Callaway Golf Company Announces Second Quarter 2017 Financial Results Including A 24% Increase In Net Sales; Callaway Increases Full Year Net Sales And Earnings Guidance

August 3, 2017 at 4:20 PM EDT
- Second quarter 2017 net sales of $305 million, a 24% increase compared to the second quarter of 2016.
- Second quarter 2017 operating income of $49 million, an increase of 135% compared to the second quarter of 2016.
- Full year 2017 net sales guidance increased to $980 - $995 million, compared to prior guidance of $960 - $980 million.
- Full year 2017 non-GAAP earnings per share guidance increased to $0.40 - $0.45, compared to prior guidance of $0.31 - $0.37. The non-GAAP guidance excludes approximately $7 million ($0.05 per share) of non-recurring OGIO transaction and transition expenses.

CARLSBAD, Calif., Aug. 3, 2017 /PRNewswire/ -- Callaway Golf Company (NYSE:ELY) announced today its second quarter 2017 financial results and increased its full year 2017 net sales and earnings guidance.

In the second quarter of 2017, as compared to the same period in 2016, the Company's net sales increased $59 million (24%) to $305 million. This increase was led by a 64% increase in sales of woods, primarily due to strong sales of the EPIC line of woods, and a 74% increase in gear, accessories and other, primarily due to the addition of the new business ventures, OGIO and the Japan apparel joint venture. The overall increase in net sales reflects the Company's continued brand momentum and increased hard goods market share, as well as increased sales in all operating segments and in all reporting geographic regions.

In addition to the sales increase, the Company also recognized a significant increase in operating income. The Company's 2017 second quarter operating income increased 135% to $49 million as compared to the second quarter of 2016. The Company's diluted earnings per share was $0.33 for the second quarter of 2017 compared to $0.36 for the comparable period in 2016 (which included a $17.7 million gain on the sale of a small portion of the Company's Topgolf investment). In addition, as a result of the Company's prior deferred tax valuation allowance, the Company did not recognize U.S. income tax expense in the second quarter of 2016. On a non-GAAP basis (which excludes from 2017 the $2.3 million of OGIO non-recurring transaction and transition expenses and from 2016 the Topgolf gain, and which applies an estimated non-GAAP tax rate of 38.5% for the second quarter of 2016), the Company's earnings per share for the second quarter of 2017 increased to $0.34 as compared to $0.12 for the comparable period in 2016.     

As a result of this better than expected second quarter performance and expectations for continued brand momentum for the second half of the year, the Company increased its full year sales guidance to $980 - $995 million as compared to its prior guidance of $960 - $980 million. The Company also increased its full year non-GAAP earnings per share guidance to $0.40 - $0.45 compared to prior guidance of $0.31 - $0.37. The full year non-GAAP guidance excludes an estimated $7 million ($0.05 per share) of non-recurring OGIO transaction and transition expenses but does not include any effect from the pending acquisition announced earlier today.

"We are very pleased with our 2017 first half performance," commented Chip Brewer, President and Chief Executive Officer of Callaway Golf Company. "This year's product line-up, including the EPIC driver and Chrome Soft golf ball franchise, has resonated strongly with golfers. As a result, our brand momentum has increased and our hard goods market share has increased in every major region, resulting in double-digit net sales growth and double-digit EBITDA growth. Furthermore, our new ventures, namely the apparel joint venture in Japan and the OGIO business, continue to perform well. We are also very pleased to announce our agreement to acquire TravisMathew. It is an exceptional high-growth golf and lifestyle apparel company that fits extremely well with our business, growth strategy, brands and culture. Moving into the second half of the year, we are cautiously optimistic about the golf industry overall and very excited about TravisMathew becoming a part of Callaway."  

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 these non-recurring items and on a more comparable tax basis.  

This non-GAAP information presents the Company's financial results for the second quarter and first half of 2017 excluding the non-recurring transaction and transition expenses related to the OGIO acquisition. Additionally, during the second quarter of 2016, the Company sold a small portion of its Topgolf investment and recognized a gain of $18 million, which is excluded from the non-GAAP presentation. Lastly, because of the Company's prior deferred tax valuation allowance, the Company did not recognize U.S. income tax expense during the second quarter of 2016 and its income tax provision and after-tax income and earnings are therefore not calculated on the same basis as in the second quarter of 2017. In order to make 2016 more comparable to 2017 for evaluation purposes, the Company has presented 2016 results on a non-GAAP basis by applying an estimated income tax rate of 38.5% as compared to the actual second quarter and first half 2016 effective tax rates of 5.4% and 4.4%, respectively. The valuation allowance was reversed in the fourth quarter of 2016. Excluding the reversal, the Company's full year 2016 effective tax rate was 41.1%. The Company also provided information concerning its earnings before interest, taxes, depreciation and amortization expense, the non-recurring OGIO costs and the Topgolf gain ("Adjusted EBITDA").

