Callaway Golf Company Announces Fourth Quarter And Full Year 2016 Financial Results, Reflecting Continued Sales Growth, Brand Momentum, And Market Share Gains As Well As Increased Profitability And Cash Flows; And Provides 2017 Financial Guidance
As a result of the Company's continued brand momentum and market share gains, the Company's 2016 fourth quarter net sales grew by 7%, or 5% on a constant currency basis, resulting in full year net sales growth of 3%, or 2% on a constant currency basis. The Company's overall market share gains in 2016, together with its new apparel joint venture in
"2016 was an exciting and pivotal year for
Mr. Brewer continued, "Looking ahead to 2017, we are encouraged by the early enthusiasm surrounding the EPIC driver with Jailbreak Technology and the newest addition to our Chrome Soft platform, Chrome Soft X. On Tour, we are excited to have signed veteran
Reversal of Deferred Tax Valuation Allowance
The Company's fourth quarter and full year 2016 financial results prepared in accordance with generally accepted accounting principles in
As a result of the improved profitability in the Company's business in 2015 and 2016, as well as the Company's outlook for 2017, during the fourth quarter of 2016 the Company determined that it was more likely than not that the Company would be able to realize most of its deferred tax assets and therefore reversed most of the valuation allowance. As a result of this reversal, the Company recognized a non-cash income tax benefit in the fourth quarter of 2016 of
GAAP and Non-GAAP Results
In addition to the Company's results prepared in accordance with GAAP, the Company provided information concerning its results on a non-GAAP basis. This non-GAAP information presents the Company's financial results for the fourth quarter and full year 2016 excluding the
Summary of Fourth Quarter 2016 Financial Results
The Company announced the following GAAP and non-GAAP financial results for the fourth quarter of 2016 (in millions, except eps):
2016 RESULTS (GAAP) |
NON-GAAP PRESENTATION |
||||||
Q4 |
Q4 |
Change |
Q4 2016 |
Q4 2015 |
Change |
||
Net Sales |
$164 |
$153 |
$11 |
$164 |
$153 |
$11 |
|
Gross Profit/ |
$63 38.6% |
$51 33.3% |
$12 530 b.p. |
$63 |
$51 33.3% |
$12 530 b.p. |
|
Operating Expenses |
$80 |
$80 |
$0 |
$80 |
$80 |
$0 |
|
Pre-Tax Income/(loss) |
($13) |
($30) |
$17 |
($13) |
($30) |
$17 |
|
Income Tax Provision/(Benefit) |
($137) |
$0.5 |
$137.5 |
$3 |
$0.5 |
$2.5 |
|
Net Income |
$123 |
($30) |
$153 |
($17) |
($30) |
$13 |
|
EPS |
$1.28 |
($0.33) |
$1.61 |
($0.18) |
($0.33) |
$0.15 |
The Company's 2016 fourth quarter net sales were
In addition to this sales growth, the Company's gross margin also significantly improved. For the fourth quarter of 2016, the Company's gross margin improved 530 basis points to 38.6% as compared to 33.3% for the comparable period in 2015. The improved gross margin is primarily due to higher average selling prices in the woods, irons and golf ball categories and a decrease in promotional activity driven by longer product lifecycles and lower inventory levels, as well as improved operational efficiencies resulting from the many initiatives the Company has implemented over the last several years.
Fourth quarter 2016 earnings per share were
Summary of Full Year 2016 Financial Results
The Company announced the following GAAP and non-GAAP financial results for full year 2016 (in millions, except eps):
2016 RESULTS (GAAP) |
NON-GAAP PRESENTATION |
||||||
2016 |
2015 |
Change |
2016 |
2015 |
Change |
||
Net Sales |
$871 |
$844 |
$27 |
$871 |
$844 |
$27 |
|
Gross Profit/ |
$385 44.2% |
$358 42.4% |
$27 180 b.p. |
$385 44.2% |
$358 42.4% |
$27 180 b.p. |
|
Operating Expenses |
$341 |
$331 |
($10) |
$341 |
$331 |
($10) |
|
Pre-Tax Income |
$58 |
$20 |
$38 |
$58 |
$20 |
$38 |
|
Income Tax Provision/(Benefit) |
($133) |
$5 |
$138 |
$8 |
$5 |
$3 |
|
Net Income |
$190 |
$15 |
$175 |
$49 |
$15 |
$34 |
|
EPS |
$1.98 |
$0.17 |
$1.81 |
$0.51 |
$0.17 |
$0.34 |
The Company's 2016 full year net sales were
For full year 2016, the Company significantly improved its gross margin by 180 basis points due to higher average selling prices in all major hard goods categories and improved operational efficiencies resulting from the many initiatives the Company has implemented over the last several years.
