PR Newswire | May 10, 2021 04:20PM EDT

Of 2021; Topgolf Acquisition Exceeds Expectations; And Callaway Increases Financial Projections

05/10 15:20 CDT

Callaway Golf Company Announces Record Financial Results For The First Quarter Of 2021; Topgolf Acquisition Exceeds Expectations; And Callaway Increases Financial Projections- First quarter 2021 consolidated Net Revenue of $652 million, a new record for the Company and a 47% increase compared to the first quarter of 2020.- First quarter 2021 Net Income of $272 million compared to $29 million in the first quarter of 2020. Non-GAAP Net Income of $77 million in the first quarter of 2021, an increase of $46 million (148%) over the first quarter of 2020.- First quarter 2021 Adjusted EBITDA of $128 million, a $68 million (113%) increase over the first quarter of 2020.- Full Year 2021 Adjusted EBITDA is now anticipated to exceed full year 2019 levels for the legacy Callaway business and to meet or exceed the full twelve-month 2019 levels for the Topgolf business acquired on March 8, 2021. CARLSBAD, Calif., May 10, 2021

CARLSBAD, Calif., May 10, 2021 /PRNewswire/ -- Callaway Golf Company (the "Company" or "Callaway") (NYSE:ELY) announced today its financial results for the first quarter ended March 31, 2021.

"We are very pleased with our first quarter financial results, with revenues increasing 47% and Adjusted EBITDA increasing 113% in the first quarter of 2021 compared to the same period in 2020," commented Chip Brewer, President and Chief Executive Officer of the Company. "Our golf equipment business is continuing to experience unprecedented demand while our soft goods business and Topgolf business are recovering from the pandemic faster than anticipated. We believe our three operating segments are well positioned for both the current environment and our expectations over the next several years."

"Although the COVID-19 pandemic continues, especially in international markets, we are pleased with the current state and trends of our business," continued Mr. Brewer. "The Topgolf merger is off to a strong start; each of our businesses is performing ahead of plan; and our available liquidity, comprised of cash-on-hand and availability under our credit facilities, is at an all-time high of $713 million at March 31, 2021 compared to $260 million for the same date in 2020. As a result, we now project that full year 2021 revenue and Adjusted EBITDA levels will exceed 2019 levels for the legacy Callaway business and will meet or exceed the full twelve-month 2019 levels for the Topgolf business."

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-cash amortization of intangibles and other assets related to the Company's acquisitions, non-recurring transaction and transition costs related to acquisitions, and other non-recurring costs, including costs related to the merger and integration with Topgolf International, Inc. ("Topgolf"), transition to the Company's new North American Distribution Center, implementation of a new IT system for Jack Wolfskin, the $39 million non-cash valuation allowance recorded against certain of the Company's deferred tax assets as a result of the merger, the $253 million non-cash gain as the result of the Company's prior equity position in Topgolf, as well as non-cash amortization of the debt discount related to the Company's convertible notes. The Company also provided revenue information on a constant currency basis and information regarding its earnings before interest, taxes, depreciation and amortization expenses, non-cash stock compensation expense, non-cash lease amortization expense, and the non-recurring and non-cash items previously mentioned ("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 First Quarter 2021 Financial Results

The Company announced the following GAAP and non-GAAP financial results for the first quarter of 2021 (in millions, except EPS):

GAAP RESULTS NON-GAAP PRESENTATION

Q1 Q1 2020 2021 Q1 ChangeQ1 2021 Non-GAAPChange 2020 Non-GAAP

Net Revenue $652 $442 $210 $652 $442 $210

Income from Operations $76 $41 $35 $97 $43 $54

Other Income/(Expense), net$244 ($3) $247 ($5) ($3) ($2)

Income before income taxes $320 $38 $282 $91 $41 $50

Net Income $272 $29 $243 $77 $31 $46

Earnings Per Share $2.19$0.30$1.89 $0.62 $0.32 $0.30

Q1 2021Q1 2020Change

$128 Adjusted EBITDA $60 $68

For the first quarter of 2021, the Company's net revenue increased $210 million (47%) to $652 million, a new first quarter record for the Company, compared to $442 million for the same period in 2020. This increase was driven by the strength of the legacy Callaway business, which increased 26% compared to the first quarter of 2020, as well as $93 million related to the addition of four weeks of the Topgolf business, which was acquired on March 8, 2021. Changes in foreign currency rates had a $17 million positive impact on first quarter 2021 net revenue.

