Quantcast
Last updated on May 27, 2012 at 19:02 EDT

Callaway Golf Company Announces 2010 Third Quarter and Nine Month Results

October 26, 2010
Repost This

CARLSBAD, Calif., Oct. 26 /PRNewswire-FirstCall/ — Callaway Golf Company (NYSE: ELY) today announced its financial results for the third quarter and first nine months ended September 30, 2010.

“Global economic conditions continue to be challenging and the golf industry has not recovered as we had anticipated coming into this year,” commented George Fellows, President and CEO. “In fact, overall consumer spending on golf equipment in the United States is down approximately 3% compared to 2009, which was down approximately 14% compared to 2008. Although some sectors of the economy have begun to recover, it appears the golf industry recovery will be delayed into 2011, which is consistent with the golf industry having felt the initial effects of the economic crisis later than other sectors. Despite the decline in the golf industry this year, our worldwide golf equipment sales and market share on a year to date basis are flat to up slightly without the significant sales promotional activity that occurred in 2009.”

“Our third quarter 2010 net sales reflect these unfavorable conditions, particularly in the United States and Europe, two of our largest markets, and also reflect our reduction in sales promotion activity, which was higher in the third quarter of 2009,” continued Mr. Fellows. “The third quarter net sales also reflect the quarter to quarter fluctuations inherent in our business as the timing of sales and sales promotions between quarters can have a significant effect on the results of a particular quarter.”

“Our third quarter 2010 results were also affected by a temporary decrease in gross margins due to an increase in charges over 2009 related to the Company’s global operations strategy, negative fixed cost absorption resulting from lower volumes, and some non-cash inventory related charges,” explained Mr. Fellows. “On a year to date basis, however, where the timing of sales and charges tends to have less effect, both our sales and gross margins have improved compared to 2009 due to improved foreign currency rates, higher overall average selling prices, and positive results from our accessories and apparel businesses and emerging markets in China, India and Southeast Asia, as well as the benefits from our global operations strategy.”

For the third quarter, the Company reported:

  • Net sales of $176 million, a decrease of 8% compared to $191 million for the third quarter of 2009. On a currency neutral basis, net sales would have been $172 million, a decrease of 10% compared to the third quarter of 2009.
  • Gross profit of $49 million (28% of net sales) compared to gross profit of $60 million (31% of net sales) in the third quarter of 2009.
  • Operating expenses of $87 million (50% of net sales) compared to $85 million (45% of net sales) for the same period in 2009.
  • A loss of $0.33 per share (on 64.0 million shares outstanding), compared to a loss of $0.25 per share (on 63.2 million shares outstanding) in 2009. The loss per share for the third quarter includes after-tax charges for the Company’s global operations strategy of $0.05 per share in 2010 and $0.01 per share in 2009.

For the first nine months, the Company reported:

  • Net sales of $782 million, an increase of 2% compared to $765 million for the same period last year. On a currency neutral basis, net sales would have been $758 million, a decrease of 1% compared to the first nine months of 2009.
  • Gross profit of $310 million (40% of net sales) compared to $286 million (37% of net sales) for 2009.
  • Operating expenses of $294 million (38% of net sales) compared to $287 million (38% of net sales) for 2009.
  • Earnings per share of $0.09 (on 64.3 million shares outstanding) compared to a loss per share of $0.04 (on 63.1 million shares outstanding) for 2009. Results for the period include after-tax charges for the Company’s global operations strategy of $0.07 per share in 2010 and $0.04 per share in 2009.

“When the economic crisis began in 2008, we made the decision to maintain a balanced approach to our business, balancing cost management of our base business while at the same time continuing to invest in growth opportunities and our global operations strategy,” explained Mr. Fellows. “Since that time, we have reduced the operating costs of our base business sufficiently to fund these investments, and we are beginning to see the benefits of these investments as gross margins have improved over 2009, our apparel and accessories business has increased, and our emerging markets have grown. While we still intend to invest prudently in these opportunities and initiatives, given the uncertainty as to when the golf industry will recover, we are taking additional action to realign our base business costs to be profitable next year regardless of the degree to which economic and industry conditions improve in 2011.”

