Topgolf Callaway Brands Corp
For the period ended Mar 31, 2024. Filed May 8, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 8, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements
Note 1. The Company and Basis of Presentation
The Company
Topgolf Callaway Brands Corp. (together with its wholly-owned subsidiaries, referred to as “we,” “our,” “us,” the “Company,” or “Topgolf Callaway Brands” unless otherwise specified), a Delaware corporation, is a leading modern golf and active lifestyle company that provides world-class golf entertainment experiences, designs and manufactures premium golf equipment, and sells golf and active lifestyle apparel and other accessories through our family of brand names, which include Topgolf, Callaway Golf, Odyssey, TravisMathew, Jack Wolfskin, OGIO, Toptracer and World Golf Tour (“WGT”).
Our products and brands are reported under three operating segments: Topgolf, which includes the operations of our Company-operated and franchised Topgolf venues, Toptracer ball-flight tracking technology (“Toptracer”), and WGT digital golf game; Golf Equipment, which includes the operations of our golf clubs and golf balls business under the Callaway Golf and Odyssey brand names; and Active Lifestyle, which includes the operations of our soft goods business marketed under the Callaway, TravisMathew, Jack Wolfskin and OGIO brand names.
Basis of Presentation
We have prepared the accompanying condensed consolidated financial statements pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and accounting principles generally accepted in the United States of America (“GAAP”). Pursuant to these rules and regulations, we have condensed or omitted certain information and disclosures that are normally included in our annual consolidated financial statements which are prepared in accordance with GAAP. In the opinion of management, these condensed consolidated financial statements include all normal and recurring adjustments necessary for the fair presentation of the financial position, results of operations and cash flows for the periods and dates presented. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2023, which was filed with the SEC on February 29, 2024. Interim operating results are not indicative of operating results that may be expected for the year ending December 31, 2024, or any other future periods.
We translate the financial statements of our foreign subsidiaries using end-of-period exchange rates for assets and liabilities and average exchange rates during each reporting period for results of operations. All intercompany balances and transactions have been eliminated during consolidation.
Note 2. Summary of Significant Accounting Policies
Our significant accounting policies are described in Note 2 to our audited consolidated financial statements for the year ended December 31, 2023, which are included in our Annual Report on Form 10-K which was filed with the SEC on February 29, 2024.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue, expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances at that time. We evaluate our estimates on an ongoing basis to ensure that these estimates appropriately reflect changes in our business or as new information becomes available. Actual results may differ from our estimates.
Recently Issued Accounting Standards
In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” (ASU 2023-09), which includes amendments that further enhance income tax disclosures through the standardization and disaggregation of rate reconciliation categories and income taxes paid in both domestic and foreign jurisdictions. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024 and is to be applied prospectively, with early adoption and retrospective application permitted. We are in the process of evaluating the impact that ASU 2023-09 will have on our income tax related disclosures.
In November 2023, the FASB issued ASU No. 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures” (“ASU 2023-07”), which introduces new reportable segment disclosure requirements related to significant segment expenses and also expands reportable segment disclosure requirements for interim reporting. The amendment will require public entities to disclose significant segment expenses that are regularly provided to the chief operating decision maker and are included within each reportable segment’s profits and losses. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. We are in the process of evaluating the impact that ASU 2023-07 will have on our segment related disclosures.
Note 3. Business Combinations
BigShots Acquisition
On February 27, 2024, we completed a series of acquisitions of certain assets from Invited, Inc. (“Invited”), the largest owner and operator of private golf and country clubs in the United States, and affiliates of Invited, related to its BigShots Golf business (“BigShots”), which consisted of certain domestic venue locations of the BigShots brand as well as additional venue-related assets and development rights related to potential new venue locations which we intend to help expand our leadership position in off-course golf. The acquisitions were completed inthree separate transactions, which occurred on November 1, 2023, January 1, 2024, and February 27, 2024 (the “Acquisition Dates”) for an aggregate total purchase price of $53.1 million, and were funded with existing cash on hand. Together, thethree acquisitions were accounted for as a business combination. Goodwill arising from the acquisitions was assigned to our Topgolf operating segment and primarily consists of operational synergies. Goodwill is expected to be deductible for income tax purposes.
The following table summarizes the preliminary aggregated fair values of the assets acquired and liabilities assumed for each of the transactions as of their respective acquisition dates based on the purchase price allocation (in millions):
| Amounts recognized as of the Acquisition Dates | |
|---|---|
| Assets Acquired | |
| Other current assets | $0.9 |
| Property and equipment | 36.2 |
| Intangibles—trade name | 5.9 |
| Intangibles—other | 2.5 |
| Goodwill | 8.7 |
| Total assets acquired | 54.2 |
| Liabilities Assumed | |
| Accounts payable and accrued liabilities | 0.4 |
| Other long-term liabilities | 0.7 |
| Net assets acquired | $53.1 |
| Total purchase price consideration | $53.1 |
For the three months ended March 31, 2024, the results of operations for BigShots and acquisition-related costs were not material to our condensed consolidated statements of operations. As such, the pro-forma results of operations have not been presented.
Note 4. Revenue Recognition
We primarily recognize revenue from the sale of our products and the operation of our Topgolf venues. The following table presents our revenue disaggregated by operating and reportable segment and major category for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Topgolf: | ||
| Venues | $405.7 | $386.7 |
| Other business lines | 17.1 | 16.8 |
| Total Topgolf | 422.8 | 403.5 |
| Golf Equipment: | ||
| Golf clubs | $345.9 | $350.8 |
| Golf balls | 104.0 | 92.9 |
| Total Golf Equipment | 449.9 | 443.7 |
| Active Lifestyle: | ||
| Apparel | $159.6 | $176.1 |
| Gear, accessories & other | 111.9 | 144.1 |
| Total Active Lifestyle | 271.5 | 320.2 |
| Total Consolidated | $1,144.2 | $1,167.4 |
Venues sales at our Topgolf operating segment include the sale of merchandise and franchise equipment. During the three months ended March 31, 2024 and 2023, venue merchandise and franchise equipment sales, which are included in product sales on our condensed consolidated statement of operations, were $4.7 million and $3.7 million, respectively.
Product and Service Revenue
We sell our Golf Equipment products and Active Lifestyle products in the United States and internationally. Revenue for our Topgolf operating segment is predominately in the United States due to significantly more domestic venues than international venues. Revenue related to other business lines at Topgolf is primarily in the United States, in addition to certain regions within Europe and Asia.
The following table summarizes our revenue by major geographic region for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Revenue by Major Geographic Region: | ||
| United States | $829.0 | $811.1 |
| Europe | 141.4 | 153.6 |
| Asia | 127.6 | 160.2 |
| Rest of world | 46.2 | 42.5 |
| Total Consolidated | $1,144.2 | $1,167.4 |
Licensing, Royalty and Other Revenue
We have licensing and royalty income on non-cancelable sales-type leases and operating lease agreements for Toptracer installations and Swing Suite licensing agreements at our Topgolf operating segment (see Note 5), in addition to income from licensing agreements for apparel and soft good products in our Active Lifestyle operating segment. The following table summarizes these revenues by operating segment for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Topgolf | $12.7 | $12.1 |
| Active Lifestyle | 6.1 | 6.7 |
| Total | $18.8 | $18.8 |
Deferred Revenue
Our deferred revenue balance includes short-term and long-term deferred revenue which consists primarily of revenue from the sale of gift cards, event deposits, memberships and partnerships at Topgolf, loyalty points, virtual currency and game credits related to digital golf games, as well as upfront territory fees and upfront franchise fees received from international franchise partners.
