XML 28 R4.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenue:      
Total Revenue $ 3,526,706 $ 3,286,094 $ 2,634,998
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
Operating expenses:      
Selling, general, and administrative 691,884 634,890 536,485
Debt restructure expense 1,218    
Depreciation and amortization 24,695 24,101 24,601
(Gain) loss on sale of assets (564) (237) 33
Total operating expenses 717,233 658,754 561,119
Income from operations 281,368 244,510 185,076
Other income (expense):      
Floor plan interest expense (18,854) (11,248) (10,675)
Other interest expense, net (48,318) (53,377) (46,769)
Loss on debt restructure (5,052)   (1,831)
Other income (expense), net   1 (35)
Total other (income) expense (72,224) (64,624) (59,310)
Income before income taxes 209,144 179,886 125,766
Income tax expense (5,907) (1,356) (2,140)
Net income 203,237 178,530 123,626
Less: net income attributable to non-controlling interests (11,576)    
Net income attributable to Camping World Holdings, Inc. 191,661 178,530 123,626
Class A common stock      
Other income (expense):      
Net income 13,635    
Less: net income attributable to non-controlling interests (11,576)    
Net income attributable to Camping World Holdings, Inc. $ 2,059    
Earnings per share of Class A common stock (1):      
Basic [1] $ 0.11    
Diluted [1] $ 0.09    
Weighted average shares of Class A common stock outstanding (1):      
Basic [1] 18,766    
Diluted [1] 83,602    
Pro forma earnings per share of Class A common stock (2):      
Basic [2] $ 1.54    
Diluted [2] $ 1.52    
Consumer services and plans      
Revenue:      
Total Revenue $ 184,773 174,600 162,598
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 79,272 81,749 74,065
Retail      
Revenue:      
Total 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      
Revenue:      
Total 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      
Revenue:      
Total 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      
Revenue:      
Total 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      
Revenue:      
Total Revenue $ 229,839 $ 190,820 $ 135,140
[1] Basic and diluted earnings per Class A common stock is applicable only for periods after the Company’s IPO. See Note 21 — Earnings Per Share.
[2] 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.