Callaway Golf Company Announces Full Year 2017 Financial Results, Reflecting 20% Sales Growth And Significant Increases In Operating Performance And Cash Generation; And Provides 2018 Financial Guidance

February 7, 2018 at 4:20 PM EST
- Full year 2017 net sales of $1,049 million, a 20% increase compared to 2016.
- Full year 2017 operating income of $79 million, a 78% increase compared to $44 million of operating income in 2016.
- Full year 2017 cash from operations of $118 million, a 52% increase compared to $78 million in 2016.
- Projected full year 2018 net sales are estimated to increase 6% - 8% compared to 2017.

CARLSBAD, Calif., Feb. 7, 2018 /PRNewswire/ -- Callaway Golf Company (NYSE:ELY) announced today its full year 2017 financial results and provided financial guidance for 2018.

"2017 was another exciting year for Callaway Golf," commented Chip Brewer, President and Chief Executive Officer of Callaway Golf Company. "On a full year basis compared to 2016, our net sales increased $178 million (20%), our gross margins increased 160 basis points, and our Adjusted EBITDA increased 72% to $100 million. These results were fueled by the success of our 2017 product line, including the EPIC woods and irons, and reflect the benefits of our strategy of investing in areas tangential to golf as the OGIO and TravisMathew acquisitions led a $100+ million increase in net sales in our Gear, Accessories and Other operating segment."

Mr. Brewer continued, "Admittedly, our success in 2017 has made 2018 a high hurdle, but we believe we are up to the challenge. Looking ahead, we are encouraged not only by improving golf industry fundamentals but also by the strength of our 2018 product line. The initial enthusiasm surrounding the Rogue line of woods and irons has been strong due to the new and improved Jailbreak Technology that we incorporated into the driver as well as the fairway woods and hybrids.  Our 2018 iron lineup is our strongest ever and we are also excited about the great leap in Graphene technology in our new Chrome Soft golf balls. Lastly, our brand momentum remains strong and we believe we continue to be  the #1 golf club brand both in the U.S. and on a global basis."

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 certain non-recurring items and on a more comparable tax basis as described below.  

This non-GAAP information presents the Company's financial results for the fourth quarter and full year of 2017 excluding the non-recurring transaction and transition-related expenses for the OGIO and TravisMathew acquisitions ($2 million in Q4 and $11 million for the full year) and the non-recurring impacts of the recent 2017 Tax Cuts and Jobs Act (the "Tax Legislation") and other non-recurring tax adjustments which collectively resulted in a net additional $3 million of tax expense for Q4 and the full year.

Additionally, the full year presentation of non-GAAP results excludes from the 2016 results a gain of $18 million from the sale of a small portion of the Company's Topgolf investment. Lastly, in order to make 2016 more comparable to 2017 for evaluation purposes, the Company has also presented Q4 and full year 2016 results on a non-GAAP basis by excluding the impact of the valuation allowance reversal and then using an annual effective tax rate of 41.3%.  The Company also provided information concerning its earnings before interest, taxes, depreciation and amortization expense, the non-recurring OGIO and TravisMathew transaction and transition-related costs and the Topgolf gain ("Adjusted EBITDA").

The manner in which this non-GAAP information is derived is discussed further 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 Full Year 2017 Financial Results

The Company announced the following GAAP and non-GAAP financial results for full year 2017 (in millions, except gross margin and EPS):

    2017 RESULTS (GAAP)  

 

NON-GAAP PRESENTATION

 

2017

2016

Change

 

2017

non-GAAP

2016 non-GAAP

Change

Net Sales

$1,049

$871

$178

 

$1,049

$871

$178

Gross Profit

Gross Margin

$480

45.8%

$385

44.2%

$95

160 b.p.

 

$483

46.0%

$385

44.2%

$98

180 b.p.

Operating Expenses

$402

$341

$61

 

$393

$341

$52

Operating Income

$79

$44

$35

 

$90

$44

$46

Income Tax Provision/(Benefit)

$26

($133)

$159

 

$27

$17

$10

Net Income

$41

$190

($149)

 

$51

$23

$28

Diluted EPS

$0.42

$1.98

($1.56)

 

$0.53

$0.24

$0.29

               
     

2017

2016

 Change

   
   

Adjusted EBITDA

$100

$58

$42

   

For the full year 2017, the Company's net sales increased $178 million to $1,049 million compared to $871 million for 2016. The 20% increase in net sales reflects increases in all operating segments and in all reporting regions, as well as market share gains in those regions. These increases are  attributable to the strength of the Company's 2017 product line, including continued success of the current year EPIC driver and fairway woods, increased golf ball sales, and increased gear, accessories and other primarily as a result of the Company's acquisitions of TravisMathew and OGIO and the Company's apparel joint venture in Japan which was formed in July 2016. 