The following table provides a reconciliation of activity related to our short-term deferred revenue balance for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Beginning Balance | $110.9 | $94.9 |
| Deferral of revenue | 146.0 | 157.8 |
| Revenue recognized | (138.7) | (142.8) |
| Breakage | (11.4) | (7.0) |
| Foreign currency translation and other | (0.1) | (0.1) |
| Ending Balance | $106.7 | $102.8 |
At both March 31, 2024 and December 31, 2023, our long-term deferred revenue balance was $3.7 million.
The following table summarizes the amount of the deferred revenue recognized during the periods presented which were included in the deferred revenue balances as of the end of the prior year reporting period (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Deferred revenue recognized from prior year ending balance | $33.4 | $29.5 |
Variable Consideration
We recognize revenue based on the amount of consideration we expect to receive from customers for the sale of our products and services adjusted for estimates of variable consideration related to sales returns, discounts and allowances, sales promotions and sales programs, and price concessions that we offer. These estimates are based on the amounts earned or expected to be claimed by customers.
The following table provides a reconciliation of the activity related to our short-term sales program incentives for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Beginning Balance | $16.5 | $20.8 |
| Additions | 16.4 | 15.5 |
| Credits issued | (10.0) | (10.7) |
| Foreign currency translation and other | (0.3) | (0.1) |
| Ending Balance | $22.6 | $25.5 |
Our provision for the sales return liability fluctuates with the seasonality of the business. Actual sales returns are more heavily weighted toward the second half of the year as the golf season comes to an end. The following table provides a reconciliation of the activity related to our sales return reserve for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Beginning Balance | $55.9 | $55.4 |
| Provision | 65.6 | 58.9 |
| Sales returns | (42.6) | (41.6) |
| Ending Balance | $78.9 | $72.7 |
As of March 31, 2024 and December 31, 2023, the cost recovery of inventory associated with the sales return liabilitywas $35.4 million and $25.7 million, respectively, and is included in other current assets on our condensed consolidated balance sheet.
Note 5. Leases
Sales-Type Leases
We enter into non-cancellable license agreements primarily related to Toptracer and Swing Suite. Certain of these license agreements are classified as sales-type leases.
Revenue from sales-type leases is included in service revenues within the condensed consolidated statements of operations and consists of the following for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Sales-type lease selling price | $7.5 | $8.2 |
| Cost of underlying assets | (2.0) | (3.4) |
| Operating profit | $5.5 | $4.8 |
| Interest income | $1.7 | $1.3 |
| Total revenue attributable to sales-type leases | $9.2 | $9.5 |
Leasing receivables related to our net investment in sales-type leases are as follows (in millions):
| Balance Sheet Location | March 31, 2024 | December 31, 2023 | |
|---|---|---|---|
| Leasing receivables, net—short-term | Other current assets | $27.7 | $26.9 |
| Leasing receivables, net—long-term | Other assets | 64.1 | 65.1 |
| Total leasing receivables | $91.8 | $92.0 |
Net maturities of sales-type lease receivables for the next five years and thereafter as of March 31, 2024 are as follows (in millions):
| Remainder of 2024 | $26.4 |
| 2025 | 30.0 |
| 2026 | 23.4 |
| 2027 | 14.7 |
| 2028 | 7.9 |
| Thereafter | 3.6 |
| Total future lease proceeds | 106.0 |
| Less: imputed interest | 14.2 |
| Total | $91.8 |
Operating Leases, Financing Leases and DLF Obligations
Supplemental balance sheet information related to our operating and financing right-of-use (“ROU”) assets and lease liabilities and deemed landlord financing (“DLF”) assets and obligations is as follows (in millions):
| Balance Sheet Location | March 31, 2024 | December 31, 2023 | |
|---|---|---|---|
| Assets | |||
| Operating lease ROU assets, net | Operating lease ROU assets, net | $1,402.8 | $1,410.1 |
| Financing lease ROU assets, net | Other assets | $255.1 | $257.4 |
| DLF assets, net | Property, plant & equipment, net | $927.2 | $917.3 |
| Liabilities | |||
| Current | |||
| Operating lease liabilities, short-term | Operating lease liabilities, short-term | $86.7 | $86.4 |
| Financing lease liabilities, short-term | Accounts payable and accrued expenses | $1.6 | $1.4 |
| DLF obligations, short-term | Accounts payable and accrued expenses | $0.1 | $0.1 |
| Non-current | |||
| Operating lease liabilities, long-term | Operating lease liabilities, long-term | $1,430.7 | $1,433.4 |
| Financing lease liabilities, long-term | Other long-term liabilities | $288.9 | $287.9 |
| DLF obligations, long-term | Deemed landlord financing obligations | $1,013.7 | $980.0 |
Leases Under Construction
Our minimum capital commitment for leases under construction, net of reimbursements from third-party real estate financing partners, was approximately $126.0 million as of March 31, 2024. As we are actively involved in the construction of these properties, we recorded $165.0 million in construction costs within property, plant and equipment and $61.8 million in construction advances from the landlords in connection with these properties as of March 31, 2024. We determine the lease classification for these properties at the end of the construction period. Upon lease commencement, the initial base term of these leases is normally 20 years, with most having options to extend for additional terms of up to 20 years. As of March 31, 2024, we had $396.7 million of future lease obligations related tofour venues subject to non-cancellable leases that have been signed but have not yet commenced.
