Callaway Golf Company Announces Record Net Sales For Full Year 2018 and Provides 2019 Financial Guidance
"I am very pleased with our record results for 2018," commented
Mr. Brewer continued, "Looking ahead, we are excited for 2019. Our 2019 golf product line is as strong as I have ever seen, including the Epic Flash Driver, and the new Apex irons – both of which received 20 out of 20 stars in the 2019 Golf Digest Hot List. The TravisMathew and OGIO brands continue to grow and perform above plan and I look forward to working with the Jack Wolfskin management team to grow that brand. We are encouraged by both our equipment and apparel businesses, and we believe that the two portions of our business will benefit from each other while providing us both higher long-term growth rates and scale that will benefit our shareholders."
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 related to our acquisitions and without certain tax adjustments in 2017 related to the adoption of the 2017 Tax Cuts and Jobs Act (the "2017 Tax Act").
This non-GAAP information presents the Company's financial results for the fourth quarter and full year 2018 excluding the non-recurring transaction expenses for the Jack Wolfskin acquisition. This non-GAAP information also presents the Company's financial results for the fourth quarter and full year 2017 excluding the non-recurring transaction and transition expenses for the OGIO and TravisMathew acquisitions and certain tax adjustments related to the 2017 Tax Act which collectively resulted in a net additional
The Company also provided information regarding its earnings before interest, taxes, depreciation and amortization expense, and the non-recurring OGIO, TravisMathew and Jack Wolfskin transaction and transition expenses ("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 2018 Financial Results
The Company announced the following GAAP and non-GAAP financial results for full year 2018 (in millions, except gross margin and EPS):
2018 RESULTS (GAAP) |
NON-GAAP PRESENTATION |
||||||
2018 |
2017 |
Change |
2018 |
2017 |
Change |
||
Net Sales |
$1,243 |
$1,049 |
$194 |
$1,243 |
$1,049 |
$194 |
|
Gross Profit Gross Margin |
$578 46.5% |
$480 45.8% |
$98 70 bps |
$578 46.5% |
$483 46.0% |
$95 50 bps |
|
Operating Expenses |
$450 |
$402 |
$48 |
$446 |
$393 |
$53 |
|
Operating Income |
$128 |
$79 |
$49 |
$132 |
$90 |
$42 |
|
Income Tax Provision/(Benefit) |
$26 |
$26 |
$0 |
$26 |
$27 |
($1) |
|
Net Income |
$105 |
$41 |
$64 |
$104 |
$51 |
$53 |
|
Diluted EPS |
$1.08 |
$0.42 |
$0.66 |
$1.07 |
$0.53 |
$0.54 |
2018 |
2017 |
Change |
|
Adjusted EBITDA |
$155 |
$100 |
$55 |
For full year 2018, the Company's net sales increased
For full year 2018, the Company's gross margin increased to 46.5% compared to 45.8% in 2017. The 70 basis point increase was primarily due to a favorable shift in product mix toward the higher margin TravisMathew business combined with overall higher average selling prices, partially offset by higher product costs due to more technologically advanced products.
Operating expenses increased
For 2018, earnings per share was
Summary of Fourth Quarter 2018 Financial Results
The Company announced the following GAAP and non-GAAP financial results for the fourth quarter of 2018 (in millions, except gross margin and EPS):
2018 RESULTS (GAAP) |
NON-GAAP PRESENTATION |
||||||
Q4 |
Q4 |
Change |
Q4 2018 |
Q4 2017 |
Change |
||
Net Sales |
$181 |
$192 |
($11) |
$181 |
$192 |
($11) |
|
Gross Profit Gross Margin |
$70 38.7% |
$80 41.6% |
($10) (290) bps |
$70 38.7% |
$81 42.4% |
($11) (370) bps |
|
Operating Expenses |
$113 |
$100 |
$13 |
$110 |
$100 |
$10 |
|
Operating Income/(Loss) |
($43) |
($20) |
($23) |
($40) |
($19) |
($21) |
|
Income Tax Provision/(Benefit) |
($10) |
($4) |
($6) |
($10) |
($7) |
($3) |
|
Net Income/(Loss) |
($28) |
($19) |
($9) |
($30) |
($15) |
($15) |
|
Diluted EPS |
($0.30) |
($0.20) |
($0.10) |
($0.32) |
($0.15) |
($0.17) |
Q4 2018 |
Q4 2017 |
Change |
|
Adjusted EBITDA |
($35) |
($15) |
($20) |
For the fourth quarter of 2018, the Company's net sales decreased
For the fourth quarter of 2018, the Company's gross margin was 38.7% compared to fourth quarter 2017 gross margin of 41.6%. The 290 basis point decrease was primarily due to the overall decrease in sales volume as referenced above as well as higher product costs due to more technologically advanced products in the 2018 product line.
