XML 54 R34.htm IDEA: XBRL DOCUMENT v3.19.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2018
Summary of Significant Accounting Policies  
Schedule of retail locations

   

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

    

2016

Co-habited Dealership and Retail locations

 

 

126

 

 

116

 

 

104

Stand-alone Dealership locations

 

 

15

 

 

 8

 

 

 1

Stand-alone Retail locations

 

 

86

 

 

29

 

 

17

Total locations

 

 

227

 

 

153

 

 

122

 

Schedule of restatements

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

($ in thousands)

    

As Reported

    

Adjustment

    

As Corrected

Prepaid expenses and other assets

 

$

32,721

 

$

8,417

 

$

41,138

Total current assets

 

 

1,798,907

 

 

8,417

 

 

1,807,324

Deferred tax assets, net

 

 

155,551

 

 

(2,868)

 

 

152,683

Total assets

 

 

2,561,477

 

 

5,549

 

 

2,567,026

Current portion of Tax Receivable Agreement liability

 

 

8,093

 

 

813

 

 

8,906

Other current liabilities

 

 

22,510

 

 

10,152

 

 

32,662

Total current liabilities

 

 

1,320,169

 

 

10,965

 

 

1,331,134

Tax Receivable Agreement liability, net of current portion

 

 

129,596

 

 

1,230

 

 

130,826

Other long-term liabilities

 

 

39,161

 

 

12,428

 

 

51,589

Total liabilities   

 

 

2,470,640

 

 

24,623

 

 

2,495,263

Additional paid-in capital

 

 

49,941

 

 

(7,421)

 

 

42,520

Retained earnings

 

 

6,192

 

 

1,427

 

 

7,619

Total stockholders' equity attributable to Camping World Holdings, Inc.

 

 

56,505

 

 

(5,994)

 

 

50,511

Non-controlling interests

 

 

34,332

 

 

(13,080)

 

 

21,252

Stockholders' equity (deficit)

 

 

90,837

 

 

(19,074)

 

 

71,763

Total liabilities and stockholders' equity

 

 

2,561,477

 

 

5,549

 

 

2,567,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2017

 

Year Ended December 31, 2016

($ in thousands except per share amounts)

    

As Reported

    

Adjustment

    

As Corrected

    

As Reported

    

Adjustment

    

As Corrected

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance and insurance, net

 

$

332,034

 

$

(5,425)

 

$

326,609

 

$

228,684

 

$

(2,690)

 

$

225,994

Total revenue

 

 

4,285,255

 

 

(5,425)

 

 

4,279,830

 

 

3,518,997

 

 

(2,690)

 

 

3,516,307

Income from operations

 

 

361,380

 

 

(5,425)

 

 

355,955

 

 

279,190

 

 

(2,690)

 

 

276,500

Tax Receivable Agreement liability adjustment

 

 

99,687

 

 

1,071

 

 

100,758

 

 

 —

 

 

 —

 

 

 —

Income before income taxes

 

 

389,956

 

 

(4,354)

 

 

385,602

 

 

206,966

 

 

(2,690)

 

 

204,276

Income tax expense

 

 

(156,982)

 

 

2,072

 

 

(154,910)

 

 

(5,907)

 

 

107

 

 

(5,800)

Net income

 

 

232,974

 

 

(2,282)

 

 

230,692

 

 

201,059

 

 

(2,583)

 

 

198,476

Net income attributable to non-controlling interests

 

 

(204,612)

 

 

3,773

 

 

(200,839)

 

 

(9,942)

 

 

351

 

 

(9,591)

Net income attributable to Camping World Holdings, Inc.

 

 

28,362

 

 

1,491

 

 

29,853

 

 

191,117

 

 

(2,232)

 

 

188,885

Earnings per share of Class A common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.07

 

$

0.05

 

$

1.12

 

$

0.08

 

$

 —

 

$

0.08

Diluted

 

$

1.07

 

$

0.05

 

$

1.12

 

$

0.07

 

$

 —

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2017

 

Year Ended December 31, 2016

($ in thousands except per share amounts)

    

As Reported

    

Adjustment

    

As Corrected

    

As Reported

    

Adjustment

    

As Corrected

Net income

 

$

232,974

 

$

(2,282)

 

$

230,692

 

$

201,059

 

$

(2,583)

 

$

198,476

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

 

124,622

 

 

6,344

 

 

130,966

 

 

3,765

 

 

(107)

 

 

3,658

Tax Receivable Agreement liability adjustment

 

 

(99,687)

 

 

(1,071)

 

 

(100,758)

 

 

 —

 

 

 —

 

 

 —

Prepaid expenses and other assets

 

 

(11,827)

 

 

(8,417)

 

 

(20,244)

 

 

(4,625)

 

 

 —

 

 

(4,625)

Accounts payable and other accrued expenses

 

 

53,646

 

 

(1,491)

 

 

52,155

 

 

12,310

 

 

1,605

 

 

13,915

Other, net

 

 

9,619

 

 

(304)

 

 

9,315

 

 

7,686

 

 

1,169

 

 

8,855

Net cash provided by (used in) operating activities

 

 

(9,094)

 

 

(7,221)

 

 

(16,315)

 

 

215,691

 

 

84

 

 

215,775

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(66,780)

 

 

7,221

 

 

(59,559)

 

 

(39,782)

 

 

(84)

 

 

(39,866)

Net cash used in investing activities

 

 

(475,676)

 

 

7,221

 

 

(468,455)

 

 

(115,703)

 

 

(84)

 

 

(115,787)

 

Schedule of Property and Equipment, estimated useful lives of the assets

 

 

 

 

    

Years

Building and improvements

 

40

Leasehold improvements

 

3 - 40

Furniture, fixtures and equipment

 

3-12

Software

 

3-5