“As we look forward, we believe there are some encouraging signs for 2011,” continued Mr. Fellows. “Even without any improvement in economic and industry conditions, we expect additional growth in our emerging markets and in our accessories and apparel businesses and expect that our global operations strategy initiatives will continue to yield significant benefits. Additionally, based on initial customer feedback, we believe that we have a very strong product line for 2011, strengthened by the strategic partnership recently announced with Lamborghini on forged composite technologies, an important element of our new drivers planned for introduction during the fourth quarter and early next year. We believe that these factors, together with the actions we are taking to realign our costs, will allow us once again to drive long-term shareholder value. We will provide a more detailed view of 2011 on our conference call in January.”

Business Outlook

The Company reiterated its guidance that full year 2010 gross margins and pro forma earnings are expected to be better than in 2009. Pro forma earnings exclude charges related to the Company’s global operations strategy. These charges are estimated to be $0.17 per share for 2010 and were $0.06 per share for 2009. The Company also refined its prior guidance on full year operating expenses from flat to an increase of approximately 2% over 2009 depending upon foreign currency rates. Because of the uncertain economic environment and the lack of visibility into sales, the Company did not provide more specific financial guidance for the balance of the year. The Company did note, however, that sales from new product introductions in the fourth quarter are expected to be less than in the fourth quarter of 2009 as fewer new products will be released during the fourth quarter of 2010.

Conference Call and Webcast

The Company will be holding a conference call at 2:00 p.m. PDT today. The call will be broadcast live over the Internet and can be accessed at www.callawaygolf.com. To listen to the call, 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 Tuesday, November 2, 2010. The replay may be accessed through the Internet at www.callawaygolf.com or by telephone by calling 1-800-642-1687 toll free for calls originating within the United States or 706-645-9291 for International calls. The replay pass code is 97241162.

Disclaimer: Statements used in this press release that relate to future plans, events, financial results, performance or prospects, including statements relating to a golf industry recovery, the Company’s future performance, future growth in the Company’s emerging markets and apparel and accessories businesses, the strength of the Company’s 2011 product line, the realignment of costs to return the Company to profitability in 2011, the creation of long-term shareholder value, and the estimated 2010 gross margins, operating expenses, and earnings, as well as the estimated amount and timing of the charges and savings related to the Company’s global operations strategy initiatives, are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These estimates and statements are based upon current information and expectations. Accurately estimating the forward-looking statements is based upon various unknowns, including future changes in foreign currency exchange rates, consumer acceptance and demand for the Company’s products, the level of promotional activity in the marketplace, as well as future consumer discretionary purchasing activity, which can be significantly adversely affected by unfavorable economic or market conditions. Actual results may differ materially from those estimated or anticipated as a result of these unknowns or other risks and uncertainties, including continued compliance with the terms of the Company’s credit facility; delays, difficulties or increased costs in the supply of components needed to manufacture the Company’s products, in manufacturing the Company’s products, or in connection with the implementation of the Company’s planned global operations strategy initiatives, cost realignment actions, or other future initiatives; adverse weather conditions and seasonality; 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 and the golf industry and the Company’s business, see the Company’s Annual Report on Form 10-K for the year ended December 31, 2009 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 from time to time 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.

Currency Neutral Basis: This press release includes information regarding certain aspects of the Company’s financial results for the third quarter and first nine months of 2010 that is presented on a “currency neutral basis.” This information estimates the impact of the effect of foreign currency translation on the Company’s 2010 results as compared to the same period in 2009. This impact is derived by taking the Company’s 2010 local currency results and translating them into U.S. dollars based upon 2009 foreign currency exchange rates for the periods presented and does not include any other effect of changes in foreign currency rates on the Company’s results.

