XML 24 R4.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenue:      
Total revenue $ 4,792,017 $ 4,279,830 $ 3,516,307
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 3,429,085 3,038,916 2,522,574
Operating expenses:      
Selling, general, and administrative 1,069,359 853,160 691,884
Debt restructure expense 380 387 1,218
Depreciation and amortization 49,322 31,545 24,695
Goodwill impairment 40,046    
Loss (gain) on sale of assets 2,810 (133) (564)
Total operating expenses 1,161,917 884,959 717,233
Income from operations 201,015 355,955 276,500
Other income (expense):      
Floor plan interest expense (38,315) (27,690) (18,854)
Other interest expense, net (63,329) (42,959) (48,318)
Loss on debt restructure (1,676) (462) (5,052)
Tax Receivable Agreement liability adjustment (1,324) 100,758  
Total other income (expense) (104,644) 29,647 (72,224)
Income before income taxes 96,371 385,602 204,276
Income tax expense (30,790) (154,910) (5,800)
Net income 65,581 230,692 198,476
Less: net income attributable to non-controlling interests (55,183) (200,839) (9,591)
Net income attributable to Camping World Holdings, Inc. 10,398 $ 29,853 $ 188,885
Earnings per share of Class A common stock:      
Basic   $ 1.12 $ 0.08
Diluted   $ 1.12 $ 0.07
Class A common stock      
Other income (expense):      
Net income 65,581 $ 230,692 $ 11,113
Less: net income attributable to non-controlling interests $ (55,183) $ (200,839) $ (9,591)
Earnings per share of Class A common stock:      
Basic [1] $ 0.28 $ 1.12 $ 0.08
Diluted [1] $ 0.28 $ 1.12 $ 0.07
Weighted average shares of Class A common stock outstanding:      
Basic 36,985 26,622 18,766
Diluted 88,878 26,622 83,602
New vehicles      
Revenue:      
Total revenue $ 2,512,854 $ 2,435,928 $ 1,862,195
Used vehicles      
Revenue:      
Total revenue 732,017 668,860 703,326
Dealership parts, services and other      
Revenue:      
Total revenue 279,438 246,898 220,422
Finance and insurance, net      
Revenue:      
Total revenue 383,711 326,609 225,994
Consumer services and plans      
Revenue:      
Total revenue 214,052 195,614 184,773
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 86,687 81,822 79,272
Dealership      
Revenue:      
Total revenue   3,694,928 3,024,358
Other income (expense):      
Income before income taxes   290,607 198,840
Dealership | New vehicles      
Revenue:      
Total revenue 2,512,854 2,435,928 1,862,195
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 2,188,735 2,086,229 1,596,863
Dealership | Used vehicles      
Revenue:      
Total revenue 732,017 668,860 703,326
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 568,400 506,093 557,253
Dealership | Dealership parts, services and other      
Revenue:      
Total revenue 279,438 246,898 220,422
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 140,076 128,851 112,513
Dealership | Finance and insurance, net      
Revenue:      
Total revenue 383,711 326,609 225,994
Retail      
Revenue:      
Total revenue 669,945 405,921 319,597
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 445,187 $ 235,921 $ 176,673
Operating expenses:      
Goodwill impairment $ 40,046    
[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.