Callaway Golf Company Announces Record Net Sales And Strong Earnings Growth For The Third Quarter Of 2019; Increases Non-GAAP Earnings Per Share Guidance

October 30, 2019 at 4:20 PM EDT
- Third quarter 2019 net sales of $426 million, a 62% increase compared to $263 million in the third quarter of 2018.
- Third quarter 2019 diluted earnings per share of $0.32, a 220% increase compared to $0.10 in the third quarter of 2018. On a non-GAAP basis, third quarter 2019 earnings per share increased to $0.36, a 227% increase compared to $0.11 in the third quarter of 2018.
- Third quarter 2019 Net Income of $31 million, a 226% increase compared to $10 million in the third quarter of 2018.
- Third quarter 2019 Adjusted EBITDA of $57 million, a 159% increase compared to $22 million in the third quarter of 2018.
- Full year 2019 non-GAAP earnings per share guidance increased to $1.06 - $1.12, compared to prior guidance of $1.03 - $1.09.

CARLSBAD, Calif., Oct. 30, 2019 /PRNewswire/ -- Callaway Golf Company (NYSE:ELY) announced today record third quarter 2019 net sales and strong earnings growth while also reiterating full year net sales and Adjusted EBITDA guidance and increasing full year 2019 earnings per share guidance.

"I am very pleased to announce yet another record quarter in revenue and strong earnings growth for our Company," commented Chip Brewer, President and Chief Executive Officer of Callaway Golf Company (the "Company").  "Our portfolio of brands continues to deliver strong financial results while positioning us for attractive long-term prospects."

Mr. Brewer continued, "Our golf equipment business continues to deliver attractive revenue growth, now up 5% year to date on a constant currency basis, as a result of a strong 2019 product lineup and the recently launched Epic Forged irons and MD5 Jaws wedges, which have been received well by the market. Our soft goods portfolio continues to experience even stronger growth rates.  These increases were led by robust growth in our direct-to-consumer channel, including Jack Wolfskin and TravisMathew.  The direct-to-consumer channel continues to be an area of focus and investment."

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 non-cash purchase accounting adjustments related to our acquisitions.    

The Company also provided sales information on a constant currency basis and information regarding its earnings before interest, taxes, depreciation and amortization expense, non-cash stock compensation expenses,  non-recurring OGIO, TravisMathew and Jack Wolfskin transaction and transition-related expenses, and non-recurring advisory fees ("Adjusted EBITDA").

The manner in which this non-GAAP information is derived is discussed further toward the end of this release, and the Company has provided in the tables to this release a reconciliation of the non-GAAP information to the most directly comparable GAAP information. 

Summary of Third Quarter 2019 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the third quarter of 2019 (in millions, except EPS):

GAAP RESULTS:

 

NON-GAAP PRESENTATION:

 

Q3 2019

Q3 2018

Change

 

Q3 2019

Q3 2018

Change

Net Sales

$426.2

$262.7

$163.5

 

$426.2

$262.7

$163.5

Gross Profit       

% of Sales

191.4

44.9%

115.2

43.9%

76.2

100 bps

 

191.4

44.9%

115.2

43.9%

76.2

100 bps

Operating Expenses

150.9

104.5

46.4

 

146.7

102.8

43.9

Pre-Tax Income

33.2

11.1

22.1

 

37.4

12.9

24.5

Net Income

31.0

9.5

21.5

 

34.3

10.9

23.4

EPS

$0.32

$0.10

$0.22

 

$0.36

$0.11

$0.25

 

 

Q3 2019

Q3 2018

Change

Adjusted EBITDA

$56.7

$21.9

$34.8

Net sales increased 62% to $426 million, a new record for the Company, and on a constant currency basis, net sales would have increased by 65%. The increase reflects the acquisition of Jack Wolfskin in January 2019, which contributed $134 million in net sales in the third quarter of 2019. Excluding the Jack Wolfskin acquisition, net sales increased 11% in the third quarter of 2019 driven by product launch timing in the golf clubs segment (up 18% on a constant currency basis) related to the third quarter launches of Epic Forged irons, Epic Forged Star irons, and MD5 Jaw wedges, as well as continued brand momentum in the TravisMathew business.

Gross margin increased 100 basis points to 44.9%, driven by favorable mix impact of the Jack Wolfskin and TravisMathew businesses, which were both accretive to gross margin in the third quarter, as well as favorable golf club launch timing, all offset slightly by the negative impact of foreign currency exchange rates.   

Operating expenses increased 44% to $151 million in the third quarter of 2019 compared to $105 million for the same period in 2018. Excluding non-recurring and acquisition-related expenses, operating expenses increased $44 million, or 43%, to $147 million when compared to $103 million in the third quarter of 2018. This increase is primarily due to the addition in 2019 of operating expenses from the Jack Wolfskin business, which added an incremental $37 million excluding the acquisition-related expenses. The remainder of the increase was related to investments in the TravisMathew and golf equipment businesses to support the sales growth.

