Callaway Golf Company Announces Second Quarter and First Half 2010 Results

July 28, 2010 at 4:17 PM EDT

CARLSBAD, Calif., July 28, 2010 /PRNewswire via COMTEX/ -- Callaway Golf Company (NYSE: ELY) today announced its financial results for the second quarter and first half of the year ended June 30, 2010, which were consistent with the Company's June 14th guidance.

 

For the second quarter, the Company reported:

 

  • Net sales of $304 million, an increase of 1% compared to $302 million for the second quarter of 2009. Changes in foreign currency rates favorably affected net sales by $6 million in the second quarter of 2010 compared to the same period in 2009.
  • Gross profit of $124 million (41% of net sales), compared to gross profit of $110 million (36% of net sales) for the second quarter of 2009.
  • Operating expenses for the quarter of $99 million (32% of net sales) compared to $100 million (33% of net sales) for the same period in 2009.
  • Operating profit of $25 million (8% of net sales) compared to $10 million (3% of net sales) for the same period in 2009.
  • Earnings per diluted share of $0.14 (on 84.3 million weighted average shares outstanding), compared to $0.10 (on 66.8 million weighted average shares outstanding) in 2009. Fully diluted earnings per share for the second quarter include after-tax charges for the Company's Global Operations Strategy initiatives of $0.01 per share in 2010 and $0.02 per share in 2009.

 

For the first six months, the Company reported:

 

  • Net sales of $606 million, an increase of 6% compared to last year's net sales of $574 million. Changes in foreign currency rates favorably affected net sales by $21 million for the first six months of 2010 compared to the same period in 2009.
  • Gross profit of $261 million (43% of net sales) compared to $226 million (39% of net sales) for 2009.
  • Operating expenses of $207 million (34% of net sales) compared to $202 million (35% of net sales) for 2009.
  • Operating profit of $53 million (9% of net sales) compared to $24 million (4% of net sales) for 2009.
  • Earnings per diluted share of $0.38 (on 84.1 million weighted average shares outstanding) compared to earnings per diluted share of $0.21 (on 65.1 million weighted average shares outstanding) for 2009. Fully diluted earnings per share for the period include after-tax charges for the Company's Global Operations Strategy initiatives of $0.02 per share in 2010 and $0.03 per share in 2009.

 

"Global economic conditions and the golf industry have recovered more slowly than our original expectations coming into 2010," commented George Fellows, President and CEO. "Consumer spending remains constrained by high unemployment, modest income growth, lower housing wealth and tight credit. These constraints, together with unfavorable weather conditions in many key markets for a significant portion of 2010, have resulted in an overall decline in sales in the golf industry for the year. Despite this industry decline, our first half results have improved over last year, driven in large part by our improved gross margins, more favorable foreign currency rates, and significant growth in our putters and accessories businesses."

"While the golf industry will recover, given recent increased uncertainty regarding retailer and consumer spending in the back half of the year, it does not appear that the industry will fully recover during 2010," continued Mr. Fellows. "We are therefore focused on the controllable portions of our business, including tight management of discretionary spending, investment in emerging markets and other key growth initiatives to drive long-term shareholder value, and improvements in our operations such as the restructuring of our global operations announced yesterday. These actions, together with the strength of our brands, will allow us to maximize results in the current environment and prepare us to take advantage of a better market once global conditions improve."

Restructuring of Global Operations

The Company announced yesterday that it will be restructuring its global operations over the next 18 months as a part of its overall Global Operations Strategy to add speed and flexibility to customer service demands, optimize efficiencies and facilitate long-term gross margin improvements. This initiative will include the reorganization of the Company's manufacturing and distribution centers located in Carlsbad, California and Toronto, Canada and the creation of third party logistics sites in Dallas, Texas and Toronto, Canada as well as the establishment of a new production facility in Monterrey, Mexico.

Business Outlook

"While we expect that our overall financial results will be better than last year, the unusual uncertainty caused by the current macroeconomic and market conditions make it impossible to forecast retailer and consumer demand for golf products with any reliability," commented Brad Holiday, Chief Financial Officer of the Company. "We do expect that our full year gross margins will be improved compared to last year and that our full year operating expenses will be approximately flat compared to last year, even after taking into account the restoration of employee compensation and benefits that were temporarily suspended in 2009. Because of the lack of visibility into sales, however, we are not providing specific financial guidance for the balance of the year."

