mcft_current_folio_8k_earnings

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): November 10, 2016 

 

 

MCBC Holdings, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

001-37502

 

06-1571747

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

 

100 Cherokee Cove Drive

Vonore, Tennessee 

 

37885

(Address of Principal Executive Offices)

 

(Zip Code)

 

(423) 884-2221

(Registrant’s telephone number, including area code)

Not applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12).

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)).

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)).

 

 


 

Item 2.02. Results of Operations and Financial Condition.

 

On November 10, 2016, MCBC Holdings, Inc. (the “Company”) announced its financial results for its fiscal 2017 first quarter ended October 2, 2016. The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Current Report on Form 8-K and incorporated herein by reference.        

 

The information in this Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly provided by specific reference in such a filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d)    Exhibits

 

The following exhibit is being furnished as part of this report:

 

 

 

 

 

 

 

 

Exhibit No.

 

Description

 

 

 

Exhibit 99.1

 

Press Release dated November 10, 2016

 

 

 

 


 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

MCBC HOLDINGS, INC.

 

 

Dated: November 10, 2016

/s/ Timothy M. Oxley

 

Timothy M. Oxley

 

Chief Financial Officer, Treasurer and Secretary

 


 

EXHIBIT INDEX

 

 

 

 

 

 

 

Exhibit No.

 

Description

 

 

 

Exhibit 99.1

 

Press Release dated November 10, 2016

 

 


mcft_current_folio_Exhibit_99_1

Exhibit 99.1

MasterCraft Reports Fiscal 2017 First-Quarter

Results

Company Delivers Year-Over-Year Net Sales, Gross Margin and Earnings Gains

VONORE, Tenn. – November 10, 2016 – MasterCraft (NASDAQ: MCFT) today announced financial results for its fiscal 2017 first quarter ended October 2, 2016.

 

Highlights:

·

Net sales increased 8.4 percent compared to the prior-year first quarter

·

Gross margin rose to 29.3 percent, a 100-basis-point improvement over the prior-year first quarter

·

Net income totaled $7.0 million, up from a net loss of $1.3 million in the prior-year period

·

Diluted earnings per share grew to $0.38 for the first quarter, up from a loss per share of $0.08 a year earlier

·

Fully diluted pro forma Adjusted net income per share, a non-GAAP measure, grew 36.7 percent to $0.41 for the first quarter, up from $0.30 a year earlier

·

Adjusted EBITDA, a non-GAAP measure, grew to $13.3 million, a 24.8% increase over the prior-year period

·

Fiscal 2017 first-quarter Adjusted EBITDA margin, a non-GAAP measure, increased to 21.9 percent,  a 280-basis-point improvement over the prior-year period

 

Terry McNew, MasterCraft’s President and Chief Executive Officer, commented, “We kicked off fiscal 2017 with solid performance, delivering key sales, gross margin, EBITDA and net income gains. These were driven by continued demand for our performance sport boats and innovative new products like the XT20. Market reception for our newest model—the XT23—has been very strong. And we look forward to unveiling additional models and a number of exciting product innovations in fiscal 2017.”

 

First-Quarter Results

Net sales for the first quarter ended October 2, 2016, increased $4.7 million, or 8.4 percent, to $60.7 million compared to $56.0 million for the prior-year period. The increase was primarily due to growth in unit volume of 36 units, or 5.3 percent, resulting mainly from an increase in calendar production days and the cadence of launch activity. Net sales per unit increased by 3.0 percent, due primarily to price increases as well as increased sales of higher-end option packages.

 

Said McNew, “We delivered first-quarter revenue growth in line with our expectations. While international markets continue to present challenges—an industry-wide trend that’s not unique to MasterCraft—domestic demand for our boats remains solid. Across the organization, we’re intently focused on delivering profitable, sustainable market share growth, and driving efficiency in every area of the business.”

 

Gross profit for the first quarter ended October 2, 2016, increased $2.0 million, or 12.4 percent, to $17.8 million, compared to $15.8 million in the prior-year period. Gross margin


 

rose to 29.3 percent from 28.3 percent for the prior-year period. The 100-basis-point increase primarily stemmed from sales of higher content option packages, which raised average margins per unit, as well as continued efficiency gains driven by manufacturing improvements and leverage on increased sales.

