Callaway Golf Company Announces Third Quarter 2017 Financial Results Including A 30% Increase In Net Sales; Callaway Increases Full Year Net Sales And Earnings Guidance
In the third quarter of 2017, as compared to the same period in 2016, the Company's net sales increased
As a result of this significant increase in sales, as well as a 110 basis point improvement in gross margins, the Company recognized a significant improvement in profitability during the third quarter of 2017. Due to the seasonality of the Company's business, the Company often reports a loss for the third quarter. However, in the third quarter of 2017, the Company reported an
"Our third quarter results continue what has been a tremendous year for Callaway," commented
"Looking forward, we are pleased that our year-to-date performance has allowed us to increase our full year sales and earnings guidance," continued Mr. Brewer. "We also continue to be cautiously optimistic about the golf industry overall, thanks to what we believe are improving fundamentals. Lastly, our brand momentum remains strong and we believe we are the #1 club and # 1 hard goods market share brand in every major region around the world."
GAAP and Non-GAAP Results
In addition to the Company's results prepared in accordance with GAAP, the Company provided information on a non-GAAP basis. The purpose of this non-GAAP presentation is to provide additional information to investors regarding the underlying performance of the Company's business without certain non-recurring items and on a more comparable tax basis as described below.
This non-GAAP information presents the Company's financial results for the third quarter and first nine months of 2017 excluding the non-recurring deal-related expenses for the OGIO and TravisMathew acquisitions.
Additionally, the first nine months presentation of non-GAAP results excludes from the 2016 results a gain of
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 Third Quarter 2017 Financial Results
The Company announced the following GAAP and non-GAAP financial results for the third quarter of 2017 (in millions, except gross margin and EPS):
2017 RESULTS (GAAP) |
NON-GAAP PRESENTATION |
||||||
Q3 |
Q3 |
Change |
Q3 2017 |
Q3 2016 |
Change |
||
Net Sales |
$244 |
$188 |
$56 |
$244 |
$188 |
$56 |
|
Gross Profit |
$105 |
$79 |
$26 |
$106 |
$79 |
$27 |
|
Operating Expenses |
$99 |
$84 |
$15 |
$96 |
$84 |
$12 |
|
Operating Income/(Loss) |
$6 |
($5) |
$11 |
$9 |
($5) |
$14 |
|
Income Tax Provision |
$1 |
$1 |
$0 |
$3 |
($2) |
$5 |
|
Net Income/(Loss) |
$3 |
($6) |
$9 |
$5 |
($3) |
$8 |
|
Diluted EPS |
$0.03 |
($0.06) |
$0.09 |
$0.05 |
($0.03) |
$0.08 |
|
Q3 2017 |
Q3 2016 |
Change |
|||||
Adjusted EBITDA |
$13 |
$0 |
$13 |
For the third quarter of 2017, the Company's net sales increased
For the third quarter of 2017, the Company's gross margin was 43.1% compared to third quarter 2016 gross margin of 42.0%. The 110 basis point increase was primarily due to a favorable shift in product mix toward the higher margin EPIC woods and irons combined with overall higher average selling prices.
Operating expenses increased
Third quarter 2017 earnings per share was
Summary of First Nine Months 2017 Financial Results
The Company announced the following GAAP and non-GAAP financial results for the first nine months of 2017 (in millions, except gross margin and EPS):
2017 RESULTS (GAAP) |
NON-GAAP PRESENTATION |
||||||
Q3 YTD |
Q3 YTD |
Change |
Q3 YTD 2017 |
Q3 YTD 2016 |
Change |
||
Net Sales |
$857 |
$707 |
$150 |
$857 |
$707 |
$150 |
|
Gross Profit |
$401 |
$322 |
$79 |
$402 |
$322 |
$80 |
|
Operating Expenses |
$301 |
$261 |
$40 |
$293 |
$261 |
$32 |
|
Operating Income |
$99 |
$61 |
$38 |
$109 |
$61 |
$48 |
|
Income Tax Provision |
$31 |
$5 |
$26 |
$34 |
$21 |
$13 |
|
Net Income |
$60 |
$67 |
($7) |
$67 |
$33 |
$34 |
|
Diluted EPS |
$0.62 |
$0.70 |
($0.08) |
$0.69 |
$0.34 |
$0.35 |
|
Q3 YTD 2017 |
Q3 YTD 2016 |
Change |
|||||
Adjusted EBITDA |
$115 |
$68 |
$47 |
For the first nine months of 2017, the Company's net sales increased
For the first nine months of 2017, the Company's gross margin increased to 46.8% compared to 45.5% for the same period in 2016. The 130 basis point increase was primarily due to a favorable shift in product mix toward the higher margin EPIC woods and irons combined with overall higher average selling prices, less discounting and lower promotional activity.