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 Second Quarter 2017 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the second quarter of 2017 (in millions, except gross margin and EPS):

2017 RESULTS (GAAP)

 

NON-GAAP PRESENTATION

 

Q2
2017

Q2

2016

Change

 

Q2 2017
non-GAAP

Q2 2016
non-GAAP

Change

Net Sales

$305

$246

$59

 

$305

$246

$59

Gross Profit
Gross Margin

$148
48.7%

$111
45.0%

$37
370 b.p.

 

$148
48.7%

$111
45.0%

$37
370 b.p.

Operating Expenses

$99

$90

$9

 

$97

$90

$7

Operating Income

$49

$21

$28

 

$51

$21

$30

Income Tax Provision

$16

$2

$14

 

$17

$7

$10

Net Income

$31

$34

($3)

 

$33

$11

$22

EPS

$0.33

$0.36

($0.03)

 

$0.34

$0.12

$0.22

 
   

Q2 2017

Q2 2016

Change

   
 

Adjusted EBITDA

$54

$23

$31

   

For the second quarter of 2017, the Company's net sales increased $59 million to $305 million compared to $246 million for the same period in 2016. The 24% increase in net sales is attributable to the strength of the Company's 2017 product line, including continued success of the current year EPIC driver and fairway woods, increased golf ball sales, including the new Chrome Soft X ball, and increased net sales of gear, accessories and other as a result of the Company's acquisition of OGIO in the first quarter of 2017 and the new apparel joint venture in Japan, which was formed in the third quarter of 2016. For the second consecutive quarter, net sales increased in all major regions and reflected market share gains in those regions.

For the second quarter of 2017, the Company's gross margin was 48.7% compared to second quarter 2016 gross margin of 45.0%. The 370 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. The increases were partially offset by the different economics of the apparel joint venture and the OGIO business, which have lower gross margins and lower relative operating expenses as compared to the Company's golf equipment business. 

Operating expenses increased $9 million to $99 million in the second quarter of 2017 compared to $90 million for the same period in 2016. This increase is due to the addition in 2017 of operating expenses from the Japan joint venture and the consolidation of OGIO, as well as $2 million in non-recurring OGIO transaction and transition expenses. 

Second quarter 2017 earnings per share was $0.33, compared to $0.36 for the second quarter of 2016.  The decrease on a GAAP basis was caused by the $2 million OGIO transaction and transition expenses in the second quarter of 2017, the $18 million Topgolf gain in 2016 and the difference in effective tax rates. On a non-GAAP basis, which excludes the impact of the non-recurring OGIO transaction and transition expenses, excludes the Topgolf gain in 2016 and applies an estimated tax rate of 38.5% to 2016 pre-tax income as discussed above, the Company would have reported earnings per share for the second quarter of 2017 of $0.34, compared to earnings per share of $0.12 for the second quarter of 2016. 

Summary of First Half 2017 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the first half of 2017 (in millions, except gross margin and EPS):

2017 RESULTS (GAAP)

 

NON-GAAP PRESENTATION

 

1H
2017

1H
2016

Change

 

1H 2017
non-GAAP

1H 2016
non-GAAP

Change

Net Sales

$613

$520

$93

 

$613

$520

$93

Gross Profit
Gross Margin

$296
48.2%

$243
46.8%

$53
140 b.p.

 

$296
48.2%

$243
46.8%

$53
140 b.p.

Operating Expenses

$203

$177

$26

 

$196

$177

$19

Operating Income

$93

$66

$27

 

$99

$66

$33

Income Tax Provision

$29

$3

$26

 

$31

$22

$9

Net Income

$57

$72

($15)

 

$61

$36

$25

EPS

$0.59

$0.76

($0.17)

 

$0.64

$0.37

$0.27

 
   

1H 2017

1H 2016

Change

   
 

Adjusted EBITDA

$102

$67

$35

   

For the first half of 2017, the Company's net sales increased $93 million to $613 million compared to $520 million for the same period in 2016. The 18% increase in net sales is attributable to the strength of the Company's 2017 product line, including continued success of the current year EPIC driver and fairway woods, increased golf ball sales, including the new Chrome Soft X ball, and increased gear, accessories and other as a result of the Company's acquisition of OGIO in the first quarter of 2017 and the new apparel joint venture in Japan, which was formed in the third quarter of 2016. In the first half of 2017, net sales increased in all major regions and reflected market share gains in those regions.

