10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2022

or

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____________ to _______________

Commission file number: 001-37908

CAMPING WORLD HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Delaware	81-1737145
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

250 Parkway Drive, Suite 270

Lincolnshire, IL 60069

(Address of registrant’s principal executive offices) (Zip Code)

Telephone: (847) 808-3000

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Class A Common Stock, $0.01 par value per share	CWH	New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  ⌧  No  ◻

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).  Yes  ⌧  No  ◻

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer  ⌧	Accelerated filer                   ◻
Non-accelerated filer    ◻	Smaller reporting company  ☐
	Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes  ☐  No  ⌧

As of July 29, 2022, the registrant had 41,852,708 shares of Class A common stock, 41,466,964 shares of Class B common stock and one share of Class C common stock outstanding.

Camping World Holdings, Inc.

Quarterly Report on Form 10-Q

For the Quarterly Period Ended June 30, 2022

TABLE OF CONTENTS

		Page
PART I. FINANCIAL INFORMATION
Item 1	Financial Statements (unaudited)	5
	Unaudited Condensed Consolidated Balance Sheets – June 30, 2022 and December 31, 2021	5
	Unaudited Condensed Consolidated Statements of Operations – Three and Six Months Ended June 30, 2022 and 2021	6
	Unaudited Condensed Consolidated Statements of Stockholders’ Equity – Three and Six Months Ended June 30, 2022 and 2021	7
	Unaudited Condensed Consolidated Statements of Cash Flows – Six Months Ended June 30, 2022 and 2021	9
	Notes to Unaudited Condensed Consolidated Financial Statements	11
Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	34
Item 3	Quantitative and Qualitative Disclosures About Market Risk	67
Item 4	Controls and Procedures	68
PART II. OTHER INFORMATION
Item 1	Legal Proceedings	68
Item 1A	Risk Factors	68
Item 2	Unregistered Sales of Equity Securities and Use of Proceeds	69
Item 3	Defaults Upon Senior Securities	69
Item 4	Mine Safety Disclosures	69
Item 5	Other Information	69
Item 6	Exhibits	70
Signatures		72

BASIS OF PRESENTATION

As used in this Quarterly Report on Form 10-Q (this “Form 10-Q”), unless the context otherwise requires, references to:

● “we,” “us,” “our,” “CWH,” the “Company,” “Camping World” and similar references refer to Camping World Holdings, Inc., and, unless otherwise stated, all of its subsidiaries, including CWGS Enterprises, LLC, which we refer to as “CWGS, LLC” and, unless otherwise stated, all of its subsidiaries.

● “Annual Report” refers to our Annual Report on Form 10-K for the year ended December 31, 2021 filed with the Securities and Exchange Commission (“SEC”) on February 24, 2022.

● “Continuing Equity Owners” refers collectively to ML Acquisition, funds controlled by Crestview Partners II GP, L.P. and the Former Profits Unit Holders and each of their permitted transferees that continue to own common units in CWGS, LLC after the initial public offering (“IPO”) of our stock and the related reorganization transactions (each as discussed in Note 1 — Summary of Significant Accounting Policies to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q) and who may redeem at each of their options their common units for, at our election (determined solely by our independent directors within the meaning of the rules of the New York Stock Exchange who are disinterested), cash or newly issued shares of our Class A common stock.

● “Crestview” refers to Crestview Advisors, L.L.C., a registered investment adviser to private equity funds, including funds affiliated with Crestview Partners II GP, L.P.

● “CWGS LLC Agreement” refers to CWGS, LLC’s amended and restated limited liability company agreement, as amended.

● “Former Profits Unit Holders” refers collectively to Brent L. Moody, Karin L. Bell, and Tamara R. Ward, who are named executive officers; Andris A. Baltins and K. Dillon Schickli, who are members of our board of directors, and certain other current and former executive and non-executive employees and former directors, in each case, who held existing common units in CWGS, LLC pursuant to CWGS, LLC’s equity incentive plan that was in existence prior to our IPO and who received common units of CWGS, LLC in exchange for their profits units in connection with our IPO.

● “ML Acquisition” refers to ML Acquisition Company, LLC, a Delaware limited liability company, indirectly owned by each of Stephen Adams and our Chairman and Chief Executive Officer, Marcus A. Lemonis.

● “Tax Receivable Agreement” refers to the tax receivable agreement that the Company entered into with CWGS, LLC, each of the Continuing Equity Owners and Crestview Partners II GP, L.P. in connection with the Company’s IPO.

1

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Form 10-Q contains forward-looking statements. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical facts contained in this Form 10-Q may be forward-looking statements. Statements regarding our future results of operations and financial position; the impact of the novel coronavirus (“COVID-19”) pandemic on our business, results of operations and financial position; the expected impact of the February 2022 Cybersecurity Incident (as defined below); the expected impact of inflation; business strategy and plans and objectives of management for future operations; the timeline for and benefits of our 2019 Strategic Shift (as defined below); expected new retail location openings and closures, including greenfield locations and acquired locations; our sources of liquidity and capital and any potential need for additional financing or refinancing, retirement or exchange of outstanding debt; our stock repurchase program; future capital expenditures and debt service obligations; expectations regarding industry trends and consumer behavior and growth; our ability to capture positive industry trends and pursue growth; expectations regarding our pending litigation, and our plans related to dividend payments, are forward-looking statements. In some cases, you can identify forward-looking statements by terms such as ‘‘may,’’ ‘‘will,’’ ‘‘should,’’ ‘‘expects,’’ ‘‘plans,’’ ‘‘anticipates,’’ ‘‘could,’’ ‘‘intends,’’ ‘‘targets,’’ ‘‘projects,’’ ‘‘contemplates,’’ ‘‘believes,’’ ‘‘estimates,’’ ‘‘predicts,’’ ‘‘potential’’ or ‘‘continue’’ or the negative of these terms or other similar expressions. We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. These forward-looking statements are subject to a number of risks, uncertainties, and assumptions, including, but not limited to, the following:

● risks related to the COVID-19 pandemic and related impacts on our business;

● our ability to execute and achieve the expected benefits of our 2019 Strategic Shift and costs and impairment charges incurred in connection with the 2019 Strategic Shift may be materially higher than expected or anticipated;

● the availability of financing to us and our customers;

● fuel shortages, or high prices for fuel;

● the well-being, as well as the continued popularity and reputation for quality, of our manufacturers;

● trends in the RV industry;

● general economic conditions in our markets, including inflation, and ongoing economic and financial uncertainties;

● changes in consumer preferences or our failure to gauge those preferences;

● competition in the market for services, protection plans, products and resources targeting the RV lifestyle or RV enthusiast;

● our expansion into new, unfamiliar markets, businesses, or product lines or categories, as well as delays in opening or acquiring new retail locations;

● unforeseen expenses, difficulties, and delays frequently encountered in connection with expansion through acquisitions;

● our failure to maintain the strength and value of our brands;

2

● our ability to successfully order and manage our inventory to reflect consumer demand in a volatile market and anticipate changing consumer preferences and buying trends;

● fluctuations in our same store revenue and whether such revenue will be a meaningful indicator of future performance;

● the cyclical and seasonal nature of our business;

● our ability to operate and expand our business and to respond to changing business and economic conditions, which depends on the availability of adequate capital;

● the restrictive covenants imposed by our Senior Secured Credit Facilities and Floor Plan Facility;

● our reliance on six fulfillment and distribution centers for our retail, RV furniture distribution, e-commerce and catalog businesses;

● the impact of ongoing class action lawsuits against us and certain of our officers and directors, as well as any potential future class action litigation;

● natural disasters, whether or not caused by climate change, unusual weather conditions, epidemic outbreaks, terrorist acts and political events;

● our dependence on our relationships with third party providers of services, protection plans, products and resources and a disruption of these relationships or of these providers’ operations;

● any delays, new or increased tariffs, increased cost or quality control deficiencies in the importation of our products manufactured abroad;

● whether third party lending institutions and insurance companies will continue to provide financing for RV purchases;

● our ability to retain senior executives and attract and retain other qualified employees;

● risks associated with leasing substantial amounts of space, including our inability to maintain the leases for our retail locations or locate alternative sites for our stores in our target markets and on terms that are acceptable to us;

● our business being subject to numerous federal, state and local regulations;

● changes in government policies and legislation;

● our failure to comply with certain environmental regulations;

● climate change legislation or regulations restricting emission of ‘‘greenhouse gases’’;

● a failure in our e-commerce operations, security breaches and cybersecurity risks;

● our inability to enforce our intellectual property rights and accusations of our infringement on the intellectual property rights of third parties;

● our inability to maintain or upgrade our information technology systems or our inability to convert to alternate systems in an efficient and timely manner;

● disruptions to or breaches of our or our third party providers’ information technology systems, including the February 2022 Cybersecurity Incident;

3

● risk of product liability claims if people or property are harmed by the products we sell and other litigation risks;

● risks related to our pending litigation;

● risks associated with our private brand offerings;

● possibility of future asset impairment charges for goodwill, intangible assets or other long-lived assets;

● potential litigation relating to products we sell or sold, including firearms and ammunitions;

● Marcus Lemonis, through his beneficial ownership of our shares directly or indirectly held by ML Acquisition Company, LLC and ML RV Group, LLC, has substantial control over us including matters requiring approval by our stockholders;

● the exemptions from certain corporate governance requirements that we qualify for, and rely on, due to the fact that we are a ‘‘controlled company’’ within the meaning of the New York Stock Exchange, or NYSE, listing requirements;

● whether we are able to realize any tax benefits that may arise from our organizational structure and any redemptions or exchanges of CWGS Enterprises, LLC common units for cash or stock;

● other risks relating to our organizational structure and to ownership of shares of our Class A common stock; and

● the other factors set forth under ‘‘Risk Factors’’ in Item 1A of Part I of our Annual Report, in Item 1A of Part II of this Form 10-Q, and in our other filings with the SEC.

These risks may cause our actual results, performance or achievements to differ materially and adversely from those expressed or implied by the forward-looking statements.

Any forward-looking statements made herein speak only as of the date of this Form 10-Q, and you should not rely on forward-looking statements as predictions of future events. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that the future effects, results, performance, or achievements reflected in the forward-looking statements will be achieved or occur. We undertake no obligation to update any of these forward-looking statements for any reason after the date of this Form 10-Q or to conform these statements to actual results or revised expectations.

4

Part I – FINANCIAL INFORMATION

Item 1. Financial Statements

Camping World Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidated Balance Sheets

(In Thousands Except Share and Per Share Amounts)

	June 30,		December 31,
	2022		2021
Assets
Current assets:
Cash and cash equivalents	$	133,957	$	267,332
Contracts in transit		150,929		57,741
Accounts receivable, net		125,957		101,644
Inventories		1,995,796		1,792,865
Prepaid expenses and other assets		61,308		64,295
Total current assets		2,467,947		2,283,877
Property and equipment, net		688,297		599,324
Operating lease assets		711,589		750,876
Deferred tax assets, net		182,212		199,321
Intangible assets, net		22,943		30,970
Goodwill		507,284		483,634
Other assets		30,029		24,927
Total assets	$	4,610,301	$	4,372,929
Liabilities and stockholders' equity
Current liabilities:
Accounts payable	$	249,218	$	136,757
Accrued liabilities		238,941		189,595
Deferred revenues		95,730		95,467
Current portion of operating lease liabilities		60,816		62,217
Current portion of finance lease liabilities		10,563		4,964
Current portion of Tax Receivable Agreement liability		11,686		11,322
Current portion of long-term debt		15,826		15,822
Notes payable – floor plan, net		1,000,808		1,011,345
Other current liabilities		86,975		70,834
Total current liabilities		1,770,563		1,598,323
Operating lease liabilities, net of current portion		735,267		774,889
Finance lease liabilities, net of current portion		96,604		74,752
Tax Receivable Agreement liability, net of current portion		159,790		171,073
Revolving line of credit		20,885		20,885
Long-term debt, net of current portion		1,371,444		1,377,751
Deferred revenues		73,076		69,024
Other long-term liabilities		82,741		52,338
Total liabilities		4,310,370		4,139,035
Commitments and contingencies
Stockholders' equity:
Preferred stock, par value $0.01 per share – 20,000,000 shares authorized; none issued and outstanding as of June 30, 2022 and December 31, 2021		—		—
Class A common stock, par value $0.01 per share – 250,000,000 shares authorized; 47,855,259 issued and 41,789,323 outstanding as of June 30, 2022 and 47,805,259 issued and 44,130,956 outstanding as of December 31, 2021		476		475
Class B common stock, par value $0.0001 per share – 75,000,000 shares authorized; 69,066,445 issued as of June 30, 2022 and December 31, 2021; and 41,466,964 outstanding as of June 30, 2022 and December 31, 2021		4		4
Class C common stock, par value $0.0001 per share – one share authorized, issued and outstanding as of June 30, 2022 and December 31, 2021		—		—
Additional paid-in capital		127,508		98,113
Treasury stock, at cost; 5,781,764 and 3,390,131 shares as of June 30, 2022 and December 31, 2021, respectively		(202,561)		(130,006)
Retained earnings		265,974		189,471
Total stockholders' equity attributable to Camping World Holdings, Inc.		191,401		158,057
Non-controlling interests		108,530		75,837
Total stockholders' equity		299,931		233,894
Total liabilities and stockholders' equity	$	4,610,301	$	4,372,929

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

5

Camping World Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Operations

(In Thousands Except Per Share Amounts)

	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2022		2021		2022		2021
Revenue:
Good Sam Services and Plans	$	49,593	$	46,902	$	94,152	$	87,773
RV and Outdoor Retail
New vehicles		1,077,252		1,058,778		1,912,211		1,880,754
Used vehicles		555,958		460,137		958,990		754,394
Products, service and other		278,001		305,554		492,974		556,824
Finance and insurance, net		195,407		177,685		348,785		315,939
Good Sam Club		12,421		12,751		23,916		23,904
Subtotal		2,119,039		2,014,905		3,736,876		3,531,815
Total revenue		2,168,632		2,061,807		3,831,028		3,619,588
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Good Sam Services and Plans		18,958		17,180		35,661		31,604
RV and Outdoor Retail
New vehicles		852,171		758,108		1,496,541		1,401,788
Used vehicles		414,169		334,829		716,994		558,022
Products, service and other		164,222		189,952		300,382		344,098
Good Sam Club		2,319		1,895		4,455		3,739
Subtotal		1,432,881		1,284,784		2,518,372		2,307,647
Total costs applicable to revenue		1,451,839		1,301,964		2,554,033		2,339,251
Operating expenses:
Selling, general, and administrative		441,123		432,249		826,438		769,283
Debt restructure expense		—		9,031		—		9,031
Depreciation and amortization		17,627		13,044		43,162		25,745
Long-lived asset impairment		2,618		536		2,618		1,082
Lease termination		944		—		1,122		1,756
Loss (gain) on sale or disposal of assets		381		10		430		(89)
Total operating expenses		462,693		454,870		873,770		806,808
Income from operations		254,100		304,973		403,225		473,529
Other expense:
Floor plan interest expense		(8,733)		(3,371)		(14,999)		(6,761)
Other interest expense, net		(14,935)		(11,789)		(29,236)		(24,012)
Loss on debt restructure		—		(1,390)		—		(1,390)
Tax Receivable Agreement liability adjustment		—		—		—		(3,520)
Other (expense) income, net		(72)		—		(295)		45
Total other expense		(23,740)		(16,550)		(44,530)		(35,638)
Income before income taxes		230,360		288,423		358,695		437,891
Income tax expense		(32,375)		(42,347)		(53,411)		(44,390)
Net income		197,985		246,076		305,284		393,501
Less: net income attributable to non-controlling interests		(113,674)		(136,888)		(176,243)		(221,991)
Net income attributable to Camping World Holdings, Inc.	$	84,311	$	109,188	$	129,041	$	171,510
Earnings per share of Class A common stock:
Basic	$	2.02	$	2.37	$	3.03	$	3.83
Diluted	$	2.01	$	2.33	$	3.01	$	3.74
Weighted average shares of Class A common stock outstanding:
Basic		41,737		45,983		42,640		44,790
Diluted		42,139		47,550		43,171		90,422

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

6

Camping World Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Stockholders' Equity

(In Thousands)

										Additional							Non-
	Class A Common Stock			Class B Common Stock			Class C Common Stock			Paid-In		Treasury Stock			Retained		Controlling
	Shares	Amounts		Shares	Amounts		Shares	Amounts		Capital		Shares	Amounts		Earnings		Interest		Total
Balance at December 31, 2021	47,521	$	475	41,466	$	4	—	$	—	$	98,113	(3,390)	$	(130,006)	$	189,471	$	75,837	$	233,894
Equity-based compensation	—		—	—		—	—		—		4,572	—		—		—		5,735		10,307
Exercise of stock options	—		—	—		—	—		—		(166)	11		397		—		—		231
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	—		—	—		—	—		—		(111)	—		—		—		111		—
Vesting of restricted stock units	—		—	—		—	—		—		(4,067)	130		4,749		—		(682)		—
Repurchases of Class A common stock for withholding taxes on vested RSUs	—		—	—		—	—		—		243	(41)		(1,481)		—		—		(1,238)
Repurchases of Class A common stock to treasury stock	—		—	—		—	—		—		28,398	(2,593)		(79,757)		—		(37,774)		(89,133)
Redemption of LLC common units for Class A common stock	50		1	—		—	—		—		416	—		—		—		(45)		372
Distributions to holders of LLC common units	—		—	—		—	—		—		—	—		—		—		(24,836)		(24,836)
Dividends(1)	—		—	—		—	—		—		—	—		—		(26,427)		—		(26,427)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability	—		—	—		—	—		—		(299)	—		—		—		—		(299)
Non-controlling interest adjustment	—		—	—		—	—		—		(1,028)	—		—		—		1,028		—
Net income	—		—	—		—	—		—		—	—		—		44,730		62,569		107,299
Balance at March 31, 2022	47,571	$	476	41,466	$	4	—	$	—	$	126,071	(5,883)	$	(206,098)	$	207,774	$	81,943	$	210,170
Equity-based compensation	—		—	—		—	—		—		4,467	—		—		—		4,500		8,967
Exercise of stock options	—		—	—		—	—		—		(25)	2		66		—		—		41
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	—		—	—		—	—		—		(18)	—		—		—		18		—
Vesting of restricted stock units	—		—	—		—	—		—		(3,562)	108		3,798		—		(236)		—
Repurchases of Class A common stock for withholding taxes on vested RSUs	—		—	—		—	—		—		48	(9)		(327)		—		—		(279)
Distributions to holders of LLC common units	—		—	—		—	—		—		—	—		—		—		(90,842)		(90,842)
Dividends(1)	—		—	—		—	—		—		—	—		—		(26,111)		—		(26,111)
Non-controlling interest adjustment	—		—	—		—	—		—		527	—		—		—		(527)		—
Net income	—		—	—		—	—		—		—	—		—		84,311		113,674		197,985
Balance at June 30, 2022	47,571	$	476	41,466	$	4	—	$	—	$	127,508	(5,782)	$	(202,561)	$	265,974	$	108,530	$	299,931

(1)The Company declared dividends per share of Class A common stock of $0.625 for each of the three months ended March 31, 2022 and June 30, 2022, respectively.

7

Camping World Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Stockholders' Equity

(In Thousands)

										Additional							Non-
	Class A Common Stock			Class B Common Stock			Class C Common Stock			Paid-In		Treasury Stock			Retained		Controlling
	Shares	Amounts		Shares	Amounts		Shares	Amounts		Capital		Shares	Amounts		Earnings (Deficit)		Interest		Total
Balance at December 31, 2020	42,799	$	428	45,999	$	5	—		—	$	63,342	(572)		(15,187)	$	(21,814)	$	(36,005)	$	(9,231)
Equity-based compensation	—		—	—		—	—		—		2,988	—		—		—		3,121		6,109
Exercise of stock options	—		—	—		—	—		—		(417)	91		2,407		—		—		1,990
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	—		—	—		—	—		—		(1,012)	—		—		—		1,012		—
Vesting of restricted stock units	—		—	—		—	—		—		(1,220)	49		1,318		—		(98)		—
Repurchases of Class A common stock for withholding taxes on vested RSUs	—		—	—		—	—		—		(25)	(7)		(189)		—		—		(214)
Redemption of LLC common units for Class A common stock	3,029		30	(2,848)		(1)	—		—		22,926	—		—		—		2,336		25,291
Distributions to holders of LLC common units	—		—	—		—	—		—		—	—		—		—		(16,926)		(16,926)
Dividends(2)	—		—	—		—	—		—		—	—		—		(10,353)		—		(10,353)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability	—		—	—		—	—		—		(19,441)	—		—		—		—		(19,441)
Non-controlling interest adjustment	—		—	—		—	—		—		2,068	—		—		—		(2,068)		—
Net income	—		—	—		—	—		—		—	—		—		62,322		85,103		147,425
Balance at March 31, 2021	45,828	$	458	43,151	$	4	—	$	—	$	69,209	(439)	$	(11,651)	$	30,155	$	36,475	$	124,650
Equity-based compensation	—		—	—		—	—		—		3,123	—		—		—		2,924		6,047
Exercise of stock options	—		—	—		—	—		—		(135)	25		674		—		—		539
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	—		—	—		—	—		—		(257)	—		—		—		257		—
Vesting of restricted stock units	—		—	—		—	—		—		(1,645)	64		1,707		—		(62)		—
Repurchases of Class A common stock for withholding taxes on vested RSUs	—		—	—		—	—		—		(31)	(2)		(43)		—		—		(74)
Repurchases of Class A common stock to treasury stock	—		—	—		—	—		—		22,127	(1,150)		(45,470)		—		(22,127)		(45,470)
Redemption of LLC common units for Class A common stock	1,152		12	(1,144)		—	—		—		11,785	—		—		—		(376)		11,421
Distributions to holders of LLC common units	—		—	—		—	—		—		—	—		—		—		(106,921)		(106,921)
Dividends(2)	—		—	—		—	—		—		—	—		—		(11,560)		—		(11,560)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability	—		—	—		—	—		—		(9,233)	—		—		—		—		(9,233)
Non-controlling interest adjustment	—		—	—		—	—		—		(1,434)	—		—		—		1,434		—
Net income	—		—	—		—	—		—		—	—		—		109,188		136,888		246,076
Balance at June 30, 2021	46,980	$	470	42,007	$	4	—	$	—	$	93,509	(1,502)	$	(54,783)	$	127,783	$	48,492	$	215,475

(2) The Company declared dividends per share of Class A common stock of $0.23 and $0.25 for the three months ended March 31, 2021 and June 30, 2021, respectively.

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

8

Camping World Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

(In Thousands)

	Six Months Ended June 30,
	2022		2021
Operating activities
Net income	$	305,284	$	393,501
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		43,162		25,745
Equity-based compensation		20,642		12,156
Loss on lease termination		1,122		1,756
Loss on debt restructure		—		1,390
Long-lived asset impairment		2,618		1,082
Loss (gain) on sale or disposal of assets		430		(89)
Provision for losses on accounts receivable		(37)		606
Non-cash lease expense		30,315		29,974
Accretion of original debt issuance discount		1,041		563
Non-cash interest		986		1,735
Deferred income taxes		6,841		(11,017)
Tax Receivable Agreement liability adjustment		—		3,520
Change in assets and liabilities, net of acquisitions:
Receivables and contracts in transit		(117,531)		(115,302)
Inventories		(192,093)		(34,676)
Prepaid expenses and other assets		2,594		4,816
Accounts payable and other accrued expenses		118,045		161,331
Payment pursuant to Tax Receivable Agreement		(11,322)		(8,089)
Deferred revenue		4,314		14,585
Operating lease liabilities		(32,772)		(32,152)
Other, net		355		8,694
Net cash provided by operating activities		183,994		460,129
Investing activities
Purchases of property and equipment		(69,004)		(47,184)
Proceeds from sale of property and equipment		654		1,788
Purchase of real property		(28,033)		(48,318)
Proceeds from the sale of real property		6,809		1,360
Purchases of businesses, net of cash acquired		(38,188)		(99,016)
Purchase of other investments		(3,000)		(350)
Purchases of intangible assets		(743)		(2,580)
Net cash used in investing activities	$	(131,505)	$	(194,300)

9

Camping World Holdings, Inc. and Subsidiaries

Unaudited Condensed Consolidated Statements of Cash Flows

(In Thousands)

	Six Months Ended June 30,
	2022		2021
Financing activities
Proceeds from long-term debt	$	—	$	115,893
Payments on long-term debt		(7,913)		(171,328)
Net proceeds on notes payable – floor plan, net		40,372		7,414
Proceeds from landlord funded construction on finances leases		6,028		—
Payments on finance leases		(3,042)		(1,629)
Proceeds from sale-leaseback arrangement		27,951		—
Payments on sale-leaseback arrangement		(42)		—
Payment of debt issuance costs		—		(1,746)
Dividends on Class A common stock		(52,538)		(21,913)
Proceeds from exercise of stock options		272		2,517
RSU shares withheld for tax		(1,517)		(285)
Repurchases of Class A common stock to treasury stock		(79,757)		(45,470)
Distributions to holders of LLC common units		(115,678)		(123,847)
Net cash used in financing activities		(185,864)		(240,394)
(Decrease) increase in cash and cash equivalents		(133,375)		25,435
Cash and cash equivalents at beginning of the period		267,332		166,072
Cash and cash equivalents at end of the period	$	133,957	$	191,507

See accompanying Notes to Unaudited Condensed Consolidated Financial Statements

10

Camping World Holdings, Inc. and Subsidiaries

Notes to Unaudited Condensed Consolidated Financial Statements

June 30, 2022

1. Summary of Significant Accounting Policies

Principles of Consolidation and Basis of Presentation

The condensed consolidated financial statements include the accounts of Camping World Holdings, Inc. and its subsidiaries, and are presented in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and pursuant to the rules and regulations of the SEC. Accordingly, these interim financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for fair presentation of the results of operations, financial position and cash flows for the periods presented have been reflected. All intercompany accounts and transactions of the Company and its subsidiaries have been eliminated in consolidation.

The condensed consolidated financial statements as of and for the three and six months ended June 30, 2022 are unaudited. The condensed consolidated balance sheet as of December 31, 2021 has been derived from the audited financial statements at that date but does not include all of the disclosures required by GAAP. These interim condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 filed with the SEC on February 24, 2022. Operating results for interim periods are not necessarily indicative of the results that may be expected for the full year.

CWH was formed on March 8, 2016 as a Delaware corporation for the purpose of facilitating an IPO and other related transactions in order to carry on the business of CWGS, LLC. CWGS, LLC was formed in March 2011 when it received, through contribution from its then parent company, all of the membership interests of Affinity Group Holding, LLC and FreedomRoads Holding Company, LLC (“FreedomRoads”). The IPO and related reorganization transactions that occurred on October 6, 2016 resulted in CWH becoming the sole managing member of CWGS, LLC, with CWH having sole voting power in and control of the management of CWGS, LLC (see Note 14 — Stockholders’ Equity). CWH’s position as sole managing member of CWGS, LLC includes periods where CWH held a minority economic interest in CWGS, LLC. As of June 30, 2022 and December 31, 2021, CWH owned 49.8% and 51.2%, respectively, of CWGS, LLC. Accordingly, the Company consolidates the financial results of CWGS, LLC and reports a non-controlling interest in its condensed consolidated financial statements.

The Company does not have any components of other comprehensive income recorded within its condensed consolidated financial statements, and, therefore, does not separately present a statement of comprehensive income in its condensed consolidated financial statements.

COVID-19

Within a few months of the initial significant outbreaks of COVID-19 in the U.S., the Company experienced elevated demand for recreational vehicles (“RV”) and many of its related products and services. The Company believes that consumers view RVs as a safer alternative to many other travel and recreational activities, in addition to an opportunity to enjoy the outdoors after many consumers spent much of their time at home during portions of the pandemic. The Company believes this led to an introduction of many new customers to the RV lifestyle and a greater appreciation of outdoor activities. For much of the COVID-19 pandemic, demand and interest in new and used vehicles outpaced vehicle supply. Beginning in September 2021, the Company was able to procure more new vehicles from its suppliers than were sold and new towables inventory levels, in particular, normalized in early 2022.

During the height of the pandemic, and related government orders directing non-essential business closures or reductions, the majority of the Company’s retail locations continued to operate as essential businesses. Historically, most of the Company’s consumer shows and events take place during the first quarter.

11

As a consequence of COVID-19, the Company held one in-person consumer show in 2021, compared to 37 in-person consumer shows held prior to the pandemic in 2019, and plans to hold fewer than five in-person consumer shows in 2022. The Company has implemented preparedness plans consistent with government directives to keep its employees and customers safe. As case counts have risen and receded over the course of the pandemic, the Company has adjusted remote work and office schedules accordingly.

Cybersecurity Incident

The Company relies on the integrity, security and successful functioning of its information technology systems and network infrastructure (collectively, “IT Systems”) across its operations. In February 2022, the Company announced that it had experienced a cybersecurity incident that resulted in the encryption of certain IT Systems and theft of certain data and information (the “Cybersecurity Incident”). The Cybersecurity Incident resulted in the Company’s temporary inability to access certain of its IT Systems, caused by the disabling of some of its IT Systems by the threat actor and the Company temporarily taking certain other IT Systems offline as a precautionary measure. The Company engaged leading outside forensics and cybersecurity experts, launched containment and remediation efforts and a forensic investigation. The forensic investigation is now complete and the Company has restored and is taking measures to enhance its IT Systems. The extent of the Company’s notification obligations is not yet known, but through its investigation, the Company has identified that personal information of some individuals was acquired without authorization. The Company is continuing to coordinate with law enforcement and will notify individuals whose information was acquired in consultation with law enforcement and in accordance with relevant law.

The Company has incurred costs related to investigation, containment, and remediation and expects to continue to incur incremental costs for the investigation and remediation of the Cybersecurity Incident, including legal and other professional fees, and investments to enhance the security of its IT Systems. Other actual and potential consequences include, but are not limited to, negative publicity, reputational damage, lost trust with customers, regulatory enforcement action, and litigation that could result in financial judgments or the payment of settlement amounts and disputes with insurance carriers concerning coverage. The Company does not expect that the Cybersecurity Incident will cause future disruptions to its business and, based on the information currently known, the Company does not believe that the Cybersecurity Incident will have a material impact on its business, results of operations or financial condition. The Company, however, has not yet been able to estimate all incremental costs resulting from the Cybersecurity Incident, which may exceed insurance policy limits, and therefore no assurances can be given as the Company continues to assess the full impact from the Cybersecurity Incident.

Description of the Business

Camping World Holdings, Inc., together with its subsidiaries, is America’s largest retailer of RVs and related products and services. As noted above, CWGS, LLC is a holding company and operates through its subsidiaries. The Company has the following two reportable segments: (i) Good Sam Services and Plans and (ii) RV and Outdoor Retail. See Note 18 – Segments Information to the condensed consolidated financial statements for further information about the Company’s segments. Within the Good Sam Services and Plans segment, the Company primarily derives revenue from the sale of the following offerings: emergency roadside assistance plans; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; vehicle financing and refinancing assistance; consumer shows and events; and consumer publications and directories. Within the RV and Outdoor Retail segment, the Company primarily derives revenue from the sale of new and used RVs; commissions on the finance and insurance contracts related to the sale of RVs; the sale of RV service and collision work; the sale of RV parts, accessories, and supplies; the sale of outdoor products, equipment, gear and supplies; business to business distribution of RV furniture; and the sale of Good Sam Club memberships and co-branded credit cards. The Company operates a national network of RV dealerships and service centers as well as a comprehensive e-commerce platform primarily under the Camping World brand, and markets its products and services primarily to RV and outdoor enthusiasts.

In 2019, the Company made a strategic decision to refocus its business around its core RV competencies, and on September 3, 2019, the board of directors approved a strategic plan to shift the business away from locations that did not have the ability or where it was not feasible to sell and/or service RVs (the “2019 Strategic Shift”) (see Note 4 – Restructuring and Long-lived Asset Impairment).

12

A summary of the retail store openings, closings, divestitures, conversions and number of locations from June 30, 2021 to June 30, 2022, are in the table below:

	RV		RV Service &		Other
	Dealerships		Retail Centers		Retail Stores		Total
Number of store locations as of June 30, 2021		176		10		1		187
Opened		6		—		—		6
Re-opened		1		—		—		1
Converted (1)		(1)		—		1		—
Temporarily closed		—		(1)		—		(1)
Closed (1)		(1)		(1)		(1)		(3)
Number of store locations as of June 30, 2022		181		8		1		190

(1) One RV dealership was converted to a retail clearance center, which was subsequently closed.

Reclassifications of Prior Period Amounts

Certain prior-period amounts have been reclassified to conform to the current period presentation. Specifically, for the three and six months ended June 30, 2021, the equity-based compensation and non-controlling interest adjustment line items in the accompanying condensed consolidated statements of stockholders' equity have been reclassified to present the equity-based compensation allocated to the non-controlling interest in the non-controlling interest column with an offsetting reclassification to the non-controlling interest adjustment line item.

Use of Estimates

The preparation of these condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from those estimates. In preparing these financial statements, management has made its best estimates and judgments of certain amounts included in the financial statements, giving due consideration to materiality. The Company bases its estimates and judgments on historical experience and other assumptions that management believes are reasonable. However, application of these accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties, including those uncertainties arising from COVID-19, and, as a result, actual results could differ materially from these estimates. The Company periodically evaluates estimates and assumptions used in the preparation of the financial statements and makes changes on a prospective basis when adjustments are necessary. Significant estimates made in the accompanying condensed consolidated financial statements include certain assumptions related to accounts receivable, inventory, goodwill, intangible assets, long lived assets, long-lived asset impairments, program cancellation reserves, chargebacks, accruals related to estimated tax liabilities, product return reserves, and other liabilities.

Recently Adopted Accounting Pronouncements

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). This standard requires contract assets and contract liabilities, such as certain receivables and deferred revenue, acquired in a business combination to be recognized and measured by the acquirer on the acquisition date in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers. Generally, this new guidance will result in the acquirer recognizing contract assets and contract liabilities at the same amounts recorded by the acquiree instead of recording those balances at fair value. This standard should be applied prospectively to acquisitions occurring after the effective date. The standard will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022, with early adoption permitted. The Company early adopted ASU 2021-08 as of January 1, 2022 and the adoption did not materially impact its consolidated financial statements.

13

Recently Issued Accounting Pronouncements

In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (“ASU 2022-03”). This standard clarifies the guidance in ASC 820 on the fair value measurement of an equity security that is subject to a contractual sale restriction that prohibits the sale of an equity security, and requires specific disclosures related to such an equity security. The standard should be applied prospectively. The standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023, with early adoption permitted. The Company does not expect that the adoption of the provisions of this ASU will have a material impact on its consolidated financial statements.

2. Revenue

Contract Assets

As of June 30, 2022 and December 31, 2021, a contract asset of $18.3 million and $16.2 million, respectively, relating to RV service revenues was included in accounts receivable in the accompanying condensed consolidated balance sheets.

