806

   

$

(7,146)

   

$

(3,394)

   

$

51,346

 
               

Diluted earnings (loss) per share:

$0.42

   

($0.07)

   

($0.04)

   

$

0.53

 

Weighted-average shares outstanding:

96,577

   

96,577

   

96,577

   

96,577

 
 

(1)  Represents non-recurring costs associated with the acquisitions of Ogio International, Inc. in January 2017, and TravisMathew, LLC in August 2017.

(2)  Represents approximately $7.5 million of non-recurring income tax expense resulting from the 2017 Tax Cuts and Jobs Act, partially offset by a non-recurring benefit of approximately $4.1 million related to the revaluation of taxes on intercompany transactions, resulting from the 2016 release of the valuation allowance against the Company's U.S. deferred tax assets.

 

Callaway Golf Company Logo. (PRNewsFoto/Callaway Golf Company) (PRNewsfoto/Callaway Golf Company)

 

 

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/callaway-golf-company-announces-record-net-sales-and-earnings-for-the-second-quarter-and-first-half-of-2018-and-increases-full-year-financial-guidance-300691366.html

SOURCE Callaway Golf Company