Operating expenses increased
The first nine months 2017 earnings per share was
Business Outlook for 2017
Basis for 2017 Non-GAAP Estimates. The Company's 2017 non-GAAP estimates exclude non-recurring deal-related expenses for the TravisMathew and OGIO acquisitions, which are estimated to be approximately
Basis for 2016 Pro Forma Results. In order to make the 2017 guidance more comparable to 2016, as discussed above, the Company has presented 2016 results on a pro forma basis by excluding from 2016 the prior
Given the Company's strong financial performance during the third quarter of 2017 and the closing of the TravisMathew acquisition, the Company is increasing its full year financial guidance as follows (in millions, except gross margin and EPS):
Full Year 2017 |
Revised 2017 |
Revised 2017 |
August 3, 2017 |
2016 |
Net Sales |
$1,030 - $1,040 |
$1,030 - $1,040 |
$980 - $995 |
$871 |
Gross Margin |
45.6% |
45.8% |
45.8% |
44.2% |
Operating Expenses |
$400 |
$390 |
381 |
$341 |
Earnings Per Share |
$0.39 - $0.43 |
$0.47 - $0.51 |
$0.40 - $0.45 |
$0.24 |
** This guidance was provided pre-acquisition and it did not include any TravisMathew results. Upon acquiring TravisMathew, the Company announced that TravisMathew was expected to provide in 2017 an additional $15 million in sales and would be $0.01 dilutive. |
The Company currently estimates full year 2017 net sales of
The Company currently estimates that its 2017 gross margin will be in-line with the prior estimate. The Company estimates that its 2017 non-GAAP operating expenses will be
The Company increased its 2017 non-GAAP earnings per share guidance to
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 and TravisMathew deal-related expenses and the second quarter 2016 gain realized from the sale of a small portion of the Company's Topgolf investment.
Other Adjustments. The Company presents certain of its financial results (i) excluding tax benefits received from the reversal of a significant portion of its deferred tax valuation allowance, (ii) excluding gains from the sale of a small portion of its Topgolf investment, (iii) excluding the non-recurring OGIO and TravisMathew deal-related expenses and (iv) by applying an assumed estimated statutory tax rate of 38.5% to interim period results for 2016.
In addition, the Company has included in the schedules to this release a reconciliation of certain non-GAAP information to the most directly comparable GAAP information. The non-GAAP information presented in this release and related schedules should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP. The non-GAAP information may also be inconsistent with the manner in which similar measures are derived or used by other companies. Management uses such non-GAAP information for financial and operational decision-making purposes and as a means to evaluate period-over-period comparisons and in forecasting the Company's business going forward. Management believes that the presentation of such non-GAAP information, when considered in conjunction with the most directly comparable GAAP information, provides additional useful comparative information for investors in their assessment of the underlying performance of the Company's business without regard to these items. The Company has provided reconciling information in the attached schedules.
Forward-Looking Statements
Statements used in this press release that relate to future plans, events, financial results, performance or prospects, including statements relating to the Company's estimated 2017 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 unfavorable changes in U.S. trade, tax or other policies, including 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
About
Through an unwavering commitment to innovation,
Contacts: |
Brian Lynch |
Patrick Burke |
|
(760) 931-1771 |
CALLAWAY GOLF COMPANY |
|||||||||
CONSOLIDATED CONDENSED BALANCE SHEETS |
|||||||||
(Unaudited) |
|||||||||
(In thousands) |
|||||||||
September 30, |
December 31, |
||||||||
ASSETS |
|||||||||
Current assets: |
|||||||||