For the full year 2017, the Company's gross margin increased to 45.8% compared to 44.2% for 2016. The 160 basis point increase was primarily due to a favorable shift in product mix toward the higher margin EPIC woods and irons combined with overall higher average selling prices, less discounting and lower promotional activity.

Operating expenses increased $61 million to $402 million for 2017 compared to $341 million for 2016. This increase is primarily due to the addition in 2017 of incremental operating expenses from the Japan apparel joint venture (which was formed in July 2016), higher variable expense due to the increase in sales, increased investment in marketing and tour, the consolidation of the OGIO and TravisMathew businesses, as well as $9 million in TravisMathew and OGIO non-recurring transaction and transition-related expenses. 

For 2017, earnings per share was $0.42, compared to $1.98 for 2016.  On a non-GAAP basis, which excludes the impact of the 2017 TravisMathew and OGIO non-recurring expenses, excludes the 2017 non-recurring, non-cash tax expenses, excludes the 2016 Topgolf gain and excludes the reversal of the valuation allowance in 2016 as discussed above, the Company would have reported earnings per share for 2017 of $0.53, compared to earnings per share of $0.24 for 2016.

Summary of Fourth Quarter 2017 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the fourth quarter of 2017 (in millions, except gross margin and EPS):

                                                            

2017 RESULTS (GAAP)    

 

NON-GAAP PRESENTATION

 

Q4 2017

Q4

2016

Change

 

Q4 2017

 non-GAAP

Q4 2016
non-GAAP

Change

Net Sales

$192

$164

$28

 

$192

$164

$28

Gross Profit

Gross Margin

$80

41.6%

$63

38.6%

$17

300 b.p.

 

$81

42.4%

$63

38.6%

$18

380 b.p.

Operating Expenses

$100

$80

$20

 

$100

$80

$20

Operating
Income/(Loss)

($20)

($17)

($3)

 

($19)

($17)

($2)

Income Tax Provision/(Benefit)

($4)

($137)

$133

 

($7)

($5)

($2)

Net Income/(Loss)

($19)

$123

($142)

 

($15)

($9)

($6)

Diluted EPS

($0.20)

$1.28

($1.48)

 

($0.15)

($0.09)

($0.06)

               
     

Q4 2017

Q4 2016

Change

   
   

Adjusted EBITDA

($15)

($10)

($5)

   

For the fourth quarter of 2017, the Company's net sales increased $28 million to $192 million compared to $164 million for the same period in 2016. The 17% increase in net sales is attributable to the continued success of the EPIC driver and fairway woods and increased net sales of gear, accessories and other primarily as a result of the Company's recent acquisitions of OGIO and TravisMathew.

For the fourth quarter of 2017, the Company's gross margin was 41.6% compared to fourth quarter 2016 gross margin of 38.6%. The 300 basis point increase was primarily due to a favorable shift in product mix toward the higher margin EPIC woods combined with overall higher average selling prices.

Operating expenses increased $20 million to $100 million in the fourth quarter of 2017 compared to $80 million for the same period in 2016. This increase is primarily due to the addition in 2017 of operating expenses from the consolidation of the OGIO and TravisMathew businesses, higher variable expense due to the increase in sales and increased spend in research, marketing and tour.

Fourth quarter 2017 loss per share was ($0.20), compared to earnings per share of $1.28 for the fourth quarter of 2016.  On a non-GAAP basis, which excludes the impact of the non-recurring OGIO and TravisMathew transaction and transition-related expenses, excludes the non-recurring, non-cash tax adjustments in 2017 and excludes the reversal of the valuation allowance in 2016 as discussed above, the Company would have reported a loss per share for the fourth quarter of 2017 of ($0.15), compared to a loss per share of ($0.09) for the fourth quarter of 2016.

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 OGIO and TravisMathew. Furthermore, the Company excluded from full year 2017 the non-cash, non-recurring tax expense items mentioned above. 