The components of lease expense included in our condensed consolidated statement of operations for the periods presented below are as follows for the periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Operating lease costs: | ||
| Amortization of ROU assets | $45.1 | $44.0 |
| Total operating lease costs | 45.1 | 44.0 |
| Financing lease costs: | ||
| Amortization of ROU assets | 1.9 | 1.9 |
| Interest on lease liabilities | 4.3 | 3.6 |
| Total financing lease costs | 6.2 | 5.5 |
| DLF obligation costs: | ||
| Depreciation of DLF assets | 9.0 | 5.1 |
| Interest on DLF obligations | 24.0 | 15.2 |
| Total DLF obligation costs | 33.0 | 20.3 |
| Variable lease costs | 3.5 | 2.5 |
| Total lease costs | $87.8 | $72.3 |
Other information related to leases (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| Supplemental Cash Flows Information | 2024 | 2023 |
| Cash paid for amounts included in the measurement of lease liabilities: | ||
| Operating cash flows from operating leases | $41.1 | $38.0 |
| Operating cash flows from finance leases | $2.2 | $1.2 |
| Operating cash flows from DLF obligations | $13.0 | $8.6 |
| Financing cash flows from finance leases | $1.5 | $1.0 |
| Financing cash flows from DLF obligations | $6.6 | $4.4 |
| Lease liabilities arising from new ROU assets: | ||
| Operating leases | $19.0 | $9.7 |
| Financing leases | $0.1 | $17.6 |
| DLF obligations (1) | $30.6 | $45.7 |
| (1) During the course of the construction of our venues, certain financing partners remit funds directly to our construction vendors on our behalf rather than providing the construction advances directly to us. These funds are presented as non-cash investing and financing activities within our condensed consolidated statement of cash flows. For the three months ended March 31, 2024, the amount contributed by these financing partners was $2.3 million. For the three months ended March 31, 2023, the amount contributed by these financing partners was $5.4 million, which was corrected from $35.8 million, as previously reported. | ||
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Weighted average remaining lease term (years): | ||
| Operating leases | 15.7 | 15.9 |
| Financing leases | 36.6 | 36.8 |
| DLF obligations | 37.9 | 38.1 |
| Weighted average discount rate: | ||
| Operating leases | 5.8% | 5.8% |
| Financing leases | 6.3% | 6.3% |
| DLF obligations | 9.7% | 10.0% |
As of March 31, 2024, our future minimum lease obligations were as follows (in millions):
| Operating Leases · Financing Leases · DLF Obligations(1) · Total | ||||
|---|---|---|---|---|
| Remainder of 2024 | $115.3 | $11.0 | $52.9 | $179.2 |
| 2025 | 164.2 | 17.1 | 81.3 | 262.6 |
| 2026 | 160.0 | 17.3 | 84.9 | 262.2 |
| 2027 | 157.1 | 17.3 | 86.2 | 260.6 |
| 2028 | 153.3 | 17.6 | 88.4 | 259.3 |
| Thereafter | 1,689.5 | 739.5 | 4,014.0 | 6,443.0 |
| Total future lease payments | 2,439.4 | 819.8 | 4,407.7 | 7,666.9 |
| Less: imputed interest | 922.0 | 529.3 | 3,393.9 | 4,845.2 |
| Total | $1,517.4 | $290.5 | $1,013.8 | $2,821.7 |
| (1) Future lease payments for DLF Obligations include approximately $37.3 million of reimbursements which we expect to receive from third-party financing partners that were not yet received as of March 31, 2024. Imputed interest includes approximately $138.7 million related to these unfunded DLF Obligations as of March 31, 2024. | ||||
Note 6. Financing Arrangements
Our credit facilities and long-term debt obligations are summarized as follows (in millions, except interest rates):
| March 31, · December 31, | |||||
|---|---|---|---|---|---|
| Maturity Date · Interest Rate · 2024 · 2023 | |||||
| Short-Term Credit Facilities | |||||
| 2023 U.S. ABL Credit Facility | March 16, 2028 | 5.33% | $25.8 | $26.3 | |
| 2022 Japan ABL Credit Facility | January 25, 2025 | 0.85% | 26.4 | 28.4 | |
| Total Principal Amount | $52.2 | $54.7 | |||
| Unamortized Debt Issuance Costs | $4.2 | $4.5 | |||
| Balance Sheet Location | |||||
| Total Principal Amount | Asset-based credit facilities | $52.2 | $54.7 | ||
| Unamortized Debt Issuance Costs - ST | Prepaid expenses | $1.1 | $1.1 | ||
| Unamortized Debt Issuance Costs - LT | Other long-term assets | 3.1 | 3.4 | ||
| Total Unamortized Debt Issuance Costs | $4.2 | $4.5 | |||
| March 31, · December 31, | |||||
| Maturity Date · Interest Rate · 2024 · 2023 | |||||
| Long-Term Debt and Credit Facilities | |||||
| 2023 Term Loan B | March 16, 2030 | 8.33% | $1,237.5 | $1,240.6 | |
| Convertible Notes | May 1, 2026 | 2.75% | 258.3 | 258.3 | |
| Equipment Notes | August 27, 2024 - December 21, 2027 | 2.36% - 5.93% | 17.1 | 19.2 | |
| Mortgage Loans | July 1, 2033 - July 29, 2036 | 9.75% - 11.31% | 45.2 | 45.4 | |
| Financed Tenant Improvements | February 1, 2035 | 8.00% | 3.2 | 3.3 | |
| Total Principal Amount | $1,561.3 | $1,566.8 | |||
| Less: Unamortized Debt Issuance Costs | 25.7 | 31.5 | |||
| Total Debt, net of Unamortized Debt Issuance Costs | $1,535.6 | $1,535.3 | |||
| Balance Sheet Location | |||||
| Long-Term Debt - Current | Other current liabilities | $16.4 | $17.1 | ||
| Long-Term Debt - Non-current | Long-term debt | 1,519.2 | 1,518.2 | ||
| Total Debt, net of Unamortized Debt Issuance Costs | $1,535.6 | $1,535.3 | |||
Total interest and amortization expense related to our credit facilities and long-term debt obligations, which is included in “Interest expense, net” in the condensed consolidated statement of operations, is summarized as follows (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Short-Term Credit Facilities | ||
| 2023 U.S. ABL Credit Facility | $0.6 | $3.7 |
| 2022 Japan ABL Credit Facility | 0.1 | 0.1 |
| Total | $0.7 | $3.8 |
| Long-Term Debt and Credit Facilities | ||
| 2023 Term Loan B | $28.5 | $4.7 |
| Convertible Notes | 1.8 | 1.8 |
| Equipment Notes | 0.2 | 0.2 |
| Financed Tenant Improvements | 0.1 | — |
| Mortgage Loans | 1.2 | 1.2 |
| Term Loan B | — | 8.6 |
| Topgolf Term Loan | — | 7.8 |
| Topgolf Revolving Credit Facility | — | 2.7 |
| Total | $31.8 | $27.0 |
Short-Term Credit Facilities and Available Liquidity
2023 U.S. Asset-Based Revolving Credit Facility
We have an asset-based revolving credit facility (the “2023 U.S. ABL Credit Facility”) with Bank of America, N.A. and other lenders, which provides for senior secured asset-based revolving credit facilities in an aggregate principal amount of up to $525.0 million and consists of U.S., Canadian, German, and U.K./Dutch facilities, in each case, subject to borrowing base availability under the applicable facility. Amounts outstanding under the 2023 U.S. ABL Credit Facility are secured by a first priority lien on certain of our assets and certain of the assets of our subsidiaries in the United States, Germany, Canada, the Netherlands, and the United Kingdom (other than certain excluded subsidiaries) and a second-priority lien on substantially all of our and such subsidiaries’ other assets. The 2023 U.S. ABL Credit Facility includes customary affirmative and negative covenants, including among other things, restrictions on the incurrence of additional debt, liens, dividends and other restricted payments, asset sales, investments, mergers, acquisitions and affiliate transactions, as well as customary events of default. We are also subject to compliance with a 1.0:1.0 minimum fixed charge coverage ratio during certain specified periods in which our borrowing base availability falls below 10.0% of the maximum aggregate principal amount of the facility. The interest rate applicable to outstanding borrowings under the 2023 U.S. ABL Credit Facility may fluctuate depending on our “Availability Ratio,” as defined in the loan and security agreement governing the 2023 U.S. ABL Credit Facility, and any unused portions of the New ABL Facility are subject to a monthly fee of 0.25% per annum.