Earnings per share increased 220% to $0.32, compared to $0.10 for the third quarter of 2018. On a non-GAAP basis, 2019 third quarter earnings per share was $0.36, which excludes $0.04 per share related to the non-cash purchase accounting adjustments and the non-recurring transition expenses related to the Jack Wolfskin, TravisMathew and OGIO acquisitions. The non-GAAP earnings per share in 2019 includes a $8 million ($0.07 per share) increase in other expense primarily related to interest expense on the new term loan entered into in January 2019 to fund the purchase of Jack Wolfskin. This increase in other expense was slightly offset by a lower tax rate.

Summary of First Nine Months 2019 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the first nine months of 2019 (in millions, except EPS):

GAAP RESULTS: 

 

NON-GAAP PRESENTATION:

 

Q3 YTD
2019

Q3 YTD
2018

Change

 

Q3 YTD
2019

Q3 YTD
2018

Change

Net Sales

$1,389.1

$1,062.2

$326.9

 

$1,389.1

$1,062.2

$326.9

Gross Profit        

% of Sales

636.6

45.8%

508.4

47.9%

128.2

(210) bps

 

647.3

46.6%

508.4

47.9%

138.9

(130) bps

Operating Expenses

481.3

337.4

143.9

 

468.4

335.1

133.3

Pre-Tax Income

127.3

169.2

(41.9)

 

154.9

171.5

(16.6)

Net Income

108.6

133.2

(24.6)

 

129.8

135.0

(5.2)

EPS

$1.13

$1.37

($0.24)

 

$1.35

$1.39

($0.04)

 

 

Q3 YTD 2019

Q3 YTD 2018

Change

Adjusted EBITDA

$215.8

$199.5

$16.3

Net sales increased 31% to $1,389 million, a new record for the Company. On a constant currency basis, net sales would have increased by 34%. The increase reflects the acquisition of Jack Wolfskin completed in January 2019, which contributed $275 million in net sales in the first nine months of 2019. Excluding the Jack Wolfskin acquisition, net sales increased 6% in the first nine months of 2019 driven by increases in all operating segments and all major product categories. This increase is attributable to the continued strength of the Company's 2019 golf product line and continued brand momentum of the TravisMathew business.

Gross margin decreased 210 basis points to 45.8% for the first nine months of 2019 compared to 47.9% for the first nine months of 2018. Excluding a non-cash purchase accounting adjustment related to the Jack Wolfskin acquisition, gross margins were 46.6%, a decrease of 130 basis points. The decrease is primarily attributable to foreign currency headwinds and the current year golf equipment product mix of premium products, which typically have higher product costs due to more advanced technology resulting in lower gross margins.  The decrease is partially offset by the TravisMathew business, which is accretive on a gross margin basis through the first nine months of the year.

Operating expenses increased 43% to $481 million in the first nine months of 2019 compared to $337 million for the same period in 2018. Excluding non-recurring and acquisition-related expenses, operating expenses increased $133 million, or 40%, to $468 million when compared to $335 million in the first nine months of 2018. This increase is primarily due to the addition in 2019 of operating expenses from the Jack Wolfskin business, which added an incremental $113 million excluding the acquisition-related expenses. The remainder of the increase was related to investments in the TravisMathew and golf equipment businesses to support the sales growth.

Earnings per share decreased 18% to $1.13, compared to $1.37 for the first nine months of 2018. On a non-GAAP basis, the first nine months of 2019 earnings per share was $1.35, which excludes $0.22 per share related to the non-cash purchase accounting adjustments and the non-recurring transaction and transition expenses related to the Jack Wolfskin, TravisMathew and OGIO acquisitions. The non-GAAP earnings per share in 2019 includes a $26 million ($0.23 per share) increase in other expense primarily related to the new term loan entered into in January 2019 to fund the purchase of Jack Wolfskin. This increase in other expense was slightly offset by a lower tax rate.

Business Outlook for 2019

Basis for Full Year 2019 Non-GAAP Estimates. The Company currently estimates that non-cash purchase accounting adjustments related to Jack Wolfskin will have a negative impact on 2019 earnings per share in the amount of approximately $0.12.  The non-cash purchase accounting adjustments for the OGIO and TravisMathew acquisitions will have a $0.01 negative impact on earnings per share in 2019, consistent with 2018. Both of these estimates are unchanged from the Company's prior estimates.

In addition to these purchase accounting adjustments, the Company's non-GAAP guidance for 2019 excludes $0.13 per share of non-recurring transaction and transition expenses related to the Jack Wolfskin transaction, and non-recurring advisory fees. The 2018 non-GAAP adjusted results presented below exclude the $0.01 per share of non-recurring transaction income related to the Jack Wolfskin acquisition.  Reconciliation is provided in the attached schedules. 

