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

April 26, 2018 at 4:20 PM EDT
- First quarter 2018 net sales of $403 million, a $94 million (31%) increase compared to the first quarter of 2017.
- First quarter earnings per share of $0.65, a $0.38 per share (141%) increase compared to the first quarter of 2017.
- Full year 2018 net sales guidance increased to $1,170 - $1,185 million, compared to prior guidance of $1,115 - $1,135 million.
- Full year 2018 earnings per share guidance increased to $0.77 - $0.82, compared to prior guidance of $0.64 - $0.70.

CARLSBAD, Calif., April 26, 2018 /PRNewswire/ -- Callaway Golf Company (NYSE:ELY) announced today record sales and earnings for the first quarter of 2018 and significantly increased its full year 2018 sales and earnings guidance.

In the first quarter of 2018, as compared to the same period in 2017, the Company's net sales increased $94 million (31%) to $403 million, and earnings per share increased $0.38 to $0.65.  These record financial results were driven by increased sales in all operating segments, all major product categories and all major regions. For the first quarter of 2018, compared to the first quarter of 2017, net sales increased as follows:

Woods

+ 19.7%

U.S.

+ 31.9%

Irons

+ 61.3%

Europe

+ 14.8%

Putters

+ 23.8%

Japan

+ 49.0%

Golf Balls

+ 13.9%

Rest of Asia

+ 35.0%

Gear & Other

+ 35.3%

Other

+   7.5%

As a result of this better than expected first quarter, the Company increased its full year 2018 sales guidance to $1,170 million - $1,185 million as compared to its prior guidance of $1,115 million - $1,135 million. The Company also increased its full year 2018 GAAP earnings per share guidance to $0.77 - $0.82 compared to prior guidance of $0.64 - $0.70.

"It has been a strong start to 2018," commented Chip Brewer, President and Chief Executive Officer of Callaway Golf Company. "Sales across our entire product line, including the Rogue line of woods and irons as well as the new Chrome Soft golf balls, are off to a strong start and we also benefitted from improved foreign exchange rates and market conditions. As a result, our EBITDA increased 95% during the first quarter.  Business around the globe remains strong with all major regions reporting significant sales growth and our new businesses are performing at or above plan.  While I am mindful that the first quarter generally represents the initial sell-in for the new golf season, I am pleased overall with how our business is performing and am cautiously optimistic for the balance of the year."   

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 first quarter 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 First Quarter 2018 Financial Results

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

                        2018 RESULTS (GAAP)          

 

NON-GAAP PRESENTATION

 

Q1
2018

Q1
2017

Change

 

Q1 2018
GAAP

Q1 2017
non-GAAP

Change

Net Sales

$403

$309

$94

 

$403

$309

$94

Gross Profit/
% of Sales

$200
49.7%

$148
47.8%

$52
190 b.p.

 

$200
49.7%

$148
47.8%

$52
190 b.p.

Operating Expenses

$114

$104

$10

 

$114

$100

$14

Pre-Tax Income

$80

$39

$41

 

$80

$43

$37

Income Tax Provision

$17

$13

$4

 

$17

$15

$2

Net Income

$63

$26

$37

 

$63

$28

$35

EPS

$0.65

$0.27

$0.38

 

$0.65

$0.30

$0.35

 
     

Q1 2018

Q1 2017

Change

   
   

EBITDA

$86

$44

$42

   

For the first quarter of 2018, the Company's net sales increased $94 million (31%) to $403 million, compared to $309 million for the same period in 2017. Net sales increased in all operating segments, in 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, to an $11 million favorable impact resulting from changes in foreign currency rates, an increase in product launches during the first quarter of 2018 versus 2017, and improved market conditions. In addition, first 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 first quarter of 2018, the Company's gross margin increased 190 basis points to 49.7% compared to 47.8% for the first quarter 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 impact of changes in foreign currency rates.

Operating expenses increased $10 million to $114 million in the first quarter of 2018 compared to $104 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 quarter 2018 earnings per share increased $0.38 (141%) to $0.65, which is a record first quarter for the Company, compared to $0.27 for the first quarter of 2017.  On a non-GAAP basis, 2017 first quarter earnings per share was $0.30, which excludes $0.03 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, improved gross margins and a lower tax rate due to the tax reform in 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 $0.01 for the second 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 quarter 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

$1,170 - $1,185 million

$1,115 - $1,135 million

$1,049 million

Gross Margins

47.0%

46.5%

46.0%

Operating Expenses

$444 million

$426 million

$393 million

Earnings Per Share

$0.77 - $0.82

$0.64 - $0.70

$0.53

The Company's revised 2018 net sales estimate of $1,170 million - $1,185 million represents an increase of $50 - 55 million over its prior estimate.  This would result in net sales growth of 12% -13% 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 4-6% full year sales growth compared to 2017, on a currency neutral basis), foreign currency exchange rate impacts 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 healthier market conditions. In addition, the Company is currently estimating that year-over-year changes in foreign currency exchange rates will have a more positive impact than originally estimated. As a result of an overall strengthening of foreign currencies during the first quarter, the Company currently estimates that changes in foreign currency rates will positively impact 2018 full year net sales by approximately $19 million.  