The Company previously estimated that charges for 2010 for its overall Global Operations Strategy initiatives would be approximately $.10 per share. The scope of the initiatives has been expanded and the Company now estimates that charges for such initiatives in 2010 will be approximately $0.16 per share. Given the expanded scope of the initiatives, the Company now estimates that the savings from its overall Global Operations Strategy initiatives will be approximately $45-$55 million from 2010-2013 as compared to its prior estimate of $25-$45 million through 2012.

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 and the recently announced restructuring of its global operations. The call will be broadcast live over the Internet and can be accessed at www.callawaygolf.com. To listen to the call, 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 Wednesday, August 4, 2010. The replay may be accessed through the Internet at www.callawaygolf.com or by telephone by calling 1-800-642-1687 toll free for calls originating within the United States or 706-645-9291 for International calls. The replay pass code is 85601986.

Disclaimer: Statements used in this press release that relate to future plans, events, financial results, performance or prospects, including statements relating to a golf industry recovery, the Company's future performance, estimated 2010 gross margins and operating expenses, and the estimated amount and timing of the charges and savings related to the Company's global operations strategy initiatives, are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These estimates and statements are based upon current information and expectations. Accurately estimating the forward-looking statements is based upon various unknowns, including future changes in foreign currency exchange rates, consumer acceptance and demand for the Company's products, the level of promotional activity in the marketplace, as well as future consumer discretionary purchasing activity, which can be significantly adversely affected by unfavorable economic or market conditions. Actual results may differ materially from those estimated or anticipated as a result of these unknowns or other risks and uncertainties, including continued compliance with the terms of the Company's credit facility; delays, difficulties or increased costs in the supply of components needed to manufacture the Company's products, in manufacturing the Company's products, or in connection with the implementation of the Company's planned global operations strategy initiatives or the implementation of future initiatives; adverse weather conditions and seasonality; 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 and the golf industry and the Company's business, see the Company's Annual Report on Form 10-K for the year ended December 31, 2009 as well as other risks and uncertainties detailed from time to time in the Company's reports on Forms 10-Q and 8-K subsequently filed from time to time 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.

Regulation G: The financial statement schedules attached to this press release have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP"). In addition to these schedules, the Company has also provided certain supplemental financial information concerning its results, which include certain financial measures not prepared in accordance with GAAP. The non-GAAP financial measures included in the supplemental financial information present certain of the Company's financial results (i) excluding charges for the Company's global operations strategy and (ii) excluding interest, taxes, depreciation and amortization expenses, and changes in the Company's prior derivative valuation account ("Adjusted EBITDA"). These non-GAAP financial measures should not be considered a substitute for any measure derived in accordance with GAAP. These non-GAAP financial measures may also be inconsistent with the manner in which similar measures are derived or used by other companies. Management believes that the presentation of such non-GAAP financial measures, when considered in conjunction with the most directly comparable GAAP financial measures, provides additional useful information for investors as to the underlying performance of the Company's business without regard to these items. The Company has provided reconciling information within the supplemental financial information attached to this press release.

About Callaway Golf

Through an unwavering commitment to innovation, Callaway Golf Company (NYSE: ELY) creates products and services designed to make every golfer a better golfer. Callaway Golf Company manufactures and sells golf clubs and golf balls, and sells golf accessories, under the Callaway Golf(R), Odyssey(R), Top-Flite(R), Ben Hogan(R) and uPro(TM) brands in more than 110 countries worldwide. For more information please visit www.callawaygolf.com or Shop.CallawayGolf.com


    Contacts:  Brad Holiday
    Eric Struik
    Tim Buckman
    (760) 931-1771


 

                           Callaway Golf Company
                   Consolidated Condensed Balance Sheets
                               (In thousands)
                                (Unaudited)


                                                     June 30,  December 31,
                                                          2010         2009
                                                          ----         ----

    ASSETS
    Current assets:
      Cash and cash equivalents                        $53,594      $78,314
      Accounts receivable, net                         254,549      139,776
      Inventories                                      214,490      219,178
      Deferred taxes, net                               21,251       21,276
      Income taxes receivable                              584       19,730
      Other current assets                              35,246       34,713
                                                        ------       ------
          Total current assets                         579,714      512,987