Full Year 2019 Guidance

The purpose of the 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 non-cash purchase accounting adjustments related to our acquisitions.  The manner in which this non-GAAP information is derived is discussed further toward the end of this release, and the Company has provided in the tables to this release a reconciliation of the non-GAAP information to the most directly comparable GAAP information.

($ in millions, except EPS):

 

Revised 2019

Non-GAAP Estimate

Previous 2019

Non-GAAP Estimate

2018*

Non-GAAP 
Adjusted Results

Net Sales

$1,685 - $1,700 million

$1,685 - $1,700 million

$1,243 million

Gross Margins

46.7%

46.7%

46.5%

Operating Expenses

$628 million

$628 million

$445 million

Earnings Per Share

$1.06 - $1.12

$1.03 - $1.09

$1.08

* For purposes of this presentation, the 2018 Non-GAAP Adjusted Results exclude approximately $1 million ($0.01 per share) of non-cash purchase accounting amortization for the OGIO and TravisMathew acquisitions and $0.01 per share of non-recurring transaction income related to the Jack Wolfskin acquisition.

 

 

Revised 2019

Previous 2018

Change

Adjusted EBITDA

$208 - $215

$208 - $215

$0

*This presentation of Adjusted EBITDA also excludes non-cash stock compensation expense.

The Company reiterates the previous 2019 net sales estimate of $1,685 million - $1,700 million representing net sales growth of approximately 35% - 37% in 2019 compared to 2018. The Company currently estimates that changes in foreign currency rates will have a negative impact of $33 million on 2019 full year net sales when compared to 2018.  

The Company reiterates the previous 2019 gross margin estimate of approximately 46.7%.

The Company reiterates the previous 2019 operating expense estimate of approximately $628 million

The Company increased its non-GAAP earnings per share guidance to $1.06 - $1.12 primarily driven by a revised estimated tax rate of approximately 19.0% when compared to a prior estimated tax rate of 20.5% on a base of 96.5 million fully diluted shares.

Conference Call and Webcast

The Company will be holding a conference call at 2:00 p.m. Pacific time 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. Pacific time on November 6, 2019.  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, depreciation and amortization expenses, non-cash stock  compensation expenses, non-recurring OGIO, TravisMathew and Jack Wolfskin transaction and transition-related expenses, as well as non-recurring advisory fees.

Other Adjustments. The Company presents certain of its financial results excluding the non-recurring OGIO, TravisMathew and Jack Wolfskin transaction and transition expenses.

In addition, the Company has included in the schedules to this release a reconciliation of certain non-GAAP information to the most directly comparable GAAP information.  The non-GAAP information presented in this release and related schedules should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP. The non-GAAP information may also be inconsistent with the manner in which similar measures are derived or used by other companies.  Management uses such non-GAAP information for financial and operational decision-making purposes and as a means to evaluate period-over-period comparisons and in forecasting the Company's business going forward. Management believes that the presentation of such non-GAAP information, when considered in conjunction with the most directly comparable GAAP information, provides additional useful comparative information for investors in their assessment of the underlying performance of the Company's business without regard to these items. The Company has provided reconciling information in the attached schedules.

Forward-Looking Statements

Statements used in this press release that relate to future plans, events, financial results, performance, prospects or growth and scale opportunities, including statements relating to the Company's estimated 2019 sales, gross margins, operating expenses, and earnings per share (or related tax rate and share count), future industry, market conditions, brand momentum, and the assumed benefits to be derived from investments in the Company's core business or the OGIO, TravisMathew and Jack Wolfskin acquisitions, are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. The words "believe," "expect," "estimate," "could," "should," "intend," "may," "plan," "seek," "anticipate," "project" and similar expressions, among others, generally identify forward-looking statements, which speak only as of the date the statements were made and are not guarantees of future performance.  These statements are based upon current information and expectations. Accurately estimating the forward-looking statements is based upon various risks and unknowns, including unanticipated delays, difficulties or increased costs in integrating the acquired OGIO, TravisMathew and Jack Wolfskin businesses or implementing the Company's growth strategy generally; the Company's ability to successfully integrate, operate and expand the retail stores of the acquired TravisMathew and Jack Wolfskin businesses; softening market conditions in various parts of the world; any changes in U.S. trade, tax or other policies, including restrictions on imports or an increase in import tariffs; costs and disruption associated with activist investors; consumer acceptance of and demand for the Company's and its subsidiaries' products; competitive pressures; the level of promotional activity in the marketplace; unfavorable weather conditions; future consumer discretionary purchasing activity, which can be significantly adversely affected by unfavorable economic or market conditions; future retailer purchasing activity, which can be significantly negatively affected by adverse industry conditions and overall retail inventory levels; and future changes in foreign currency exchange rates and the degree of effectiveness of the Company's hedging programs. Actual results may differ materially from those estimated or anticipated as a result of these risks and unknowns or other risks and uncertainties, including continued compliance with the terms of the Company's credit facilities; delays, difficulties or increased costs in the supply of components or commodities needed to manufacture the Company's products or in manufacturing the Company's products; the ability to secure professional tour player endorsements at reasonable costs; any rule changes or other actions taken by the 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 and its subsidiaries' 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, 2018 as well as other risks and uncertainties detailed from time to time in the Company's reports on Forms 10-Q and 8-K subsequently filed 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 Company