For the first half of 2017, the Company's gross margin increased to 48.2% compared to first half 2016 gross margin of 46.8%. The 140 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. The increases were partially offset by the different economics of the Japan apparel joint venture and the OGIO business discussed above. 

Operating expenses increased $26 million to $203 million in the first half of 2017 compared to $177 million for the same period in 2016. This increase is due to the addition in 2017 of operating expenses from the Japan apparel joint venture and the consolidation of OGIO, as well as $6 million in non-recurring OGIO transaction and transition expenses. 

First half 2017 earnings per share was $0.59, compared to $0.76 for the first half of 2016.  The decrease on a GAAP basis was caused by the $6 million OGIO transaction and transition expenses in the first half of 2017, the $18 million Topgolf gain in the first half of 2016 and the difference in effective tax rates. On a non-GAAP basis, which excludes the impact of the non-recurring OGIO expenses, excludes the Topgolf gain and applies an estimated tax rate of 38.5% to 2016 pre-tax income as discussed above, the Company would have reported earnings per share for the second quarter of 2017 of $0.64, compared to earnings per share of $0.37 for the first half of 2016.  

Business Outlook for 2017

Basis for 2017 GAAP Estimates. The Company's 2017 GAAP estimates exclude the financial impact of the recently announced pending acquisition of TravisMathew, LLC, which is estimated to be approximately $10-15 million in net sales assuming the transaction closes in the third quarter of 2017. Including approximately $5 million of estimated transaction expenses and incremental non-cash expense resulting from the acquisition purchase accounting adjustments, TravisMathew is expected to be $0.04 dilutive to the Company's earnings per share for 2017.

Basis for 2017 Non-GAAP Estimates. The Company's 2017 non-GAAP estimates exclude non-recurring transaction and transition expenses related to the OGIO acquisition, which are estimated to be approximately $7 million for full year 2017. The amount incurred in the first half of 2017 was $6 million, which was in line with the Company's expectations.

Basis for 2016 Pro Forma ResultsIn 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 $0.11 per share after-tax Topgolf gain. Furthermore, the Company excluded from full year 2016 the $1.63 per share non-recurring benefit from the reversal of the deferred tax valuation allowance. 

Given the Company's financial performance during the second quarter of 2017, the Company is increasing its full year financial guidance as follows (in millions, except gross margin and EPS):

Full Year 2017

Revised 2017
GAAP Estimate*

Revised 2017
Non-GAAP Estimate*

Previous 2017
Non-GAAP 
Estimate

2016
Pro Forma 
Results

Net Sales

$980 - $995

$980 - $995

$960 - $980

$871

Gross Margin

45.8%

45.8%

45.2%

44.2%

Operating Expenses

$388

$381

$383

$341

Earnings Per Share

$0.35 - $0.40

$0.40 - $0.45

$0.31 - $0.37

$0.24

*Excludes the financial impact of the recently announced pending TravisMathew acquisition.

The Company currently estimates full year 2017 net sales of $980 - $995 million. This would result in net sales growth of 13% - 14% in 2017 compared to 2016. Incremental sales growth versus previous estimates is expected to be driven primarily by market share gains related to the Company's 2017 product line. The Company currently estimates that changes in foreign currency rates will adversely affect projected 2017 net sales by approximately $12 million as compared to 2016 rates. The Company previously estimated that changes in foreign currency would adversely affect projected 2017 net sales by $16 million.  

The Company currently estimates that its 2017 gross margin will improve 60 basis points from the prior estimate. This increase is expected to be driven by continued favorable pricing, mix and operational efficiencies. The Company estimates that its 2017 non-GAAP operating expenses will decrease $2 million compared to prior estimates.

The Company increased its non-GAAP earnings per share to $0.40 - $0.45 due to the projected increase in net sales, improved gross margin and decrease in estimated operating expenses. The Company's 2017 earnings per share estimates assume a tax rate of approximately 34.5% and a base of 96 million shares.

Based on the current planned product launches for the remainder of 2017 and the year-over-year fourth quarter comparison with the 2016 Steelhead irons launch, the majority of the expected increase in net sales in the second half of 2017 is anticipated to occur in the third quarter.

Conference Call and Webcast

The Company will be holding a conference call at 2:00 p.m. PDT today to discuss the Company's financial results, outlook and business. The call will be broadcast live over the Internet and can be accessed at http://ir.callawaygolf.com/. To listen to the call, and to access the Company's presentation materials, please go to the website at least 15 minutes before the call to register and for instructions on how to access the broadcast. A replay of the conference call will be available approximately three hours after the call ends, and will remain available through 9:00 p.m. PDT on Thursday, August 10, 2017.  The replay may be accessed through the Internet at http://ir.callawaygolf.com/.