The Company's earnings per share for full year 2016 were
Business Outlook for 2017
OGIO acquisition. The acquisition of
Basis for 2017 Pro Forma Estimates. The Company's 2017 pro forma estimates exclude non-recurring transaction and transition expenses related to the OGIO acquisition, which are estimated to be approximately
Basis for 2017 Pro Forma Constant Currency Estimates. Given the significant effect that changes in foreign currencies are expected to have on the Company's financial results in 2017, the Company has provided guidance on a constant currency pro forma basis for 2017 in addition to the pro forma estimates described above (which excludes the OGIO transaction and transition expenses). The 2017 pro forma constant currency estimates are derived by taking the 2017 pro forma estimates and restating them based upon applicable 2016 foreign currency exchange rates.
Basis for 2016 Pro Forma Results. 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 the 2016 results on a pro forma basis. The 2016 pro forma results exclude (i) the
Full Year 2017
The Company currently estimates the following full year results for 2017:
2017 |
2017 |
2017 Pro Forma Constant |
2016 Pro Forma |
|
Net Sales |
$910 - $935 million |
$910 - $935 million |
$938 - $963 million |
$871 million |
The pro forma constant currency net sales growth of 8% - 11% is expected to be driven by the strength of the Company's 2017 product line, growth from the OGIO acquisition and the full year impact of the
2017 |
2017 |
2017 |
2016 |
|
Gross Margin |
44.2% |
44.2% |
45.4% |
44.2% |
The Company estimates that its 2017 pro-forma gross margin will improve approximately 120 basis points from last year on a constant currency basis. This increase is expected to be driven by higher pricing, a lower mix of closeout products as well as continued operational improvements.
2017 |
2017 |
2017 |
2016 Pro Forma |
|
Operating Expenses |
$374 million |
$367 million |
$375 million |
$341 million |
The Company estimates that its 2017 pro forma constant currency operating expenses will increase compared to 2016 due to investment related to the OGIO acquisition, the full year impact of the
2017 |
2017 |
2017 |
2016 |
|
Earnings Per Share |
$0.17 - $0.23 |
$0.21 - $0.27 |
$0.31 - $0.37 |
$0.24 |
The Company estimates that its fully diluted pro forma constant currency earnings per share will increase
First Quarter 2017
The Company currently estimates the following results for the first quarter of 2017:
2017 |
2017 |
2017 |
2016 |
|
Net Sales |
$275 - $285 million |
$275 - $285 million |
$279 - $289 million |
$274 million |
The anticipated pro forma constant currency sales growth compared to 2016 is expected to be due to continued market share gains and incremental sales resulting from the OGIO acquisition and the
2017 |
2017 |
2017 |
2016 |
|
Earnings Per Share |
$0.17 - $0.20 |
$0.19 - $0.22 |
$0.21 - $0.24 |
$0.26 |
The Company's pro forma constant currency earnings per share is estimated to decrease compared to the first quarter of 2016 due to the seasonality of OGIO and the
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.
EBITDA. The Company provides information about its results excluding interest, taxes, and depreciation and amortization expenses.
Certain Exclusions. The Company presents certain of its financial results excluding (i) tax benefits received from the reversal of a significant portion of its deferred tax valuation allowance and (ii) gains from the sale of a small portion of its Topgolf investment.