    Property, plant and equipment, net                 132,700      143,436
    Intangible assets, net                             170,455      174,017
    Other assets                                        46,167       45,490
                                                        ------       ------
          Total assets                                $929,036     $875,930
                                                      ========     ========

    LIABILITIES AND SHAREHOLDERS' EQUITY
    Current liabilities:
      Accounts payable and accrued expenses           $134,558     $118,294
      Accrued employee compensation and benefits        22,574       22,219
      Accrued warranty expense                           9,390        9,449
      Income tax liability                              14,730        1,492
                                                        ------        -----
          Total current liabilities                    181,252      151,454

    Long-term liabilities                               13,011       14,594
    Shareholders' equity                               734,773      709,882
                                                       -------      -------
          Total liabilities and shareholders' equity  $929,036     $875,930
                                                      ========     ========


                           Callaway Golf Company
                          Statements of Operations
                   (In thousands, except per share data)
                                (Unaudited)


                                                      Quarter Ended
                                                        June 30,
                                                        --------
                                                   2010                 2009
                                                   ----                 ----

    Net sales                                  $303,609             $302,219
    Cost of sales                               179,983              192,371
                                                -------              -------
    Gross profit                                123,626              109,848
    Operating expenses:
      Selling                                    70,730               72,394
      General and administrative                 19,147               19,358
      Research and development                    8,648                7,837
                                                  -----                -----
        Total operating expenses                 98,525               99,589
    Income from operations                       25,101               10,259
    Other (expense) income, net                  (4,704)                 512
                                                 ------                  ---
    Other income before income taxes             20,397               10,771
    Income tax provision                          8,932                3,859
                                                  -----                -----
    Net income                                   11,465                6,912
    Dividends on convertible preferred
     stock                                        2,625                  438
                                                  -----                  ---
    Net income allocable to common
     shareholders                                $8,840               $6,474
                                                 ======               ======

    Earnings per common share:
      Basic                                       $0.14                $0.10
      Diluted                                     $0.14                $0.10
    Weighted-average common shares
     outstanding:
      Basic                                      63,844               63,121
      Diluted                                    84,259               66,807



                                                  Six Months Ended
                                                      June 30,
                                                      --------
                                                   2010                 2009
                                                   ----                 ----

    Net sales                                  $606,484             $574,083
    Cost of sales                               345,563              348,054
                                                -------              -------
    Gross profit                                260,921              226,029
    Operating expenses:
      Selling                                   145,358              147,044
      General and administrative                 44,123               39,345
      Research and development                   17,966               15,940
                                                 ------               ------
    Total operating expenses                    207,447              202,329
    Income from operations                       53,474               23,700
    Other expense, net                           (3,133)              (1,869)
                                                 ------               ------
    Income before income taxes                   50,341               21,831
    Income tax provision                         18,573                8,107
                                                 ------                -----
    Net income                                   31,768               13,724
    Dividends on convertible preferred
     stock                                        5,250                  438
                                                  -----                  ---
    Net income allocable to common
     shareholders                               $26,518              $13,286
                                                =======              =======

    Earnings per common share:
      Basic                                       $0.42                $0.21
      Diluted                                     $0.38                $0.21
    Weighted-average common shares
     outstanding:
      Basic                                      63,749               63,060
      Diluted                                    84,093               65,105


                             Callaway Golf Company
                Consolidated Condensed Statements of Cash Flows
                                 (In thousands)
                                  (Unaudited)


                                                      Six Months Ended
                                                          June 30,
                                                          --------
                                                        2010         2009
                                                        ----         ----
    Cash flows from operating activities:
      Net income                                     $31,768      $13,724
      Adjustments to reconcile net income to net
       cash used in operating activities:
        Depreciation and amortization                 19,555       20,116
        Deferred taxes, net                           (1,914)      (5,509)
        Non-cash share-based compensation              5,002        3,684
        Gain (loss) on disposal of long-lived assets      73         (375)
        Changes in assets and liabilities            (64,216)    (40,708)
                                                     -------      -------
      Net cash used in operating activities           (9,732)      (9,068)
                                                      ------       ------