Non-GAAP Information

The GAAP results contained in this press release and the financial statement schedules attached to this press release have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP").  To supplement the GAAP results, the Company has provided certain non-GAAP financial information as follows:

Constant Currency Basis. The Company provided certain information regarding the Company's financial results or projected financial results on a "constant currency basis." This information estimates the impact of changes in foreign currency rates on the translation of the Company's current or projected future period financial results as compared to the applicable comparable period.  This impact is derived by taking the current or projected local currency results and translating them into U.S. Dollars based upon the foreign currency exchange rates for the applicable comparable period. It does not include any other effect of changes in foreign currency rates on the Company's results or business.  

Adjusted EBITDA.  The Company provides information about its results excluding interest, taxes, and depreciation and amortization expenses, as well as non-recurring OGIO transaction and transition 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 expenses and (iv) by applying an assumed estimated statutory tax rate of 38.5%.

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 tax rate and share count), the estimated impact from changes in foreign currency rates, the estimated timing and amount of expenses related to the integration of the OGIO acquisition, and the estimated timing and financial impact of the pending TravisMathew transaction, 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 the risk that the TravisMathew transaction may not close on the terms or timing described, or at all; unanticipated difficulties or expenditures relating to the TravisMathew transaction or the realization of the anticipated synergies and other benefits; the response of customers, suppliers or others to the announcement of the transaction; potential difficulties in employee retention as a result of the transaction; any unfavorable changes in U.S. trade, tax or other policies, including restrictions on imports or an increase in import tariffs; delays, difficulties, or increased costs in integrating the acquired OGIO business or implementing the Company's growth strategy generally; consumer acceptance of and demand for the Company's products; the level of promotional activity in the marketplace; unfavorable weather conditions; future consumer discretionary purchasing activity, which can be significantly adversely affected by unfavorable economic or market conditions; future retailer purchasing activity, which can be significantly negatively affected by adverse industry conditions and overall retail inventory levels; and future changes in foreign currency exchange rates and the degree of effectiveness of the Company's hedging programs. Actual results may differ materially from those estimated or anticipated as a result of these risks and unknowns or other risks and uncertainties, including continued compliance with the terms of the Company's credit facilities; delays, difficulties or increased costs in the supply of components or commodities needed to manufacture the Company's products or in manufacturing the Company's products; the ability to secure professional tour player endorsements at reasonable costs; any rule changes or other actions taken by the USGA or other golf association that could have an adverse impact upon demand or supply of the Company's products; a decrease in participation levels in golf; and the effect of terrorist activity, armed conflict, natural disasters or pandemic diseases on the economy generally, on the level of demand for the Company's products or on the Company's ability to manage its supply and delivery logistics in such an environment. For additional information concerning these and other risks and uncertainties that could affect these statements, the golf industry, and the Company's business, see the Company's Annual Report on Form 10-K for the year ended December 31, 2016 as well as other risks and uncertainties detailed from time to time in the Company's reports on Forms 10-K, 10-Q and 8-K subsequently filed with the Securities and Exchange Commission. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. The Company undertakes no obligation to republish revised forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

About Callaway Golf
Through an unwavering commitment to innovation, Callaway Golf Company (NYSE:ELY) creates products designed to make every golfer a better golfer. Callaway Golf Company manufactures and sells golf clubs and golf balls, and sells bags, accessories and apparel in the golf and lifestyle categories, under the Callaway Golf®, Odyssey®, and OGIO brands worldwide. For more information please visit www.callawaygolf.com, www.odysseygolf.com and www.ogio.com.

Contacts:

Brian Lynch

 

Patrick Burke

 

(760) 931-1771

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

(In thousands)

 
 

June 30,
2017

 

December 31,
2016

ASSETS

         
           

Current assets:

         

Cash and cash equivalents

 

$

61,959

     

$

125,975

 

Accounts receivable, net

 

224,649

     

127,863

 

Inventories

 

171,780

     

189,400

 

Other current assets

 

23,645

     

17,187

 

Total current assets

 

482,033

     

460,425

 
           

Property, plant and equipment, net

 

60,654

     

54,475

 

Intangible assets, net

 

171,868

     

114,324

 

Deferred taxes, net

 

82,835

     

114,707

 

Investment in golf-related venture

 

48,997

     

48,997

 

Other assets

 

8,777

     

8,354

 

Total assets

 

$

855,164

     

$

801,282

 
           