Deferred Revenues

As of June 30, 2022, the Company has unsatisfied performance obligations primarily relating to plans for its roadside assistance, Good Sam Club memberships, Coast to Coast memberships, the annual campground guide, and magazine publication revenue streams. The total unsatisfied performance obligations for these revenue streams at June 30, 2022 and the periods during which the Company expects to recognize the amounts as revenue are presented as follows (in thousands):

	As of
	June 30, 2022
2022	$	59,512
2023		55,794
2024		25,988
2025		13,334
2026		7,594
Thereafter		6,584
Total	$	168,806

3. Inventories and Floor Plan Payables

Inventories consisted of the following (in thousands):

	June 30,		December 31,
	2022		2021
Good Sam services and plans	$	343	$	—
New RVs		1,329,604		1,108,836
Used RVs		358,060		406,398
Products, parts, accessories and other		307,789		277,631
	$	1,995,796	$	1,792,865

Substantially all of the Company’s new RV inventory and certain of its used RV inventory, included in the RV and Outdoor Retail segment, is financed by a floor plan credit agreement with a syndication of banks. As of June 30, 2022, no used RV inventory was financed by the floor plan credit agreement. The borrowings under the floor plan credit agreement are collateralized by substantially all of the assets of FreedomRoads, LLC (“FR”), a wholly-owned subsidiary of FreedomRoads, which operates the RV dealerships. The floor plan borrowings are tied to specific vehicles and principal is due upon the sale of the related vehicle or upon reaching certain aging criteria.

14

As of June 30, 2022 and December 31, 2021, FR maintained floor plan financing through the Eighth Amended and Restated Credit Agreement (“Floor Plan Facility”). The Floor Plan Facility at June 30, 2022 allowed FR to borrow (a) up to $1.70 billion under a floor plan facility, (b) up to $30.0 million under a letter of credit facility and (c) up to a maximum amount outstanding of $70.0 million under the revolving line of credit. The Floor Plan Facility also includes an accordion feature allowing FR, at its option, to increase the aggregate amount of the floor plan notes payable in $50 million increments up to a maximum amount of $200 million. The lenders under the Floor Plan Facility are not under any obligation to provide commitments in respect of any such increase. The maturity date of the Floor Plan Facility is September 30, 2026.

As of June 30, 2022 and December 31, 2021, the applicable interest rate for the floor plan notes payable under the Floor Plan Facility was 2.93% and 1.96%, respectively. Under the Floor Plan Facility, at the Company’s option, the floor plan notes payable, and borrowings for letters of credit, in each case, bear interest at a rate per annum equal to the floating Bloomberg Short-Term Bank Yield Index rate (“BSBY”) plus the applicable rate of 1.90% to 2.50% determined based on FR’s consolidated current ratio, or, the base rate (as described below) plus the applicable rate of 0.40% to 1.00% determined based on FR’s consolidated current ratio.

As of June 30, 2022 and December 31, 2021 the applicable interest rate for revolving line of credit borrowings under the Floor Plan Facility was 3.13% and 2.31%, respectively. Under the Floor Plan Facility, revolving line of credit borrowings bear interest at a rate per annum equal to, at the Company’s option, either: (a) a floating BSBY rate, plus 2.25%, in the case of floating BSBY rate loans, or (b) a base rate determined by reference to the greatest of: (i) the federal funds rate plus 0.50%, (ii) the prime rate published by Bank of America, N.A. and (iii) the floating BSBY rate plus 1.75%, plus 0.75%, in the case of base rate loans. Additionally, under the Floor Plan Facility, the revolving line of credit borrowings are limited by a borrowing base calculation, which did not limit the borrowing capacity at June 30, 2022 and December 31, 2021.

The Floor Plan Facility includes a flooring line aggregate interest reduction (“FLAIR”) offset account that allows the Company to transfer cash as an offset to the payables under the Floor Plan Facility. These transfers reduce the amount of liability outstanding under the floor plan borrowings that would otherwise accrue interest, while retaining the ability to withdraw amounts from the FLAIR offset account subject to the financial covenants under the Floor Plan Facility. As a result of using the FLAIR offset account, the Company experiences a reduction in floor plan interest expense in its consolidated statements of operations. As of June 30, 2022 and December 31, 2021, FR had $277.9 million and $92.1 million, respectively, in the FLAIR offset account. The maximum FLAIR percentage of outstanding floor plan borrowings is 35% under the Floor Plan Facility.

Management has determined that the credit agreements governing the Floor Plan Facility include subjective acceleration clauses, which could impact debt classification. Management has determined that no events have occurred at June 30, 2022 that would trigger a subjective acceleration clause. Additionally, the credit agreements governing the Floor Plan Facility contain certain financial covenants. FR was in compliance with all debt covenants at June 30, 2022 and December 31, 2021.

The following table details the outstanding amounts and available borrowings under the Floor Plan Facility as of June 30, 2022 and December 31, 2021 (in thousands):

	June 30,		December 31,
	2022		2021
Floor Plan Facility
Notes payable - floor plan:
Total commitment	$	1,700,000	$	1,700,000
Less: borrowings, net		(1,000,808)		(1,011,345)
Less: flooring line aggregate interest reduction account		(277,867)		(92,108)
Additional borrowing capacity		421,325		596,547
Less: accounts payable for sold inventory		(78,945)		(28,036)
Less: purchase commitments		(31,491)		(34,612)
Unencumbered borrowing capacity	$	310,889	$	533,899

15

	June 30,		December 31,
	2022		2021
Revolving line of credit:	$	70,000	$	70,000
Less: borrowings		(20,885)		(20,885)
Additional borrowing capacity	$	49,115	$	49,115
Letters of credit:
Total commitment	$	30,000	$	30,000
Less: outstanding letters of credit		(11,500)		(11,500)
Additional letters of credit capacity	$	18,500	$	18,500

4. Restructuring and Long-Lived Asset Impairment

Restructuring

On September 3, 2019, the board of directors of CWH approved a plan to strategically shift its business away from locations where the Company does not have the ability or where it is not feasible to sell and/or service RVs at a sufficient capacity (the “Outdoor Lifestyle Locations”). Of the Outdoor Lifestyle Locations in the RV and Outdoor Retail segment operating at September 3, 2019, the Company has closed or divested 39 Outdoor Lifestyle Locations, two distribution centers, and 20 specialty retail locations relating to the 2019 Strategic Shift. As of December 31, 2020, the Company had completed the store closures and divestitures relating to the 2019 Strategic Shift. As part of the 2019 Strategic Shift, the Company evaluated the impact on its supporting infrastructure and operations, which included rationalizing inventory levels and composition, closing certain distribution centers, and realigning other resources. The Company had a reduction of headcount and labor costs for those locations that were closed or divested, and the Company incurred material charges associated with the activities contemplated under the 2019 Strategic Shift.

During the year ended December 31, 2021, the Company completed its analysis of its retail product offerings that are not RV related. The information available at the inception of the 2019 Strategic Shift relating to these product categories was incomplete based on the relative immaturity of the locations offering these products and was further delayed by the impact of COVID-19 on consumer buying behavior (see Note 1 — Summary of Significant Accounting Policies — COVID-19).

As of December 31, 2021, the Company had effectively finalized its 2019 Strategic Shift as it relates to closing locations, one-time termination benefits, and incremental reserve charges. The remaining potential ongoing charges under the 2019 Strategic Shift relate to lease termination costs and other associated costs relating to the leases of previously closed locations under the 2019 Strategic Shift. The process of identifying subtenants and negotiating lease terminations has been delayed in part due to the COVID-19 pandemic and is expected to continue. The timing of these negotiations will vary as both subleases and terminations are contingent on landlord approvals.

The Company currently estimates the total restructuring costs associated with the 2019 Strategic Shift to be in the range of $113.6 million to $132.6 million. The breakdown of the estimated restructuring costs are as follows:

● one-time employee termination benefits relating to retail store or distribution center closures/divestitures of $1.2 million, all of which were incurred through December 31, 2020;

● lease termination costs of $19.0 million to $34.0 million, of which $15.4 million has been incurred through June 30, 2022;

● incremental inventory reserve charges of $57.4 million, all of which were incurred through December 31, 2021; and

16

● other associated costs of $36.0 million to $40.0 million, of which $35.7 million has been incurred through June 30, 2022.

Through June 30, 2022, the Company has incurred $35.7 million of such other associated costs primarily representing labor, lease, and other operating expenses incurred during the post-close wind-down period for the locations related to the 2019 Strategic Shift. The additional amount of $0.3 million to $4.3 million represents similar costs that may be incurred through the year ending December 31, 2022 for locations that continue in a wind-down period, primarily comprised of lease costs accounted for under ASC 842, Leases, prior to lease termination. The Company intends to negotiate terminations of these leases where prudent and pursue sublease arrangements for the remaining leases. Lease costs may continue to be incurred after December 31, 2022 on these leases if the Company is unable to terminate the leases under acceptable terms or offset the lease costs through sublease arrangements. The foregoing lease termination cost estimate represents the expected cash payments to terminate certain leases but does not include the gain or loss from derecognition of the related operating lease assets and liabilities, which is dependent on the particular leases that will be terminated.

The following table details the costs incurred during the three and six months ended June 30, 2022 and 2021 associated with the 2019 Strategic Shift (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Restructuring costs:
Lease termination costs(1)	$	944	$	—	$	1,122	$	1,431
Other associated costs(2)		1,854		3,010		3,877		6,077
Total restructuring costs	$	2,798	$	3,010	$	4,999	$	7,508

(1) These costs were included in lease termination charges in the condensed consolidated statements of operations. This reflects termination fees paid, net of any gain from derecognition of the related operating lease assets and liabilities.

(2) Other associated costs primarily represent labor, lease, and other operating expenses incurred during the post-close wind-down period for the locations related to the 2019 Strategic Shift. For the three and six months ended June 30, 2022 and June 30, 2021, costs of approximately $1.9 million and $3.9 million, and $3.0 million and $6.1 million, respectively, were included in selling, general, and administrative expenses in the condensed consolidated statements of operations.

The following table details changes in the restructuring accrual associated with the 2019 Strategic Shift (in thousands):

	One-time		Lease		Other
	Termination		Termination		Associated
	Benefits		Costs (1)		Costs		Total
Balance at June 30, 2019	$	—	$	—	$	—	$	—
Charged to expense		1,008		1,350		4,321		6,679
Paid or otherwise settled		(286)		(1,350)		(4,036)		(5,672)
Balance at December 31, 2019		722		—		285		1,007
Charged to expense		231		10,532		16,835		27,598
Paid or otherwise settled		(953)		(10,532)		(16,346)		(27,831)
Balance at December 31, 2020		—		—		774		774
Charged to expense		—		1,650		10,684		12,334
Paid or otherwise settled		—		(1,650)		(10,532)		(12,182)
Balance as of December 31, 2021		—		—		926		926
Charged to expense		—		2,023		3,877		5,900
Paid or otherwise settled		—		(2,023)		(4,060)		(6,083)
Balance at June 30, 2022	$	—	$	—	$	743	$	743

(1) Lease termination costs exclude the $1.3 million, $6.1 million, $0.2 million and $0.9 million of gains from the derecognition of the operating lease assets and liabilities relating to the terminated leases as part of the 2019 Strategic Shift for the six months ended December 31, 2019, for the years ended December 31, 2020 and 2021, and for the six months ended June 30, 2022, respectively.

The Company evaluated the requirements of ASC No. 205-20, Presentation of Financial Statements – Discontinued Operations relative to the 2019 Strategic Shift and determined that discontinued operations treatment is not applicable. Accordingly, the results of operations of the locations impacted by the 2019

17

Strategic Shift are reported as part of continuing operations in the accompanying condensed consolidated financial statements.

Long-Lived Asset Impairment

During the three and six months ended June 30, 2022, the Company had indicators of impairment of the long-lived assets for certain locations based on the Company’s review of location performance in the normal course of business. During the three and six months ended June 30, 2021, the Company had indicators of impairment of the long-lived assets for certain of its closed locations relating to the 2019 Strategic Shift. As a result of updating certain assumptions in the long-lived asset impairment analysis for these locations, the Company determined that the fair value of certain long-lived assets were below their carrying value and were impaired. The long-lived asset impairment charge was calculated as the amount that the carrying value of these locations exceeded the estimated fair value, except that individual assets cannot be impaired below their individual fair values when that fair value can be determined without undue cost and effort.

The following table details long-lived asset impairment charges by type of long-lived asset (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Long-lived asset impairment charges:
Leasehold improvements	$	2,557	$	—	$	2,557	$	—
Furniture and equipment		61		—		61		—
Operating lease right-of-use assets		—		536		—		1,082
Total long-lived asset impairment charges		2,618		536		2,618		1,082
Less: portion unrelated to 2019 Strategic Shift		(2,618)		—		(2,618)		—
2019 Strategic Shift long-lived asset impairment charges	$	—	$	536	$	—	$	1,082

5. Goodwill and Intangible Assets

Goodwill

The following is a summary of changes in the Company’s goodwill by segment for the six months ended June 30, 2022 (in thousands):

	Good Sam
	Services and		RV and
	Plans		Outdoor Retail		Consolidated
Balance as of December 31, 2021 (excluding impairment charges)	$	70,713	$	654,758	$	725,471
Accumulated impairment charges		(46,884)		(194,953)		(241,837)
Balance as of December 31, 2021		23,829		459,805		483,634
Acquisitions		405		23,245		23,650
Balance as of June 30, 2022	$	24,234	$	483,050	$	507,284

For the six months ended June 30, 2022 and 2021, the Company determined that there were no triggering events for an interim goodwill impairment test of its reporting units.

18

Intangible Assets

Finite-lived intangible assets and related accumulated amortization consisted of the following at June 30, 2022 and December 31, 2021 (in thousands):

	June 30, 2022
	Cost or		Accumulated
	Fair Value		Amortization		Net
Good Sam Services and Plans:
Membership, customer lists and other	$	9,640		(8,817)	$	823
Trademarks and trade names		2,132		(24)		2,108
Websites		3,050		(441)		2,609
RV and Outdoor Retail:
Customer lists and domain names		5,626		(2,590)		3,036
Supplier lists		1,696		(594)		1,102
Trademarks and trade names		29,564		(19,013)		10,551
Websites		7,378		(4,664)		2,714
	$	59,086	$	(36,143)	$	22,943
	December 31, 2021
	Cost or		Accumulated
	Fair Value		Amortization		Net
Good Sam Services and Plans:
Membership, customer lists and other	$	9,140	$	(8,748)	$	392
Websites		2,500		(253)		2,247
RV and Outdoor Retail:
Customer lists and domain names		5,626		(2,298)		3,328
Supplier lists		1,696		(424)		1,272
Trademarks and trade names		29,564		(9,465)		20,099
Websites		7,185		(3,553)		3,632
	$	55,711	$	(24,741)	$	30,970

During the six months ended June 30, 2022, the Company recorded $8.8 million of incremental accelerated amortization from the adjustment of the useful lives of certain trademark and trade name intangible assets relating to brands not traditionally associated with RVs that the Company is phasing out. These trademark and trade name intangible assets were fully amortized as of March 31, 2022.

6. Long-Term Debt

Outstanding long-term debt consisted of the following (in thousands):

	June 30,		December 31,
	2022		2021
Term Loan Facility (1)	$	1,361,853	$	1,367,277
Real Estate Facilities (2)		22,076		22,896
Other Long-Term Debt		3,341		3,400
Subtotal		1,387,270		1,393,573
Less: current portion		(15,826)		(15,822)
Total	$	1,371,444	$	1,377,751

(1) Net of $16.0 million and $16.8 million of original issue discount at June 30, 2022 and December 31, 2021, respectively, and $6.4 million and $6.9 million of finance costs at June 30, 2022 and December 31, 2021, respectively.

(2) Net of $0.2 million of finance costs at each of June 30, 2022 and December 31, 2021.

Senior Secured Credit Facilities

As of June 30, 2022 and December 31, 2021, CWGS Group, LLC (the “Borrower”), a wholly-owned subsidiary of CWGS, LLC, was party to a credit agreement (the “Credit Agreement”) for a senior secured credit

19

facility (the “Senior Secured Credit Facilities”). The Senior Secured Credit Facilities consist of a $1.4 billion term loan facility (the “Term Loan Facility”) and a $65.0 million revolving credit facility (the “Revolving Credit Facility”).

The funds available under the Revolving Credit Facility may be utilized for borrowings or letters of credit; however, a maximum of $25.0 million may be allocated to such letters of credit. The Revolving Credit Facility matures in June 2026 and the Term Loan Facility matures in June 2028. The Term Loan Facility requires mandatory principal payments in equal quarterly installments of $3.5 million. Additionally, the Company is required to prepay the term loan borrowings in an aggregate amount up to 50% of excess cash flow, as defined in the Credit Agreement, for such fiscal year depending on the Total Leverage Ratio (as defined by the Credit Agreement) beginning with the year ended December 31, 2022. The Company does not expect that an additional excess cash flow payment will be required relating to 2022.

Under the Senior Secured Credit Facilities, the Company has the ability to increase the amount of term loans or revolving loans in an aggregate amount not to exceed the greater of (a) a “fixed” amount set at $725.0 million and (b) 100% of consolidated EBITDA for the most recent four consecutive fiscal quarters on a pro forma basis (as defined in the Credit Agreement). The lenders under the Senior Secured Credit Facilities are not under any obligation to provide commitments in respect of any such increase.

As of June 30, 2022 and December 31, 2021, the average interest rate on the Term Loan Facility was 3.82% and 3.25%, respectively. The following table details the outstanding amounts and available borrowings under the Senior Secured Credit Facilities as of (in thousands):

	June 30,		December 31,
	2022		2021
Senior Secured Credit Facilities:
Term Loan Facility:
Principal amount of borrowings	$	1,400,000	$	1,400,000
Less: cumulative principal payments		(16,011)		(9,004)
Less: unamortized original issue discount		(15,786)		(16,826)
Less: unamortized finance costs		(6,350)		(6,893)
		1,361,853		1,367,277
Less: current portion		(14,015)		(14,015)
Long-term debt, net of current portion	$	1,347,838	$	1,353,262
Revolving Credit Facility:
Total commitment	$	65,000	$	65,000
Less: outstanding letters of credit		(4,930)		(4,930)
Additional borrowing capacity	$	60,070	$	60,070

The Senior Secured Credit Facilities are fully and unconditionally guaranteed, jointly and severally, on a senior secured basis by each of the Company’s existing and future domestic restricted subsidiaries with the exception of FreedomRoads Intermediate Holdco, LLC, the direct parent of FR, and FR, and its subsidiaries. The Credit Agreement contains certain restrictive covenants pertaining to, but not limited to, mergers, changes in the nature of the business, acquisitions, additional indebtedness, sales of assets, investments, and the payment of dividends subject to certain limitations and minimum operating covenants. Additionally, management has determined that the Senior Secured Credit Facilities include subjective acceleration clauses, which could impact debt classification. Management has determined that no events have occurred at June 30, 2022 that would trigger a subjective acceleration clause.

The Credit Agreement requires the Borrower and its subsidiaries to comply on a quarterly basis with a maximum Total Net Leverage Ratio (as defined in the Credit Agreement), which covenant is in effect only if, as of the end of each calendar quarter, the aggregate amount of borrowings under the revolving credit facility (including swingline loans), letters of credit and unreimbursed letter of credit disbursements outstanding at such time is greater than 35% of the total commitment on the Revolving Credit Facility (excluding (i) up to $15.0 million attributable to any outstanding undrawn letters of credit and (ii) any cash collateralized or backstopped letters of credit), as defined in the Credit Agreement. As of June 30, 2022, the Company was not subject to this covenant as borrowings under the Revolving Credit Facility did not exceed the 35% threshold. The Company was in compliance with all applicable debt covenants at June 30, 2022 and December 31, 2021.

20

Real Estate Facilities

In November 2018, September 2021 and December 2021, Camping World Property, Inc. (the ‘‘Real Estate Borrower’’), an indirect wholly-owned subsidiary of CWGS, LLC, and CIBC Bank USA (“Lender”), entered into loan and security agreements for real estate credit facilities (as amended from time to time, the “First Real Estate Facility”, the “Second Real Estate Facility”, and the “Third Real Estate Facility”, respectively, and collectively the “Real Estate Facilities”) with aggregate maximum principal capacities of $21.5 million, $9.0 million, and $10.1 million for the First Real Estate Facility, Second Real Estate Facility, and Third Real Estate Facility, respectively.

Borrowings under the Real Estate Facilities are guaranteed by CWGS Group, LLC, a wholly-owned subsidiary of CWGS, LLC. The Real Estate Facilities may be used to finance the acquisition of real estate assets. The Real Estate Facilities are secured by a first priority security interest on the real estate assets acquired with the proceeds of the Real Estate Facilities (“Real Estate Facility Properties”). The First Real Estate Facility, Second Real Estate Facility, and Third Real Estate Facility mature in October 2023, September 2026, and December 2026, respectively.

As of June 30, 2022, the First Real Estate Facility, Second Real Estate Facility, and the Third Real Estate Facility had outstanding principal balances of $4.1 million and $8.2 million, and $9.8 million, respectively, net of unamortized finance costs, and a weighted average interest rate of 3.35%. As of June 30, 2022, the Company had no available capacity under the Real Estate Facilities, since repaid amounts cannot be reborrowed under the Real Estate Facilities.

Management has determined that the credit agreements governing the Real Estate Facilities include subjective acceleration clauses, which could impact debt classification. Management has determined that no events have occurred at June 30, 2022 that would trigger a subjective acceleration clause. Additionally, the Real Estate Facilities are subject to certain cross default provisions, a debt service coverage ratio, and other customary covenants. The Company was in compliance with all debt covenants at June 30, 2022 and December 31, 2021.

Other Long-Term Debt

In December 2021, FRHP Lincolnshire, LLC, an indirect wholly-owned subsidiary of CWGS, LLC, assumed a mortgage as part of a real estate acquisition. This mortgage is secured by the acquired property and is guaranteed by CWGS Group, LC, a wholly-owned subsidiary of CWGS, LLC. As of June 30, 2022, the outstanding principal balance of the mortgage was $3.3 million with an interest rate of 3.50%. The mortgage matures in December 2026.

7. Lease Obligations

The following presents certain information related to the costs for leases where the Company is the lessee (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Operating lease cost	$	28,081	$	28,974	$	56,577	$	58,133
Finance lease cost:
Amortization of finance lease assets		2,974		1,013		5,665		1,941
Interest on finance lease liabilities		1,152		572		2,139		1,063
Short-term lease cost		555		474		1,018		959
Variable lease cost		5,602		5,859		11,796		11,833
Sublease income		(306)		(468)		(699)		(934)
Net lease costs	$	38,058	$	36,424	$	76,496	$	72,995

21

As of June 30, 2022 and December 31, 2021, finance lease assets of $94.1 million and $75.7 million, respectively, were included in property and equipment, net in the accompanying condensed consolidated balance sheets.

The following presents supplemental cash flow information related to leases (in thousands):

	Six Months Ended June 30,
	2022		2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases	$	57,181	$	58,614
Operating cash flows for finance leases		2,072		1,027
Financing cash flows for finance leases		3,042		1,642
Lease assets obtained in exchange for lease liabilities:
New, remeasured and terminated operating leases		(8,967)		57,464
New, remeasured and terminated finance leases		24,224		10,102

Sale-Leaseback Arrangement Recorded as Financing Transaction

On February 8, 2022, FRHP Lincolnshire, LLC sold three properties for a total sale price of $28.0 million. Concurrent with the sale of these properties, the Company entered into three separate twenty-year lease agreements, whereby the Company will lease back the properties from the acquiring company. Under each lease agreement, FR has four consecutive options to extend the lease term for additional periods of five years for each option. This transaction is accounted for as a financing transaction. The Company recorded a liability for the amount received, will continue to depreciate the non-land portion of the assets, and has imputed an interest rate so that the net carrying amount of the financial liability and remaining non-land assets will be zero at the end of the initial lease terms. The financial liability is included in other long-term liabilities in the condensed consolidated balance sheet as of June 30, 2022.

8. Fair Value Measurements

Accounting guidance for fair value measurements establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

There have been no transfers of assets or liabilities between the fair value measurement levels and there were no material re-measurements to fair value during 2022 and 2021 of assets and liabilities that are not measured at fair value on a recurring basis.

The following table presents the reported carrying value and fair value information for the Company’s debt instruments. The fair values shown below for the Term Loan Facility, as applicable, are based on quoted prices in the inactive market for identical assets (Level 2), and the fair values shown below for the Floor Plan Facility, the Revolving Line of Credit, and the Real Estate Facilities are estimated by discounting the future contractual cash flows at the current market interest rate that is available based on similar financial instruments.

	Fair Value	June 30, 2022				December 31, 2021
($ in thousands)	Measurement	Carrying Value		Fair Value		Carrying Value		Fair Value
Term Loan Facility	Level 2	$	1,361,853	$	1,397,829	$	1,367,277	$	1,382,372
Floor Plan Facility Revolving Line of Credit	Level 2		20,885		17,535		20,885		20,885
Real Estate Facilities	Level 2		22,076		19,812		22,896		22,981
Other Long-Term Debt	Level 2		3,341		3,055		3,400		3,400

22

9. Commitments and Contingencies

Litigation

On October 19, 2018, a purported stockholder of the Company filed a putative class action lawsuit, captioned Ronge v. Camping World Holdings, Inc. et al., in the United States District Court for the Northern District of Illinois against us, certain of the Company’s officers and directors, and Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C (the “Ronge Complaint”). On August 5, 2020, the Court granted final approval of the class action settlement and the case was dismissed with prejudice.  The deadline to object to or appeal the settlement has passed. The Court entered the Order Authorizing Distribution of Net Settlement Fund to Authorized Claimants and Related Relief (“Distribution Order”) on April 12, 2022.

On March 5, 2019, a shareholder derivative suit styled Hunnewell v. Camping World Holdings, Inc., et al., was filed in the Court of Chancery of the State of Delaware, alleging breaches of fiduciary duty for alleged failure to implement effective disclosure controls and internal controls over financial reporting and to properly oversee certain acquisitions and for alleged insider trading (the “Hunnewell Complaint”).

On April 17, 2019, a shareholder derivative suit styled Lincolnshire Police Pension Fund v. Camping World Holdings, Inc., et al., was filed in the Court of Chancery of the State of Delaware, alleging breaches of fiduciary duty for alleged failure to implement effective disclosure controls and internal controls over financial reporting and to properly oversee certain acquisitions and for alleged insider trading and unjust enrichment for compensation received during that time (the “LPPF Complaint”). The LPPF Complaint names the Company as nominal defendant, and names certain of the Company’s officers and directors, among others, as defendants and seeks compensatory damages, extraordinary equitable and/or injunctive relief, restitution and disgorgement, attorneys’ fees and costs, and any other and further relief the court deems just and proper. On May 30, 2019, the Court granted the parties’ joint motion to consolidate the Hunnewell and LPPF Complaints (as well as any future filed actions relating to the subject matter). On January 31, 2022, the Court granted in full Defendants’ motion to dismiss the Plaintiffs’ Amended Complaint with prejudice. On February 14, 2022, Plaintiff filed a notice of appeal, appealing the Court’s order dismissing the Amended Complaint. Plaintiffs’ appeal has been fully briefed and oral argument is scheduled for September 21, 2022.

On August 6, 2019, two shareholder derivative suits, styled Janssen v. Camping World Holdings, Inc., et al., and Sandler v. Camping World Holdings, Inc. et al., were filed in the U.S. District Court for the District of Delaware. Both actions name the Company as a nominal defendant, and name certain of the Company’s officers and directors, Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C. as defendants, and allege: (i) violations of Section 14(a) of the Securities Exchange Act for issuing proxy statements that allegedly omitted material information and allegedly included materially false and misleading financial statements; (ii) violations of Section 10(b) and 20(a) of the Securities Exchange Act of 1934, seeking contribution for causing the Company to issue allegedly false and misleading statements and/or allegedly omit material information in public statements and/or the Company’s filings concerning the Company’s financial performance, the effectiveness of internal controls to ensure accurate financial reporting, and the success and profitability of the integration and rollout of Gander Outdoors (now Gander RV) stores; (iii) breaches of fiduciary duty, unjust enrichment, abuse of control, and gross mismanagement for allegedly causing or allowing the Company to disseminate to Camping World shareholders materially misleading and inaccurate information through the Company’s SEC filings; and (iv) breach of fiduciary duties for alleged insider selling and misappropriation of information (together, the “Janssen and Sandler Complaints”). The Janssen and Sandler Complaints seek restitutionary and/or compensatory damages, injunctive relief, disgorgement of all profits, benefits, and other compensation obtained by certain of the Company’s officers and directors, attorneys’ fees and costs, and any other and further relief the court deems just and proper. The case is stayed while the parties confer regarding the schedule for further proceedings in the action.

On June 22, 2021, CWH filed a one-count complaint captioned FreedomRoads Holding Company, LLC v. Steve Weissmann in the Circuit Court of Cook County, Illinois against Steve Weissmann (“Weissmann”) for breach of contractual obligation under note guarantee (the “Note”) (the “Weissmann Complaint”). On October 8, 2021, Weissmann brought a counterclaim against FreedomRoads and Third-Party Defendants Marcus Lemonis, NBCUniversal Media, LLC, the Consumer National Broadcasting Company, Camping World, Inc.,

23

and Machete Productions (“Machete”) (the “Weissmann Counterclaim”), in which he alleges claims in connection with the Note and his appearance on the reality television show The Profit. Weissmann alleges the following causes of action against FreedomRoads and all third-party defendants, including Camping World, Inc.: (i) fraud; (ii) fraud in the inducement; (iii) fraudulent concealment; (iv) breach of fiduciary duty; (v) defamation; (vi) defamation per se; (vii) false light; (viii) intentional infliction of emotional distress; (ix) negligence; (v) unjust enrichment; and (vi) RICO § 1962. Weissmann seeks costs and damages in an amount to be proven at trial but no less than the amount in the Note (approximately $2.5 million); in connection with his RICO claim, Weissmann asserts he is entitled to damages in the amount of three times the Note. On February 18, 2022, NBCUniversal, CNBC, and Machete filed a motion to compel arbitration (the “NBC Arbitration Motion”). On May 5, 2022, an agreed order was filed staying the litigation in favor of arbitration. On May 31, 2022, CWH filed an arbitration demand against Weissmann for collection on the Note. Weissmann filed his response and counterclaims, and third-party claims against FreedomRoads Holding Company, LLC, Camping World, Inc., Marcus Lemonis, NBCUniversal, and Machete on July 7, 2022. On July 21, 2022, CWH filed responses and affirmative defenses.

On November 10, 2021, Tumbleweed Tiny House Company, Inc. filed a complaint against FreedomRoads, Marcus Lemonis, NBCUniversal Media, LLC, and Machete Productions in which Tumbleweed alleges claims in connection with the Note and its appearance on the reality television show The Profit (the “Tumbleweed Complaint”). Tumbleweed alleges the following claims against the defendants, including FreedomRoads and CWH: (i) fraud; (ii) false promise; (iii) breach of fiduciary duty (and aiding and abetting the same); (iv) breach of contract; (v) breach of oral contract; (vi) tortious interference with prospective economic advantage; (vii) fraud in the inducement; (viii) negligent misrepresentation; (ix) fraudulent concealment; (x) conspiracy; (xi) unlawful business practices; (xii) defamation; and (xiii) declaratory judgment. On April 21, 2022, the Court granted a motion to compel arbitration filed by NBCUniversal and joined by all defendants, including FreedomRoads, CWH, and Marcus Lemonis, compelling Tumbleweed’s claims to arbitration. Tumbleweed served its arbitration demand on FreedomRoads, Camping World, Inc., and Marcus Lemonis on May 17, 2022. CWH and Marcus Lemonis filed responses and affirmative defenses on May 31, 2022. On July 20, 2022, pursuant to the JAMS streamlined arbitration rules, the Tumbleweed Complaint was consolidated together with the Weissmann Complaint.

On May 3, 2022, Lynn E. Feldman, Esquire, in her capacity as the Chapter 7 Trustee for the Estate of Precise Graphix, LLC filed a complaint against NBCUniversal Media, LLC, Machete Corporation, and Camping World, Inc. in which Trustee Feldman alleges claims on behalf of Precise Graphix in connection with its appearance on The Profit and subsequent commercial relationship with CWH (the “Precise Complaint”). Trustee Feldman alleges the following claims against defendants, including CWH: (i) Fraud; (ii) False Promise; (iii) Breach of Fiduciary Duty; (iv) Breach of Contract; (v) Breach of Oral Contract; (vi) Fraud in the Inducement; (vii) Fraud in the Inducement; (viii) Negligent Misrepresentation; (ix) Fraudulent Concealment; (x) Conspiracy; (xi) Unlawful Business Practices in Violation of California Business and Professions Code §17200; (xii) Aiding and Abetting Breach of Fiduciary Duty; and (xiii) Declaratory Judgment.  Precise did not serve the Precise Complaint on CWH.  On July 3, 2022, Precise Graphix filed its arbitration demand against CWH, NBCUniversal, and Machete alleging substantially similar claims as the Precise Complaint.  On July 19, 2022, CWH and the other respondents filed their responses and affirmative defenses.

No assurance can be made that these or similar suits will not result in a material financial exposure in excess of insurance coverage, which could have a material adverse effect upon the Company’s financial condition and results of operations.

From time to time, the Company is involved in other litigation arising in the normal course of business operations.

Financial Assurances

In the normal course of business, the Company obtains standby letters of credit and surety bonds from financial institutions and other third parties. These instruments guarantee the Company’s own future performance and provide third parties with financial and performance assurance in the event that the Company does not perform. These instruments support a wide variety of the Company’s business activities. As of June

24

30, 2022 and December 31, 2021, outstanding standby letters of credit issued through our Floor Plan Facility were $11.5 million and $11.5 million, respectively, and outstanding standby letters of credit issued through the Senior Secured Credit Facilities were $4.9 million and $4.9 million, respectively (see Note 4 — Inventories and Floor Plan Payables and Note 9 — Long-Term Debt). As of June 30, 2022 and December 31, 2021, outstanding surety bonds were $20.5 million and $19.1 million, respectively. The underlying liabilities insured by these instruments are reflected on the Company’s accompanying consolidated balance sheets, where applicable. Therefore, no additional liability is reflected for the letters of credit and surety bonds themselves.