For the first quarter of 2021, the Company's income from operations was $76 million, an increase of $35 million (85%) compared to $41 million in the first quarter of 2020. Non-GAAP income from operations was $97 million, a $54 million (126%) increase compared to $43 million for the first quarter of 2020. The increase in income from operations was led by a $50 million increase in income from operations from the legacy Callaway business as well as an incremental $4 million from the addition of four weeks of the Topgolf business.

For the first quarter of 2021, the Company's other income/(expense), net was $244 million, including a non-cash gain of $253 million related to the write-up of the Company's pre-merger investment in Topgolf, compared to net expense of $3 million in the first quarter of 2020. The Company's non-GAAP other income/(expense), net, which excludes, among other things, the Topgolf gain, was $5 million of expense in the first quarter of 2021 compared to other expense of $3 million in the first quarter of 2020.

First quarter 2021 fully diluted earnings per share was $2.19, including $2.04 from the non-cash Topgolf gain, compared to fully diluted earnings per share of $0.30 for the first quarter of 2020. Non-GAAP first quarter 2021 fully diluted earnings per share was $0.62, compared to $0.32 for the first quarter of 2020. Fully diluted shares were 125 million shares of common stock in the first quarter of 2021, an increase of 29 million shares compared to 96 million shares in the first quarter of 2020. The increased share count is primarily related to the issuance of additional shares in connection with the Topgolf merger.

For the first quarter of 2021, the Company's Adjusted EBITDA was $128 million, an increase of $68 million (113%) compared to the first quarter of 2020. The increase was driven by a $53 million increase in the legacy Callaway business and $15 million from four weeks of the Topgolf business.

SEGMENT RESULTS

As a result of the Topgolf merger, the Company now has three operating segments, namely Golf Equipment; Apparel, Gear and Other; and Topgolf. The Company evaluates the performance of its operating segments based on segment operating income. Management uses total segment operating income as a measure of its operational performance, excluding corporate overhead and certain non-recurring and non-cash charges. The Company believes that information about total segment operating income allows investors to better evaluate operating results and changes in results without these non-operational factors.

The following is a reconciliation of income before income taxes to total segment operating income (in millions):

Q1 2021Q1 2020Change

Total segment operating income$109 $55 $54

Reconciling items* ($33) ($14) ($19)

Income from Operations $76 $41 $35

Gain on Topgolf Merger $253 - $253

Interest Expense ($18) ($9) ($9)

Other Income $9 $6 $3

Income before income taxes $320 $38 $282

*Reconciling items exclude corporate overhead and certain non-recuring andnon-cash items as described in the schedules to this release.

The table below provides the breakout of segment revenues and segment operating income:

Segment Net Revenue Q1 2021 Change Q1 2020

Golf Equipment $377 $292 $85

Apparel, Gear & Other $182 $151 $31

Topgolf $93 - $93

Total Segment Net Revenue $652 $442 $210





Total Segment Operating IncomeQ1 2021 Change Q1 2020

Golf Equipment $85 $59 $26 % of segment revenue 22.5% 20.2% 230 bps

Apparel, Gear & Other $20 ($4) $24 % of segment revenue 11.0% (2.6%) 1,360 bps

Topgolf $4 - $4 % of segment revenue 4.3% - -

Total segment operating income$109 $55 $54 % of total net revenue 16.7% 12.4% 430 bps

Golf Equipment. The golf equipment segment's net revenue increased $85 million (29%) to $377 million in the first quarter of 2021 compared to $292 million in the first quarter of 2020. The increase was driven by the continued surge in golf demand and participation, our supply chain team's ability to secure a greater than expected supply of golf equipment components during the first quarter of 2021, as well as the negative impacts of COVID-19 shutdowns across portions of the Company's business in the first quarter of 2020. Both the golf club and golf ball products saw significant growth year over year, with golf club sales increasing 26% and golf ball sales increasing 50%. Segment operating income for the golf equipment segment increased $26 million (44%) to $85 million in the first quarter of 2021 compared to $59 million in the first quarter of 2020. The increase was driven by the increased revenue, operating expense leverage and favorable foreign currency exchange rates, partially offset by increased freight cost and product mix, including lower margins on our higher technology golf club product offering and packaged sets.