The Company currently estimates that its 2018 gross margin will improve 50 basis points from the prior estimate. This increase is expected to be driven by foreign currency exchange and the increase in the core business sales.  

The Company estimates that its 2018 operating expenses will increase $18 million compared to prior estimates. This increase in operating expenses reflects increased variable costs related to higher sales and performance, the impact of changes in foreign currency exchange rates, as well as targeted investments in the core business. 

The Company increased its GAAP earnings per share guidance to $0.77 - $0.82 primarily due to the projected increase in net sales, an overall strengthening of foreign currencies, improved gross margins and a lower estimated tax rate. The Company's 2018 earnings per share estimates currently assume a tax rate of approximately 23% 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 compared to the same period in 2017. The Company's full year guidance includes this projected second half decrease.  

Second Quarter 2018

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

 

Q2 2018
GAAP Estimate

Q2 2017
Non-GAAP Results

Net Sales

$365 - $375 million

$305 million

Earnings Per Share

$0.44 - $0.48

$0.34

The Company expects sales growth of 20% - 23% in the second quarter of 2018 compared to the same period in 2017. This projected sales growth reflects anticipated growth in the core business, the addition of the TravisMathew business and an overall strengthening of foreign currencies. Changes in foreign currency exchange rates are estimated to positively impact net sales by approximately $5 million in the second quarter of 2018 compared to the same period in 2017.

The Company's GAAP earnings per share for the second quarter of 2018 is estimated to increase to $0.44 - $0.48 compared to $0.34 of non-GAAP earnings per share for the second quarter of 2017. GAAP earnings per share for the second quarter of 2017 was $0.33.  This projected increase is due to higher core business sales, the impact of the TravisMathew business and favorable foreign currency exchange rates. The Company's 2018 second quarter earnings per share estimates assume approximately 97 million shares, which is consistent with the second 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, May 10, 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 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)

 
 

March 31,
2018

 

December 31,
2017

ASSETS

       
         

Current assets:

       

Cash and cash equivalents

$

38,718

     

$

85,674

 

Accounts receivable, net

265,240

     

94,725

 

Inventories

262,290

     

262,486

 

Other current assets

29,644

     

23,099

 

Total current assets

595,892

     

465,984

 
         

Property, plant and equipment, net

72,881

     

70,227

 

Intangible assets, net

282,185

     

282,187

 

Deferred taxes, net

82,698

     

91,398

 

Investment in golf-related ventures

70,777

     

70,495

 

Other assets

11,115

     

10,866

 

Total assets

$

1,115,548

     

$

991,157

 
         

LIABILITIES AND SHAREHOLDERS' EQUITY

       
         

Current liabilities:

       

Accounts payable and accrued expenses

$

181,779

     

$

176,127

 

Accrued employee compensation and benefits

27,578

     

40,173

 

Asset-based credit facilities

178,523

     

87,755

 

Accrued warranty expense

7,311

     

6,657

 

Other current liabilities

2,378

     

2,367

 

Income tax liability

3,905

     

1,295

 

Total current liabilities

401,474

     

314,374

 
         

Long-term liabilities

17,563

     

17,408

 

Total Callaway Golf Company shareholders' equity

686,302

     

649,631

 

Non-controlling interest in consolidated entity

10,209

     

9,744

 

Total liabilities and shareholders' equity

$

1,115,548

     

$

991,157

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 
 

Three Months Ended
March 31,

 

2018

 

2017

Net sales

$

403,191

   

$

308,927

 

Cost of sales

202,729

   

161,212

 

Gross profit

200,462

   

147,715

 

Operating expenses:

     

Selling

82,960

   

71,762

 

General and administrative

21,894

   

22,864

 

Research and development

9,624

   

8,882

 

Total operating expenses

114,478

   

103,508

 

Income from operations

85,984

   

44,207

 

Other expense, net

(6,034)

   

(5,121)

 

Income before income taxes

79,950

   

39,086

 

Income tax provision

17,219

   

13,206

 

Net income

62,731

   

25,880

 

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

(124)

   

191

 

Net income attributable to Callaway Golf Company

$

62,855

   

$

25,689

 
       

Earnings per common share:

     

Basic

$0.66

   

$0.27

 

Diluted

$0.65

   