Callaway Golf Company (NYSE: ELY) is a premium golf equipment and active lifestyle company with a portfolio of global brands, including Callaway Golf, Odyssey, OGIO, TravisMathew and Jack Wolfskin. Through an unwavering commitment to innovation, Callaway manufactures and sells premium golf clubs, golf balls, golf and lifestyle bags, golf and lifestyle apparel and other accessories. For more information please visit www.callawaygolf.com, www.odysseygolf.comwww.OGIO.com, www.travismathew.com, and www.jack-wolfskin.com.

Contacts:

Brian Lynch

 

Patrick Burke

 

(760) 931-1771

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

(In thousands)

 
 

September 30,
2019

 

December 31,
2018

ASSETS

         
           

Current assets:

         

Cash and cash equivalents

 

$

88,216

     

$

63,981

 

Accounts receivable, net

 

223,385

     

71,374

 

Inventories

 

340,314

     

338,057

 

Other current assets

 

79,930

     

51,494

 

Total current assets

 

731,845

     

524,906

 
           

Property, plant and equipment, net

 

127,077

     

88,472

 

Operating lease right-of-use assets, net

 

154,351

     

 

Intangible assets, net

 

688,093

     

280,508

 

Deferred taxes, net

 

69,597

     

75,079

 

Investment in golf-related ventures

 

72,238

     

72,238

 

Other assets

 

16,447

     

11,741

 

Total assets

 

$

1,859,648

     

$

1,052,944

 
           

LIABILITIES AND SHAREHOLDERS' EQUITY

         
           

Current liabilities:

         

Accounts payable and accrued expenses

 

$

200,352

     

$

208,653

 

Accrued employee compensation and benefits

 

43,210

     

43,172

 

Asset-based credit facilities

 

110,711

     

40,300

 

Accrued warranty expense

 

10,121

     

7,610

 

Current operating lease liabilities

 

25,112

     

 

Long-term debt, current portion

 

7,296

     

2,411

 

Other current liabilities

 

11,103

     

1,091

 

Total current liabilities

 

407,905

     

303,237

 
           

Long-term debt

 

445,019

     

7,218

 

Long-term operating lease liabilities

 

133,189

     

 

Long-term liabilities

 

96,179

     

8,181

 

Total Callaway Golf Company shareholders' equity

 

777,356

     

724,574

 

Non-controlling interest in consolidated entity

 

     

9,734

 

Total liabilities and shareholders' equity

 

$

1,859,648

     

$

1,052,944

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 
 

Three Months Ended
September 30,

 

2019

 

2018

Net sales

$

426,217

   

$

262,654

 

Cost of sales

234,828

   

147,415

 

Gross profit

191,389

   

115,239

 

Operating expenses:

     

Selling

101,984

   

68,605

 

General and administrative

36,378

   

26,706

 

Research and development

12,538

   

9,229

 

Total operating expenses

150,900

   

104,540

 

Income from operations

40,489

   

10,699

 

Other (expense) income, net

(7,313)

   

376

 

Income before income taxes

33,176

   

11,075

 

Income tax provision

2,128

   

1,335

 

Net income

31,048

   

9,740

 

Less: Net income attributable to non-controlling interest

   

223

 

Net income attributable to Callaway Golf Company

$

31,048

   

$

9,517

 
       

Earnings per common share:

     

Basic

$0.33

   

$0.10

 

Diluted

$0.32

   

$0.10

 

Weighted-average common shares outstanding:

     

Basic

94,100

   

94,477

 

Diluted

96,287

   

97,320

 
       
 

Nine Months Ended
September 30,

 

2019

 

2018

Net sales

$

1,389,122

   

$

1,062,156

 

Cost of sales

752,483

   

553,758

 

Gross profit

636,639

   

508,398

 

Operating expenses:

     

Selling

334,418

   

234,826

 

General and administrative

108,739

   

73,008

 

Research and development

38,158

   

29,561

 

Total operating expenses

481,315

   

337,395

 

Income from operations

155,324

   

171,003

 

Other expense, net

(27,985)

   

(1,797)

 

Income before income taxes

127,339

   

169,206

 

Income tax provision

18,892

   

35,801

 

Net income

108,447

   

133,405

 

Less: Net (loss) income attributable to non-controlling interest

(179)

   

166

 

Net income attributable to Callaway Golf Company

$

108,626

   

$

133,239

 
       

Earnings per common share:

     

Basic

$1.15

   

$1.41

 

Diluted

$1.13

   

$1.37

 

Weighted-average common shares outstanding:

     

Basic

94,284

   

94,605

 

Diluted

96,197

   