 

Selling and marketing expense decreased $0.4 million, or 17.1 percent, to $2.1 million for the first quarter ended October 2, 2016. General and administrative expense totaled $4.1 million versus $9.3 million for the prior-year period. This decrease resulted mainly from lower stock-based compensation costs of $5.3 million, partially offset by higher Malibu litigation costs.

 

Fiscal first-quarter net income totaled $7.0 million, up from a net loss of ($1.3) million in the year-earlier quarter. Adjusted net income increased to $7.6 million, or $0.41 per share, on a pro forma, fully diluted weighted average share count of 18.7 million shares. This compares with Adjusted net income of $5.7 million, or $0.30 per share, in the prior-year period. Fiscal first-quarter Adjusted EBITDA margin rose 280 basis points to 21.9 percent, from 19.1 percent in the prior-year period. Adjusted EBITDA was $13.3 million, a 24.8 percent increase from $10.7 million in the prior-year period. See “Non-GAAP Measures” below for a reconciliation of Adjusted EBITDA,  Adjusted EBITDA margin and Adjusted net income to the most directly comparable financial measures presented in accordance with GAAP.

 

In September 2016, MasterCraft completed a secondary offering of 4,600,000 shares of its common stock held by affiliates of Wayzata Investment Partners at an offering price of $10.25 per share, which included 600,000 shares sold pursuant to the underwriters’ exercise of their over-allotment option. No shares were sold by the Company, and we did not receive any proceeds from the sale of shares.

 

Key Milestones

MasterCraft continued to advance its strong product introduction pipeline during the first quarter, unveiling the all-new XT20. The highly versatile, 20-foot XT20 packs best-in-class performance and styling into a garage-friendly size.  Building on the success of the recently released XT23 model, the XT20 is MasterCraft’s latest addition to its new lineup of crossover boats that deliver premium comfort and performance at a more approachable price.

 

The new XT20 delivers agile, responsive handling with minimum bow rise, maximizing the enjoyment on the water. The spacious helm and new ergonomic dashboard allow the driver to control everything from the size and shape of the wake to the sound and lighting systems through the intuitive Murphy touchscreen.

 

Said McNew, “The XT20 is packed with innovation. Armed with MasterCraft’s award-winning optional Gen 2 Surf System, the fully loaded XT20 lays down a clean wake for waterskiing, perfectly sculpted lips for wakeboarding and large curling surf waves. The boat also features MasterCraft’s signature pickle-fork bow and wrap-around interior seating that can comfortably accommodate up to 11 passengers. Moreover, the XT20 can be outfitted with our new ‘Cool Feel’ vinyl that stays cool to the touch even after extended exposure to direct sunlight—an industry first.”

 


 

Also new for 2017, MasterCraft boats can be outfitted with the revolutionary Dockstar Handling System, an innovative flanking rudder system that makes maneuvering in tight spots and crowded marinas a breeze.

 

“Across the board, customer and dealer response to Dockstar has been strong,” continued McNew. “Drivers used to traditional inboard handling are amazed at the boat’s ability to reverse and more easily navigate tight docks and crowded marinas, while newcomers to the inboard category, especially from the outboard or stern drive category, instantly feel comfortable maneuvering in constricted spaces.”

 

Outlook

Concluded McNew, “MasterCraft is off to a great start in fiscal 2017 and we’re optimistic about the future.  We remain committed to our five-pronged growth strategy: developing new and innovative products in core markets; further penetrating the entry-level and mid-line segment of the performance sport boat category; capturing share from adjacent boating categories; strengthening our dealer network; and driving margin expansion through continuous operational excellence.”

 

For the fiscal year ending June 30, 2017, MasterCraft reiterates its forecast for net sales growth in the low- to mid-single digits and continued growth in Adjusted EBITDA margin with a forecast in the low 19 percent range. Net sales and EBITDA growth will result in continued growth in net income and Adjusted net income, despite increased interest expense due to the refinancing completed in the fourth quarter of fiscal 2016.

 

Conference Call and Webcast Information

MasterCraft will host a live conference call and webcast to discuss fiscal first-quarter results today, November 10, 2016, at 5:00 p.m. ET. To access the call, dial (800) 219-6861 (domestic) or (574) 990-1024 (international) and provide the operator with the conference ID 94584052. Please dial in at least 10 minutes prior to the call. To access the live webcast, go to the investor section of the company’s website, www.mastercraft.com, on the day of the conference call and click on the webcast icon.  