Cash and cash equivalents |
$ |
82,021 |
$ |
125,975 |
|||||
Accounts receivable, net |
152,420 |
127,863 |
|||||||
Inventories |
186,585 |
189,400 |
|||||||
Other current assets |
25,575 |
17,187 |
|||||||
Total current assets |
446,601 |
460,425 |
|||||||
Property, plant and equipment, net |
65,906 |
54,475 |
|||||||
Intangible assets, net |
280,442 |
114,324 |
|||||||
Deferred taxes, net |
83,149 |
114,707 |
|||||||
Investment in golf-related venture |
50,495 |
48,997 |
|||||||
Other assets |
9,390 |
8,354 |
|||||||
Total assets |
$ |
935,983 |
$ |
801,282 |
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Current liabilities: |
|||||||||
Accounts payable and accrued expenses |
$ |
140,572 |
$ |
132,521 |
|||||
Accrued employee compensation and benefits |
34,830 |
32,568 |
|||||||
Asset-based credit facilities |
70,618 |
11,966 |
|||||||
Accrued warranty expense |
7,550 |
5,395 |
|||||||
Income tax liability |
3,552 |
4,404 |
|||||||
Total current liabilities |
257,122 |
186,854 |
|||||||
Long-term liabilities |
6,709 |
5,828 |
|||||||
Total Callaway Golf Company shareholders' equity |
663,005 |
598,906 |
|||||||
Non-controlling interest in consolidated entity |
9,147 |
9,694 |
|||||||
Total liabilities and shareholders' equity |
$ |
935,983 |
$ |
801,282 |
CALLAWAY GOLF COMPANY |
|||||||
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS |
|||||||
(Unaudited) |
|||||||
(In thousands, except per share data) |
|||||||
Three Months Ended |
|||||||
2017 |
2016 |
||||||
Net sales |
$ |
243,604 |
$ |
187,850 |
|||
Cost of sales |
138,702 |
108,975 |
|||||
Gross profit |
104,902 |
78,875 |
|||||
Operating expenses: |
|||||||
Selling |
65,754 |
55,869 |
|||||
General and administrative |
23,957 |
19,851 |
|||||
Research and development |
9,154 |
8,420 |
|||||
Total operating expenses |
98,865 |
84,140 |
|||||
Income (loss) from operations |
6,037 |
(5,265) |
|||||
Other income (expense), net |
(1,462) |
820 |
|||||
Income (loss) before income taxes |
4,575 |
(4,445) |
|||||
Income tax provision |
1,486 |
1,294 |
|||||
Net income (loss) |
3,089 |
(5,739) |
|||||
Less: Net income attributable to non-controlling interest |
29 |
127 |
|||||
Net income (loss) attributable to Callaway Golf Company |
$ |
3,060 |
$ |
(5,866) |
|||
Earnings (loss) per common share: |
|||||||
Basic |
$ |
0.03 |
$ |
(0.06) |
|||
Diluted |
$ |
0.03 |
$ |
(0.06) |
|||
Weighted-average common shares outstanding: |
|||||||
Basic |
94,450 |
94,081 |
|||||
Diluted |
96,879 |
94,081 |
|||||
Nine Months Ended |
|||||||
2017 |
2016 |
||||||
Net sales |
$ |
857,079 |
$ |
707,497 |
|||
Cost of sales |
456,297 |
385,597 |
|||||
Gross profit |
400,782 |
321,900 |
|||||
Operating expenses: |
|||||||
Selling |
205,618 |
183,543 |
|||||
General and administrative |
68,976 |
52,484 |
|||||
Research and development |
26,899 |
24,942 |
|||||
Total operating expenses |
301,493 |
260,969 |
|||||
Income from operations |
99,289 |
60,931 |
|||||
Gain on sale of investment in golf-related venture |
— |
17,662 |
|||||
Other expense, net |
(8,104) |
(7,205) |
|||||
Income before income taxes |
91,185 |
71,388 |
|||||
Income tax provision |
30,742 |
4,632 |
|||||
Net income |
60,443 |
66,756 |
|||||
Less: Net income attributable to non-controlling interest |
251 |
127 |
|||||
Net income attributable to Callaway Golf Company |
$ |
60,192 |
$ |
66,629 |
|||
Earnings per common share: |
|||||||
Basic |
$ |
0.64 |
$ |
0.71 |
|||
Diluted |
$ |
0.62 |
$ |
0.70 |
|||
Weighted-average common shares outstanding: |
|||||||
Basic |
94,246 |
94,021 |
|||||
Diluted |
96,343 |
95,687 |
CALLAWAY GOLF COMPANY |
|||||||
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW |
|||||||
(Unaudited) |
|||||||
(In thousands) |
|||||||
Nine Months Ended |
|||||||
2017 |
2016 |
||||||
Cash flows from operating activities: |
|||||||
Net income |
$ |
60,443 |
$ |
66,756 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization |
12,806 |
12,541 |
|||||
Inventory step-up from acquisitions |
1,701 |
— |
|||||
Deferred taxes, net |
32,586 |
(370) |
|||||
Share-based compensation |