Full Year 2018

(in millions, except gross margin and EPS):

Full Year 2018

2018

GAAP Estimate

2017

Non-GAAP
 Results

Net Sales

$1,115 - $1,135

$1,049

Gross Margin

46.5%

46.0%

Operating Expenses

$426

$393

Earnings Per Share

$0.64 - $0.70

$0.53

The Company estimates full year 2018 net sales growth of 6% - 8%.  The increase is driven by 2-3% growth in the core business with the balance coming from a full year of TravisMathew operating results as well as continued double digit growth in that business. This assumes a flat to slightly improving overall market and slight favorability in foreign currency rates.

The Company estimates that its 2018 gross margin will be approximately 50 basis points higher than 2017.  This increase is being driven by continued pricing opportunities as well as a positive mix benefit of the TravisMathew business, which generally has higher gross margins than the Company's equipment business.

The Company estimates that its 2018 operating expenses will be approximately $33 million higher than the non-GAAP 2017 operating expenses.  This increase is being driven primarily by the addition of a full year of expenses for the TravisMathew business as well as higher variable expense related to the projected increased sales and select investments in the core business including R&D, tour, selling, and marketing.

The Company's 2018 earnings per share estimate assumes an effective tax rate of approximately 26% due to the reduced tax rates under the Tax Legislation as compared to 2017 full year non-GAAP effective tax rate of 34%.  These estimates also assume a base of 97 million shares in 2018, approximately flat with 2017.

First Quarter 2018

(in millions, except gross margin and EPS):

First Quarter 2018

2018

GAAP Estimate

2017

Non-GAAP
 Results

Net Sales

$365 - $375

$309

Earnings Per Share

$0.48 - $0.52

$0.30

The Company estimates first quarter 2018 net sales growth of 18% - 21%.  The increase is driven by launch timing in the core business as well as the addition of the TravisMathew business.  Along with launching the Rogue woods, the Company is also launching a full line of Rogue irons, new MD4 wedges and a new Chrome Soft line of golf balls.

Conference Call and Webcast

The Company will be holding a conference call at 2:00 p.m. PT 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. PT on February 14, 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 and the second quarter 2016 gain realized from the sale of a small portion of the Company's Topgolf investment.

Other Adjustments. The Company presents certain of its financial results (i) excluding tax benefits received from the reversal of a significant portion of its deferred tax valuation allowance, (ii) excluding gains from the sale of a small portion of its Topgolf investment, (iii) excluding the non-recurring OGIO and TravisMathew transaction-related expenses and (iv) by applying an assumed estimated statutory tax rate of 38.5% to interim period results for 2016.

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; competitive pressures; 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, 2016 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)

 
 

December 31,
2017

 

December 31,
2016

ASSETS

         
           

Current assets:

         

Cash and cash equivalents

 

$

85,674

     

$

125,975

 

Accounts receivable, net

 

94,725

     

127,863

 

Inventories

 

262,486

     

189,400

 

Other current assets

 

23,099

     

17,187

 

Total current assets

 

465,984

     

460,425

 
           

Property, plant and equipment, net

 

70,227

     

54,475

 

Intangible assets, net

 

282,187

     

114,324

 

Investment in golf-related ventures

 

70,495

     

48,997

 

Deferred taxes, net

 

91,398

     

114,707

 

Other assets

 

10,866

     

8,354

 

Total assets

 

$

991,157

     

$

801,282

 
           

LIABILITIES AND SHAREHOLDERS' EQUITY

         
           

Current liabilities:

         

Accounts payable and accrued expenses

 

$

176,127

     

$

132,521

 

Accrued employee compensation and benefits

 

40,173

     

32,568

 

Asset-based credit facilities

 

87,755

     

11,966

 

Accrued warranty expense

 

6,657

     

5,395

 

Other current liabilities

 

2,367

     

 

Income tax liability

 

1,295

     

4,404

 

Total current liabilities

 

314,374

     

186,854

 
           

Long-term liabilities

 

17,408

     

5,828

 

Total Callaway Golf Company shareholders' equity

 

649,631

     

598,906

 

Non-controlling interest in consolidated entity

 

9,744

     

9,694

 

Total liabilities and shareholders' equity

 

$

991,157

     

$

801,282

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 
 

Three Months Ended
December 31,

 

2017

 

2016

Net sales

$

191,657

   

$

163,695

 

Cost of sales

111,991

   

100,584

 

Gross profit

79,666

   