Operating expenses increased
Fourth quarter 2018 loss per share was
Business Outlook for 2019
Basis for Full Year 2019 Non-GAAP Estimates. The Company is assuming that overall market conditions will be flat to slightly up in 2019 compared to 2018. The Company expects sales in its golf equipment business to grow faster than the market with low to mid-single digit growth, and double digit sales growth in its OGIO and TravisMathew brands and with Jack Wolfskin performing consistent with the sales expectations the Company previously announced.
The Company is still in the process of determining the amount of non-cash purchase accounting adjustments for the Jack Wolfskin transaction. The Company currently estimates that these non-cash adjustments will have a negative impact on 2019 earnings per share in the amount of
The Company's non-GAAP guidance for 2019 excludes the impact of the purchase accounting related to the Jack Wolfskin, TravisMathew and OGIO acquisitions as well as
Full Year 2019
(in millions, except EPS):
2019 |
2018* |
|
Net Sales |
$1,670 - $1,700 |
$1,243 |
Gross Margin |
47.0% |
46.5% |
Operating Expenses |
$630 |
$445 |
Earnings Per Share |
$0.93 - $1.03 |
$1.08 |
* For purposes of this presentation, the 2018 Non-GAAP Adjusted Results exclude approximately $1 million ($0.01 per share) of purchase accounting amortization for the OGIO and Travis Mathew acquisitions. Due to immateriality, the Company did not previously exclude these items. |
2019 |
2018* |
|
Adjusted EBITDA |
$200 - $215 |
$168 |
*This presentation of Adjusted EBITDA also excludes non-cash stock compensation expense. |
The Company estimates full year 2019 net sales growth of 34% - 37%. The increase is driven by 4% - 6% growth in the core golf equipment, apparel and accessories business with the balance coming from the addition of the Jack Wolfskin net sales. This assumes a flat to slightly improving overall golf market and no material change in foreign currency exchange rates, which are expected to have a negative
The Company estimates that its 2019 gross margin will be approximately 50 basis points higher than 2018. This increase is being driven by continued pricing opportunities as well as a positive mix benefit of the TravisMathew and Jack Wolfskin businesses, which generally have higher gross margins than the Company's golf equipment business, partially offset by the negative impact of changes in foreign currency rates and anticipated tariff rates.
The Company estimates that its 2019 operating expenses will be approximately
The Company estimates full year 2019 earnings per share of
The Company estimates full year 2019 Adjusted EBITDA growth of 19% - 28% when compared to 2018. This increase is driven by growth in the core business and an estimated additional
First Quarter and First Half 2019
Basis for First Quarter and First Half 2019 Non-GAAP Estimates. In order to make the 2019 guidance more comparable to 2018, as discussed above, the Company has presented 2019 first quarter and first half guidance, as well as the comparable periods in 2018, on a non-GAAP basis. The non-GAAP presentation excludes non-cash purchase accounting amortization and non-recurring transaction and transition expenses related to the TravisMathew, OGIO, and Jack Wolfskin acquisitions in the amounts of
(in millions, except EPS):
NON-GAAP |
||||
2019 First Quarter |
2018 First Quarter |
2019 First Half Estimate |
2018 First Half Results |
|
Net Sales |
$498 - $508 |
$403 |
$928 - $948 |
$800 |
Earnings Per Share |
$0.45 - $0.49 |
$0.65 |
$0.71 - $0.78 |
$1.28 |
Adjusted EBITDA |
$79 - $83 |
$89 |
$132 - $141 |
$178 |
The decrease in the estimated earnings and Adjusted EBITDA for the first quarter and first half of 2019 compared to the same periods in the prior year reflect the intra-year timing of the Company's earnings. In 2019, a greater portion of the earnings are anticipated to occur in the second half of the year as compared to 2018 due to (1) the seasonality of the Jack Wolfskin business which generally results in only a nominal operating profit in the first quarter and an operating loss for the second quarter, (2) more golf equipment new product launches in the second half of 2019 and less in the second quarter of 2019 compared to the same periods in 2018, (3) the negative impact of changes in foreign currency exchange rates in the first half of 2019 compared to 2018, and (4) the timing of the incremental investments in 2019 which are weighted more heavily to the first half.