LIABILITIES AND SHAREHOLDERS' EQUITY

         
           

Current liabilities:

         

Accounts payable and accrued expenses

 

$

144,978

     

$

132,521

 

Accrued employee compensation and benefits

 

27,323

     

32,568

 

Asset-based credit facilities

 

6,231

     

11,966

 

Accrued warranty expense

 

5,969

     

5,395

 

Income tax liability

 

3,491

     

4,404

 

Total current liabilities

 

187,992

     

186,854

 
           

Long-term liabilities

 

6,246

     

5,828

 

Total Callaway Golf Company shareholders' equity

 

651,794

     

598,906

 

Non-controlling interest in consolidated entity

 

9,132

     

9,694

 

Total liabilities and shareholders' equity

 

$

855,164

     

$

801,282

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 
 

Three Months Ended 
June 30,

 

2017

 

2016

Net sales

$

304,548

   

$

245,594

 

Cost of sales

156,383

   

134,961

 

Gross profit

148,165

   

110,633

 

Operating expenses:

     

Selling

68,102

   

64,388

 

General and administrative

22,155

   

17,089

 

Research and development

8,863

   

8,288

 

Total operating expenses

99,120

   

89,765

 

Income from operations

49,045

   

20,868

 

Gain on sale of investment in golf-related venture

   

17,662

 

Other expense, net

(1,521)

   

(2,488)

 

Income before income taxes

47,524

   

36,042

 

Income tax provision

16,050

   

1,937

 

Net income

31,474

   

34,105

 

Less: Net income attributable to non-controlling interest

31

   

 

Net income attributable to Callaway Golf Company

$

31,443

   

$

34,105

 
       

Earnings per common share:

     

Basic

$

0.33

   

$

0.36

 

Diluted

$

0.33

   

$

0.36

 

Weighted-average common shares outstanding:

     

Basic

94,213

   

94,029

 

Diluted

96,197

   

95,893

 
       
 

Six Months Ended
June 30,

 

2017

 

2016

Net sales

$

613,475

   

$

519,647

 

Cost of sales

317,595

   

276,622

 

Gross profit

295,880

   

243,025

 

Operating expenses:

     

Selling

139,864

   

127,674

 

General and administrative

45,019

   

32,633

 

Research and development

17,745

   

16,522

 

Total operating expenses

202,628

   

176,829

 

Income from operations

93,252

   

66,196

 

Gain on sale of investment in golf-related venture

   

17,662

 

Other expense, net

(6,642)

   

(8,025)

 

Income before income taxes

86,610

   

75,833

 

Income tax provision

29,256

   

3,338

 

Net income

57,354

   

72,495

 

Less: Net income attributable to non-controlling interest

222

   

 

Net income attributable to Callaway Golf Company

$

57,132

   

$

72,495

 
       

Earnings per common share:

     

Basic

$

0.61

   

$

0.77

 

Diluted

$

0.59

   

$

0.76

 

Weighted-average common shares outstanding:

     

Basic

94,142

   

93,990

 

Diluted

96,073

   

95,658

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW

(Unaudited)

(In thousands)

 
 

Six Months Ended 
June 30,

 

2017

 

2016

Cash flows from operating activities:

     

Net income

$

57,354

   

$

72,495

 

Adjustments to reconcile net income to net cash provided by operating activities:

     

Depreciation and amortization

8,497

   

8,337

 

Deferred taxes, net

33,028

   

(347)

 

Share-based compensation

5,402

   

4,329

 

Loss (gain) on disposal of long-lived assets and deferred gain amortization

1,035

   

(124)

 

Gain on sale of investment in golf-related venture

   

(17,662)

 

Unrealized loss on foreign currency forward contracts

1,550

   

884

 

Changes in assets and liabilities

(80,542)

   

(50,151)

 

Net cash provided by operating activities

26,324

   

17,761

 
       

Cash flows from investing activities:

     

Acquisition, net of cash acquired

(57,890)

   

 

Capital expenditures

(12,186)

   

(7,487)

 

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

   

(1,560)

 

Net cash (used in) provided by investing activities

(69,516)

   

17,506

 
       

Cash flows from financing activities:

     

Repayments of asset-based credit facilities, net

(5,735)

   

(9,638)

 

Acquisition of treasury stock

(16,410)

   

(5,133)

 

Dividends paid

(1,882)

   

(1,882)

 

Exercise of stock options

3,085

   

2,096

 

Distribution to non-controlling interest

(974)

   

 

Net cash used in financing activities

(21,916)

   

(14,557)

 

Effect of exchange rate changes on cash and cash equivalents

1,092

   

(2,892)

 

