XML 126 R109.htm IDEA: XBRL DOCUMENT v3.8.0.1
Schedule I - Condensed Financial Information of Registrant - Cash Flows (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Jun. 09, 2017
May 31, 2017
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating activities                          
Net income     $ (18,093) $ 19,589 $ 19,344 $ 7,522 $ 1,586 $ 68,247 $ 84,108 $ 37,176 $ 28,362 $ 191,117 $ 174,293
Adjustments to reconcile net income to net cash (used in) provided by operating activities:                          
Deferred tax expense                     124,622 3,765 (181)
Change in assets and liabilities, net of acquisitions:                          
Tax Receivable Agreement liability adjustment                     (99,687)    
Payment pursuant to tax receivable agreement                     (203)    
Net cash (used in) provided by operating activities                     (9,094) 215,691 112,143
Investing activities                          
Net cash used in investing activities                     (475,676) (115,703) (176,200)
Financing activities                          
Proceeds from issuance of common stock $ 16,000                        
Dividends on Class A common stock                     (22,241) (1,515)  
Proceeds from exercise of stock options                     1,728    
Net cash provided by (used in) financing activities                     594,737 (77,817) 45,372
Increase in cash                     109,967 22,171 (18,685)
Cash at beginning of the year           114,196       $ 92,025 114,196 92,025 110,710
Cash at end of the year     224,163       114,196       224,163 114,196 $ 92,025
Class A common stock                          
Financing activities                          
Proceeds from issuance of Class A common stock sold in an initial public offering net of underwriter discounts and commissions                       234,185  
Proceeds from issuance of common stock   $ 106,600                 121,395    
Class B common stock                          
Financing activities                          
Proceeds from issuance of common stock                       6  
Camping World Holdings, Inc                          
Operating activities                          
Net income                     28,362 1,586  
Adjustments to reconcile net income to net cash (used in) provided by operating activities:                          
Equity in net income of subsidiaries                     (84,092) (2,877)  
Deferred tax expense                     127,305 965  
Change in assets and liabilities, net of acquisitions:                          
Tax Receivable Agreement liability adjustment                     (99,687)    
Prepaid income taxes and other assets                     (2,240)    
Accounts payable and other accrued assets                     (1,798) (471)  
Payment pursuant to tax receivable agreement                     (203)    
Income taxes payable                     651 684  
Net cash (used in) provided by operating activities                     (31,702) (113)  
Investing activities                          
Purchases of LLC Interest from CWGS, LLC                     (124,150) (243,845)  
Distributions received from CWGS, LLC                     66,092 3,889  
Net cash used in investing activities                     (58,058) (239,956)  
Financing activities                          
Proceeds from issuance of Class A common stock sold in an initial public offering net of underwriter discounts and commissions                       243,809  
Dividends on Class A common stock                     (22,241) (1,515)  
Proceeds from exercise of stock options                     1,728    
Net cash provided by (used in) financing activities                     102,031 242,301  
Increase in cash                     12,271 2,232  
Cash at beginning of the year           $ 2,232         2,232    
Cash at end of the year     $ 14,503       $ 2,232       14,503 2,232  
Camping World Holdings, Inc | Class A common stock                          
Financing activities                          
Proceeds from issuance of Class A common stock sold in an initial public offering net of underwriter discounts and commissions                     $ 122,544    
Camping World Holdings, Inc | Class B common stock                          
Financing activities                          
Proceeds from issuance of common stock                       $ 7