2022 Japan ABL Credit Facility
We have an asset-based revolving credit facility (the “2022 Japan ABL Credit Facility”) with the Bank of Tokyo-Mitsubishi UFJ, which provides a line of credit to our Japan subsidiary of up to 6.0 billion Yen (or approximately $39.6 million), is subject to borrowing base availability under the facility and is secured by certain assets, including eligible inventory and accounts receivable of our Japan subsidiary which are subject to certain restrictions and covenants related to certain pledged assets and financial performance metrics. The interest rate applicable to outstanding borrowings under the 2022 Japan ABL Credit Facility is subject to an effective interest rate equal to the Tokyo Interbank Offered Rate plus 0.80%.
The following table summarizes borrowings for the three months ended March 31, 2024, availability and interest rates for the trailing twelve months ended March 31, 2024, and consolidated available liquidity related to our short-term credit facilities as of the three months ended March 31, 2024. Consolidated available liquidity is comprised of cash on hand and amounts available under our 2023 U.S. ABL Credit Facility and 2022 Japan ABL Credit Facility, less outstanding letters of credit and outstanding borrowings.
| (in millions, except interest rates) | March 31, 2024 |
|---|---|
| 2023 U.S. ABL Credit Facility | |
| Average borrowings | $25.9 |
| Average availability | $396.2 |
| Weighted average interest rate | 5.69% |
| 2022 Japan ABL Credit Facility | |
| Total facility | $39.6 |
| Net availability | $13.2 |
| Consolidated Available Liquidity | $719.7 |
Long-Term Debt and Credit Facilities
2023 Term Loan B
In March 2023, as part of a comprehensive debt refinancing plan (the “Refinancing Plan”), we entered into a senior secured term loan B facility (as amended, the “2023 Term Loan B”) with Bank of America, N.A. as administrative agent, and the financial institutions party thereto as lenders, in an original aggregate principal amount of $1,250.0 million, which was issued net of an original issuance discount of $12.5 million. As part of the Refinancing Plan, we used a portion of the net proceeds from the 2023 Term Loan B for the repayment of outstanding principal, interest and fees associated with our previous term loan B facility (the “Term Loan B”), as well as the previous credit facilities of our Topgolf operating segment, which consisted of a senior secured term loan facility (the “Topgolf Term Loan”) and a senior secured revolving credit facility (the “Topgolf Revolving Credit Facility”). We accounted for the transactions associated with the Refinancing Plan and 2023 Term Loan B as a debt modification, and as a result we recognized a non-cash loss of $10.5 million within other income (expense), net, and $2.3 million of third-party fees within selling, general and administrative expense in our condensed consolidated statement of operations for the three months ended March 31, 2023. Additionally, we deferred $11.0 million in debt issuance costs in connection with the transaction.
On March 19, 2024, we entered into an amendment to the 2023 Term Loan B (the “First Amendment”) in order to, among other things, decrease the interest rate applicable to the outstanding term loans thereunder. The interest rate on outstanding borrowings under the 2023 Term Loan B are, at our option, a rate per annum equal to: (a) a term SOFR-based rate (“Term SOFR”) (subject to a 0% floor) plus an applicable margin of 2.75% or 3.00%, depending on our applicable debt rating, as defined in the credit agreement governing the 2023 Term Loan B; or (b) a base rate equal to the sum of (i) the greater of (A) the greater of the federal funds rate and the overnight bank funding rate published by the Federal Reserve Bank of New York, plus 0.50%, (B) Term SOFR for a one-month interest period plus 1.0% (and subject to a 1% floor), (C) the prime rate announced by Bank of America from time to time, and (D)1.0%, plus (ii) an applicable margin of 1.75% or 2.00%, depending on our applicable debt rating.
The First Amendment was accounted for as a partial debt modification and partial debt extinguishment, which resulted in a non-cash loss of $4.7 million related to the write-off of unamortized debt issuance costs and original issuance discounts for prior lenders under our 2023 Term Loan B who did not participate in the First Amendment. This non-cash loss was recognized in other income (expense), net in our condensed consolidated statement of operations during the three months ended March 31, 2024. Additionally, we also incurred $1.1 million of fees related to the transaction, of which $0.2 million were recognized as deferred debt issuance costs and $0.9 million were recognized as selling, general and administrative expense during the three months ended March 31, 2024. Debt issuance costs and original issuance discounts related to the 2023 Term Loan B are amortized into interest expense over the term of the loan and are included as a reduction to long-term debt in our condensed consolidated balance sheet as of March 31, 2024.
The 2023 Term Loan B includes customary affirmative and negative covenants, including among other things,
restrictions on the incurrence of additional debt, liens, dividends and other restricted payments, asset sales, investments, mergers, acquisitions and affiliate transactions, as well as customary events of default. The 2023 Term Loan B is not subject to any financial covenants and, subject to certain customary exceptions, is guaranteed by certain of our direct and indirect wholly-owned U.S. subsidiaries and secured by substantially all of our assets and the assets of each such subsidiary guarantor.
Convertible Notes
We have convertible senior notes issued in May 2020 (the “Convertible Notes”) which are structurally subordinated to all existing and future indebtedness and other liabilities and (to the extent we are not a holder thereof) preferred equity, if any, of our subsidiaries. The Convertible Notes are convertible into shares of our common stock at an initial conversion rate of 56.8 shares per $1,000 of principal, or an initial conversion price of $17.62 per share, and interest is payable on the Convertible Notes semi-annually in arrears on May 1 and November 1 of each year. As of May 6, 2023, we have the option to settle all or part of the Convertible Notes through cash settlement, physical settlement, or combination settlement at our election, subject to certain stipulations. Additionally, all or any portion of the Convertible Notes may be converted at the conversion rate and at the holders’ option on or after February 1, 2026 until the close of business on the second trading day immediately prior to the maturity date, and upon the occurrence of certain contingent conversion events.
Capped Call
In connection with the pricing of the Convertible Notes, we entered into privately negotiated capped call transactions with certain counterparties (“Capped Calls”). The Capped Calls cover the aggregate number of shares of our common stock that initially underlie the Convertible Notes, and are generally expected to reduce potential dilution and/or offset any cash payments we are required to make related to any conversion of the Convertible Notes. The Capped Calls, which each have an exercise price of $17.62 per share, are subject to certain adjustments and each have a cap price of $26.93 per share. The initial cost of the Capped Calls was a reduction to additional paid-in-capital on our condensed consolidated balance sheet.
Equipment Notes
We have long-term financing agreements (the “Equipment Notes”) with various lenders which we use to invest in certain facilities and information technology equipment. The loans are secured by the relative underlying equipment.
Mortgage Loans
We have three mortgage loans related to our Topgolf venues which are secured by the assets of each respective venue and require either monthly (i) principal and interest payments or (ii) interest-only payments until their maturity dates. For loans requiring monthly interest-only payments, the entire unpaid principal balance and any unpaid accrued interest is due on the maturity date thereof.