Conference Call and Webcast
The Company will be holding a conference call at
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
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, TravisMathew and Jack Wolfskin transaction and transition expenses.
Other Adjustments. The Company presents certain of its financial results excluding the non-recurring OGIO, TravisMathew and Jack Wolfskin transaction and transition expenses.
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 2019 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, TravisMathew and Jack Wolfskin acquisitions, are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. The words "believe," "expect," "estimate," "could," "should," "intend," "may," "plan," "seek," "anticipate," "project" and similar expressions, among others, generally identify forward-looking statements, which speak only as of the date the statements were made and are not guarantees of future performance. 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, TravisMathew and Jack Wolfskin businesses or implementing the Company's growth strategy generally; the Company's ability to successfully integrate, operate and expand the retail stores of the acquired TravisMathew and Jack Wolfskin businesses, 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
About
Contacts: |
Brian Lynch |
Patrick Burke |
|
(760) 931-1771 |
CALLAWAY GOLF COMPANY |
|||||||||
CONSOLIDATED BALANCE SHEETS |
|||||||||
(Unaudited) |
|||||||||
(In thousands) |
|||||||||
December 31, |
December 31, |
||||||||
ASSETS |
|||||||||
Current assets: |
|||||||||
Cash and cash equivalents |
$ |
63,981 |
$ |
85,674 |
|||||
Accounts receivable, net |
71,374 |
94,725 |
|||||||
Inventories |
338,057 |
262,486 |
|||||||
Other current assets |
51,494 |
23,099 |
|||||||
Total current assets |
524,906 |
465,984 |
|||||||
Property, plant and equipment, net |
88,472 |
70,227 |
|||||||
Intangible assets, net |
280,508 |
282,187 |
|||||||
Investment in golf-related ventures |
72,238 |
70,495 |
|||||||
Deferred taxes, net |
75,079 |
91,398 |
|||||||
Other assets |
11,741 |
10,866 |
|||||||
Total assets |
$ |
1,052,944 |
$ |
991,157 |
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Current liabilities: |
|||||||||
Accounts payable and accrued expenses |
$ |
208,653 |
$ |
176,127 |
|||||
Accrued employee compensation and benefits |
43,172 |
40,173 |
|||||||
Asset-based credit facilities |
40,300 |
87,755 |
|||||||
Accrued warranty expense |
7,610 |
6,657 |
|||||||
Other current liabilities |
2,411 |
2,367 |
|||||||
Income tax liability |
1,091 |
1,295 |
|||||||
Total current liabilities |
303,237 |
314,374 |
|||||||
Long-term liabilities |
15,399 |
17,408 |
|||||||
Total Callaway Golf Company shareholders' equity |
724,574 |
649,631 |
|||||||
Non-controlling interest in consolidated entity |
9,734 |
9,744 |
|||||||
Total liabilities and shareholders' equity |
$ |
1,052,944 |
$ |
991,157 |
CALLAWAY GOLF COMPANY |
|||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(Unaudited) |
|||||||