In addition, the Company has included in the schedules to this release a reconciliation of certain non-GAAP information to the most directly correlated 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 share count), the creation of shareholder value, the expected timing and expenses related to the integration of the OGIO acquisition, and the related impact on earnings and revenues, growth opportunities and the future business and prospects of Callaway and OGIO, including future corporate development opportunities or investments, the expected impact on sales and operating expenses as a result of the joint venture in
About
Through an unwavering commitment to innovation,
Contacts: |
Robert Julian |
Patrick Burke |
|
(760) 931-1771 |
CALLAWAY GOLF COMPANY CONSOLIDATED CONDENSED BALANCE SHEETS (Unaudited) (In thousands) |
|||||||||
December 31, |
December 31, |
||||||||
ASSETS |
|||||||||
Current assets: |
|||||||||
Cash and cash equivalents |
$ |
125,975 |
$ |
49,801 |
|||||
Accounts receivable, net |
127,863 |
115,607 |
|||||||
Inventories |
189,400 |
208,883 |
|||||||
Other current assets |
17,187 |
17,196 |
|||||||
Total current assets |
460,425 |
391,487 |
|||||||
Property, plant and equipment, net |
54,475 |
55,808 |
|||||||
Intangible assets, net |
114,324 |
115,282 |
|||||||
Investment in golf-related ventures |
48,997 |
53,315 |
|||||||
Deferred taxes, net |
114,707 |
6,962 |
|||||||
Other assets |
8,354 |
8,370 |
|||||||
Total assets |
$ |
801,282 |
$ |
631,224 |
|||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Current liabilities: |
|||||||||
Accounts payable and accrued expenses |
$ |
132,521 |
$ |
122,620 |
|||||
Accrued employee compensation and benefits |
32,568 |
33,518 |
|||||||
Asset-based credit facilities |
11,966 |
14,969 |
|||||||
Accrued warranty expense |
5,395 |
5,706 |
|||||||
Income tax liability |
4,404 |
1,823 |
|||||||
Total current liabilities |
186,854 |
178,636 |
|||||||
Long-term liabilities |
5,828 |
39,643 |
|||||||
Total Callaway Golf Company shareholders' equity |
598,906 |
412,945 |
|||||||
Non-controlling interest in consolidated entity |
9,694 |
— |
|||||||
Total liabilities and shareholders' equity |
$ |
801,282 |
$ |
631,224 |
CALLAWAY GOLF COMPANY CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (Unaudited) (In thousands, except per share data) |
|||||||
Three Months Ended |
|||||||
2016 |
2015 |
||||||
Net sales |
$ |
163,695 |
$ |
153,331 |
|||
Cost of sales |
100,584 |
102,263 |
|||||
Gross profit |
63,111 |
51,068 |
|||||
Operating expenses: |
|||||||
Selling |
52,013 |
50,235 |
|||||
General and administrative |
19,485 |
21,160 |
|||||
Research and development |
8,376 |
9,021 |
|||||
Total operating expenses |
79,874 |
80,416 |
|||||
Loss from operations |
(16,763) |
(29,348) |
|||||
Other income (expense), net |
3,768 |
(611) |
|||||
Loss before income taxes |
(12,995) |
(29,959) |
|||||
Income tax (benefit) provision |
(137,193) |
493 |
|||||
Net income (loss) |
124,198 |
(30,452) |
|||||
Less: Net income attributable to non-controlling interests |
927 |
— |
|||||
