XML 21 R4.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Revenue:      
Total revenue $ 6,913,754 $ 5,446,591 $ 4,892,019
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 4,457,426 3,744,112 3,604,621
Operating expenses:      
Selling, general, and administrative 1,573,609 1,156,071 1,141,643
Debt restructure expense 12,078 0 0
Depreciation and amortization 66,418 51,981 59,932
Long-lived asset impairment 3,044 12,353 66,270
Lease termination 2,211 4,547 (686)
(Gain) loss on sale or disposal of assets (576) 1,332 11,492
Total operating expenses 1,656,784 1,226,284 1,278,651
Income from operations 799,544 476,195 8,747
Other expense:      
Floor plan interest expense (14,108) (19,689) (40,108)
Other interest expense, net (46,912) (54,689) (69,363)
Loss on debt restructure (1,390) 0 0
Tax Receivable Agreement liability adjustment 2,813 (141) (10,005)
Other expense, net (122) 0 0
Total other expense (65,345) (74,237) (99,466)
Income (loss) before income taxes 734,199 401,958 (90,719)
Income tax expense (92,124) (57,743) (29,582)
Net income (loss) 642,075 344,215 (120,301)
Less: net (income) loss attributable to non-controlling interests (363,614) (221,870) 59,710
Net income (loss) attributable to Camping World Holdings, Inc. $ 278,461 $ 122,345 $ (60,591)
Class A common stock      
Earnings (loss) per share of Class A common stock:      
Basic $ 6.19 $ 3.11 $ (1.62)
Diluted $ 6.07 $ 3.09 $ (1.62)
Weighted average shares of Class A common stock outstanding:      
Basic 45,009 39,383 37,310
Diluted 89,762 40,009 37,350
Good Sam Services and Plans      
Revenue:      
Total revenue $ 180,722 $ 180,977 $ 179,538
New vehicles      
Revenue:      
Total revenue 3,299,454 2,823,311 2,370,321
Used vehicles      
Revenue:      
Total revenue 1,686,217 984,853 857,628
Products, service and other      
Revenue:      
Total revenue 1,100,942 948,890 1,034,577
Finance and insurance, net      
Revenue:      
Total revenue 598,475 464,261 401,302
Good Sam Club      
Revenue:      
Total revenue 47,944 44,299 48,653
Good Sam Club services and plans      
Revenue:      
Total revenue 180,722 180,977 179,538
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 72,877 72,938 78,054
RV and Outdoor Retail      
Revenue:      
Total revenue 6,733,032 5,265,614 4,712,481
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 4,384,549 3,671,174 3,526,567
RV and Outdoor Retail | New vehicles      
Revenue:      
Total revenue 3,299,454 2,823,311 2,370,321
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 2,423,478 2,320,537 2,074,270
RV and Outdoor Retail | Used vehicles      
Revenue:      
Total revenue 1,686,217 984,853 857,628
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 1,247,794 751,029 678,640
RV and Outdoor Retail | Products, service and other      
Revenue:      
Total revenue 1,100,942 948,890 1,034,577
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 706,074 590,716 762,919
RV and Outdoor Retail | Finance and insurance, net      
Revenue:      
Total revenue 598,475 464,261 401,302
RV and Outdoor Retail | Good Sam Club      
Revenue:      
Total revenue 47,944 44,299 48,653
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue $ 7,203 $ 8,892 $ 10,738