97,076

 

 

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW

(Unaudited)

(In thousands)

 
 

Nine Months Ended
September 30,

 

2019

 

2018

Cash flows from operating activities:

     

Net income

$

108,447

   

$

133,405

 

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

     

   Depreciation and amortization

25,471

   

14,762

 

   Lease amortization expense

23,615

   

 

   Amortization of debt issuance costs

2,428

   

 

   Inventory step-up on acquisition

10,703

   

 

   Deferred taxes, net

8,407

   

30,123

 

   Non-cash share-based compensation

9,476

   

9,975

 

   Loss/(gain) on disposal of long-lived assets

649

   

(30)

 

   Unrealized gains on designated hedging instruments

(7,448)

   

(1,138)

 

Changes in assets and liabilities

(126,342)

   

(66,198)

 

Net cash provided by operating activities

55,406

   

120,899

 
       

Cash flows from investing activities:

     

Capital expenditures

(36,843)

   

(26,103)

 

Investments in golf related ventures

   

(282)

 

Acquisitions, net of cash acquired

(481,643)

   

 

Proceeds from sales of property and equipment

43

   

43

 

Net cash used in investing activities

(518,443)

   

(26,342)

 
       

Cash flows from financing activities:

     

Proceeds from (repayments of) credit facilities, net

70,411

   

(83,455)

 

Proceeds from issuance of long-term debt

490,534

   

 

Repayments of long-term debt

(31,665)

   

(1,632)

 

Repayments of financing leases

(583)

   

 

Debt issuance and credit facility amendment costs

(19,088)

   

 

Exercise of stock options

   

1,636

 

Dividends paid, net

(2,834)

   

(2,841)

 

Acquisition of treasury stock

(27,505)

   

(22,373)

 

Distributions to non-controlling interests

   

(821)

 

Net cash provided by (used in) financing activities

479,270

   

(109,486)

 

Effect of exchange rate changes on cash and cash equivalents

8,002

   

76

 

Net increase (decrease) in cash and cash equivalents

24,235

   

(14,853)

 

Cash and cash equivalents at beginning of period

63,981

   

85,674

 

Cash and cash equivalents at end of period

$

88,216

   

$

70,821

 

 

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
September 30,

 

Growth/(Decline)

 

Non-GAAP

Constant

Currency

vs. 2018(1)

 

Nine Months Ended
September 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2018(1)

 

2019

 

2018

 

Dollars

 

Percent

 

Percent

 

2019

 

2018

 

Dollars

 

Percent

 

Percent

Net sales:

                                     

Golf Clubs

$

168,005

   

$

142,396

   

$

25,609

   

18.0%

 

18.3%

 

$

653,531

   

$

632,639

   

$

20,892

   

3.3%

 

4.8%

Golf Balls

42,497

   

44,661

   

(2,164)

   

-4.8%

 

-4.0%

 

172,943

   

165,465

   

7,478

   

4.5%

 

6.0%

Apparel

139,998

   

27,340

   

112,658

   

412.1%

 

425.6%

 

309,439

   

84,460

   

224,979

   

266.4%

 

279.8%

Gear and Other

75,717

   

48,257

   

27,460

   

56.9%

 

59.7%

 

253,209

   

179,592

   

73,617

   

41.0%

 

44.9%

 

$

426,217

   

$

262,654

   

$

163,563

   

62.3%

 

64.5%

 

$

1,389,122

   

$

1,062,156

   

$

326,966

   

30.8%

 

33.6%

(1) Calculated by applying 2018 exchange rates to 2019 reported sales in regions outside the U.S.

                                       
 

Net Sales by Region

 

Net Sales by Region

 

Three Months Ended
September 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2018(1)

 

Nine Months Ended
September 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2018(1)

 

2019

 

2018(2)

 

Dollars

 

Percent

 

Percent

 

2019

 

2018(2)

 

Dollars

 

Percent

 

Percent

Net Sales

                                     

United States

$

161,631

   

$

142,263

   

$

19,368

   

13.6%

 

13.6%

 

$

658,051

   

$

610,797

   

$

47,254

   

7.7%

 

7.7%

Europe

133,351

   

33,086

   

100,265

   

303.0%

 

320.8%

 

341,594

   

130,613

   

210,981

   

161.5%

 

177.6%

Japan

64,176

   

54,434

   

9,742

   

17.9%

 

13.3%

 

193,080

   

183,375

   

9,705

   

5.3%

 

4.9%

Rest of World

67,059

   

32,871

   

34,188

   

104.0%

 

111.9%

 

196,397

   

137,371

   

59,026

   

43.0%

 

50.2%

 

$

426,217

   

$

262,654

   

$

163,563

   

62.3%

 

64.5%

 

$

1,389,122

   

$

1,062,156

   

$

326,966

   

30.8%

 

33.6%

                                       

(1) Calculated by applying 2018 exchange rates to 2019 reported sales in regions outside the U.S.