Net income (loss) attributable to Callaway Golf Company |
$ |
123,271 |
$ |
(30,452) |
|||
Earnings (loss) per common share: |
|||||||
Basic |
$ |
1.31 |
$ |
(0.33) |
|||
Diluted |
$ |
1.28 |
$ |
(0.33) |
|||
Weighted-average common shares outstanding: |
|||||||
Basic |
94,114 |
92,272 |
|||||
Diluted |
96,316 |
92,272 |
|||||
Year Ended |
|||||||
2016 |
2015 |
||||||
Net sales |
$ |
871,192 |
$ |
843,794 |
|||
Cost of sales |
486,181 |
486,161 |
|||||
Gross profit |
385,011 |
357,633 |
|||||
Operating expenses: |
|||||||
Selling |
235,556 |
228,910 |
|||||
General and administrative |
71,969 |
68,567 |
|||||
Research and development |
33,318 |
33,213 |
|||||
Total operating expenses |
340,843 |
330,690 |
|||||
Income from operations |
44,168 |
26,943 |
|||||
Gain on sale of golf-related ventures |
17,662 |
— |
|||||
Other expense, net |
(3,437) |
(6,880) |
|||||
Income before income taxes |
58,393 |
20,063 |
|||||
Income tax (benefit) provision |
(132,561) |
5,495 |
|||||
Net income |
190,954 |
14,568 |
|||||
Less: Net income attributable to non-controlling interests |
1,054 |
— |
|||||
Net income attributable to Callaway Golf Company |
$ |
189,900 |
$ |
14,568 |
|||
Earnings per common share: |
|||||||
Basic |
$ |
2.02 |
$ |
0.18 |
|||
Diluted |
$ |
1.98 |
$ |
0.17 |
|||
Weighted-average common shares outstanding: |
|||||||
Basic |
94,045 |
83,116 |
|||||
Diluted |
95,845 |
84,611 |
CALLAWAY GOLF COMPANY CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW (Unaudited) (In thousands) |
|||||||
Year Ended |
|||||||
2016 |
2015 |
||||||
Cash flows from operating activities: |
|||||||
Net income |
$ |
189,900 |
$ |
14,568 |
|||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||
Depreciation and amortization |
16,586 |
17,379 |
|||||
Deferred taxes, net |
(141,447) |
128 |
|||||
Share-based compensation |
8,965 |
7,542 |
|||||
Gain on disposal of long-lived assets and deferred gain amortization |
(116) |
(1,006) |
|||||
Gain on sale of golf-related investments |
(17,662) |
— |
|||||
Unrealized loss on foreign currency forward contracts |
1,054 |
— |
|||||
Net income attributable to non-controlling interests |
(683) |
— |
|||||
Debt discount amortization on convertible notes |
— |
531 |
|||||
Changes in assets and liabilities |
21,113 |
(8,561) |
|||||
Net cash provided by operating activities |
77,710 |
30,581 |
|||||
Cash flows from investing activities: |
|||||||
Proceeds from sale of investments in golf-related ventures |
23,429 |
— |
|||||
Payments from (issuance of) notes receivable |
3,104 |
(3,104) |
|||||
Capital expenditures |
(16,152) |
(14,369) |
|||||
Investment in golf-related ventures |
(1,448) |
(940) |
|||||
Proceeds from sale of property, plant and equipment |
20 |
2 |
|||||
Net cash provided by (used in) investing activities |
8,953 |
(18,411) |
|||||
Cash flows from financing activities: |
|||||||
Acquisition of treasury stock |
(5,144) |
(1,960) |
|||||
Dividends paid |
(3,764) |
(3,391) |
|||||
Repayments of asset-based credit facilities, net |
(3,003) |
(266) |
|||||
Exercise of stock options |
2,637 |