Aggregate Amount of Long-Term Debt Maturities
The following table presents our combined aggregate amount of maturities for our long-term debt over the next five years and thereafter as of March 31, 2024.
| (in millions) | |
|---|---|
| Remainder of 2024 | $15.4 |
| 2025 | 18.6 |
| 2026 | 276.4 |
| 2027 | 15.5 |
| 2028 | 13.7 |
| Thereafter | 1,221.7 |
| Total aggregate amount of maturities | $1,561.3 |
| Less: Unamortized debt issuance costs | 25.7 |
| Total aggregate amount of maturities, net of unamortized debt issuance costs | $1,535.6 |
As of March 31, 2024, we were in compliance with all fixed charge coverage ratios and all other covenants and reporting requirements under the terms of our long-term debt and credit facilities mentioned above, as applicable.
Note 7. Earnings Per Common Share
The following table summarizes the computation of basic and diluted earnings per common share for the periods presented (in millions, except per share data):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Earnings per common share—basic | ||
| Net income | $6.5 | $25.0 |
| Weighted-average common shares outstanding—basic | 183.7 | 185.2 |
| Earnings per common share—basic | $0.04 | $0.13 |
| Earnings per common share—diluted | ||
| Net income | $6.5 | $25.0 |
| Interest expense attributable to convertible notes | — | 1.6 |
| Net income attributable to earnings per common share—diluted | $6.5 | $26.6 |
| Weighted-average common shares outstanding—basic | 183.7 | 185.2 |
| Convertible Notes weighted-average common shares outstanding | — | 14.7 |
| Outstanding options, restricted stock units and performance share units | 0.7 | 1.6 |
| Weighted-average common shares outstanding—diluted | 184.4 | 201.5 |
| Earnings per common share—diluted | $0.04 | $0.13 |
Anti-Dilutive Options and Restricted Stock Units
For the three months ended March 31, 2024, approximately 17.1 million securities outstanding, comprised of shares subject to conversion from the Convertible Notes, stock options and restricted stock units, were excluded from the calculation of diluted earnings per common share as they would be anti-dilutive. For the three months ended March 31, 2023, approximately 1.2 million securities outstanding, comprised of stock options and restricted stock units, were excluded from the calculation of diluted earnings per common share as they would be anti-dilutive.
Note 8. Goodwill and Intangible Assets
Changes in the carrying amount of goodwill by operating and reportable segment are as follows (in millions):
| Topgolf | Golf Equipment | Active Lifestyle | Total | |
|---|---|---|---|---|
| Balance at December 31, 2023 | $1,368.0 | $530.7 | $90.0 | $1,988.7 |
| Acquisitions | 4.3 | — | — | 4.3 |
| Foreign currency translation and other | — | (0.2) | (0.1) | (0.3) |
| Balance at March 31, 2024 | $1,372.3 | $530.5 | $89.9 | $1,992.7 |
Goodwill is net of accumulated impairment losses of $148.4 million, which were recorded prior to December 31, 2022 in the Active Lifestyle segment.
Intangible assets by major asset class are as follows (in millions, except useful life amounts):
| Indefinite-lived: · Amortizing: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Trade names and Trademarks · Liquor Licenses · Patents · Customer/ Distributor Relationships and Other · Developed Technology · Total | |||||||||
| Useful Life (Years) | NA | NA | 2-16 | 1-10 | 10 | ||||
| Gross as of December 31, 2023 | $1,443.8 | $9.5 | $32.3 | $72.1 | $69.7 | $1,627.4 | |||
| Acquisitions | 3.1 | 0.2 | 0.1 | 0.5 | — | 3.9 | |||
| Gross as of March 31, 2024 | $1,446.9 | $9.7 | $32.4 | $72.6 | $69.7 | $1,631.3 | |||
| Accumulated amortization | — | — | (32.0) | (44.3) | (20.6) | (96.9) | |||
| Foreign currency and other | (26.7) | — | — | (3.9) | (3.0) | (33.6) | |||
| Net book value, March 31, 2024 | $1,420.2 | $9.7 | $0.4 | $24.4 | $46.1 | $1,500.8 | |||
| Gross as of December 31, 2022 | $1,441.0 | $8.9 | $32.2 | $67.4 | $69.7 | $1,619.2 | |||
| Acquisitions | 2.8 | 0.6 | 0.1 | 4.7 | — | 8.2 | |||
| Gross as of December 31, 2023 | $1,443.8 | $9.5 | $32.3 | $72.1 | $69.7 | $1,627.4 | |||
| Accumulated amortization | — | — | (31.9) | (43.1) | (18.9) | (93.9) | |||
| Foreign currency and other | (22.0) | — | — | (3.5) | (2.5) | (28.0) | |||
| Net book value, December 31, 2023 | $1,421.8 | $9.5 | $0.4 | $25.5 | $48.3 | $1,505.5 | |||
For the three months ended March 31, 2024 and 2023, we recognized amortization expense related to acquired intangible assets of $3.0 million and $4.2 million, respectively, which is included in selling, general and administrative expenses in the condensed consolidated statements of operations.
As of March 31, 2024, intangible asset amortization expense is expected to be incurred for the periods presented as follows (in millions):
| Remainder of 2024 | $8.5 |
| 2025 | 11.4 |
| 2026 | 11.4 |
| 2027 | 11.1 |
| 2028 | 10.1 |
| Thereafter | 18.4 |
| Total | $70.9 |
Note 9. Investments
Investment in Full Swing
We have an ownership interest of less than 20.0% in Full Swing Golf Holdings, LLC (“Full Swing”), owners of multi-sport indoor virtualization and simulation technology. The investment is accounted for at cost less impairments, and adjusted for observable changes in fair value. At both March 31, 2024 and December 31, 2023, the carrying value of our investment in Full Swing was $9.3 million, and is included in other assets on our condensed consolidated balance sheets.
Investment in Five Iron Golf
We have an ownership interest of less than 20.0% in preferred shares of The Range NYC, LLC (“Five Iron Golf”), an urban indoor golf experience company which hosts a golf simulation technology and serves food and beverage. The investment is accounted for at cost less impairments, and is adjusted for observable changes in fair value. At both March 31, 2024 and December 31, 2023, the carrying value of our investment in Five Iron Golf was $32.4 million, and is included in other assets on our condensed consolidated balance sheets.