63,111

 

Operating expenses:

     

Selling

65,272

   

52,013

 

General and administrative

25,177

   

19,485

 

Research and development

9,669

   

8,376

 

Total operating expenses

100,118

   

79,874

 

Loss from operations

(20,452)

   

(16,763)

 

Other income (expense), net

(2,678)

   

3,768

 

Loss before income taxes

(23,130)

   

(12,995)

 

Income tax benefit

(4,354)

   

(137,193)

 

Net income (loss)

(18,776)

   

124,198

 

Less: Net income attributable to non-controlling interests

610

   

927

 

Net income (loss) attributable to Callaway Golf Company

$

(19,386)

   

$

123,271

 
       

Earnings (loss) per common share:

     

Basic

($0.20)

   

$1.31

 

Diluted

($0.20)

   

$1.28

 

Weighted-average common shares outstanding:

     

Basic

94,573

   

94,114

 

Diluted

94,573

   

96,316

 
       
 

Year Ended

December 31,

 

2017

 

2016

Net sales

$

1,048,736

   

$

871,192

 

Cost of sales

568,288

   

486,181

 

Gross profit

480,448

   

385,011

 

Operating expenses:

     

Selling

270,890

   

235,556

 

General and administrative

94,153

   

71,969

 

Research and development

36,568

   

33,318

 

Total operating expenses

401,611

   

340,843

 

Income from operations

78,837

   

44,168

 

Gain on sale of golf-related ventures

   

17,662

 

Other expense, net

(10,782)

   

(3,437)

 

Income before income taxes

68,055

   

58,393

 

Income tax provision (benefit)

26,388

   

(132,561)

 

Net income

41,667

   

190,954

 

Less: Net income attributable to non-controlling interests

861

   

1,054

 

Net income attributable to Callaway Golf Company

$

40,806

   

$

189,900

 
       

Earnings per common share:

     

Basic

$0.43

   

$2.02

 

Diluted

$0.42

   

$1.98

 

Weighted-average common shares outstanding:

     

Basic

94,329

   

94,045

 

Diluted

96,577

   

95,845

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW

(Unaudited)

(In thousands)

 
 

Year Ended

December 31,

 

2017

 

2016

Cash flows from operating activities:

     

Net income

$

41,667

   

$

190,954

 

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

     

   Depreciation and amortization

17,605

   

16,586

 

   Inventory step-up amortization

3,112

   

 

   Deferred taxes, net

24,594

   

(141,447)

 

   Non-cash share-based compensation

12,647

   

8,965

 

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

1,490

   

(116)

 

   Gain on sale of golf related investments

   

(17,662)

 

   Unrealized losses (gains) on foreign currency hedges

1,023

   

(683)

 

Changes in assets and liabilities

15,561

   

21,113

 

Net cash provided by operating activities

117,699

   

77,710

 
       

Cash flows from investing activities:

     

Acquisitions, net of cash acquired

(183,478)

   

 

Capital expenditures

(26,203)

   

(16,152)

 

Investments in golf related ventures

(21,499)

   

(1,448)

 

Proceeds from sales of property and equipment

587

   

20

 

Note receivable

   

3,104

 

Proceeds from sale of golf related investments

   

23,429

 

Net cash (used in) provided by investing activities

(230,593)

   

8,953

 
       

Cash flows from financing activities:

     

Proceeds from (repayments of) credit facilities, net

75,789

   

(3,003)

 

Proceeds from long-term debt

11,815

   

 

Exercise of stock options

5,362

   

2,637

 

Distributions to non-controlling interests

(974)

   

 

Credit facility amendment costs

(2,246)

   

 

Dividends paid, net

(3,773)

   

(3,764)

 

Acquisition of treasury stock

(16,617)

   

(5,144)

 

Other Financing Activity

   

20

 

Net cash provided by (used in) financing activities

69,356

   

(9,254)

 
       

Effect of exchange rate changes on cash and cash equivalents

3,237

   

(1,235)

 

Net (decrease) increase in cash and cash equivalents

(40,301)

   

76,174

 

Cash and cash equivalents at beginning of period

125,975

   

49,801

 

Cash and cash equivalents at end of period

$

85,674

   

$

125,975

 

 

CALLAWAY GOLF COMPANY

Consolidated Net Sales and Operating Segment Information and Non-GAAP Reconciliation

(Unaudited)

(In thousands)