Regulation G: 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”). In addition to the GAAP results, the Company has also provided certain additional financial information concerning its results, which includes certain financial measures not prepared in accordance with GAAP. The non-GAAP financial measures included in the press release and attached schedules present certain of the Company’s financial results (i) on a “currency neutral basis,” (ii) excluding charges for the Company’s global operations strategy and (iii) excluding interest, taxes, depreciation, amortization expenses, and changes in the Company’s prior derivative valuation account (“Adjusted EBITDA”). These non-GAAP financial measures should not be considered a substitute for any measure derived in accordance with GAAP. These non-GAAP financial measures may also be inconsistent with the manner in which similar measures are derived or used by other companies. Management believes that the presentation of such non-GAAP financial measures, when considered in conjunction with the most directly comparable GAAP financial measures, provides additional useful information for investors as to the underlying performance of the Company’s business without regard to these items. The Company has provided reconciling information within the press release and attached schedules.

About Callaway Golf

Through an unwavering commitment to innovation, Callaway Golf Company (NYSE: ELY) creates products and services designed to make every golfer a better golfer. Callaway Golf Company manufactures and sells golf clubs and golf balls, and sells golf accessories, under the Callaway Golf®, Odyssey®, Top-Flite®, Ben Hogan® and uPro® brands in more than 110 countries worldwide. For more information please visit www.callawaygolf.com or http://Shop.CallawayGolf.com


    Contacts:  Brad Holiday
               Eric Struik
               Tim Buckman
               (760) 931-1771

(Logo: http://photos.prnewswire.com/prnh/20091203/CGLOGO)

(Logo: http://www.newscom.com/cgi-bin/prnh/20091203/CGLOGO)

                          Callaway Golf Company
                  Consolidated Condensed Balance Sheets
                             (In thousands)
                               (Unaudited)
                                          September        December
                                              30,             31,
                                                2010            2009
                                                ----            ----

    ASSETS
    Current assets:
      Cash and cash equivalents             $110,932         $78,314
      Accounts receivable, net               152,441         139,776
      Inventories                            229,861         219,178
      Deferred taxes, net                     32,043          21,276
      Income taxes receivable                  2,106          19,730
      Other current assets                    31,081          34,713
                                              ------          ------
          Total current assets               558,464         512,987

    Property, plant and equipment,
     net                                     132,827         143,436
    Intangible assets, net                   170,616         174,017
    Other assets                              45,963          45,490
                                              ------          ------
          Total assets                      $907,870        $875,930
                                            ========        ========

    LIABILITIES AND SHAREHOLDERS'
     EQUITY
    Current liabilities:
      Accounts payable and accrued
       expenses                             $128,905        $118,294
      Accrued employee compensation and
       benefits                               24,534          22,219
      Accrued warranty expense                 8,931           9,449

      Income tax liability                     3,170           1,492
                                               -----           -----
          Total current liabilities          165,540         151,454

    Long-term liabilities                     15,530          14,594
    Shareholders' equity                     726,800         709,882
                                             -------         -------
          Total liabilities and
           shareholders' equity             $907,870        $875,930
                                            ========        ========

                         Callaway Golf Company
                        Statements of Operations
                 (In thousands, except per share data)
                              (Unaudited)
                                                Quarter Ended
                                                September 30,
                                                -------------
                                               2010          2009
                                               ----          ----

    Net sales                              $175,644      $190,864
    Cost of sales                           126,593       131,287
                                            -------       -------
    Gross profit                             49,051        59,577
    Operating expenses:
      Selling                                56,307        56,972
      General and administrative             21,447        20,452
      Research and development                9,265         7,727
                                              -----         -----
        Total operating expenses             87,019        85,151
    Loss from operations                    (37,968)      (25,574)
    Other income (expense), net              (2,449)          837
                                             ------           ---
    Loss before income taxes                (40,417)      (24,737)
    Income tax benefit                      (22,100)      (11,308)
                                            -------       -------
    Net loss                                (18,317)      (13,429)
    Dividends on convertible
     preferred stock                          2,625         2,625
                                              -----         -----
    Net loss allocable to common
     shareholders                          $(20,942)     $(16,054)
                                           ========      ========

