XML 134 R110.htm IDEA: XBRL DOCUMENT v3.6.0.2
Quarterly Financial Information (Unaudited) (Details) - USD ($)
$ / shares in Units, $ 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
Dec. 31, 2013
Quarterly Financial Information                        
Revenue $ 670,032 $ 991,071 $ 1,067,855 $ 797,748 $ 647,311 $ 948,005 $ 993,446 $ 697,332 $ 3,526,706 $ 3,286,094 $ 2,634,998  
Income from operations 34,235 87,741 103,351 56,041 24,457 76,221 93,891 49,941 281,368 244,510 185,076  
Net income 13,635 68,416 83,406 37,780 11,999 57,650 75,212 33,669 203,237 178,530 123,626  
Net income attributable to Camping World Holdings, Inc. $ 2,059 68,416 83,406 37,780 11,999 57,650 75,212 33,669 191,661 178,530 123,626  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                 2,528,105 2,382,830 1,888,803  
Selling, general, and administrative                 691,884 634,890 536,485  
Floor plan interest expense                 (18,854) (11,248) (10,675)  
Earnings per share of Class A common stock (1):                        
Basic $ 0.11                      
Diluted $ 0.09                      
Assets                        
Inventories, net $ 909,254 802,379 908,705 1,001,633 861,847 774,059 821,204 829,331 909,254 861,847 670,893  
Other assets $ 17,931 19,049 17,747 17,351 16,573 16,571 16,644 15,546 17,931 16,573 15,124  
Stockholders' equity                        
Members' Equity   (358,818) (290,286) (285,648) (294,860) (282,221) (284,988) (228,565)   (294,860) (242,613)  
As Reported                        
Quarterly Financial Information                        
Revenue                   3,333,261 2,673,953  
Income from operations                   245,689 186,606  
Net income                   178,530 125,156  
Net income attributable to Camping World Holdings, Inc.                   178,530 125,156  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                   2,419,299 1,918,606  
Floor plan interest expense                   (12,427) (10,675)  
Assets                        
Inventories, net   808,089 915,153 1,009,555 868,939 779,636 826,926 835,736   868,939 676,806  
Other assets   17,870 16,568 16,172 15,394 16,571 16,644 15,546   15,394 15,124  
Stockholders' equity                        
Members' Equity   (354,287) (285,017) (278,905) (288,947) (276,644) (279,266) (222,160)   (288,947) (236,700) $ 375,100
Adjustment                        
Quarterly Financial Information                        
Revenue                   (47,167) (38,955)  
Income from operations                   (1,179) (1,530)  
Net income                     (1,530)  
Net income attributable to Camping World Holdings, Inc.                     (1,530)  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                   (36,469) (29,803)  
Floor plan interest expense                   1,179    
Assets                        
Inventories, net   (5,710) (6,448) (7,922) (7,092) (5,577) (5,722) (6,405)   (7,092) (5,913)  
Other assets   1,179 1,179 1,179 1,179         1,179    
Stockholders' equity                        
Members' Equity   (4,531) (5,269) (6,743) (5,913) (5,577) (5,722) (6,405)   (5,913) (5,913) $ (4,400)
Operating Segments                        
Quarterly Financial Information                        
Income from operations                 292,809 260,052 201,599  
Retail                        
Quarterly Financial Information                        
Revenue                 3,341,933 3,111,494 2,472,400  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                 2,448,833 2,301,081 1,814,738  
Retail | New vehicles                        
Quarterly Financial Information                        
Revenue                 1,866,182 1,606,465 1,174,816  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                 1,604,534 1,379,156 1,006,389  
Retail | Used vehicles                        
Quarterly Financial Information                        
Revenue                 705,893 806,399 680,190  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                 555,113 646,936 546,622  
Retail | Parts, services and other                        
Quarterly Financial Information                        
Revenue                 540,019 507,810 482,254  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                 289,186 274,989 261,727  
Retail | Finance and insurance, net                        
Quarterly Financial Information                        
Revenue                 229,839 190,820 135,140  
Retail | Operating Segments                        
Quarterly Financial Information                        
Revenue   991,071 1,067,855 797,748 647,311 948,005 993,446 697,332   3,111,494 2,472,400  
Income from operations   87,741 103,351 56,041 25,203 76,568 93,544 49,195 $ 203,763 179,530 128,084  
Net income attributable to Camping World Holdings, Inc.   68,416 83,406 37,780 11,999 57,650 75,212 33,669        
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                   2,301,081 1,814,738  
Selling, general, and administrative   186,255 190,323 160,388 148,994 174,141 173,565 138,190   634,890 536,485  
Floor plan interest expense   (4,322) (5,387) (5,142) (1,854) (3,013) (3,436) (2,945)        