 
 

Net Sales by Product Category

 

Net Sales by Product Category

 

Three Months Ended
December 31,

 

Growth/(Decline)

 

Non-
GAAP

Constant
Currency
vs. 2016(1)

 

Year Ended
December 31,

 

Growth/(Decline)

 

Non-
GAAP

Constant
Currency
vs. 2016(1)

 

2017

 

2016

 

Dollars

 

Percent

 

Percent

 

2017

 

2016

 

Dollars

 

Percent

 

Percent

Net sales:

                                     

Woods

$

45,214

   

$

33,021

   

$

12,193

   

36.9

%

 

37.8%

 

$

307,865

   

$

216,094

   

$

91,771

   

42.5

%

 

44.0%

Irons

48,454

   

54,108

   

(5,654)

   

(10.4)

%

 

(10.2)%

 

250,636

   

278,562

   

(27,926)

   

(10.0)

%

 

(9.2)%

Putters

13,433

   

14,512

   

(1,079)

   

(7.4)

%

 

(7.1)%

 

84,595

   

87,725

   

(3,130)

   

(3.6)

%

 

(2.7)%

Golf balls

26,485

   

31,205

   

(4,720)

   

(15.1)

%

 

(15.9)%

 

162,546

   

152,261

   

10,285

   

6.8

%

 

7.1%

Gear/Accessories/Other

58,071

   

30,849

   

27,222

   

88.2

%

 

89.7%

 

243,094

   

136,550

   

106,544

   

78.0

%

 

80.3%

 

$

191,657

   

$

163,695

   

$

27,962

   

17.1

%

 

17.5%

 

$

1,048,736

   

$

871,192

   

$

177,544

   

20.4

%

 

21.5%

                                       

(1) Calculated by applying 2016 exchange rates to 2017 reported sales in regions outside the U.S.

                                       
 

Net Sales by Region

 

Net Sales by Region

 

Three Months Ended
December 31,

 

Growth/(Decline)

 

Non-GAAP

Constant

Currency

vs. 2016(1)

 

Year Ended
December 31,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2016(1)

 

2017

 

2016

 

Dollars

 

Percent

 

Percent

 

2017

 

2016

 

Dollars

 

Percent

 

Percent

Net Sales

                                     

United States

$

94,313

   

$

67,440

   

$

26,873

   

39.8

%

 

39.8%

 

$

566,365

   

$

447,613

   

$

118,752

   

26.5

%

 

26.5%

Europe

20,948

   

21,634

   

(686)

   

(3.2)

%

 

(9.1)%

 

139,515

   

122,805

   

16,710

   

13.6

%

 

16.9%

Japan

51,900

   

49,573

   

2,327

   

4.7

%

 

10.0%

 

199,331

   

170,760

   

28,571

   

16.7

%

 

21.3%

Rest of Asia

13,578

   

15,256

   

(1,678)

   

(11.0)

%

 

(13.4)%

 

76,540

   

67,099

   

9,441

   

14.1

%

 

12.2%

Other foreign countries

10,918

   

9,792

   

1,126

   

11.5

%

 

8.5%

 

66,985

   

62,915

   

4,070

   

6.5

%

 

5.3%

 

$

191,657

   

$

163,695

   

$

27,962

   

17.1

%

 

17.5%

 

$

1,048,736

   

$

871,192

   

$

177,544

   

20.4

%

 

21.5%

                                       

(1) Calculated by applying 2016 exchange rates to 2017 reported sales in regions outside the U.S.

                                       
 

Operating Segment Information

     

Operating Segment Information

   
 

Three Months Ended
December 31,

 

Growth/(Decline)

     

Year Ended
December 31,

 

Growth

   
 

2017

 

2016(1)

 

Dollars

 

Percent

     

2017

 

2016(1)

 

Dollars

 

Percent

   

Net Sales

                                     

Golf Club

$

107,101

   

$

101,641

   

$

5,460

   

5.4

%

     

$

643,096

   

$

582,381

   

$

60,715

   

10.4

%

   

Golf Ball

26,484

   

31,205

   

(4,721)

   

(15.1)

%

     

162,546

   

152,261

   

10,285

   

6.8

%

   

Gear/Accessories/Other

58,072

   

30,849

   

27,223

   

88.2

%

     

243,094

   

136,550

   

106,544

   

78.0

%

   
 

$

191,657

   

$

163,695

   