Apparel, Gear and Other. The apparel, gear and other segment's net revenue increased $31 million (21%) to $182 million in the first quarter of 2021 compared to $151 million in the first quarter of 2020. The increase was driven by a 23% increase in apparel sales as well as an 18% increase in gear, accessories and other. Both the TravisMathew and Jack Wolfskin businesses are recovering from the pandemic faster than expected despite continued retail restrictions and other effects from COVID-19, particularly in Europe. Operating income for the apparel, gear and other segment increased $24 million to $20 million in the first quarter of 2021 compared to a $4 million loss in the first quarter of 2020. The increase was driven by the increased sales, operating expense and cost of revenue leverage on higher revenue, favorable foreign currency exchange rates, and increased e-commerce revenue, partially offset by lower retail revenue at Jack Wolfskin due to further government-mandated retail shutdowns during the first quarter in Central Europe.

Topgolf. The Topgolf business contributed $93 million of net revenue and $4 million of segment operating income, which represents four weeks of financial results for the Topgolf business. This is incremental year over year as the Topgolf business was acquired on March 8, 2021 and therefore was not included in the Company's financial results in the first quarter of 2020.

Outlook

Given the continued uncertainty related to both the COVID-19 pandemic globally as well as unsettled market conditions, the Company is not providing specific net revenue and earnings guidance ranges for 2021 at this time. The Company did, however, provide certain guidance on estimated 2021 performance. The Company previously guided that it was assuming that neither the Company's legacy Callaway business nor the newly added Topgolf business would achieve 2021 revenue or Adjusted EBITDA equivalent to 2019 levels. The Company has now revised those projections as its operating segments are recovering faster and performing better than expected. As a result, the Company now expects that revenue and Adjusted EBITDA for full year 2021 for the legacy Callaway business will exceed 2019 levels and for the Topgolf business will meet or exceed the full twelve-month 2019 levels. For reference, in 2019, the Callaway legacy business reported revenue of $1.70 billion and Adjusted EBITDA of $211 million and the Topgolf business reported revenue of $1.06 billion and Adjusted EBITDA of $59 million. Callaway's reported full year financial results will only include 10 months of Topgolf results in 2021 and therefore will not include January and February results which were in the aggregate $143 million in revenue and $2.3 million in Adjusted EBITDA.

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 two hours after the call ends, and will remain available through 9:00 p.m. Pacific time on May 17, 2021. 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.

Non-Recurring and Non-cash Adjustments. The Company provided information excluding certain non-cash amortization of intangibles and other assets related to the Company's acquisitions, non-recurring transaction and transition costs related to acquisitions, and other non-recurring costs, including costs related to the Topgolf merger and integration, the transition to the Company's new North American Distribution Center, implementation of a new IT system for Jack Wolfskin, the $39 million non-cash valuation allowance recorded against certain of the Company's deferred tax assets as a result of the merger, the $253 million non-cash gain as the result of the Company's prior equity position in Topgolf, as well as non-cash amortization of the debt discount related to the Company's convertible notes.

Adjusted EBITDA.The Company provides information about its results excluding interest, taxes, depreciation and amortization expenses, non-cash stock compensation expense, non-cash lease amortization expense, and the non-recurring and non-cash items referenced above.