(In thousands, except per share data) |
|||||||
Three Months Ended |
|||||||
2018 |
2017 |
||||||
Net sales |
$ |
180,678 |
$ |
191,657 |
|||
Cost of sales |
110,707 |
111,991 |
|||||
Gross profit |
69,971 |
79,666 |
|||||
Operating expenses: |
|||||||
Selling |
73,883 |
65,272 |
|||||
General and administrative |
27,458 |
25,177 |
|||||
Research and development |
11,191 |
9,669 |
|||||
Total operating expenses |
112,532 |
100,118 |
|||||
Loss from operations |
(42,561) |
(20,452) |
|||||
Other income (expense), net |
4,627 |
(2,678) |
|||||
Loss before income taxes |
(37,934) |
(23,130) |
|||||
Income tax benefit |
(9,783) |
(4,354) |
|||||
Net loss |
(28,151) |
(18,776) |
|||||
Less: Net income attributable to non-controlling interests |
348 |
610 |
|||||
Net loss attributable to Callaway Golf Company |
$ |
(28,499) |
$ |
(19,386) |
|||
Loss per common share: |
|||||||
Basic |
($0.30) |
($0.20) |
|||||
Diluted |
($0.30) |
($0.20) |
|||||
Weighted-average common shares outstanding: |
|||||||
Basic |
94,505 |
94,573 |
|||||
Diluted |
94,505 |
94,573 |
|||||
Year Ended December 31, |
|||||||
2018 |
2017 |
||||||
Net sales |
$ |
1,242,834 |
$ |
1,048,736 |
|||
Cost of sales |
664,465 |
568,288 |
|||||
Gross profit |
578,369 |
480,448 |
|||||
Operating expenses: |
|||||||
Selling |
308,709 |
270,890 |
|||||
General and administrative |
100,466 |
94,153 |
|||||
Research and development |
40,752 |
36,568 |
|||||
Total operating expenses |
449,927 |
401,611 |
|||||
Income from operations |
128,442 |
78,837 |
|||||
Other income/(expense), net |
2,830 |
(10,782) |
|||||
Income before income taxes |
131,272 |
68,055 |
|||||
Income tax provision |
26,018 |
26,388 |
|||||
Net income |
105,254 |
41,667 |
|||||
Less: Net income attributable to non-controlling interests |
514 |
861 |
|||||
Net income attributable to Callaway Golf Company |
$ |
104,740 |
$ |
40,806 |
|||
Earnings per common share: |
|||||||
Basic |
$1.11 |
$0.43 |
|||||
Diluted |
$1.08 |
$0.42 |
|||||
Weighted-average common shares outstanding: |
|||||||
Basic |
94,579 |
94,329 |
|||||
Diluted |
97,153 |
96,577 |
CALLAWAY GOLF COMPANY |
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
(Unaudited) |
|||||||
(In thousands) |
|||||||
Year Ended December 31, |
|||||||
2018 |
2017 |
||||||
Cash flows from operating activities: |
|||||||
Net income |
$ |
105,254 |
$ |
41,667 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization |
19,948 |
17,605 |
|||||
Inventory step-up |
— |
3,112 |
|||||
Deferred taxes, net |
21,705 |
24,594 |
|||||
Non-cash share-based compensation |
13,530 |
12,647 |
|||||
(Gain)/loss on disposal of long-lived assets |
(13) |
1,490 |
|||||
Unrealized (gains)/losses on foreign currency hedges |
(4,585) |
1,023 |
|||||
Changes in assets and liabilities |
(63,557) |
15,561 |
|||||
Net cash provided by operating activities |
92,282 |
117,699 |
|||||
Cash flows from investing activities: |
|||||||
Capital expenditures |
(36,825) |
(26,203) |
|||||
Acquisitions, net of cash acquired |
— |
(183,478) |