10. Statement of Cash Flows

Supplemental disclosures of cash flow information for the following periods (in thousands) were as follows:

	Six Months Ended June 30,
	2022		2021
Cash paid during the period for:
Interest	$	41,271	$	30,656
Income taxes		28,572		56,151
Non-cash investing activities:
Leasehold improvements paid by lessor		—		91
Vehicles transferred to property and equipment from inventory		927		820
Capital expenditures in accounts payable and accrued liabilities		19,189		12,660
Non-cash financing activities:
Par value of Class A common stock issued in exchange for common units in CWGS, LLC		1		42
Cost of treasury stock issued for vested restricted stock units		8,547		3,025

11. Acquisitions

During the six months ended June 30, 2022 and 2021, subsidiaries of the Company acquired the assets of multiple RV dealerships, as well as an outdoor publication during the three months ended June 30, 2022, that constituted businesses under accounting rules. The Company used cash to complete the acquisitions. The Company considers acquisitions of independent dealerships to be a fast and capital efficient alternative to opening new retail locations to expand its business and grow its customer base. Additionally, the Company considers the acquisition of the outdoor publication as a furtherance of its strategy to target a younger demographic of RV enthusiasts. The acquired businesses were recorded at their estimated fair values under the acquisition method of accounting. The balance of the purchase prices in excess of the fair values of net assets acquired were recorded as goodwill.

During the six months ended June 30, 2022, the RV and Outdoor Retail segment acquired the assets of various RV dealerships comprised of two locations for an aggregate purchase price of approximately $34.8 million. Additionally, during the six months ended June 30, 2022, the Company purchased real estate property for $28.0 million, of which $12.1 million related to the sellers of the acquired businesses. Also during the six months ended June 30, 2022, the Good Sam Services and Plans segment acquired the assets of the outdoor publication for $3.4 million.

During the six months ended June 30, 2021, the RV and Outdoor Retail segment acquired the assets of various RV dealerships comprised of twelve locations for an aggregate purchase price of approximately $99.0 million. Additionally, during the six months ended June 30, 2021, the Company purchased real estate property for $48.3 million, of which $31.4 million related to the sellers of the acquired businesses.

25

The estimated fair values of the assets acquired and liabilities assumed for the acquisitions of dealerships consist of the following:

	Six Months Ended June 30,
($ in thousands)	2022		2021
Tangible assets (liabilities) acquired (assumed):
Accounts receivable, net	$	(68)	$	847
Inventories, net		11,775		26,523
Prepaid expenses and other assets		13		126
Property and equipment, net		70		1,348
Operating lease assets		—		1,222
Current portion of operating lease liabilities		—		(195)
Operating lease liabilities, net of current portion		—		(1,027)
Accrued liabilities		67		—
Other current liabilities		49		—
Total tangible net assets acquired		11,906		28,844
Total intangible assets acquired		2,632		—
Goodwill		23,650		70,172
Cash paid for acquisitions, net of cash acquired		38,188		99,016
Inventory purchases financed via floor plan		(5,876)		(19,537)
Cash payment net of floor plan financing	$	32,312	$	79,479

The fair values above for the six months ended June 30, 2022 are preliminary as they are subject to measurement period adjustments for up to one year from the date of acquisition as new information is obtained about facts and circumstances that existed as of the acquisition date relating to the valuation of the acquired assets, primarily the acquired inventories. For the six months ended June 30, 2021, the fair values above represent measurement period adjustments for valuation of acquired inventories relating to dealership acquisitions during the year ended December 31, 2021. The primary items that generated the goodwill are the value of the expected synergies between the acquired businesses and the Company and the acquired assembled workforce, neither of which qualify for recognition as a separately identified intangible asset. For the six months ended June 30, 2022 and 2021, acquired goodwill of $23.7 million and $70.2 million, respectively, is expected to be deductible for tax purposes. Included in the condensed consolidated financial statements for the six months ended June 30, 2022 were $21.7 million of revenue, and $1.4 million of pre-tax income, respectively from the acquisitions as of their applicable acquisition dates. Included in the condensed consolidated financial statements for the six months ended June 30, 2021 were $33.5 million of revenue, and $2.3 million of pre-tax income, respectively of the acquired dealerships from the applicable acquisition dates. Pro forma information on these acquisitions has not been included, because the Company has deemed them to not be individually or cumulatively material.

12. Income Taxes

CWH is organized as a Subchapter C corporation and, as of June 30, 2022, is a 49.8% owner of CWGS, LLC (see Note 14 — Stockholders’ Equity and Note 15 — Non-Controlling Interests). CWGS, LLC is organized as a limited liability company and treated as a partnership for U.S. federal and most applicable state and local income tax purposes and as such, is generally not subject to any U.S. federal entity-level income taxes with the exception of Americas Road and Travel Club, Inc., Camping World, Inc. (“CW”), and FreedomRoads RV, Inc. and their wholly-owned subsidiaries, which are Subchapter C corporations.

As further described in Note 1 — Summary of Significant Accounting Policies — COVID-19, in response to the COVID-19 pandemic, many governments have enacted or are contemplating measures to provide aid and economic stimulus. These measures may include deferring the due dates of income tax and payroll tax payments or other changes to their income and non-income-based tax laws. The Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which was enacted on March 27, 2020 in the U.S., includes measures to assist companies, including temporary changes to income and non-income-based tax laws. For the six months ended June 30, 2022, there were no material tax impacts to the Company’s condensed consolidated financial statements as it relates to COVID-19 measures other than the deferral of non-income-

26

based payroll taxes under the CARES Act of $14.6 million as of June 30, 2022 and December 31, 2021, which were included in accrued liabilities in the condensed consolidated balance sheets and must be paid by December 31, 2022. The Company will continue to monitor additional guidance issued by the U.S. Treasury Department, the Internal Revenue Service and others. Furthermore, on March 11, 2021 the American Rescue Plan Act, a $1.9 trillion tax-and-spending package aimed at addressing the continuing economic and health impacts of the coronavirus pandemic, was enacted. The American Rescue Plan Act provisions do not have a material impact on the Company’s income tax expense and effective tax rate.

For the six months ended June 30, 2022, the Company's effective income tax rate was 14.9%, which differed from the federal statutory rate of 21.0% primarily due to a portion of the Company’s earnings being attributable to non-controlling interests in limited liability companies, which are not subject to corporate level taxes, net of income tax benefits of $0.7 million related to current state combined unitary losses. For the six months ended June 30, 2021, the Company’s effective income tax rate was 10.1% primarily due to a portion of the Company’s earnings being attributable to non-controlling interests in limited liability companies, which are not subject to corporate level taxes, income tax benefits of $14.8 million recorded in the six months ended June 30, 2021 related to the release of the valuation allowance on deferred tax assets at CW that can now be included in state combined unitary income tax returns and $4.1 million for the revaluation of deferred tax assets as a result of increased state tax rates. Also for the six months ended June 30, 2022, the Company reduced its deferred tax asset by $9.4 million relating to CWH’s investment in CWGS, LLC for the change in ownership of CWGS, LLC from the treasury stock repurchase of 2.6 million shares of Class A common stock during the three months ended March 31, 2022 (see Note 14 — Stockholders’ Equity). These treasury stock repurchases result in a commensurate reduction in common units in CWGS, LLC held by CWH.

The Company evaluates its deferred tax assets on a quarterly basis to determine if they can be realized and establishes valuation allowances when it is more likely than not that all or a portion of the deferred tax assets may not be realized. At June 30, 2022 and December 31, 2021, the Company determined that all of its deferred tax assets (except those of CW and the Outside Basis Deferred Tax Asset discussed below) are more likely than not to be realized. The Company maintains a valuation allowance against the deferred tax assets of CW, excluding certain state deferred tax assets included in the state combined unitary income tax returns, since it was determined that it is more likely than not, based on available objective evidence, that CW would have insufficient taxable income in the current or carryforward periods under the tax laws to realize the future tax benefits for this portion of its deferred tax assets. The Company maintains a valuation allowance against the Outside Basis Deferred Tax Asset pertaining to the portion that is not amortizable for tax purposes, since the Company would likely only realize the non-amortizable portion of the Outside Basis Deferred Tax Asset if the investment in CWGS, LLC was divested.

The Company is party to the Tax Receivable Agreement that provides for the payment by the Company to the Continuing Equity Owners and Crestview Partners II GP, L.P. of 85% of the amount of tax benefits, if any, the Company actually realizes, or in some circumstances is deemed to realize, as a result of (i) increases in the tax basis from the purchase of common units from Crestview Partners II GP, L.P. in exchange for Class A common stock in connection with the consummation of the IPO and the related transactions and any future redemptions that are funded by the Company and any future redemptions or exchanges of common units by Continuing Equity Owners as described above and (ii) certain other tax benefits attributable to payments made under the Tax Receivable Agreement. During the six months ended June 30, 2022 and 2021, 50,000 and 4,181,552 common units in CWGS, LLC, respectively, were exchanged for Class A common stock subject to the provisions of the Tax Receivable Agreement (see Note 14 — Stockholders’ Equity). The Company recognized a liability for the Tax Receivable Agreement payments due to those parties that redeemed common units, representing 85% of the aggregate tax benefits the Company expects to realize from the tax basis increases related to the exchange, after concluding it was probable that the Tax Receivable Agreement payments would be paid based on estimates of future taxable income. As of June 30, 2022 and December 31, 2021, the amount of Tax Receivable Agreement payments due under the Tax Receivable Agreement was $171.5 million and $182.4 million, respectively, of which $11.7 million and $11.3 million at June 30, 2022 and December 31, 2021, respectively, was included in the current portion of the Tax Receivable Agreement liability in the condensed consolidated balance sheets.

The Tax Receivable Agreement liability and Deferred Tax Assets increased $0.4 million and $0.5 million, respectively, as a result of a Continuing Equity Owner’s redemption of 50,000 common units in CWGS,

27

LLC for 50,000 shares of the Company’s Class A common stock during the six months ended June 30, 2022 and were recorded to additional paid-in capital (see the condensed consolidated statements of stockholders’ equity). Payments pursuant to the Tax Receivable Agreement relating to this redemption will begin during the year ending December 31, 2023.

The Tax Receivable Agreement liability and Deferred Tax Assets increased $38.5 million and $45.3 million, respectively, as a result of Continuing Equity Owner’s, primarily Crestview Partners II GP, L.P., combined redemption of 4.0 million common units in CWGS, LLC for 4.0 million shares of the Company’s Class A common stock during the six months ended June 30, 2021 and were recorded to additional paid-in capital (see the condensed consolidated statements of stockholders’ equity). Payments pursuant to the Tax Receivable Agreement relating to these redemptions began during the year ending December 31, 2022.

13. Related Party Transactions

Transactions with Directors, Equity Holders and Executive Officers

FreedomRoads leases various retail locations from managers and officers. During the three months ended June 30, 2022 and 2021, the related party lease expense for these locations were $0.6 million and $0.5 million, respectively. During the six months ended June 30, 2022 and 2021, the related party lease expense for these locations were $1.3 million and $1.0 million, respectively.

In January 2012, FreedomRoads entered into a lease for the offices in Lincolnshire, Illinois, which was amended in March 2013 and November 2019 (the “Lincolnshire Lease”). For the three months ended June 30, 2022 and 2021, rental payments for the Lincolnshire Lease, including common area maintenance charges, were each $0.2 million. For the six months ended June 30, 2022 and 2021, rental payments for the Lincolnshire Lease, including common area maintenance charges, were each $0.4 million. The Company’s Chairman and Chief Executive Officer has personally guaranteed the Lincolnshire Lease.

As of June 30, 2022 and December 31, 2021, the Company had an expense reimbursement payable to Mr. Lemonis of $0 and $0.1 million, respectively, relating primarily to advertising expenses for the Company that were processed through Mr. Lemonis’ social media accounts.

Other Transactions

The Company does business with certain companies in which Mr. Lemonis has a direct or indirect material interest. The Company purchased fixtures for interior store sets at the Company’s retail locations from Precise Graphix. Mr. Lemonis exited his economic interest in Precise Graphix. The Company received refunds from Precise Graphix totaling $0.2 million in the six months ended June 30, 2021.

The Company paid Kaplan, Strangis and Kaplan, P.A., of which Andris A. Baltins is a member, and a member of the Company’s board of directors, $0.1 million and $0.2 million during the six months ended June 30, 2022 and 2021, respectively, for legal services.

14. Stockholders’ Equity

CWH has authorized preferred stock and three classes of common stock. The Class A common stock entitles the holders to receive dividends; distributions upon the liquidation, dissolution, or winding up of the Company; and have voting rights. The Class B common stock and Class C common stock entitles the holders to voting rights, which in certain cases are disproportionate to the voting rights of the Class A common stock; however, the holders of Class B common stock and Class C common stock are not entitled to receive dividends or distributions upon the liquidation, dissolution, or winding up of the Company.

CWH is the sole managing member of CWGS, LLC and CWH has had and continues to have the sole voting power in, and controls the management of, CWGS, LLC. CWH’s position as sole managing member of CWGS, LLC includes periods where CWH held a minority economic interest in CWGS, LLC. Accordingly, the

28

Company consolidated the financial results of CWGS, LLC and reported a non-controlling interest in its consolidated financial statements.

In accordance with the amended and restated limited liability company agreement of CWGS, LLC (the “LLC Agreement”), the Continuing Equity Owners with common units in CWGS, LLC may elect to exchange or redeem the common units for newly-issued shares of the Company’s Class A common stock or cash at the Company’s election, subject to certain restrictions. If the redeeming or exchanging party also holds Class B common stock, then simultaneously with the payment of cash or newly-issued shares of Class A common stock, as applicable, in connection with a redemption or exchange of common units, a number of shares of the Company’s Class B common stock will be cancelled for no consideration on a one-for-one basis with the number of common units so redeemed or exchanged. As required by the LLC Agreement, the Company must, at all times, maintain a one-to-one ratio between the number of outstanding shares of Class A common stock and the number of common units of CWGS, LLC owned by CWH (subject to certain exceptions for treasury shares and shares underlying certain convertible or exchangeable securities).

Stock Repurchase Program

In October 2020, the Company’s Board of Directors initially authorized a stock repurchase program for the repurchase of up to $100.0 million of the Company’s Class A common stock, expiring on October 31, 2022. In August 2021 and January 2022, the Company’s Board of Directors authorized increases to the stock repurchase program for the repurchase of up to an additional $125.0 million and $152.7 million, respectively, of the Company’s Class A common stock and extended the stock repurchase program to expire on August 31, 2023 and December 31, 2025, respectively. Repurchases under the program are subject to any applicable limitations on the availability of funds to be distributed to the Company by CWGS, LLC to fund repurchases and may be made in the open market, in privately negotiated transactions or otherwise, with the amount and timing of repurchases to be determined at the Company’s discretion, depending on market conditions and corporate needs. Open market repurchases will be structured to occur in accordance with applicable federal securities laws, including within the pricing and volume requirements of Rule 10b-18 under the Securities Exchange Act of 1934, as amended. The Company may also, from time to time, enter into Rule 10b5-1 plans to facilitate repurchases of its shares under this authorization. This program does not obligate the Company to acquire any particular amount of Class A common stock and the program may be extended, modified, suspended or discontinued at any time at the Board’s discretion. The Company expects to fund the repurchases using cash on hand.

During the three months ended June 30, 2022, the Company did not repurchase Class A common stock under the stock repurchase program. During the six months ended June 30, 2022, the Company repurchased 2,592,524 shares of Class A common stock under this program for approximately $79.8 million, including commissions paid, at a weighted average price per share of $30.76, which is recorded as treasury stock on the condensed consolidated balance sheets. Class A common stock held as treasury stock is not considered outstanding. During the six months ended June 30, 2022, the Company reissued 200,891 shares of Class A common stock from treasury stock to settle the exercises of stock options and vesting of restricted stock units. As of June 30, 2022, the remaining approved amount for repurchases of Class A common stock under the share repurchase program was approximately $120.2 million.

15. Non-Controlling Interests

As described in Note 14 — Stockholders’ Equity, CWH is the sole managing member of CWGS, LLC and, as a result, consolidates the financial results of CWGS, LLC. The Company reports a non-controlling interest representing the common units of CWGS, LLC held by Continuing Equity Owners. Changes in CWH’s ownership interest in CWGS, LLC while CWH retains its controlling interest in CWGS, LLC will be accounted for as equity transactions. As such, future redemptions or direct exchanges of common units of CWGS, LLC by the Continuing Equity Owners will result in a change in ownership and reduce or increase the amount recorded as non-controlling interest and increase or decrease additional paid-in capital when CWGS, LLC has positive or negative net assets, respectively. At the end of each period, the Company will record a non-controlling interest adjustment to additional paid-in capital such that the non-controlling interest on the condensed consolidated balance sheet is equal to the non-controlling interest’s ownership share of the underlying CWGS, LLC net assets (see the condensed consolidated statement of stockholders’ equity).

29

The following table summarizes the CWGS, LLC common unit ownership by CWH and the Continuing Equity Owners:

	As of June 30, 2022				As of December 31, 2021
	Common Units		Ownership %		Common Units		Ownership %
CWH		41,789,323		49.8%		44,130,956		51.2%
Continuing Equity Owners		42,044,536		50.2%		42,094,536		48.8%
Total		83,833,859		100.0%		86,225,492		100.0%

The following table summarizes the effects of changes in ownership in CWGS, LLC on the Company’s equity:

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Net income attributable to Camping World Holdings, Inc.	$	84,311	$	109,188	$	129,041	$	171,510
Transfers to non-controlling interests:
Decrease in additional paid-in capital as a result of the purchase of common units from CWGS, LLC with proceeds from the exercise of stock options		(18)		(257)		(129)		(1,269)
Decrease in additional paid-in capital as a result of the vesting of restricted stock units		(3,562)		(1,645)		(7,629)		(2,865)
Increase (decrease) in additional paid-in capital as a result of repurchases of Class A common stock for withholding taxes on vested RSUs		48		(31)		291		(56)
Increase in additional paid-in capital as a result of repurchases of Class A common stock for treasury stock		—		22,127		28,398		22,127
Increase in additional paid-in capital as a result of the redemption of common units of CWGS, LLC		—		11,785		416		34,711
Change from net income attributable to Camping World Holdings, Inc. and transfers to non-controlling interests	$	80,779	$	141,167	$	150,388	$	224,158

16. Equity-based Compensation Plans

The following table summarizes the equity-based compensation that has been included in the following line items within the consolidated statements of operations during:

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Equity-based compensation expense:
Costs applicable to revenue	$	222	$	165	$	363	$	323
Selling, general, and administrative		8,746		5,882		20,279		11,833
Total equity-based compensation expense	$	8,968	$	6,047	$	20,642	$	12,156

The following table summarizes stock option activity for the six months ended June 30, 2022:

	Stock Options
	(in thousands)
Outstanding at December 31, 2021		272
Exercised		(12)
Forfeited		(4)
Outstanding and exercisable at June 30, 2022		256

30

The following table summarizes restricted stock unit activity for the six months ended June 30, 2022:

	Restricted
	Stock Units
	(in thousands)
Outstanding at December 31, 2021		4,177
Granted		183
Vested		(238)
Forfeited		(278)
Outstanding at June 30, 2022		3,844

During the six months ended June 30, 2022, the Company granted 149,833 RSUs to employees with an aggregate grant date fair value of $3.3 million and weighted-average grant date fair value of $22.29 per RSU, which will be recognized, net of forfeitures, over a vesting period of five years. In accordance with the Company’s non-employee director compensation policy, six members of the Company’s board of directors each received grants of 5,478 RSUs on the date of the Company’s annual shareholders’ meeting in May 2022 with a grant date fair value of $27.38 per RSU, which will be recognized, net of forfeitures, over a vesting period of one year.

17. Earnings Per Share

Basic earnings per share of Class A common stock is computed by dividing net income available to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted earnings per share of Class A common stock is computed by dividing net income available to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive securities.

The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted earnings per share of Class A common stock:

	Three Months Ended June 30,				Six Months Ended June 30,
(In thousands except per share amounts)	2022		2021		2022		2021
Numerator:
Net income	$	197,985	$	246,076	$	305,284	$	393,501
Less: net income attributable to non-controlling interests		(113,674)		(136,888)		(176,243)		(221,991)
Net income attributable to Camping World Holdings, Inc. — basic	$	84,311	$	109,188		129,041		171,510
Add: reallocation of net income attributable to non-controlling interests from the assumed dilutive effect of stock options and RSUs		405		1,772		738		—
Add: reallocation of net income attributable to non-controlling interests from the assumed exchange of common units of CWGS, LLC for Class A common stock		—		—		—		166,495
Net income attributable to Camping World Holdings, Inc. — diluted	$	84,716	$	110,960	$	129,779	$	338,005
Denominator:
Weighted-average shares of Class A common stock outstanding — basic		41,737		45,983		42,640		44,790
Dilutive options to purchase Class A common stock		44		169		66		167
Dilutive restricted stock units		358		1,398		465		1,177
Dilutive common units of CWGS, LLC that are convertible into Class A common stock		—		—		—		44,288
Weighted-average shares of Class A common stock outstanding — diluted		42,139		47,550		43,171		90,422
Earnings per share of Class A common stock — basic	$	2.02	$	2.37	$	3.03	$	3.83
Earnings per share of Class A common stock — diluted	$	2.01	$	2.33	$	3.01	$	3.74
Weighted-average anti-dilutive securities excluded from the computation of diluted earnings per share of Class A common stock:
Restricted stock units		3,256		14		2,448		8
Common units of CWGS, LLC that are convertible into Class A common stock		42,045		43,057		42,045		—

Shares of the Company’s Class B common stock and Class C common stock do not share in the earnings or losses of the Company and are therefore not participating securities. As such, separate presentation of basic and diluted earnings per share of Class B common stock or Class C common stock under the two-class method has not been presented.

31

18. Segments Information

The Company has the following two reportable segments: (i) Good Sam Services and Plans, and (ii) RV and Outdoor Retail. Within the Good Sam Services and Plans segment, the Company primarily derives revenue from the sale of the following offerings: emergency roadside assistance plans; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; vehicle refinancing and refinancing assistance; consumer shows and events; and consumer publications and directories. Within the RV and Outdoor Retail segment, the Company primarily derives revenue from the sale of new and used RVs; commissions on the finance and insurance contracts related to the sale of RVs; the sale of RV service and collision work; the sale of RV parts, accessories, and supplies; the sale of outdoor products, equipment, gear and supplies; business to business distribution of RV furniture; and the sale of Good Sam Club memberships and co-branded credit cards.

The reportable segments identified above are the business activities of the Company for which discrete financial information is available and for which operating results are regularly reviewed by the Company’s chief operating decision maker to allocate resources and assess performance. The Company’s chief operating decision maker is a group comprised of the Chief Executive Officer and the President. Segment revenue includes intersegment revenue. Segment income includes intersegment allocations for subsidiaries and shared resources.

Reportable segment revenue; segment income; floor plan interest expense; depreciation and amortization; other interest expense, net; and total assets are as follows:

	Three Months Ended June 30, 2022								Three Months Ended June 30, 2021
	Good Sam		RV and						Good Sam		RV and
	Services		Outdoor		Intersegment				Services		Outdoor		Intersegment
($ in thousands)	and Plans		Retail		Eliminations		Total		and Plans		Retail		Eliminations		Total
Revenue:
Good Sam services and plans	$	49,672	$	—	$	(79)	$	49,593	$	46,955	$	—	$	(53)	$	46,902
New vehicles		—		1,079,223		(1,971)		1,077,252		—		1,060,982		(2,204)		1,058,778
Used vehicles		—		557,182		(1,224)		555,958		—		461,217		(1,080)		460,137
Products, service and other		—		278,329		(328)		278,001		—		306,127		(573)		305,554
Finance and insurance, net		—		201,190		(5,783)		195,407		—		182,305		(4,620)		177,685
Good Sam Club		—		12,421		—		12,421		—		12,751		—		12,751
Total consolidated revenue	$	49,672	$	2,128,345	$	(9,385)	$	2,168,632	$	46,955	$	2,023,382	$	(8,530)	$	2,061,807
	Six Months Ended June 30, 2022								Six Months Ended June 30, 2021
	Good Sam		RV and						Good Sam		RV and
	Services		Outdoor		Intersegment				Services		Outdoor		Intersegment
($ in thousands)	and Plans		Retail		Eliminations		Total		and Plans		Retail		Eliminations		Total
Revenue:
Good Sam services and plans	$	94,501	$	—	$	(349)	$	94,152	$	87,867	$	—	$	(94)	$	87,773
New vehicles		—		1,915,795		(3,584)		1,912,211		—		1,884,757		(4,003)		1,880,754
Used vehicles		—		961,000		(2,010)		958,990		—		756,246		(1,852)		754,394
Products, service and other		—		493,547		(573)		492,974		—		557,717		(893)		556,824
Finance and insurance, net		—		358,973		(10,188)		348,785		—		323,925		(7,986)		315,939
Good Sam Club		—		23,916		—		23,916		—		23,904		—		23,904
Total consolidated revenue	$	94,501	$	3,753,231	$	(16,704)	$	3,831,028	$	87,867	$	3,546,549	$	(14,828)	$	3,619,588

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Segment income:(1)
Good Sam Services and Plans	$	22,124	$	23,202	$	43,296	$	44,385
RV and Outdoor Retail		243,485		302,613		394,984		461,649
Total segment income		265,609		325,815		438,280		506,034
Corporate & other		(2,615)		(2,138)		(6,892)		(4,490)
Depreciation and amortization		(17,627)		(13,044)		(43,162)		(25,745)
Other interest expense, net		(14,935)		(11,789)		(29,236)		(24,012)
Tax Receivable Agreement liability adjustment		—		—		—		(3,520)
Loss and expense on debt restructure		—		(10,421)		—		(10,421)
Other income, net		(72)		—		(295)		45
Income before income taxes	$	230,360	$	288,423	$	358,695	$	437,891

(1) Segment income is defined as income from operations before depreciation and amortization plus floor plan interest expense.

32

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Depreciation and amortization:
Good Sam Services and Plans	$	709	$	760	$	1,499	$	1,569
RV and Outdoor Retail		16,918		12,284		41,663		24,176
Total depreciation and amortization	$	17,627	$	13,044	$	43,162	$	25,745

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Other interest expense, net:
Good Sam Services and Plans	$	2	$	—	$	2	$	—
RV and Outdoor Retail		3,175		1,907		5,926		3,709
Subtotal		3,177		1,907		5,928		3,709
Corporate & other		11,758		9,882		23,308		20,303
Total other interest expense, net	$	14,935	$	11,789	$	29,236	$	24,012

	June 30,		December 31,
($ in thousands)	2022		2021
Assets:
Good Sam Services and Plans	$	82,734	$	158,988
RV and Outdoor Retail		4,261,031		3,849,217
Subtotal		4,343,765		4,008,205
Corporate & other		266,536		364,724
Total assets	$	4,610,301	$	4,372,929

33

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

MANAGEMENT’S DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis of our financial condition and results of operations should be read together with our financial statements and related notes included in Part I, Item 1 of this Form 10-Q, as well as our Annual Report on Form 10-K for the year ended December 31, 2021 (the “Annual Report”). This discussion contains forward-looking statements based upon current plans, expectations and beliefs involving risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of various important factors, including those set forth under “Risk Factors” included in Part I, Item 1A of our Annual Report, Part II, Item 1A of this Form 10-Q, the “Cautionary Note Regarding Forward-Looking Statements” in this Form 10-Q and in other parts of this Form 10-Q. Except to the extent that differences among reportable segments are material to an understanding of our business taken as a whole, we present the discussion in Management’s Discussion and Analysis of Financial Condition and Results of Operations on a consolidated basis.

For purposes of this Form 10-Q, we define an "Active Customer" as a customer who has transacted with us in any of the eight most recently completed fiscal quarters prior to the date of measurement. Unless otherwise indicated, the date of measurement is June 30, 2022, our most recently completed fiscal quarter.

Overview

Camping World Holdings, Inc. (together with its subsidiaries) is America’s largest retailer of recreational RVs and related products and services. Our vision is to build a long-term legacy business that makes RVing fun and easy, and our Camping World and Good Sam brands have been serving RV consumers since 1966. We strive to build long-term value for our customers, employees, and shareholders by combining a unique and comprehensive assortment of RV products and services with a national network of RV dealerships, service centers and customer support centers along with the industry’s most extensive online presence and a highly-trained and knowledgeable team of associates serving our customers, the RV lifestyle, and the communities in which we operate. We also believe that our Good Sam organization and family of programs and services uniquely enables us to connect with our customers as stewards of the RV lifestyle. On June 30, 2022, we operated a total of 190 retail locations, with 189 of these selling and/or servicing RVs. See Note 1 – Summary of Significant Accounting Policies to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

We announced a number of initiatives heading into 2022, including an online RV sales process, service bay expansion, the addition of design centers to our existing store footprint, and continued expansion through dealership acquisitions. We have also announced a number of land acquisitions in anticipation of constructing new stores. See “Liquidity and Capital Resources” elsewhere in this Part I, Item 2 of this Form 10-Q for a discussion of the expected cash requirements in 2022 for new dealership locations. We expect the cash requirements of the other announced initiatives to be in the range of $25.0 million to $50.0 million.

Good Sam Rentals, which is a peer-to-peer RV rental marketplace that can be accessed at RVRentals.com, was launched during the third quarter of 2021 and the financial results and cash needs to date were immaterial. Our previously announced mobile RV technician marketplace is expected to launch in 2022, with nominal further investment. We executed a limited rollout of our online RV sales process on our RVs.com domain in one state during the quarter ended June 30, 2022 and plan to expand to additional markets through the balance of 2022 with limited additional investment.

Segments

We have the following two reportable segments: (i) Good Sam Services and Plans, and (ii) RV and Outdoor Retail. See Note 18 — Segment Information to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

34

COVID-19

As discussed in Note 1 — Summary of Significant Accounting Policies — COVID-19 to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q, the COVID-19 pandemic has had a primarily favorable impact on our business beginning in May 2020.

Within a few months of the initial significant outbreaks of COVID-19 in the U.S., we experienced elevated demand for RVs and many of our related products and services. We believe that consumers view RVs as a safer alternative to many other travel and recreational activities, in addition to an opportunity to enjoy the outdoors after many consumers spent much of their time at home during portions of the pandemic. We believe this has led to an introduction of many new customers to the RV lifestyle and a greater appreciation of outdoor activities. For much of the COVID-19 pandemic, demand and interest in new and used vehicles outpaced vehicle supply. Beginning in September 2021, we were able to procure more new vehicles from our suppliers than were sold and new towables inventory levels, in particular, normalized in early 2022.

We have been implementing marketing and operational plans to optimize our leadership position through the pandemic. We have adapted our sales practices to accommodate customers’ safety concerns in this COVID-19 environment, such as offering virtual tours of RVs and providing home delivery options. Historically, most of our consumer shows and events took place during the first quarter. As a consequence of COVID-19, we held one in-person consumer show in 2021, compared to 37 in-person consumer shows held prior to the pandemic in 2019, and we plan to hold fewer than five in-person consumer shows in 2022. We have held several of our virtual RV Show events beginning in 2020 and have continued these virtual shows in 2022.

As other modes of transportation and vacation options recover from the impact of COVID-19, the increased demand for our products may not be sustained. We are unable to accurately quantify the future impact that COVID-19 may have on our business, results of operations and liquidity due to numerous uncertainties, including the duration of the pandemic; additional waves of infection or the spread of new variants; the effectiveness of vaccines and therapies against COVID-19 variants and the willingness of a sufficient proportion of the public to receive the vaccine; the economic impact of the pandemic; actions that may be taken by governmental authorities; and other as yet unanticipated consequences. In addition, there could be weakening demand for items that are not basic goods, and our supply chain could be disrupted in the future as a result of the outbreak, such as if Thor Industries, Inc. were to again close its North American production facilities as it did from late March to early May 2020. Any of these events could have a material adverse impact on our operating results.

Cybersecurity Incident

We rely on the integrity, security and successful functioning of our information technology systems and network infrastructure (collectively, “IT Systems”) across our operations. In February 2022, we announced that we had experienced a cybersecurity incident that resulted in the encryption of certain IT Systems and theft of certain data and information (the “Cybersecurity Incident”). The Cybersecurity Incident resulted in our temporary inability to access certain of our IT Systems, caused by the disabling of some of our IT Systems by the threat actor and our temporarily taking certain other IT Systems offline as a precautionary measure. We engaged leading outside forensics and cybersecurity experts, launched containment and remediation efforts and a forensic investigation. The forensic investigation is now complete and we have restored and are taking measures to enhance our IT Systems. The extent of our notification obligations is not yet known, but through our investigation, we have identified that personal information of some individuals was acquired without authorization. We are continuing to coordinate with law enforcement and will notify individuals whose information was acquired in consultation with law enforcement and in accordance with relevant law.

35

We have incurred costs related to investigation, containment, and remediation and expect to continue to incur incremental costs for the investigation and remediation of the Cybersecurity Incident, including legal and other professional fees, and investments to enhance the security of our IT Systems. Other actual and potential consequences include, but are not limited to, negative publicity, reputational damage, lost trust with customers, regulatory enforcement action, and litigation that could result in financial judgments or the payment of settlement amounts and disputes with insurance carriers concerning coverage. We do not expect that the Cybersecurity Incident will cause future disruptions to our business and, based on information currently known, we do not believe that the Cybersecurity Incident will have a material impact on our business, results of operations or financial condition. We, however, have not yet been able to estimate all incremental costs resulting from the Cybersecurity Incident, which may exceed insurance policy limits, and therefore no assurances can be given as we continue to assess the full impact from the Cybersecurity Incident.

Industry Trends

According to the RV Industry Association’s survey of manufacturers, wholesale shipments of recreational vehicles for 2021 were 600,240 units, a new record for RV shipments for any year. Shipments for the year ended December 31, 2021 increased 39.5% over the year ended December 31, 2020 and surpassed 2017, the previous record year, by 19.0%. Wholesale shipments for the first six months of 2022 were 7.8% over the first six months of 2021.

Thor Industries, our largest supplier of RVs, disclosed in their Form 10-Q for the three months ended April 30, 2022 filed with the Securities and Exchange Commission on June 8, 2022 that their North American RV order backlog was at a similar level to the same quarter of the prior year. This represented a 25.0% decline from their North American RV order backlog at January 31, 2022. Thor Industries also disclosed that they have continued to experience supply constraints and shortages of various RV component parts as a result of the current market conditions, the COVID-19 pandemic, and geopolitical events, which they attempt to minimize, when possible, by identifying alternate suppliers. These potential supply constraints were not unique to Thor Industries as suppliers in the RV industry attempted to meet the high demand for RV products combined with shipping delays, as described above, in the midst of the COVID-19 pandemic, which created a shortage of RV new unit inventory.

In light of this shortage, we have taken steps to add new private label lines, expand our relationships with smaller RV manufacturers, and increased our focus on acquiring used inventory to help manage risks in our supply chain. As mentioned above, our ability to procure new vehicles improved beginning in September 2021 and we reached a consistent rate of replenishment, regarding new vehicles and towables in particular, by the middle of the three months ended March 31, 2022. However, the per unit cost of new vehicles has been significantly higher than we experienced prior to the COVID-19 pandemic, which was largely driven by the RV manufacturers’ supply constraints described above and the strong demand for new vehicles, as well as the impact of higher inflation and interest rates. These higher costs have been partially mitigated by the higher average selling prices on new vehicles, but we experienced a decrease in new vehicle gross margins during the three and six months ended June 30, 2022 as a result of these higher costs. We expect average selling prices to decrease as industry-wide supply begins to normalize, which would continue to reduce new vehicle gross margins. We will continue to evaluate supplier pricing, among other criteria, as part of our vehicle procurement process.

