XML 54 R4.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Revenue:        
Total revenue $ 1,387,972,000 $ 1,309,486,000 $ 3,927,088,000 $ 3,809,624,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,049,499,000 936,472,000 2,880,298,000 2,722,274,000
Operating expenses:        
Selling, general, and administrative 299,564,000 278,330,000 870,995,000 807,738,000
Debt restructure expense       380,000
Depreciation and amortization 14,104,000 13,179,000 41,644,000 34,207,000
Goodwill impairment 0      
Long-lived asset impairment 50,025,000   50,025,000  
Loss on disposal of assets 7,087,000 843,000 9,247,000 987,000
Total operating expenses 370,780,000 292,352,000 971,911,000 843,312,000
Income from operations (32,307,000) 80,662,000 74,879,000 244,038,000
Other income (expense):        
Floor plan interest expense (9,005,000) (7,815,000) (31,884,000) (28,760,000)
Other interest expense, net (17,568,000) (16,794,000) (53,422,000) (45,740,000)
Loss on debt restructure       (1,676,000)
Tax Receivable Agreement liability adjustment     8,477,000  
Other expense, net   2,000    
Total other income (expense) (26,573,000) (24,607,000) (76,829,000) (76,176,000)
(Loss) income before income taxes (58,880,000) 56,055,000 (1,950,000) 167,862,000
Income tax expense (6,383,000) (9,900,000) (37,497,000) (31,027,000)
Net (loss) income (65,263,000) 46,155,000 (39,447,000) 136,835,000
Less: net loss (income) attributable to non-controlling interests 34,571,000 (32,032,000) 7,377,000 (96,109,000)
Net (loss) income attributable to Camping World Holdings, Inc. $ (30,692,000) $ 14,123,000 $ (32,070,000) $ 40,726,000
Income (loss) earnings per share of Class A common stock:        
Basic $ (0.82) $ 0.38 $ (0.86) $ 1.10
Diluted $ (0.82) $ 0.38 $ (0.86) $ 1.10
Weighted average shares of Class A common stock outstanding:        
Basic 37,361 37,018 37,266 36,933
Diluted 37,361 37,055 37,266 37,140
Class A common stock        
Other income (expense):        
(Loss) income before income taxes   $ (56,055)   $ (167,862,000)
Income tax expense   $ (9,900)   $ (31,027,000)
Income (loss) earnings per share of Class A common stock:        
Basic $ (0.82) $ 0.38 $ (0.86) $ 1.10
Diluted $ (0.82) $ 0.38 $ (0.86) $ 1.10
Weighted average shares of Class A common stock outstanding:        
Basic 37,361 37,018 37,266 36,933
Diluted 37,361 37,055 37,266 37,140
New vehicles        
Revenue:        
Total revenue $ 680,716,000 $ 697,317,000 $ 1,989,163,000 $ 2,084,346,000
Used vehicles        
Revenue:        
Total revenue 247,151,000 197,757,000 672,908,000 580,494,000
Products, service and other        
Revenue:        
Total revenue 290,771,000 256,150,000 760,073,000 670,661,000
Finance and insurance, net        
Revenue:        
Total revenue 114,466,000 106,218,000 334,582,000 315,523,000
Good Sam Club        
Revenue:        
Total revenue 12,633,000 10,733,000 36,467,000 30,126,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue   2,970,000   8,406,000
Good Sam Services and Plans        
Revenue:        
Total revenue 42,235,000 41,311,000 133,895,000 128,474,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 19,401,000 18,529,000 58,878,000 56,650,000
RV and Outdoor Retail        
Revenue:        
Total revenue 1,345,737,000 1,268,175,000 3,793,193,000 3,681,150,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 1,030,098,000 917,943,000 2,821,420,000 2,665,624,000
RV and Outdoor Retail | New vehicles        
Revenue:        
Total revenue 680,716,000 697,317,000 1,989,163,000 2,084,346,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 598,718,000 609,244,000 1,743,161,000 1,810,822,000
RV and Outdoor Retail | Used vehicles        
Revenue:        
Total revenue 247,151,000 197,757,000 672,908,000 580,494,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 194,947,000 152,562,000 530,474,000 449,361,000
RV and Outdoor Retail | Products, service and other        
Revenue:        
Total revenue 290,771,000 256,150,000 760,073,000 670,661,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue 233,174,000 153,167,000 537,885,000 397,035,000
RV and Outdoor Retail | Finance and insurance, net        
Revenue:        
Total revenue 114,466,000 106,218,000 334,582,000 315,523,000
RV and Outdoor Retail | Good Sam Club        
Revenue:        
Total revenue 12,633,000 10,733,000 36,467,000 30,126,000
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):        
Total costs applicable to revenue $ 3,259,000 $ 2,970,000 $ 9,900,000 $ 8,406,000