 

For an audio replay of the conference call, dial (855) 859-2056 (domestic) or (404) 537-3406 (international) and enter audience passcode 94584052. The audio replay will be available beginning at 8 p.m. ET on Thursday, November 10, 2016, through 11:59 p.m. ET on Thursday, November 24, 2016.

 


 

About MCBC Holdings, Inc.

Headquartered in Vonore, Tenn., MCBC Holdings, Inc. (NASDAQ: MCFT) is the parent of MasterCraft Boat Company, a world-renowned innovator, designer, manufacturer, and marketer of premium performance sport boats. Founded in 1968, MasterCraft has cultivated its iconic brand image through a rich history of industry-leading innovation, and more than four decades after the original MasterCraft made its debut the company’s goal remains the same – to continue building the world’s best ski, wakeboard, wakesurf and luxury performance powerboats. For more information, visit www.mastercraft.com.

 

Forward-Looking Statements

This press release includes forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995). Forward-looking statements can often be identified by such words and phrases as “believes,” “anticipates,” “expects,” “intends,” “estimates,” “may,” “will,” “should,” “continue” and similar expressions, comparable terminology or the negative thereof, and include statements in this press release concerning an exciting pipeline of launches; our ability to continue our operating momentum, capture additional market share and deliver continued growth; expectations regarding driving margin expansion, sales increases and organic growth; our fiscal 2017 outlook and key growth initiatives; and our anticipated financial performance for fiscal 2017.

 

Forward-looking statements are subject to risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, including general economic conditions, demand for our products, changes in consumer preferences, competition within our industry, our reliance on our network of independent dealers, our ability to manage our manufacturing levels and our large fixed cost base, and the successful introduction of our new products. These and other important factors discussed under the caption “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended June 30, 2016, filed with the Securities and Exchange Commission (the “SEC”) on September 8, 2016, and our other filings with the SEC could cause actual results to differ materially from those indicated by the forward-looking statements. The discussion of these risks is specifically incorporated by reference into this press release.

 

Any such forward-looking statements represent management's estimates as of the date of this press release. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release. We undertake no obligation (and we expressly disclaim any obligation) to update or supplement any forward-looking statements that may become untrue or cause our views to change, whether because of new information, future events, changes in assumptions or otherwise. Comparison of results for current and prior periods are not intended to express any future trends or indications of future performance, unless expressed as such, and should only be viewed as historical data.

 

Use of Non-GAAP Financial Measures

To supplement MasterCraft’s condensed consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), the company uses certain non-GAAP financial measures in this release. Reconciliations of the non-GAAP financial measures used in this release to the most comparable U.S. GAAP measures for


 

the respective periods can be found in tables immediately following the condensed consolidated statements of operations. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for MasterCraft's financial results prepared in accordance with GAAP.

 

 

Contacts:

Tim Oxley

Chief Financial Officer

(423) 884-2221

Tim.Oxley@mastercraft.com 

 

Matt Sullivan

(612) 455-1709

Matt.Sullivan@padillacrt.com 


 

Results of Operations for the First Quarter Fiscal Year 2017

MCBC HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited)

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

October 2,

 

September 27,

 

 

    

2016

    

2015

    

 

 

 

 

 

 

 

 

Net sales

 

$

60,689

 

$

55,981

 

Cost of sales

 

 

42,880

 

 

40,142

 

Gross profit

 

 

17,809

 

 

15,839

 

Operating expenses:

 

 

 

 

 

 

 

Selling and marketing

 

 

2,054

 

 

2,477

 

General and administrative

 

 

4,093

 

 

9,287

 

Amortization of intangible assets

 

 

27

 

 

55

 

Total operating expenses

 

 

6,174

 

 

11,819

 

Operating income

 

 

11,635

 

 

4,020

 

Other expense:

 

 

 

 

 

 

 

Interest expense

 

 

611

 

 

964

 

Change in common stock warrant fair value

 

 

 —

 

 

3,346

 

Income (loss) before income tax expense

 

 

11,024

 

 

(290)

 

Income tax expense

 

 

4,041

 

 

1,033

 

Net income (loss)

 

$

6,983

 

$

(1,323)

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share

 

 

 

 

 

 

 

Basic

 

$

0.38

 

$

(0.08)

 

Diluted

 

$

0.38

 

$

(0.08)

 

Weighted average shares used for the computation of:

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

 

18,591,808

 

 

16,263,793

 

Diluted earnings (loss) per share

 

 

18,592,603

 

 

16,263,793

 