Strategic Shift

In 2019, we made a strategic decision to refocus our business around our core RV competencies. During the six months ended June 30, 2022, we completed our analysis of our retail product offerings that are not RV related as part of the 2019 Strategic Shift. The information available at the inception of the 2019 Strategic Shift relating to these product categories was incomplete based on the relative immaturity of the locations offering these products and was further delayed by the impact of COVID-19 on consumer buying behavior (see COVID-19 in Part I, Item 2 of this Form 10-Q). The Company does not expect to close additional locations or incur further one-time termination benefits or incremental reserve charges in connection with the 2019 Strategic Shift. The remaining potential ongoing charges under the 2019 Strategic Shift relate to lease termination costs and other associated costs relating to the leases of previously closed locations under the 2019 Strategic Shift. The process of identifying subtenants and negotiating lease terminations has been delayed in part due to the

36

ongoing COVID-19 pandemic and is expected to continue. The timing of these negotiations will vary as both subleases and terminations are contingent on landlord approvals. See Note 4 — Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

Our Corporate Structure Impact on Income Taxes

Our corporate structure is commonly referred to as an “Up-C” structure and typically results in a different relationship between income (loss) before income taxes and income tax expense than would be experienced by most public companies with a more traditional corporate structure. More traditional structures are typically comprised predominately of Subchapter C corporations and/or lacking significant non-controlling interests with holdings through limited liability companies or partnerships. Typically, most of our income tax expense is recorded at the CWH level, our public holding company, based on its allocation of taxable income from CWGS, LLC.

More specifically, as discussed in Note 12 — Income Taxes to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q, CWH is organized as a Subchapter C corporation and, as of June 30, 2022, is a 49.8% owner of CWGS, LLC (see Note 14 — Stockholders’ Equity and Note 15 — Non-Controlling Interests to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q). CWGS, LLC is organized as a limited liability company and treated as a partnership for U.S. federal and most applicable state and local income tax purposes and, as such is generally not subject to any U.S. federal entity-level income taxes (“Pass-Through”), with the exception of Americas Road and Travel Club, Inc., Camping World, Inc. (“CW”), and FreedomRoads RV, Inc. and their wholly-owned subsidiaries, which are Subchapter C corporations (“C-Corp”) embedded within the CWGS, LLC structure.

CWH receives an allocation of its share of the net income (loss) of CWGS, LLC based on CWH’s weighted-average ownership of CWGS, LLC for the period. CWH recognizes income tax expense on its pre-tax income including its portion of this income allocation from CWGS, LLC primarily relating to Pass-Through entities. The income tax relating to the net income (loss) of CWGS, LLC allocated to CWH that relates to separately taxed C-Corp entities is recorded within the consolidated results of CWGS, LLC. No income tax expense is recognized by the Company for the portion of net income (loss) of CWGS, LLC allocated to non-controlling interest other than income tax expense recorded by CWGS, LLC. Rather, tax distributions are paid to the non-controlling interest holders which are recorded as distributions to holders of LLC common units in the condensed consolidated statements of cash flows. CWH is subject to U.S. federal, state and local income taxes with respect to its allocable share of any taxable income of CWGS, LLC and is taxed at the prevailing corporate tax rates. For the six months ended June 30, 2022 and 2021, the Company used effective income tax rate assumptions of 25.4% and 25.5%, respectively, for income adjustments applicable to CWH when calculating the adjusted net income (loss) attributable to Camping World Holdings, Inc. ─ basic and diluted (see “Non-GAAP Financial Measures” in Part I, Item 2 of this Form 10-Q). CWGS, LLC may be liable for various other state and local taxes.

37

The following table presents the allocation of CWGS, LLC’s C-Corp and Pass-Through net income to CWH, the allocation of CWGS, LLC’s net income to non-controlling interests, income tax expense recognized by CWH, and other items:

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
C-Corp portion of CWGS, LLC net (loss) income allocated to CWH	$	679	$	2,237	$	(13,151)	$	4,406
Pass-Through portion of CWGS, LLC net income allocated to CWH		112,164		143,951		190,808		223,243
CWGS, LLC net income allocated to CWH		112,843		146,188		177,657		227,649
CWGS, LLC net income allocated to noncontrolling interests		113,674		136,888		176,243		221,991
CWGS, LLC net income		226,517		283,076		353,900		449,640
Tax Receivable Agreement liability adjustment		—		—		—		(3,520)
Income tax expense recorded by CWH		(28,661)		(37,010)		(48,771)		(52,688)
Other incremental CWH net income		129		10		155		69
Net income	$	197,985	$	246,076	$	305,284	$	393,501

The following table presents further information on income tax (expense) benefit:

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Income tax expense recorded by CWH	$	(28,661)	$	(37,010)	$	(48,771)	$	(52,688)
Income tax (expense) benefit recorded by CWGS, LLC		(3,714)		(5,337)		(4,640)		8,298
Income tax expense	$	(32,375)	$	(42,347)	$	(53,411)	$	(44,390)

38

Results of Operations

Three Months Ended June 30, 2022 Compared to Three Months Ended June 30, 2021

The following table sets forth information comparing the components of net income for the three months ended June 30, 2022 and 2021:

	Three Months Ended
	June 30, 2022			June 30, 2021
			Percent of			Percent of	Favorable/ (Unfavorable)
($ in thousands)	Amount		Revenue	Amount		Revenue	$		%
Revenue:
Good Sam Services and Plans	$	49,593	2.3%	$	46,902	2.3%	$	2,691	5.7%
RV and Outdoor Retail:
New vehicles		1,077,252	49.7%		1,058,778	51.4%		18,474	1.7%
Used vehicles		555,958	25.6%		460,137	22.3%		95,821	20.8%
Products, service and other		278,001	12.8%		305,554	14.8%		(27,553)	(9.0%)
Finance and insurance, net		195,407	9.0%		177,685	8.6%		17,722	10.0%
Good Sam Club		12,421	0.6%		12,751	0.6%		(330)	(2.6%)
Subtotal		2,119,039	97.7%		2,014,905	97.7%		104,134	5.2%
Total revenue		2,168,632	100.0%		2,061,807	100.0%		106,825	5.2%
Gross profit (exclusive of depreciation and amortization shown separately below):
Good Sam Services and Plans		30,635	1.4%		29,722	1.4%		913	3.1%
RV and Outdoor Retail:
New vehicles		225,081	10.4%		300,670	14.6%		(75,589)	(25.1%)
Used vehicles		141,789	6.5%		125,308	6.1%		16,481	13.2%
Products, service and other		113,779	5.2%		115,602	5.6%		(1,823)	(1.6%)
Finance and insurance, net		195,407	9.0%		177,685	8.6%		17,722	10.0%
Good Sam Club		10,102	0.5%		10,856	0.5%		(754)	(6.9%)
Subtotal		686,158	31.6%		730,121	35.4%		(43,963)	(6.0%)
Total gross profit		716,793	33.1%		759,843	36.9%		(43,050)	(5.7%)
Operating expenses:
Selling, general and administrative expenses		441,123	20.3%		432,249	21.0%		(8,874)	(2.1%)
Debt restructure expense		—	—		9,031	0.4%		9,031	n/m
Depreciation and amortization		17,627	0.8%		13,044	0.6%		(4,583)	(35.1%)
Long-lived asset impairment		2,618	0.1%		536	0.0%		(2,082)	(388.4%)
Lease termination		944	0.0%		—	—		(944)	n/m
Loss on sale or disposal of assets		381	0.0%		10	0.0%		(371)	n/m
Total operating expenses		462,693	21.3%		454,870	22.1%		(7,823)	(1.7%)
Income from operations		254,100	11.7%		304,973	14.8%		(50,873)	(16.7%)
Other expense:
Floor plan interest expense		(8,733)	(0.4%)		(3,371)	(0.2%)		(5,362)	(159.1%)
Other interest expense, net		(14,935)	(0.7%)		(11,789)	(0.6%)		(3,146)	(26.7%)
Loss on debt restructure		—	—		(1,390)	(0.1%)		1,390	n/m
Other (expense) income, net		(72)	(0.0%)		—	—		(72)	n/m
Total other expense		(23,740)	(1.1%)		(16,550)	(0.8%)		(7,190)	(43.4%)
Income before income taxes		230,360	10.6%		288,423	14.0%		(58,063)	(20.1%)
Income tax expense		(32,375)	(1.5%)		(42,347)	(2.1%)		9,972	23.5%
Net income		197,985	9.1%		246,076	11.9%		(48,091)	(19.5%)
Less: net income attributable to non-controlling interests		(113,674)	(5.2%)		(136,888)	(6.6%)		23,214	17.0%
Net income attributable to Camping World Holdings, Inc.	$	84,311	3.9%	$	109,188	5.3%	$	(24,877)	(22.8%)

n/m – not meaningful

39

Supplemental Data

	Three Months Ended June 30,				Increase			Percent
	2022		2021		(decrease)			Change
Unit sales
New vehicles		23,404		26,181		(2,777)			(10.6%)
Used vehicles		15,555		14,319		1,236			8.6%
Total		38,959		40,500		(1,541)			(3.8%)
Average selling price
New vehicles	$	46,029	$	40,441	$	5,588			13.8%
Used vehicles	$	35,741	$	32,135	$	3,607			11.2%
Same store unit sales(1)
New vehicles		21,163		25,000		(3,837)			(15.3%)
Used vehicles		14,307		13,785		522			3.8%
Total		35,470		38,785		(3,315)			(8.5%)
Same store revenue(1) ($ in 000's)
New vehicles	$	981,826	$	1,017,141	$	(35,315)			(3.5%)
Used vehicles		516,752		447,648		69,104			15.4%
Products, service and other		191,032		232,019		(40,987)			(17.7%)
Finance and insurance, net		180,189		171,916		8,273			4.8%
Total	$	1,869,799	$	1,868,724	$	1,075			0.1%
Average gross profit per unit
New vehicles	$	9,617	$	11,484	$	(1,867)			(16.3%)
Used vehicles	$	9,115		8,751	$	364			4.2%
Finance and insurance, net per vehicle unit	$	5,016		4,387	$	628			14.3%
Total vehicle front-end yield(2)	$	14,433		14,905	$	(473)			(3.2%)
Gross margin
Good Sam Services and Plans		61.8%		63.4%		(160)	bps
New vehicles		20.9%		28.4%		(750)	bps
Used vehicles		25.5%		27.2%		(173)	bps
Products, service and other		40.9%		37.8%		309	bps
Finance and insurance, net		100.0%		100.0%		unch.	bps
Good Sam Club		81.3%		85.1%		(381)	bps
Subtotal RV and Outdoor Retail		32.4%		36.2%		(386)	bps
Total gross margin		33.1%		36.9%		(380)	bps
Inventories ($ in 000's)
New vehicles	$	1,329,604	$	645,670	$	683,934			105.9%
Used vehicles		358,060		259,511		98,549			38.0%
Products, parts, accessories and misc.		307,789		291,506		16,283			5.6%
Total RV and Outdoor Retail inventories	$	1,995,453	$	1,196,687	$	798,766			66.7%
Vehicle inventory per location ($ in 000's)
New vehicle inventory per dealer location	$	7,346	$	3,669	$	3,677			100.2%
Used vehicle inventory per dealer location	$	1,978		1,474	$	504			34.2%
Vehicle inventory turnover(3)
New vehicle inventory turnover		2.4		3.9		(1.5)			(38.3%)
Used vehicle inventory turnover		3.7		5.0		(1.3)			(26.6%)
Retail locations
RV dealerships		181		176		5			2.8%
RV service & retail centers		8		10		(2)			(20.0%)
Subtotal		189		186		3			1.6%
Other retail stores		1		1		—			0.0%
Total		190		187		3			1.6%
Other data
Active Customers(4)		5,460,819		5,482,640		(21,821)			(0.4%)
Good Sam Club members		2,077,410		2,215,227		(137,817)			(6.2%)
Service bays (5)		2,613		2,485		128			5.2%
Finance and insurance gross profit as a % of total vehicle revenue		12.0%		11.7%		27	bps		n/a
Same store locations		168		n/a		n/a			n/a

40

(1) Our same store revenue and units calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.

(2) Front end yield is calculated as gross profit from new vehicles, used vehicles and finance and insurance (net), divided by combined new and used vehicle unit sales.

(3) Inventory turnover calculated as vehicle costs applicable to revenue over the last twelve months divided by the average quarterly ending vehicle inventory over the last twelve months.

(4) An Active Customer is a customer who has transacted with us in any of the eight most recently completed fiscal quarters prior to the date of measurement.

(5) A service bay is a fully-constructed bay dedicated to service, installation, and collision offerings.

Total revenue increased 5.2%, or $106.8 million, to $2.2 billion for the three months ended June 30, 2022, from $2.1 billion for the three months ended June 30, 2021. The increase in total revenue was driven by a $104.1 million, or 5.2%, increase in RV and Outdoor Retail revenue, and a $2.7 million, or 5.7%, increase in Good Sam Services and Plans revenue.

Total gross profit decreased 5.7%, or $43.1 million, to $716.8 million for the three months ended June 30, 2022, from $759.8 million for the three months ended June 30, 2021. The decrease in total gross profit was driven by a $44.0 million, or 6.0%, decrease in RV and Outdoor Retail gross profit offset by a $0.9 million, or 3.1%, increase in Good Sam Services and Plans gross profit.

Income from operations decreased 16.7%, or $50.9 million, to $254.1 million for the three months ended June 30, 2022, from $305.0 million income from operations for the three months ended June 30, 2021. The decrease was primarily driven by a $43.1 million decrease in gross profit, a $8.9 million increase in selling, general and administrative expenses, a $4.6 million increase in depreciation and amortization, a $2.1 million increase in long-lived asset impairment expense, a $0.9 million increase in lease termination expense, and a $0.4 million increase in loss on sale of assets, partially offset by a $9.0 million decrease in debt restructure expense.

Total other expense increased 43.4%, or $7.2 million, to $23.7 million for the three months ended June 30, 2022, from $16.6 million for the three months ended June 30, 2021. The increase was primarily driven by a $5.4 million increase in floor plan interest expense, a $3.1 million increase in other interest expense, and a $0.1 million increase in other expense, net, partially offset by a $1.4 million decrease in loss on debt restructure.

As a result of the above factors, income before income taxes was $230.4 million for the three months ended June 30, 2022 compared to a $288.4 million income before income taxes for the three months ended June 30, 2021. Income tax expense was $32.4 million for the three months ended June 30, 2022, a decrease of $10.0 million from $42.3 million for the three months ended June 30, 2021, as discussed below. As a result, net income was $198.0 million for the three months ended June 30, 2022 compared to net income of $246.1 million for the three months ended June 30, 2021.

Good Sam Services and Plans

Good Sam Services and Plans revenue increased 5.7%, or $2.7 million, to $49.6 million in the three months ended June 30, 2022, from $46.9 million in the three months ended June 30, 2021. The increase was primarily attributable to a $1.7 million increase from the roadside assistance programs primarily resulting from increased contracts in force, a $0.5 million increase in Good Sam TravelAssist revenue primarily resulting from increased contracts in force, and a $0.5 million increase from the Good Sam Insurance Agency primarily resulting from increased contracts in force.

Good Sam Services and Plans gross profit increased 3.1%, or $0.9 million, to $30.6 million in the three months ended June 30, 2022, from $29.7 million in the three months ended June 30, 2021, and gross margin decreased to 61.8% from 63.4% in the same respective periods. The gross profit increase was primarily due to a $1.0 million increase from the roadside assistance programs, $0.7 million increase from the Good Sam TravelAssist programs, and a $0.7 million increase from Good Sam Insurance Agency, partially offset by a $0.8

41

million increase in overhead support expenses, and a $0.7 million reduction in other services and plans. Gross margin decreased 160 basis points to 61.8% primarily due to increased marketing spend.

RV and Outdoor Retail

New Vehicles

New vehicle revenue increased 1.7%, or $18.5 million, to $1.1 billion in the three months ended June 30, 2022 from $1.1 billion in the three months ended June 30, 2021. The increase was primarily due to a 13.8% increase in average selling price per vehicle sold partially offset by an 10.6% decrease in vehicles sold. On a same store basis, new vehicle revenue decreased 3.5% to $981.8 million, and new vehicle units sold decreased 15.3% in the three months ended June 30, 2022 compared to the three months ended June 30, 2021.

New vehicle gross profit decreased 25.1%, or $75.6 million, to $225.1 million in the three months ended June 30, 2022 from $300.7 million in the three months ended June 30, 2021. The decrease was due to a 25.7% increase in the average cost of new units sold and a 10.6% decrease in new vehicles sold, partially offset by a 13.8% increase in the average selling price per new vehicle sold. New vehicle gross margin decreased 750 basis points to 20.9% in the three months ended June 30, 2022 from 28.4% in the three months ended June 30, 2021. The decrease was primarily due to the 25.7% higher average cost of new units sold, partially offset by the 13.8% increase in the average selling price of new vehicles.

Used Vehicles

Used vehicle revenue increased 20.8%, or $95.8 million, to $556.0 million in the three months ended June 30, 2022 from $460.1 million in the three months ended June 30, 2021. The increase was primarily due to an 8.6% increase in vehicles sold, driven by an increase in demand for lower-cost used vehicles, and an 11.2% increase in average selling price per vehicle. On a same store basis, used vehicle revenue increased 15.4% to $516.8 million and used vehicle units increased 3.8% in the three months ended June 30, 2022 compared to the three months ended June 30, 2021.

Used vehicle gross profit increased 13.2%, or $16.5 million, to $141.8 million in the three months ended June 30, 2022 from $125.3 million in the three months ended June 30, 2021. The increase was due to an 8.6% increase in vehicle units sold and an 11.2% increase in the average sales price per vehicle sold. Used vehicle gross margin decreased 173 basis points to 25.5% in the three months ended June 30, 2022 from 27.2% in the three months ended June 30, 2021. The decrease was the result of margin compression from higher costs per unit.

Products, service and other

Products, service and other revenue decreased 9.0%, or $27.6 million, to $278.0 million in the three months ended June 30, 2022, from $305.6 million in the three months ended June 30, 2021. The decrease was primarily due to our exit from certain non-RV product categories that were sold in the 2021 period, but not in the 2022 period. On a same store basis, products, service and other revenue decreased 17.7% to $191.0 million for the three months ended June 30, 2022 from $232.0 million in the three months ended June 30, 2021.

Products, service and other gross profit decreased 1.6%, or $1.8 million, to $113.8 million in the three months ended June 30, 2022 from $115.6 million in the three months ended June 30, 2021. The decrease was primarily due to lower gross profit driven by the absence of revenue resulting from our exit of certain non-RV product categories during the second half of 2021. Products, service and other gross margin increased 309 basis points to 40.9% in the three months ended June 30, 2022 from 37.8% in the three months ended June 30, 2021. The increase was primarily due to the shift in mix to higher margin products and services, such as

42

our RV service revenues, after our exit of certain lower margin, non-RV product categories during the second half of 2021, partially offset by increased freight costs.

Finance and Insurance, net

Finance and insurance revenue and gross profit is recorded net, since the Company is acting as an agent in the transaction, and commission is recognized when a finance and insurance product contract payment has been received or financing has been arranged. Finance and insurance, net revenue increased 10.0%, or $17.7 million, to $195.4 million in the three months ended June 30, 2022 from $177.7 million in the three months ended June 30, 2021 primarily due to increased used vehicles sold and increased gross profit per contract for both new and used vehicles sold. Finance and insurance, net as a percentage of new and used vehicle revenue was 12.0% for the three months ended June 30, 2022 compared to 11.7% for the three months ended June 30, 2022. On a same store basis, finance and insurance, net increased 4.8%, or $8.3 million, to $180.2 million versus the three months ended June 30, 2021.

Good Sam Club

Good Sam Club revenue decreased 2.6%, or $0.3 million, to $12.4 million in the three months ended June 30, 2022 from $12.8 million in the three months ended June 30, 2021. The decrease primarily resulted from reduced marketing fee revenue from the Good Sam Club co-branded credit cards due to lower transaction count at retail locations driven mainly by the exit from certain non-RV product categories.

Good Sam Club gross profit decreased 6.9%, or $0.8 million, to $10.1 million in the three months ended June 30, 2022 from $10.9 million in the three months ended June 30, 2021. Good Sam Club gross margin decreased to 81.3% in the three months ended June 30, 2022 from 85.1% in the three months ended June 30, 2021 primarily due to investment in new programs.

Selling, general and administrative expenses

Selling, general and administrative expenses increased 2.1%, or $8.9 million, to $441.1 million in the three months ended June 30, 2022 from $432.2 million in the three months ended June 30, 2021. Selling, general and administrative expenses as a percentage of gross profit increased approximately 465 basis points to 61.5% for the three months ended June 30, 2022 from 56.9% for the three months ended June 30, 2021. The $8.9 million increase was primarily due to a $10.5 million increase in selling and advertising expenses, a $4.6 million increase in dealer open lot insurance and other insurance costs, and a $4.4 million increase in other store and corporate overhead expenses, partially offset by a $10.9 million decrease in labor expenses.

The labor expense decrease of $10.9 million included increased equity-based compensation expenses of $2.9 million for the three months ended June 30, 2022 (see Note 16 — Equity-Based Compensation to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q), which included an increase of $1.1 million for the expense related to the modification of restricted stock units to accelerate and/or continue vesting under employee separation agreements and/or post-termination consulting arrangements. The remaining increase in equity-based compensation expense was a result of more restricted stock units outstanding and a higher weighted-average grant date fair value of those restricted stock units.

Depreciation and amortization

Depreciation and amortization increased 35.1%, or $4.6 million, to $17.6 million in the three months ended June 30, 2022 from $13.0 million in the three months ended June 30, 2021 due primarily to accelerated

43

amortization of certain trademark and trade name intangible assets associated with brands not traditionally associated with RVs that we are phasing out and increased capital expenditures.

Long-lived asset impairment

Long-lived asset impairment was $2.6 million for the three months ended June 30, 2022 and $0.5 million for the three months ended June 30, 2021. See Note 4 – Restructuring and Long-lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

Lease termination

Lease termination expense of $0.9 million in the three months ended June 30, 2022, was related primarily to the 2019 Strategic Shift discussed above.

Floor plan interest expense

Floor plan interest expense increased 159.1%, or $5.4 million, to $8.7 million in the three months ended June 30, 2022 from $3.4 million in the three months ended June 30, 2021. The increase was primarily due to a 109% increase in average floor plan borrowings driven by higher new vehicle inventory quantities from the normalization of the new travel trailer supply chain, increases in average new unit costs, and a 52 basis point increase in the average floor plan borrowing rate. We expect higher floor plan interest expense to continue in the second half of 2022 as the floor plan borrowings are expected to be higher in 2022 compared to 2021. Since we do not expect the same new vehicle supply chain constraints that existed in 2021 to be experienced for the remainder of 2022, we expect to have higher average new vehicle inventory levels in 2022. We also expect that interest rates will continue to increase during the second half of 2022.

Other interest expense, net

Other interest expense increased 26.7%, or $3.1 million, to $14.9 million in the three months ended June 30, 2022 from $11.8 million in the three months ended June 30, 2021. The increase was primarily due to increased average debt. The increase in interest rates during the three months ended June 30, 2022 did not have a significant impact on the other interest expense, since the refinance of the Term Loan Facility (as defined below) in June 2021 resulted in a reduction in interest rates from the 25 basis point decrease in the applicable rate (as defined in the Credit Agreement (as defined below)) and the Term Loan Facility was subject to the interest rate floor, including the 2.50% applicable rate, of 3.25% for a portion of the three months ended June 30, 2022 which negated interest rate increases during that period subject to the interest rate floor. The interest rate at June 30, 2022 was above the interest rate floor at 3.82%. We expect that interest rates will continue to increase during the second half of 2022.

Loss and expense on debt restructure

During the three months ended June 30, 2021, loss and expense on debt restructure of $10.4 million was comprised of $0.4 million in extinguishment of the original issue discount related to the Previous Term Loan Facility, $1.0 million in extinguishment of capitalized finance costs related to the Previous Term Loan Facility, and $9.0 million in legal and other expenses related to the New Term Loan Facility.

Income tax expense

Income tax expense decreased $10.0 million to $32.4 million in the three months ended June 30, 2022 compared to the three months ended June 30, 2021. The decrease was primarily due to both lower income

44

generated and a decrease in ownership interest in CWGS, LLC for which the Company is subject to U.S. federal and state taxes on its allocable share.

Net income

Net income decreased $48.1 million to a net income of $198.0 million for the three months ended June 30, 2022 from a net income of $246.1 million for the three months ended June 30, 2021. The change was primarily due to the items mentioned above.

Segment results

The following tables sets forth a reconciliation of total segment income to consolidated income before income taxes for each of our segments for the periods presented:

	Three Months Ended
	June 30, 2022			June 30, 2021			Favorable/
			Percent of			Percent of	(Unfavorable)
($ in thousands)	Amount		Revenue	Amount		Revenue	$		%
Revenue:
Good Sam Services and Plans	$	49,672	2.3%	$	46,955	2.3%	$	2,717	5.8%
RV and Outdoor Retail		2,128,345	98.1%		2,023,382	98.1%		104,963	5.2%
Elimination of intersegment revenue		(9,385)	(0.4%)		(8,530)	(0.4%)		(855)	(10.0%)
Total consolidated revenue		2,168,632	100.0%		2,061,807	100.0%		106,825	5.2%
Segment income:(1)
Good Sam Services and Plans		22,124	1.0%		23,202	1.1%		(1,078)	(4.6%)
RV and Outdoor Retail		243,485	11.2%		302,613	14.7%		(59,128)	(19.5%)
Total segment income		265,609	12.2%		325,815	15.8%		(60,206)	(18.5%)
Corporate & other		(2,615)	(0.1%)		(2,138)	(0.1%)		(477)	(22.3%)
Depreciation and amortization		(17,627)	(0.8%)		(13,044)	(0.6%)		(4,583)	(35.1%)
Other interest expense, net		(14,935)	(0.7%)		(11,789)	(0.6%)		(3,146)	(26.7%)
Loss and expense on debt restructure		—	—		(10,421)	(0.5%)		10,421	n/m
Other (expense) income, net		(72)	(0.0%)		—	—		(72)	n/m
Income before income taxes	$	230,360	10.6%	$	288,423	14.0%	$	(58,063)	20.1%
Same store revenue- RV and Outdoor Retail(2)	$	1,869,799		$	1,868,724		$	1,075	0.1%

n/m – not meaningful

(1) Segment income represents income for each of our reportable segments and is defined as income from operations before depreciation and amortization, plus floor plan interest expense.

(2) Same store revenue definition not applicable to the Good Sam Services and Plans segment.

Good Sam Services and Plans

Good Sam Services and Plans segment revenue increased 5.8%, or $2.7 million, to $49.7 million in the three months ended June 30, 2022, from $47.0 million in the three months ended June 30, 2021. The increase was primarily attributable to a $1.7 million increase from the roadside assistance programs primarily resulting from increased contracts in force, a $0.5 million increase in Good Sam TravelAssist revenue primarily resulting from increased contracts in force, and a $0.5 million increase from the Good Sam Insurance Agency primarily resulting from increased contracts in force.

Good Sam Services and Plans segment income decreased 4.6%, or $1.1 million, to $22.1 million in the three months ended June 30, 2022 from $23.2 million in the three months ended June 30, 2021. The decrease was primarily attributable to a $2.0 million increase in selling, general and administrative expenses primarily consisting of investing in additional information technology personnel, a $0.8 million increase in overhead support expenses, and a $0.7 million reduction in other services and plans, partially offset by a $1.0 million increase from the roadside assistance programs, $0.7 million increase from the Good Sam TravelAssist programs, a $0.7 million increase from Good Sam Insurance Agency. Segment income margin net of

45

intersegment revenue elimination decreased 486 basis points to 44.6% primarily due to increased overhead support expenses.

RV and Outdoor Retail

RV and Outdoor Retail segment revenue increased 5.2%, or $105.0 million, to $2.1 billion in the three months ended June 30, 2022 from $2.0 billion in the three months ended June 30, 2021. The increase was primarily driven by a $96.0 million, or 20.8%, increase in used vehicle revenue, a $18.9 million, or 10.4%, increase in finance and insurance, net revenue, and an $18.2 million, or 1.7%, increase in new vehicle revenue, partially offset by a $27.8 million, or 9.1%, decrease in products, service and other revenue and a $0.3 million, or 2.6%, decrease in Good Sam Club revenue.

RV and Outdoor Retail segment income decreased 19.5%, or $59.1 million, to a segment income of $243.5 million in the three months ended June 30, 2022 from a segment income of $302.6 million in the three months ended June 30, 2021. The decrease was primarily related to decreased segment gross profit of $44.0 million primarily due to a decrease in average gross profit per unit, a $6.4 million increase in selling, general and administrative expenses (see discussion of selling, general and administrative expenses above), a $5.4 million increase in floor plan interest expense, a $2.1 million increase in long-lived asset impairment, a $0.9 million increase in lease termination expense, and a $0.4 million increase in loss on sale or disposal of assets. RV and Outdoor Retail segment margin decreased to 11.5% in the three months ended June 3, 2022 from 15.0% in the three months ended June 30, 2021.

Corporate and other expenses

Corporate and other expenses increased 22.3%, or $0.5 million, to $2.6 million in the three months ended June 30, 2022 from $2.1 million in the three months ended June 30, 2021 primarily due to increased professional fees.

Loss and expense on debt restructure

During the three months ended June 30, 2021, loss and expense on debt restructure of $10.4 million was comprised of $0.4 million in extinguishment of the original issue discount related to the Previous Term Loan Facility, $1.0 million in extinguishment of capitalized finance costs related to the Previous Term Loan Facility, and $9.0 million in legal and other expenses related to the New Term Loan Facility.

46

Six Months Ended June 30, 2022 Compared to Six Months Ended June 30, 2021

The following table sets forth information comparing the components of net income for the six months ended June 30, 2022 and 2021:

	Six Months Ended
	June 30, 2022			June 30, 2021
			Percent of			Percent of	Favorable/ (Unfavorable)
($ in thousands)	Amount		Revenue	Amount		Revenue	$		%
Revenue:
Good Sam Services and Plans	$	94,152	2.5%	$	87,773	2.4%	$	6,379	7.3%
RV and Outdoor Retail:
New vehicles		1,912,211	49.9%		1,880,754	52.0%		31,457	1.7%
Used vehicles		958,990	25.0%		754,394	20.8%		204,596	27.1%
Products, service and other		492,974	12.9%		556,824	15.4%		(63,850)	(11.5%)
Finance and insurance, net		348,785	9.1%		315,939	8.7%		32,846	10.4%
Good Sam Club		23,916	0.6%		23,904	0.7%		12	0.1%
Subtotal		3,736,876	97.5%		3,531,815	97.6%		205,061	5.8%
Total revenue		3,831,028	100.0%		3,619,588	100.0%		211,440	5.8%
Gross profit (exclusive of depreciation and amortization shown separately below):
Good Sam Services and Plans		58,491	1.5%		56,169	1.6%		2,322	4.1%
RV and Outdoor Retail:
New vehicles		415,670	10.9%		478,966	13.2%		(63,296)	(13.2%)
Used vehicles		241,996	6.3%		196,372	5.4%		45,624	23.2%
Products, service and other		192,592	5.0%		212,726	5.9%		(20,134)	(9.5%)
Finance and insurance, net		348,785	9.1%		315,939	8.7%		32,846	10.4%
Good Sam Club		19,461	0.5%		20,165	0.6%		(704)	(3.5%)
Subtotal		1,218,504	31.8%		1,224,168	33.8%		(5,664)	(0.5%)
Total gross profit		1,276,995	33.3%		1,280,337	35.4%		(3,342)	(0.3%)
Operating expenses:
Selling, general and administrative expenses		826,438	21.6%		769,283	21.3%		(57,155)	(7.4%)
Debt restructure expense		—	—		9,031	0.2%		9,031	n/m
Depreciation and amortization		43,162	1.1%		25,745	0.7%		(17,417)	(67.7%)
Long-lived asset impairment		2,618	0.1%		1,082	0.0%		(1,536)	(142.0%)
Lease termination		1,122	0.0%		1,756	0.0%		634	36.1%
Loss on sale or disposal of assets		430	0.0%		(89)	(0.0%)		(519)	583.1%
Total operating expenses		873,770	22.8%		806,808	22.3%		(66,962)	(8.3%)
Income from operations		403,225	10.5%		473,529	13.1%		(70,304)	(14.8%)
Other expense:
Floor plan interest expense		(14,999)	(0.4%)		(6,761)	(0.2%)		(8,238)	(121.8%)
Other interest expense, net		(29,236)	(0.8%)		(24,012)	(0.7%)		(5,224)	(21.8%)
Loss on debt restructure		—	—		(1,390)	(0.0%)		1,390	n/m
Tax Receivable Agreement liability adjustment		—	—		(3,520)	(0.1%)		3,520	n/m
Other expense, net		(295)	(0.0%)		45	0.0%		(340)	n/m
Total other expense		(44,530)	(1.2%)		(35,638)	(1.0%)		(8,892)	(25.0%)
Income before income taxes		358,695	9.4%		437,891	12.1%		(79,196)	(18.1%)
Income tax expense		(53,411)	(1.4%)		(44,390)	(1.2%)		(9,021)	(20.3%)
Net income		305,284	8.0%		393,501	10.9%		(88,217)	(22.4%)
Less: net income attributable to non-controlling interests		(176,243)	(4.6%)		(221,991)	(6.1%)		45,748	20.6%
Net income attributable to Camping World Holdings, Inc.	$	129,041	3.4%	$	171,510	4.7%	$	(42,469)	(24.8%)

n/m – not meaningful

47

Supplemental Data

	Six Months Ended June 30,				Increase			Percent
	2022		2021		(decrease)			Change
Unit sales
New vehicles		42,424		47,614		(5,190)			(10.9%)
Used vehicles		26,531		24,638		1,893			7.7%
Total		68,955		72,252		(3,297)			(4.6%)
Average selling price
New vehicles	$	45,074	$	39,500	$	5,574			14.1%
Used vehicles	$	36,146	$	30,619	$	5,527			18.1%
Same store unit sales(1)
New vehicles		38,786		46,143		(7,357)			(15.9%)
Used vehicles		24,556		24,018		538			2.2%
Total		63,342		70,161		(6,819)			(9.7%)
Same store revenue(1) ($ in 000's)
New vehicles	$	1,759,188	$	1,826,882	$	(67,694)			(3.7%)
Used vehicles		896,901		738,731		158,170			21.4%
Products, service and other		337,243		412,803		(75,560)			(18.3%)
Finance and insurance, net		323,110		308,374		14,736			4.8%
Total	$	3,316,442	$	3,286,790	$	29,652			0.9%
Average gross profit per unit
New vehicles	$	9,798	$	10,059	$	(261)			(2.6%)
Used vehicles		9,121		7,970		1,151			14.4%
Finance and insurance, net per vehicle unit		5,058		4,373		685			15.7%
Total vehicle front-end yield(2)		14,596		13,720		876			6.4%
Gross margin
Good Sam Services and Plans		62.1%		64.0%		(187)	bps
New vehicles		21.7%		25.5%		(373)	bps
Used vehicles		25.2%		26.0%		(80)	bps
Products, service and other		39.1%		38.2%		86	bps
Finance and insurance, net		100.0%		100.0%		unch.	bps
Good Sam Club		81.4%		84.4%		(299)	bps
Subtotal RV and Outdoor Retail		32.6%		34.7%		(205)	bps
Total gross margin		33.3%		35.4%		(204)	bps
Inventories ($ in 000's)
New vehicles	$	1,329,604	$	645,670	$	683,934			105.9%
Used vehicles		358,060		259,511		98,549			38.0%
Products, parts, accessories and misc.		307,789		291,506		16,283			5.6%
Total RV and Outdoor Retail inventories	$	1,995,453	$	1,196,687	$	798,766			66.7%
Vehicle inventory per location ($ in 000's)
New vehicle inventory per dealer location	$	7,346	$	3,669	$	3,677			100.2%
Used vehicle inventory per dealer location		1,978		1,474		504			34.2%
Vehicle inventory turnover(3)
New vehicle inventory turnover		2.4		3.9		(1.5)			(38.3%)
Used vehicle inventory turnover		3.7		5.0		(1.3)			(26.6%)
Retail locations
RV dealerships		181		176		5			2.8%
RV service & retail centers		8		10		(2)			(20.0%)
Subtotal		189		186		3			1.6%
Other retail stores		1		1		—			0.0%
Total		190		187		3			1.6%
Other data
Active Customers(4)		5,460,819		5,482,640		(21,821)			(0.4%)
Good Sam Club members		2,077,410		2,215,227		(137,817)			(6.2%)
Service bays (5)		2,613		2,485		128			5.2%
Finance and insurance gross profit as a % of total vehicle revenue		12.1%		12.0%		16	bps		n/a
Same store locations		168		n/a		n/a			n/a

(1) Our same store revenue and units calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.