In addition, the Company has included in the schedules attached 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 with 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 opportunities, including statements relating to the Company's and Topgolf's financial outlook for 2021 (including revenue and Adjusted EBITDA), continued impact of the COVID-19 pandemic on the Company's business and the Company's ability to improve and recover from such impact, impact of any measures taken to mitigate the effect of the pandemic, strength of the Company's products and continued brand momentum, demand for golf equipment, post-pandemic consumer trends and behavior, future industry and market conditions, the benefits of the Topgolf merger, including the anticipated operations, financial position, liquidity, performance, prospects or growth and scale opportunities of the Company, Topgolf or the combined company, and statements of belief and any statement of assumptions underlying any of the foregoing, 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 disruptions to business operations from additional regulatory restrictions in response to the COVID-19 pandemic (such as travel restrictions, government-mandated shut-down orders or quarantines) or voluntary "social distancing" that affects employees, customers and suppliers; costs, expenses or difficulties related to the merger with Topgolf, including the integration of the Topgolf business; failure to realize the expected benefits and synergies of the Topgolf merger in the expected timeframes or at all; production delays, closures of manufacturing facilities, retail locations, warehouses and supply and distribution chains; staffing shortages as a result of remote working requirements or otherwise; uncertainty regarding global economic conditions, particularly the uncertainty related to the duration and ongoing impact of the COVID-19 pandemic, and related decreases in customer demand/spending and ongoing increases in operating costs and supply constraints; the Company's level of indebtedness; continued availability of credit facilities and liquidity and ability to comply with applicable debt covenants; effectiveness of capital allocation and cost/expense reduction efforts; continued brand momentum and product success; growth in the direct-to-consumer and e-commerce channels; ability to realize the benefits of the continued investments in the Company's business; consumer acceptance of and demand for the Company's and its subsidiaries' products; competitive and inflationary pressures; any changes in U.S. trade, tax or other policies, including restrictions on imports or an increase in import tariffs; 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 the effect of terrorist activity, armed conflict, natural disasters or pandemic diseases, including expanded outbreak of COVID-19, 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 operations, supply chain and delivery logistics in such an environment; 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; and a decrease in participation levels in golf generally, during or as a result of the COVID-19 pandemic. For additional information concerning these and other risks and uncertainties that could affect these statements and the Company's business, see the Company's Annual Report on Form 10-K for the year ended December 31, 2020 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 an unrivaled tech-enabled golf company delivering leading golf equipment, apparel and entertainment, with a portfolio of global brands including Callaway Golf, Topgolf, 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, and provides world-class golf entertainment experiences through Topgolf, its wholly-owned subsidiary. For more information please visitwww.callawaygolf.com,www.topgolf.com,www.odysseygolf.com,www.OGIO.com,www.travismathew.com, andwww.jack-wolfskin.com.

Contacts: Brian Lynch

Patrick Burke

(760) 931-1771

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

(In thousands)



March 31, December 31, 2021 2020

ASSETS



Current assets:

Cash and cash equivalents $397,289 $366,119

Accounts receivable, net 328,841 138,482

Inventories 336,314 352,544

Other current assets 140,747 55,482

Total current assets 1,203,191 912,627



Property, plant and equipment, net 1,192,278 146,495

Operating lease right-of-use assets, net 1,041,395 194,776

Intangible assets, net 3,589,932 540,997

Investment in golf-related ventures 7,250 111,442

Other assets 74,511 74,263

Total assets $7,108,557$1,980,600



LIABILITIES AND SHAREHOLDERS' EQUITY



Current liabilities:

Accounts payable $138,665 $92,792

Accrued accounts payable and expenses 241,051 183,417

Accrued employee compensation and benefits 87,658 30,937

Asset-based credit facilities 15,279 22,130

Current operating lease liabilities 51,510 29,579

Construction advances 54,874 -

Deferred revenue 70,946 2,546

Other current liabilities 36,356 29,871

Total current liabilities 696,339 391,272



Long-term debt 1,174,990 650,564

Long-term operating leases 1,155,551 177,996

Deemed landlord financing 221,618 -

Long-term liabilities 247,240 85,124

Total Callaway Golf Company shareholders' equity3,612,819 675,644

Total liabilities and shareholders' equity $7,108,557$1,980,600

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)



Three Months Ended March 31,

2021 2020

Net revenues:

Products $559,958$442,276

Services 91,663 -

Total net revenues 651,621 442,276



Costs and expenses:

Cost of products 310,630 246,602

Cost of services, excluding depreciation and amortization10,985 -

Other venue expenses 65,437 -

Selling, general and administrative expense 173,880 141,754

Research and development expense 12,745 13,240

Venue pre-opening costs 1,845 -

Total costs and expenses 575,522 401,596



Income from operations 76,099 40,680

Gain on Topgolf investment 252,531 -

Other expense, net (8,426) (2,635)

Income before taxes 320,204 38,045

Income tax provision 47,743 9,151

Net income $272,461$28,894



Earnings per common share:

Basic $2.32 $0.31

Diluted $2.19 $0.30

Weighted-average common shares outstanding:

Basic 117,482 94,309

Diluted 124,570 95,676

On March 8, 2021, the Company completed its merger with TopgolfInternational, Inc. ("Topgolf") and has included the results of operationsfor Topgolf in its consolidated condensed statement of operations from thatdate forward. Additionally, the Company has modified the presentation of itsconsolidated condensed statement of operations for the three months endedMarch 31, 2021 and 2020 to provide investors with additional information toassess the performance of the combined entity.