 


 

 

MCBC HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share and per share data)

 

 

 

 

 

 

 

 

 

October 2,

 

June 30,

 

    

2016

    

2016

 

 

(Unaudited)

 

 

 

ASSETS

 

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

 

$

212

 

$

73

Accounts receivable — net of allowances of $93 and $65, respectively

 

 

4,943

 

 

2,966

Income tax receivable

 

 

253

 

 

5

Inventories

 

 

12,596

 

 

13,268

Prepaid expenses and other current assets

 

 

2,678

 

 

1,780

Total current assets

 

 

20,682

 

 

18,092

Property, plant and equipment — net

 

 

13,511

 

 

13,826

Intangible assets — net

 

 

16,723

 

 

16,750

Goodwill

 

 

29,593

 

 

29,593

Deferred debt issuance costs — net

 

 

571

 

 

601

Deferred income taxes

 

 

2,271

 

 

3,501

Other

 

 

170

 

 

170

Total assets

 

$

83,521

 

$

82,533

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

Accounts payable

 

$

12,993

 

$

13,112

Income tax payable

 

 

248

 

 

1,108

Accrued expenses and other current liabilities

 

 

21,592

 

 

22,276

Current portion of long term debt, net of unamortized debt issuance costs

 

 

4,766

 

 

7,885

Total current liabilities

 

 

39,599

 

 

44,381

Long term debt, net of unamortized debt issuance costs

 

 

43,149

 

 

44,342

Unrecognized tax positions

 

 

2,304

 

 

2,189

Total liabilities

 

 

85,052

 

 

90,912

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

STOCKHOLDERS' DEFICIT:

 

 

 

 

 

 

Common stock, $.01 par value per share — authorized, 100,000,000 shares; issued and outstanding, 18,630,969 shares at October 2, 2016 and 18,591,808 shares at June 30, 2016

 

 

186

 

 

186

Additional paid-in capital

 

 

112,240

 

 

112,375

Accumulated deficit

 

 

(113,957)

 

 

(120,940)

Total stockholders' deficit

 

 

(1,531)

 

 

(8,379)

Total liabilities and stockholders' deficit

 

$

83,521

 

$

82,533


 

Supplemental Operating Data

The following table sets forth certain supplemental operating data for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

October 2,

 

September 27,

 

%

 

 

 

 

2016

    

2015

    

Variance

 

 

 

(Unaudited)

 

 

 

 

(Dollars in thousands)

 

 

 

Unit volume:

 

 

 

 

 

 

 

 

 

 

  MasterCraft

 

 

718

 

 

682

 

5.3

%  

 

Net sales

 

$

60,689

 

$

55,981

 

8.4

%  

 

  Net sales per unit

 

$

85

 

$

82

 

3.0

%  

 

Gross margin

 

 

29.3

%  

 

28.3

%  

 

 

 

 

Non-GAAP Measures

We define EBITDA as earnings before interest expense, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA further adjusted to eliminate certain non-cash charges and other items that we do not consider to be indicative of our ongoing operations, including change in common stock warrant fair value, fees and expenses related to the Company’s initial public offering and follow on offering and our stock-based compensation. We define Adjusted net income as net (loss) income adjusted to eliminate certain non-cash charges and other items that we do not consider to be indicative of our ongoing operations, including change in common stock warrant fair value, fees and expenses related to the Company’s initial public offering and follow-on offering, our stock-based compensation and an adjustment for income tax expense at a normalized annual effective tax rate. We define Adjusted EBITDA margin as Adjusted EBITDA expressed as a percentage of sales. Adjusted EBITDA, Adjusted net income and Adjusted EBITDA margin are not measures of net (loss) income or operating income as determined under accounting principles generally accepted in the United States, which we refer to as “GAAP.” Adjusted EBITDA and adjusted net income are not measures of performance in accordance with GAAP and should not be considered as an alternative to net income (loss) or operating cash flows determined in accordance with GAAP. Additionally, Adjusted EBITDA is not intended to be a measure of cash flow for management’s discretionary use. We believe that the inclusion of EBITDA, Adjusted EBITDA, Adjusted EBITDA margin and Adjusted net income is appropriate to provide additional information to investors because securities analysts, noteholders and other investors use these non GAAP financial measures to assess our operating performance across periods on a consistent basis and to evaluate the relative risk of an investment in our securities. We use Adjusted net income to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with GAAP, provides a more complete understanding of factors and trends affecting our business than GAAP alone measures. We believe Adjusted net income assists our board of directors, management and investors in comparing our net income on a consistent basis from period to period because it removes non-cash items and items not indicative of our ongoing operations.  Adjusted EBITDA and Adjusted net income have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