    Cash flows from investing activities:
      Capital expenditures                            (7,549)    (19,448)
      Other investing activities                      (1,870)         (31)
                                                      ------          ---
      Net cash used in investing activities           (9,419)    (19,479)
                                                      ------      -------

    Cash flows from financing activities:
      Issuance of common stock                         1,683        1,498
      Issuance of preferred stock                          -      140,000
      Equity issuance cost                               (60)      (5,871)
      Dividends paid, net                             (6,530)      (4,430)
      Payments on credit facilities, net                   -     (90,000)
      Other financing activities                        (249)          54
                                                        ----          ---
      Net cash (used in) provided by financing
       activities                                     (5,156)      41,251
                                                      ------       ------

    Effect of exchange rate changes on cash and
     cash equivalents                                   (413)        (570)
                                                        ----         ----
    Net (decrease) increase in cash and cash
     equivalents                                     (24,720)      12,134
    Cash and cash equivalents at beginning of
     period                                           78,314       38,337
                                                      ------       ------
    Cash and cash equivalents at end of period       $53,594      $50,471
                                                     =======      =======



                      Callaway Golf Company

     Consolidated Net Sales and Operating Segment Information

                          (In thousands)
                           (Unaudited)
                           -----------


                                        Net Sales by Product Category
                                        -----------------------------
                               Quarter Ended
                                 June 30,                 Growth/(Decline)
                                 --------                 ----------------
                             2010          2009      Dollars         Percent
                             ----          ----      -------         -------
    Net sales:
      Woods               $63,263       $75,956       $(12,693)          -17%
      Irons                71,489        72,222           (733)           -1%
      Putters              33,520        26,421          7,099            27%
      Golf balls           58,003        58,245           (242)            0%
      Accessories and
       other               77,334        69,375          7,959            11%
                         $303,609      $302,219         $1,390             0%
                         ========      ========         ======


                               Net Sales by Product Category
                               -----------------------------
                             Six Months Ended
                                 June 30,                 Growth/(Decline)
                                 --------                 ----------------
                             2010          2009      Dollars       Percent
                             ----          ----      -------       -------
    Net sales:
      Woods              $157,752      $155,838       $1,914             1%
      Irons               128,924       137,409      (8,485)            -6%
      Putters              71,667        54,112       17,555            32%
      Golf balls          109,138       105,593        3,545             3%
      Accessories and
       other              139,003       121,131       17,872            15%
                         $606,484      $574,083      $32,401             6%
                         ========      ========      =======


                                             Net Sales by Region
                                             -------------------
                               Quarter Ended
                                 June 30,                 Growth/(Decline)
                                 --------                 ----------------
                             2010          2009      Dollars        Percent
                             ----          ----      -------        -------
    Net sales:
      United States      $162,363      $163,739       $(1,376)           -1%
      Europe               41,475        42,477        (1,002)           -2%
      Japan                30,179        37,061        (6,882)          -19%
      Rest of Asia         24,726        21,300         3,426            16%
      Other foreign
       countries           44,866        37,642         7,224            19%
                           ------        ------         -----
                         $303,609      $302,219        $1,390             0%
                         ========      ========        ======


                                    Net Sales by Region
                                    -------------------
                             Six Months Ended
                                 June 30,                 Growth/(Decline)
                                 --------                 ----------------
                             2010          2009      Dollars       Percent
                             ----          ----      -------       -------
    Net sales:
      United States      $313,419      $305,020       $8,399             3%
      Europe               83,734        85,480      (1,746)            -2%
      Japan                83,562        84,456         (894)           -1%
      Rest of Asia         49,315        37,852       11,463            30%
      Other foreign
       countries           76,454        61,275       15,179            25%
                           ------        ------       ------
                         $606,484      $574,083      $32,401             6%
                         ========      ========      =======



                                        Operating Segment Information
                                        -----------------------------
                               Quarter Ended
                                 June 30,                   Growth/(Decline)
                                 --------                   ----------------
                             2010           2009       Dollars        Percent
                             ----           ----       -------        -------
    Net sales:
      Golf clubs         $245,606       $243,974         $1,632             1%
      Golf balls           58,003         58,245           (242)            0%
                                                           ----
                         $303,609       $302,219         $1,390             0%
                         ========       ========         ======