9,583 |
6,465 |
|||||
Loss (gain) on disposal of long-lived assets and deferred gain amortization |
1,035 |
(117) |
|||||
Gain on sale of investment in golf-related venture |
— |
(17,662) |
|||||
Unrealized loss on foreign currency forward contracts |
1,373 |
2,880 |
|||||
Changes in assets and liabilities |
(8,742) |
15,128 |
|||||
Net cash provided by operating activities |
110,785 |
85,621 |
|||||
Cash flows from investing activities: |
|||||||
Acquisition, net of cash acquired |
(181,824) |
— |
|||||
Capital expenditures |
(16,846) |
(12,163) |
|||||
Proceeds from sale of property, plant and equipment |
560 |
20 |
|||||
Proceeds from sale of investment in golf-related ventures |
— |
23,429 |
|||||
Proceeds from note receivable |
— |
3,104 |
|||||
Investments in golf-related venture |
(1,499) |
(1,560) |
|||||
Net cash (used in) provided by investing activities |
(199,609) |
12,830 |
|||||
Cash flows from financing activities: |
|||||||
Proceeds from (repayments of) asset-based credit facilities, net |
58,652 |
(14,969) |
|||||
Acquisition of treasury stock |
(16,479) |
(5,133) |
|||||
Dividends paid |
(2,827) |
(2,822) |
|||||
Exercise of stock options |
4,205 |
2,625 |
|||||
Distribution to non-controlling interest |
(974) |
— |
|||||
Net cash provided by (used in) financing activities |
42,577 |
(20,299) |
|||||
Effect of exchange rate changes on cash and cash equivalents |
2,293 |
(3,325) |
|||||
Net (decrease) increase in cash and cash equivalents |
(43,954) |
74,827 |
|||||
Cash and cash equivalents at beginning of period |
125,975 |
49,801 |
|||||
Cash and cash equivalents at end of period |
$ |
82,021 |
$ |
124,628 |
CALLAWAY GOLF COMPANY |
|||||||||||||||||||||||||||||||
Consolidated Net Sales and Operating Segment Information |
|||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||
(In thousands) |
|||||||||||||||||||||||||||||||
Net Sales by Product Category |
Net Sales by Product Category |
||||||||||||||||||||||||||||||
Three Months Ended |
Growth/(Decline) |
Non-GAAP |
Nine Months Ended |
Growth/(Decline) |
Non-GAAP |
||||||||||||||||||||||||||
2017 |
2016(1) |
Dollars |
Percent |
Percent |
2017 |
2016(1) |
Dollars |
Percent |
Percent |
||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||||
Woods |
$ |
65,846 |
$ |
39,332 |
$ |
26,514 |
67.4% |
70.8% |
$ |
262,697 |
$ |
183,162 |
$ |
79,535 |
43.4% |
45.1% |
|||||||||||||||
Irons |
60,830 |
64,305 |
(3,475) |
-5.4% |
-4.8% |
202,126 |
224,363 |
(22,237) |
-9.9% |
-9.0% |
|||||||||||||||||||||
Putters |
19,437 |
17,591 |
1,846 |
10.5% |
12.0% |
71,172 |
73,215 |
(2,043) |
-2.8% |
-1.8% |
|||||||||||||||||||||
Golf balls |
39,071 |
32,640 |
6,431 |
19.7% |
19.6% |
136,062 |
121,052 |
15,010 |
12.4% |
13.0% |
|||||||||||||||||||||
Gear/Accessories/Other |
58,420 |
33,982 |
24,438 |
71.9% |
76.5% |
185,022 |
105,705 |
79,317 |
75.0% |
77.5% |
|||||||||||||||||||||
$ |
243,604 |
$ |
187,850 |
$ |
55,754 |
29.7% |
31.5% |
$ |
857,079 |
$ |
707,497 |
$ |
149,582 |
21.1% |
22.4% |
||||||||||||||||
(1) The Company changed its operating segments as of January 1, 2017. Accordingly, prior period amounts have been reclassified to conform with the current period presentation. |
|||||||||||||||||||||||||||||||
(2) Calculated by applying 2016 exchange rates to 2017 reported sales in regions outside the U.S. |
|||||||||||||||||||||||||||||||
Net Sales by Region |
Net Sales by Region |
||||||||||||||||||||||||||||||
Three Months Ended |
Growth |
Non-GAAP |
Nine Months Ended |
Growth |
Non-GAAP |
||||||||||||||||||||||||||
2017 |
2016 |
Dollars |
Percent |
Percent |
2017 |
2016 |
Dollars |
Percent |
Percent |
||||||||||||||||||||||
Net Sales |
|||||||||||||||||||||||||||||||
United States |
$ |
123,817 |
$ |
92,943 |
$ |
30,874 |
33.2% |
33.2% |
$ |
472,052 |
$ |
380,173 |
$ |
91,879 |
24.2% |
24.2% |
|||||||||||||||
Europe |
32,470 |
26,347 |
6,123 |
23.2% |
20.5% |
118,566 |
101,171 |
17,395 |
17.2% |
22.4% |
|||||||||||||||||||||
Japan |
53,062 |
41,358 |
11,704 |
28.3% |
38.8% |
147,431 |
121,187 |
26,244 |
21.7% |
25.9% |
|||||||||||||||||||||