(2) Prior period amounts have been reclassified to conform to the current year presentation of regional sales.

                                       
 

Operating Segment Information

 

Operating Segment Information

 

Three Months Ended
September 30,

 

Growth

 

Non-GAAP

Constant

Currency

vs. 2018(3)

 

Nine Months Ended
September 30,

 

Growth/(Decline)

 

Non-GAAP

Constant

Currency

vs. 2018(3)

 

2019

 

2018(1)

 

Dollars

 

Percent

 

Percent

 

2019

 

2018(1)

 

Dollars

 

Percent

 

Percent

Net Sales

                                     

Golf Equipment

$

210,502

   

$

187,057

   

$

23,445

   

12.5%

 

13.0%

 

$

826,474

   

$

798,104

   

$

28,370

   

3.6%

 

5.0%

Apparel, Gear and Other

215,715

   

75,597

   

140,118

   

185.3%

 

192.0%

 

562,648

   

264,052

   

298,596

   

113.1%

 

120.0%

 

$

426,217

   

$

262,654

   

$

163,563

   

62.3%

 

64.5%

 

$

1,389,122

   

$

1,062,156

   

$

326,966

   

30.8%

 

33.6%

                                       

Income (loss) before income taxes:

                                   

Golf Equipment

$

23,124

   

$

17,003

   

$

6,121

   

36.0%

     

$

148,782

   

$

158,460

   

$

(9,678)

   

-6.1%

   

Apparel, Gear and Other

34,877

   

8,016

   

26,861

   

335.1%

     

68,909

   

51,547

   

17,362

   

33.7%

   

Reconciling items(2)

(24,825)

   

(13,944)

   

(10,881)

   

78.0%

     

(90,352)

   

(40,801)

   

(49,551)

   

-121.4%

   
 

$

33,176

   

$

11,075

   

$

22,101

   

199.6%

     

$

127,339

   

$

169,206

   

$

(41,867)

   

-24.7%

   
                                                               

(1) The Company changed its operating segments as of January 1, 2019. 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.

(3) Calculated by applying 2018 exchange rates to 2019 reported sales in regions outside the U.S.

 

CALLAWAY GOLF COMPANY

Supplemental Financial Information and Non-GAAP Reconciliation

(Unaudited)

(In thousands)

 
 

Three Months Ended September 30,

 
 

2019

 

2018

 
 

GAAP

 

Non-Cash
Purchase
Accounting
Adjustments(1)

 

Acquisition &
Other Non-
Recurring
Expenses(2)

 

Non-
GAAP

 

GAAP

 

Non-Cash
Purchase
Accounting
Adjustments(1)

 

Acquisition &
Other Non-
Recurring
Expenses(2)

 

Non-
GAAP

 

Operating expenses, net

$

150,900

   

$

1,208

   

$

3,009

   

$

146,683

   

$

104,540

   

$

254

   

$

1,521

   

$

102,765

   

Income (loss) from operations

40,489

   

(1,208)

   

(3,009)

   

44,706

   

10,699

   

(254)

   

(1,521)

   

12,474

   

Income tax provision (benefit)

2,128

   

(278)

   

(692)

   

3,098

   

1,335

   

(58)

   

(350)

   

1,743

   

Net income (loss) attributable to Callaway Golf Company

$

31,048

   

$

(930)

   

$

(2,317)

   

$

34,295

   

$

9,517

   

$

(196)

   

$

(1,171)

   

$

10,884

   
                                 

Diluted earnings (loss) per share:

$

0.32

   

$

(0.01)

   

$

(0.03)

   

$

0.36

   

$

0.10

   

$

   

$

(0.01)

   

$

0.11

   
 

(1) Represents the amortization of intangible assets related to the Company's Jack Wolfskin, TravisMathew and OGIO acquisitions.

(2) Represents non-recurring transition costs associated with the acquisition of Jack Wolfskin, including consulting costs, audit fees and travel expenses, in addition to other non-recurring advisory fees.

 

CALLAWAY GOLF COMPANY

Supplemental Financial Information and Non-GAAP Reconciliation

(Unaudited)

(In thousands)

 
 

Nine Months Ended September 30,

 
 

2019

 

2018

 
 

GAAP

 

Non-Cash
Purchase
Accounting
Adjustments(1)

 

Acquisition &
Other Non-
Recurring
Expenses(2)

 

Non-
GAAP

 

GAAP

 

Non-Cash
Purchase
Accounting
Adjustments(1)

 

Acquisition &
Other Non-
Recurring
Expenses
(2)

 

Non-
GAAP

 

Gross profit

$

636,639

   

$

(10,703)

   

$

   

$

647,342

   

$

508,398

   

$

   

$

   

$

508,398

   

Operating expenses

481,315

   

3,624

   

9,335

   

468,356

   

337,395

   

762

   

1,521

   

335,112

   

Income (loss) from operations

155,324

   

(14,327)

   

(9,335)

   

