XML 16 R4.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Revenue:    
Total revenue $ 1,064,769,000 $ 1,058,661,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue 766,442,000 756,768,000
Operating expenses:    
Selling, general, and administrative 268,065,000 246,313,000
Debt restructure expense   424,000
Depreciation and amortization 13,594,000 9,400,000
(Gain) loss on sale of assets (214,000) 85,000
Total operating expenses 281,445,000 256,222,000
Income from operations 16,882,000 45,671,000
Other income (expense):    
Floor plan interest expense (11,610,000) (10,743,000)
Other interest expense, net (17,643,000) (12,839,000)
Loss on debt restructure   (1,676,000)
Tax Receivable Agreement liability adjustment 8,477,000  
Total other income (expense) (20,776,000) (25,258,000)
(Loss) income before income taxes (3,894,000) 20,413,000
Income tax expense (22,913,000) (6,865,000)
Net (loss) income (26,807,000) 13,548,000
Less: net (loss) income attributable to non-controlling interests 7,412,000 (11,727,000)
Net (loss) income attributable to Camping World Holdings, Inc. $ (19,395,000) $ 1,821,000
(Loss) earnings per share of Class A common stock:    
Basic $ (0.52) $ 0.05
Diluted $ (0.52) $ 0.05
Weighted average shares of Class A common stock outstanding:    
Basic 37,195 36,816
Diluted 37,195 37,320
Class A common stock    
Other income (expense):    
(Loss) income before income taxes   $ (20,413.00)
Income tax expense   $ (6,865.00)
(Loss) earnings per share of Class A common stock:    
Basic $ (0.52) $ 0.05
Diluted $ (0.52) $ 0.05
Weighted average shares of Class A common stock outstanding:    
Basic 37,195 36,816
Diluted 37,195 37,320
New vehicles    
Revenue:    
Total revenue $ 529,577,000 $ 579,510,000
Used vehicles    
Revenue:    
Total revenue 180,008,000 172,091,000
Products, service and other    
Revenue:    
Total revenue 204,876,000 164,152,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue   95,802,000
Finance and insurance, net    
Revenue:    
Total revenue 91,891,000 89,100,000
Good Sam Club    
Revenue:    
Total revenue 11,451,000 8,983,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue   2,329,000
Good Sam Services and Plans    
Revenue:    
Total revenue 46,966,000 44,825,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue 20,731,000 20,460,000
RV and Outdoor Retail    
Revenue:    
Total revenue 1,017,803,000 1,013,836,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue 745,711,000 736,308,000
RV and Outdoor Retail | New vehicles    
Revenue:    
Total revenue 529,577,000 579,510,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue 463,044,000 503,884,000
RV and Outdoor Retail | Used vehicles    
Revenue:    
Total revenue 180,008,000 172,091,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue 142,846,000 134,293,000
RV and Outdoor Retail | Products, service and other    
Revenue:    
Total revenue 204,876,000 164,152,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue 136,104,000 95,802,000
RV and Outdoor Retail | Finance and insurance, net    
Revenue:    
Total revenue 91,891,000 89,100,000
RV and Outdoor Retail | Good Sam Club    
Revenue:    
Total revenue 11,451,000 8,983,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):    
Total costs applicable to revenue $ 3,717,000 $ 2,329,000