|||||
Proceeds from sales of property and equipment |
43 |
587 |
|||||
Investments in golf related ventures |
(1,743) |
(21,499) |
|||||
Net cash used in investing activities |
(38,525) |
(230,593) |
|||||
Cash flows from financing activities: |
|||||||
(Repayments of) proceeds from credit facilities, net |
(47,455) |
75,789 |
|||||
(Repayments of) proceeds from long-term debt |
(2,186) |
11,815 |
|||||
Exercise of stock options |
1,636 |
5,362 |
|||||
Distributions to non-controlling interests |
(821) |
(974) |
|||||
Credit facility amendment costs |
— |
(2,246) |
|||||
Dividends paid, net |
(3,788) |
(3,773) |
|||||
Acquisition of treasury stock |
(22,456) |
(16,617) |
|||||
Net cash (used in) provided by financing activities |
(75,070) |
69,356 |
|||||
Effect of exchange rate changes on cash and cash equivalents |
(380) |
3,237 |
|||||
Net decrease in cash and cash equivalents |
(21,693) |
(40,301) |
|||||
Cash and cash equivalents at beginning of period |
85,674 |
125,975 |
|||||
Cash and cash equivalents at end of period |
$ |
63,981 |
$ |
85,674 |
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 |
Growth/(Decline) |
Non-GAAP |
Year Ended |
Growth/(Decline) |
Non-GAAP |
||||||||||||||||||||||||||||||
2018 |
2017 |
Dollars |
Percent |
Percent |
2018 |
2017 |
Dollars |
Percent |
Percent |
||||||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||||||||
Woods |
$ |
29,279 |
$ |
45,214 |
$ |
(15,935) |
(35.2) |
% |
(34.5) |
% |
$ |
304,459 |
$ |
307,865 |
$ |
(3,406) |
(1.1) |
% |
(2.6) |
% |
|||||||||||||||
Irons |
45,097 |
48,454 |
(3,357) |
(6.9) |
% |
(6.1) |
% |
316,463 |
250,636 |
65,827 |
26.3 |
% |
24.9 |
% |
|||||||||||||||||||||
Putters |
10,278 |
13,433 |
(3,155) |
(23.5) |
% |
(22.9) |
% |
96,371 |
84,595 |
11,776 |
13.9 |
% |
11.9 |
% |
|||||||||||||||||||||
Golf balls |
30,189 |
26,485 |
3,704 |
14.0 |
% |
15.0 |
% |
195,654 |
162,546 |
33,108 |
20.4 |
% |
19.4 |
% |
|||||||||||||||||||||
Gear/Accessories/Other |
65,835 |
58,071 |
7,764 |
13.4 |
% |
14.0 |
% |
329,887 |
243,094 |
86,793 |
35.7 |
% |
34.5 |
% |
|||||||||||||||||||||
$ |
180,678 |
$ |
191,657 |
$ |
(10,979) |
(5.7) |
% |
(5.0) |
% |
$ |
1,242,834 |
$ |
1,048,736 |
$ |
194,098 |
18.5 |
% |
17.2 |
% |
||||||||||||||||
(1) Calculated by applying 2017 exchange rates to 2018 reported sales in regions outside the U.S |
|||||||||||||||||||||||||||||||||||
Net Sales by Region |
Net Sales by Region |
||||||||||||||||||||||||||||||||||
Three Months |
Growth/(Decline) |
Non-GAAP |
Year Ended |
Growth |
Non-GAAP |
||||||||||||||||||||||||||||||
2018 |
2017 |
Dollars |
Percent |
Percent |
2018 |
2017(2) |
Dollars |
Percent |
Percent |
||||||||||||||||||||||||||
Net Sales |
|||||||||||||||||||||||||||||||||||
United States |
$ |
97,564 |
$ |
94,313 |
$ |
3,251 |
3.4 |
% |
3.4 |
% |
$ |
706,332 |
$ |
564,648 |
$ |
141,684 |
25.1 |
% |
25.1 |
% |
|||||||||||||||
Europe |
18,989 |
20,948 |
(1,959) |
(9.4) |
% |
(6.4) |
% |
149,602 |
140,947 |
8,655 |
6.1 |
% |
1.1 |
% |
|||||||||||||||||||||
Japan |