178,986

   

171,003

   

(762)

   

(1,521)

   

173,286

   

Other expense, net

(27,985)

   

   

(3,896)

   

(24,089)

   

(1,797)

   

   

   

(1,797)

   

Income tax provision (benefit)

18,892

   

(3,295)

   

(3,043)

   

25,230

   

35,801

   

(175)

   

(350)

   

36,326

   

Net income (loss) attributable to Callaway Golf Company

$

108,626

   

$

(11,032)

   

$

(10,188)

   

$

129,846

   

$

133,239

   

$

(587)

   

$

(1,171)

   

$

134,997

   
                                 

Diluted earnings (loss) per share:

$

1.13

   

$

(0.11)

   

$

(0.11)

   

$

1.35

   

$

1.37

   

$

(0.01)

   

$

(0.01)

   

$

1.39

   
 

(1) Represents the amortization of intangible assets related to the Company's OGIO and TravisMathew acquisitions as well as the amortization of intangible assets and the cost impact associated with a change in valuation of inventory (inventory step-up) related to the Company's Jack Wolfskin acquisition.

(2)  Represents non-recurring transaction costs, including banker's fees, legal fees, consulting and travel expenses, and transition costs, including consulting, audit fees and valuations services, associated with the acquisition of Jack Wolfskin, in addition to other non-recurring advisory fees.

 

 

CALLAWAY GOLF COMPANY

Non-GAAP Reconciliation and Supplemental Financial Information

(Unaudited)

(In thousands)

       
 

2019 Adjusted EBITDA

 

2018 Adjusted EBITDA

 

Quarter Ended

 

Quarter Ended

 

March 31,

 

June 30,

 

September 30,

     

March 31,

 

June 30,

 

September 30,

   
 

2019

 

2019

 

2019

 

Total

 

2018

 

2018

 

2018

 

Total

Net income

$

48,647

   

$

28,931

   

$

31,048

   

$

108,626

   

$

62,855

   

$

60,867

   

$

9,517

   

$

133,239

 

Interest expense, net

9,639

   

10,260

   

9,545

   

29,444

   

1,528

   

1,661

   

1,056

   

4,245

 

Income tax provision

9,556

   

7,208

   

2,128

   

18,892

   

17,219

   

17,247

   

1,335

   

35,801

 

Depreciation and amortization expense

7,977

   

9,022

   

8,472

   

25,471

   

4,737

   

5,029

   

4,996

   

14,762

 

Non-cash stock compensation expense

3,435

   

3,530

   

2,513

   

9,478

   

2,999

   

3,465

   

3,511

   

9,975

 

Acquisitions & other non-recurring costs, before taxes

13,986

   

6,939

   

3,009

   

23,934

   

   

   

1,521

   

1,521

 

Adjusted EBITDA

$

93,240

   

$

65,890

   

$

56,715

   

$

215,845

   

$

89,338

   

$

88,269

   

$

21,936

   

$

199,543

 

 

                                       
 

2019 Trailing Twelve Month Adjusted EBITDA

 

2018 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,

   
 

2018

 

2019

 

2019

 

2019

 

Total

 

2017

 

2018

 

2018

 

2018

 

Total

Net income (loss)

$

(28,499)

   

$

48,647

   

$

28,931

   

$

31,048

   

$

80,127

   

$

(19,386)

   

$

62,855

   

$

60,867

   

$

9,517

   

$

113,853

 

Interest expense, net

704

   

9,639

   

10,260

   

9,545

   

30,148

   

2,004

   

1,528

   

1,661

   

1,056

   

6,249

 

Income tax provision (benefit)

(9,783)

   

9,556

   

7,208

   

2,128

   

9,109

   

(4,354)

   

17,219

   

17,247

   

1,335

   

31,447

 

Depreciation and amortization expense

5,186

   

7,977

   

9,022

   

8,472

   

30,657

   

4,799

   

4,737

   

5,029

   

4,996

   

19,561

 

Non-cash stock compensation expense

3,555

   

3,435

   

3,530

   

2,513

   

13,033

   

3,064

   

2,999

   

3,465

   

3,511

   

13,039

 

Acquisitions & other non-recurring costs, before taxes

(2,269)

   

13,986

   

6,939

   

3,009

   

21,665

   

1,677

   

   

   

1,521

   

3,198

 

Adjusted EBITDA

$

(31,106)

   

$

93,240

   

$

65,890

   

$

56,715

   

$

184,739

   

$

(12,196)

   

$

89,338

   

$

88,269

   

$

21,936

   

$

187,347

 

 

CALLAWAY GOLF COMPANY

Supplemental Financial Information Used In Non-GAAP Guidance

(Unaudited)

 
               
 

Diluted Loss Per
Share

 

Diluted
Earnings/(Loss) per
Share

 

Fourth
Quarter
2019

 

Full
Year
2019

 

Fourth
Quarter
2018

 

Full
Year
2018

Amortization of purchase accounting items(1)