6,565 |
|||||
Other financing activities |
20 |
— |
|||||
Net cash (used in) provided by financing activities |
(9,254) |
948 |
|||||
Effect of exchange rate changes on cash and cash equivalents |
(1,235) |
(952) |
|||||
Net increase in cash and cash equivalents |
76,174 |
12,166 |
|||||
Cash and cash equivalents at beginning of period |
49,801 |
37,635 |
|||||
Cash and cash equivalents at end of period |
$ |
125,975 |
$ |
49,801 |
CALLAWAY GOLF COMPANY Consolidated Net Sales and Operating Segment Information and Non-GAAP Reconciliation (Unaudited) (In thousands) |
|||||||||||||||||||||||||||||||||||
Net Sales by Product Category |
Net Sales by Product Category |
||||||||||||||||||||||||||||||||||
Three Months Ended |
Growth/(Decline) |
Non-GAAP |
Year Ended |
Growth/(Decline) |
Non-GAAP Constant Currency vs. 2015(1) |
||||||||||||||||||||||||||||||
2016 |
2015 |
Dollars |
Percent |
Percent |
2016 |
2015 |
Dollars |
Percent |
Percent |
||||||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||||||||
Woods |
$ |
29,532 |
$ |
34,915 |
$ |
(5,383) |
(15.4) |
% |
(14.6) |
% |
$ |
201,813 |
$ |
222,193 |
$ |
(20,380) |
(9.2) |
% |
(9.1) |
% |
|||||||||||||||
Irons |
39,027 |
42,250 |
(3,223) |
(7.6) |
% |
(7.8) |
% |
211,947 |
205,522 |
6,425 |
3.1 |
% |
2.7 |
% |
|||||||||||||||||||||
Putters |
13,989 |
13,707 |
282 |
2.1 |
% |
(2.1) |
% |
86,042 |
86,293 |
(251) |
(0.3) |
% |
(2.4) |
% |
|||||||||||||||||||||
Gear/Accessories/Other |
49,942 |
32,483 |
17,459 |
53.7 |
% |
45.9 |
% |
219,133 |
186,641 |
32,492 |
17.4 |
% |
14.3 |
% |
|||||||||||||||||||||
Golf balls |
31,205 |
29,976 |
1,229 |
4.1 |
% |
4.2 |
% |
152,257 |
143,145 |
9,112 |
6.4 |
% |
6.4 |
% |
|||||||||||||||||||||
$ |
163,695 |
$ |
153,331 |
$ |
10,364 |
6.8 |
% |
4.9 |
% |
$ |
871,192 |
$ |
843,794 |
$ |
27,398 |
3.2 |
% |
2.3 |
% |
||||||||||||||||
(1) Calculated by applying 2015 exchange rates to 2016 reported sales in regions outside the U.S |
|||||||||||||||||||||||||||||||||||
Net Sales by Region |
Net Sales by Region |
||||||||||||||||||||||||||||||||||
Three Months Ended |
Growth/(Decline) |
Non-GAAP Constant Currency vs. 2015(1) |
Year Ended |
Growth/(Decline) |
Non-GAAP Constant Currency vs. 2015(1) |
||||||||||||||||||||||||||||||
2016 |
2015 |
Dollars |
Percent |
Percent |
2016 |
2015 |
Dollars |
Percent |
Percent |
||||||||||||||||||||||||||
Net Sales |
|||||||||||||||||||||||||||||||||||
United States |
$ |
67,440 |
$ |
68,897 |
$ |
(1,457) |
(2.1) |
% |
(2.1) |
% |
$ |
447,613 |
$ |
446,474 |
$ |
1,139 |
0.3 |
% |
0.3 |
% |
|||||||||||||||
Europe |
21,634 |
21,479 |
155 |
0.7 |
% |
11.6 |
% |
122,805 |
125,116 |
(2,311) |
(1.8) |
% |
2.8 |
% |
|||||||||||||||||||||
Japan |
49,573 |
34,781 |
14,792 |
42.5 |
% |
28.4 |
% |
170,760 |
138,031 |
32,729 |
23.7 |
% |
10.6 |
% |
|||||||||||||||||||||
Rest of Asia |
15,256 |
17,975 |
(2,719) |
(15.1) |
% |
(14.8) |
% |
67,099 |
70,315 |
(3,216) |
(4.6) |
% |
(2.1) |
% |
|||||||||||||||||||||
Other foreign countries |
9,792 |
10,199 |
(407) |
(4.0) |
% |
(6.5) |
% |
62,915 |
63,858 |
(943) |
(1.5) |
% |
1.9 |