$0.27

 

Weighted-average common shares outstanding:

     

Basic

94,975

   

94,070

 

Diluted

97,038

   

95,948

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW

(Unaudited)

(In thousands)

 
 

Three Months Ended
March 31,

 

2018

 

2017

Cash flows from operating activities:

     

Net income

$

62,731

   

$

25,880

 

Adjustments to reconcile net income to net cash used in operating activities:

     

      Depreciation and amortization

4,737

   

4,319

 

      Deferred taxes, net

14,035

   

15,630

 

      Non-cash share-based compensation

2,999

   

3,218

 

      Gain on disposal of long-lived assets

(3)

   

(34)

 

      Unrealized losses on foreign currency hedges

2,060

   

3,111

 

  Changes in assets and liabilities

(195,833)

   

(114,929)

 

Net cash used in operating activities

(109,274)

   

(62,805)

 
       

Cash flows from investing activities:

     

   Capital expenditures

(7,964)

   

(6,301)

 

   Investments in golf related ventures

(282)

   

 

   Acquisitions, net of cash acquired

   

(58,629)

 

   Proceeds from sales of property and equipment

   

38

 

Net cash used in investing activities

(8,246)

   

(64,892)

 
       

Cash flows from financing activities:

     

   Proceeds from credit facilities, net

90,768

   

64,988

 

   Repayments of long-term debt

(539)

   

 

   Exercise of stock options

752

   

484

 

   Dividends paid, net

(954)

   

(939)

 

   Acquisition of treasury stock

(20,123)

   

(15,369)

 

Net cash provided by financing activities

69,904

   

49,164

 

Effect of exchange rate changes on cash and cash equivalents

660

   

547

 

Net decrease in cash and cash equivalents

(46,956)

   

(77,986)

 

Cash and cash equivalents at beginning of period

85,674

   

125,975

 

Cash and cash equivalents at end of period

$

38,718

   

$

47,989

 

 

CALLAWAY GOLF COMPANY

Consolidated Net Sales and Operating Segment Information

(Unaudited)

(In thousands)

 
 

Net Sales by Product Category

 

Three Months
Ended
March 31,

 

Growth

 

Non-GAAP
Constant
Currency
vs. 2017(1)

 

2018

 

2017

 

Dollars

 

Percent

 

Percent

Net sales:

                 

Woods

$

128,802

   

$

107,575

   

$

21,227

   

19.7%

 

16.4%

Irons

95,209

   

59,011

   

36,198

   

61.3%

 

57.3%

Putters

33,430

   

27,005

   

6,425

   

23.8%

 

18.9%

Golf balls

54,922

   

48,224

   

6,698

   

13.9%

 

11.5%

Gear/Accessories/Other

90,828

   

67,112

   

23,716

   

35.3%

 

31.7%

 

$

403,191

   

$

308,927

   

$

94,264

   

30.5%

 

27.0%

 

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

                   
 

Net Sales by Region

 

Three Months
Ended
March 31,

 

Growth

 

Non-GAAP
Constant
Currency
vs. 2017(1)

 

2018

 

2017(2)

 

Dollars

 

Percent

 

Percent

Net Sales

                 

United States

$

235,161

   

$

178,264

   

$

56,897

   

31.9%

 

31.9%

Europe

51,202

   

44,617

   

6,585

   

14.8%

 

2.5%

Japan

69,275

   

46,502

   

22,773

   

49.0%

 

41.8%

Rest of Asia

24,775

   

18,353

   

6,422

   

35.0%

 

27.5%

Other foreign countries

22,778

   

21,191

   

1,587

   

7.5%

 

4.0%

 

$

403,191

   

$

308,927

   

$

94,264

   

30.5%

 

27.0%

                   

(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

   
 

Three Months
Ended
March 31,

 

Growth

   
 

2018

 

2017

 

Dollars

 

Percent

   

Net Sales

                 

Golf Club

$

257,441

   

$

193,591

   

$

63,850

   

33.0%

   

Golf Ball

54,922

   

48,224

   

6,698

   

13.9%

   

Gear/Accessories/Other

90,828

   

67,112

   

23,716

   

35.3%

   
 

$

403,191

   

$

308,927

   

$

94,264

   

30.5%

   
                   

Income (loss) before income taxes:

                 

Golf clubs

$

65,831

   

$

34,953

   

$

30,878

   

88.3%

   

Golf balls

12,525

   

11,521

   

1,004

   

8.7%

   

Gear/Accessories/Other

20,337

   

9,619

   

10,718

   

111.4%

   

Reconciling items(1)

(18,743)

   

(17,007)

   

(1,736)

   

-10.2%

   
 

$

79,950

   

$

39,086

   

$

40,864

   