(2) Front end yield is calculated as gross profit from new vehicles, used vehicles and finance and insurance (net), divided by combined new and used vehicle unit sales.

48

(3) Inventory turnover calculated as vehicle costs applicable to revenue over the last twelve months divided by the average quarterly ending vehicle inventory over the last twelve months.

(4) An Active Customer is a customer who has transacted with us in any of the eight most recently completed fiscal quarters prior to the date of measurement.

(5) A service bay is a fully-constructed bay dedicated to service, installation, and collision offerings.

Total revenue increased 5.8%, or $211.4 million, to $3.8 billion for the six months ended June 30, 2022, from $3.6 billion for the six months ended June 30, 2021. The increase in total revenue was driven by a $205.1 million, or 5.8%, increase in RV and Outdoor Retail revenue, and a $6.4 million, or 7.3%, increase in Good Sam Services and Plans revenue.

Total gross profit decreased 0.3%, or $3.3 million, to $1.3 billion for the six months ended June 30, 2022, from $1.3 billion for the six months ended June 30, 2021. The decrease in total gross profit was driven by a $5.7 million, or 0.5%, decrease in RV and Outdoor Retail gross profit offset by a $2.3 million, or 4.1%, increase in Good Sam Services and Plans gross profit.

Income from operations decreased 14.8%, or $70.3 million, to $403.2 million for the six months ended June 30, 2022, from $473.5 million income from operations for the six months ended June 30, 2021. The decrease was primarily driven by a $57.2 million increase in selling, general and administrative expenses, a $17.4 million increase in depreciation and amortization, a $1.5 million increase in long-lived asset impairment expense, a $0.5 million increase in loss on sale or disposal of assets, and a $3.3 million decrease in gross profit, partially offset by a $9.0 million reduction in debt restructure expense and a $0.6 million decrease in lease termination expense.

Total other expense increased 25.0%, or $8.9 million, to $44.5 million for the six months ended June 30, 2022, from $35.6 million for the six months ended June 30, 2021. The increase was primarily driven by a $8.2 million increase in floor plan interest expense, a $5.2 million increase in other interest expense, and a $0.3 million increase in other expense, net, partially offset by a $3.5 million Tax Receivable Agreement liability adjustment in the first three months of 2021, and a $1.4 million reduction in loss on debt restructure.

As a result of the above factors, income before income taxes was $358.7 million for the six months ended June 30, 2022 compared to a $437.9 million income before income taxes for the six months ended June 30, 2021. Income tax expense was $53.4 million for the six months ended June 30, 2022, an increase of $9.0 million from $44.4 million for the six months ended June 30, 2021, as discussed below. As a result, net income was $305.3 million for the six months ended June 30, 2022 compared to net income of $393.5 million for the six months ended June 30, 2021.

Good Sam Services and Plans

Good Sam Services and Plans revenue increased 7.3%, or $6.4 million, to $94.2 million in the six months ended June 30, 2022, from $87.8 million in the six months ended June 30, 2021. The increase was primarily attributable to a $3.2 million increase from the roadside assistance programs primarily resulting from increased contracts in force, a $1.2 million increase in Good Sam TravelAssist revenue primarily resulting from increased contracts in force, an $0.8 million increase from the consumer shows due to no shows produced in 2021 and one show produced in 2022, a $0.7 million increase from the Good Sam Insurance Agency primarily resulting from increased contracts in force, and a $0.6 million increase from the extended vehicle warranty insurance programs primarily resulting from increased revenue from service contracts, partially offset by a $0.1 million decrease from other services and plans.

Good Sam Services and Plans gross profit increased 4.1%, or $2.3 million, to $58.5 million in the six months ended June 30, 2022, from $56.2 million in the six months ended June 30, 2021, and gross margin decreased to 62.1% from 64.0% in the same respective periods. The gross profit increase was primarily due to a $1.4 million increase from the Good Sam TravelAssist programs, a $1.0 million increase from the roadside assistance programs, a $0.8 million increase from the Good Sam Insurance Agency, a $0.7 million increase from consumer shows, and a $0.4 million increase from the extended warranty insurance programs, partially offset by a $1.4 million increase in overhead support expenses, and a $0.6 million reduction in other services and plans. Gross margin decreased 187 basis points to 62.1% primarily due to increased roadside assistance marketing costs, and higher program costs.

49

RV and Outdoor Retail

New Vehicles

New vehicle revenue increased 1.7%, or $31.5 million, to $1.9 billion in the six months ended June 30, 2022 from $1.9 billion in the six months ended June 30, 2021. The increase was primarily due to a 14.1% increase in average selling price per vehicle sold partially offset by an 10.9% decrease in vehicles sold. On a same store basis, new vehicle revenue decreased 3.7% to $1.8 billion, and new vehicle units decreased 15.9% in the six months ended June 30, 2022 compared to the six months ended June 30, 2021.

New vehicle gross profit decreased 13.2%, or $63.3 million, to $415.7 million in the six months ended June 30, 2022 from $479.0 million in the six months ended June 30, 2021. The decrease was primarily due to a 19.8% increase in the average cost of new units sold and a 10.9% decrease in vehicles sold, partially offset by a 14.1% increase in the average selling price per new vehicle sold. New vehicle gross margin decreased 373 basis points to 21.7% in the six months ended June 30, 2022 from 25.5% in the six months ended June 30, 2021. The decrease was primarily due to the 19.8% higher average cost of new units sold, partially offset by the 14.1% increase in the average selling price of new vehicles.

Used Vehicles

Used vehicle revenue increased 27.1%, or $204.6 million, to $959.0 million in the six months ended June 30, 2022 from $754.4 million in the six months ended June 30, 2021. The increase was primarily due to a 7.7% increase in vehicles sold and a 18.1% increase in average selling price per vehicle, driven by an increase in demand for lower-cost used vehicles. On a same store basis, used vehicle revenue increased 21.4% to $896.6 million and used vehicle units increased 2.2% in the six months ended June 30, 2022 compared to the six months ended June 30, 2021.

Used vehicle gross profit increased 23.2%, or $45.6 million, to $242.0 million in the six months ended June 30, 2022 from $196.4 million in the six months ended June 30, 2021. The increase was due to a 7.7% increase in vehicles sold, and a 18.1% increase in the average sales price per vehicle sold. Used vehicle gross margin decreased 80 basis points to 25.2% in the six months ended June 30, 2022 from 26.0% in the six months ended June 30, 2021. The decrease was the result of compression from a higher average cost per unit sold.

Products, service and other

Products, service and other revenue decreased 11.5%, or $63.9 million, to $493.0 million in the six months ended June 30, 2022, from $556.8 million in the six months ended June 30, 2021. The decrease was primarily due to our exit from certain non-RV product categories that were sold in the 2021 period, but not in the 2022 period. On a same store basis, products, service and other revenue decreased 18.3% to $337.2 million for the six months ended June 30, 2022 from $412.8 million in the six months ended June 30, 2021.

Products, service and other gross profit decreased 9.5%, or $20.1 million, to $192.6 million in the six months ended June 30, 2022 from $212.7 million in the six months ended June 30, 2021. The decrease was primarily due to the absence of revenue resulting from our exit of certain non-RV product categories during the second half of 2021. Products, service and other gross margin increased 86 basis points to 39.1% in the six months ended June 30, 2022 from 38.2% in the six months ended June 30, 2021. The increase was primarily due to the shift in mix to higher margin products and services, such as our RV service revenues, after our exit of certain lower margin, non-RV product categories during the second half of 2021, partially offset by increased freight costs.

Finance and Insurance, net

Finance and insurance revenue and gross profit is recorded net, since the Company is acting as an agent in the transaction, and commission is recognized when a finance and insurance product contract payment has been received or financing has been arranged. Finance and insurance, net revenue increased 10.4%, or $32.8 million, to $348.8 million in the six months ended June 30, 2022 from $315.9 million in the six months

50

ended June 30, 2021 primarily due to an increase in the products sold per used vehicle and increased gross profit per contract for both new and used vehicles sold, partially offset by lower volume of vehicles sold. Finance and insurance, net as a percentage of new and used vehicle revenue was 12.1% for the six months ended June 30, 2022 compared to 12.0% for the six months ended June 30, 2021. On a same store basis, finance and insurance, net increased 4.8%, or $14.7 million, to $323.1 million versus the six months ended June 30, 2021.

Good Sam Club

Good Sam Club revenue of $23.9 million for the six months ended June 30, 2022, remained essentially unchanged from the six months ended June 30, 2021. A $0.4 million increase in revenue from the Good Sam Club primarily due to a shift to more one-year memberships from multi-year memberships was largely offset by a $0.4 million decrease in marketing fee revenue from Good Sam Club co-branded credit cards primarily due to lower new card activations driven by lower transaction counts at retail locations driven mainly by the exit from certain non-RV product categories.

Good Sam Club gross profit decreased 3.5%, or $0.7 million, to $19.5 million in the six months ended June 30, 2022 from $20.2 million in the six months ended June 30, 2021. Good Sam Club gross margin decreased to 81.4% in the six months ended June 30, 2022 from 84.4% in the six months ended June 30, 2021 primarily due to investment in new programs.

Selling, general and administrative expenses

Selling, general and administrative expenses increased 7.4%, or $57.2 million, to $826.4 million in the six months ended June 30, 2022 from $769.3 million in the six months ended June 30, 2021. Selling, general and administrative expenses as a percentage of gross profit increased approximately 463 basis points to 64.7% for the six months ended June 30, 2022 from 60.1% for the six months ended June 30, 2021. The $57.2 million increase was primarily due to a $26.4 million increase in labor expenses attributable in large part to variable pay on the increase in combined gross profit for new and used vehicle sales and related finance and insurance, to increased retail locations, and to increased equity-based compensation expenses discussed below for the six months ended June 30, 2022; an $8.6 million increase in selling expenses; a $10.8 million increase in other store and corporate overhead expenses; a $6.0 million increase in occupancy expenses; a $3.6 million increase in professional fees; and a $1.8 million increase from costs associated with the February 2022 Cybersecurity Incident, net of insurance recoveries.

The labor expense increase of $26.4 million included increased equity-based compensation expenses of $8.4 million for the six months ended June 30, 2022 (See Note 16 — Equity-Based Compensation to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q), which included an increase of $4.4 million for the expense related to the modification of restricted stock units to accelerate and/or continue vesting under employee separation agreements and/or post-termination consulting arrangements. The remaining increase in equity-based compensation expense was a result of more restricted stock units outstanding and a higher weighted-average grant date fair value of those restricted stock units.

Depreciation and amortization

Depreciation and amortization increased 67.7%, or $17.4 million, to $43.2 million in the six months ended June 30, 2022 from $25.7 million in the six months ended June 30, 2021 due primarily to accelerated amortization of certain trademark and trade name intangible assets associated with brands not traditionally associated with RVs that we are phasing out and increased capital expenditures.

Long-lived asset impairment

Long-lived asset impairment was $2.6 million for the six months ended June 30, 2022 and $1.1 million for the six months ended June 30, 2021. See Note 4 – Restructuring and Long-lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

51

Lease termination

Lease termination expense of $1.1 million and $1.8 million in the six months ended June 30, 2022 and June 30, 2021, respectively, was related primarily to the 2019 Strategic Shift discussed above.

Floor plan interest expense

Floor plan interest expense increased 121.8%, or $8.2 million, to $15.0 million in the six months ended June 30, 2022 from $6.8 million in the six months ended June 30, 2021. The increase was primarily due to a 102.2% increase in average floor plan borrowings driven by higher new vehicle inventory quantities from the normalization of the new travel trailer supply chain and increases in average new unit costs, and a 21 basis point increase in the average floor plan borrowing rate. We expect higher floor plan interest expense to continue in the second half of 2022 as the floor plan borrowings are expected to be higher in 2022 compared to 2021. Since we do not expect the same new vehicle supply chain constraints that existed in 2021 to be experienced for the remainder of 2022, we expect to have higher average new vehicle inventory levels in 2022. We also expect that interest rates will continue to increase during the second half of 2022.

Other interest expense, net

Other interest expense increased 21.8%, or $5.2 million, to $29.2 million in the six months ended June 30, 2022 from $24.0 million in the six months ended June 30, 2021. The increase was primarily due to increased average debt. The increase in interest rates during the six months ended June 30, 2022 did not have a significant impact on the other interest expense, since the refinance of the Term Loan Facility in June 2021 resulted in a reduction in interest rates from the 25 basis point decrease in the applicable rate (as defined in the Credit Agreement (as defined below)) and the Term Loan Facility was subject to the interest rate floor, including the 2.50% applicable rate, of 3.25% for a portion of the six months ended June 30, 2022 which negated interest rate increases during that period subject to the interest rate floor. The interest rate at June 30, 2022 was above the interest rate floor at 3.82%. We expect that interest rates will continue to increase during the second half of 2022.

Tax Receivable Agreement Liability adjustment

The Tax Receivable Agreement Liability adjustment of $3.5 million in the six months ended June 30, 2021 related to a remeasurement during the six months ended June 30, 2021 to reflect an increase in state tax rates.

Income tax expense

Income tax expense increased $9.0 million to $53.4 million in the six months ended June 30, 2022 compared to the six months ended June 30, 2021. The increase was primarily due to a $14.8 million release of valuation allowance and a $4.1 million benefit for the revaluation of deferred tax assets as a result of increased state tax rates that were both recorded for the six months ended June 30, 2021. For the six months ended June 30, 2022 there was also lower income generated for which the Company is subject to U.S. federal and state taxes on its allocable share and the benefit from higher losses at CW that are available to offset state combined income in certain unitary states for the six months ended June 30, 2022. The valuation allowance release during 2021 was attributable to the change in the entities within state combined filing groups due to unitary relationships, which provide additional taxable income sources to utilize CW’s deferred tax assets. CWH’s increased ownership in CWGS, LLC and other qualitative unity factors impacted the unitary relationships.

Net income

Net income decreased $88.2 million to a net income of $305.3 million for the six months ended June 30, 2022 from a net income of $393.5 million for the six months ended June 30, 2021. The change was primarily due to the items mentioned above.

52

Segment results

The following tables sets forth a reconciliation of total segment income to consolidated income before income taxes for each of our segments for the periods presented:

	Six Months Ended
	June 30, 2022			June 30, 2021			Favorable/
			Percent of			Percent of	(Unfavorable)
($ in thousands)	Amount		Revenue	Amount		Revenue	$		%
Revenue:
Good Sam Services and Plans	$	94,501	2.5%	$	87,867	2.4%	$	6,634	7.6%
RV and Outdoor Retail		3,753,231	98.0%		3,546,549	98.0%		206,682	5.8%
Elimination of intersegment revenue		(16,704)	(0.4%)		(14,828)	(0.4%)		(1,876)	(12.7%)
Total consolidated revenue		3,831,028	100.0%		3,619,588	100.0%		211,440	5.8%
Segment income:(1)
Good Sam Services and Plans		43,296	1.1%		44,385	1.2%		(1,089)	(2.5%)
RV and Outdoor Retail		394,984	10.3%		461,649	12.8%		(66,665)	(14.4%)
Total segment income		438,280	11.4%		506,034	14.0%		(67,754)	(13.4%)
Corporate & other		(6,892)	(0.2%)		(4,490)	(0.1%)		(2,402)	(53.5%)
Depreciation and amortization		(43,162)	(1.1%)		(25,745)	(0.7%)		(17,417)	(67.7%)
Tax Receivable Agreement liability adjustment		—	—		(3,520)	(0.1%)		3,520	n/m
Other interest expense, net		(29,236)	(0.8%)		(24,012)	(0.7%)		(5,224)	(21.8%)
Loss and expense on debt restructure		—	—		(10,421)	(0.3%)		10,421	n/m
Other (expense) income, net		(295)	(0.0%)		45	0.0%		(340)	n/m
Income before income taxes	$	358,695	9.4%	$	437,891	12.1%	$	(79,196)	(18.1%)
Same store revenue- RV and Outdoor Retail(2)	$	3,316,442		$	3,286,790		$	29,652	0.9%

n/m – not meaningful

(1) Segment income represents income for each of our reportable segments and is defined as income from operations before depreciation and amortization, plus floor plan interest expense.

(2) Same store revenue definition not applicable to the Good Sam Services and Plans segment.

Good Sam Services and Plans

Good Sam Services and Plans segment revenue increased 7.6%, or $6.6 million, to $94.5 million in the six months ended June 30, 2022, from $87.9 million in the six months ended June 30, 2021. The increase was primarily attributable to a $3.2 million increase from the roadside assistance programs primarily resulting from increased contracts in force, a $1.2 million increase in Good Sam TravelAssist revenue primarily resulting from increased contracts in force, a $1.0 million increase from the consumer shows due to no shows produced in 2021 and one show produced in 2022, a $0.7 million increase from the Good Sam Insurance Agency primarily resulting from increased contracts in force, and a $0.6 million increase from the extended vehicle warranty insurance programs primarily resulting from increased revenue from service contracts, partially offset by a $0.1 million decrease from other services and plans.

Good Sam Services and Plans segment income decreased 2.5%, or $1.1 million, to $43.3 million in the six months ended June 30, 2022, from $44.4 million in the six months ended June 30, 2021. The decrease was primarily attributable to a $3.4 million increase in selling, general and administrative expenses primarily consisting of investing in additional information technology personnel, a $1.4 million increase in overhead support expenses, and a $0.6 million reduction in other services and plans, partially offset by a $1.4 million increase from the Good Sam TravelAssist programs, a $1.0 million increase from the roadside assistance programs, a $0.8 million increase from the Good Sam Insurance Agency, a $0.7 million increase from consumer shows, and a $0.4 million increase from the extended warranty insurance programs. Segment income margin net of intersegment revenue elimination decreased 458 basis points to 46.0% primarily due to increased roadside assistance marketing costs, and increased overhead support expenses.

RV and Outdoor Retail

RV and Outdoor Retail segment revenue increased 5.8%, or $206.7 million, to $3.8 billion in the six months ended June 30, 2022 from $3.5 billion in the six months ended June 30, 2021. The increase was primarily driven by a $204.8 million, or 27.1%, increase in used vehicle revenue, a $35.0 million, or 10.8%, increase in finance and insurance, net revenue, and a $31.0 million, or 1.6%, increase in new vehicle revenue, partially offset by a $64.2 million, or 11.5%, decrease in products, service and other revenue.

53

RV and Outdoor Retail segment income decreased 14.4%, or $66.7 million, to a segment income of $395.0 million in the six months ended June 30, 2022 from a segment income of $461.6 million in the six months ended June 30, 2021. The decrease was primarily related to a $51.4 million increase in selling, general and administrative expenses (see discussion of selling, general and administrative expenses above), an $8.2 million increase in floor plan interest expense, decreased segment gross profit of $5.7 million primarily due to increased costs per unit and reduced vehicles sold, a $1.5 million increase in long-lived asset impairment, and a $0.5 million increase in loss on sale or disposal of assets, partially offset by a $0.6 million decrease in lease termination expense. RV and Outdoor Retail segment margin decreased 250 basis points to 10.6% in the six months ended June 30, 2022 from 13.1% in the six months ended June 30, 2021 primarily due to higher costs.

Corporate and other expenses

Corporate and other expenses increased 53.5%, or $2.4 million, to $6.9 million in the six months ended June 30, 2022 from $4.5 million in the six months ended June 30, 2021 primarily due to costs relating to the Cybersecurity Incident, which are net of insurance recoveries, and increased other professional fees.

Tax Receivable Agreement Liability adjustment

The Tax Receivable Agreement Liability adjustment for 2021 was an expense of $3.5 million, which represented an adjustment for higher state income tax rates.

Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), we use the following non-GAAP financial measures: EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted Earnings Per Share – Diluted (collectively the "Non-GAAP Financial Measures"). We believe that these Non-GAAP Financial Measures, when used in conjunction with GAAP financial measures, provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to the key metrics we use in our financial and operational decision making. These Non-GAAP Financial Measures are also frequently used by analysts, investors and other interested parties to evaluate companies in the Company’s industry. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and they should not be construed as an inference that the Company’s future results will be unaffected by any items adjusted for in these Non-GAAP Financial Measures. In evaluating these Non-GAAP Financial Measures, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of those adjusted in this presentation. The Non-GAAP Financial Measures that we use are not necessarily comparable to similarly titled measures used by other companies due to different methods of calculation.

EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin

We define “EBITDA” as net income before other interest expense, net (excluding floor plan interest expense), provision for income tax expense and depreciation and amortization. We define “Adjusted EBITDA” as EBITDA further adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, lease termination costs, gains and losses on sale or disposal of assets, net, equity-based compensation, Tax Receivable Agreement liability adjustment, restructuring costs related to the 2019 Strategic Shift, and other unusual or one-time items. We define “Adjusted EBITDA Margin” as Adjusted EBITDA as a percentage of total revenue. We caution investors that amounts presented in accordance with our definitions of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin in the same manner. We present EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin because we consider them to be important supplemental measures of our performance and

54

believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. Management believes that investors’ understanding of our performance is enhanced by including these Non-GAAP Financial Measures as a reasonable basis for comparing our ongoing results of operations.

The following table reconciles EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin to the most directly comparable GAAP financial performance measures, which are net income and net income margin, respectively:

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
EBITDA and Adjusted EBITDA:
Net income	$	197,985	$	246,076	$	305,284	$	393,501
Other interest expense, net		14,935		11,789		29,236		24,012
Depreciation and amortization		17,627		13,044		43,162		25,745
Income tax expense		32,375		42,347		53,411		44,390
Subtotal EBITDA		262,922		313,256		431,093		487,648
Long-lived asset impairment (a)		2,618		536		2,618		1,082
Lease termination (b)		944		—		1,122		1,756
Loss (gain) on sale or disposal of assets, net (c)		381		10		430		(89)
Equity-based compensation (d)		8,968		6,047		20,642		12,156
Tax Receivable Agreement liability adjustment (e)		—		—		—		3,520
Restructuring costs (f)		1,854		3,010		3,877		6,077
Loss and expense on debt restructure (g)		—		10,421		—		10,421
Adjusted EBITDA	$	277,687	$	333,280	$	459,782	$	522,571

	Three Months Ended June 30,				Six Months Ended June 30,
(as percentage of total revenue)	2022		2021		2022		2021
Adjusted EBITDA margin:
Net income margin		9.1%		11.9%		8.0%		10.9%
Other interest expense, net		0.7%		0.6%		0.8%		0.7%
Depreciation and amortization		0.8%		0.6%		1.1%		0.7%
Income tax expense		1.5%		2.1%		1.4%		1.2%
Subtotal EBITDA margin		12.1%		15.2%		11.3%		13.5%
Long-lived asset impairment (a)		0.1%		0.0%		0.1%		0.0%
Lease termination (b)		0.0%		—		0.0%		0.0%
Loss (gain) on sale or disposal of assets, net (c)		0.0%		0.0%		0.0%		(0.0%)
Equity-based compensation (d)		0.4%		0.3%		0.5%		0.3%
Tax Receivable Agreement liability adjustment (e)		—		—		—		0.1%
Restructuring costs (f)		0.1%		0.1%		0.1%		0.2%
Loss and expense on debt restructure (g)		—		0.5%		—		0.3%
Adjusted EBITDA margin		12.8%		16.2%		12.0%		14.4%

(a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment, which relate to locations affected by the 2019 Strategic Shift. See Note 4 – Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for additional information.

(b) Represents the loss on the termination of operating leases, relating primarily to the 2019 Strategic Shift, resulting from the lease termination fees and the derecognition of the operating lease assets and liabilities. See Note 4– Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for additional information.

(c) Represents an adjustment to eliminate the losses and gains on disposals and sales of various assets.

(d) Represents non-cash equity-based compensation expense relating to employees, directors, and consultants of the Company.

(e) Represents an adjustment to eliminate the loss on remeasurement of the Tax Receivable Agreement primarily due to changes in our blended statutory income tax rate. See Note 12 — Income Taxes to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

(f) Represents restructuring costs relating to our 2019 Strategic Shift. These restructuring costs include other associated costs. These costs exclude lease termination costs, which are presented separately above. See Note 4 – Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for additional information.

(g) Represents the loss and expense incurred on debt restructure and financing expense, which is comprised of $0.4 million in extinguishment of the original issue discount and $1.0 million of extinguishment of capitalized finance costs related to the Previous Term Loan Facility, and $9.0 million in legal and other expenses related to the New Term Loan Facility.

55

Adjusted Net Income Attributable to Camping World Holdings, Inc. and Adjusted Earnings Per Share

We define “Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic” as net income attributable to Camping World Holdings, Inc. adjusted for the impact of certain non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, lease termination costs, gains and losses on sale or disposal of assets, net, equity-based compensation, Tax Receivable Agreement liability adjustment, restructuring costs related to the 2019 Strategic Shift, other unusual or one-time items, the income tax expense effect of these adjustments, and the effect of net income attributable to non-controlling interests from these adjustments.

We define “Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted” as Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic adjusted for the reallocation of net income attributable to non-controlling interests from stock options and restricted stock units, if dilutive, or the assumed exchange, if dilutive, of all outstanding common units in CWGS, LLC for shares of newly-issued Class A common stock of Camping World Holdings, Inc.

We define “Adjusted Earnings Per Share – Basic” as Adjusted Net Income Attributable to Camping World Holdings, Inc. - Basic divided by the weighted-average shares of Class A common stock outstanding. We define “Adjusted Earnings Per Share – Diluted” as Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted divided by the weighted-average shares of Class A common stock outstanding, assuming (i) the exchange of all outstanding common units in CWGS, LLC for newly-issued shares of Class A common stock of Camping World Holdings, Inc., if dilutive, and (ii) the dilutive effect of stock options and restricted stock units, if any. We present Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted Earnings Per Share – Diluted because we consider them to be important supplemental measures of our performance and we believe that investors’ understanding of our performance is enhanced by including these Non GAAP financial measures as a reasonable basis for comparing our ongoing results of operations.

56

The following table reconciles Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure, which is net income attributable to Camping World Holdings, Inc., in the case of the Adjusted Net Income Non-GAAP financial measures; earnings (loss) per share of Class A common stock – basic, in the case of Adjusted Earnings Per Share – Basic; and earnings (loss) per share of Class A common stock – diluted, in the case of the Adjusted Earnings Per Share – Diluted:

	Three Months Ended June 30,				Six Months Ended June 30,
(In thousands except per share amounts)	2022		2021		2022		2021
Numerator:
Net income attributable to Camping World Holdings, Inc.	$	84,311	$	109,188	$	129,041	$	171,510
Adjustments related to basic calculation:
Loss and expense on debt restructure (a):
Gross adjustment		—		10,421		—		10,421
Income tax expense for above adjustment (b)		—		(1,373)		—		(1,373)
Long-lived asset impairment (c):
Gross adjustment		2,618		536		2,618		1,082
Income tax expense for above adjustment (b)		(99)		—		(99)		—
Lease termination (d):
Gross adjustment		944		—		1,122		1,756
Income tax expense for above adjustment (b)		—		—		—		(39)
Loss (gain) on sale or disposal of assets (e):
Gross adjustment		381		10		430		(89)
Income tax expense for above adjustment (b)		(3)		3		(3)		2
Equity-based compensation (f):
Gross adjustment		8,968		6,047		20,642		12,156
Income tax expense for above adjustment (b)		(951)		(707)		(2,288)		(1,361)
Tax Receivable Agreement liability adjustment (g):
Gross adjustment		—		—		—		3,520
Income tax expense for above adjustment (b)		—		—		—		(898)
Restructuring costs (h)
Gross adjustment		1,854		3,010		3,877		6,077
Income tax expense for above adjustment (b)		—		(52)		—		(65)
Adjustment to net income attributable to non-controlling interests resulting from the above adjustments (i)		(7,397)		(9,680)		(14,224)		(15,489)
Adjusted net income attributable to Camping World Holdings, Inc. – basic		90,626		117,403		141,116		187,210
Adjustments related to diluted calculation:
Reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (j)		—		2,533		1,110		—
Income tax on reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (k)		—		(628)		(299)		—
Reallocation of net income attributable to non-controlling interests from the dilutive exchange of common units in CWGS, LLC (j)		121,071		—		—		237,480
Income tax on reallocation of net income attributable to non-controlling interests from the dilutive exchange of common units in CWGS, LLC (j)		(29,735)		—		—		(58,213)
Assumed income tax expense of combining C-corporations with full or partial valuation allowances with the income of other consolidated entities after the dilutive exchange of common units in CWGS, LLC (l)		(511)		—		—		(12,693)
Adjusted net income attributable to Camping World Holdings, Inc. – diluted	$	181,451	$	119,308	$	141,927	$	353,784
Denominator:
Weighted-average Class A common shares outstanding – basic		41,737		45,983		42,640		44,790
Adjustments related to diluted calculation:
Dilutive exchange of common units in CWGS, LLC for shares of Class A common stock (m)		42,045		—		—		44,288
Dilutive options to purchase Class A common stock (m)		44		169		66		167
Dilutive restricted stock units (m)		358		1,398		465		1,177
Adjusted weighted average Class A common shares outstanding – diluted		84,184		47,550		43,171		90,422
Adjusted earnings per share - basic	$	2.17	$	2.55	$	3.31	$	4.18
Adjusted earnings per share - diluted	$	2.16	$	2.51	$	3.29	$	3.91

57

	Three Months Ended June 30,				Six Months Ended June 30,
(In thousands except per share amounts)	2022		2021		2022		2021
Anti-dilutive amounts (n):
Numerator:
Reallocation of net income attributable to non-controlling interests from the anti-dilutive exchange of common units in CWGS, LLC (j)	$	—	$	144,035	$	189,357	$	—
Income tax on reallocation of net income attributable to non-controlling interests from the anti-dilutive exchange of common units in CWGS, LLC (k)	$	—	$	(35,733)	$	(49,986)	$	—
Assumed income tax benefit of combining C-corporations with full or partial valuation allowances with the income of other consolidated entities after the anti-dilutive exchange of common units in CWGS, LLC (l)	$	—	$	226	$	5,837	$	—
Denominator:
Anti-dilutive exchange of common units in CWGS, LLC for shares of Class A common stock (m)		—		43,057		42,045		—
Reconciliation of per share amounts:
Earnings per share of Class A common stock — basic	$	2.02	$	2.37	$	3.03	$	3.83
Non-GAAP Adjustments (o)		0.15		0.18		0.28		0.35
Adjusted earnings per share - basic	$	2.17	$	2.55	$	3.31	$	4.18
Earnings per share of Class A common stock — diluted	$	2.01	$	2.33	$	3.01	$	3.74
Non-GAAP Adjustments (o)		0.15		0.18		0.28		0.35
Dilutive exchange of common units in CWGS, LLC for shares of Class A common stock (p)		—		—		—		(0.17)
Dilutive options to purchase Class A common stock and/or restricted stock units (p)		—		—		—		(0.01)
Adjusted earnings per share - diluted	$	2.16	$	2.51	$	3.29	$	3.91

(a) Represents the loss and expense incurred on debt restructure and financing expense, which is comprised of $0.4 million in extinguishment of the original issue discount and $1.0 million in extinguishment of capitalized finance costs related to the Previous Term Loan Facility, and $9.0 million in legal and other expenses related to the New Term Loan Facility.

(b) Represents the current and deferred income tax expense or benefit effect of the above adjustments, many of which are related to entities with full valuation allowances for which no tax benefit can be currently recognized. This assumption uses an effective tax rate of 25.4% and 25.5% for the adjustments for the 2022 and 2021 periods, respectively, which represents the estimated tax rate that would apply had the above adjustments been included in the determination of our non-GAAP metric.

(c) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment, which relate to locations affected by the 2019 Strategic Shift. See Note 4 – Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for additional information.

(d) Represents the loss on termination of operating leases, relating primarily to the 2019 Strategic Shift, resulting from the lease termination fees and the derecognition of the operating lease assets and liabilities. See Note 4 – Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for additional information.

(e) Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets.

(f) Represents non-cash equity-based compensation expense relating to employees, directors, and consultants of the Company.

(g) Represents an adjustment to eliminate the loss on remeasurement of the Tax Receivable Agreement primarily due to changes in our blended statutory income tax rate. See Note 12 — Income Taxes to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

(h) Represents restructuring costs relating to our 2019 Strategic Shift. These restructuring costs include other associated costs. These costs exclude lease termination costs, which are presented separately above. See Note 4 – Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for additional information.

(i) Represents the adjustment to net income attributable to non-controlling interests resulting from the above adjustments that impact the net income of CWGS, LLC. This adjustment uses the non-controlling interest’s weighted average ownership of CWGS, LLC of 50.2% and 48.4% for the three months ended June 30, 2022 and 2021, respectively, and 49.6% and 49.7% for the six months ended June 30, 2022 and 2021, respectively.