$

27,962

   

17.1

%

     

$

1,048,736

   

$

871,192

   

$

177,544

   

20.4

%

   
                                       

Income (loss) before income taxes:

                                   

Golf clubs

$

(7,294)

   

$

(7,149)

   

$

(145)

   

(2.0)

%

     

$

77,018

   

$

48,489

   

$

28,529

   

58.8

%

   

Golf balls

(646)

   

1,968

   

(2,614)

   

(132.8)

%

     

26,854

   

23,953

   

2,901

   

12.1

%

   

Gear/Accessories/Other

3,209

   

1,470

   

1,739

   

118.3

%

     

30,631

   

18,223

   

12,408

   

68.1

%

   

Reconciling items(2)

(18,399)

   

(9,284)

   

(9,115)

   

(98.2)

%

     

(66,448)

   

(32,272)

   

(34,176)

   

(105.9)

%

   
 

$

(23,130)

   

$

(12,995)

   

$

(10,135)

   

(78.0)

%

     

$

68,055

   

$

58,393

   

$

9,662

   

16.5

%

   
                                       

(1)  The Company changed its operating segments as of January 1, 2017.  Accordingly, prior period amounts have been reclassified to conform with the current period presentation.

   

(2) 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, except per share data)

 
 

Three Months Ended December 31, 2017

 

Three Months Ended December 31, 2016

 

Total As Reported

 

Acquisition Costs(1)

 

Non-Cash

Tax Adjustment(2)

 

Non-GAAP

 

Total As Reported

 

Release of Tax VA(3)

 

Non-Cash
Tax Adjustment(4)

 

Non-GAAP

Net sales

$

191,657

   

$

   

$

   

$

191,657

   

$

163,695

   

$

   

$

   

$

163,695

 

Gross profit

79,666

   

(1,641)

   

   

81,307

   

63,111

   

   

   

63,111

 

% of sales

41.6

%

 

   

   

42.4

%

 

38.6

%

 

   

   

38.6

%

Operating expenses

100,118

   

36

   

   

100,082

   

79,874

   

   

   

79,874

 

Loss from operations

(20,452)

   

(1,677)

   

   

(18,775)

   

(16,763)

   

   

   

(16,763)

 

Other income (expense), net

(2,678)

   

   

   

(2,678)

   

3,768

   

   

   

3,768

 

Loss before income taxes

(23,130)

   

(1,677)

   

   

(21,453)

   

(12,995)

   

   

   

(12,995)

 

Income tax (benefit) provision

(4,354)

   

(886)

   

3,394

   

(6,862)

   

(137,193)

   

(156,588)

   

24,762

   

(5,367)

 

Net income (loss)

(18,776)

   

(791)

   

(3,394)

   

(14,591)

   

124,198

   

156,588

   

(24,762)

   

(7,628)

 

Less: Net income attributable to non-controlling interests

610

   

   

   

610

   

927

   

   

   

927

 

Net income (loss) attributable to Callaway Golf Company

$

(19,386)

   

$

(791)

   

$

(3,394)

   

$

(15,201)

   

$

123,271

   

$

156,588

   

$

(24,762)

   

$

(8,555)

 
                               

Diluted earnings (loss) per share:

($0.20)

   

($0.01)

   

($0.04)

   

($0.15)

   

$1.28

   

$1.63

   

($0.26)

   

($0.09)

 

Weighted-average shares outstanding:

94,573

   

94,573

   

94,573

   

94,573

   

96,316

   

96,316

   

96,316

   

96,316

 
                               
 

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

 

(3)  Non-cash tax benefit due to the reversal of a significant portion of the Company's deferred tax valuation allowance in Q4 of 2016.

 

(4)  In the fourth quarter of 2016, the Company reversed a significant portion of its valuation allowance on its U.S. deferred tax assets. Also as a result of the reversal, the Company was required to retroactively recognize Federal U.S. income taxes for all of 2016. For comparability to the fourth quarter of 2017, the Company applied the Company's estimated annual effective tax rate (excluding the reversal of the valuation allowance) of 41.3% to calculate pro-forma results for the fourth quarter of 2016.

