XML 15 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenue:        
Total revenue $ 1,445,176 $ 1,279,026 $ 2,506,742 $ 2,160,661
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,029,012 906,446 1,785,802 1,536,152
Operating expenses:        
Selling, general, and administrative 284,295 228,444 529,409 403,934
Debt restructure expense (44)   380  
Depreciation and amortization 11,628 7,584 21,028 14,437
Loss (gain) on sale of assets 59 31 144 (287)
Total operating expenses 295,938 236,059 550,961 418,084
Income from operations 120,226 136,521 169,979 206,425
Other income (expense):        
Floor plan interest expense (10,202) (6,587) (20,945) (11,889)
Other interest expense, net (16,107) (10,557) (28,946) (19,961)
Loss on debt restructure     (1,676)  
Tax Receivable Agreement liability adjustment       17
Total other income (expense) (26,309) (17,144) (51,567) (31,833)
Income before income taxes 93,917 119,377 118,412 174,592
Income tax expense (12,102) (14,284) (19,321) (19,876)
Net income 81,815 105,093 99,091 154,716
Less: net income attributable to non-controlling interests (53,784) (85,749) (67,879) (127,850)
Net income attributable to Camping World Holdings, Inc. $ 28,031 $ 19,344 $ 31,212 $ 26,866
Weighted average shares of Class A common stock outstanding:        
Dividends declared per share $ 0.1532 $ 0.1532 $ 0.4596 $ 0.3064
Class A common stock        
Other income (expense):        
Net income $ 81,815 $ 105,093 $ 99,091 $ 154,716
Less: net income attributable to non-controlling interests $ (53,784) $ (85,749) $ (67,879) $ (127,850)
Earnings per share of Class A common stock:        
Basic $ 0.76 $ 0.84 $ 0.85 $ 1.28
Diluted $ 0.72 $ 0.84 $ 0.81 $ 1.24
Weighted average shares of Class A common stock outstanding:        
Basic 36,964 22,977 36,890 20,973
Diluted 88,764 22,977 88,956 84,673
Consumer services and plans        
Revenue:        
Total revenue $ 52,748 $ 48,103 $ 106,556 $ 98,349
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 20,832 20,560 43,557 41,707
Retail        
Revenue:        
Total revenue 1,392,428 1,230,923 2,400,186 2,062,312
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,008,180 885,886 1,742,245 1,494,445
Retail | New vehicles        
Revenue:        
Total revenue 807,519 760,806 1,387,029 1,264,110
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 697,694 646,009 1,201,578 1,081,071
Retail | Used vehicles        
Revenue:        
Total revenue 210,646 195,615 382,737 341,434
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 162,506 144,926 296,799 256,828
Retail | Parts, services and other        
Revenue:        
Total revenue 250,203 174,196 414,511 290,419
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 147,980 94,951 243,868 156,546
Retail | Finance and insurance, net        
Revenue:        
Total revenue $ 124,060 $ 100,306 $ 215,909 $ 166,349