CALLAWAY GOLF COMPANY

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW

(Unaudited)

(In thousands)



Three Months Ended March 31,

2021 2020

Cash flows from operating activities:

Net income $272,461$28,894

Adjustments to reconcile net income to net cash used in operating activities:

Depreciation and amortization 20,272 8,997

Lease amortization expense 10,784 8,517

Amortization of debt issuance costs 1,199 835

Debt discount amortization 2,866 -

Deferred taxes, net 46,401 12,409

Non-cash share-based compensation 4,609 1,861

Loss on disposal of long-lived assets - 51

Gain on Topgolf investment (252,531)-

Unrealized net (gains) losses on hedging instruments and foreign currency (6,146) 767

Acquisition costs (15,755) -

Changes in assets and liabilities (162,776)(156,013)

Net cash used in operating activities (78,616) (93,682)



Cash flows from investing activities:

Capital expenditures (28,821) (16,953)

Cash acquired in merger 171,294 -

Net cash provided by (used in) investing activities 142,473 (16,953)



Cash flows from financing activities:

Proceeds from issuance of long-term debt - 9,766

Debt issuance cost (5,441) -

(Repayments of) proceeds from credit facilities, net (6,851) 191,013

Repayments of long-term debt (5,267) (3,143)

Payment on contingent earn-out obligation (3,577) -

Repayments of financing leases (95) (109)

Proceeds from lease financing 3,127 -

Exercise of stock options 257 130

Dividends paid (3) (949)

Acquisition of treasury stock (12,501) (21,938)

Net cash used in financing activities (30,351) 174,770

Effect of exchange rate changes on cash and cash equivalents (2,336) (4,166)

Net increase in cash and cash equivalents 31,170 59,969

Cash and cash equivalents at beginning of period 366,119 106,666

Cash and cash equivalents at end of period $397,289$166,635

CALLAWAY GOLF COMPANY

Consolidated Net Sales and Operating Segment Information

(Unaudited)

(In thousands)



Net Revenues by Product Category^(2)

Non-GAAP Three Months Ended Constant Growth March 31, Currency vs. 2020^(1)

2021 2020 Dollars Percent Percent

Net revenues:

Golf Clubs $316,353 $251,224 $65,129 25.9% 23.0%

Golf Balls 60,529 40,437 20,092 49.7% 46.5%

Apparel 95,289 77,290 17,999 23.3% 17.8%

Gear and Other 86,813 73,325 13,488 18.4% 13.6%

Venues 85,170 - 85,170 100.0% 100.0%

Topgolf Other 7,467 - 7,467 100.0% 100.0%

Total net revenue $651,621 $442,276 $209,345 47.3% 43.6%



^(1) Calculated by applying 2020 exchange rates to 2021 reported sales in regions outside the U.S

^(2) On March 8, 2021, the Company completed its merger with Topgolf. Accordingly, the Company's revenue categories for the first quarter of 2021 were expanded to include Topgolf's revenue categories



Net Sales by Region

Non-GAAP Three Months Ended Constant Growth/(Decline) March 31, Currency vs. 2020^(1)

2021 2020 Dollars Percent Percent

Net revenues:

United States $388,222 $217,503 $170,719 78.5% 78.5%

Europe 108,345 96,719 11,626 12.0% 3.0%

Japan 71,886 77,347 (5,461) -7.1% -9.3%

Rest of World 83,168 50,707 32,461 64.0% 51.8%

Total net revenue $651,621 $442,276 $209,345 47.3% 43.6%



^(1) Calculated by applying 2020 exchange rates to 2021 reported sales in regions outside the U.S



Operating Segment Information

Non-GAAP Three Months Ended Constant Growth March 31, Currency vs. 2020^(1)

2021 2020 Dollars Percent Percent

Net revenues:

Golf Equipment $376,882 $291,661 $85,221 29.2% 26.3%

Apparel, Gear and Other 182,102 150,615 31,487 20.9% 15.8%

Topgolf 92,637 $- 92,637 100.0% 100.0%

Total net revenue $651,621 $442,276 $209,345 47.3% 43.6%



Segment operating income:

Golf Equipment $84,921 $58,620 $26,301 44.9%

Apparel, Gear and Other 20,490 (3,799) 24,289 639.4%

Topgolf 3,954 - 3,954 100.0%

Total segment operating income 109,365 54,821 54,544 99.5%

Corporate G&A and other^(2) 33,266 14,141 19,125 135.2%

Total operating income 76,099 40,680 35,419 87.1%

Gain on Topgolf investment^(3) 252,531 - 252,531 100.0%

Interest expense, net (17,457) (9,115) (8,342) 91.5%

Other income, net 9,031 6,480 2,551 39.4%

Total income before income taxes $320,204 $38,045 $282,159 741.6%

^(1) Calculated by applying 2020 exchange rates to 2021 reported sales inregions outside the U.S

^(2) Amount includes corporate general and administrative expenses not utilizedby management in determining segment profitability, including non-cashamortization expense for intangible assets acquired in connection with the JackWolfskin, TravisMathew and OGIO acquisitions. In addition, the amount for 2021includes $15.8 million for transaction costs associated with the merger withTopgolf completed on March 8, 2021, expenses related to the implementation ofnew IT systems for Jack Wolfskin, and $3.5 million for non-cash amortizationexpense for intangible assets acquired in the merger. The amount for 2020 alsoincludes $1.5 million for non-recurring costs associated with the Company'stransition to its new North America Distribution Center and integration costsassociated with Jack Wolfskin

^(3) Amount represents a gain recorded to write-up the Company's formerinvestment in Topgolf to its fair value in connection with the merger

CALLAWAY GOLF COMPANY

Consolidated Net Sales and Operating Segment Information

(Unaudited)

(In thousands)



Operating Segment Information

Three Months Ended Growth March 31,

2021 2019 Dollars Percent

Net revenues:

Golf Equipment $376,882$323,619$53,263 16.5%

Apparel, Gear and Other 182,102 192,578 (10,476) -5.4%

Topgolf 92,637 - 92,637 100.0%

Total net revenue $651,621$516,197$135,42426.2%



Segment operating income:

Golf Equipment $84,921 $70,652 $14,269 20.2%

Apparel, Gear and Other 20,490 22,060 (1,570) 7.1%

Topgolf 3,954 - 3,954 100.0%

Total segment operating income 109,365 92,712 16,653 18.0%

Corporate G&A and other^(1) 33,266 23,076 10,190 44.2%

Total operating income 76,099 69,636 6,463 9.3%

Gain on Topgolf investment^(2) 252,531 - 252,531 100.0%

Interest expense, net (17,457) (9,639) (7,818) 81.1%

Other income/(expense), net 9,031 (1,940) 10,971 -565.5%

Total income before income taxes$320,204$58,057 $262,147451.5%

^(1) Amount includes corporate general and administrative expenses notutilized by management in determining segment profitability includingnon-cash amortization expense for intangible assets acquired in connectionwith the Jack Wolfskin, TravisMathew and OGIO acquisitions. In addition,the amount for 2021 includes $15.8 million for transaction costsassociated with the merger with Topgolf completed on March 8, 2021,expenses related to the implementation of new IT systems for JackWolfskin, and $3.5 million for non-cash amortization expense forintangible assets acquired in the merger. The amount for 2019 alsoincludes $5.4 million in amortization charges related to the fair valueadjustment to Jack Wolfskin's inventory, as well as $4.7 million fortransaction costs associated with the acquisition of Jack Wolfskin

^(2) Amount represents a gain recorded to write up the Company's formerinvestment in Topgolf to its fair value in connection with the merger

CALLAWAY GOLF COMPANY

Supplemental Financial Information and Non-GAAP Reconciliation

(Unaudited)

(In thousands)



Three Months Ended March 31,

2021 2020

Non-Cash Acquisition Non-Cash Amortization & Other Tax Non- Non-Cash Other Non- Non- GAAP Amortization^(1)of Discount onNon- Valuation GAAP Intangible Recurring Convertible Recurring Allowance^(4)GAAP Amortization^(1)Expenses^(3)GAAP Notes^(2) Charges^(3)

Net revenues $651,621$ - $- $- $- $651,621$442,276$ - $- $442,276

Total costs and expenses 575,522 3,513 - 16,937 - 555,072 401,596 1,179 1,549 398,868