Rest of Asia |
20,384 |
15,897 |
4,487 |
28.2% |
29.1% |
62,963 |
51,843 |
11,120 |
21.4% |
19.8% |
|||||||||||||||||||||
Other foreign countries |
13,871 |
11,305 |
2,566 |
22.7% |
20.0% |
56,067 |
53,123 |
2,944 |
5.5% |
4.9% |
|||||||||||||||||||||
$ |
243,604 |
$ |
187,850 |
$ |
55,754 |
29.7% |
31.5% |
$ |
857,079 |
$ |
707,497 |
$ |
149,582 |
21.1% |
22.4% |
||||||||||||||||
(1) Calculated by applying 2016 exchange rates to 2017 reported sales in regions outside the U.S. |
|||||||||||||||||||||||||||||||
Operating Segment Information |
Operating Segment Information |
||||||||||||||||||||||||||||||
Three Months Ended |
Growth |
Nine Months Ended |
Growth |
||||||||||||||||||||||||||||
2017 |
2016(1) |
Dollars |
Percent |
2017 |
2016(1) |
Dollars |
Percent |
||||||||||||||||||||||||
Net Sales |
|||||||||||||||||||||||||||||||
Golf Club |
$ |
146,113 |
$ |
121,228 |
$ |
24,885 |
20.5% |
$ |
535,995 |
$ |
480,740 |
$ |
55,255 |
11.5% |
|||||||||||||||||
Golf Ball |
39,071 |
32,640 |
6,431 |
19.7% |
136,062 |
121,052 |
15,010 |
12.4% |
|||||||||||||||||||||||
Gear/Accessories/Other |
58,420 |
33,982 |
24,438 |
71.9% |
185,022 |
105,705 |
79,317 |
75.0% |
|||||||||||||||||||||||
$ |
243,604 |
$ |
187,850 |
$ |
55,754 |
29.7% |
$ |
857,079 |
$ |
707,497 |
$ |
149,582 |
21.1% |
||||||||||||||||||
Income (loss) before income taxes: |
|||||||||||||||||||||||||||||||
Golf clubs |
$ |
10,420 |
$ |
2,224 |
$ |
8,196 |
368.5% |
$ |
83,818 |
$ |
55,638 |
$ |
28,180 |
50.6% |
|||||||||||||||||
Golf balls |
5,040 |
3,845 |
1,195 |
31.1% |
27,500 |
21,985 |
5,515 |
25.1% |
|||||||||||||||||||||||
Gear/Accessories/Other |
6,420 |
595 |
5,825 |
979.0% |
27,916 |
16,753 |
11,163 |
66.6% |
|||||||||||||||||||||||
Reconciling items(2) |
(17,305) |
(11,109) |
(6,196) |
-55.8% |
(48,049) |
(22,988) |
(25,061) |
-109.0% |
|||||||||||||||||||||||
$ |
4,575 |
$ |
(4,445) |
$ |
9,020 |
202.9% |
$ |
91,185 |
$ |
71,388 |
$ |
19,797 |
27.7% |
||||||||||||||||||
(1) The Company changed its operating segments as of January 1, 2017. Accordingly, prior period amounts have been reclassified to conform with the current period presentation. |
|||||||||||||||||||||||||||||||
(2) Represents corporate general and administrative expenses and other income (expense) not utilized by management in determining segment profitability. |
CALLAWAY GOLF COMPANY |
||||||||||||||||||||||||
Supplemental Financial Information and Non-GAAP Reconciliation |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
(In thousands) |
||||||||||||||||||||||||
Three months ended September 30, 2017 |
Three months ended September 30, 2016 |
|||||||||||||||||||||||
As |
Acquisition |
Non-GAAP |
As |
Non-Cash Tax |
Non-GAAP |
|||||||||||||||||||
Net sales |
$ |
243,604 |
$ |
— |
$ |
243,604 |
$ |
187,850 |
$ |
— |
$ |
187,850 |
||||||||||||
Gross profit |
104,902 |
(798) |
105,700 |
78,875 |
— |
78,875 |
||||||||||||||||||
% of sales |
43.1 |
% |
— |
43.4 |
% |
42.0 |
% |
— |
42.0 |
% |
||||||||||||||
Operating expenses |
98,865 |
2,579 |
96,286 |
84,140 |
— |
84,140 |
||||||||||||||||||
Income (loss) from operations |
6,037 |
(3,377) |
9,414 |
(5,265) |
— |
(5,265) |
||||||||||||||||||
Other income (expense), net |
(1,462) |
— |
(1,462) |
820 |
— |
820 |
||||||||||||||||||
Income (loss) before income taxes |
4,575 |
(3,377) |
7,952 |
(4,445) |
— |
(4,445) |
||||||||||||||||||
Income tax provision (benefit) |
1,486 |
(1,134) |
2,620 |
1,294 |
3,005 |
(1,711) |
||||||||||||||||||
Net income (loss) |
3,089 |
(2,243) |
5,332 |
(5,739) |
(3,005) |
(2,734) |
||||||||||||||||||
Less: Net income attributable to non-controlling interest |
29 |
— |
29 |
127 |
— |
127 |
||||||||||||||||||
Net income (loss) attributable to Callaway Golf Company |
$ |
3,060 |
$ |
(2,243) |
$ |
5,303 |
$ |
(5,866) |
$ |
(3,005) |
$ |
(2,861) |
||||||||||||
Diluted earnings (loss) per share: |
$ |
0.03 |
$ |
(0.02) |
$ |
0.05 |
$ |
(0.06) |
$ |
(0.03) |
$ |
(0.03) |
||||||||||||
Weighted-average shares outstanding: |
96,879 |
96,879 |
96,879 |
94,081 |
94,081 |
94,081 |
(1) |
