XML 70 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
Summary of Significant Accounting Policies - Reclassifications and Revisions (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
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
Dec. 31, 2014
Dec. 31, 2013
Restatement                          
Valuation allowance on the outside basis deferred tax asset related to CWGS, LLC $ 89,500       $ 102,700       $ 89,500 $ 102,700      
Decrease in deferred tax asset due to remeasurement under the 2017 Tax Act                 47,000        
Assets                          
Inventories 1,415,915       902,711       1,415,915 902,711 $ 856,327    
Total current assets 1,798,907       1,126,162       1,798,907 1,126,162 1,045,461    
Deferred tax asset 155,551       24,433       155,551 24,433 6,234    
Total assets 2,561,477       1,455,777       2,561,477 1,455,777 1,332,585    
Liabilities and stockholders' equity                          
Deferred revenues and gains, current portion 77,669       71,128       77,669 71,128 65,621    
Total current liabilities 1,320,169       868,422       1,320,169 868,422 865,103    
Deferred revenues and gains, long-term portion 64,061       57,659       64,061 57,659 56,925    
Total liabilities 2,470,640       1,599,914       2,470,640 1,599,914 1,639,744    
Additional paid-in capital 49,941       (30,006)       49,941 (30,006)      
Retained earnings 6,192       71       6,192 71      
Stockholders'/members' equity (deficit) noncontrolling interest 90,837       (144,137)       90,837 (144,137) (307,159) $ (250,675)  
Stockholders'/ members' equity (deficit)                     (307,159)   $ 250,700
Total stockholders' equity attributable to Camping World Holdings, Inc. 56,505       (29,740)       56,505 (29,740) (307,159)    
Non-controlling interests 34,332       (114,397)       34,332 (114,397)      
Total liabilities and stockholders' / members' equity (deficit) 2,561,477       1,455,777       2,561,477 1,455,777 1,332,585    
Revenue:                          
Revenue 888,992 $ 1,235,602 $ 1,279,026 $ 881,635 668,903 $ 988,804 $ 1,065,259 $ 796,031 4,285,255 3,518,997 3,278,817    
Costs applicable to revenue                          
Costs applicable to revenue                 3,038,916 2,522,574 2,379,790    
Income from operations 44,291 110,664 136,521 69,904 32,128 87,572 104,053 55,437 361,380 279,190 240,273    
Income before taxes                 389,956 206,966 175,649    
Net income (5,494) 83,752 105,093 49,623 11,528 68,247 84,108 37,176 232,974 201,059 174,293    
Net income (loss) attributable to non-controlling interests                 204,612 9,942      
Net income attributable to Camping World Holdings, Inc. (18,093) $ 19,589 $ 19,344 $ 7,522 1,586 $ 68,247 $ 84,108 $ 37,176 28,362 191,117 174,293    
Class A common stock                          
Liabilities and stockholders' equity                          
Stockholders'/members' equity (deficit) noncontrolling interest $ 367       $ 189       367 189      
Costs applicable to revenue                          
Net income                 232,974 11,528      
Net income (loss) attributable to non-controlling interests                 $ 204,612 $ 9,942      
Earnings (loss) per share of Class A common stock (1):                          
Basic $ (0.52) $ 0.66 $ 0.84 $ 0.40 $ 0.08       $ 1.07 [1] $ 0.08 [1]      
Diluted $ (0.52) $ 0.66 $ 0.84 $ 0.38 $ 0.07       $ 1.07 [1] $ 0.07 [1]      
Operating Segments                          
Assets                          
Total assets $ 2,258,830       $ 1,381,396       $ 2,258,830 $ 1,381,396 1,277,460    
Costs applicable to revenue                          
Income from operations                 370,995 290,631 255,815    
Retail                          
Revenue:                          
Revenue                 4,089,641 3,334,224 3,104,217    
Costs applicable to revenue                          
Costs applicable to revenue                 2,957,094 2,443,302 2,298,041    
Retail | New vehicles                          
Revenue:                          
Revenue                 2,435,928 1,862,195 1,603,258    
Costs applicable to revenue                          
Costs applicable to revenue                 2,086,229 1,596,863 1,375,163    
Retail | Used vehicles                          
Revenue:                          
Revenue                 668,860 703,326 803,879    
Costs applicable to revenue                          
Costs applicable to revenue                 506,093 557,253 647,889    
Retail | Finance and insurance, net                          
Revenue:                          
Revenue                 332,034 228,684 189,270    
Retail | Operating Segments                          
Assets                          
Total assets $ 2,078,535       1,228,707       2,078,535 1,228,707 1,138,396    
Revenue:                          
Revenue                   3,334,224 3,104,217    
Costs applicable to revenue                          
Costs applicable to revenue                   2,443,302 2,298,041    
Income from operations                 $ 272,624 201,585 175,293    
Retail | Operating Segments | New vehicles                          
Revenue:                          
Revenue                   1,862,195 1,603,258    
Costs applicable to revenue                          
Costs applicable to revenue                   1,596,863 1,375,163    
Retail | Operating Segments | Used vehicles                          
Revenue:                          
Revenue                   703,326 803,879    
Costs applicable to revenue                          
Costs applicable to revenue                   557,253 647,889    
Retail | Operating Segments | Finance and insurance, net                          
Revenue:                          
Revenue                   228,684 189,270    
As Reported                          
Assets                          
Inventories         909,254         909,254 861,847    
Total current assets         1,132,705         1,132,705 1,050,981    
Deferred tax asset         125,878         125,878 6,234    