Note 10. Selected Financial Data
Selected financial data as of the dates presented below is as follows (in millions, except useful life data):
| March 31, 2024 · December 31, 2023 | |||
|---|---|---|---|
| Inventories: | |||
| Finished goods | $547.6 | $623.1 | |
| Work in process | 1.1 | 1.4 | |
| Raw materials | 147.9 | 163.7 | |
| Food and beverage | 6.3 | 6.2 | |
| $702.9 | $794.4 | ||
| March 31, 2024 · December 31, 2023 | |||
| Other current assets: | |||
| Credit card receivables | $43.1 | $76.9 | |
| Sales return reserve cost recovery asset | 35.4 | 25.7 | |
| VAT/Sales tax receivable | 8.6 | 6.6 | |
| Leasing receivables | 27.7 | 26.9 | |
| Hedging contract receivables | 18.2 | 5.4 | |
| Other | 42.0 | 41.6 | |
| $175.0 | $183.1 | ||
| Estimated Useful Life | March 31, 2024 | December 31, 2023 | |
| Property, plant and equipment, net: | |||
| Land | $189.9 | $185.2 | |
| Buildings and leasehold improvements | 3 - 40 years | 1,624.2 | 1,603.9 |
| Machinery and equipment | 2 - 10 years | 292.9 | 289.8 |
| Furniture, computer hardware and equipment | 3 - 5 years | 385.2 | 380.0 |
| Internal-use software | 3 - 5 years | 137.5 | 136.2 |
| Production molds | 2 - 5 years | 10.3 | 10.0 |
| Construction-in-process | 240.8 | 210.3 | |
| 2,880.8 | 2,815.4 | ||
| Less: Accumulated depreciation | 713.2 | 658.9 | |
| $2,167.6 | $2,156.5 | ||
For the three months ended March 31, 2024 and 2023, we recorded total depreciation expense of $62.4 million and $51.9 million, respectively, in our condensed consolidated statements of operations.
| (in millions) | March 31, 2024 | December 31, 2023 |
|---|---|---|
| Accounts payable and accrued expenses: | ||
| Accounts payable | $133.2 | $130.7 |
| Accrued expenses | 186.9 | 202.1 |
| Accrued inventory | 90.4 | 147.7 |
| $410.5 | $480.5 | |
Note 11. Income Taxes
We calculate our interim income tax provision in accordance with ASC Topic 270, “Interim Reporting,” and ASC Topic 740, “Accounting for Income Taxes.” At the end of each interim period, we estimate our annual effective tax rate and apply that rate to our ordinary quarterly earnings to calculate the tax related to ordinary income. The tax effects for other items that are excluded from ordinary income are discretely calculated and recognized in the period in which they occur.
We recorded an income tax expense of$5.0 million and an income tax benefit of $4.2 million forthe three months ended March 31, 2024 and 2023, respectively. As a percentage of pre-tax income, our effective tax rate was 43.3% and (20.0)% for the three months ended March 31, 2024 and 2023, respectively. In the three months ended March 31, 2024, the primary difference between the statutory rate and the effective rate is due to tax adjustments related to stock-based compensation and the establishment of valuation allowances on certain deferred tax assets. In the three months ended March 31, 2023, the primary difference between the statutory rate and the effective rate relates to the release of valuation allowances on our deferred tax assets.
As of March 31, 2024, the gross liability for income taxes associated with uncertain tax positions was $29.4 million. Of this amount, $16.8 million would benefit our condensed consolidated financial statements and effective income tax rate if favorably settled. We recognize interestand penalties related to income tax matters in income tax expense.
Note 12. Commitments & Contingencies
Legal Matters
We are subject to routine legal claims, proceedings, and investigations associated with the normal conduct of our business activities, including commercial disputes and employment matters. From time to time we also receive information claiming that products we sell infringe or may infringe patent, trademark, or other intellectual property rights of third parties. One or more such claims of potential infringement could lead to litigation, the need to obtain licenses, the need to alter a product to avoid infringement, a settlement or judgment, or some other action or material loss, which could adversely affect our overall ability to protect our product designs and ultimately limit our future success in the marketplace. Additionally, we are occasionally subject to non-routine claims, proceedings, or investigations.
We regularly assess such matters to determine the degree of probability that we will incur a material loss as a result of such matters, as well as the range of possible loss. An estimated loss contingency is accrued in our financial statements if it is probable we will incur a loss and the amount of the loss can be reasonably estimated. Historically, the claims, proceedings, and investigations brought against us, individually and in the aggregate, have not had a material adverse effect on our condensed consolidated results of operations, cash flows or financial position. While it is not possible to predict the outcome of the pending actions, and, as with any litigation, it is possible that some of these actions could be decided unfavorably, we do not believe that the matters currently pending against us will have a material adverse effect on our business, condensed consolidated results of operations, cash flows or financial position.
Commitments
During the normal course of business, we enter into agreements to purchase goods and services, including commitments for endorsement agreements with professional athletes and other endorsers, consulting and service agreements, intellectual property licensing agreements pursuant to which we are required to pay royalty fees, and signed retail store lease agreements of which we have not taken possession as of quarter-end. The amounts listed below approximate the minimum future commitments we are obligated to pay under these agreements. The actual amounts paid under some of the agreements may be higher or lower than these amounts due to the variable nature of these obligations.
As of March 31, 2024, the minimum obligation we are required to pay under these agreements over the next five years and thereafter is as follows (in millions):
| Remainder of 2024 | $87.2 |
| 2025 | 49.8 |
| 2026 | 32.6 |
| 2027 | 21.1 |
| 2028 | 9.7 |
| Thereafter | 23.6 |
| Total | $224.0 |
Other Contingent Contractual Obligations
During the normal course of business, we have made certain indemnities, commitments and guarantees under which we may be required to make payments in relation to certain transactions. The duration of these indemnities, commitments and guarantees varies, and in certain cases, may be indefinite and the majority of these indemnities, commitments and guarantees do not provide for any limitation on the maximum amount of future payments we could be obligated to make. Historically, costs incurred to settle claims related to indemnities have not been material to our financial position, results of operations or cash flows. In addition, we believe the likelihood is remote that payments under the commitments and guarantees described above will have a material effect on our condensed consolidated financial statements. Except as otherwise included under the heading “Commitments” above and in Note 5 to these condensed consolidated financial statements, the fair value of indemnities, commitments and guarantees that we issued during the three months ended, and as of, March 31, 2024, were not material to our financial position, results of operations, or cash flows.