    Income (loss) before
     income taxes:
      Golf clubs          $30,838        $25,367         $5,471            22%
                          -------        -------
      Golf balls            5,751           (965)         6,716            NM
                            -----           ----
      Reconciling items
       (1)                (16,192)       (13,631)        (2,561)          -19%
                          -------        -------         ------
                          $20,397        $10,771         $9,626            89%
                          =======        =======         ======


                                Operating Segment Information
                                -----------------------------
                             Six Months Ended
                                 June 30,                  Growth/(Decline)
                                 --------                  ----------------
                             2010           2008      Dollars        Percent
                             ----           ----      -------        -------
    Net sales:
      Golf clubs         $497,346       $468,490       $28,856             6%
      Golf balls          109,138        105,593         3,545             3%
                                                         -----
                         $606,484       $574,083       $32,401             6%
                         ========       ========       =======

    Income (loss) before
     income taxes:
      Golf clubs          $74,453        $53,648       $20,805            39%
      Golf balls            7,646         (2,663)       10,309            NM
      Reconciling items
       (1)                (31,758)       (29,154)       (2,604)           -9%
                          $50,341        $21,831       $28,510           131%
                          =======        =======       =======


    (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
     (In thousands, except per share data)
                  (Unaudited)


                                           Quarter Ended June 30,
                                           ----------------------
                                                  2010
                                                  ----

                                                       Global
                                        Pro Forma    Operations
                                         Callaway     Strategy    Total as
                                           Golf      Initiatives  Reported
                                       ----------   -----------   ---------
    Net sales                             $303,609            $-   $303,609
    Gross profit                           124,823        (1,197)   123,626
    % of sales                                  41%          n/a         41%
    Operating expenses                      98,417           108     98,525
                                            ------           ---     ------
    Income (loss) from operations           26,406        (1,305)    25,101
    Other income (loss), net                (4,704)            -     (4,704)
                                            ------           ---     ------
    Income (loss) before income taxes       21,702        (1,305)    20,397
    Income tax provision (benefit)           9,428          (496)     8,932
                                             -----          ----      -----
    Net income (loss)                       12,274          (809)    11,465

    Dividends on convertible preferred
     stock                                   2,625             -      2,625
                                             -----           ---      -----
    Net income (loss) allocable to
     common shareholders                    $9,649         $(809)    $8,840
                                            ======         =====     ======


    Diluted earnings (loss) per share:       $0.15        $(0.01)     $0.14
    Weighted-average shares
         outstanding:                       84,259        84,259     84,259


                                         Quarter Ended June 30,
                                         ----------------------
                                                   2009
                                                   ----

                                                     Global
                                        Pro Forma  Operations
                                        Callaway     Strategy    Total as
                                           Golf    Initiatives   Reported
                                       ----------  -----------  ---------
    Net sales                            $302,219           $-    $302,219
    Gross profit                          111,662       (1,814)    109,848
    % of sales                                 37%         n/a          36%
    Operating expenses                     99,589            -      99,589
                                           ------          ---      ------
    Income (loss) from operations          12,073       (1,814)     10,259
    Other income (loss), net                  512            -         512
                                              ---          ---         ---
    Income (loss) before income taxes      12,585       (1,814)     10,771
    Income tax provision (benefit)          4,557         (698)      3,859
                                            -----         ----       -----
    Net income (loss)                       8,028       (1,116)      6,912

    Dividends on convertible preferred
     stock                                    438            -         438
                                              ---          ---         ---
    Net income (loss) allocable to
     common shareholders                   $7,590      $(1,116)     $6,474
                                           ======      =======      ======


    Diluted earnings (loss) per share:      $0.12       $(0.02)      $0.10
    Weighted-average shares
         outstanding:                      66,807       66,807      66,807



                                   Six Months Ended June 30,
                                   -------------------------
                                            2010
                                            ----

                                           Global
                        Pro Forma        Operations
                         Callaway         Strategy          Total as
                           Golf          Initiatives        Reported
                       ----------       -----------         ---------
    Net sales             $606,484                $-         $606,484
    Gross profit           263,118            (2,197)         260,921
    % of sales                  43%              n/a               43%
    Operating expenses     207,286               161          207,447
                           -------               ---          -------
    Income (loss)
     from operations        55,832            (2,358)          53,474
    Other expense, net      (3,133)                -           (3,133)
                            ------               ---           ------
    Income (expense)
     before income
     taxes                  52,699            (2,358)          50,341
    Income tax
     provision
     (benefit)              19,493              (920)          18,573
                            ------              ----           ------
    Net income (loss)       33,206            (1,438)          31,768