    Earnings (loss) per common share:
      Basic                                  ($0.33)       ($0.25)
      Diluted                                ($0.33)       ($0.25)
    Weighted-average common shares
     outstanding:
      Basic                                  63,989        63,240
      Diluted                                63,989        63,240

                                            Nine Months Ended
                                              September 30,
                                              -------------
                                               2010          2009
                                               ----          ----

    Net sales                              $782,128      $764,947
    Cost of sales                           472,156       479,341
                                            -------       -------
    Gross profit                            309,972       285,606
    Operating expenses:
      Selling                               201,665       204,016
      General and administrative             65,570        59,797
      Research and development               27,231        23,667
                                             ------        ------
    Total operating expenses                294,466       287,480
    Income (loss) from operations            15,506        (1,874)
    Other expense, net                       (5,582)       (1,032)
                                             ------        ------
    Income (loss) before income taxes         9,924        (2,906)
    Income tax benefit                       (3,527)       (3,201)
                                             ------        ------
    Net income                               13,451           295
    Dividends on convertible
     preferred stock                          7,875         3,063
                                              -----         -----
    Net income (loss) allocable to
     common shareholders                     $5,576       $(2,768)
                                             ======       =======

    Earnings (loss) per common share:
      Basic                                   $0.09        ($0.04)
      Diluted                                 $0.09        ($0.04)
    Weighted-average common shares
     outstanding:
      Basic                                  63,831        63,120
      Diluted                                64,319        63,120

                                 Callaway Golf Company
                    Consolidated Condensed Statements of Cash Flows
                                    (In thousands)
                                      (Unaudited)
                                                        Nine Months Ended
                                                          September 30,
                                                          -------------
                                                         2010         2009
                                                         ----         ----
    Cash flows from operating activities:
      Net income                                      $13,451         $295
      Adjustments to reconcile net income to net
       cash provided by operating activities:
        Depreciation and amortization                  30,242       30,244
        Deferred taxes, net                          (10,713)     (12,147)
        Non-cash share-based compensation               7,547        6,653
        Loss (gain) on disposal of long-lived assets      149         (574)
        Changes in assets and liabilities              15,207       32,905
                                                       ------       ------
      Net cash provided by operating activities        55,883       57,376
                                                       ------       ------

    Cash flows from investing activities:
      Capital expenditures                           (15,355)     (29,782)
      Other investing activities                       (2,595)         103
                                                       ------          ---
      Net cash used in investing activities          (17,950)     (29,679)
                                                      -------      -------

    Cash flows from financing activities:
      Issuance of common stock                          2,954        2,562
      Issuance of preferred stock                           -      140,000
      Equity issuance cost                                (52)      (5,923)
      Dividends paid, net                              (9,800)      (8,326)
      Payments on credit facilities, net                    -     (90,000)
      Other financing activities                         (494)          40
                                                         ----          ---
      Net cash (used in) provided by financing
       activities                                      (7,392)      38,353
                                                       ------       ------

    Effect of exchange rate changes on cash and
     cash equivalents                                   2,077          290
                                                        -----          ---
    Net increase in cash and cash equivalents          32,618       66,340
    Cash and cash equivalents at beginning of
     period                                            78,314       38,337
                                                       ------       ------
    Cash and cash equivalents at end of period       $110,932     $104,677
                                                     ========     ========

                       Callaway Golf Company
     Consolidated Net Sales and Operating Segment Information
                          (In thousands)
                            (Unaudited)
                                      Net Sales by Product Category
                                      -----------------------------
                            Quarter Ended
                                September 30,         Growth/(Decline)
                                -------------         ----------------
                                2010           2009   Dollars         Percent
                                ----                  -------         -------
    Net sales:
      Woods                  $26,907        $35,746    $(8,839)           -25%
      Irons                   48,412         49,371       (959)            -2%
      Putters                 15,772         17,099     (1,327)            -8%
      Golf balls              35,109         40,896     (5,787)           -14%
      Accessories and other   49,444         47,752      1,692              4%
                              ------         ------      -----
                            $175,644       $190,864   $(15,220)            -8%
                            ========       ========   ========