Net (decrease) increase in cash and cash equivalents

(64,016)

   

17,818

 

Cash and cash equivalents at beginning of period

125,975

   

49,801

 

Cash and cash equivalents at end of period

$

61,959

   

$

67,619

 

 

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
June 30,

 

Growth/(Decline)

 

Non-GAAP
Constant
Currency
vs. 2016(2)

 

Six Months Ended
 June 30,

 

Growth/(Decline)

 

Non-GAAP
Constant
Currency
vs. 2016(2)

 

2017

 

2016(1)

 

Dollars

 

Percent

 

Percent

 

2017

 

2016(1)

 

Dollars

 

Percent

 

Percent

Net sales:

                                     

Woods

$

89,276

   

$

54,582

   

$

34,694

   

63.6%

   

65.8%

 

$

196,851

   

$

143,830

   

$

53,021

   

36.9%

   

38.1%

Irons

82,285

   

84,458

   

(2,173)

   

(2.6)%

   

(1.3)%

 

141,296

   

160,058

   

(18,762)

   

(11.7)%

   

(10.7)%

Putters

24,730

   

25,411

   

(681)

   

(2.7)%

   

(1.4)%

 

51,735

   

55,624

   

(3,889)

   

(7.0)%

   

(6.2)%

Golf balls

48,767

   

46,996

   

1,771

   

3.8%

   

5.1%

 

96,991

   

88,412

   

8,579

   

9.7%

   

10.6%

Gear/Accessories/Other

59,490

   

34,147

   

25,343

   

74.2%

   

76.7%

 

126,602

   

71,723

   

54,879

   

76.5%

   

78.0%

 

$

304,548

   

$

245,594

   

$

58,954

   

24.0%

   

25.7%

 

$

613,475

   

$

519,647

   

$

93,828

   

18.1%

   

19.2%

 

(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
June 30,

 

Growth

 

Non-GAAP
Constant
Currency
vs. 2016(1)

 

Six Months Ended
 June 30,

 

Growth

 

Non-GAAP
Constant
Currency
vs. 2016(1)

 

2017

 

2016

 

Dollars

 

Percent

 

Percent

 

2017

 

2016

 

Dollars

 

Percent

 

Percent

Net Sales

                                     

United States

$

168,413

   

$

127,182

   

$

41,231

   

32.4%

   

32.4%

 

$

348,235

   

$

287,230

   

$

61,005

   

21.2%

   

21.2%

Europe

42,977

   

36,923

   

6,054

   

16.4%

   

24.0%

 

86,096

   

74,824

   

11,272

   

15.1%

   

23.1%

Japan

47,869

   

40,551

   

7,318

   

18.0%

   

21.1%

 

94,369

   

79,829

   

14,540

   

18.2%

   

19.2%

Rest of Asia

24,257

   

20,137

   

4,120

   

20.5%

   

18.2%

 

42,579

   

35,946

   

6,633

   

18.5%

   

15.6%

Other foreign countries

21,032

   

20,801

   

231

   

1.1%

   

3.6%

 

42,196

   

41,818

   

378

   

0.9%

   

0.8%

 

$

304,548

   

$

245,594

   

$

58,954

   

24.0%

   

25.7%

 

$

613,475

   

$

519,647

   

$

93,828

   

18.1%

   

19.2%

                                       

(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
June 30,

 

Growth

     

Six Months Ended
June 30,

 

Growth

   
 

2017

 

2016(1)

 

Dollars

 

Percent

     

2017

 

2016(1)

 

Dollars

 

Percent

   

Net Sales

                                     

Golf Club

$

196,291

   

$

164,451

   

$

31,840

   

19.4%

       

$

389,882

   

$

359,512

   

$

30,370

   

8.4%

     

Golf Ball

48,767

   

46,996

   

1,771

   

3.8%

       

96,991

   

88,412

   

8,579

   

9.7%

     

Gear/Accessories/Other

59,490

   

34,147

   

25,343

   

74.2%

       

126,602

   

71,723

   

54,879

   

76.5%

     
 

$

304,548

   

$

245,594

   

$

58,954

   

24.0%

       

$

613,475

   

$

519,647

   

$

93,828

   

18.1%

     
                                       

Income (loss) before income taxes:

                                   

Golf clubs

$

38,445

   

$

17,973

   

$

20,472

   

113.9%

       

$

73,398

   

$

53,414

   

$

19,984

   

37.4%

     

Golf balls

10,939

   

7,534

   

3,405

   

45.2%

       

22,460

   

18,140

   

4,320

   

23.8%

     

Gear/Accessories/Other

11,877

   

6,696

   

5,181

   

77.4%

       

