Earnings Per Share (Tables) - Class A common stock

12 Months Ended

Dec. 31, 2016


	Year Ended
	December 31,
	2016
Numerator:
Net income	$	13,635
Less: net income attributable to non-controlling interests		(11,576)
Net income attributable to Camping World Holdings, Inc. — basic		2,059
Add: Reallocation of net income attributable to non-controlling interests from the assumed exchange of common units of CWGS, LLC for Class A common stock		5,169
Net income attributable to Camping World Holdings, Inc. — diluted	$	7,228
Denominator:
Weighted-average shares of Class A common stock outstanding — basic		18,766
Dilutive common units of CWGS, LLC that are convertible into Class A common stock		64,836
Weighted-average shares of Class A common stock outstanding — diluted		83,602

Earnings per share of Class A common stock — basic	$	0.11
Earnings per share of Class A common stock — diluted	$	0.09


	Year Ended
	December 31,
	2016
Numerator:
Net income	$	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
Dilutive restricted stock units		6
Dilutive common units of CWGS, LLC that are convertible into Class A common stock		64,836
Weighted-average shares of Class A common stock outstanding — diluted		83,778

Earnings per share of Class A common stock — basic	$	1.54
Earnings per share of Class A common stock — diluted	$	1.52