                              Net Sales by Product Category
                              -----------------------------
                            Nine Months Ended
                                September 30,          Growth/(Decline)
                                -------------          ----------------
                                2010           2009     Dollars       Percent
                                                        -------       -------
    Net sales:
      Woods                 $184,659       $191,584     $(6,925)           -4%
      Irons                  176,994        186,780      (9,786)           -5%
      Putters                 87,439         71,211      16,228            23%
      Golf balls             144,247        146,489      (2,242)           -2%
      Accessories and other  188,789        168,883      19,906            12%
                             -------        -------      ------
                            $782,128       $764,947     $17,181             2%
                            ========       ========     =======


                                       Net Sales by Region
                                       -------------------
                        Quarter Ended
                        September 30,             Growth/(Decline)
                        -------------             ----------------
                        2010           2009       Dollars         Percent
                        ----                      -------         -------
    Net sales:
      United States  $76,208        $93,867       $(17,659)           -19%
      Europe          23,396         27,010         (3,614)           -13%
      Japan           36,689         29,137          7,552             26%
      Rest of Asia    21,473         20,981            492              2%
      Other foreign
       countries      17,878         19,869         (1,991)           -10%
                      ------         ------         ------
                    $175,644       $190,864       $(15,220)            -8%
                    ========       ========       ========


                             Net Sales by Region
                             -------------------
                      Nine Months Ended
                        September 30,            Growth/(Decline)
                        -------------            ----------------
                        2010           2009       Dollars       Percent
                        ----           ----       -------       -------
    Net sales:
      United States $389,627       $398,889       $(9,262)           -2%
      Europe         107,130        112,489        (5,359)           -5%
      Japan          120,252        113,593         6,659             6%
      Rest of Asia    70,786         58,833        11,953            20%
      Other foreign
       countries      94,333         81,143        13,190            16%
                      ------         ------        ------
                    $782,128       $764,947       $17,181             2%
                    ========       ========       =======


                                      Operating Segment Information
                                      -----------------------------
                            Quarter Ended
                                September 30,         Growth/(Decline)
                                -------------         ----------------
                                2010           2009   Dollars         Percent
                                ----                  -------         -------
    Net sales:
      Golf clubs            $140,535       $149,968    $(9,433)            -6%
      Golf balls              35,109         40,896     (5,787)           -14%
                              ------         ------     ------
                            $175,644       $190,864   $(15,220)            -8%
                            ========       ========   ========

    Income (loss) before
     income taxes:
      Golf clubs            $(18,433)       $(7,501)  $(10,932)          -146%
      Golf balls              (4,635)        (4,236)      (399)            -9%
      Reconciling items (1)  (17,349)       (13,000)    (4,349)           -33%
                             -------        -------     ------
                            $(40,417)      $(24,737)  $(15,680)           -63%
                            ========       ========   ========


                              Operating Segment Information
                              -----------------------------
                            Nine Months Ended
                                September 30,          Growth/(Decline)
                                -------------          ----------------
                                2010           2009     Dollars       Percent
                                                        -------       -------
    Net sales:
      Golf clubs            $637,881       $618,458     $19,423             3%
      Golf balls             144,247        146,489      (2,242)           -2%
                             -------        -------      ------
                            $782,128       $764,947     $17,181             2%
                            ========       ========     =======

    Income (loss) before
     income taxes:
      Golf clubs             $56,020        $46,149      $9,871            21%
      Golf balls               3,012         (6,900)      9,912           144%
      Reconciling items (1)  (49,108)       (42,155)     (6,953)          -16%
                             -------        -------      ------
                              $9,924        $(2,906)    $12,830           442%
                              ======        =======     =======

    (1) Represents corporate general and administrative expenses and
    other income (expense) not utilized by management in determining
    segment profitability.