Note 13. Share-Based Compensation
Share-Based Awards Granted
We granted the following awards under our stock compensation plans during the periods presented (in millions, except per share data):
| Three Months Ended March 31, | |||||
|---|---|---|---|---|---|
| 2024 · 2023 | |||||
| Shares Granted · Weighted-average grant date fair value per share · Shares Granted · Weighted-average grant date fair value per share | |||||
| Restricted stock units | 1.0 | $13.30 | 0.6 | $23.46 | |
| Performance based restricted share unit awards(1) | 1.0 | $19.01 | 0.6 | $36.58 | |
| Total | 2.0 | 1.2 | |||
| (1) Weighted-average grant date fair value per share determined using Monte-Carlo valuation method. | |||||
Share-Based Compensation Expense
Share-based compensation expense by award-type, net of estimated forfeitures, recognized in the condensed consolidated statement of operations for the periods presented was (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Stock options | $— | $0.1 |
| Restricted stock units | 4.8 | 4.6 |
| Restricted stock awards | — | 0.2 |
| Performance based restricted share unit awards | 8.3 | 7.5 |
| Cash-settled restricted stock | 1.1 | — |
| Share-based compensation expense, before tax | 14.2 | 12.4 |
| Income tax benefit | (3.4) | (3.0) |
| Share-based compensation expense, after tax | $10.8 | $9.4 |
Share-based compensation, net of estimated forfeitures, recognized in the condensed consolidated statement of operations for the periods presented was (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Cost of products | $0.5 | $0.4 |
| Selling, general and administrative expense | 12.4 | 10.8 |
| Research and development expense | 0.5 | 0.5 |
| Other venue expense | 0.8 | 0.7 |
| Share-based compensation expense, before tax | 14.2 | 12.4 |
| Income tax benefit | (3.4) | (3.0) |
| Share-based compensation expense, after tax | $10.8 | $9.4 |
Note 14. Fair Value of Financial Instruments
Fair Value Measurements
We measure our financial assets and liabilities at fair value on a recurring basis using a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. Authoritative guidance establishes three levels of the fair value hierarchy as follows:
Level 1: Quoted market prices in active markets for identical assets or liabilities;
Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which significant inputs and significant value drivers are observable in active markets; and
Level 3: Fair value measurements derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
The carrying amounts of cash and cash equivalents, money market funds, accounts receivable, accounts payable and accrued expenses and certain other short-term liabilities approximate fair value due to their high liquidity and short-term nature, and are therefore categorized within Level 1 of the fair value hierarchy. Our money market funds accrue dividends, which are reinvested in the funds, and are reflected in the carrying values of the funds. As of March 31, 2024 and December 31, 2023, the carrying value of our money market funds was $59.9 million and $196.5 million, respectively, which is included in cash and cash equivalents on our condensed consolidated balance sheets.
Hedging instruments are re-measured on a recurring basis using pricing models, broker quotes, daily market foreign currency rates, and interest rate curves as applicable (see Note 15) and are therefore categorized within Level 2 of the fair value hierarchy.
The following table summarizes the valuation of our foreign currency forward contracts and interest rate hedge agreements (see Note 15) that are measured at fair value on a recurring basis, and are classified within Level 2 of the fair value hierarchy as of the periods presented (in millions):
| FairValue | Level 2 | |
|---|---|---|
| Foreign currency forward contracts—asset position | $11.9 | $11.9 |
| Foreign currency forward contracts—liability position | (0.5) | (0.5) |
| Interest rate hedge agreements—asset position | 9.9 | 9.9 |
| $21.3 | $21.3 | |
| Foreign currency forward contracts—asset position | $0.2 | $0.2 |
| Foreign currency forward contracts—liability position | (4.5) | (4.5) |
| Interest rate hedge agreements—asset position | 5.2 | 5.2 |
| Interest rate hedge agreements—liability position | (2.6) | (2.6) |
| $(1.7) | $(1.7) |
There were no transfers of financial instruments between the levels of the fair value hierarchy during the three months ended March 31, 2024 and 2023.
Disclosures about the Fair Value of Financial Instruments
The table below presents information about the fair value of our financial assets and liabilities, and is provided for comparative purposes only relative to the carrying values recognized in the condensed consolidated balance sheets as of the periods presented (in millions):
| March 31, 2024 · December 31, 2023 | |||||
|---|---|---|---|---|---|
| Measurement Level | CarryingValue | FairValue | CarryingValue | Fair Value | |
| 2023 U.S. ABL Credit Facility | Level 2 | $25.8 | $25.8 | $26.3 | $26.3 |
| 2022 Japan ABL Credit Facility | Level 2 | $26.4 | $26.4 | $28.4 | $28.4 |
| 2023 Term Loan B | Level 2 | $1,237.5 | $1,245.2 | $1,240.6 | $1,242.2 |
| Convertible Notes | Level 2 | $258.3 | $296.3 | $258.3 | $277.0 |
| Equipment Notes | Level 2 | $17.1 | $15.4 | $19.2 | $17.0 |
| Mortgage Loans | Level 2 | $45.2 | $57.1 | $45.4 | $54.8 |
Non-recurring Fair Value Measurements
We measure certain long-lived assets, goodwill, non-amortizing intangible assets and investments at fair value on a non-recurring basis, at least annually or more frequently if impairment indicators are present. We didnot recognize any impairments on these assets during the three months ended March 31, 2024 and 2023.
Note 15. Derivatives and Hedging
We use designated cash flow hedges and non-designated hedges in the form of foreign currency forward contracts as part of our strategy to manage the exposure to fluctuations in foreign currency exchange rates and to mitigate the impact of foreign currency translation on transactions that are denominated in the local currencies in the various international regions in which we do business. We also use interest rate swap contracts to mitigate the impact of variable interest rates on our long-term debt.
We only use foreign currency forward contracts and interest rate swap contracts to meet our objectives of minimizing variability in our operating results which may arise from changes in foreign exchange rates and interest rates, and we do not enter into either of these types of contracts for speculative purposes. We utilize counterparties for our derivative instruments that we believe are creditworthy at the time we enter into the transactions, and we closely monitor the credit ratings of these counterparties.
The following table summarizes the fair value of our derivative instruments as well as the location of the asset and/or liability on the condensed consolidated balance sheets as of the periods presented below (in millions):
| Balance Sheet Location · Fair Value of Asset Derivatives | |||||
|---|---|---|---|---|---|
| March 31, 2024 · December 31, 2023 | |||||
| Derivatives designated as cash flow hedging instruments: | |||||
| Foreign currency forward contracts | Other current assets | $4.8 | $— | ||
| Interest rate swap contract | Other current assets | 6.3 | 5.2 | ||
| Interest rate swap contract | Other assets | 3.6 | — | ||
| Total | $14.7 | $5.2 | |||
| Derivatives not designated as hedging instruments: | |||||
| Foreign currency forward contracts | Other current assets | 7.1 | 0.2 | ||
| Total asset position | $21.8 | $5.4 | |||
| Balance Sheet Location · Fair Value of Liability Derivatives | |||||
|---|---|---|---|---|---|
| March 31, 2024 · December 31, 2023 | |||||
| Derivatives designated as cash flow hedging instruments: | |||||
| Interest rate swap contracts | Other long-term liabilities | $— | $2.6 | ||
| $— | $2.6 | ||||
| Derivatives not designated as hedging instruments: | |||||
| Foreign currency forward contracts | Accounts payable and accrued expenses | 0.5 | 4.5 | ||
| Total liability position | $0.5 | $7.1 | |||
Our derivative instruments are subject to a master netting agreement with each respective counterparty bank and are therefore net settled at their maturity date. Although we have the legal right of offset under the master netting agreements, we have elected not to present these contracts on a net settlement amount basis, and therefore present these contracts on a gross basis on the accompanying condensed consolidated balance sheets as of March 31, 2024 and consolidated balance sheets as of December 31, 2023.
Cash Flow Hedging Instruments
Foreign Currency Forward Contracts
We use foreign currency derivatives designated as qualifying cash flow hedging instruments, including foreign currency forward contracts to help mitigate our foreign currency exposure from intercompany sales of inventory and intercompany expense reimbursements to our foreign subsidiaries. These contracts generally mature within 12 months to 15 months from their inception. As of March 31, 2024, the notional amounts of our foreign currency forward contracts designated as cash flow hedge instruments was $108.2 million. As of December 31, 2023, there wereno notional amounts on our foreign currency contracts designated as cash flow hedging instruments.