 

CALLAWAY GOLF COMPANY

Supplemental Financial Information and Non-GAAP Reconciliation

(Unaudited)

(In thousands, except per share data)

 
 

Year Ended December 31, 2017

 

Year Ended December 31, 2016

 

Total As Reported

 

Acquisition Costs(1)

 

Non-Cash
Tax Adjustment(2)

 

Non-GAAP

 

Total As Reported

 

Topgolf Gain(3)

 

Release of Tax VA(4)

 

Non-GAAP

Net sales

$

1,048,736

   

$

   

$

   

$

1,048,736

   

$

871,192

   

$

   

$

   

$

871,192

 

Gross profit

480,448

   

(2,439)

   

   

482,887

   

385,011

   

   

   

385,011

 

% of sales

45.8

%

 

   

   

46.0

%

 

44.2

%

 

   

   

44.2

%

Operating expenses

401,611

   

8,825

   

   

392,786

   

340,843

   

   

   

340,843

 

Income (loss) from operations

78,837

   

(11,264)

   

   

90,101

   

44,168

   

   

   

44,168

 

Other income (expense), net

(10,782)

   

   

   

(10,782)

   

14,225

   

17,662

   

   

(3,437)

 

Income (loss) before income taxes

68,055

   

(11,264)

   

   

79,319

   

58,393

   

17,662

   

   

40,731

 

Income tax provision (benefit)

26,388

   

(4,118)

   

3,394

   

27,112

   

(132,561)

   

7,188

   

(156,588)

   

16,839

 

Net income (loss)

41,667

   

(7,146)

   

(3,394)

   

52,207

   

190,954

   

10,474

   

156,588

   

23,892

 

Less: Net income attributable to non-controlling interests

861

   

   

   

861

   

1,054

   

   

   

1,054

 

Net income (loss) attributable to Callaway Golf Company

$

40,806

   

$

(7,146)

   

$

(3,394)

   

$

51,346

   

$

189,900

   

$

10,474

   

$

156,588

   

$

22,838

 
                               

Diluted earnings (loss) per share:

$0.42

   

($0.07)

   

($0.04)

   

$0.53

   

$1.98

   

$0.11

   

$1.63

   

$0.24

 

Weighted-average shares outstanding:

96,577

   

96,577

   

96,577

   

96,577

   

95,845

   

95,845

   

95,845

   

95,845

 
                               

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

 

(3)  Represents a gain on the sale of a small portion of the Company's Topgolf investment as well as the income tax impact on the gain due to the reversal of the Company's deferred tax valuation allowance in Q4 of 2016.

 

(4)  Non-cash tax benefit due to the reversal of a significant portion of the Company's deferred tax valuation allowance in Q4 of 2016.

 

 

2017 Trailing Twelve Month Adjusted EBITDA

 

2016 Trailing Twelve Month Adjusted EBITDA

 

Quarter Ended

 

Quarter Ended

 

March 31,

 

June 30,

 

September 30,

 

December 31,

     

March 31,

 

June 30,

 

September 30,

 

December 31,

   
 

2017

 

2017

 

2017

 

2017

 

Total

 

2016

 

2016

 

2016

 

2016

 

Total

Net income (loss)

$

25,689

   

$

31,443

   

$

3,060

   

$

(19,386)

   

$

40,806

   

$

38,390

   

$

34,105

   

$

(5,866)

   

$

123,271

   

$

189,900

 

Interest expense, net

715

   

550

   

642

   

2,004

   

3,911

   

621

   

347

   

431

   

348

   

1,747

 

Income tax provision (benefit)

13,206

   

16,050

   

1,486

   

(4,354)

   

26,388

   

1,401

   

1,937

   

1,294

   

(137,193)

   

(132,561)

 

Depreciation and amortization expense

4,319

   

4,178

   

4,309

   

4,799

   

17,605

   

4,157

   

4,180

   

4,204

   

4,045

   

16,586

 

EBITDA

$

43,929

   

$

52,221

   

$

9,497

   

$

(16,937)

   

$

88,710

   

$

44,569

   

$

40,569

   

$

63

   

$

(9,529)

   

$

75,672

 

Gain on sale of Topgolf investments

   

   

   

   

   

   

(17,662)

   

   

   

(17,662)

 

OGIO and TravisMathew acquisition costs

3,956

   

2,254

   

3,377

   

1,677

   

11,264

   

   

   

   

   

 

Adjusted EBITDA

$

47,885

   

$

54,475

   

$

12,874

   

$

(15,260)

   

$

99,974

   

$

44,569

   

$

22,907

   

$

63

   

$

(9,529)

   

$

58,010

 
                                       

