XML 16 R4.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Revenue:        
Total revenue $ 1,474,347,000 $ 1,441,477,000 $ 2,539,116,000 $ 2,500,138,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,064,357,000 1,029,034,000 1,830,799,000 1,785,802,000
Operating expenses:        
Selling, general, and administrative 303,366,000 283,095,000 571,431,000 529,408,000
Debt restructure expense   (44,000)   380,000
Depreciation and amortization 13,946,000 11,628,000 27,540,000 21,028,000
Loss on disposal of assets 2,374,000 59,000 2,160,000 144,000
Total operating expenses 319,686,000 294,738,000 601,131,000 550,960,000
Income from operations 90,304,000 117,705,000 107,186,000 163,376,000
Other income (expense):        
Floor plan interest expense (11,269,000) (10,202,000) (22,879,000) (20,945,000)
Other interest expense, net (18,211,000) (16,107,000) (35,854,000) (28,946,000)
Loss on debt restructure       (1,676,000)
Tax Receivable Agreement liability adjustment     8,477,000  
Other expense, net   (2,000)   (2,000)
Total other income (expense) (29,480,000) (26,311,000) (50,256,000) (51,569,000)
Income before income taxes 60,824,000 91,394,000 56,930,000 111,807,000
Income tax expense (8,201,000) (14,262,000) (31,114,000) (21,127,000)
Net income 52,623,000 77,132,000 25,816,000 90,680,000
Less: net income attributable to non-controlling interests (34,606,000) (52,350,000) (27,194,000) (64,077,000)
Net income (loss) attributable to Camping World Holdings, Inc. $ 18,017,000 $ 24,782,000 $ (1,378,000) $ 26,603,000
Income (loss) earnings per share of Class A common stock:        
Basic $ 0.48 $ 0.67 $ (0.04) $ 0.72
Diluted $ 0.46 $ 0.67 $ (0.04) $ 0.72
Weighted average shares of Class A common stock outstanding:        
Basic 37,239 36,964 37,217 36,890
Diluted 88,925 37,047 37,217 37,183
Class A common stock        
Other income (expense):        
Income before income taxes   $ (91,394)   $ (111,807,000)
Income tax expense   $ (14,262)   $ (21,127,000)
Income (loss) earnings per share of Class A common stock:        
Basic $ 0.48 $ 0.67 $ (0.04) $ 0.72
Diluted $ 0.46 $ 0.67 $ (0.04) $ 0.72
Weighted average shares of Class A common stock outstanding:        
Basic 37,239 36,964 37,217 36,890
Diluted 88,925 37,047 37,217 37,183
New vehicles        
Revenue:        
Total revenue $ 778,870,000 $ 807,519,000 $ 1,308,447,000 $ 1,387,029,000
Used vehicles        
Revenue:        
Total revenue 245,749,000 210,646,000 425,757,000 382,737,000
Products, service and other        
Revenue:        
Total revenue 264,426,000 250,359,000 469,302,000 414,511,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue   148,066,000   243,868,000
Finance and insurance, net        
Revenue:        
Total revenue 128,225,000 120,205,000 220,116,000 209,305,000
Good Sam Club        
Revenue:        
Total revenue 12,383,000 10,410,000 23,834,000 19,393,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue   3,107,000   5,436,000
Good Sam Services and Plans        
Revenue:        
Total revenue 44,694,000 42,338,000 91,660,000 87,163,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 18,746,000 17,661,000 39,477,000 38,121,000
RV and Outdoor Retail        
Revenue:        
Total revenue 1,429,653,000 1,399,139,000 2,447,456,000 2,412,975,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,045,611,000 1,011,373,000 1,791,322,000 1,747,681,000
RV and Outdoor Retail | New vehicles        
Revenue:        
Total revenue 778,870,000 807,519,000 1,308,447,000 1,387,029,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 681,399,000 697,694,000 1,144,443,000 1,201,578,000
RV and Outdoor Retail | Used vehicles        
Revenue:        
Total revenue 245,749,000 210,646,000 425,757,000 382,737,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 192,681,000 162,506,000 335,527,000 296,799,000
RV and Outdoor Retail | Products, service and other        
Revenue:        
Total revenue 264,426,000 250,359,000 469,302,000 414,511,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 168,607,000 148,066,000 304,711,000 243,868,000
RV and Outdoor Retail | Finance and insurance, net        
Revenue:        
Total revenue 128,225,000 120,205,000 220,116,000 209,305,000
RV and Outdoor Retail | Good Sam Club        
Revenue:        
Total revenue 12,383,000 10,410,000 23,834,000 19,393,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue $ 2,924,000 $ 3,107,000 $ 6,641,000 $ 5,436,000