 


 

·

Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and Adjusted EBITDA does not reflect any cash requirements for such replacements;

·

Adjusted EBITDA does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;

·

Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;

·

Adjusted EBITDA does not reflect our tax expense or any cash requirements to pay income taxes;

·

Adjusted EBITDA does not reflect interest expense, or the cash requirements necessary to service interest payments on our indebtedness; and

·

Adjusted net income and Adjusted EBITDA do not reflect the impact of earnings or charges resulting from matters we do not consider to be indicative of our ongoing operations, but may nonetheless have a material impact on our results of operations.

 

In addition, because not all companies use identical calculations, our presentation of Adjusted EBITDA and Adjusted net income may not be comparable to similarly titled measures of other companies, including companies in our industry.

 


 

The following table sets forth a reconciliation of Adjusted EBITDA to net income as determined in accordance with GAAP for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

    

October 2, 2016

    

September 27, 2015

    

 

(Unaudited)

 

(Dollars in thousands)

Net income (loss)

 

$

6,983

    

$

(1,323)

    

Income tax expense

 

 

4,041

 

 

1,033

 

Interest expense

 

 

611

 

 

964

 

Depreciation and amortization

 

 

797

 

 

825

 

EBITDA

 

 

12,432

 

 

1,499

 

Change in common stock warrant fair value(a)

 

 

 —

 

 

3,346

 

Transaction expense(b)

 

 

54

 

 

124

 

Litigation charge(c)

 

 

709

 

 

274

 

Stock-based compensation

 

 

119

 

 

5,425

 

Adjusted EBITDA

 

$

13,314

 

 $

10,668

 

Adjusted EBITDA margin(d)

 

 

21.9%

%

 

19.1%

%

 

(a)

Represents non-cash expense related to changes in the fair market value of our common stock warrant.

(b)

Represents fees and expenses associated with our follow-on offering and initial public offering.

(c)

Represents legal and advisory fees related to our litigation with Malibu Boats, LLC.

(d)

We define Adjusted EBITDA margin as Adjusted EBITDA expressed as a percentage of sales.

 


 

The following table sets forth a reconciliation of Adjusted net income to net income as determined in accordance with GAAP for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

    

October 2, 2016

    

September 27, 2015

    

 

(Unaudited)

 

(Dollars in thousands, except for share and per share amounts)

Net income (loss)

    

$

6,983

    

$

(1,323)

 

Income tax expense

 

 

4,041

 

 

1,033

 

Change in common stock warrant fair value(a)

 

 

 -

 

 

3,346

 

Transaction expense(b)

 

 

54

 

 

124

 

Litigation charge(c)

 

 

709

 

 

274

 

Stock-based compensation

 

 

119

 

 

5,425

 

Adjusted net income before income taxes

 

 

11,906

 

 

8,879

 

Adjusted income tax expense(d)

 

 

4,286

 

 

3,196

 

Adjusted net income

 

$

7,620

 

 $

5,683

 

 

 

 

 

 

 

 

 

Pro-forma Adjusted net income per common share

 

 

 

 

 

 

 

   Basic

 

$

0.41

 

$

0.32

 

   Diluted

 

$

0.41

 

$

0.30

 

Pro-forma weighted average shares used for the computation of:

 

 

 

 

 

 

 

  Basic Adjusted net income per share(e)

 

 

18,591,808

 

 

17,997,622

 

  Diluted Adjusted net income per share(e)

 

 

18,679,292

 

 

18,946,145

 

 

(a)

Represents non-cash expense related to changes in the fair market value of our common stock warrant.

(b)

Represents fees and expenses associated with our follow-on offering and initial public offering.

(c)

Represents legal and advisory fees related to our litigation with Malibu Boats, LLC.

(d)

Reflects income tax expense at an estimated normalized annual effective income tax rate of 36.0 percent for the periods presented.

(e)

The weighted average shares used for computation of pro-forma diluted earnings per common share gives effect to the 39,161 shares of restricted stock awards, the 42,587 performance stock units granted under the 2015 Incentive Award Plan during the three months ended October 2, 2106 and 5,736 shares for the dilutive effect of stock options.  

 

# # #