% |
|||||||||||||||||||||
$ |
163,695 |
$ |
153,331 |
$ |
10,364 |
6.8 |
% |
4.9 |
% |
$ |
871,192 |
$ |
843,794 |
$ |
27,398 |
3.2 |
% |
2.3 |
% |
||||||||||||||||
(1) Calculated by applying 2015 exchange rates to 2016 reported sales in regions outside the U.S |
|||||||||||||||||||||||||||||||||||
Operating Segment Information |
Operating Segment Information |
||||||||||||||||||||||||||||||||||
Three Months Ended |
Growth |
Year Ended |
Growth |
||||||||||||||||||||||||||||||||
2016 |
2015 |
Dollars |
Percent |
2016 |
2015 |
Dollars |
Percent |
||||||||||||||||||||||||||||
Net Sales |
|||||||||||||||||||||||||||||||||||
Golf Club |
$ |
132,490 |
$ |
123,355 |
$ |
9,135 |
7.4 |
% |
$ |
718,935 |
$ |
700,649 |
$ |
18,286 |
2.6 |
% |
|||||||||||||||||||
Golf Ball |
31,205 |
29,976 |
1,229 |
4.1 |
% |
152,257 |
143,145 |
9,112 |
6.4 |
% |
|||||||||||||||||||||||||
$ |
163,695 |
$ |
153,331 |
$ |
10,364 |
6.8 |
% |
$ |
871,192 |
$ |
843,794 |
$ |
27,398 |
3.2 |
% |
||||||||||||||||||||
Income (loss) before income taxes: |
|||||||||||||||||||||||||||||||||||
Golf clubs |
$ |
(6,143) |
$ |
(16,556) |
$ |
10,413 |
62.9 |
% |
$ |
65,023 |
$ |
52,999 |
$ |
12,024 |
22.7 |
% |
|||||||||||||||||||
Golf balls |
2,432 |
165 |
2,267 |
1373.9 |
% |
25,642 |
17,724 |
7,918 |
44.7 |
% |
|||||||||||||||||||||||||
Reconciling items(1) |
(9,284) |
(13,568) |
4,284 |
31.6 |
% |
(32,272) |
(50,660) |
18,388 |
36.3 |
% |
|||||||||||||||||||||||||
$ |
(12,995) |
$ |
(29,959) |
$ |
16,964 |
56.6 |
% |
$ |
58,393 |
$ |
20,063 |
$ |
38,330 |
191.0 |
% |
||||||||||||||||||||
(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) |
|||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
||||||||||||||||||||||||||||||||||||||
2016 |
2016 |
2016 |
2016 |
2015 |
2016 |
2016 |
2016 |
2016 |
2015 |
||||||||||||||||||||||||||||||
As |
Release of Tax VA (1) |
U.S. Tax |
Non-G |
As |
As |
Release of |
U.S. Tax |
Non- |
As |
||||||||||||||||||||||||||||||
Net sales |
$ |
163,695 |
$ |
— |
$ |
— |
$ |
163,695 |
$ |
153,331 |
$ |
871,192 |
$ |
— |
$ |
— |
$ |
871,192 |
$ |
843,794 |
|||||||||||||||||||
Gross profit |
63,111 |
— |
— |
63,111 |
51,068 |
385,011 |
— |
— |
385,011 |
357,633 |
|||||||||||||||||||||||||||||
% of sales |
38.6 |
% |
— |
— |
38.6 |
% |
33.3 |
% |
44.2 |
% |
— |
— |
44.2 |
% |
42.4 |
% |
|||||||||||||||||||||||
Operating expenses |
79,874 |
— |
— |
79,874 |
80,416 |
340,843 |
— |
— |
340,843 |
330,690 |
|||||||||||||||||||||||||||||
Income (loss) from operations |
(16,763) |
— |
— |
(16,763) |
(29,348) |
44,168 |
— |
— |
44,168 |
26,943 |
|||||||||||||||||||||||||||||
Other income (expense), net |
3,768 |
— |
— |
3,768 |
(611) |
14,225 |
— |
— |
14,225 |
(6,880) |
|||||||||||||||||||||||||||||
Income (loss) before income taxes |
(12,995) |
— |
— |
(12,995) |
(29,959) |
58,393 |
— |
— |
58,393 |
20,063 |
|||||||||||||||||||||||||||||
Income tax provision (benefit) |
(137,193) |
(156,588) |
15,974 |
3,421 |
493 |
(132,561) |
(156,588) |
15,974 |
8,053 |
5,495 |
|||||||||||||||||||||||||||||
Net income (loss) |
124,198 |
156,588 |
(15,974) |
