XML 23 R4.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Revenue:      
Total revenue $ 5,446,591 $ 4,892,019 $ 4,792,017
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 3,744,112 3,604,621 3,429,085
Operating expenses:      
Selling, general, and administrative 1,156,071 1,141,643 1,069,359
Debt restructure expense     380
Depreciation and amortization 51,981 59,932 49,322
Goodwill impairment     40,046
Long-lived asset impairment 12,353 66,270  
Lease termination 4,547 (686)  
Loss on disposal of assets 1,332 11,492 2,810
Total operating expenses 1,226,284 1,278,651 1,161,917
Income from operations 476,195 8,747 201,015
Other income (expense):      
Floor plan interest expense (19,689) (40,108) (38,315)
Other interest expense, net (54,689) (69,363) (63,329)
Loss on debt restructure     (1,676)
Tax Receivable Agreement liability adjustment 141 10,005 (1,324)
Total other expense (74,237) (99,466) (104,644)
Income (loss) before income taxes 401,958 (90,719) 96,371
Income tax expense (57,743) (29,582) (30,790)
Net income (loss) 344,215 (120,301) 65,581
Less: net (income) loss attributable to non-controlling interests (221,870) 59,710 (55,183)
Net income (loss) attributable to Camping World Holdings, Inc. $ 122,345 $ (60,591) $ 10,398
Earnings (loss) per share of Class A common stock:      
Basic $ 3.11 $ (1.62) $ 0.28
Diluted $ 3.09 $ (1.62) $ 0.28
Weighted average shares of Class A common stock outstanding:      
Basic 39,383 37,310 36,985
Diluted 40,009 37,350 88,878
Common Class A      
Earnings (loss) per share of Class A common stock:      
Basic $ 3.11 $ (1.62) $ 0.28
Diluted $ 3.09 $ (1.62) $ 0.28
Weighted average shares of Class A common stock outstanding:      
Basic 39,383 37,310 36,985
Diluted 40,009 37,350 88,878
New vehicles      
Revenue:      
Total revenue $ 2,823,311 $ 2,370,321 $ 2,512,854
Used vehicles      
Revenue:      
Total revenue 984,853 857,628 732,017
Products, service and other      
Revenue:      
Total revenue 948,890 1,034,577 949,383
Finance and insurance, net      
Revenue:      
Total revenue 464,261 401,302 383,711
Good Sam Club      
Revenue:      
Total revenue 44,299 48,653 41,392
Good Sam Club services and plans      
Revenue:      
Total revenue 180,977 179,538 172,660
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 72,938 78,054 76,041
RV and Outdoor Retail      
Revenue:      
Total revenue 5,265,614 4,712,481 4,619,357
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 3,671,174 3,526,567 3,353,044
RV and Outdoor Retail | New vehicles      
Revenue:      
Total revenue 2,823,311 2,370,321 2,512,854
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 2,320,537 2,074,270 2,188,735
RV and Outdoor Retail | Used vehicles      
Revenue:      
Total revenue 984,853 857,628 732,017
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 751,029 678,640 568,400
RV and Outdoor Retail | Products, service and other      
Revenue:      
Total revenue 948,890 1,034,577 949,383
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 590,716 762,919 585,263
RV and Outdoor Retail | Finance and insurance, net      
Revenue:      
Total revenue 464,261 401,302 383,711
RV and Outdoor Retail | Good Sam Club      
Revenue:      
Total revenue 44,299 48,653 41,392
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue $ 8,892 $ 10,738 $ 10,646