Topgolf Callaway Brands Corp.

Raymond James Institutional Investors Conference

March 4, 2024

IMPORTANT NOTICES

Forward-lookingStatements. During the presentation, any comments made about future plans, events, financial results, performance, prospects, or growth opportunities, including statements relating to the Company's financial outlook (including, among others, net revenues, same venue sales, free cash flow, embedded cash flow, Adjusted EBITDA, Segment Adjusted EBITDA, EBITDAR, EBITDAR Margin Adjusted EBITDA Less Venue Financing Cash Interest, pretax income, net income, tax rates, net capital expenditures, depreciation & amortization, gross debt, net debt, net debt leverage ratio, venue financing liability, earnings per share, interest rates and expense and projected Topgolf venue economics), projected Topgolf venue financing options, new product lines, strength and demand of the Company's products and services, including promotional activity, addressable markets and the consumer base, continued brand momentum, digital growth, continued investments in the business, achievable synergies and cost reductions, digital revenue opportunities, consumer trends and behavior, the sensitivity of the business to recession, Topgolf venue openings, expected Topgolf venue traffic, Toptracer installations, closings of additional acquisitions of BigShots assets, capital allocation priorities, de-risking and de-leveraging the business, liquidity and adequacy of cash and available borrowing under credit facilities, anticipated stock repurchases, and statements of belief and any statement of assumptions underlying any of the foregoing, are forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These forward-looking statements are often characterized by the use of words such as "estimate," "expect," "anticipate," "project," "plan," "intend," "seek," "believe," "forecast," "foresee," "likely," "may," "should," "would," "goal," "target," "might," "will," "could," "predict," "continue" and the negative or plural of these words and other comparable terminology. Such statements reflect the Company's best judgment as of the time made based on then current market trends and conditions. Actual results could differ materially from those as a result of certain risks, unknowns and uncertainties applicable to the Company and its business. For additional details concerning these and other risks and uncertainties that could affect these statements and the Company's business, see the Company's Annual Report on Form 10-K for the year ended December 31, 2023, as well as other risks and uncertainties detailed from time to time in the Company's reports on Forms 10-Q and 8-K subsequently filed with the SEC from time to time. You 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.

Regulation G. In addition, in order to assist you with period-over-period comparisons on a consistent and comparable basis, today's presentation includes certain non-GAAP information, which may include non- GAAP financial measures within the meaning of Regulation G. The Company provided information excluding certain non-cash amortization and depreciation of acquired intangible assets and purchase accounting adjustments. In addition, the Company has provided information excluding certain non-recurring items which are identified in the appendix to this presentation. These non-GAAP measures should not be considered as a substitute for any measure derived in accordance with GAAP. The non-GAAP information may also be inconsistent with the manner in which similar measures are derived or used by other companies. Management uses such non-GAAP information for financial and operational decision-making purposes and as a means to evaluate period-over-period comparisons and in forecasting the Company's business going forward. Management believes that the presentation of such non-GAAP information, when considered in conjunction with the most directly comparable GAAP information, provides additional useful comparative information for investors in their assessment of the underlying performance of the Company's business with regard to these items. The Company has provided reconciliations of such non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP. The reconciliations are included in the appendix to this presentation.

For forward-looking free cash flow, Adjusted EBITDA, Segment Adjusted EBITDA, non-GAAP diluted earnings per share, 4-Wall Adjusted EBITDAR margin, EBITDAR, EBITDA Less Venue Financing Cash Interest, non-GAAP depreciation and amortization, non-GAAP net income, non-GAAP pretax income, non-GAAP tax rate, net capital expenditures, embedded cash flow, payback period, return on gross investment and cash- on-cash return information (collectively, the "Non-GAAP Projections") provided in this presentation, reconciliation of such Non-GAAP Projections to the most closely comparable GAAP financial measure is not provided because the Company is unable to provide such reconciliation without unreasonable efforts. The inability to provide a reconciliation is because the Company is currently unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact the applicable GAAP financial measure in the future but would not impact the Non-GAAP Projections. These items may include certain non-cash depreciation, which will fluctuate based on the Company's level of capital expenditures, timing of reimbursement of lease financing, non-cash amortization of intangibles related to the Company's acquisitions, income taxes, which can fluctuate based on changes in the other items noted and/or future forecasts, and other non-recurring costs and non-cash adjustments. Historically, the Company has excluded these items from the Non-GAAP Projections. The Company currently expects to continue to exclude these items in future disclosures of such measures and may also exclude other items that may arise. The events that typically lead to the recognition of such adjustments are inherently unpredictable as to if or when they may occur, and therefore actual results may differ materially. This unavailable information could have a significant impact on the applicable GAAP measure.

2

UNMATCHED SCALE AND CONSUMER REACH

TOPGOLF

GOLF EQUIPMENT

ACTIVE LIFESTYLE

#1

Off-course golf company

and ball tracing technology

in Toptracer

Over

Unique Topgolf visitors

30M expected in 2024

Top

Fastest growing brands1

20

#1

Callaway and Odyssey

top ranked golf clubs by

dollar share2

#1

In R&D spend

#2

Ranked golf ball company by

dollar share2

Operate in

25+ Countries worldwide

Leading golf apparel brand in

TravisMathew

Jack Wolfskin is a leading outdoor apparel brand in central Europe

1. Source: Morning Consult.https://pro.morningconsult.com/analyst-reports/fastest-growing-brands-2023

3

2. Source: Golf Datatech. Hard goods US market share ranking data results for the year ended December 31, 2023.

MODERN GOLF ECOSYSTEM DRIVING SYNERGIES

TOPGOLF

GOLF EQUIPMENT

ACTIVE LIFESTYLE

Cross brand Consumer Data Platform

• Targeted and personalized advertising

• Membership or loyalty program

Retail opportunity at Topgolf venues

• Increased prominence of Callaway golf equipment & TravisMathew apparel

• Co-branded Callaway/Topgolf golf gloves and balls

ADJUSTED EBITDA1

  • Product opportunities
    • Upgrade to Callaway clubs at Topgolf venues
    • Updated Topgolf-branded clubs designed by Callaway
  • Leveraging relationships with athletes and influencers across brands
    • Cross-promotionand tour exposure to drive avid golfers to Topgolf venues & Toptracer bays from Callaway & TravisMathew brand enthusiasts