40,332 |
51,900 |
(11,568) |
(22.3) |
% |
(22.4) |
% |
223,707 |
199,372 |
24,335 |
12.2 |
% |
10.0 |
% |
|||||||||||||||||||||
Rest of Asia |
13,314 |
13,578 |
(264) |
(1.9) |
% |
— |
% |
92,026 |
76,530 |
15,496 |
20.2 |
% |
16.9 |
% |
|||||||||||||||||||||
Other foreign countries |
10,479 |
10,918 |
(439) |
(4.0) |
% |
1.4 |
% |
71,167 |
67,239 |
3,928 |
5.8 |
% |
5.5 |
% |
|||||||||||||||||||||
$ |
180,678 |
$ |
191,657 |
$ |
(10,979) |
(5.7) |
% |
(5.0) |
% |
$ |
1,242,834 |
$ |
1,048,736 |
$ |
194,098 |
18.5 |
% |
17.2 |
% |
||||||||||||||||
(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 current year presentation of regional sales related to OGIO-branded products |
|||||||||||||||||||||||||||||||||||
Operating Segment Information |
Operating Segment Information |
||||||||||||||||||||||||||||||||||
Three Months |
Growth/(Decline) |
Year Ended |
Growth |
||||||||||||||||||||||||||||||||
2018 |
2017 |
Dollars |
Percent |
2018 |
2017 |
Dollars |
Percent |
||||||||||||||||||||||||||||
Net Sales |
|||||||||||||||||||||||||||||||||||
Golf Club |
$ |
84,654 |
$ |
107,101 |
$ |
(22,447) |
(21.0) |
% |
$ |
717,293 |
$ |
643,096 |
$ |
74,197 |
11.5 |
% |
|||||||||||||||||||
Golf Ball |
30,189 |
26,484 |
3,705 |
14.0 |
% |
195,654 |
162,546 |
33,108 |
20.4 |
% |
|||||||||||||||||||||||||
Gear/Accessories/Other |
65,835 |
58,072 |
7,763 |
13.4 |
% |
329,887 |
243,094 |
86,793 |
35.7 |
% |
|||||||||||||||||||||||||
$ |
180,678 |
$ |
191,657 |
$ |
(10,979) |
(5.7) |
% |
$ |
1,242,834 |
$ |
1,048,736 |
$ |
194,098 |
18.5 |
% |
||||||||||||||||||||
Income (loss) before income taxes: |
|||||||||||||||||||||||||||||||||||
Golf clubs |
$ |
(26,748) |
$ |
(7,294) |
$ |
(19,454) |
(266.7) |
% |
$ |
104,177 |
$ |
77,018 |
$ |
27,159 |
35.3 |
% |
|||||||||||||||||||
Golf balls |
(2,127) |
(646) |
(1,481) |
229.3 |
% |
27,887 |
26,854 |
1,033 |
3.8 |
% |
|||||||||||||||||||||||||
Gear/Accessories/Other |
3,732 |
3,209 |
523 |
16.3 |
% |
56,620 |
30,631 |
25,989 |
84.8 |
% |
|||||||||||||||||||||||||
Reconciling items(1) |
(12,791) |
(18,399) |
5,608 |
30.5 |
% |
(57,412) |
(66,448) |
9,036 |
13.6 |
% |
|||||||||||||||||||||||||
$ |
(37,934) |
$ |
(23,130) |
$ |
(14,804) |
(64.0) |
% |
$ |
131,272 |
$ |
68,055 |
$ |
63,217 |
92.9 |
% |
||||||||||||||||||||
(1) Represents corporate general and administrative expenses and other income (expense) not utilized by management in determining segment profitability |
CALLAWAY GOLF COMPANY |
|||||||||||||||||||||||||||
Supplemental Financial Information and Non-GAAP Reconciliation |
|||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||
(In thousands, except per share data) |
|||||||||||||||||||||||||||
Three Months Ended December 31, 2018 |
Three Months Ended December 31, 2017 |
||||||||||||||||||||||||||
Total As |
Acquisition |
Non-GAAP |
Total As |
Acquisition |
Non-Cash |
Non-GAAP |
|||||||||||||||||||||
Net sales |
$ |
180,678 |
$ |
— |
$ |
180,678 |
$ |
191,657 |
$ |
— |
$ |
— |
$ |
191,657 |
|||||||||||||
Gross profit |
69,971 |
— |