(16,416) |
(30,452) |
190,954 |
156,588 |
(15,974) |
50,340 |
14,568 |
|||||||||||||||||||||||||||||
Less: Net income attributable to non-controlling interests |
927 |
— |
— |
927 |
— |
1,054 |
— |
— |
1,054 |
— |
|||||||||||||||||||||||||||||
Net income (loss) attributable to Callaway Golf Company |
$ |
123,271 |
$ |
156,588 |
$ |
(15,974) |
$ |
(17,343) |
$ |
(30,452) |
$ |
189,900 |
$ |
156,588 |
$ |
(15,974) |
$ |
49,286 |
$ |
14,568 |
|||||||||||||||||||
Diluted earnings (loss) per share: |
$ |
1.28 |
$ |
1.63 |
$ |
(0.17) |
$ |
(0.18) |
$ |
(0.33) |
$ |
1.98 |
1.63 |
(0.16) |
$ |
0.51 |
$ |
0.17 |
|||||||||||||||||||||
Weighted-average shares outstanding: |
96,316 |
96,316 |
96,316 |
96,316 |
92,272 |
95,845 |
95,845 |
95,845 |
95,845 |
84,611 |
|||||||||||||||||||||||||||||
(1) Non-cash tax benefit due to the reversal of a significant portion of the Company's deferred tax valuation allowance |
|||||||||||||||||||||||||||||||||||||||
(2) Additional U.S. tax provision recorded during the period due to the reversal of the Company's deferred tax valuation allowance |
|||||||||||||||||||||||||||||||||||||||
(3) The 2016 Non-GAAP results for the year ended December 31, 2016 include a $17.7 million ($0.18 per share) pre-tax gain on the sale of a small portion of the Company's investment in Topgolf |
2016 Trailing Twelve Month Adjusted EBITDA |
2015 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, |
||||||||||||||||||||||||||||||||
2016 |
2016 |
2016 |
2016 |
Total |
2015 |
2015 |
2015 |
2015 |
Total |
||||||||||||||||||||||||||||||
Net income (loss) |
$ |
38,390 |
$ |
34,105 |
$ |
(5,866) |
$ |
123,271 |
$ |
189,900 |
$ |
35,819 |
$ |
12,818 |
$ |
(3,617) |
$ |
(30,452) |
$ |
14,568 |
|||||||||||||||||||
Interest expense, net |
621 |
347 |
431 |
348 |
1,747 |
2,021 |
1,936 |
3,520 |
868 |
8,345 |
|||||||||||||||||||||||||||||
Income tax provision (benefit) |
1,401 |
1,937 |
1,294 |
(137,193) |
(132,561) |
1,638 |
1,817 |
1,547 |
493 |
5,495 |
|||||||||||||||||||||||||||||
Depreciation and amortization expense |
4,157 |
4,180 |
4,204 |
4,045 |
16,586 |
4,703 |
4,454 |
4,193 |
4,029 |
17,379 |
|||||||||||||||||||||||||||||
EBITDA |
$ |
44,569 |
$ |
40,569 |
$ |
63 |
$ |
(9,529) |
$ |
75,672 |
$ |
44,181 |
$ |
21,025 |
$ |
5,643 |
$ |
(25,062) |
$ |
45,787 |
|||||||||||||||||||
Gain on sale of Topgolf investments |
— |
17,662 |
— |
— |
17,662 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
Adjusted EBITDA |
$ |
44,569 |
$ |
22,907 |
$ |
63 |
$ |
(9,529) |
$ |
58,010 |
$ |
44,181 |
$ |
21,025 |
$ |
5,643 |
$ |
(25,062) |
$ |
45,787 |
|||||||||||||||||||
CALLAWAY GOLF COMPANY Supplemental Financial Information and Reconciliation of Recast Pro Forma 2016 Results (Unaudited) (In thousands) |
|||||||||||||||||||||||||||
2016 Recast Pro Forma Reconciliation |
|||||||||||||||||||||||||||
Year Ended December 31, 2016 |
|||||||||||||||||||||||||||
As Reported |
Release of |
U.S. Tax |
Non-GAAP |
Topgolf |
U.S. Tax |
Recast Pro Forma(4) |
|||||||||||||||||||||
Net sales |
$ |
871,192 |
$ |
— |
$ |
— |
$ |
871,192 |
$ |
— |
$ |
— |