21,496

   

16,158

   

5,338

   

33.0%

     

Reconciling items(2)

(13,737)

   

3,839

   

(17,576)

   

(457.8)%

       

(30,744)

   

(11,879)

   

(18,865)

   

(158.8)%

     
 

$

47,524

   

$

36,042

   

$

11,482

   

31.9%

       

$

86,610

   

$

75,833

   

$

10,777

   

14.2%

     
                                       

(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 June 30, 2017

 

Three months ended June 30, 2016

 
 

As
Reported

 

Ogio
Acquisition
Costs(1)

 

Non-GAAP

 

As
Reported

 

Non-Cash Tax
Adjustment(2)

 

Topgolf
Gain(3)

 

Non-GAAP

 

Net sales

$

304,548

   

$

   

$

304,548

   

$

245,594

   

$

   

$

   

$

245,594

   

Gross profit

148,165

   

   

148,165

   

110,633

   

   

   

110,633

   

% of sales

48.7

%

 

   

48.7

%

 

45.0

%

 

   

   

45.0

%

 

Operating expenses

99,120

   

2,254

   

96,866

   

89,765

   

   

   

89,765

   

Income (loss) from operations

49,045

   

(2,254)

   

51,299

   

20,868

   

   

   

20,868

   

Other income (expense), net

(1,521)

   

   

(1,521)

   

15,174

   

   

17,662

   

(2,488)

   

Income (loss) before income taxes

47,524

   

(2,254)

   

49,778

   

36,042

   

   

17,662

   

18,380

   

Income tax provision (benefit)

16,050

   

(761)

   

16,811

   

1,937

   

(12,327)

   

7,188

   

7,076

   

Net income (loss)

31,474

   

(1,493)

   

32,967

   

34,105

   

12,327

   

10,474

   

11,304

   

Less: Net income attributable to non-controlling interest

31

   

   

31

   

   

   

   

   

Net income (loss) attributable to Callaway Golf Company

$

31,443

   

$

(1,493)

   

$

32,936

   

$

34,105

   

$

12,327

   

$

10,474

   

$

11,304

   
                             

Diluted earnings (loss) per share:

$

0.33

   

$

(0.01)

   

$

0.34

   

$

0.36

   

$

0.13

   

$

0.11

   

$

0.12

   

Weighted-average shares outstanding:

96,197

   

96,197

   

96,197

   

95,893

   

95,893

   

95,893

   

95,893

   
 
 

(1)

Represents transaction costs as well as one-time transition costs associated with the acquisition of Ogio International, Inc in January 2017.

(2)

The Company had a valuation allowance on its U.S. deferred tax assets in the second 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 second quarter of 2017, the Company applied an estimated statutory tax rate of 38.5% to calculate pro-forma results for the second quarter of 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 second quarter 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)

 
 

Six Months Ended June 30, 2017

   

Six Months Ended June 30, 2016

 
 

As
Reported

 

Ogio
Acquisition
Costs(1)

 

Non-GAAP

   

As
Reported

 

Non-Cash Tax
Adjustment(2)

 

Topgolf
Gain(3)

 

Non-GAAP

 

Net sales

$

613,475

   

$

   

$

613,475

     

$

519,647

   

$

   

$

   

$

519,647

   

Gross profit

295,880

   

   

295,880

     

243,025

   

   

   

243,025

   

% of sales

48.2

%

 

   

48.2

%

   

46.8

%

 

   

   

46.8

%

 

Operating expenses

202,628

   

6,210

   

196,418

     

176,829

   

   

   

176,829

   

Income (loss) from operations

93,252

   

(6,210)

   

99,462

     

66,196

   

   

   

66,196

   

Other income (expense), net

(6,642)

   

   

(6,642)

     

9,637

   

   

17,662

   

(8,025)

   

Income (loss) before income taxes

86,610

   

(6,210)

   

92,820

     

75,833

   

   

17,662

   

58,171

   

Income tax provision (benefit)

29,256

   

(2,098)

   

31,354

     

3,338

   

(26,246)

   

7,188

   

22,396

   

Net income (loss)

57,354

   

(4,112)

   

61,466

     

72,495

   

26,246

   

10,474

   

35,775

   

Less: Net income attributable to non-controlling interest

222

   

   

222

     

   

   

   

   

Net income (loss) attributable to Callaway Golf Company

$

57,132

   

$

(4,112)

   

$

61,244

     

$

72,495

   

$

26,246

   

$

10,474

   

$

35,775

   
                               

Diluted earnings (loss) per share:

$

0.59

   

$

(0.05)

   

$

0.64

     

$

0.76

   

$

0.28

   

$

0.11

   

$

0.37

   

Weighted-average shares outstanding:

96,073

   

96,073

   

96,073

     

95,658

   

95,658

   

95,658

   

95,658

   
 
 

(1)

Represents transaction costs as well as one-time transition costs associated with the acquisition of Ogio International, Inc in January 2017.

