XML 126 R102.htm IDEA: XBRL DOCUMENT v3.6.0.2
Earnings Per Share - Proforma (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Numerator:                      
Net income $ 13,635 $ 68,416 $ 83,406 $ 37,780 $ 11,999 $ 57,650 $ 75,212 $ 33,669 $ 203,237 $ 178,530 $ 123,626
Class A common stock                      
Numerator:                      
Net income                 13,635    
Net Income pro forma                 203,237    
Less: pro forma net income attributable to non-controlling interests                 (158,296)    
Less: pro forma income tax expense                 (15,692)    
Pro forma net income attributable to Camping World Holdings, Inc. - basic                 29,249    
Add: Reallocation of pro forma net income attributable to non-controlling interests from the assumed exchange of common units of CWGS, LLC for Class A common stock                 98,175    
Pro forma net income attributable to Camping World Holdings, Inc. - diluted                 $ 127,424    
Denominator:                      
Weighted-average shares of Class A common stock outstanding - basic                 18,936    
Weighted-average shares of Class A common stock outstanding - diluted                 83,778    
Pro Forma Earnings per unit - basic [1]                 $ 1.54    
Pro Forma Earnings per unit - diluted [1]                 $ 1.52    
Stock Option | Class A common stock                      
Denominator:                      
Dilutive common units of CWGS, LLC that are convertible into Class A common stock                 64,836    
Excluded from the weighted-average shares pro forma (in shares)                 300    
Restricted Stock Units (RSUs) | Class A common stock                      
Denominator:                      
Dilutive restricted stock units                 6    
[1] The pro forma financial information presented has been computed to reflect income attributable to non-controlling interests and income tax expense assuming the Company’s initial public offering and related reorganization transactions occurred on January 1, 2016. See Note 21 — Earnings Per Share.