             Callaway Golf Company
      Supplemental Financial Information
     (In thousands, except per share data)
                  (Unaudited)
                                 Quarter Ended September 30,
                                 ---------------------------
                                                                 2010
                                                                 ----

                       Pro Forma          Global           Total as
                        Callaway
                          Golf          Operations         Reported
                       ---------         Strategy          --------
                                       Initiatives
                                       -----------
    Net sales            $175,644                $-          $175,644
    Gross profit           54,156            (5,105)           49,051
    % of sales                 31%              n/a                28%
    Operating expenses     86,780               239            87,019
                           ------               ---            ------
    Income (loss) from
     operations           (32,624)           (5,344)          (37,968)
    Other income
     (loss), net           (2,449)                -            (2,449)
                           ------               ---            ------
    Income (loss)
     before income
     taxes                (35,073)           (5,344)          (40,417)
    Income tax
     provision
     (benefit)            (20,091)           (2,009)          (22,100)
                          -------            ------           -------
    Net income (loss)     (14,982)           (3,335)          (18,317)

    Dividends on
     convertible
     preferred stock        2,625                 -             2,625
                            -----               ---             -----
    Net income (loss)
     allocable to
     common
     shareholders        $(17,607)          $(3,335)         $(20,942)
                         ========           =======          ========

    Diluted earnings
     (loss) per share:     $(0.28)           $(0.05)           $(0.33)
    Weighted-average
     shares
     outstanding:          63,989            63,989            63,989

                                 Nine Months Ended June 30,
                                 --------------------------
                                                                     2010
                                                                     ----

                       Pro Forma          Global           Total as
                        Callaway
                          Golf          Operations         Reported
                       ---------         Strategy          --------
                                       Initiatives
                                       -----------
    Net sales            $782,128                $-          $782,128
    Gross profit          317,274            (7,302)          309,972
    % of sales                 41%              n/a                40%
    Operating expenses    294,066               400           294,466
                          -------               ---           -------
    Income (loss)
     from operations       23,208            (7,702)           15,506
    Other expense, net     (5,582)                -            (5,582)
                           ------               ---            ------
    Income (expense)
     before income
     taxes                 17,626            (7,702)            9,924
    Income tax
     provision
     (benefit)               (598)           (2,929)           (3,527)
                             ----            ------            ------
    Net income (loss)      18,224            (4,773)           13,451

    Dividends due to
     preferred
     shareholders           7,875                 -             7,875
                            -----               ---             -----
    Net income (loss)
     available to
     common
     shareholders         $10,349           $(4,773)           $5,576
                          =======           =======            ======

    Diluted earnings
     (loss) per share:      $0.16            $(0.07)            $0.09
     Weighted-average
      shares
      outstanding:         64,319            64,319            64,319


                                         Quarter Ended September 30,
                                         ---------------------------
                                                                         2009
                                                                         ----

                               Pro Forma          Global           Total as
                                Callaway
                                  Golf          Operations         Reported
                               ---------         Strategy          --------
                                               Initiatives
                                               -----------
    Net sales                    $190,864                $-          $190,864
    Gross profit                   60,489              (912)           59,577
    % of sales                         32%              n/a                31%
    Operating expenses             85,151                 -            85,151
                                   ------               ---            ------
    Income (loss) from
     operations                   (24,662)             (912)          (25,574)
    Other income (loss), net          837                 -               837
                                      ---               ---               ---
    Income (loss) before
     income taxes                 (23,825)             (912)          (24,737)
    Income tax provision
     (benefit)                    (10,956)             (352)          (11,308)
                                  -------              ----           -------
    Net income (loss)             (12,869)             (560)          (13,429)

    Dividends on convertible
     preferred stock                2,625                 -             2,625
                                    -----               ---             -----
    Net income (loss)
     allocable to common
     shareholders                $(15,494)            $(560)         $(16,054)
                                 ========             =====          ========

    Diluted earnings (loss)
     per share:                    $(0.24)           $(0.01)           $(0.25)
    Weighted-average shares
     outstanding:                  63,240            63,240            63,240

                                    Nine Months Ended June 30,
                                    --------------------------
                                                                         2009
                                                                         ----