(j) Represents the reallocation of net income attributable to non-controlling interests from the impact of the assumed change in ownership of CWGS, LLC from stock options, restricted stock units, and/or common units of CWGS, LLC.

(k) Represents the income tax expense effect of the above adjustment for reallocation of net income attributable to non-controlling interests. This assumption uses an effective tax rate of 25.4% and 25.5% for the adjustments for the 2022 and 2021 periods, respectively.

(l) Typically represents adjustments to reflect the income tax benefit of losses of consolidated C-corporations that under the Company’s current equity structure cannot be used against the income of other consolidated subsidiaries of CWGS, LLC. However, for the three and six months ended June 30, 2021, this adjustment included the reversal of the $0.1 million expense  and $14.8 million benefit, respectively, from changes in the valuation allowance for Camping World, Inc. Subsequent to the exchange of all common units in CWGS, LLC, the Company believes certain actions could be taken such that the C-corporations’ losses could offset income of other consolidated subsidiaries. The adjustment reflects the income tax benefit assuming effective tax rate of 25.4% and 25.5% during the 2022 and 2021 periods, respectively, for the losses experienced by the consolidated C-corporations for which valuation allowances have been recorded. No assumed release of valuation allowance established for previous periods were included in these amounts and the $14.8 million release of valuation allowance

58

during the six months ended June 30, 2021 was considered to be reversed and excluded from adjusted net income attributable to Camping World Holdings, Inc. – diluted for purposes of this calculation.

(m) Represents the impact to the denominator for stock options, restricted stock units, and/or common units of CWGS, LLC.

(n) The below amounts have not been considered in our adjusted earnings per share – diluted amounts as the effect of these items are anti-dilutive.

(o) Represents the per share impact of the Non-GAAP adjustments to net income detailed above (see (a) through (h) above).

(p) Represents the per share impact of stock options, restricted stock units, and/or common units of CWGS, LLC from the difference in their dilutive impact between the GAAP and Non-GAAP earnings per share calculations.

As discussed under “Our Corporate Structure Impact on Income Taxes” in Part I, Item 2 of this Form 10-Q , our “Up-C” corporate structure may make it difficult to compare our results with those of companies with a more traditional corporate structure. There can be a significant fluctuation in the numerator and denominator for the calculation of our adjusted earnings per share – diluted depending on if the common units in CWGS, LLC are considered dilutive or anti-dilutive for a given period. To improve comparability of our financial results, users of our financial statements may find it useful to review our earnings per share assuming the full exchange of common units in CWGS, LLC for all periods, even when those common units would be anti-dilutive. The relevant numerator and denominator adjustments have been provided under “Anti-dilutive amounts” in the table above (see (m) above).

Uses and Limitations of Non-GAAP Financial Measures

Management and our board of directors use the Non-GAAP Financial Measures:

● as a measurement of operating performance because they assist us in comparing the operating performance of our business on a consistent basis, as they remove the impact of items not directly resulting from our core operations;

● for planning purposes, including the preparation of our internal annual operating budget and financial projections;

● to evaluate the performance and effectiveness of our operational strategies; and

● to evaluate our capacity to fund capital expenditures and expand our business.

By providing these Non-GAAP Financial Measures, together with reconciliations, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. In addition, our Senior Secured Credit Facilities use Adjusted EBITDA, as calculated for our subsidiary CWGS Group, LLC, to measure our compliance with covenants such as the consolidated leverage ratio. The Non-GAAP Financial Measures have limitations as analytical tools, and should not be considered in isolation, or as an alternative to, or a substitute for net income or other financial statement data presented in our consolidated financial statements included elsewhere in this Form 10-Q as indicators of financial performance. Some of the limitations are:

● such measures do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;

● such measures do not reflect changes in, or cash requirements for, our working capital needs;

● some of such measures do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments on our debt;

● some of such measures do not reflect our tax expense or the cash requirements to pay our taxes;

● although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and such measures do not reflect any cash requirements for such replacements; and

59

● other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures.

Due to these limitations, the Non-GAAP Financial Measures should not be considered as measures of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our GAAP results and using these Non-GAAP Financial Measures only supplementally. As noted in the tables above, certain of the Non-GAAP Financial Measures include adjustments for long-lived asset impairment, lease termination costs, gains and loss on sale or disposal of assets, equity-based compensation, Tax Receivable Agreement liability adjustment, restructuring costs related to the 2019 Strategic Shift, other unusual or one-time items, and the income tax expense effect described above, as applicable. It is reasonable to expect that certain of these items will occur in future periods. However, we believe these adjustments are appropriate because the amounts recognized can vary significantly from period to period, do not directly relate to the ongoing operations of our business and complicate comparisons of our internal operating results and operating results of other companies over time. Each of the normal recurring adjustments and other adjustments described in this paragraph and in the reconciliation tables above help management with a measure of our core operating performance over time by removing items that are not related to day-to-day operations.

Liquidity and Capital Resources

General

Our primary requirements for liquidity and capital have been working capital, inventory management, acquiring and building new retail locations, the improvement and expansion of existing retail locations, debt service, distributions to holders of equity interests in CWGS, LLC and our Class A common stock, and general corporate needs. These cash requirements have historically been met through cash provided by operating activities, cash and cash equivalents, proceeds from registered offerings of our Class A common stock, borrowings under our Senior Secured Credit Facilities (as defined below), borrowings under our Floor Plan Facility (as defined below) and borrowings under our Real Estate Facilities (as defined below).

As a public company, our additional liquidity needs include public company costs, payment of regular and special cash dividends, any exercise of the redemption right by the Continuing Equity Owners from time to time (should we elect to exchange common units for a cash payment), our stock repurchase program as described below, payments under the Tax Receivable Agreement, and state and federal taxes to the extent not reduced as a result of the Tax Receivable Agreement. The Continuing Equity Owners may exercise such redemption right for as long as their common units remain outstanding. Although the actual timing and amount of any payments that may be made under the Tax Receivable Agreement will vary, we expect that the payments that we will be required to make to the Continuing Equity Owners, Former Profits Unit Holders and Crestview Partners II GP, L.P. will be significant. Any payments made by us to Continuing Equity Owners, Former Profits Unit Holders and Crestview Partners II GP, L.P. under the Tax Receivable Agreement will generally reduce the amount of overall cash flow that might have otherwise been available to us or to CWGS, LLC and, to the extent that we are unable to make payments under the Tax Receivable Agreement for any reason, the unpaid amounts generally will be deferred and will accrue interest until paid by us; provided, however, that nonpayment for a specified period may constitute a material breach of a material obligation under the Tax Receivable Agreement and therefore may accelerate payments due under the Tax Receivable Agreement. For a discussion of the Tax Receivable Agreement, see Note 12 — Income Taxes to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

Stock Repurchase Program

In October 2020, our board of directors initially authorized a stock repurchase program for the repurchase of up to $100.0 million of our Class A common stock, expiring on October 31, 2022. In August 2021 and January 2022, our board of directors authorized an increase to the stock repurchase program for the repurchase of up to an additional $125.0 million and $152.7 million, respectively, of our Class A common stock and an extension of the stock repurchase program to expire on August 31, 2023 and December 31, 2025, respectively. Repurchases under the program are subject to any applicable limitations on the availability of funds to be distributed to us by CWGS, LLC to fund the repurchase and may be made in the open market, in

60

privately negotiated transactions or otherwise, with the amount and timing of repurchases to be determined at our discretion, depending on market conditions and corporate needs. Open market repurchases will be structured to occur in accordance with applicable federal securities laws, including within the pricing and volume requirements of Rule 10b-18 under the Securities Exchange Act of 1934, as amended. We may also, from time to time, enter into Rule 10b5-1 plans to facilitate repurchases of our shares under this authorization. This program does not obligate us to acquire any particular amount of Class A common stock and the program may be extended, modified, suspended or discontinued at any time at the Board’s discretion. We expect to fund the repurchases using cash on hand.

During the three months ended June 30, 2022, we did not repurchase Class A common stock under our stock repurchase program. During the six months ended June 30, 2022, we repurchased 2,592,524 shares of our Class A common stock for $79.8 million, including broker commissions. As of June 30, 2022, $120.2 million was available under the stock repurchase program to repurchase additional shares of our Class A common stock.

Dividends

On February 18, 2022, our board of directors approved the increase of the portion of the quarterly cash dividend relating to all or a portion of the Excess Tax Distribution (as defined under “Dividend Policy” included in Part II, Item 5 of our Annual Report) to $0.475 per share of Class A common stock from $0.35 per share, which increased the total quarterly cash dividend to $0.625 per share of Class A common stock from $0.50 per share beginning in March 2022. For the three and six months ended June 30, 2022, we paid a regular quarterly cash dividend on our Class A common stock of $0.625 per share, which was funded with a $0.15 per common unit cash distribution from CWGS, LLC and the remainder funded with all or a portion of the Excess Tax Distribution.

CWGS, LLC is required to make cash distributions in accordance with the CWGS LLC Agreement in an amount sufficient for us to pay any expenses incurred by us in connection with the regular quarterly cash dividend, along with any of our other operating expenses and other obligations. Our dividend policy has certain risks and limitations, particularly with respect to liquidity, and we may not pay dividends according to our policy, or at all.

As described above, CWGS, LLC intends to make a regular quarterly cash distribution to its common unit holders, including us, and we intend to use all of the proceeds from such distribution on our common units to pay a portion of our regular quarterly cash dividend on our Class A common stock, subject to our discretion as the sole managing member of CWGS, LLC and the discretion of our board of directors.

Additionally, as described above, we currently intend to pay a portion of our regular quarterly cash dividend with all or a portion of the Excess Tax Distribution to the holders of our Class A common stock subject to the discretion of our board of directors as described under “Dividend Policy” in our Annual Report.

Our dividend policy has certain risks and limitations particularly with respect to liquidity, and we may not pay future dividends according to our policy, or at all. See “Dividend Policy” included in Part II, Item 5 of our Annual Report and “Risk Factors ─ Risks Relating to Ownership of Our Class A Common Stock ─ “Our ability to pay regular and special dividends on our Class A common stock is subject to the discretion of our board of directors and may be limited by our structure and statutory restrictions” included in Part I, Item 1A of our Annual Report.

Acquisitions and Capital Expenditures

During the six months ended June 30, 2022, the RV and Outdoor Retail segment acquired the assets of various RV dealerships comprised of two locations for an aggregate purchase price of approximately $34.8 million (see Note 11 – Acquisitions to our condensed consolidated financial statements included in Part 1, Item 1 of this Form 10-Q) and purchased real property of $28.0 million. Additionally, for the entirety of 2022, our expansion of dealerships though acquisition and construction is expected to cost between $250.0 million and $330.0 million through a combination of business acquisitions and capital expenditures relating to land, buildings, and improvements. Factors that could impact the quantity of future locations or the cost to acquire or

61

open those locations include, but are not limited to, our ability to locate potential acquisition targets or greenfield locations in a geographic area and at a cost that meets our success criteria; continued strong cash flow generation from our operations to fund these acquisitions and new locations; and availability of financing on our Floor Plan Facility.

Tax Receivable Agreement Liability

Cash requirements relating to the Tax Receivable Agreement liability have not materially changed since our Annual Report. See Note 12 — Income Taxes to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for additional information.

2019 Strategic Shift

In connection with the 2019 Strategic Shift, we have incurred or expect to incur costs relating to one-time employee termination benefits of $1.2 million, lease termination costs of between $19.0 million and $34.0 million, incremental inventory reserve charges of $57.4 million, and other associated costs of $36.0 million to $40.0 million. We expect that approximately $0.3 million to $4.3 million of other associated costs and $3.6 million to $18.6 million of lease termination costs will result in future cash expenditures. For a discussion of the 2019 Strategic Shift, see Note 4 — Restructuring and Long-Lived Asset Impairment to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.

COVID-19

There has been significant uncertainty surrounding the impact of the COVID-19 pandemic on our results of operations and cash flows. As a result, we initially took proactive steps to increase cash available on-hand, including, but not limited to, reducing cash expenditures, including wage reductions through a combination of temporary salary reductions, layoffs, and furloughs; negotiating payment deferrals with lessors; reducing marketing and promotional expenses; and delaying strategic capital expenditures. As demand for our products accelerated and our cash position improved, most of the temporary salary reductions ended in May 2020. We are continually monitoring the COVID-19 pandemic and its potential impacts on our business. If stay-at-home and shelter-in-place restrictions are put back into place, we may choose to re-implement cost reduction measures.

Other Cash Requirements or Commitments

Substantially all of our new RV inventory and certain of our used RV inventory is financed under our Floor Plan Facility (defined below). As of June 30, 2022, no used RV inventory was financed by our Floor Plan Facility. See “Description of Senior Secured Credit Facilities, Floor Plan Facility and Real Estate Facilities” for a discussion of the cash requirements related to our indebtedness.

Cash requirements relating to operating and finance lease obligations and service and marketing sponsorship agreements have not materially changed since our Annual Report.

Sources of Liquidity and Capital

We believe that our sources of liquidity and capital including cash provided by operating activities, additional borrowings under our Floor Plan Facility, and borrowings under our Revolving Credit Facility will be sufficient to finance our continued operations, growth strategy, including the opening of any additional retail locations, regular and special quarterly cash dividends (as described above), required payments for our obligations under the Tax Receivable Agreement, and additional expenses we expect to incur for at least the next twelve months. However, we cannot assure you that our cash provided by operating activities, cash and cash equivalents or cash available under our Revolving Credit Facility or our Floor Plan Facility, including the potential additional borrowings noted above, will be sufficient to meet our future needs. If we are unable to generate sufficient cash flows from operations in the future, including as a result of the impact of the COVID-19 pandemic on our business and if availability under our Revolving Credit Facility or our Floor Plan Facility is not sufficient, we may have to obtain additional financing. If we obtain additional capital by issuing equity, the interests of our existing stockholders will be diluted. If we incur additional indebtedness, that indebtedness may

62

impose significant financial and other covenants that may significantly restrict our operations. We cannot assure you that we could obtain refinancing or additional financing on favorable terms or at all, including the expected additional borrowings noted above and particularly in light of the economic uncertainty due to the COVID-19 pandemic. See “Risk Factors — Risks Related to our Business — Our ability to operate and expand our business and to respond to changing business and economic conditions will depend on the availability of adequate capital” included in Part I, Item 1A of our Annual Report.

As of June 30, 2022 and December 31, 2021, we had working capital of $697.4 million and $685.6 million, respectively, including $134.0 million and $267.3 million, respectively, of cash and cash equivalents. Our working capital reflects the cash provided by deferred revenue and gains reported under current liabilities of $95.7 million and $95.5 million as of June 30, 2022 and December 31, 2021, respectively. Deferred revenue primarily consists of cash collected for club memberships and roadside assistance contracts in advance of services to be provided, which is deferred and recognized as revenue over the life of the membership, and deferred revenue for the annual guide. We use net proceeds from this deferred membership revenue to lower our long-term borrowings and finance our working capital needs. Our Floor Plan Facility includes a flooring line aggregate interest reduction (“FLAIR”) offset account that allows us to transfer cash as an offset to the payables under the Floor Plan Facility. The FLAIR offset account at June 30, 2022 was $277.9 million, $246.2 million of which could have been withdrawn while remaining in compliance with the financial covenants of the Floor Plan Facility.

Seasonality

We have experienced, and expect to continue to experience, variability in revenue, net income, and cash flows as a result of annual seasonality in our business. Because RVs are used primarily by vacationers and campers, demand for services, protection plans, products, and resources generally declines during the winter season, while sales and profits are generally highest during the spring and summer months. In addition, unusually severe weather conditions in some geographic areas may impact demand.

We generate a disproportionately higher amount of our annual revenue in our second and third fiscal quarters, which include the spring and summer months. We incur additional expenses in the second and third fiscal quarters due to higher purchase volumes, increased staffing in our retail locations and program costs. If, for any reason, we miscalculate the demand for our products or our product mix during the second and third fiscal quarters, our sales in these quarters could decline, resulting in higher labor costs as a percentage of gross profit, lower margins and excess inventory, which could cause our annual results of operations to suffer and our stock price to decline.

Additionally, SG&A expenses as a percentage of gross profit tend to be higher in the first and fourth quarters due to the timing of acquisitions and the seasonality of our business. We prefer to acquire new retail locations in the first and fourth quarters of each year in order to provide time for the location to be re-modeled and to ramp up operations ahead of the spring and summer months. The timing of our acquisitions in the first and fourth quarters, coupled with generally lower revenue in these quarters has historically resulted in SG&A expenses as a percentage of gross profit being higher in these quarters.

Due to our seasonality, the possible adverse impact from other risks associated with our business, including atypical weather, consumer spending levels and general business conditions, is potentially greater if any such risks occur during our peak sales seasons.

Cash Flow

The following table shows summary cash flow information for the six months ended June 30, 2022 and 2021:

	Six Months Ended June 30,
(In thousands)	2022		2021
Net cash provided by operating activities	$	183,994	$	460,129
Net cash used in investing activities		(131,505)		(194,300)
Net cash used in financing activities		(185,864)		(240,394)
Net (decrease) increase in cash and cash equivalents	$	(133,375)	$	25,435

63

Operating activities. Our cash flows from operating activities are primarily collections from contracts in transit and customers following the sale of new and used vehicles, as well as from the sale of retail products and services and Good Sam services and plans. Contracts in transit represent amounts due from third-party lenders from whom pre-arranged agreements have been determined, and to whom the retail installment sales contracts have been assigned. Our primary uses of cash from operating activities are repayments of vehicle floor plan payables, payments to retail product suppliers, personnel-related expenditures, payments related to leased property, advertising, and various services and program costs.

Net cash provided by operating activities was $184.0 million in the six months ended June 30, 2022, a decrease of $276.1 million from $460.1 million of net cash provided by operating activities in the six months ended June 30, 2021. The decrease was primarily due to a $157.4 million increase in inventory, an $88.2 million reduction in net income, a $43.3 million decrease in accounts payable and other accrued expenses, a $12.2 million reduction in other operating activities, and a $10.3 million decrease in deferred revenue, partially offset by a $17.9 million increase in deferred income taxes, and a $17.4 million increase in depreciation and amortization.

Investing activities. Our investment in business activities primarily consists of expanding our operations through organic growth and the acquisition of retail locations. Substantially all of our new retail locations and capital expenditures have been financed using cash provided by operating activities and borrowings under our Senior Secured Credit Facilities, as applicable.

The table below summarizes our capital expenditures for the six months ended June 30, 2022 and 2021:

	Six Months Ended June 30,
(In thousands)	2022		2021
IT hardware and software	$	6,182	$	4,004
Greenfield and acquired retail locations		23,336		15,847
Existing retail locations		35,958		27,288
Corporate and other		3,528		45
Total capital expenditures	$	69,004	$	47,184

Our capital expenditures consist primarily of investing in acquired and greenfield retail and RV dealership locations, existing retail locations, information technology, hardware, and software. The expected minimum capital expenditures relating to new dealerships and real estate purchases through December 31, 2022 are discussed above. As of June 30, 2022, we had entered into contracts for construction of new dealership buildings for an aggregate future commitment of capital expenditures of $34.7 million. There were no other material commitments for capital expenditures as of June 30, 2022.

Net cash used in investing activities was $131.5 million for the six months ended June 30, 2022. The $131.5 million of cash used in investing activities was comprised of $69.0 million of capital expenditures primarily related to retail locations, $38.2 million for the purchase of RV and outdoor retail businesses and a publication business, $28.0 million for the purchase of real property, $3.0 million for purchase of other investments, and $0.7 million for the purchase of intangible assets, partially offset by proceeds from the sale of real property of $6.8 million and proceeds of $0.7 million from the sale of property and equipment. See Note 11 – Acquisitions to our condensed consolidated financial statements included in Part 1, Item 1 of this Form 10-Q.

Net cash used in investing activities was $194.3 million for the six months ended June 30, 2021. The $194.3 million of cash used in investing activities was comprised of $99.0 million for the purchase of RV and outdoor retail businesses, $48.3 million for the purchase of real property, $47.2 million of capital expenditures primarily related to retail locations, $2.6 million for the purchase of intangible assets, and $0.3 million of investment in businesses, partially offset by proceeds of $1.7 million from the sale of property and equipment and $1.4 million from the sale of real property.

Financing activities. Our financing activities primarily consist of proceeds from the issuance of debt and the repayment of principal and debt issuance costs.

64

Our net cash used in financing activities was $185.9 million for the six months ended June 30, 2022. The $185.9 million of cash used in financing activities was primarily due to $115.7 million of member distributions, $79.8 million for the repurchase of Class A common stock, $52.5 million of dividends paid on Class A common stock, $7.9 million of payments on long-term debt, $3.0 million for finance lease payments, and $1.5 million of RSU shares withheld for tax, partially offset by $40.4 million of net proceeds from borrowings under the Floor Plan Facility, $28.0 million of net proceeds from a sale-leaseback arrangement, $6.0 million of proceeds from landlord funded construction on finance leases, and $0.3 million of proceeds from exercise of stock options.

Our net cash used in financing activities was $240.4 million for the six months ended June 30, 2021. The $240.4 million of cash used in financing activities was primarily due to $123.8 million of member distributions, $171.3 million of payments on long-term debt, $45.5 million for the repurchase of Class A common stock, $21.9 million of dividends paid on Class A common stock, $1.7 million of debt issuance costs, $1.6 million for finance lease payments, and $0.3 million of RSU shares withheld for tax, partially offset by $115.9 million of proceeds from long-term debt, $7.4 million of net proceeds from borrowings under the Floor Plan Facility, and $2.5 million of proceeds from exercise of stock options.

Description of Senior Secured Credit Facilities, Floor Plan Facility, Real Estate Facilities, and Other Long-Term Debt

As of June 30, 2022 and December 31, 2021, we had outstanding debt in the form of our Senior Secured Credit Facilities, our Floor Plan Facility, and our Real Estate Facilities (each defined below). We may from time to time seek to refinance, retire or exchange our outstanding debt. Such refinancings, repayments or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material. For additional information regarding our interest rate risk and interest rate hedging instruments, see “Quantitative and Qualitative Disclosures About Market Risk” in Part I, Item 3 of this Form 10-Q.

Senior Secured Credit Facilities

As of June 30, 2022 and December 31, 2021, CWGS Group, LLC (the “Borrower”), an indirect subsidiary of the Company, was party to a credit agreement (the “Credit Agreement”) for a senior secured credit facility (the “Senior Secured Credit Facilities”). The Senior Secured Credit Facilities consist of a $1.4 billion term loan facility (the “Term Loan Facility”) and a $65.0 million revolving credit facility (the “Revolving Credit Facility”). The Term Loan Facility requires mandatory principal payments in equal quarterly installments of $3.5 million. The Revolving Credit Facility matures in June 2026 and the Term Loan Facility matures in June 2028. As of June 30, 2022 and December 31, 2021, the average interest rate on the Term Loan Facility was 3.82% and 3.25%, respectively.

Additionally, we are required to prepay the term loan borrowings in an aggregate amount up to 50% of excess cash flow, as defined in the Credit Agreement, for such fiscal year depending on the Total Leverage Ratio (as defined by the Credit Agreement) beginning with the year ended December 31, 2022. We do not expect that an additional excess cash flow payment will be required relating to 2022.

The Credit Agreement requires the Borrower and its subsidiaries to comply on a quarterly basis with a maximum Total Net Leverage Ratio (as defined in the Credit Agreement), which covenant is in effect only if, as of the end of each calendar quarter, the aggregate amount of borrowings under the Revolving Credit Facility (including swingline loans), letters of credit and unreimbursed letter of credit disbursements outstanding at such time is greater than 35% of the total commitment on the Revolving Credit Facility (excluding (i) up to $15.0 million attributable to any outstanding undrawn letters of credit and (ii) any cash collateralized or backstopped letters of credit), as defined in the Credit Agreement. As of June 30, 2022, we were not subject to this covenant as borrowings under the Revolving Credit Facility did not exceed the 35% threshold. To the extent that we are unable to comply with the maximum Total Leverage Ratio in the future, we would be unable to borrow under the Revolving Credit Facility and may need to seek alternative sources of financing in order to operate and finance our business as we deem appropriate. The Company’s borrowing capacity under the Revolving Credit Facility at June 30, 2022 was limited to $60.1 million of borrowings. At June 30, 2022, we would have met this

65

covenant if we had exceeded the 35% threshold. We were in compliance with all applicable debt covenants at June 30, 2022 and December 31, 2021.

See our Annual Report and Note 6 – Long-Term Debt to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for a further discussion of the outstanding amounts, available borrowings and terms of the Senior Secured Credit Facilities.

Floor Plan Facility

As of June 30, 2022 and December 31, 2021, FreedomRoads, LLC (“FR”), an indirect subsidiary of the Company, maintained floor plan financing through the Eighth Amended and Restated Credit Agreement (“Floor Plan Facility”). The Floor Plan Facility at June 30, 2022 allowed FR to borrow (a) up to $1.70 billion under a floor plan facility, (b) up to $30.0 million under a letter of credit facility and (c) up to a maximum amount outstanding of $70.0 million under the revolving line of credit. The Floor Plan Facility also includes an accordion feature allowing FR, at its option, to increase the aggregate amount of the floor plan notes payable in $50 million increments up to a maximum amount of $200 million. The lenders under the Floor Plan Facility are not under any obligation to provide commitments in respect of any such increase. The maturity date of the Floor Plan Facility is September 30, 2026.

As of June 30, 2022 and December 31, 2021, the applicable interest rate for the floor plan notes payable under the Floor Plan Facility was 2.93% and 1.96%, respectively. As of June 30, 2022 and December 31, 2021 the applicable interest rate for revolving line of credit borrowings under the Floor Plan Facility was 3.13% and 2.31%, respectively.

The credit agreement governing the Floor Plan Facility contains certain financial covenants, which we were in compliance with at June 30, 2022 and December 31, 2021.

See our Annual Report and Note 3 – Inventories and Floor Plan Payables to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for a further discussion of the outstanding amounts, available borrowings and terms of the Floor Plan Facility.

Real Estate Facilities

In November 2018, September 2021, and December 2021, Camping World Property, Inc. (the ‘‘Real Estate Borrower’’), an indirect wholly-owned subsidiary of CWGS, LLC, and CIBC Bank USA (“Lender”), entered into loan and security agreements for real estate credit facilities (as amended from time to time, the “First Real Estate Facility”, the “Second Real Estate Facility”, and the “Third Real Estate Facility”, respectively, and collectively the “Real Estate Facilities”) with aggregate maximum principal capacities of $21.5 million, $9.0 million, and $10.1 million for the First Real Estate Facility, Second Real Estate Facility, and Third Real Estate Facility, respectively. The First Real Estate Facility, the Second Real Estate Facility, and Third Real Estate Facility mature in October 2023, September 2026, and December 2026, respectively.

As of June 30, 2022, the First Real Estate Facility, Second Real Estate Facility, and Third Real Estate Facility had outstanding principal balances of $4.1 million, $8.2 million, and $9.8 million, respectively, net of unamortized finance costs. As of June 30, 2022 and December 31, 2021, the weighted average interest rate on the Real Estate Facilities, as applicable, was 3.35% and 2.89%, respectively, with a commitment fee of 0.50% of the aggregate unused principal amount of the Real Estate Facilities. As of June 30, 2022 and December 31, 2021, we had zero additional capacity under the Real Estate Facilities.

The Real Estate Facilities are subject to certain cross default provisions, a debt service coverage ratio, and other customary covenants which we were in compliance with at June 30, 2022 and December 31, 2021.

See our Annual Report and Note 6 – Long-Term Debt to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for a further discussion of the terms of the Real Estate Facilities.

66

Other Long-Term Debt

In December 2021, FRHP Lincolnshire, LLC, an indirect wholly-owned subsidiary of CWGS, LLC, assumed a mortgage as part of a real estate acquisition. As of June 30, 2022, the outstanding principal balance of the mortgage was $3.3 million with an interest rate of 3.50%. The mortgage matures in December 2026. See Note 6 — Long-Term Debt to our condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q for a further discussion of the terms of the other long-term debt.

Sale/Leaseback Arrangements

We have in the past and may in the future enter into sale-leaseback transactions to finance certain property acquisitions and capital expenditures, pursuant to which we sell property and/or leasehold improvements to third parties and agree to lease those assets back for a certain period of time. Such sales generate proceeds which vary from period to period.

On February 8, 2022, FRHP Lincolnshire, LLC sold three properties for a total sale price of $28.0 million. Concurrent with the sale of these properties, the Company entered into three separate twenty-year lease agreements, whereby the Company will lease back the properties from the acquiring company. Under each lease agreement, FR has four consecutive options to extend the lease term for additional periods of five years for each option. This transaction is accounted for as a financing transaction. The Company recorded a liability for the amount received, will continue to depreciate the non-land portion of the assets, and has imputed an interest rate so that the net carrying amount of the financial liability and remaining assets will be zero at the end of the initial lease terms. The financial liability is included in other long-term liabilities in the condensed consolidated balance sheet as of June 30, 2022.

Deferred Revenue

Deferred revenue consists of our sales for products not yet recognized as revenue at the end of a given period. Our deferred revenue as of June 30, 2022 was $168.8 million.

Critical Accounting Policies and Estimates

We prepare our condensed consolidated financial statements in accordance with GAAP, and in doing so, we have to make estimates, assumptions and judgments affecting the reported amounts of assets, liabilities, revenues and expenses, as well as the related disclosure of contingent assets and liabilities. We base our estimates, assumptions and judgments on historical experience and on various other factors we believe to be reasonable under the circumstances. Different assumptions and judgments would change estimates used in the preparation of our condensed consolidated financial statements, which, in turn, could change our results from those reported. We evaluate our critical accounting estimates, assumptions and judgments on an ongoing basis.

There has been no material change in our critical accounting policies and estimates from those previously reported and disclosed in our Annual Report.

Recent Accounting Pronouncements

See Note 1 – Summary of Significant Accounting Policies to our condensed consolidated financial statements in Item 1, Part I of this Form 10-Q.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

For a discussion of the Company’s quantitative and qualitative disclosures about market risks, see Item 7A. Quantitative and Qualitative Disclosures About Market Risks, in our Annual Report. As of June 30, 2022, there have been no material changes in this information.

67

Item 4. Controls and Procedures

Limitations on Effectiveness of Controls and Procedures

In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated, as of the end of the period covered by this Quarterly Report on Form 10-Q, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of June 30, 2022.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) identified in connection with the evaluation of our internal control performed during the fiscal quarter ended June 30, 2022, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Part II. Other Information

Item 1.  Legal Proceedings

See Note 9 – Commitments and Contingencies to our condensed consolidated financial statements in Item 1, Part I of this Form 10-Q.

Item 1A. Risk Factors

There have been no material changes to our risk factors as previously disclosed in Item 1A of Part I of our Annual Report on Form 10-K for the year ended December 31, 2021 filed with the Securities and Exchange Commission on February 24, 2022, other than with respect to the risk factors described below.

Unanticipated changes in effective tax rates or adverse outcomes resulting from examination of our income or other tax returns could adversely affect our operating results and financial condition.

We are subject to income taxes in the United States, and our tax liabilities will be subject to the allocation of expenses in differing jurisdictions. Our future effective tax rates could be subject to volatility or adversely affected by a number of factors, including:

●changes in the valuation of our deferred tax assets and liabilities;

●expected timing and amount of increases in or release of any tax valuation allowances;

●tax effects of equity-based compensation;

●costs related to intercompany restructurings; or

●changes in tax laws, regulations or interpretations thereof.

68

In addition, we may be subject to audits of our income, sales and other transaction taxes by U.S. federal and state authorities. Outcomes from these audits could have an adverse effect on our operating results and financial condition.

CWH is able to benefit from certain state combined filing groups due to unitary relationships, which provide additional taxable income sources to utilize CW’s deferred tax assets. CWH’s annual weighted-average ownership in CWGS, LLC of over 50% and other qualitative unity factors impact the unitary relationships. If changes in unitary factors, such as treasury stock repurchases that reduce CWH’s ownership in CWGS, LLC, result in the inability for combined filing for certain states, then additional income tax expense would be recognized for recording an additional valuation allowance against CW’s deferred tax assets. Additionally, this change in filing status would likely decrease CWH’s state tax rates applied against its current taxable income, which would also result in additional tax expense due to the revaluation of its deferred tax assets and other income from the adjustment to the Tax Receivable Agreement liability.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

The following table presents information related to our repurchases of Class A common stock for the periods indicated:

Period	Total Number of Shares Purchased	Average Price Paid per Share	Total Number of Shares Purchased as Part of Publicly Announced Programs(1)	Approximate Dollar Value of Shares that May Yet Be Purchased Under the Programs(1)
April 1, 2022 to April 30, 2022	—	$—	—	$120,166,000
May 1, 2022 to May 31, 2022	—	—	—	120,166,000
June 1, 2022 to June 30, 2022	—	—	—	120,166,000
Total	—	$—	—	$120,166,000

(1) On October 30, 2020, our board of directors authorized a stock repurchase program for the repurchase of up to $100.0 million of the Company’s Class A common stock, expiring on October 31, 2022. In August 2021 and January 2022, our board of directors authorized increases to the stock repurchase program for the repurchase of up to an additional $125.0 million and $152.7 million of the Company’s Class A common stock, respectively. Following these extensions, the stock repurchase program now expires on December 31, 2025. This program does not obligate the Company to acquire any particular amount of Class A common stock and the program may be extended, modified, suspended or discontinued at any time at the board’s discretion.

The table above excludes shares net settled by the Company in connection with tax withholdings associated with the vesting of restricted stock units as these shares were not issued and outstanding.

Item 3.  Defaults Upon Senior Securities

None.

Item 4.  Mine Safety Disclosures

Not applicable.

Item 5.  Other Information

None.