Total assets         1,563,765         1,563,765 1,338,105    
Liabilities and stockholders' equity                          
Deferred revenues and gains, current portion         68,643         68,643 63,616    
Total current liabilities         865,937         865,937 863,098    
Deferred revenues and gains, long-term portion         52,210         52,210 52,151    
Total liabilities         1,591,980         1,591,980 1,632,965    
Additional paid-in capital         74,239         74,239      
Retained earnings         544         544      
Stockholders'/members' equity (deficit) noncontrolling interest         (28,215)         (28,215)      
Stockholders'/ members' equity (deficit)                     (294,860) 242,600  
Total stockholders' equity attributable to Camping World Holdings, Inc.         74,978         74,978 (294,860)    
Non-controlling interests         (103,193)         (103,193)      
Total liabilities and stockholders' / members' equity (deficit)         1,563,765         1,563,765 1,338,105    
Revenue:                          
Revenue                   3,526,706 3,286,094    
Costs applicable to revenue                          
Costs applicable to revenue                   2,528,105 2,382,830    
Income from operations                   281,368 244,510    
Income before taxes                   209,144 179,886    
Net income                   203,237 178,530    
Net income (loss) attributable to non-controlling interests                   11,576      
Net income attributable to Camping World Holdings, Inc.                   $ 191,661 178,530    
As Reported | Class A common stock                          
Earnings (loss) per share of Class A common stock (1):                          
Basic                   $ 0.11      
Diluted                   $ 0.09      
As Reported | Retail | Operating Segments                          
Revenue:                          
Revenue                   $ 3,341,933 3,111,494    
Costs applicable to revenue                          
Costs applicable to revenue                   2,448,833 2,301,081    
Income from operations                   203,800 179,500    
As Reported | Retail | Operating Segments | New vehicles                          
Revenue:                          
Revenue                   1,866,182 1,606,465    
Costs applicable to revenue                          
Costs applicable to revenue                   1,604,534 1,379,156    
As Reported | Retail | Operating Segments | Used vehicles                          
Revenue:                          
Revenue                   705,893 806,399    
Costs applicable to revenue                          
Costs applicable to revenue                   555,113 646,936    
As Reported | Retail | Operating Segments | Finance and insurance, net                          
Revenue:                          
Revenue                   229,839 190,820    
Adjustment                          
Assets                          
Inventories         (6,543)         (6,543) (5,520)    
Total current assets         (6,543)         (6,543) (5,520)    
Deferred tax asset         (101,445)         (101,445)      
Total assets         (107,988)         (107,988) (5,520)    
Liabilities and stockholders' equity                          
Deferred revenues and gains, current portion         2,485         2,485 2,005    
Total current liabilities         2,485         2,485 2,005    
Deferred revenues and gains, long-term portion         5,449         5,449 4,774    
Total liabilities         7,934         7,934 6,779    
Additional paid-in capital         (104,245)         (104,245)      
Retained earnings         (473)         (473)      
Stockholders'/members' equity (deficit) noncontrolling interest         (115,922)         (115,922)      
Stockholders'/ members' equity (deficit)                     (12,299) $ 8,100  
Total stockholders' equity attributable to Camping World Holdings, Inc.         (104,718)         (104,718) (12,299)    
Non-controlling interests         (11,204)         (11,204)      
Total liabilities and stockholders' / members' equity (deficit)         (107,988)         (107,988) (5,520)    
Revenue:                          
Revenue                   (7,709) (7,277)    
Costs applicable to revenue                          
Costs applicable to revenue                   (5,531) (3,040)    
Income from operations                   (2,178) (4,237)    
Income before taxes                   (2,178) (4,237)    
Net income                   (2,178) (4,237)    
Net income (loss) attributable to non-controlling interests                   (1,634)      
Net income attributable to Camping World Holdings, Inc.                   $ (544) (4,237)    
Adjustment | Class A common stock                          
Earnings (loss) per share of Class A common stock (1):                          
Basic                   $ (0.03)      
Diluted                   $ (0.02)      
Adjustment | Retail | Operating Segments                          
Assets                          
Total assets         $ (5,300)         $ (5,300) 5,500    
Revenue:                          
Revenue                   (7,709) (7,277)    
Costs applicable to revenue                          
Costs applicable to revenue                   (5,531) (3,040)    
Income from operations                   2,200 4,200    
Adjustment | Retail | Operating Segments | New vehicles                          
Revenue:                          
Revenue                   (3,987) (3,207)    
Costs applicable to revenue                          
Costs applicable to revenue                   (7,671) (3,993)    
Adjustment | Retail | Operating Segments | Used vehicles                          
Revenue:                          
Revenue                   (2,567) (2,520)    
Costs applicable to revenue                          
Costs applicable to revenue                   2,140 953    
Adjustment | Retail | Operating Segments | Finance and insurance, net                          
Revenue:                          
Revenue                   $ (1,155) $ (1,550)    
[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.