104.5%

   
                   

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

 

 

CALLAWAY GOLF COMPANY

Non-GAAP Reconciliation and Supplemental Financial Information

(Unaudited)

(In thousands)

 
 

Three Months Ended March 31,

 

2018

 

2017

 

As
Reported

 

As
Reported

 

Ogio
Acquisition
Costs(1)

 

Non-GAAP

Net sales

$

403,191

   

$

308,927

   

$

   

$

308,927

 

Gross profit

200,462

   

147,715

   

   

147,715

 

% of sales

49.7

%

 

47.8

%

 

   

47.8

%

Operating expenses

114,478

   

103,508

   

3,956

   

99,552

 

Income (loss) from operations

85,984

   

44,207

   

(3,956)

   

48,163

 

Other expense, net

(6,034)

   

(5,121)

   

   

(5,121)

 

Income (loss) before income taxes

79,950

   

39,086

   

(3,956)

   

43,042

 

Income tax provision (benefit)

17,219

   

13,206

   

(1,337)

   

14,543

 

Net income (loss)

62,731

   

25,880

   

(2,619)

   

28,499

 

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

(124)

   

191

   

   

191

 

Net income (loss) attributable to Callaway Golf Company

$

62,855

   

$

25,689

   

$

(2,619)

   

$

28,308

 
               

Diluted earnings (loss) per share:

$

0.65

   

$

0.27

   

$

(0.03)

   

$

0.30

 

Weighted-average shares outstanding:

97,038

   

95,948

   

95,948

   

95,948

 
 

(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

 

June 30,

 

September 30,

 

December 31,

 

March 31,

     

June 30,

 

September 30,

 

December 31,

 

March 31,

   
 

2017

 

2017

 

2017

 

2018

 

Total

 

2016

 

2016

 

2016

 

2017

 

Total

Net income (loss)

$

31,443

   

$

3,060

   

$

(19,386)

   

$

62,855

   

$

77,972

   

$

34,105

   

$

(5,866)

   

$

123,271

   

$

25,689

   

$

177,199

 

Interest expense, net

550

   

642

   

2,004

   

1,528

   

4,724

   

347

   

431

   

348

   

715

   

1,841

 

Income tax provision (benefit)

16,050

   

1,486

   

(4,354)

   

17,219

   

30,401

   

1,937

   

1,294

   

(137,193)

   

13,206

   

(120,756)

 

Depreciation and amortization expense

4,178

   

4,309

   

4,799

   

4,737

   

18,023

   

4,180

   

4,204

   

4,045

   

4,319

   

16,748

 

EBITDA

$

52,221

   

$

9,497

   

$

(16,937)

   

$

86,339

   

$

131,120

   

$

40,569

   

$

63

   

$

(9,529)

   

$

43,929

   

$

75,032

 

Gain on sale of Topgolf investments

   

   

   

   

   

(17,662)

   

   

   

   

(17,662)

 

Ogio & TravisMathew acquisition costs

2,254

   

3,377

   

1,677

   

   

7,308

   

   

   

   

3,956

   

3,956

 

Adjusted EBITDA

$

54,475

   

$

12,874

   

$

(15,260)

   

$

86,339

   

$

138,428

   

$

22,907

   

$

63

   

$

(9,529)

   

$

47,885

   

$

61,326

 
                                       
 

 

CALLAWAY GOLF COMPANY

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

(Unaudited)

(In thousands)

 
 

Three Months Ended June 30, 2017

 

Total As
Reported

 

Ogio
Acquisition
Costs(1)

 

Non-GAAP

Net sales

$

304,548

   

$

   

$

304,548

 

Gross profit

148,165

   

   

148,165

 

% of sales

48.7

%

 

   

48.7

%

Operating expenses

99,120

   

2,254

   

96,866

 

Income from operations

49,045

   

(2,254)

   

51,299

 

Other income (expense), net

(1,521)

   

   

(1,521)

 

Income before income taxes

47,524

   

(2,254)

   

49,778

 

Income tax provision (benefit)

16,050

   

(761)

   

16,811

 

Net income (loss)

31,474

   

(1,493)

   

32,967

 

Less: Net income attributable to non-controlling interest

31

   

   

31

 

Net income (loss) attributable to Callaway Golf Company

$

31,443

   

$

(1,493)

   

$

32,936

 
           

Diluted earnings (loss) per share:

$

0.33

   

$

(0.01)

   

$

0.34

 

Weighted-average shares outstanding:

96,197

   

96,197

   

96,197

 
 

(1)  Represents non-recurring costs associated with the acquisition of Ogio International, Inc. in January 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-first-quarter-of-2018-and-significantly-increases-full-year-financial-guidance-300637601.html

SOURCE Callaway Golf Company