Income (loss) from operations 76,099 (3,513) - (16,937) - 96,549 40,680 (1,179) (1,549) 43,408

Other income/(expense), net 244,105 (293) (2,535) 252,432 - (5,499) (2,635) - - (2,635)

Income tax provision (benefit) 47,743 (913) (608) (4,089) 38,927 14,426 9,151 (271) (356) 9,778

Net income (loss) $272,461$ (2,893) $(1,927) $239,584 $(38,927) $76,624 $28,894 $ (908) $(1,193) $30,995



Diluted earnings (loss) per share: $2.19 ($0.02) ($0.02) $1.92 ($0.31) $0.62 $0.30 ($0.01) ($0.01) $0.32

Weighted-average shares outstanding:124,570 124,570 124,570 124,570 124,570 124,570 95,676 95,676 95,676 95,676



^(1) Represents amortization expense of intangible assets in both 2021 and 2020 in connection with the acquisitions of OGIO, TravisMathew and Jack Wolfskin. 2021 also includes non-cash amortization of Topgolf intangible assets, depreciation expense from the fair value step-up of Topgolf property, plant and equipment and expense related to the fair value adjustments to Topgolf leases and Topgolf debt, all recorded in connection with the Topgolf merger

^(2) Represents the non-cash amortization of the debt discount on the Company's convertible notes issued in May 2020

^(3) Acquisition and other non-recurring charges in 2021 includes transaction costs associated with the merger with Topgolf completed on March 8, 2021, the recognition of a $252.5 million gain on the Company's pre-merger investment in Topgolf, and expenses related to the implementation of new IT systems for Jack Wolfskin. 2020 includes non-recurring costs associated with the Company's transition to its new North America Distribution Center, in addition to other integration costs associated with Jack Wolfskin

^(4) As Topgolf's losses exceed Callaway's income in prior years, the Company has recorded a valuation allowance against certain of its deferred tax assets until the Company can demonstrate sustained cumulative earnings

CALLAWAY GOLF COMPANY

Non-GAAP Reconciliation and Supplemental Financial Information

(Unaudited)

(In thousands)



2021 Trailing Twelve Month Adjusted EBITDA 2020 Trailing Twelve Month Adjusted EBITDA

Quarter Ended Quarter Ended

June 30, September 30,December 31,March 31, June 30, September 30,December 31,March 31,

2020 2020 2020 2021 Total 2019 2019 2019 2020 Total

Net income (loss) $(167,684)$52,432 $(40,576) $272,461$116,633$28,931$31,048 $(29,218) $28,894$59,655

Interest expense, net 12,163 12,727 12,927 17,457 55,274 10,260 9,545 9,049 9,115 37,969

Income tax provision (benefit) (7,931) 5,360 (7,124) 47,743 38,048 7,208 2,128 (2,352) 9,151 16,135

Depreciation and amortization expense 9,360 10,311 10,840 20,272 50,783 9,022 8,472 9,480 8,997 35,971

JW goodwill and trade name impairment 174,269 - - - 174,269 - - - - -

Non-cash stock compensation expense 2,942 3,263 2,861 4,609 13,675 3,530 2,513 3,418 1,861 11,322

Non-cash lease amortization expense 207 (99) (76) 872 904 (9) (36) (120) 264 99

Acquisitions & other non-recurring costs, before taxes^(1)5,856 2,858 8,607 (235,594)(218,273)6,939 3,009 4,090 1,516 15,554

Adjusted EBITDA $29,182 $86,852 $(12,541) $127,820$231,313$65,881$56,679 $(5,653) $59,798$176,705

^(1) In 2021, amounts include transaction costs associated with the mergerwith Topgolf completed on March 8, 2021, the recognition of a $252.5 milliongain to step-up the Company's former investment in Topgolf to its fair valuein connection with the merger, and expenses related to the implementation ofnew IT systems for Jack Wolfskin. In 2020, amounts include costs associatedwith the Company's transition to its new North America Distribution Centerand the implementation of new IT systems for Jack Wolfskin, as well as $4.8million of severance related to the Company's cost reduction initiatives.

View original content to download multimedia: http://www.prnewswire.com/news-releases/callaway-golf-company-announces-record-financial-results-for-the-first-quarter-of-2021-topgolf-acquisition-exceeds-expectations-and-callaway-increases-financial-projections-301287872.html

SOURCE Callaway Golf Company