69

Item 6.  Exhibits

Exhibits Index

		Incorporated by Reference
Exhibit Number	Exhibit Description	Form	File No.	Exhibit	Filing Date	Filed/ Furnished Herewith
3.1	Amended and Restated Certificate of Incorporation of Camping World Holdings, Inc.	10-Q	001-37908	3.1	11/10/16
3.2	Amended and Restated Bylaws of Camping World Holdings, Inc.	10-Q	001-37908	3.2	11/10/16
4.1	Specimen Stock Certificate evidencing the shares of Class A common stock	S-1/A	333-211977	4.1	9/13/16
10.1	Employment Agreement with Karin L. Bell, dated June 1, 2022					*
10.2	Compensation Program Summary with Matthew Wagner, dated June 1, 2022					*
31.1	Rule 13a-14(a) / 15d-14(a) Certification of Chief Executive Officer					*
31.2	Rule 13a-14(a) / 15d-14(a) Certification of Chief Financial Officer					*
32.1	Section 1350 Certification of Chief Executive Officer					**
32.2	Section 1350 Certification of Chief Financial Officer					**
101.INS	Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.					***
101.SCH	Inline XBRL Taxonomy Extension Schema Document					***
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document					***
101.DEF	Inline XBRL Extension Definition Linkbase Document					***

70

		Incorporated by Reference
Exhibit Number	Exhibit Description	Form	File No.	Exhibit	Filing Date	Filed/ Furnished Herewith
101.LAB	Inline XBRL Taxonomy Label Linkbase Document					***
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document					***
104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)					***

*     Filed herewith

**    Furnished herewith

***   Submitted electronically herewith

71

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	Camping World Holdings, Inc.
Date: August 3, 2022	By:	/s/ Karin L. Bell
		Karin L. Bell
		Chief Financial Officer
		(Authorized Officer and Principal Financial Officer and Principal Accounting Officer)

72

EX-10.1

Exhibit 10.1

FIRST AMENDMENT TO EMPLOYMENT AGREEMENT

THIS FIRST AMENDMENT TO EMPLOYMENT AGREEMENT (“Amendment”) is made and entered into effective as of June 1, 2022, by and between Karin L. Bell, an Illinois resident (“Employee”), Camping World Holdings, Inc., a Delaware corporation (“Camping World”) and CWGS Enterprises, LLC, a Delaware limited liability company (the “Partnership” and, together with Camping World and any of the Affiliates of Camping World and the Partnership as may employ Employee from time to time, and any successor(s) thereto, the “Company”).

RECITALS

WHEREAS, the Company and Employee entered into that certain Employment Agreement dated July 1, 2020 (the “Agreement”) pursuant to which the Company employs Employee; and

WHEREAS, the Company and Employee desire to amend the Agreement as set forth in this Amendment.

NOW THEREFORE, in for good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the parties agree as follows:

1.Capitalized Terms.  Capitalized terms not defined in this Agreement shall have the meanings assigned to them in the Agreement.

2.Amendment to the Agreement.  Effective as of June 1, 2022, Section IV(A) and (B) of the Agreement is hereby deleted and replaced as follows:

IV. COMPENSATION.

A.Base Salary.  During the Term, the Company shall pay to Employee a base annual salary of Four Hundred Thousand and No/100 Dollars ($400,000.00) (“Base Salary”), which salary shall be paid in accordance with the Company's normal payroll procedures and policies.

B. Annual Bonus.  During the Term, for each fiscal year, Employee shall have the opportunity to earn an annual bonus (“Annual Bonus”) based on performance against specified performance objectives (including, without limitation, budgetary or EBITDA-based performance criteria) established by the Board of Directors prior to or as soon as practicable following each fiscal year.  For each fiscal year during the Term, Employee’s target annual bonus for such year shall be 200% of Base Salary.

3.Equity Based Compensation.  During the Term, Employee  will be eligible to receive equity awards under the CWH 2016 Incentive Award Plan (the “Plan”) from time to time as may beapproved by the Compensation Committee of the Board of Directors in its discretion, subject to the terms of the Plan and an applicable award agreement.

4.Limited Effect. Except as specifically modified herein, the Agreement shall remain in full force and effect in accordance with all of the terms and conditions thereof.

5.Prior Agreements. This Amendment is hereby incorporated into and forms a part of the Agreement, and contains the entire agreement of the parties relating to the subject matter hereof and

1

supercedes all prior agreements and understandings with respect to such subject matter, and the parties hereto have made no agreement, representations, or warranties relating to the subject matter of this Amendment which are not set forth herein.  If there is any conflict between the terms and conditions of this Amendment and the Agreement, the provisions of this Amendment shall control.

6.Counterparts. This Amendment may be executed in separate counterparts, each of which will be deemed an original, all of which together will constitute one in the same instrument.

7.Governing Law.  This Agreement shall be governed by the law of the State of Illinois.

[Signatures on following page]

2

IN WITNESS WHEREOF, the parties have executed this Agreement as of the date set forth in the first paragraph.

.
	CAMPING WORLD HOLDINGS, INC.
	By:	/s/ Marcus Lemonis
		Marcus Lemonis
		Chairman and Chief Executive Officer
	CWGS ENTERPRISES, LLC
	By:	/s/ Marcus Lemonis
		Marcus Lemonis
		Chairman and Chief Executive Officer
	/s/ Karin L. Bell
	Karin L. Bell
	Address:

3

EX-10.2

Exhibit 10.2

Executive Vice President

Compensation Program Summary

Name:	Matt Wagner (“Employee”)
Location:	Lincolnshire, IL
Term:	June 1, 2022 (the “Effective Date”) until modified in writing
Title:	Executive Vice President

COMPENSATION PLAN:  During the Term and subject to the continued employment of Employee by the Company, the Company shall pay to Employee the Total Compensation described in this compensation plan summary (the “Plan”) subject to the terms and conditions contained in this Plan.

TOTAL COMPENSATION: Employee’s Total Compensation shall be equal to (a) Base Pay; (b) Incentive Compensation; and (c) Target Annual Bonus, as set forth below and subject to the terms and conditions in this Plan:

a) Base Pay:  During the Term, effective as of June 1, 2022, the Company shall pay to Employee a base annual salary of Three Hundred Thousand and No/100 Dollars ($300,000) which salary shall be paid in accordance with the Company’s normal payroll procedures and policies.

b) Incentive Compensation: During the Term, effective as of June 1, 2022, and subject to continued employment by the Company through the date on which payment of the Incentive Compensation (as defined below) is due, the Company shall pay to Employee incentive compensation (“Incentive Compensation”) equal to fifteen one hundredths of one percent (0.15%) (the “Applicable Percentage”) of the Company’s consolidated Adjusted EBITDA (as defined below).

“Adjusted EBITDA” means (i) the consolidated net income of Camping World Holdings, Inc. (the “Company”) derived from the ongoing consolidated business operations for such period plus, to the extent deducted in the determination of net income, interest (other than interest for floor plan financing), federal and state income taxes (or any provision for such taxes), depreciation and amortization and (ii) to the extent not otherwise reflected in net income for purposes of determining Adjusted EBITDA, gains on the sale of real property, including, without limitation, deferred gains on sale leaseback transactions, with further adjustments for the impact of certain noncash and other items the Company does not consider in its evaluation of ongoing operating performance as determined by the Chief Financial Officer and defined on our Annual Report on Form 10-K filed for the year ended December 31, 2021 and the Company’s other reports filed with the Securities and Exchange Commission.

Net income shall be determined on the accrual method of accounting and in accordance with generally accepted accounting principles consistently applied, provided that (i) extraordinary items of revenue or expense, as determined by the chief financial officer (including revenue or expense from non-operating investments, revenue or expense from the sale or purchase of assets not in the ordinary course of business or revenue or expense not derived from normal business operations), shall not be reflected in net income, and (ii) amounts paid or received in settlement of (or payment of judgments in respect of) litigation which did not arise in the ordinary course of the business operations of such entity or entities or any of their respective subsidiaries, shall not be reflected in net income.

The Incentive Compensation will be paid in monthly draws based on the Company’s estimated consolidated Adjusted EBITDA for the applicable calendar year, subject to adjustment up or down from time to time based on actual results compared to estimates and anticipated underpayments or overpayments of monthly draws.

Monthly payments of Incentive Compensation shall be subject to “true up” following the completion of the audited financial statements of the Company. In the event of any underpayment, the Company shall pay such underpayment within thirty (30) days following the completion of such audited financial statements. In the event of any overpayment, the amount of such overpayment(s) shall be deducted from Employee’s Incentive Compensation for the next succeeding monthly Incentive Compensation payment(s) until such overpayment has been absorbed by such deductions. In the event any overpayments have not been fully recovered upon Employee’s separation, the amount of such un-recovered

overpayment(s) shall be deducted from any amounts payable by the Company to Employee upon separation or, if no amounts are payable by Company, the amount of such un-recovered overpayments shall be paid by Employee to the Company within thirty (30) days following the Company’s written request therefore.

c) Annual Bonus:  During the Term, for each fiscal year, Employee shall have the opportunity to earn an annual bonus (“Annual Bonus”) based on performance against specified performance objectives (including, without limitation, budgetary or Adjusted EBITDA-based performance criteria) established by the Chief Executive Officer prior to or as soon as practicable following each fiscal year.  For each fiscal year during the Term, Employee’s target annual bonus for such year shall be $500,000.

EQUITY BASED COMPENSATION:  During the Term, Employee  will be eligible to receive equity awards  under the CWH 2016 Incentive Award Plan (the “Plan”) from time to time as may be approved by the Compensation Committee of the Board of Directors and subject to the terms of the Plan and an applicable award agreement .

PAYMENT UPON SEPARATION:  Upon Employee’s termination of employment with the Company for any reason, Employee shall be entitled to receive:

(a) his Base Salary for the applicable calendar year through the date of termination;

(b) reimbursement of any business expenses incurred in the ordinary course of business through the date of termination that have not yet been reimbursed;

(c) any accrued and unused vacation or paid time off time through the date of the termination;

(d) the Annual Bonus for the calendar year in which Employee’s employment is terminated which for purposes hereof shall be equal to Employee’s target annual bonus for such year, multiplied by a fraction, (i) the numerator of which shall be the number of days Employee was employed during the then such current calendar year and (ii) the denominator of which shall be three hundred sixty-five (365), which payment shall be made within 90 days following the date on which the Employee’s employment terminated; and

(e) Incentive Compensation for the calendar year in which Employee’s employment is terminated which for purposes hereof shall be equal to the consolidated Adjusted EBITDA of the Company for the twelve month period ending on the last day of the calendar month immediately preceding the date of termination times the Applicable Percentage, multiplied by a fraction, (i) the numerator of which shall be the number of days Employee was employed during the then such current calendar year and (ii) the denominator of which shall be three hundred sixty-five (365) (for avoidance of doubt, the amount of draws paid by Company to Employee for Incentive Compensation during such calendar year as contemplated above, shall be credited against such amount), which payment shall be made within 120 days following the end of such calendar year in which the Employee’s employment terminated.

Amendments; Governing Law:  No amendments or modifications of this Plan shall be deemed effective unless made in writing and signed by the parties hereto.  This Plan shall be construed and enforced in accordance with the laws of the State of Illinois.

[Signatures Follow]

2

In acknowledgement of the foregoing, the Company and Employee have executed this Plan as of the Effective Date:

CAMPING WORLD HOLDINGS, INC.
By:	/s/ Marcus Lemonis
	Marcus Lemonis
	Chairman and Chief Executive Officer
CWGS ENTERPRISES, LLC
By:	/s/ Marcus Lemonis
	Marcus Lemonis
	Chairman and Chief Executive Officer
/s/ Matthew Wagner
Matthew Wagner

3

EX-31.1

Exhibit 31.1

CERTIFICATIONS

I, Marcus A. Lemonis, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Camping World Holdings, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 3, 2022	By:	/s/ Marcus A. Lemonis
		Marcus A. Lemonis
		Chairman and Chief Executive Officer
		(Principal Executive Officer)

EX-31.2

Exhibit 31.2

CERTIFICATIONS

I, Karin L. Bell, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Camping World Holdings, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 3, 2022	By:	/s/ Karin L. Bell
		Karin L. Bell
		Chief Financial Officer
		(Principal Financial Officer and Principal Accounting Officer)

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Camping World Holdings, Inc. (the “Company”) for the period ended June 30, 2022, as filed with the U.S. Securities and Exchange Commission on the date hereof (the “Report”), I, Marcus A. Lemonis, Chairman and Chief Executive Officer of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 3, 2022	By:	/s/ Marcus A. Lemonis
		Marcus A. Lemonis
		Chairman and Chief Executive Officer
		(Principal Executive Officer)

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Camping World Holdings, Inc. (the “Company”) for the period ended June 30, 2022, as filed with the U.S. Securities and Exchange Commission on the date hereof (the “Report”), I, Karin L. Bell, Chief Financial Officer of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

(1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 3, 2022	By:	/s/ Karin L. Bell
		Karin L. Bell
		Chief Financial Officer
		(Principal Financial Officer and Principal Accounting Officer)

XML

Document and Entity Information - shares	6 Months Ended
	Jun. 30, 2022	Jul. 29, 2022
Document and Entity Information
Document Type	10-Q
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Jun. 30, 2022
Entity File Number	001-37908
Entity Registrant Name	CAMPING WORLD HOLDINGS, INC.
Entity Central Index Key	0001669779
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	81-1737145
Entity Address, Address Line One	250 Parkway Drive, Suite 270
Entity Address, City or Town	Lincolnshire
Entity Address, State or Province	IL
Entity Address, Postal Zip Code	60069
City Area Code	847
Local Phone Number	808-3000
Title of 12(b) Security	Class A Common Stock,
Trading Symbol	CWH
Security Exchange Name	NYSE
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Large Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Current Fiscal Year End Date	--12-31
Document Fiscal Year Focus	2022
Document Fiscal Period Focus	Q2
Amendment Flag	false
Class A common stock
Document and Entity Information
Entity Common Stock, Shares Outstanding		41,852,708
Class B common stock
Document and Entity Information
Entity Common Stock, Shares Outstanding		41,466,964
Class C common stock
Document and Entity Information
Entity Common Stock, Shares Outstanding		1

XML

Unaudited Condensed Consolidated Balance Sheets - USD ($) $ in Thousands	Jun. 30, 2022	Dec. 31, 2021
Current assets:
Cash and cash equivalents	$ 133,957	$ 267,332
Contracts in transit	150,929	57,741
Accounts receivable, net	125,957	101,644
Inventories	1,995,796	1,792,865
Prepaid expenses and other assets	61,308	64,295
Total current assets	2,467,947	2,283,877
Property and equipment, net	688,297	599,324
Operating lease assets	711,589	750,876
Deferred tax assets, net	182,212	199,321
Intangible assets, net	22,943	30,970
Goodwill	507,284	483,634
Other assets	30,029	24,927
Total assets	4,610,301	4,372,929
Current liabilities:
Accounts payable	249,218	136,757
Accrued liabilities	238,941	189,595
Deferred revenues	95,730	95,467
Current portion of operating lease liabilities	60,816	62,217
Current portion of finance lease liabilities	10,563	4,964
Current portion of Tax Receivable Agreement liability	11,686	11,322
Current portion of long-term debt	15,826	15,822
Notes payable - floor plan, net	1,000,808	1,011,345
Other current liabilities	86,975	70,834
Total current liabilities	1,770,563	1,598,323
Operating lease liabilities, net of current portion	735,267	774,889
Finance lease liabilities, net of current portion	96,604	74,752
Tax Receivable Agreement liability, net of current portion	159,790	171,073
Revolving line of credit	20,885	20,885
Long-term debt, net of current portion	1,371,444	1,377,751
Deferred revenues	73,076	69,024
Other long-term liabilities	82,741	52,338
Total liabilities	4,310,370	4,139,035
Commitments and contingencies
Stockholders' equity:
Preferred stock, par value $0.01 per share - 20,000,000 shares authorized; none issued and outstanding as of June 30, 2022 and December 31, 2021	0	0
Additional paid-in capital	127,508	98,113
Treasury stock, at cost; 5,781,764 and 3,390,131 shares as of June 30, 2022 and December 31, 2021, respectively	(202,561)	(130,006)
Retained earnings	265,974	189,471
Total stockholders' equity attributable to Camping World Holdings, Inc.	191,401	158,057
Non-controlling interests	108,530	75,837
Total stockholders' equity	299,931	233,894
Total liabilities and stockholders' equity	4,610,301	4,372,929
Class A common stock
Stockholders' equity:
Common stock	476	475
Class B common stock
Stockholders' equity:
Common stock	4	4
Class C common stock
Stockholders' equity:
Common stock	$ 0	$ 0

XML

Unaudited Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares	Jun. 30, 2022	Dec. 31, 2021
Stockholders' equity:
Preferred stock, par value	$ 0.01	$ 0.01
Preferred stock, authorized	20,000,000	20,000,000
Preferred stock, issued	0	0
Preferred stock, outstanding	0	0
Treasury Stock, (In shares)	5,781,764	3,390,131
Class A common stock
Stockholders' equity:
Common stock, par value	$ 0.01	$ 0.01
Common stock, authorized	250,000,000	250,000,000
Common stock, issued	47,855,259	47,805,259
Common stock, outstanding	41,789,323	44,130,956
Class B common stock
Stockholders' equity:
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, authorized	75,000,000	75,000,000
Common stock, issued	69,066,445	69,066,445
Common stock, outstanding	41,466,964	41,466,964
Class C common stock
Stockholders' equity:
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, authorized	1	1
Common stock, issued	1	1
Common stock, outstanding	1	1

XML

Unaudited Condensed Consolidated Statements of Operations - USD ($) shares in Thousands, $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Revenue:
Total revenue	$ 2,168,632	$ 2,061,807	$ 3,831,028	$ 3,619,588
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Total costs applicable to revenue	1,451,839	1,301,964	2,554,033	2,339,251
Operating expenses:
Selling, general, and administrative	441,123	432,249	826,438	769,283
Debt restructure expense	0	9,031	0	9,031
Depreciation and amortization	17,627	13,044	43,162	25,745
Long-lived asset impairment	2,618	536	2,618	1,082
Lease termination	944	0	1,122	1,756
Loss (gain) on sale or disposal of assets	381	10	430	(89)
Total operating expenses	462,693	454,870	873,770	806,808
Income from operations	254,100	304,973	403,225	473,529
Other expense:
Floor plan interest expense	(8,733)	(3,371)	(14,999)	(6,761)
Other interest expense, net	(14,935)	(11,789)	(29,236)	(24,012)
Loss on debt restructure	0	(1,390)	0	(1,390)
Tax Receivable Agreement liability adjustment	0	0	0	3,520
Other (expense) income, net	(72)	0	(295)	45
Total other expense	(23,740)	(16,550)	(44,530)	(35,638)
Income before income taxes	230,360	288,423	358,695	437,891
Income tax expense	(32,375)	(42,347)	(53,411)	(44,390)
Net income	197,985	246,076	305,284	393,501
Less: net income attributable to non-controlling interests	(113,674)	(136,888)	(176,243)	(221,991)
Net income attributable to Camping World Holdings, Inc.	$ 84,311	$ 109,188	$ 129,041	$ 171,510
Earnings per share of Class A common stock:
Basic	$ 2.02	$ 2.37	$ 3.03	$ 3.83
Diluted	$ 2.01	$ 2.33	$ 3.01	$ 3.74
Weighted average shares of Class A common stock outstanding:
Basic	41,737	45,983	42,640	44,790
Diluted	42,139	47,550	43,171	90,422
Class A common stock
Earnings per share of Class A common stock:
Basic	$ 2.02	$ 2.37	$ 3.03	$ 3.83
Diluted	$ 2.01	$ 2.33	$ 3.01	$ 3.74
Weighted average shares of Class A common stock outstanding:
Basic	41,737	45,983	42,640	44,790
Diluted	42,139	47,550	43,171	90,422
Good Sam Services and Plans
Revenue:
Total revenue	$ 49,593	$ 46,902	$ 94,152	$ 87,773
New vehicles
Revenue:
Total revenue	1,077,252	1,058,778	1,912,211	1,880,754
Used vehicles
Revenue:
Total revenue	555,958	460,137	958,990	754,394
Products, service and other
Revenue:
Total revenue	278,001	305,554	492,974	556,824
Finance and insurance, net
Revenue:
Total revenue	195,407	177,685	348,785	315,939
Good Sam Club
Revenue:
Total revenue	12,421	12,751	23,916	23,904
Good Sam Club services and plans
Revenue:
Total revenue	49,593	46,902	94,152	87,773
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Total costs applicable to revenue	18,958	17,180	35,661	31,604
RV and Outdoor Retail
Revenue:
Total revenue	2,119,039	2,014,905	3,736,876	3,531,815
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Total costs applicable to revenue	1,432,881	1,284,784	2,518,372	2,307,647
RV and Outdoor Retail | New vehicles
Revenue:
Total revenue	1,077,252	1,058,778	1,912,211	1,880,754
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Total costs applicable to revenue	852,171	758,108	1,496,541	1,401,788
RV and Outdoor Retail | Used vehicles
Revenue:
Total revenue	555,958	460,137	958,990	754,394
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Total costs applicable to revenue	414,169	334,829	716,994	558,022
RV and Outdoor Retail | Products, service and other
Revenue:
Total revenue	278,001	305,554	492,974	556,824
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Total costs applicable to revenue	164,222	189,952	300,382	344,098
RV and Outdoor Retail | Finance and insurance, net
Revenue:
Total revenue	195,407	177,685	348,785	315,939
RV and Outdoor Retail | Good Sam Club
Revenue:
Total revenue	12,421	12,751	23,916	23,904
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):
Total costs applicable to revenue	$ 2,319	$ 1,895	$ 4,455	$ 3,739

XML

Unaudited Condensed Consolidated Statements of Stockholders' Equity - USD ($) $ in Thousands	Common Stock Class A common stock	Common Stock Class B common stock	Common Stock Class C common stock	Additional Paid-in Capital	Treasury Stock	Retained Earnings (Deficit)	Non-controlling Interest	Total
Balance at Dec. 31, 2020	$ 428	$ 5	$ 0	$ 63,342	$ (15,187)	$ (21,814)	$ (36,005)	$ (9,231)
Balance (in shares) at Dec. 31, 2020	42,799,000	45,999,000	0
Balance (in shares) at Dec. 31, 2020					(572,000)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Equity-based compensation	$ 0	$ 0	$ 0	2,988	$ 0	0	3,121	6,109
Exercise of stock options	$ 0	0	0	(417)	$ 2,407	0	0	1,990
Exercise of stock options (in shares)	0				91,000
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	$ 0	0	0	(1,012)	$ 0	0	1,012	0
Vesting of restricted stock units	$ 0	0	0	(1,220)	$ 1,318	0	(98)	0
Vesting of restricted stock units (in shares)	0				49,000
Repurchases of Class A common stock for withholding taxes on vested RSUs	$ 0	0	0	(25)	$ (189)	0	0	(214)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)	0				(7,000)
Redemption of LLC common units for Class A common stock	$ 30	$ (1)	0	22,926	$ 0	0	2,336	25,291
Redemption of LLC common units for Class A common stock (in shares)	3,029,000	(2,848,000)
Distributions to holders of LLC common units	$ 0	$ 0	0	0	0	0	(16,926)	(16,926)
Dividends	0	0	0	0	0	(10,353)	0	(10,353)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability	0	0	0	(19,441)	0	0	0	(19,441)
Non-controlling interest adjustment	0	0	0	2,068	0	0	(2,068)	0
Net income	0	0	0	0	0	62,322	85,103	147,425
Balance at Mar. 31, 2021	$ 458	$ 4	$ 0	69,209	$ (11,651)	30,155	36,475	124,650
Balance (in shares) at Mar. 31, 2021	45,828,000	43,151,000	0
Balance (in shares) at Mar. 31, 2021					(439,000)
Balance at Dec. 31, 2020	$ 428	$ 5	$ 0	63,342	$ (15,187)	(21,814)	(36,005)	(9,231)
Balance (in shares) at Dec. 31, 2020	42,799,000	45,999,000	0
Balance (in shares) at Dec. 31, 2020					(572,000)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Net income								393,501
Balance at Jun. 30, 2021	$ 470	$ 4	$ 0	93,509	$ (54,783)	127,783	48,492	215,475
Balance (in shares) at Jun. 30, 2021	46,980,000	42,007,000	0
Balance (in shares) at Jun. 30, 2021					(1,502,000)
Balance at Mar. 31, 2021	$ 458	$ 4	$ 0	69,209	$ (11,651)	30,155	36,475	124,650
Balance (in shares) at Mar. 31, 2021	45,828,000	43,151,000	0
Balance (in shares) at Mar. 31, 2021					(439,000)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Equity-based compensation	$ 0	$ 0	$ 0	3,123	$ 0	0	2,924	6,047
Exercise of stock options	$ 0	$ 0	$ 0	(135)	$ 674	0	0	539
Exercise of stock options (in shares)	0	0	0		25,000
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	$ 0	$ 0	$ 0	(257)	$ 0	0	257	0
Vesting of restricted stock units	$ 0	$ 0	$ 0	(1,645)	$ 1,707	0	(62)	0
Vesting of restricted stock units (in shares)	0	0	0		64,000
Repurchases of Class A common stock for withholding taxes on vested RSUs	$ 0	$ 0	$ 0	(31)	$ (43)	0	0	(74)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)	0	0	0		(2,000)
Repurchases of Class A common stock to treasury stock	$ 0	$ 0	$ 0	22,127	$ (45,470)	0	(22,127)	(45,470)
Repurchases of Class A common stock to treasury stock	0	0	0		(1,150,000)
Redemption of LLC common units for Class A common stock	$ 12	$ 0	$ 0	11,785	$ 0	0	(376)	11,421
Redemption of LLC common units for Class A common stock (in shares)	1,152,000	(1,144,000)	0		0
Distributions to holders of LLC common units	$ 0	$ 0	$ 0	0	$ 0	0	(106,921)	(106,921)
Dividends	0	0	0	0	0	(11,560)	0	(11,560)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability	0	0	0	(9,233)	0	0	0	(9,233)
Non-controlling interest adjustment	0	0	0	(1,434)	0	0	1,434	0
Net income	0	0	0	0	0	109,188	136,888	246,076
Balance at Jun. 30, 2021	$ 470	$ 4	$ 0	93,509	$ (54,783)	127,783	48,492	215,475
Balance (in shares) at Jun. 30, 2021	46,980,000	42,007,000	0
Balance (in shares) at Jun. 30, 2021					(1,502,000)
Balance at Dec. 31, 2021	$ 475	$ 4	$ 0	98,113	$ (130,006)	189,471	75,837	$ 233,894
Balance (in shares) at Dec. 31, 2021	47,521,000	41,466,000	0
Balance (in shares) at Dec. 31, 2021					(3,390,000)			3,390,131
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Equity-based compensation	$ 0	$ 0	$ 0	4,572	$ 0	0	5,735	$ 10,307
Exercise of stock options	0	0	0	(166)	$ 397	0	0	231
Exercise of stock options (in shares)					11,000
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	0	0	0	(111)	$ 0	0	111	0
Vesting of restricted stock units	0	0	0	(4,067)	$ 4,749	0	(682)	0
Vesting of restricted stock units (in shares)					130,000
Repurchases of Class A common stock for withholding taxes on vested RSUs	0	0	0	243	$ (1,481)	0	0	(1,238)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)					(41,000)
Repurchases of Class A common stock to treasury stock	0	0	0	28,398	$ (79,757)	0	(37,774)	(89,133)
Repurchases of Class A common stock to treasury stock					(2,593,000)
Redemption of LLC common units for Class A common stock	$ 1	0	0	416	$ 0	0	(45)	372
Redemption of LLC common units for Class A common stock (in shares)	50,000
Distributions to holders of LLC common units	$ 0	0	0	0	0	0	(24,836)	(24,836)
Dividends	0	0	0	0	0	(26,427)	0	(26,427)
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability	0	0	0	(299)	0	0	0	(299)
Non-controlling interest adjustment	0	0	0	(1,028)	0	0	1,028	0
Net income	0	0	0	0	0	44,730	62,569	107,299
Balance at Mar. 31, 2022	$ 476	$ 4	$ 0	126,071	$ (206,098)	207,774	81,943	210,170
Balance (in shares) at Mar. 31, 2022	47,571,000	41,466,000	0
Balance (in shares) at Mar. 31, 2022					(5,883,000)
Balance at Dec. 31, 2021	$ 475	$ 4	$ 0	98,113	$ (130,006)	189,471	75,837	$ 233,894
Balance (in shares) at Dec. 31, 2021	47,521,000	41,466,000	0
Balance (in shares) at Dec. 31, 2021					(3,390,000)			3,390,131
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Stock award to employee (In shares)								200,891
Net income								$ 305,284
Balance at Jun. 30, 2022	$ 476	$ 4	$ 0	127,508	$ (202,561)	265,974	108,530	$ 299,931
Balance (in shares) at Jun. 30, 2022	47,571,000	41,466,000	0
Balance (in shares) at Jun. 30, 2022					(5,782,000)			5,781,764
Balance at Mar. 31, 2022	$ 476	$ 4	$ 0	126,071	$ (206,098)	207,774	81,943	$ 210,170
Balance (in shares) at Mar. 31, 2022	47,571,000	41,466,000	0
Balance (in shares) at Mar. 31, 2022					(5,883,000)
Increase (Decrease) in Stockholders' Equity [Roll Forward]
Equity-based compensation	$ 0	$ 0	$ 0	4,467	$ 0	0	4,500	8,967
Exercise of stock options	$ 0	$ 0	$ 0	(25)	$ 66	0	0	41
Exercise of stock options (in shares)	0	0	0		2,000
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options	$ 0	$ 0	$ 0	(18)	$ 0	0	18	0
Vesting of restricted stock units	$ 0	$ 0	$ 0	(3,562)	$ 3,798	0	(236)	0
Vesting of restricted stock units (in shares)	0	0	0		108,000
Repurchases of Class A common stock for withholding taxes on vested RSUs	$ 0	$ 0	$ 0	48	$ (327)	0	0	(279)
Repurchases of Class A common stock for withholding taxes on vested RSUs (in shares)	0	0	0		(9,000)
Distributions to holders of LLC common units	$ 0	$ 0	$ 0	0	$ 0	0	(90,842)	(90,842)
Dividends	0	0	0	0	0	(26,111)	0	(26,111)
Non-controlling interest adjustment	0	0	0	527	0	0	(527)	0
Net income	0	0	0	0	0	84,311	113,674	197,985
Balance at Jun. 30, 2022	$ 476	$ 4	$ 0	$ 127,508	$ (202,561)	$ 265,974	$ 108,530	$ 299,931
Balance (in shares) at Jun. 30, 2022	47,571,000	41,466,000	0
Balance (in shares) at Jun. 30, 2022					(5,782,000)			5,781,764

XML

Unaudited Condensed Consolidated Statements of Stockholders' Equity (Parenthetical) - $ / shares	3 Months Ended
	Jun. 30, 2022	Mar. 31, 2022	Jun. 30, 2021	Mar. 31, 2021
Class A common stock
Dividends declared per share	$ 0.625	$ 0.625	$ 0.25	$ 0.23

XML

Unaudited Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021
Operating activities
Net income	$ 305,284	$ 393,501
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
Depreciation and amortization	43,162	25,745
Equity-based compensation	20,642	12,156
Loss on lease termination	1,122	1,756
Loss on debt restructure	0	1,390
Long-lived asset impairment	2,618	1,082
Loss (gain) on sale or disposal of assets	430	(89)
Provision for losses on accounts receivable	(37)	606
Non-cash lease expense	30,315	29,974
Accretion of original debt issuance discount	1,041	563
Non-cash interest	986	1,735
Deferred income taxes	6,841	(11,017)
Tax Receivable Agreement liability adjustment	0	3,520
Change in assets and liabilities, net of acquisitions:
Receivables and contracts in transit	(117,531)	(115,302)
Inventories	(192,093)	(34,676)
Prepaid expenses and other assets	2,594	4,816
Accounts payable and other accrued expenses	118,045	161,331
Payment pursuant to Tax Receivable Agreement	(11,322)	(8,089)
Deferred revenue	4,314	14,585
Operating lease liabilities	(32,772)	(32,152)
Other, net	355	8,694
Net cash provided by operating activities	183,994	460,129
Investing activities
Purchases of property and equipment	(69,004)	(47,184)
Proceeds from sale of property and equipment	654	1,788
Purchase of real property	(28,033)	(48,318)
Proceeds from the sale of real property	6,809	1,360
Purchases of businesses, net of cash acquired	(38,188)	(99,016)
Purchase of other investments	(3,000)	(350)
Purchases of intangible assets	(743)	(2,580)
Net cash used in investing activities	(131,505)	(194,300)
Financing activities
Proceeds from long-term debt	0	115,893
Payments on long-term debt	(7,913)	(171,328)
Net proceeds on notes payable - floor plan, net	40,372	7,414
Proceeds from landlord funded construction on finances leases	6,028	0
Payments on finance leases	(3,042)	(1,629)
Payment of debt issuance costs	0	(1,746)
Proceeds from sale-leaseback arrangement	27,951	0
Payments on sale-leaseback arrangement	(42)	0
Dividends on Class A common stock	(52,538)	(21,913)
Proceeds from exercise of stock options	272	2,517
RSU shares withheld for tax	(1,517)	(285)
Repurchases of Class A common stock to treasury stock	(79,757)	(45,470)
Distributions to holders of LLC common units	(115,678)	(123,847)
Net cash used in financing activities	(185,864)	(240,394)
(Decrease) increase in cash and cash equivalents	(133,375)	25,435
Cash and cash equivalents at beginning of the period	267,332	166,072
Cash and cash equivalents at end of the period	$ 133,957	$ 191,507

XML

Summary of Significant Accounting Policies

6 Months Ended

Jun. 30, 2022

Summary of Significant Accounting Policies

Summary of Significant Accounting Policies

1. Summary of Significant Accounting Policies

Principles of Consolidation and Basis of Presentation

The condensed consolidated financial statements include the accounts of Camping World Holdings, Inc. and its subsidiaries, and are presented in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and pursuant to the rules and regulations of the SEC. Accordingly, these interim financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for fair presentation of the results of operations, financial position and cash flows for the periods presented have been reflected. All intercompany accounts and transactions of the Company and its subsidiaries have been eliminated in consolidation.

The condensed consolidated financial statements as of and for the three and six months ended June 30, 2022 are unaudited. The condensed consolidated balance sheet as of December 31, 2021 has been derived from the audited financial statements at that date but does not include all of the disclosures required by GAAP. These interim condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 filed with the SEC on February 24, 2022. Operating results for interim periods are not necessarily indicative of the results that may be expected for the full year.

CWH was formed on March 8, 2016 as a Delaware corporation for the purpose of facilitating an IPO and other related transactions in order to carry on the business of CWGS, LLC. CWGS, LLC was formed in March 2011 when it received, through contribution from its then parent company, all of the membership interests of Affinity Group Holding, LLC and FreedomRoads Holding Company, LLC (“FreedomRoads”). The IPO and related reorganization transactions that occurred on October 6, 2016 resulted in CWH becoming the sole managing member of CWGS, LLC, with CWH having sole voting power in and control of the management of CWGS, LLC (see Note 14 — Stockholders’ Equity). CWH’s position as sole managing member of CWGS, LLC includes periods where CWH held a minority economic interest in CWGS, LLC. As of June 30, 2022 and December 31, 2021, CWH owned 49.8% and 51.2%, respectively, of CWGS, LLC. Accordingly, the Company consolidates the financial results of CWGS, LLC and reports a non-controlling interest in its condensed consolidated financial statements.

The Company does not have any components of other comprehensive income recorded within its condensed consolidated financial statements, and, therefore, does not separately present a statement of comprehensive income in its condensed consolidated financial statements.

