XML 21 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Income - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenue:      
Total revenue $ 4,285,255 $ 3,518,997 $ 3,278,817
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 3,038,916 2,522,574 2,379,790
Operating expenses:      
Selling, general, and administrative 853,160 691,884 634,890
Debt restructure expense 387 1,218  
Depreciation and amortization 31,545 24,695 24,101
(Gain) on sale of assets (133) (564) (237)
Total operating expenses 884,959 717,233 658,754
Income from operations 361,380 279,190 240,273
Other income (expense):      
Floor plan interest expense (27,690) (18,854) (11,248)
Other interest expense, net (42,959) (48,318) (53,377)
Loss on debt restructure (462) (5,052)  
Tax Receivable Agreement liability adjustment 99,687    
Other expense, net     1
Total other income (expense) 28,576 (72,224) (64,624)
Income before income taxes 389,956 206,966 175,649
Income tax expense (156,982) (5,907) (1,356)
Net income 232,974 201,059 174,293
Less: net income attributable to non-controlling interests (204,612) (9,942)  
Net income attributable to Camping World Holdings, Inc. $ 28,362 $ 191,117 174,293
Weighted average shares of Class A common stock outstanding (1):      
Dividends declared per share $ 0.74 $ 0.08  
Class A common stock      
Other income (expense):      
Net income $ 232,974 $ 11,528  
Less: net income attributable to non-controlling interests $ (204,612) $ (9,942)  
Earnings (loss) per share of Class A common stock (1):      
Basic [1] $ 1.07 $ 0.08  
Diluted [1] $ 1.07 $ 0.07  
Weighted average shares of Class A common stock outstanding (1):      
Basic [1] 26,622 18,766  
Diluted [1] 26,622 83,602  
Consumer services and plans      
Revenue:      
Total revenue $ 195,614 $ 184,773 174,600
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 81,822 79,272 81,749
Retail      
Revenue:      
Total revenue 4,089,641 3,334,224 3,104,217
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 2,957,094 2,443,302 2,298,041
Retail | New vehicles      
Revenue:      
Total revenue 2,435,928 1,862,195 1,603,258
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 2,086,229 1,596,863 1,375,163
Retail | Used vehicles      
Revenue:      
Total revenue 668,860 703,326 803,879
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 506,093 557,253 647,889
Retail | Parts, services and other      
Revenue:      
Total revenue 652,819 540,019 507,810
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 364,772 289,186 274,989
Retail | Finance and insurance, net      
Revenue:      
Total revenue $ 332,034 $ 228,684 $ 189,270
[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.