69,971 |
79,666 |
(1,641) |
— |
81,307 |
||||||||||||||||||||
% of sales |
38.7 |
% |
— |
38.7 |
% |
41.6 |
% |
— |
— |
42.4 |
% |
||||||||||||||||
Operating expenses |
112,532 |
2,140 |
110,392 |
100,118 |
36 |
— |
100,082 |
||||||||||||||||||||
Loss from operations |
(42,561) |
(2,140) |
(40,421) |
(20,452) |
(1,677) |
— |
(18,775) |
||||||||||||||||||||
Other income (expense), net |
4,627 |
4,409 |
218 |
(2,678) |
— |
— |
(2,678) |
||||||||||||||||||||
(Loss) income before income taxes |
(37,934) |
2,269 |
(40,203) |
(23,130) |
(1,677) |
— |
(21,453) |
||||||||||||||||||||
Income tax (benefit) provision |
(9,783) |
522 |
(10,305) |
(4,354) |
(886) |
3,394 |
(6,862) |
||||||||||||||||||||
Net income (loss) |
(28,151) |
1,747 |
(29,898) |
(18,776) |
(791) |
(3,394) |
(14,591) |
||||||||||||||||||||
Less: Net income attributable to non-controlling interests |
348 |
— |
348 |
610 |
— |
— |
610 |
||||||||||||||||||||
Net income (loss) attributable to Callaway Golf Company |
$ |
(28,499) |
$ |
1,747 |
$ |
(30,246) |
$ |
(19,386) |
$ |
(791) |
$ |
(3,394) |
$ |
(15,201) |
|||||||||||||
Diluted earnings (loss) per share: |
($0.30) |
$0.02 |
($0.32) |
($0.20) |
($0.01) |
($0.04) |
($0.15) |
||||||||||||||||||||
Weighted-average shares outstanding: |
94,505 |
94,505 |
94,505 |
94,573 |
94,573 |
94,573 |
94,573 |
||||||||||||||||||||
(1) Represents non-recurring costs associated with the acquisition of Jack Wolfskin in January 2019 |
|||||||||||||||||||||||||||
(2) Represents non-recurring costs associated with the acquisitions of Ogio International, Inc. in January 2017, and TravisMathew in August 2017 |
|||||||||||||||||||||||||||
(3) 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 |
|||||||||||||||||||||||||||
Year Ended December 31, 2018 |
Year Ended December 31, 2017 |
||||||||||||||||||||||||||
Total As |
Acquisition |
Non-GAAP |
Total As |
Acquisition |
Non-Cash |
Non-GAAP |
|||||||||||||||||||||
Net sales |
$ |
1,242,834 |
$ |
— |
$ |
1,242,834 |
$ |
1,048,736 |
$ |
— |
$ |
— |
$ |
1,048,736 |
|||||||||||||
Gross profit |
578,369 |
— |
578,369 |
480,448 |
(2,439) |
— |
482,887 |
||||||||||||||||||||
% of sales |
46.5 |
% |
— |
46.5 |
% |
45.8 |
% |
— |
— |
46.0 |
% |
||||||||||||||||
Operating expenses |
449,927 |
3,661 |
446,266 |
401,611 |
8,825 |
— |
392,786 |
||||||||||||||||||||
Income (loss) from operations |
128,442 |
(3,661) |
132,103 |
78,837 |
(11,264) |
— |
90,101 |
||||||||||||||||||||
Other income (expense), net |
2,830 |
4,409 |
(1,579) |
(10,782) |
— |
— |
(10,782) |
||||||||||||||||||||
Income (loss) before income taxes |
131,272 |
748 |
130,524 |
68,055 |
(11,264) |
— |
79,319 |
||||||||||||||||||||
Income tax provision (benefit) |
26,018 |
172 |
25,846 |
26,388 |
(4,118) |
3,394 |
27,112 |
||||||||||||||||||||
Net income (loss) |
105,254 |
576 |
104,678 |
41,667 |
(7,146) |
(3,394) |
52,207 |
||||||||||||||||||||
Less: Net income attributable to non-controlling interests |
514 |
— |
514 |
861 |
— |
— |
861 |
||||||||||||||||||||
