XML 36 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2017
Summary of Significant Accounting Policies  
Schedule of restatement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2017

 

As of December 31, 2016

($ in thousands)

    

As Reported

    

Adjustment

    

As Corrected

    

As Reported

    

Adjustment

    

As Corrected

Inventories

 

$

1,106,098

 

$

(5,715)

 

$

1,100,383

 

$

909,254

 

$

(6,543)

 

$

902,711

Total current assets

 

 

1,541,726

 

 

(5,715)

 

 

1,536,011

 

 

1,132,705

 

 

(6,543)

 

 

1,126,162

Deferred tax asset

 

 

243,185

 

 

(136,733)

 

 

106,452

 

 

125,878

 

 

(101,445)

 

 

24,433

Total assets

 

 

2,266,416

 

 

(142,448)

 

 

2,123,968

 

 

1,563,765

 

 

(107,988)

 

 

1,455,777

Deferred revenues and gains, current portion

 

 

69,920

 

 

2,672

 

 

72,592

 

 

68,643

 

 

2,485

 

 

71,128

Total current liabilities

 

 

1,148,101

 

 

2,672

 

 

1,150,773

 

 

865,937

 

 

2,485

 

 

868,422

Deferred revenues and gains, long-term portion

 

 

56,301

 

 

6,172

 

 

62,473

 

 

52,210

 

 

5,449

 

 

57,659

Total liabilities   

 

 

2,044,255

 

 

8,844

 

 

2,053,099

 

 

1,591,980

 

 

7,934

 

 

1,599,914

Additional paid-in capital

 

 

153,071

 

 

(141,056)

 

 

12,015

 

 

74,239

 

 

(104,245)

 

 

(30,006)

Retained earnings

 

 

20,068

 

 

(465)

 

 

19,603

 

 

544

 

 

(473)

 

 

71

Total stockholders' equity (deficit) attributable to Camping World Holdings, Inc.

 

 

173,436

 

 

(141,521)

 

 

31,915

 

 

74,978

 

 

(104,718)

 

 

(29,740)

Non-controlling interest

 

 

48,725

 

 

(9,771)

 

 

38,954

 

 

(103,193)

 

 

(11,204)

 

 

(114,397)

Stockholders' equity (deficit)

 

 

222,161

 

 

(151,292)

 

 

70,869

 

 

(28,215)

 

 

(115,922)

 

 

(144,137)

Total liabilities and stockholders' equity (deficit)

 

 

2,266,416

 

 

(142,448)

 

 

2,123,968

 

 

1,563,765

 

 

(107,988)

 

 

1,455,777

The following table presents the effect of the Immaterial Adjustments on the Company’s condensed consolidated statements of operations for the periods indicated.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

Three Months Ended June 30, 2016

($ in thousands)

    

As Reported

    

Adjustment

    

As Corrected

    

As Reported

    

Adjustment

    

As Corrected

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New vehicles

 

$

762,876

 

$

(2,070)

 

$

760,806

 

$

578,289

 

$

(1,313)

 

$

576,976

Used vehicles

 

 

196,522

 

 

(907)

 

 

195,615

 

 

216,525

 

 

(798)

 

 

215,727

Finance and insurance, net

 

 

100,970

 

 

(664)

 

 

100,306

 

 

69,870

 

 

(484)

 

 

69,386

Retail segment revenues

 

 

1,234,564

 

 

(3,641)

 

 

1,230,923

 

 

1,022,427

 

 

(2,596)

 

 

1,019,831

Total revenue

 

 

1,282,667

 

 

(3,641)

 

 

1,279,026

 

 

1,067,855

 

 

(2,596)

 

 

1,065,259

Costs applicable to revenue- new vehicles

 

 

650,850

 

 

(4,841)

 

 

646,009

 

 

495,159

 

 

(4,056)

 

 

491,103

Costs applicable to revenue- used vehicles

 

 

143,497

 

 

1,429

 

 

144,926

 

 

170,934

 

 

758

 

 

171,692

Retail segment costs applicable to revenue

 

 

889,298

 

 

(3,412)

 

 

885,886

 

 

749,134

 

 

(3,298)

 

 

745,836

Total costs applicable to revenue

 

 

909,858

 

 

(3,412)

 

 

906,446

 

 

768,371

 

 

(3,298)

 

 

765,073

Income from operations

 

 

136,750

 

 

(229)

 

 

136,521

 

 

103,351

 

 

702

 

 

104,053

Income before income taxes

 

 

119,606

 

 

(229)

 

 

119,377

 

 

85,385

 

 

702

 

 

86,087

Income tax expense

 

 

(14,284)

 

 

 —

 

 

(14,284)

 

 

(1,979)

 

 

 —

 

 

(1,979)

Net income

 

 

105,322

 

 

(229)

 

 

105,093

 

 

83,406

 

 

702

 

 

84,108

Net income attributable to non-controlling interests

 

 

(85,917)

 

 

168

 

 

(85,749)

 

 

 —

 

 

 —

 

 

 —

Net income attributable to Camping World Holdings, Inc.

 

 

19,405

 

 

(61)

 

 

19,344

 

 

83,406

 

 

702

 

 

84,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

 

Six Months Ended June 30 2016

($ in thousands)

    

As Reported

    

Adjustment

    

As Corrected

    

As Reported

    

Adjustment

    

As Corrected

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New vehicles

 

$

1,267,462

 

$

(3,352)

 

$

1,264,110

 

$

987,765

 

$

(2,181)

 

$

985,584

Used vehicles

 

 

342,993

 

 

(1,559)

 

 

341,434

 

 

395,289

 

 

(1,395)

 

 

393,894

Finance and insurance, net

 

 

167,259

 

 

(910)

 

 

166,349

 

 

120,897

 

 

(737)

 

 

120,160

Retail segment revenues

 

 

2,068,133

 

 

(5,821)

 

 

2,062,312

 

 

1,775,177

 

 

(4,313)

 

 

1,770,864

Total revenue

 

 

2,166,482

 

 

(5,821)

 

 

2,160,661

 

 

1,865,603

 

 

(4,313)

 

 

1,861,290

Costs applicable to revenue- new vehicles

 

 

1,088,998

 

 

(7,927)

 

 

1,081,071

 

 

846,007

 

 

(5,593)

 

 

840,414

Costs applicable to revenue- used vehicles

 

 

254,640

 

 

2,188

 

 

256,828

 

 

316,022

 

 

1,182

 

 

317,204

Retail segment costs applicable to revenue

 

 

1,500,184

 

 

(5,739)

 

 

1,494,445

 

 

1,304,705

 

 

(4,411)

 

 

1,300,294

Total costs applicable to revenue

 

 

1,541,891

 

 

(5,739)

 

 

1,536,152

 

 

1,343,823

 

 

(4,411)

 

 

1,339,412

Income from operations

 

 

206,507

 

 

(82)

 

 

206,425

 

 

159,392

 

 

98

 

 

159,490

Income before income taxes

 

 

174,674

 

 

(82)

 

 

174,592

 

 

123,536

 

 

98

 

 

123,634

Income tax expense

 

 

(19,911)

 

 

35

 

 

(19,876)

 

 

(2,350)

 

 

 —

 

 

(2,350)

Net income

 

 

154,763

 

 

(47)

 

 

154,716

 

 

121,186

 

 

98

 

 

121,284

Net income attributable to non-controlling interests

 

 

(127,905)

 

 

55

 

 

(127,850)

 

 

 —

 

 

 —

 

 

 —

Net income attributable to Camping World Holdings, Inc.

 

 

26,858

 

 

 8

 

 

26,866

 

 

121,186

 

 

98

 

 

121,284