4

2023 GOLF STATS SHOW NO SIGN OF SLOWDOWN

MODERN GOLF ECOSYSTEM1

32.9M

26.6M

Total Off-Course

Total On-Course

18.5M

14.4M

12.1M

Off-Course Only

Both On/Off

On-Course Only

Average Age

31

42

46

% Female

42%

23%

28%

% Non-White

43%

22%

22%

Household Income

41%

52%

42%

$100K+

Over 45 Million TOTAL golfers

NOTEWORTHY 2023 STATS1

1

  • Total on and off course golfers 45M, up 9% YoY and up 32% vs. 2019
  • ~26.6M Americans played golf on course, up 1M YoY
  • Largest 1-year growth in participants since 2001, driven by 3.4M 1st time on course golfers, a record
  • 32.9M participated in off course golf, +18% YoY and +41% since 2019

Topgolf is adding 3-4 million unique visitors each year and will have +30 million unique visitors in 2024

~10% OF CURRENT GREEN GRASS GOLFERS CREDIT TOPGOLF FOR GETTING THEM INTO THE GAME1

1. NGF 2024 Graffis Report. Note: "Modern Golf" is the dynamic and inclusive ecosystem which includes both on-course and off-course golf.

5

DIVERSIFIED REVENUE MIX, STRONG PERFORMANCE

2023REVENUE MIX BY SEGMENT

32%

Golf Equipment

ADJUSTED EBITDA1

41%

$4.3B

Topgolf

27%

Active Lifestyle

NET REVENUE

ADJUSTED EBITDA1

$ in millions

$ in millions

$4,285 $597

$3,133

$445

2021

2023

2021

2023

1. See Appendix for Adjusted EBITDA reconciliation to GAAP. Additionally, as Adjusted EBITDA is a non-GAAP measure, please see the Regulation G disclaimers on page 2 of this presentation.

UNIQUE AND COMPELLING INVESTMENT OPPORTUNITY

Proven

Demonstrated

Results Across

All Segments

Scaled

Unmatched

Global Reach in

Modern Golf

Diversified

Growth Not

Determined by

Any One Segment

Protected

High Barriers to Entry, Premium Brands, Create Deep Moats

Growth-Oriented

Positioned for

Sustainable Growth

within a Growing

Category

TOTAL COMPANY AND TOPGOLF TRANSITIONED TO POSITIVE FREE CASH FLOW IN 2023

7

AI SMOKE

AI SMOKE FAIRWAY

AI SMOKE IRONS

CHROME TOUR GOLF BALL

2024 CALLAWAY PRODUCT LAUNCHES

APPENDIX

9

ADJUSTED EBITDA RECONCILIATION

Non-GAAP Reconciliation and Supplemental Financial Information

($ in millions) (Unaudited)

2023 Trailing Twelve Month Adjusted EBITDA

2022 Trailing Twelve Month Adjusted EBITDA

Quarter Ended

March 31,

June 30,

September 30,

December 31,

2023

2023

2023

2023

Total

Quarter Ended

March 31,

June 30,

September 30,

December 31,

2022

2022

2022

2022

Total

Net income (loss)

$

25.0

$

117.4

$

29.7

$

(77.1)

$

95.0

$

86.7

$

105.4

$

38.5

$

(72.7)

$

157.9

Interest expense, net

49.6

51.7

52.3

56.6

210.2

31.4

32.5

36.4

42.5

142.8

Income tax provision (benefit)

(4.2)

(45.8)

(3.0)

(7.2)

(60.2)

(15.7)

2.9

0.3

(3.5)

(16.0)

Depreciation and amortization expense

56.1

58.6

61.0

64.0

239.7

42.5

48.9

48.4

53.0

192.8

Non-cash stock compensation and stock

12.5

12.3

13.2

8.4

46.4

14.5

11.6

10.3

9.7

46.1

warrant expense, net

Non-cash lease amortization expense

4.6

4.4

4.5

4.4

17.9

3.5

6.6

4.4

4.5

19.0

Acquisitions & other non-recurring costs,

13.7

7.6

5.6

20.7

47.6

6.9

(0.6)

6.1

3.1

15.5

before taxes(1)

Adjusted EBITDA

$

157.3

$

206.2

$

163.3

$

69.8

$

596.6

$

169.8

$

207.3

$

144.4

$

36.6

$

558.1

  1. In 2023, amounts include charges related to the impairment and abandonment of the Shankstars media game, charges in connection with the 2023 debt modification, IT integration and implementation costs stemming primarily from the merger with Topgolf, restructuring and reorganization charges in our Topgolf and Active Lifestyle segments, and costs related to a cybersecurity incident. In 2022, amounts include non-cash asset write-downs associated with the Jack Wolfskin retail operations in Russia and the closure of a pre-merger Topgolf concept location, both due to business decisions to exit those businesses, costs associated with the implementation of new IT systems for Topgolf, and legal costs and credit agency fees related to a postponed debt refinancing.

10

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

TopGolf Callaway Brands Corp. published this content on 05 March 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 05 March 2024 20:58:06 UTC.