(2)

The Company had a valuation allowance on its U.S. deferred tax assets in the first half of 2016, which resulted in federal U.S. tax expense for the six months ended June 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 six months ended June 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 six 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

 

September 30,

 

December 31,

 

March 31,

 

June 30,

     

September 30,

 

December 31,

 

March 31,

 

June 30,

   
 

2016

 

2016

 

2017

 

2017

 

Total

 

2015

 

2015

 

2016

 

2016

 

Total

Net income (loss)

$

(5,866)

   

$

123,271

   

$

25,689

   

$

31,443

   

$

174,537

   

$

(3,617)

   

$

(30,452)

   

$

38,390

   

$

34,105

   

$

38,426

 

Interest expense, net

431

   

348

   

715

   

550

   

2,044

   

3,520

   

868

   

621

   

347

   

5,356

 

Income tax provision (benefit)

1,294

   

(137,193)

   

13,206

   

16,050

   

(106,643)

   

1,547

   

493

   

1,401

   

1,937

   

5,378

 

Depreciation and amortization expense

4,204

   

4,045

   

4,319

   

4,178

   

16,746

   

4,193

   

4,029

   

4,157

   

4,180

   

16,559

 

EBITDA

$

63

   

$

(9,529)

   

$

43,929

   

$

52,221

   

$

86,684

   

$

5,643

   

$

(25,062)

   

$

44,569

   

$

40,569

   

$

65,719

 

Gain on sale of Topgolf investments

   

   

   

   

   

   

   

   

(17,662)

   

(17,662)

 

Ogio acquisition costs

   

   

3,956

   

2,254

   

6,210

   

   

   

   

   

 

Adjusted EBITDA

$

63

   

$

(9,529)

   

$

47,885

   

$

54,475

   

$

92,894

   

$

5,643

   

$

(25,062)

   

$

44,569

   

$

22,907

   

$

48,057

 

 

CALLAWAY GOLF COMPANY

Reconciliation of Non-GAAP 2016 Results

(Unaudited)

(In thousands)

 
 

Year Ended December 31, 2016

 

As
Reported

 

Release of
Tax VA(1)

 

Topgolf
Gain(2)

 

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.

 

CALLAWAY GOLF COMPANY
Consolidated Net Sales by Product Category Reclassified For New Segment Presentation
(Unaudited)
(In thousands)

Effective January 1, 2017, the Company changed its operating segments and established a new operating segment, Gear, Accessories and Other. As a result of this change, the Golf Clubs operating segment is now comprised of the woods, irons and putters product categories, and the Golf Ball operating segment is comprised of golf balls. The accessories and other product category, which was previously reported within the Golf Clubs operating segment, is now included in the new Gear, Accessories and Other operating segment. Accordingly, as a result of this change, net sales by product category for 2016 and all interim periods therein were reclassified to conform with the new operating segment presentation as follows: (i) sales of pre-owned clubs, which were previously in accessories and other, are now reported by product type within woods, irons and putters; (ii) sales of packaged sets, which were previously reported in accessories and other, are now reported within irons; and (iii) sales of golf apparel and footwear, golf bags, golf gloves, travel gear, headwear and other golf-related accessories, OGIO branded gear and accessories, retail apparel sales from the Company's joint venture in Japan, in addition to royalties from licensing of the Company's trademarks and service marks for various soft goods, which were previously reported in accessories and other, are now reported in the Gear, Accessories and Other operating segment.

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

%

 

$

39,331

 

20.9

%

 

$

33,024

 

20.2

%

 

$

216,185

 

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

%

 

33,983

 

18.1

%

 

30,848

 

18.8

%

 

136,554

 

15.7

%

 

$

274,053

 

100.0

%

 

$

245,594

 

100.0

%

 

$

187,850

 

100.0

%

 

$

163,695

 

100.0

%

 

$

871,192

 

100.0

%

                 

 

Callaway Golf Company Logo. (PRNewsFoto/Callaway Golf Company) (PRNewsfoto/Callaway Golf Company)

 

 

View original content with multimedia:http://www.prnewswire.com/news-releases/callaway-golf-company-announces-second-quarter-2017-financial-results-including-a-24-increase-in-net-sales-callaway-increases-full-year-net-sales-and-earnings-guidance-300499449.html

SOURCE Callaway Golf Company