Represents non-recurring costs associated with the acquisitions of Ogio International, Inc in January 2017, and TravisMathew in August 2017. |
|||||||||||||||||||||||
(2) |
The Company had a valuation allowance on its U.S. deferred tax assets in the third quarter of 2016, which resulted in no federal U.S. tax expense for the quarter. In the fourth quarter of 2016, the Company reversed a significant portion of the valuation allowance and recognized income taxes on its U.S. operations that were retroactive for all of 2016. For comparability to the third quarter of 2017, the Company applied an estimated statutory tax rate of 38.5% to calculate pro-forma results for the third quarter of 2016. |
CALLAWAY GOLF COMPANY |
|||||||||||||||||||||||||||||
Supplemental Financial Information and Non-GAAP Reconciliation |
|||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||
(In thousands) |
|||||||||||||||||||||||||||||
Nine Months Ended September 30, 2017 |
Nine Months Ended September 30, 2016 |
||||||||||||||||||||||||||||
As |
Acquisition |
Non-GAAP |
As Reported |
Non-Cash Tax |
Topgolf |
Non-GAAP |
|||||||||||||||||||||||
Net sales |
$ |
857,079 |
$ |
— |
$ |
857,079 |
$ |
707,497 |
$ |
— |
$ |
— |
$ |
707,497 |
|||||||||||||||
Gross profit |
400,782 |
(798) |
401,580 |
321,900 |
— |
— |
321,900 |
||||||||||||||||||||||
% of sales |
46.8 |
% |
— |
46.9 |
% |
45.5 |
% |
— |
— |
45.5 |
% |
||||||||||||||||||
Operating expenses |
301,493 |
8,789 |
292,704 |
260,969 |
— |
— |
260,969 |
||||||||||||||||||||||
Income (loss) from operations |
99,289 |
(9,587) |
108,876 |
60,931 |
— |
— |
60,931 |
||||||||||||||||||||||
Other income (expense), net |
(8,104) |
— |
(8,104) |
10,457 |
— |
17,662 |
(7,205) |
||||||||||||||||||||||
Income (loss) before income taxes |
91,185 |
(9,587) |
100,772 |
71,388 |
— |
17,662 |
53,726 |
||||||||||||||||||||||
Income tax provision (benefit) |
30,742 |
(3,232) |
33,974 |
4,632 |
(23,241) |
7,188 |
20,685 |
||||||||||||||||||||||
Net income (loss) |
60,443 |
(6,355) |
66,798 |
66,756 |
23,241 |
10,474 |
33,041 |
||||||||||||||||||||||
Less: Net income attributable to non-controlling interest |
251 |
— |
251 |
127 |
— |
— |
127 |
||||||||||||||||||||||
Net income (loss) attributable to Callaway Golf Company |
$ |
60,192 |
$ |
(6,355) |
$ |
66,547 |
$ |
66,629 |
$ |
23,241 |
$ |
10,474 |
$ |
32,914 |
|||||||||||||||
Diluted earnings (loss) per share: |
$ |
0.62 |
$ |
(0.07) |
$ |
0.69 |
$ |
0.70 |
$ |
0.25 |
$ |
0.11 |
$ |
0.34 |
|||||||||||||||
Weighted-average shares outstanding: |
96,343 |
96,343 |
96,343 |
95,687 |
95,687 |
95,687 |
95,687 |
(1) |
Represents non-recurring costs associated with the acquisitions of Ogio International, Inc in January 2017, and TravisMathew in August 2017. |
||||||||||||||||||||||||||||
(2) |
The Company had a valuation allowance on its U.S. deferred tax assets in the first nine months of 2016, which resulted in federal U.S. tax expense for the nine months ended September 30, 2016. In the fourth quarter of 2016, the Company reversed a significant portion of the valuation allowance and recognized income taxes on its U.S. operations that were retroactive for all of 2016. For comparability to 2017, the Company applied an estimated statutory tax rate of 38.5% to calculate pro-forma results for the nine months ended September 30, 2016. |
||||||||||||||||||||||||||||
(3) |
Represents a gain on the sale of a small portion of the Company's Topgolf investment as well as the income tax impact on the gain. The application of income taxes on this gain is for presentation purposes only. At the time the gain was recognized in the first nine months of 2016, the Company did not recognize income taxes on its U.S. operations due to the valuation allowance on its U.S. deferred tax assets. As mentioned above, a significant portion of this valuation allowance was reversed in the fourth quarter of 2016, and the Company recognized income taxes on its U.S. operations that were retroactive for all of 2016. |
CALLAWAY GOLF COMPANY |
|||||||||||||||||||||||||||||||||||||||
