XML 21 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenue:        
Total revenue $ 1,312,727 $ 1,235,602 $ 3,819,469 $ 3,396,263
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 936,473 880,387 2,722,275 2,416,539
Operating expenses:        
Selling, general, and administrative 278,329 236,174 807,738 640,108
Debt restructure expense     380  
Depreciation and amortization 13,179 8,382 34,207 22,819
Loss (gain) on sale of assets 843 (5) 987 (292)
Total operating expenses 292,351 244,551 843,312 662,635
Income from operations 83,903 110,664 253,882 317,089
Other income (expense):        
Floor plan interest expense (7,815) (7,414) (28,760) (19,303)
Other interest expense, net (16,794) (11,012) (45,740) (30,973)
Loss on debt restructure     (1,676)  
Tax Receivable Agreement liability adjustment   (96)   (79)
Total other income (expense) (24,609) (18,522) (76,176) (50,355)
Income before income taxes 59,294 92,142 177,706 266,734
Income tax expense (11,385) (8,390) (30,706) (28,266)
Net income 47,909 83,752 147,000 238,468
Less: net income attributable to non-controlling interests (33,893) (64,163) (101,772) (192,013)
Net income attributable to Camping World Holdings, Inc. $ 14,016 $ 19,589 $ 45,228 $ 46,455
Weighted average shares of Class A common stock outstanding:        
Dividends declared per share $ 0.1532 $ 0.1532 $ 0.4596 $ 0.4596
Class A common stock        
Other income (expense):        
Net income $ 47,909 $ 83,752 $ 147,000 $ 238,468
Less: net income attributable to non-controlling interests $ (33,893) $ (64,163) $ (101,772) $ (192,013)
Earnings per share of Class A common stock:        
Basic $ 0.38 $ 0.66 $ 1.22 $ 1.95
Diluted $ 0.38 $ 0.66 $ 1.20 $ 1.91
Weighted average shares of Class A common stock outstanding:        
Basic 37,018 29,522 36,933 23,854
Diluted 37,055 29,522 88,891 85,947
New vehicles        
Revenue:        
Total revenue $ 697,317 $ 713,362 $ 2,084,346 $ 1,977,472
Used vehicles        
Revenue:        
Total revenue 197,757 187,463 580,494 528,897
Dealership parts, services and other        
Revenue:        
Total revenue 71,607 66,847 210,024 185,586
Finance and insurance, net        
Revenue:        
Total revenue 109,459 100,858 325,368 267,207
Consumer Services and Plans        
Revenue:        
Total revenue 52,044 46,169 158,600 144,518
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 21,499 20,085 65,056 61,792
Dealership | New vehicles        
Revenue:        
Total revenue 697,317 713,362 2,084,346 1,977,472
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 609,244 611,361 1,810,822 1,692,432
Dealership | Used vehicles        
Revenue:        
Total revenue 197,757 187,463 580,494 528,897
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 152,562 140,111 449,361 396,939
Dealership | Dealership parts, services and other        
Revenue:        
Total revenue 71,607 66,847 210,024 185,586
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 36,504 34,923 104,372 96,237
Dealership | Finance and insurance, net        
Revenue:        
Total revenue 109,459 100,858 325,368 267,207
Retail        
Revenue:        
Total revenue 184,543 120,903 460,637 292,583
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue $ 116,664 $ 73,907 $ 292,664 $ 169,139