             

TravisMathew/OGIO

$

   

$

(0.01)

   

$

   

$

(0.01)

 

Jack Wolfskin

(0.01)

   

(0.12)

   

   

 
 

$

(0.01)

   

$

(0.13)

   

$

   

$

(0.01)

 
               

Acquisition and Other Non-Recurring Costs(2)

             

Acquisition/Other

$

(0.03)

   

$

(0.10)

   

$

(0.02)

   

$

(0.03)

 

Purchase price hedge (gain)/loss

   

(0.03)

   

0.04

   

0.04

 
 

$

(0.03)

   

$

(0.13)

   

$

0.02

   

$

0.01

 
               

Total

$

(0.04)

   

$

(0.26)

   

$

0.02

   

$

 
   

(1) 2018 and 2019 includes the amortization of intangible assets in connection with the Ogio and TravisMathew acquisitions completed in January and August 2017, respectively. 2019 also includes the amortization of intangible assets and inventory step-up in connection with the Jack Wolfskin acquisition completed in January 2019.

(2) Represents non-recurring transaction and transition costs associated with the acquisition Jack Wolfskin, in addition to other non-recurring advisory fees.

 

CALLAWAY GOLF COMPANY

2019 Guidance GAAP to Non-GAAP Reconciliation

(Unaudited)

(In thousands)

 
 

Twelve Months Ended December 31, 2019

 

GAAP

 

Non-Cash
Purchase
Accounting
Adjustments(2)

 

Acquisition &
Other Non-
Recurring
Expenses(3)

 

Non-GAAP

Gross margin

46.1

%

 

(0.6)

%

 

%

 

46.7

%

               

Operating expenses, net

$646

   

$5

   

$13

   

$628

 
               

Net income (loss) attributable to Callaway Golf Company

$76 - $82

   

($12)

   

($13)

   

$101 - $107

 
               

Diluted earnings (loss) per share:

$0.80 - $0.86

   

($0.13)

   

($0.13)

   

$1.06 - $1.12

 
               

Adjusted EBITDA(1)

$181 - $188

   

($11)

   

($16)

   

$208 - $215

 
   

(1) Adjusted EBITDA excludes from forecasted net income interest expense, taxes, depreciation and amortization expense, non-cash stock compensation expense, non-cash purchase accounting adjustments and acquisition and other non-recurring expenses.  A forecast of each of these line items is not available without unreasonable efforts due to the variability of these items and the inability to predict them with certainty.  Accordingly, we have not provided a further reconciliation of Adjusted EBITDA to GAAP net income.

(2) Represents the amortization of intangible assets related to the Company's OGIO and TravisMathew acquisitions as well as the amortization of intangible assets and the cost impact associated with a change in valuation of inventory (inventory step-up) related to the Company's Jack Wolfskin acquisition.

(3)  Represents non-recurring transaction costs, including banker's fees, legal fees, consulting and travel, and transition costs, including consulting, audit fees and valuation services, associated with the acquisition of Jack Wolfskin, as well as other non-recurring advisory fees.

 

CALLAWAY GOLF COMPANY

Consolidated Net Sales by Product Category Reclassified For New Segment Presentation

(Unaudited)

(In thousands)

 

As of January 1, 2019, the Company changed the composition of its operating and reportable segments on the basis of golf equipment and soft goods products. For comparability purposes, the table below presents the Company's 2018 consolidated net sales by product category reclassified to conform with the new segment presentation in the comparable periods of 2019.

 
 

Reclassified

     
 

Three Months Ended

 

Year Ended

 

March 31, 2018

 

June 30, 2018

 

September 30, 2018

 

December 31, 2018

 

December 31, 2018

Net sales:

                           

Golf Clubs

$

257,441

 

63.9

%

 

$

232,802

 

58.7

%

 

$

142,396

 

54.2

%

 

$

84,654

 

46.9

%

 

$

717,293

 

57.7

%

Golf Balls

54,922

 

13.6

%

 

65,882

 

16.6

%

 

44,661

 

17.0

%

 

30,189

 

16.7

%

 

195,654

 

15.7

%

Apparel

12,149

 

3.0

%

 

30,779

 

7.8

%

 

27,340

 

10.4

%

 

27,718

 

15.3

%

 

97,986

 

7.9

%

Gear and Other

78,679

 

19.5

%

 

66,848

 

16.9

%

 

48,257

 

18.4

%

 

38,117

 

21.1

%

 

231,901

 

18.7

%

 

$

403,191

 

100.0

%

 

$

396,311

 

100.0

%

 

$

262,654

 

100.0

%

 

$

180,678

 

100.0

%

 

$

1,242,834

 

100.0

%

 

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

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/callaway-golf-company-announces-record-net-sales-and-strong-earnings-growth-for-the-third-quarter-of-2019-increases-non-gaap-earnings-per-share-guidance-300948555.html

SOURCE Callaway Golf Company