Supplemental Financial Information and Non-GAAP Reconciliation |
|||||||||||||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||||||||||||
(In thousands) |
|||||||||||||||||||||||||||||||||||||||
2017 Trailing Twelve Month Adjusted EBITDA |
2016 Trailing Twelve Month Adjusted EBITDA |
||||||||||||||||||||||||||||||||||||||
Quarter Ended |
Quarter Ended |
||||||||||||||||||||||||||||||||||||||
December 31, |
March 31, |
June 30, |
September 30, |
December 31, |
March 31, |
June 30, |
September 30, |
||||||||||||||||||||||||||||||||
2016 |
2017 |
2017 |
2017 |
Total |
2015 |
2016 |
2016 |
2016 |
Total |
||||||||||||||||||||||||||||||
Net income (loss) |
$ |
123,271 |
$ |
25,689 |
$ |
31,443 |
$ |
3,060 |
$ |
183,463 |
$ |
(30,452) |
$ |
38,390 |
$ |
34,105 |
$ |
(5,866) |
$ |
36,177 |
|||||||||||||||||||
Interest expense, net |
348 |
715 |
550 |
642 |
2,255 |
868 |
621 |
347 |
431 |
2,267 |
|||||||||||||||||||||||||||||
Income tax provision (benefit) |
(137,193) |
13,206 |
16,050 |
1,486 |
(106,451) |
493 |
1,401 |
1,937 |
1,294 |
5,125 |
|||||||||||||||||||||||||||||
Depreciation and amortization expense |
4,045 |
4,319 |
4,178 |
4,309 |
16,851 |
4,029 |
4,157 |
4,180 |
4,204 |
16,570 |
|||||||||||||||||||||||||||||
EBITDA |
$ |
(9,529) |
$ |
43,929 |
$ |
52,221 |
$ |
9,497 |
$ |
96,118 |
$ |
(25,062) |
$ |
44,569 |
$ |
40,569 |
$ |
63 |
$ |
60,139 |
|||||||||||||||||||
Gain on sale of Topgolf investments |
— |
— |
— |
— |
— |
— |
— |
(17,662) |
— |
(17,662) |
|||||||||||||||||||||||||||||
Ogio & TravisMathew acquisition costs |
— |
3,956 |
2,254 |
3,377 |
9,587 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
Adjusted EBITDA |
$ |
(9,529) |
$ |
47,885 |
$ |
54,475 |
$ |
12,874 |
$ |
105,705 |
$ |
(25,062) |
$ |
44,569 |
$ |
22,907 |
$ |
63 |
$ |
42,477 |
CALLAWAY GOLF COMPANY |
|||||||||||||||
Reconciliation of Non-GAAP 2016 Results |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(In thousands) |
|||||||||||||||
Year Ended December 31, 2016 |
|||||||||||||||
As |
Release of |
Topgolf |
Pro-Forma(3) |
||||||||||||
Net sales |
$ |
871,192 |
$ |
— |
$ |
— |
$ |
871,192 |
|||||||
Gross profit |
385,011 |
— |
— |
385,011 |
|||||||||||
% of sales |
44.2 |
% |
— |
— |
44.2 |
% |
|||||||||
Operating expenses |
340,843 |
— |
— |
340,843 |
|||||||||||
Income from operations |
44,168 |
— |
— |
44,168 |
|||||||||||
Other income (expense), net |
14,225 |
17,662 |
(3,437) |
||||||||||||
Income before income taxes |
58,393 |
— |
17,662 |
40,731 |
|||||||||||
Income tax provision (benefit) |
(132,561) |
(156,588) |
7,188 |
16,839 |
|||||||||||
Net income |
190,954 |
156,588 |
10,474 |
23,892 |
|||||||||||
Less: Net income attributable to non-controlling interest |
1,054 |
— |
— |
1,054 |
|||||||||||
Net income attributable to Callaway Golf Company |
$ |
189,900 |
$ |
156,588 |
$ |
10,474 |
$ |
22,838 |
|||||||
Diluted earnings per share: |
$ |
1.98 |
$ |
1.63 |
$ |
0.11 |
$ |
0.24 |
|||||||
Weighted-average shares outstanding: |
95,845 |
95,845 |
95,845 |
95,845 |
(1) |
Non-cash tax benefit due to the reversal of a significant portion of the Company's deferred tax valuation allowance. |
|||||||||||||||
(2) |
Represents a gain on the sale of a small portion of the Company's Topgolf investment as well as the income tax impact on the gain due to the reversal of the Company's deferred tax valuation allowance in Q4 of 2016. |
|||||||||||||||
(3) |
In order to make the 2017 guidance more comparable to 2016 with regard to the underlying performance of the Company's business, the Company has recast its 2016 results on a pro-forma basis. The 2016 Non-GAAP Results exclude (i) the $156.6 million ($1.63 per share) benefit from the reversal of the deferred tax valuation allowance, and (ii) the $10.5 million ($0.11 per share) after-tax Topgolf gain, and applies an actual 41.3% tax rate for 2016. |
Consolidated Net Sales by Product Category Reclassified For New Segment Presentation
(Unaudited)
(In thousands)
Effective
The table below represents the Company's 2016 consolidated net sales by product category as previously reported.