Retail | Operating Segments | As Reported                        
Quarterly Financial Information                        
Revenue   1,005,987 1,084,431 809,676 656,408 961,966 1,007,066 707,821   3,158,661 2,511,355  
Income from operations   87,003 101,877 56,871 26,718 76,423 92,861 49,687     129,600  
Net income attributable to Camping World Holdings, Inc.   67,678 81,932 38,610 12,335 57,505 74,529 34,161        
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                   2,337,550 1,844,541  
Selling, general, and administrative   188,858 192,947 163,149 152,064 176,466 175,686 140,193   644,409 544,107  
Floor plan interest expense   (4,322) (5,387) (5,142) (3,033) (3,013) (3,436) (2,945)        
Retail | Operating Segments | Adjustment                        
Quarterly Financial Information                        
Revenue   (14,916) (16,576) (11,928) (9,097) (13,961) (13,620) (10,489)   (47,167) (38,955)  
Income from operations   738 1,474 (830) (1,515) 145 683 (492)     (1,500)  
Net income attributable to Camping World Holdings, Inc.   738 1,474 (830) (336) 145 683 (492)        
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue                   (36,469) (29,803)  
Selling, general, and administrative   (2,603) (2,624) (2,761) (3,070) (2,325) (2,121) (2,003)   (9,519) (7,622)  
Floor plan interest expense         1,179              
Retail | Operating Segments | New vehicles                        
Quarterly Financial Information                        
Revenue   545,154 578,289 409,476 292,821 467,709 509,231 336,704   1,606,465 1,174,816  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   471,140 495,159 350,848 251,811 402,284 434,700 290,361   1,379,156 1,006,389  
Retail | Operating Segments | New vehicles | As Reported                        
Quarterly Financial Information                        
Revenue   545,231 578,728 409,504 293,048 468,084 509,641 337,017   1,607,790 1,176,838  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   474,944 499,385 351,588 252,284 405,448 438,065 291,561   1,387,358 1,012,494  
Retail | Operating Segments | New vehicles | Adjustment                        
Quarterly Financial Information                        
Revenue   (77) (439) (28) (227) (375) (410) (313)   (1,325) (2,022)  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   (3,804) (4,226) (740) (473) (3,164) (3,365) (1,200)   (8,202) (6,105)  
Retail | Operating Segments | Used vehicles                        
Quarterly Financial Information                        
Revenue   181,675 216,526 178,763 160,559 237,916 235,160 172,764   806,399 680,190  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   138,637 170,934 145,088 130,123 190,525 188,231 138,057   646,936 546,622  
Retail | Operating Segments | Used vehicles | As Reported                        
Quarterly Financial Information                        
Revenue   181,820 217,358 178,816 160,621 238,018 235,271 172,849   806,759 680,786  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   140,516 174,325 146,909 130,120 192,119 190,241 139,755   652,235 551,702  
Retail | Operating Segments | Used vehicles | Adjustment                        
Quarterly Financial Information                        
Revenue   (145) (832) (53) (62) (102) (111) (85)   (360) (596)  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   (1,879) (3,391) (1,821) 3 (1,594) (2,010) (1,698)   (5,299) (5,080)  
Retail | Operating Segments | Parts, services and other                        
Quarterly Financial Information                        
Revenue   151,090 157,742 113,484 114,064 143,569 147,113 103,064   507,810 482,254  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   81,105 83,041 59,635 63,870 78,802 78,134 54,183   274,989 261,727  
Retail | Operating Segments | Parts, services and other | As Reported                        
Quarterly Financial Information                        
Revenue   166,076 173,353 125,530 122,993 157,214 160,381 113,246   553,834 518,905  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   88,473 90,850 65,411 67,912 85,825 84,941 59,279   297,957 280,345  
Retail | Operating Segments | Parts, services and other | Adjustment                        
Quarterly Financial Information                        
Revenue   (14,986) (15,611) (12,046) (8,929) (13,645) (13,268) (10,182)   (46,024) (36,651)  
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):                        
Total costs applicable to revenue   (7,368) (7,809) (5,776) (4,042) (7,023) (6,807) (5,096)   (22,968) (18,618)  
Retail | Operating Segments | Finance and insurance, net                        
Quarterly Financial Information                        
Revenue   67,710 69,870 51,027 33,014 57,909 59,325 40,572   190,820 135,140  
Retail | Operating Segments | Finance and insurance, net | As Reported                        
Quarterly Financial Information                        
Revenue   67,418 69,564 50,828 32,893 57,748 59,156 40,481   190,278 134,826  
Retail | Operating Segments | Finance and insurance, net | Adjustment                        
Quarterly Financial Information                        
Revenue   $ 292 $ 306 $ 199 $ 121 $ 161 $ 169 $ 91   $ 542 $ 314