Interest Rate Swap Contract
We use interest rate swaps designated as a cash flow hedge to mitigate the risk of changes in interest rates associated with our variable-rate long-term debt. As part of our debt modification in March 2023, we entered into a termination agreement to unwind an existing interest rate swap. As a result of the termination, we received proceeds of $5.6 million, of which $2.5 million and $3.2 million were included in accumulated other comprehensive loss as of March 31, 2024 and December 31, 2023, respectively, and will be amortized into interest expense over the remaining term of the contract.
In April 2023, we entered into interest rate swaps designated as cash flow hedges in order to mitigate the risk of interest rate fluctuations associated with our 2023 Term Loan B as well as any of our other variable-rate debt. Over the life of the 2023 Term Loan B, we will receive variable interest payments from the counterparty lenders in exchange for our fixed interest rate payments which are made at a weighted average rate of 3.36% across our interest rate swap contracts, without exchange of the underlying notional amount, which was $400.0 million as of March 31, 2024 and December 31, 2023.
The following tables summarize the net effect of all cash flow hedges for each of our derivative contracts on the condensed consolidated financial statements for the periods presented (in millions):
| Gain Recognized in Other Comprehensive Income | ||
|---|---|---|
| Three Months Ended March 31, | ||
| Derivatives designated as cash flow hedging instruments | 2024 | 2023 |
| Foreign currency forward contracts | $4.8 | $2.4 |
| Interest rate swap contracts | 9.2 | (0.9) |
| $14.0 | $1.5 | |
| Gain Reclassified from Other Comprehensive Income into Earnings | |||
|---|---|---|---|
| Three Months Ended March 31, | |||
| Derivatives designated as cash flow hedging instruments | Statement of Operations Location | 2024 | 2023 |
| Foreign currency forward contracts | Cost of Products | $1.3 | $1.3 |
| Interest rate swap contracts | Interest Expense | 2.7 | 0.9 |
| $4.0 | $2.2 | ||
For thethree months ended March 31, 2024, $0.9 million of net gains related to the amortization of forward points were released from accumulated other comprehensive income and recognized in cost of products. Based on the current valuation of our foreign currency forward contracts, we expect to release net gains of$3.9 million related to our foreign currency forward contracts from accumulated other comprehensive income into earnings over the course of the next 12 months.
Foreign Currency Forward Contracts Not Designated as Hedging Instruments
We use foreign currency forward contracts that are not designated as qualifying cash flow hedging instruments to mitigate the exposure to fluctuations in foreign currency exchange rates due to the remeasurement of certain balance sheet payables and receivables denominated in foreign currencies, as well as gains and losses resulting from the translation of the operating results of our international subsidiaries into U.S. dollars for financial reporting purposes. These contracts generally mature within 12 months from inception. As of March 31, 2024 and December 31, 2023, the notional amounts of our foreign currency forward contracts used to mitigate the exposures discussed above were approximately $463.5 million and $209.4 million, respectively.
The following table summarizes the location of net gains for each type of our derivative contracts recognized in the condensed consolidated statements of operations for the periods presented (in millions):
| Location of Net Gain Recognized in Income on Derivative Instruments · Net Gain Recognized in Income on Derivative Instruments | |||
|---|---|---|---|
| Derivatives not designated as hedging instruments | Three Months Ended March 31, | ||
| 2024 · 2023 | |||
| Foreign currency forward contracts | Other income, net | $17.6 | $2.9 |
During the three months ended March 31, 2024 and 2023, we recognized net foreign currency transaction losses of$11.4 million and $2.5 million, respectively, in other income (expense), net.
Note 16. Accumulated Other Comprehensive Income (Loss)
The following table details amounts reclassified from accumulated other comprehensive income (loss) and foreign currency translation adjustments for the three months ended March 31, 2024 (in millions):
| Derivative Instruments | Foreign Currency Translation | Total | |
|---|---|---|---|
| Accumulated other comprehensive loss, December 31, 2023, after tax | $6.1 | $(53.6) | $(47.5) |
| Change in derivative instruments | 14.0 | — | 14.0 |
| Net gains reclassified to cost of products | (1.3) | — | (1.3) |
| Net gains reclassified to interest expense | (2.7) | — | (2.7) |
| Income tax impact on derivative instruments | (0.4) | — | (0.4) |
| Foreign currency translation adjustments | — | (14.2) | (14.2) |
| Accumulated other comprehensive loss, March 31, 2024, after tax | $15.7 | $(67.8) | $(52.1) |
Note 17. Segment Information
We have three operating and reportable segments:
Topgolf, which is primarily comprised of service revenues and expenses from our Company-operated Topgolf venues, Toptracer ball-flight tracking technology, and WGT digital golf game;
Golf Equipment, which is comprised of product revenues and expenses that encompass golf club and golf ball products, including Callaway Golf-branded woods, hybrids, irons, wedges, Odyssey putters, packaged sets, Callaway Golf and Strata-branded golf balls and sales of pre-owned golf clubs; and
Active Lifestyle, which is comprised of product revenues and expenses for the Jack Wolfskin outdoor apparel, gear and accessories business, the TravisMathew golf and lifestyle apparel and accessories business, the Callaway soft goods business and the OGIO business, which consists of golf apparel and accessories (including golf bags), and storage gear for sport and personal use. This segment also includes royalties from licensing of our trademarks and service marks for various soft goods products.
There were no significant intersegment transactions during the three months ended March 31, 2024 or 2023.
The following table contains information utilized by management to evaluate our operating segments for the interim periods presented (in millions):
| Three Months Ended March 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Net revenues: | ||
| Topgolf | $422.8 | $403.5 |
| Golf Equipment | 449.9 | 443.7 |
| Active Lifestyle | 271.5 | 320.2 |
| Total net revenues | $1,144.2 | $1,167.4 |
| Segment operating income: | ||
| Topgolf | $2.9 | $2.8 |
| Golf Equipment | 82.1 | 81.6 |
| Active Lifestyle | 24.7 | 37.3 |
| Total segment operating income | 109.7 | 121.7 |
| Reconciling items(1) | (42.8) | (41.2) |
| Total operating income | 66.9 | 80.5 |
| Interest expense, net | (58.8) | (49.6) |
| Other income, net | 3.4 | (10.1) |
| Total income before income taxes | $11.5 | $20.8 |
| Additions to property, plant, and equipment: | ||
| Topgolf | $64.1 | $133.2 |
| Golf Equipment | 1.4 | 3.4 |
| Active Lifestyle | 3.7 | 3.4 |
| Corporate | 5.8 | 14.5 |
| Total additions to long-lived assets | $75.0 | $154.5 |
| (1) Reconciling items include corporate general and administrative expenses not utilized by management in determining segment profitability, including the amortization and depreciation of acquired intangible assets, purchase accounting adjustments related to acquisitions and other non-recurring costs associated with our debt modifications, integration of new IT systems stemming from acquisitions, and cybersecurity costs. | ||
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.