Three Months Ended |
Year Ended |
||||||||||||||||||||||||||||
March 31, 2016 |
June 30, 2016 |
September 30, 2016 |
December 31, 2016 |
December 31, 2016 |
|||||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||
Woods |
$ |
86,070 |
31.4 |
% |
$ |
50,478 |
20.6 |
% |
$ |
35,733 |
19.0 |
% |
$ |
29,532 |
18.0 |
% |
$ |
201,813 |
23.2 |
% |
|||||||||
Irons |
59,232 |
21.6 |
% |
63,416 |
25.8 |
% |
50,272 |
26.8 |
% |
39,027 |
23.8 |
% |
211,947 |
24.3 |
% |
||||||||||||||
Putters |
29,750 |
10.9 |
% |
25,013 |
10.2 |
% |
17,290 |
9.2 |
% |
13,989 |
8.5 |
% |
86,042 |
9.9 |
% |
||||||||||||||
Golf balls |
41,416 |
15.1 |
% |
46,996 |
19.1 |
% |
32,640 |
17.4 |
% |
31,205 |
19.1 |
% |
152,257 |
17.5 |
% |
||||||||||||||
Gear, accessories and other |
57,585 |
21.0 |
% |
59,691 |
24.3 |
% |
51,915 |
27.6 |
% |
49,942 |
30.5 |
% |
219,133 |
25.2 |
% |
||||||||||||||
$ |
274,053 |
100.0 |
% |
$ |
245,594 |
100.0 |
% |
$ |
187,850 |
100.0 |
% |
$ |
163,695 |
100.0 |
% |
$ |
871,192 |
100.0 |
% |
The table below represents the Company's 2016 consolidated net sales by product category reclassified to conform with the new segment presentation in the comparable periods of 2017.
Reclassified |
|||||||||||||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||||||||||||
March 31, 2016 |
June 30, 2016 |
September 30, 2016 |
December 31, 2016 |
December 31, 2016 |
|||||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||
Woods |
$ |
89,248 |
32.6 |
% |
$ |
54,582 |
22.2 |
% |
$ |
39,332 |
20.9 |
% |
$ |
33,024 |
20.2 |
% |
$ |
216,186 |
24.8 |
% |
|||||||||
Irons |
75,600 |
27.6 |
% |
84,458 |
34.4 |
% |
64,305 |
34.2 |
% |
54,105 |
33.1 |
% |
278,468 |
32.0 |
% |
||||||||||||||
Putters |
30,213 |
11.0 |
% |
25,411 |
10.3 |
% |
17,591 |
9.4 |
% |
14,513 |
8.9 |
% |
87,728 |
10.1 |
% |
||||||||||||||
Golf balls |
41,416 |
15.1 |
% |
46,996 |
19.1 |
% |
32,640 |
17.4 |
% |
31,205 |
19.1 |
% |
152,257 |
17.5 |
% |
||||||||||||||
Gear, accessories and other |
37,576 |
13.7 |
% |
34,147 |
13.9 |
% |
33,982 |
18.1 |
% |
30,848 |
18.8 |
% |
136,553 |
15.7 |
% |
||||||||||||||
$ |
274,053 |
100.0 |
% |
$ |
245,594 |
100.0 |
% |
$ |
187,850 |
100.0 |
% |
$ |
163,695 |
100.0 |
% |
$ |
871,192 |
100.0 |
% |
||||||||||
View original content with multimedia:http://www.prnewswire.com/news-releases/callaway-golf-company-announces-third-quarter-2017-financial-results-including-a-30-increase-in-net-sales-callaway-increases-full-year-net-sales-and-earnings-guidance-300543477.html
SOURCE