    Dividends due to
     preferred
     shareholders            5,250                 -            5,250
                             -----               ---            -----
    Net income (loss)
     available to
     common
     shareholders          $27,956           $(1,438)         $26,518
                           =======           =======          =======

    Diluted earnings
     (loss) per share:       $0.40            $(0.02)           $0.38
    Weighted-average
     shares
         outstanding:       84,093            84,093           84,093


                                   Six Months Ended June 30,
                                   -------------------------
                                            2009
                                            ----

                                               Global
                             Pro Forma       Operations
                             Callaway          Strategy       Total as
                                Golf         Initiatives      Reported
                            ----------       -----------     ---------
    Net sales                 $574,083                $-       $574,083
    Gross profit               229,399            (3,370)       226,029
    % of sales                      40%              n/a             39%
    Operating expenses         202,329                 -        202,329
                               -------               ---        -------
    Income (loss)  from
     operations                 27,070            (3,370)        23,700
    Other expense, net          (1,869)                -         (1,869)
                                ------               ---         ------
    Income (expense) before
     income taxes               25,201            (3,370)        21,831
    Income tax provision
     (benefit)                   9,404            (1,297)         8,107
                                 -----            ------          -----
    Net income (loss)           15,797            (2,073)        13,724

    Dividends due to
     preferred shareholders        438                 -            438
                                   ---               ---            ---
    Net income (loss)
     available to common
     shareholders              $15,359           $(2,073)       $13,286
                               =======           =======        =======

    Diluted earnings (loss)
     per share:                  $0.24            $(0.03)         $0.21
    Weighted-average shares
         outstanding:           65,105            65,105         65,105



                               2010 Trailing Twelve Months Adjusted EBITDA
                               -------------------------------------------
    Adjusted
     EBITDA:                                  Quarter Ended
                                              -------------
                   September      December      March         June
                       30,           31,         31,           30,
                         2009          2009     2010         2010       Total
                       ----          ----       ----         ----       -----
    Net income
     (loss)       $(13,429)     $(15,555)     $20,303      $11,465     $2,784
                  --------      --------      -------      -------
    Interest
     expense
     (income), net     (46)         (435)        (118)        (242)      (841)
                       ---          ----         ----         ----
    Income tax
     provision
     (benefit)     (11,308)      (11,142)       9,641        8,932     (3,877)
                   -------       -------        -----        -----
    Depreciation
     and
     amortization
     expense        10,128        10,504        9,949        9,606     40,187
                    ------        ------        -----        -----
    Change in
     energy
     derivative
     valuation
     acct.               -             -            -            -          -
    Adjusted
     EBITDA       $(14,655)     $(16,628)     $39,775      $29,761    $38,253
                  ========      ========      =======      =======    =======



                             2009 Trailing Twelve Months Adjusted EBITDA
                             -------------------------------------------
     Adjusted
     EBITDA:                                Quarter Ended
                                            -------------
                  September        December      March        June
                      30,            31,          31,         30,
                        2008       2008         2009         2009      Total
                        ----       ----         ----         ----      -----
    Net
     income
     (loss)       $(7,443)        $(3,154)    $6,812       $6,912      $3,127
                  -------         -------     ------       ------
     Interest
     expense
     (income),
     net              497             272       (123)         551       1,197
                      ---             ---       ----          ---
     Income
     tax
     provision
     (benefit)     (6,676)         (4,766)     4,248        3,859      (3,335)
                   ------          ------      -----        -----
     Depreciation
     and
     amortization
     expense        9,463           9,216      9,944       10,172      38,795
                    -----           -----      -----       ------
     Change
     in
     energy
     derivative
     valuation
     acct.              -         (19,922)         -            -     (19,922)
                      ---
     Adjusted
     EBITDA       $(4,159)       $(18,354)   $20,881      $21,494     $19,862
                  =======        ========    =======      =======     =======

SOURCE Callaway Golf Company