$ |
871,192 |
|||||||||||||
Gross profit |
385,011 |
— |
— |
385,011 |
— |
— |
385,011 |
||||||||||||||||||||
% of sales |
44.2 |
% |
— |
— |
44.2 |
% |
— |
— |
44.2 |
% |
|||||||||||||||||
Operating expenses |
340,843 |
— |
— |
340,843 |
— |
— |
340,843 |
||||||||||||||||||||
Income from operations |
44,168 |
— |
— |
44,168 |
— |
— |
44,168 |
||||||||||||||||||||
Other income (expense), net |
14,225 |
14,225 |
17,662 |
— |
(3,437) |
||||||||||||||||||||||
Income before income taxes |
58,393 |
— |
— |
58,393 |
17,662 |
— |
40,731 |
||||||||||||||||||||
Income tax provision (benefit) |
(132,561) |
(156,588) |
15,974 |
8,053 |
7,188 |
(15,974) |
16,839 |
||||||||||||||||||||
Net income (loss) |
190,954 |
156,588 |
(15,974) |
50,340 |
10,474 |
15,974 |
23,892 |
||||||||||||||||||||
Less: Net income attributable to non-controlling interests |
1,054 |
— |
— |
1,054 |
— |
— |
1,054 |
||||||||||||||||||||
Net income (loss) attributable to Callaway Golf Company |
$ |
189,900 |
$ |
156,588 |
$ |
(15,974) |
$ |
49,286 |
$ |
10,474 |
$ |
15,974 |
$ |
22,838 |
|||||||||||||
Diluted earnings (loss) per share: |
$ |
1.98 |
1.63 |
(0.16) |
$ |
0.51 |
$ |
0.11 |
$ |
0.16 |
$ |
0.24 |
|||||||||||||||
Weighted-average shares outstanding: |
95,845 |
95,845 |
95,845 |
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) Additional U.S. tax provision recorded during the period due to the reversal of the Company's deferred tax valuation allowance |
|||||||||||||||||||||||||||
(3) Represents a gain on the sale of a small portion of the Company's Topgolf investment as well as the income tax impact on the gain due to the reversal of the Company's deferred tax valuation allowance in Q4 of 2016 |
|||||||||||||||||||||||||||
(4) 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 Recast Pro Forma results (i) exclude the $156.6 million ($1.63 per share) benefit from the reversal of the deferred tax valuation allowance, (ii) exclude the $10.5 million ($0.11 per share) after-tax Topgolf gain, and (iii) eliminates the U.S. tax adjustment to make 2016 more comparable to 2017 from a tax perspective |
CALLAWAY GOLF COMPANY Foreign Exchange Rates Used For 2017 Guidance (Unaudited) |
||
2017 Operating margin impact(1) |
||
Euro |
1% Move: $0.3m |
|
British Pound |
1% Move: $0.4m |
|
Japanese Yen |
1% Move: $1.0m |
|
South Korean Won |
1% Move: $0.3m |
|
All Other(2) |
1% Move: $0.4m |
|
Rates used in 2017 guidance(3) |
||
Euro |
1.05 |
|
British Pound |
1.21 |
|
Japanese Yen |
116.00 |
|
South Korean Won |
1,200.00 |
|
Canadian Dollar |
1.34 |
|
Australian Dollar |
0.73 |
(1) |
Operating margin impact can vary depending on the region and the time of year. |
(2) |
Includes CAD, AUD, CNY and INR. |
(3) |
75% of the Company's net foreign currency exposure is hedged. |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/callaway-golf-company-announces-fourth-quarter-and-full-year-2016-financial-results-reflecting-continued-sales-growth-brand-momentum-and-market-share-gains-as-well-as-increased-profitability-and-cash-flows-and-provides-2017-fi-300401584.html
SOURCE