CALLAWAY GOLF COMPANY
Consolidated Net Sales by Product Category Reclassified For New Segment Presentation
(Unaudited)
(In thousands)

Effective January 1, 2017, the Company changed its operating segments and established a new operating segment, Gear, Accessories and Other. As a result of this change, the Golf Clubs operating segment is now comprised of the woods, irons and putters product categories, and the Golf Ball operating segment is comprised of golf balls. The accessories and other product category, which was previously reported within the Golf Clubs operating segment, is now included in the new Gear, Accessories and Other operating segment. Accordingly, as a result of this change, net sales by product category for 2016 and all interim periods therein were reclassified to conform with the new operating segment presentation as follows: (i) sales of pre-owned clubs, which were previously in accessories and other, are now reported by product type within woods, irons and putters; (ii) sales of packaged sets, which were previously reported in accessories and other, are now reported within irons; and (iii) sales of golf apparel and footwear, golf bags, golf gloves, travel gear, headwear and other golf-related accessories, retail apparel sales from the Company's joint venture in Japan, in addition to royalties from licensing of the Company's trademarks and service marks for various soft goods, which were previously reported in accessories and other, are now reported in the Gear, Accessories and Other operating segment.

The table below represents the Company's 2016 consolidated net sales by product category as previously reported.

 

Three Months Ended

 

Year Ended

 

March 31, 2016

 

June 30, 2016

 

September 30, 2016

 

December 31, 2016

 

December 31, 2016

Net sales:

                           

Woods

$

86,070

 

31.4

%

 

$

50,478

 

20.6

%

 

$

35,733

 

19.0

%

 

$

29,532

 

18.0

%

 

$

201,813

 

23.2

%

Irons

59,232

 

21.6

%

 

63,416

 

25.8

%

 

50,272

 

26.8

%

 

39,027

 

23.8

%

 

211,947

 

24.3

%

Putters

29,750

 

10.9

%

 

25,013

 

10.2

%

 

17,290

 

9.2

%

 

13,989

 

8.5

%

 

86,042

 

9.9

%

Golf balls

41,416

 

15.1

%

 

46,996

 

19.1

%

 

32,640

 

17.4

%

 

31,205

 

19.1

%

 

152,257

 

17.5

%

Gear, accessories and other

57,585

 

21.0

%

 

59,691

 

24.3

%

 

51,915

 

27.6

%

 

49,942

 

30.5

%

 

219,133

 

25.2

%

 

$

274,053

 

100.0

%

 

$

245,594

 

100.0

%

 

$

187,850

 

100.0

%

 

$

163,695

 

100.0

%

 

$

871,192

 

100.0

%

The table below represents the Company's 2016 consolidated net sales by product category reclassified to conform with the new segment presentation in the comparable periods of 2017.

 

Reclassified

     
 

Three Months Ended

 

Year Ended

 

March 31, 2016

 

June 30, 2016

 

September 30, 2016

 

December 31, 2016

 

December 31, 2016

Net sales:

                           

Woods

$

89,248

 

32.6

%

 

$

54,583

 

22.2

%

 

$

39,332

 

20.9

%

 

$

33,021

 

20.2

%

 

$

216,094

 

24.8

%

Irons

75,600

 

27.6

%

 

84,458

 

34.4

%

 

64,305

 

34.2

%

 

54,108

 

33.1

%

 

278,562

 

32.0

%

Putters

30,213

 

11.0

%

 

25,410

 

10.3

%

 

17,591

 

9.4

%

 

14,512

 

8.9

%

 

87,725

 

10.1

%

Golf balls

41,416

 

15.1

%

 

46,996

 

19.1

%

 

32,640

 

17.4

%

 

31,205

 

19.1

%

 

152,261

 

17.5

%

Gear, accessories and other

37,576

 

13.7

%

 

34,147

 

13.9

%

 

33,982

 

18.1

%

 

30,849

 

18.8

%

 

136,550

 

15.7

%

 

$

274,053

 

100.0

%

 

$

245,594

 

100.0

%

 

$

187,850

 

100.0

%

 

$

163,695

 

100.0

%

 

$

871,192

 

100.0

%

                 

 

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-full-year-2017-financial-results-reflecting-20-sales-growth-and-significant-increases-in-operating-performance-and-cash-generation-and-provides-2018-financial-guidance-300595360.html

SOURCE Callaway Golf Company