Net income (loss) attributable to Callaway Golf Company |
$ |
104,740 |
$ |
576 |
$ |
104,164 |
$ |
40,806 |
$ |
(7,146) |
$ |
(3,394) |
$ |
51,346 |
|||||||||||||
Diluted earnings (loss) per share: |
$1.08 |
$0.01 |
$1.07 |
$0.42 |
($0.07) |
($0.04) |
$0.53 |
||||||||||||||||||||
Weighted-average shares outstanding: |
97,153 |
97,153 |
97,153 |
96,577 |
96,577 |
96,577 |
96,577 |
||||||||||||||||||||
(1) Represents non-recurring costs associated with the acquisition of Jack Wolfskin in January 2019 |
|||||||||||||||||||||||||||
(2) Represents non-recurring costs associated with the acquisitions of Ogio International, Inc. in January 2017, and TravisMathew in August 2017 |
|||||||||||||||||||||||||||
(3) 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 |
|||||||||||||||||||||||||||||||||||||||
Supplemental Financial Information and Non-GAAP Reconciliation |
|||||||||||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||||||||||
(In thousands, except per share data) |
|||||||||||||||||||||||||||||||||||||||
2018 Trailing Twelve Month Adjusted EBITDA |
2017 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, |
||||||||||||||||||||||||||||||||
2018 |
2018 |
2018 |
2018 |
Total |
2017 |
2017 |
2017 |
2017 |
Total |
||||||||||||||||||||||||||||||
Net income (loss) |
$ |
62,855 |
$ |
60,867 |
$ |
9,517 |
$ |
(28,499) |
$ |
104,740 |
$ |
25,689 |
$ |
31,443 |
$ |
3,060 |
$ |
(19,386) |
$ |
40,806 |
|||||||||||||||||||
Interest expense, net |
1,528 |
1,661 |
1,056 |
704 |
4,949 |
715 |
550 |
642 |
2,004 |
3,911 |
|||||||||||||||||||||||||||||
Income tax provision (benefit) |
17,219 |
17,247 |
1,335 |
(9,783) |
26,018 |
13,206 |
16,050 |
1,486 |
(4,354) |
26,388 |
|||||||||||||||||||||||||||||
Depreciation and amortization expense |
4,737 |
5,029 |
4,996 |
5,186 |
19,948 |
4,319 |
4,178 |
4,309 |
4,799 |
17,605 |
|||||||||||||||||||||||||||||
EBITDA |
$ |
86,339 |
$ |
84,804 |
$ |
16,904 |
$ |
(32,392) |
$ |
155,655 |
$ |
43,929 |
$ |
52,221 |
$ |
9,497 |
$ |
(16,937) |
$ |
88,710 |
|||||||||||||||||||
Jack Wolfskin net acquisition costs/(gains) |
— |
— |
1,521 |
(2,269) |
(748) |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
OGIO and TravisMathew acquisition costs |
— |
— |
— |
— |
— |
3,956 |
2,254 |
3,377 |
1,677 |
11,264 |
|||||||||||||||||||||||||||||
Adjusted EBITDA |
$ |
86,339 |
$ |
84,804 |
$ |
18,425 |
$ |
(34,661) |
$ |
154,907 |
$ |
47,885 |
$ |
54,475 |
$ |
12,874 |
$ |
(15,260) |
$ |
99,974 |
|||||||||||||||||||
Non-cash stock compensation expense |
2,999 |
3,465 |
3,511 |
3,555 |
13,530 |
3,218 |
2,184 |
4,181 |
3,064 |
12,647 |
|||||||||||||||||||||||||||||
Adjusted EBITDA after non-cash stock compensation |
$ |
89,338 |
$ |
88,269 |
$ |
21,936 |
$ |
(31,106) |
$ |
168,437 |
$ |
51,103 |
$ |
56,659 |
$ |
17,055 |
$ |
(12,196) |
$ |
112,621 |
|||||||||||||||||||
View original content to download multimedia:http://www.prnewswire.com/news-releases/callaway-golf-company-announces-record-net-sales-for-full-year-2018-and-provides-2019-financial-guidance-300791211.html
SOURCE