                               Pro Forma          Global           Total as
                                Callaway
                                  Golf          Operations         Reported
                               ---------         Strategy          --------
                                               Initiatives
                                               -----------
    Net sales                    $764,947                $-          $764,947
    Gross profit                  289,888            (4,282)          285,606
    % of sales                         38%              n/a                37%
    Operating expenses            287,480                 -           287,480
                                  -------               ---           -------
    Income (loss)  from
     operations                     2,408            (4,282)           (1,874)
    Other expense, net             (1,032)                -            (1,032)
                                   ------               ---            ------
    Income (expense) before
     income taxes                   1,376            (4,282)           (2,906)
    Income tax provision
     (benefit)                     (1,552)           (1,649)           (3,201)
                                   ------            ------            ------
    Net income (loss)               2,928            (2,633)              295

    Dividends due to preferred
     shareholders                   3,063                 -             3,063
                                    -----               ---             -----
    Net income (loss)
     available to common
     shareholders                   $(135)          $(2,633)          $(2,768)
                                    =====           =======           =======

    Diluted earnings (loss)
     per share:                    $(0.00)           $(0.04)           $(0.04)
     Weighted-average shares
      outstanding:                 63,120            63,120            63,120


                           2010 Trailing Twelve Months Adjusted EBITDA
                           -------------------------------------------
    Adjusted EBITDA:                      Quarter Ended
                                          -------------
                          December
                             31,           March 31,         June 30,
                               2009              2010              2010
                               ----              ----              ----
    Net income (loss)      $(15,555)          $20,303           $11,465
    Interest expense
     (income), net             (435)             (118)             (242)
    Income tax provision
     (benefit)              (11,142)            9,641             8,932
    Depreciation and
     amortization expense    10,504             9,949             9,606
    Change in energy
     derivative valuation
     acct.                        -                 -                 -
                                ---               ---               ---
    Adjusted EBITDA        $(16,628)          $39,775   -       $29,761
                           ========           =======           =======


                   2010 Trailing Twelve Months Adjusted EBITDA
                   -------------------------------------------
    Adjusted
     EBITDA:                      Quarter Ended
                                  -------------
                                     September
                                        30,
                                                          2010  Total
                                                          ----  -----
    Net income
     (loss)                                           $(18,317)  $(2,104)
    Interest
     expense
     (income), net                                       1,234       439
    Income tax
     provision
     (benefit)                                         (22,100)  (14,669)
    Depreciation
     and
     amortization
     expense                                            10,687    40,746
    Change in
     energy
     derivative
     valuation
     acct.                                                   -         -
                                                           ---       ---
    Adjusted
     EBITDA                                           $(28,496)  $24,412
                                                      ========   =======


                             2009 Trailing Twelve Months Adjusted EBITDA
                             -------------------------------------------
    Adjusted EBITDA:                        Quarter Ended
                                            -------------
                          December 31,       March 31,         June 30,
                                  2008             2009             2009
                                  ----             ----             ----
    Net income (loss)          $(3,154)          $6,812           $6,912
    Interest expense
     (income), net                 272             (123)             551
    Income tax provision
     (benefit)                  (4,766)           4,248            3,859
    Depreciation and
     amortization expense        9,216            9,944           10,172
    Change in energy
     derivative valuation
     acct.                     (19,922)               -                -
                               -------              ---              ---
    Adjusted EBITDA           $(18,354)         $20,881          $21,494
                              ========          =======          =======


                          2009 Trailing Twelve Months Adjusted EBITDA
                          -------------------------------------------
    Adjusted EBITDA:        Quarter Ended
                            -------------
                           September
                               30,
                                 2009         Total
                                 ----         -----
    Net income (loss)        $(13,429)         $(2,859)
    Interest expense
     (income), net                (46)             654
    Income tax provision
     (benefit)                (11,308)          (7,967)
    Depreciation and
     amortization expense      10,128           39,460
    Change in energy
     derivative valuation
     acct.                          -          (19,922)
                                  ---          -------
    Adjusted EBITDA          $(14,655)          $9,366
                             ========           ======

SOURCE Callaway Golf Company


Source: newswire