COVID-19

Within a few months of the initial significant outbreaks of COVID-19 in the U.S., the Company experienced elevated demand for recreational vehicles (“RV”) and many of its related products and services. The Company believes that consumers view RVs as a safer alternative to many other travel and recreational activities, in addition to an opportunity to enjoy the outdoors after many consumers spent much of their time at home during portions of the pandemic. The Company believes this led to an introduction of many new customers to the RV lifestyle and a greater appreciation of outdoor activities. For much of the COVID-19 pandemic, demand and interest in new and used vehicles outpaced vehicle supply. Beginning in September 2021, the Company was able to procure more new vehicles from its suppliers than were sold and new towables inventory levels, in particular, normalized in early 2022.

During the height of the pandemic, and related government orders directing non-essential business closures or reductions, the majority of the Company’s retail locations continued to operate as essential businesses. Historically, most of the Company’s consumer shows and events take place during the first quarter.

As a consequence of COVID-19, the Company held one in-person consumer show in 2021, compared to 37 in-person consumer shows held prior to the pandemic in 2019, and plans to hold fewer than five in-person consumer shows in 2022. The Company has implemented preparedness plans consistent with government directives to keep its employees and customers safe. As case counts have risen and receded over the course of the pandemic, the Company has adjusted remote work and office schedules accordingly.

Cybersecurity Incident

The Company relies on the integrity, security and successful functioning of its information technology systems and network infrastructure (collectively, “IT Systems”) across its operations. In February 2022, the Company announced that it had experienced a cybersecurity incident that resulted in the encryption of certain IT Systems and theft of certain data and information (the “Cybersecurity Incident”). The Cybersecurity Incident resulted in the Company’s temporary inability to access certain of its IT Systems, caused by the disabling of some of its IT Systems by the threat actor and the Company temporarily taking certain other IT Systems offline as a precautionary measure. The Company engaged leading outside forensics and cybersecurity experts, launched containment and remediation efforts and a forensic investigation. The forensic investigation is now complete and the Company has restored and is taking measures to enhance its IT Systems. The extent of the Company’s notification obligations is not yet known, but through its investigation, the Company has identified that personal information of some individuals was acquired without authorization. The Company is continuing to coordinate with law enforcement and will notify individuals whose information was acquired in consultation with law enforcement and in accordance with relevant law.

The Company has incurred costs related to investigation, containment, and remediation and expects to continue to incur incremental costs for the investigation and remediation of the Cybersecurity Incident, including legal and other professional fees, and investments to enhance the security of its IT Systems. Other actual and potential consequences include, but are not limited to, negative publicity, reputational damage, lost trust with customers, regulatory enforcement action, and litigation that could result in financial judgments or the payment of settlement amounts and disputes with insurance carriers concerning coverage. The Company does not expect that the Cybersecurity Incident will cause future disruptions to its business and, based on the information currently known, the Company does not believe that the Cybersecurity Incident will have a material impact on its business, results of operations or financial condition. The Company, however, has not yet been able to estimate all incremental costs resulting from the Cybersecurity Incident, which may exceed insurance policy limits, and therefore no assurances can be given as the Company continues to assess the full impact from the Cybersecurity Incident.

Description of the Business

Camping World Holdings, Inc., together with its subsidiaries, is America’s largest retailer of RVs and related products and services. As noted above, CWGS, LLC is a holding company and operates through its subsidiaries. The Company has the following two reportable segments: (i) Good Sam Services and Plans and (ii) RV and Outdoor Retail. See Note 18 – Segments Information to the condensed consolidated financial statements for further information about the Company’s segments. Within the Good Sam Services and Plans segment, the Company primarily derives revenue from the sale of the following offerings: emergency roadside assistance plans; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; vehicle financing and refinancing assistance; consumer shows and events; and consumer publications and directories. Within the RV and Outdoor Retail segment, the Company primarily derives revenue from the sale of new and used RVs; commissions on the finance and insurance contracts related to the sale of RVs; the sale of RV service and collision work; the sale of RV parts, accessories, and supplies; the sale of outdoor products, equipment, gear and supplies; business to business distribution of RV furniture; and the sale of Good Sam Club memberships and co-branded credit cards. The Company operates a national network of RV dealerships and service centers as well as a comprehensive e-commerce platform primarily under the Camping World brand, and markets its products and services primarily to RV and outdoor enthusiasts.

In 2019, the Company made a strategic decision to refocus its business around its core RV competencies, and on September 3, 2019, the board of directors approved a strategic plan to shift the business away from locations that did not have the ability or where it was not feasible to sell and/or service RVs (the “2019 Strategic Shift”) (see Note 4 – Restructuring and Long-lived Asset Impairment).

A summary of the retail store openings, closings, divestitures, conversions and number of locations from June 30, 2021 to June 30, 2022, are in the table below:

	RV		RV Service &		Other
	Dealerships		Retail Centers		Retail Stores		Total
Number of store locations as of June 30, 2021		176		10		1		187
Opened		6		—		—		6
Re-opened		1		—		—		1
Converted (1)		(1)		—		1		—
Temporarily closed		—		(1)		—		(1)
Closed (1)		(1)		(1)		(1)		(3)
Number of store locations as of June 30, 2022		181		8		1		190

(1) One RV dealership was converted to a retail clearance center, which was subsequently closed.

Reclassifications of Prior Period Amounts

Certain prior-period amounts have been reclassified to conform to the current period presentation. Specifically, for the three and six months ended June 30, 2021, the equity-based compensation and non-controlling interest adjustment line items in the accompanying condensed consolidated statements of stockholders' equity have been reclassified to present the equity-based compensation allocated to the non-controlling interest in the non-controlling interest column with an offsetting reclassification to the non-controlling interest adjustment line item.

Use of Estimates

The preparation of these condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from those estimates. In preparing these financial statements, management has made its best estimates and judgments of certain amounts included in the financial statements, giving due consideration to materiality. The Company bases its estimates and judgments on historical experience and other assumptions that management believes are reasonable. However, application of these accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties, including those uncertainties arising from COVID-19, and, as a result, actual results could differ materially from these estimates. The Company periodically evaluates estimates and assumptions used in the preparation of the financial statements and makes changes on a prospective basis when adjustments are necessary. Significant estimates made in the accompanying condensed consolidated financial statements include certain assumptions related to accounts receivable, inventory, goodwill, intangible assets, long lived assets, long-lived asset impairments, program cancellation reserves, chargebacks, accruals related to estimated tax liabilities, product return reserves, and other liabilities.

Recently Adopted Accounting Pronouncements

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). This standard requires contract assets and contract liabilities, such as certain receivables and deferred revenue, acquired in a business combination to be recognized and measured by the acquirer on the acquisition date in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers. Generally, this new guidance will result in the acquirer recognizing contract assets and contract liabilities at the same amounts recorded by the acquiree instead of recording those balances at fair value. This standard should be applied prospectively to acquisitions occurring after the effective date. The standard will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022, with early adoption permitted. The Company early adopted ASU 2021-08 as of January 1, 2022 and the adoption did not materially impact its consolidated financial statements.

Recently Issued Accounting Pronouncements

In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (“ASU 2022-03”). This standard clarifies the guidance in ASC 820 on the fair value measurement of an equity security that is subject to a contractual sale restriction that prohibits the sale of an equity security, and requires specific disclosures related to such an equity security. The standard should be applied prospectively. The standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023, with early adoption permitted. The Company does not expect that the adoption of the provisions of this ASU will have a material impact on its consolidated financial statements.

XML

Revenue

6 Months Ended

Jun. 30, 2022

Revenue

Revenue

2. Revenue

Contract Assets

As of June 30, 2022 and December 31, 2021, a contract asset of $18.3 million and $16.2 million, respectively, relating to RV service revenues was included in accounts receivable in the accompanying condensed consolidated balance sheets.

Deferred Revenues

As of June 30, 2022, the Company has unsatisfied performance obligations primarily relating to plans for its roadside assistance, Good Sam Club memberships, Coast to Coast memberships, the annual campground guide, and magazine publication revenue streams. The total unsatisfied performance obligations for these revenue streams at June 30, 2022 and the periods during which the Company expects to recognize the amounts as revenue are presented as follows (in thousands):

	As of
	June 30, 2022
2022	$	59,512
2023		55,794
2024		25,988
2025		13,334
2026		7,594
Thereafter		6,584
Total	$	168,806

XML

Inventories and Floor Plan Payables

6 Months Ended

Jun. 30, 2022

Inventories and Floor Plan Payables

Inventories and Floor Plan Payables

3. Inventories and Floor Plan Payables

Inventories consisted of the following (in thousands):

	June 30,		December 31,
	2022		2021
Good Sam services and plans	$	343	$	—
New RVs		1,329,604		1,108,836
Used RVs		358,060		406,398
Products, parts, accessories and other		307,789		277,631
	$	1,995,796	$	1,792,865

Substantially all of the Company’s new RV inventory and certain of its used RV inventory, included in the RV and Outdoor Retail segment, is financed by a floor plan credit agreement with a syndication of banks. As of June 30, 2022, no used RV inventory was financed by the floor plan credit agreement. The borrowings under the floor plan credit agreement are collateralized by substantially all of the assets of FreedomRoads, LLC (“FR”), a wholly-owned subsidiary of FreedomRoads, which operates the RV dealerships. The floor plan borrowings are tied to specific vehicles and principal is due upon the sale of the related vehicle or upon reaching certain aging criteria.

As of June 30, 2022 and December 31, 2021, FR maintained floor plan financing through the Eighth Amended and Restated Credit Agreement (“Floor Plan Facility”). The Floor Plan Facility at June 30, 2022 allowed FR to borrow (a) up to $1.70 billion under a floor plan facility, (b) up to $30.0 million under a letter of credit facility and (c) up to a maximum amount outstanding of $70.0 million under the revolving line of credit. The Floor Plan Facility also includes an accordion feature allowing FR, at its option, to increase the aggregate amount of the floor plan notes payable in $50 million increments up to a maximum amount of $200 million. The lenders under the Floor Plan Facility are not under any obligation to provide commitments in respect of any such increase. The maturity date of the Floor Plan Facility is September 30, 2026.

As of June 30, 2022 and December 31, 2021, the applicable interest rate for the floor plan notes payable under the Floor Plan Facility was 2.93% and 1.96%, respectively. Under the Floor Plan Facility, at the Company’s option, the floor plan notes payable, and borrowings for letters of credit, in each case, bear interest at a rate per annum equal to the floating Bloomberg Short-Term Bank Yield Index rate (“BSBY”) plus the applicable rate of 1.90% to 2.50% determined based on FR’s consolidated current ratio, or, the base rate (as described below) plus the applicable rate of 0.40% to 1.00% determined based on FR’s consolidated current ratio.

As of June 30, 2022 and December 31, 2021 the applicable interest rate for revolving line of credit borrowings under the Floor Plan Facility was 3.13% and 2.31%, respectively. Under the Floor Plan Facility, revolving line of credit borrowings bear interest at a rate per annum equal to, at the Company’s option, either: (a) a floating BSBY rate, plus 2.25%, in the case of floating BSBY rate loans, or (b) a base rate determined by reference to the greatest of: (i) the federal funds rate plus 0.50%, (ii) the prime rate published by Bank of America, N.A. and (iii) the floating BSBY rate plus 1.75%, plus 0.75%, in the case of base rate loans. Additionally, under the Floor Plan Facility, the revolving line of credit borrowings are limited by a borrowing base calculation, which did not limit the borrowing capacity at June 30, 2022 and December 31, 2021.

The Floor Plan Facility includes a flooring line aggregate interest reduction (“FLAIR”) offset account that allows the Company to transfer cash as an offset to the payables under the Floor Plan Facility. These transfers reduce the amount of liability outstanding under the floor plan borrowings that would otherwise accrue interest, while retaining the ability to withdraw amounts from the FLAIR offset account subject to the financial covenants under the Floor Plan Facility. As a result of using the FLAIR offset account, the Company experiences a reduction in floor plan interest expense in its consolidated statements of operations. As of June 30, 2022 and December 31, 2021, FR had $277.9 million and $92.1 million, respectively, in the FLAIR offset account. The maximum FLAIR percentage of outstanding floor plan borrowings is 35% under the Floor Plan Facility.

Management has determined that the credit agreements governing the Floor Plan Facility include subjective acceleration clauses, which could impact debt classification. Management has determined that no events have occurred at June 30, 2022 that would trigger a subjective acceleration clause. Additionally, the credit agreements governing the Floor Plan Facility contain certain financial covenants. FR was in compliance with all debt covenants at June 30, 2022 and December 31, 2021.

The following table details the outstanding amounts and available borrowings under the Floor Plan Facility as of June 30, 2022 and December 31, 2021 (in thousands):

	June 30,		December 31,
	2022		2021
Floor Plan Facility
Notes payable - floor plan:
Total commitment	$	1,700,000	$	1,700,000
Less: borrowings, net		(1,000,808)		(1,011,345)
Less: flooring line aggregate interest reduction account		(277,867)		(92,108)
Additional borrowing capacity		421,325		596,547
Less: accounts payable for sold inventory		(78,945)		(28,036)
Less: purchase commitments		(31,491)		(34,612)
Unencumbered borrowing capacity	$	310,889	$	533,899

	June 30,		December 31,
	2022		2021
Revolving line of credit:	$	70,000	$	70,000
Less: borrowings		(20,885)		(20,885)
Additional borrowing capacity	$	49,115	$	49,115
Letters of credit:
Total commitment	$	30,000	$	30,000
Less: outstanding letters of credit		(11,500)		(11,500)
Additional letters of credit capacity	$	18,500	$	18,500

XML

Restructuring and Long-Lived Asset Impairment

6 Months Ended

Jun. 30, 2022

Restructuring and Long-Lived Asset Impairment

Restructuring and Long-Lived Asset Impairment

4. Restructuring and Long-Lived Asset Impairment

Restructuring

On September 3, 2019, the board of directors of CWH approved a plan to strategically shift its business away from locations where the Company does not have the ability or where it is not feasible to sell and/or service RVs at a sufficient capacity (the “Outdoor Lifestyle Locations”). Of the Outdoor Lifestyle Locations in the RV and Outdoor Retail segment operating at September 3, 2019, the Company has closed or divested 39 Outdoor Lifestyle Locations, two distribution centers, and 20 specialty retail locations relating to the 2019 Strategic Shift. As of December 31, 2020, the Company had completed the store closures and divestitures relating to the 2019 Strategic Shift. As part of the 2019 Strategic Shift, the Company evaluated the impact on its supporting infrastructure and operations, which included rationalizing inventory levels and composition, closing certain distribution centers, and realigning other resources. The Company had a reduction of headcount and labor costs for those locations that were closed or divested, and the Company incurred material charges associated with the activities contemplated under the 2019 Strategic Shift.

During the year ended December 31, 2021, the Company completed its analysis of its retail product offerings that are not RV related. The information available at the inception of the 2019 Strategic Shift relating to these product categories was incomplete based on the relative immaturity of the locations offering these products and was further delayed by the impact of COVID-19 on consumer buying behavior (see Note 1 — Summary of Significant Accounting Policies — COVID-19).

As of December 31, 2021, the Company had effectively finalized its 2019 Strategic Shift as it relates to closing locations, one-time termination benefits, and incremental reserve charges. The remaining potential ongoing charges under the 2019 Strategic Shift relate to lease termination costs and other associated costs relating to the leases of previously closed locations under the 2019 Strategic Shift. The process of identifying subtenants and negotiating lease terminations has been delayed in part due to the COVID-19 pandemic and is expected to continue. The timing of these negotiations will vary as both subleases and terminations are contingent on landlord approvals.

The Company currently estimates the total restructuring costs associated with the 2019 Strategic Shift to be in the range of $113.6 million to $132.6 million. The breakdown of the estimated restructuring costs are as follows:

● one-time employee termination benefits relating to retail store or distribution center closures/divestitures of $1.2 million, all of which were incurred through December 31, 2020;

● lease termination costs of $19.0 million to $34.0 million, of which $15.4 million has been incurred through June 30, 2022;

● incremental inventory reserve charges of $57.4 million, all of which were incurred through December 31, 2021; and

● other associated costs of $36.0 million to $40.0 million, of which $35.7 million has been incurred through June 30, 2022.

Through June 30, 2022, the Company has incurred $35.7 million of such other associated costs primarily representing labor, lease, and other operating expenses incurred during the post-close wind-down period for the locations related to the 2019 Strategic Shift. The additional amount of $0.3 million to $4.3 million represents similar costs that may be incurred through the year ending December 31, 2022 for locations that continue in a wind-down period, primarily comprised of lease costs accounted for under ASC 842, Leases, prior to lease termination. The Company intends to negotiate terminations of these leases where prudent and pursue sublease arrangements for the remaining leases. Lease costs may continue to be incurred after December 31, 2022 on these leases if the Company is unable to terminate the leases under acceptable terms or offset the lease costs through sublease arrangements. The foregoing lease termination cost estimate represents the expected cash payments to terminate certain leases but does not include the gain or loss from derecognition of the related operating lease assets and liabilities, which is dependent on the particular leases that will be terminated.

The following table details the costs incurred during the three and six months ended June 30, 2022 and 2021 associated with the 2019 Strategic Shift (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Restructuring costs:
Lease termination costs(1)	$	944	$	—	$	1,122	$	1,431
Other associated costs(2)		1,854		3,010		3,877		6,077
Total restructuring costs	$	2,798	$	3,010	$	4,999	$	7,508

(1) These costs were included in lease termination charges in the condensed consolidated statements of operations. This reflects termination fees paid, net of any gain from derecognition of the related operating lease assets and liabilities.

(2) Other associated costs primarily represent labor, lease, and other operating expenses incurred during the post-close wind-down period for the locations related to the 2019 Strategic Shift. For the three and six months ended June 30, 2022 and June 30, 2021, costs of approximately $1.9 million and $3.9 million, and $3.0 million and $6.1 million, respectively, were included in selling, general, and administrative expenses in the condensed consolidated statements of operations.

The following table details changes in the restructuring accrual associated with the 2019 Strategic Shift (in thousands):

	One-time		Lease		Other
	Termination		Termination		Associated
	Benefits		Costs (1)		Costs		Total
Balance at June 30, 2019	$	—	$	—	$	—	$	—
Charged to expense		1,008		1,350		4,321		6,679
Paid or otherwise settled		(286)		(1,350)		(4,036)		(5,672)
Balance at December 31, 2019		722		—		285		1,007
Charged to expense		231		10,532		16,835		27,598
Paid or otherwise settled		(953)		(10,532)		(16,346)		(27,831)
Balance at December 31, 2020		—		—		774		774
Charged to expense		—		1,650		10,684		12,334
Paid or otherwise settled		—		(1,650)		(10,532)		(12,182)
Balance as of December 31, 2021		—		—		926		926
Charged to expense		—		2,023		3,877		5,900
Paid or otherwise settled		—		(2,023)		(4,060)		(6,083)
Balance at June 30, 2022	$	—	$	—	$	743	$	743

(1) Lease termination costs exclude the $1.3 million, $6.1 million, $0.2 million and $0.9 million of gains from the derecognition of the operating lease assets and liabilities relating to the terminated leases as part of the 2019 Strategic Shift for the six months ended December 31, 2019, for the years ended December 31, 2020 and 2021, and for the six months ended June 30, 2022, respectively.

The Company evaluated the requirements of ASC No. 205-20, Presentation of Financial Statements – Discontinued Operations relative to the 2019 Strategic Shift and determined that discontinued operations treatment is not applicable. Accordingly, the results of operations of the locations impacted by the 2019

Strategic Shift are reported as part of continuing operations in the accompanying condensed consolidated financial statements.

Long-Lived Asset Impairment

During the three and six months ended June 30, 2022, the Company had indicators of impairment of the long-lived assets for certain locations based on the Company’s review of location performance in the normal course of business. During the three and six months ended June 30, 2021, the Company had indicators of impairment of the long-lived assets for certain of its closed locations relating to the 2019 Strategic Shift. As a result of updating certain assumptions in the long-lived asset impairment analysis for these locations, the Company determined that the fair value of certain long-lived assets were below their carrying value and were impaired. The long-lived asset impairment charge was calculated as the amount that the carrying value of these locations exceeded the estimated fair value, except that individual assets cannot be impaired below their individual fair values when that fair value can be determined without undue cost and effort.

The following table details long-lived asset impairment charges by type of long-lived asset (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Long-lived asset impairment charges:
Leasehold improvements	$	2,557	$	—	$	2,557	$	—
Furniture and equipment		61		—		61		—
Operating lease right-of-use assets		—		536		—		1,082
Total long-lived asset impairment charges		2,618		536		2,618		1,082
Less: portion unrelated to 2019 Strategic Shift		(2,618)		—		(2,618)		—
2019 Strategic Shift long-lived asset impairment charges	$	—	$	536	$	—	$	1,082

XML

Goodwill and Intangible Assets

6 Months Ended

Jun. 30, 2022

Goodwill and Intangible Assets

Goodwill and Intangible Assets

5. Goodwill and Intangible Assets

Goodwill

The following is a summary of changes in the Company’s goodwill by segment for the six months ended June 30, 2022 (in thousands):

	Good Sam
	Services and		RV and
	Plans		Outdoor Retail		Consolidated
Balance as of December 31, 2021 (excluding impairment charges)	$	70,713	$	654,758	$	725,471
Accumulated impairment charges		(46,884)		(194,953)		(241,837)
Balance as of December 31, 2021		23,829		459,805		483,634
Acquisitions		405		23,245		23,650
Balance as of June 30, 2022	$	24,234	$	483,050	$	507,284

For the six months ended June 30, 2022 and 2021, the Company determined that there were no triggering events for an interim goodwill impairment test of its reporting units.

Intangible Assets

Finite-lived intangible assets and related accumulated amortization consisted of the following at June 30, 2022 and December 31, 2021 (in thousands):

	June 30, 2022
	Cost or		Accumulated
	Fair Value		Amortization		Net
Good Sam Services and Plans:
Membership, customer lists and other	$	9,640		(8,817)	$	823
Trademarks and trade names		2,132		(24)		2,108
Websites		3,050		(441)		2,609
RV and Outdoor Retail:
Customer lists and domain names		5,626		(2,590)		3,036
Supplier lists		1,696		(594)		1,102
Trademarks and trade names		29,564		(19,013)		10,551
Websites		7,378		(4,664)		2,714
	$	59,086	$	(36,143)	$	22,943
	December 31, 2021
	Cost or		Accumulated
	Fair Value		Amortization		Net
Good Sam Services and Plans:
Membership, customer lists and other	$	9,140	$	(8,748)	$	392
Websites		2,500		(253)		2,247
RV and Outdoor Retail:
Customer lists and domain names		5,626		(2,298)		3,328
Supplier lists		1,696		(424)		1,272
Trademarks and trade names		29,564		(9,465)		20,099
Websites		7,185		(3,553)		3,632
	$	55,711	$	(24,741)	$	30,970

During the six months ended June 30, 2022, the Company recorded $8.8 million of incremental accelerated amortization from the adjustment of the useful lives of certain trademark and trade name intangible assets relating to brands not traditionally associated with RVs that the Company is phasing out. These trademark and trade name intangible assets were fully amortized as of March 31, 2022.

XML

Long-Term Debt

6 Months Ended

Jun. 30, 2022

Long-Term Debt.

Long-Term Debt

6. Long-Term Debt

Outstanding long-term debt consisted of the following (in thousands):

	June 30,		December 31,
	2022		2021
Term Loan Facility (1)	$	1,361,853	$	1,367,277
Real Estate Facilities (2)		22,076		22,896
Other Long-Term Debt		3,341		3,400
Subtotal		1,387,270		1,393,573
Less: current portion		(15,826)		(15,822)
Total	$	1,371,444	$	1,377,751

(1) Net of $16.0 million and $16.8 million of original issue discount at June 30, 2022 and December 31, 2021, respectively, and $6.4 million and $6.9 million of finance costs at June 30, 2022 and December 31, 2021, respectively.

(2) Net of $0.2 million of finance costs at each of June 30, 2022 and December 31, 2021.

Senior Secured Credit Facilities

As of June 30, 2022 and December 31, 2021, CWGS Group, LLC (the “Borrower”), a wholly-owned subsidiary of CWGS, LLC, was party to a credit agreement (the “Credit Agreement”) for a senior secured credit

facility (the “Senior Secured Credit Facilities”). The Senior Secured Credit Facilities consist of a $1.4 billion term loan facility (the “Term Loan Facility”) and a $65.0 million revolving credit facility (the “Revolving Credit Facility”).

The funds available under the Revolving Credit Facility may be utilized for borrowings or letters of credit; however, a maximum of $25.0 million may be allocated to such letters of credit. The Revolving Credit Facility matures in June 2026 and the Term Loan Facility matures in June 2028. The Term Loan Facility requires mandatory principal payments in equal quarterly installments of $3.5 million. Additionally, the Company is required to prepay the term loan borrowings in an aggregate amount up to 50% of excess cash flow, as defined in the Credit Agreement, for such fiscal year depending on the Total Leverage Ratio (as defined by the Credit Agreement) beginning with the year ended December 31, 2022. The Company does not expect that an additional excess cash flow payment will be required relating to 2022.

Under the Senior Secured Credit Facilities, the Company has the ability to increase the amount of term loans or revolving loans in an aggregate amount not to exceed the greater of (a) a “fixed” amount set at $725.0 million and (b) 100% of consolidated EBITDA for the most recent four consecutive fiscal quarters on a pro forma basis (as defined in the Credit Agreement). The lenders under the Senior Secured Credit Facilities are not under any obligation to provide commitments in respect of any such increase.

As of June 30, 2022 and December 31, 2021, the average interest rate on the Term Loan Facility was 3.82% and 3.25%, respectively. The following table details the outstanding amounts and available borrowings under the Senior Secured Credit Facilities as of (in thousands):

	June 30,		December 31,
	2022		2021
Senior Secured Credit Facilities:
Term Loan Facility:
Principal amount of borrowings	$	1,400,000	$	1,400,000
Less: cumulative principal payments		(16,011)		(9,004)
Less: unamortized original issue discount		(15,786)		(16,826)
Less: unamortized finance costs		(6,350)		(6,893)
		1,361,853		1,367,277
Less: current portion		(14,015)		(14,015)
Long-term debt, net of current portion	$	1,347,838	$	1,353,262
Revolving Credit Facility:
Total commitment	$	65,000	$	65,000
Less: outstanding letters of credit		(4,930)		(4,930)
Additional borrowing capacity	$	60,070	$	60,070

The Senior Secured Credit Facilities are fully and unconditionally guaranteed, jointly and severally, on a senior secured basis by each of the Company’s existing and future domestic restricted subsidiaries with the exception of FreedomRoads Intermediate Holdco, LLC, the direct parent of FR, and FR, and its subsidiaries. The Credit Agreement contains certain restrictive covenants pertaining to, but not limited to, mergers, changes in the nature of the business, acquisitions, additional indebtedness, sales of assets, investments, and the payment of dividends subject to certain limitations and minimum operating covenants. Additionally, management has determined that the Senior Secured Credit Facilities include subjective acceleration clauses, which could impact debt classification. Management has determined that no events have occurred at June 30, 2022 that would trigger a subjective acceleration clause.

The Credit Agreement requires the Borrower and its subsidiaries to comply on a quarterly basis with a maximum Total Net Leverage Ratio (as defined in the Credit Agreement), which covenant is in effect only if, as of the end of each calendar quarter, the aggregate amount of borrowings under the revolving credit facility (including swingline loans), letters of credit and unreimbursed letter of credit disbursements outstanding at such time is greater than 35% of the total commitment on the Revolving Credit Facility (excluding (i) up to $15.0 million attributable to any outstanding undrawn letters of credit and (ii) any cash collateralized or backstopped letters of credit), as defined in the Credit Agreement. As of June 30, 2022, the Company was not subject to this covenant as borrowings under the Revolving Credit Facility did not exceed the 35% threshold. The Company was in compliance with all applicable debt covenants at June 30, 2022 and December 31, 2021.

Real Estate Facilities

In November 2018, September 2021 and December 2021, Camping World Property, Inc. (the ‘‘Real Estate Borrower’’), an indirect wholly-owned subsidiary of CWGS, LLC, and CIBC Bank USA (“Lender”), entered into loan and security agreements for real estate credit facilities (as amended from time to time, the “First Real Estate Facility”, the “Second Real Estate Facility”, and the “Third Real Estate Facility”, respectively, and collectively the “Real Estate Facilities”) with aggregate maximum principal capacities of $21.5 million, $9.0 million, and $10.1 million for the First Real Estate Facility, Second Real Estate Facility, and Third Real Estate Facility, respectively.

Borrowings under the Real Estate Facilities are guaranteed by CWGS Group, LLC, a wholly-owned subsidiary of CWGS, LLC. The Real Estate Facilities may be used to finance the acquisition of real estate assets. The Real Estate Facilities are secured by a first priority security interest on the real estate assets acquired with the proceeds of the Real Estate Facilities (“Real Estate Facility Properties”). The First Real Estate Facility, Second Real Estate Facility, and Third Real Estate Facility mature in October 2023, September 2026, and December 2026, respectively.

As of June 30, 2022, the First Real Estate Facility, Second Real Estate Facility, and the Third Real Estate Facility had outstanding principal balances of $4.1 million and $8.2 million, and $9.8 million, respectively, net of unamortized finance costs, and a weighted average interest rate of 3.35%. As of June 30, 2022, the Company had no available capacity under the Real Estate Facilities, since repaid amounts cannot be reborrowed under the Real Estate Facilities.

Management has determined that the credit agreements governing the Real Estate Facilities include subjective acceleration clauses, which could impact debt classification. Management has determined that no events have occurred at June 30, 2022 that would trigger a subjective acceleration clause. Additionally, the Real Estate Facilities are subject to certain cross default provisions, a debt service coverage ratio, and other customary covenants. The Company was in compliance with all debt covenants at June 30, 2022 and December 31, 2021.

Other Long-Term Debt

In December 2021, FRHP Lincolnshire, LLC, an indirect wholly-owned subsidiary of CWGS, LLC, assumed a mortgage as part of a real estate acquisition. This mortgage is secured by the acquired property and is guaranteed by CWGS Group, LC, a wholly-owned subsidiary of CWGS, LLC. As of June 30, 2022, the outstanding principal balance of the mortgage was $3.3 million with an interest rate of 3.50%. The mortgage matures in December 2026.

XML

Lease Obligations

6 Months Ended

Jun. 30, 2022

Lease Obligations

Leases Obligations

7. Lease Obligations

The following presents certain information related to the costs for leases where the Company is the lessee (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Operating lease cost	$	28,081	$	28,974	$	56,577	$	58,133
Finance lease cost:
Amortization of finance lease assets		2,974		1,013		5,665		1,941
Interest on finance lease liabilities		1,152		572		2,139		1,063
Short-term lease cost		555		474		1,018		959
Variable lease cost		5,602		5,859		11,796		11,833
Sublease income		(306)		(468)		(699)		(934)
Net lease costs	$	38,058	$	36,424	$	76,496	$	72,995

As of June 30, 2022 and December 31, 2021, finance lease assets of $94.1 million and $75.7 million, respectively, were included in property and equipment, net in the accompanying condensed consolidated balance sheets.

The following presents supplemental cash flow information related to leases (in thousands):

	Six Months Ended June 30,
	2022		2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases	$	57,181	$	58,614
Operating cash flows for finance leases		2,072		1,027
Financing cash flows for finance leases		3,042		1,642
Lease assets obtained in exchange for lease liabilities:
New, remeasured and terminated operating leases		(8,967)		57,464
New, remeasured and terminated finance leases		24,224		10,102

Sale-Leaseback Arrangement Recorded as Financing Transaction

On February 8, 2022, FRHP Lincolnshire, LLC sold three properties for a total sale price of $28.0 million. Concurrent with the sale of these properties, the Company entered into three separate twenty-year lease agreements, whereby the Company will lease back the properties from the acquiring company. Under each lease agreement, FR has four consecutive options to extend the lease term for additional periods of five years for each option. This transaction is accounted for as a financing transaction. The Company recorded a liability for the amount received, will continue to depreciate the non-land portion of the assets, and has imputed an interest rate so that the net carrying amount of the financial liability and remaining non-land assets will be zero at the end of the initial lease terms. The financial liability is included in other long-term liabilities in the condensed consolidated balance sheet as of June 30, 2022.

XML

Fair Value Measurements

6 Months Ended

Jun. 30, 2022

Fair Value Measurements

Fair Value Measurements

8. Fair Value Measurements

Accounting guidance for fair value measurements establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.

There have been no transfers of assets or liabilities between the fair value measurement levels and there were no material re-measurements to fair value during 2022 and 2021 of assets and liabilities that are not measured at fair value on a recurring basis.

The following table presents the reported carrying value and fair value information for the Company’s debt instruments. The fair values shown below for the Term Loan Facility, as applicable, are based on quoted prices in the inactive market for identical assets (Level 2), and the fair values shown below for the Floor Plan Facility, the Revolving Line of Credit, and the Real Estate Facilities are estimated by discounting the future contractual cash flows at the current market interest rate that is available based on similar financial instruments.

	Fair Value	June 30, 2022				December 31, 2021
($ in thousands)	Measurement	Carrying Value		Fair Value		Carrying Value		Fair Value
Term Loan Facility	Level 2	$	1,361,853	$	1,397,829	$	1,367,277	$	1,382,372
Floor Plan Facility Revolving Line of Credit	Level 2		20,885		17,535		20,885		20,885
Real Estate Facilities	Level 2		22,076		19,812		22,896		22,981
Other Long-Term Debt	Level 2		3,341		3,055		3,400		3,400

XML

Commitments and Contingencies

6 Months Ended

Jun. 30, 2022

Commitments and Contingencies.

Commitments and Contingencies

9. Commitments and Contingencies

Litigation

On October 19, 2018, a purported stockholder of the Company filed a putative class action lawsuit, captioned Ronge v. Camping World Holdings, Inc. et al., in the United States District Court for the Northern District of Illinois against us, certain of the Company’s officers and directors, and Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C (the “Ronge Complaint”). On August 5, 2020, the Court granted final approval of the class action settlement and the case was dismissed with prejudice.  The deadline to object to or appeal the settlement has passed. The Court entered the Order Authorizing Distribution of Net Settlement Fund to Authorized Claimants and Related Relief (“Distribution Order”) on April 12, 2022.

On March 5, 2019, a shareholder derivative suit styled Hunnewell v. Camping World Holdings, Inc., et al., was filed in the Court of Chancery of the State of Delaware, alleging breaches of fiduciary duty for alleged failure to implement effective disclosure controls and internal controls over financial reporting and to properly oversee certain acquisitions and for alleged insider trading (the “Hunnewell Complaint”).

On April 17, 2019, a shareholder derivative suit styled Lincolnshire Police Pension Fund v. Camping World Holdings, Inc., et al., was filed in the Court of Chancery of the State of Delaware, alleging breaches of fiduciary duty for alleged failure to implement effective disclosure controls and internal controls over financial reporting and to properly oversee certain acquisitions and for alleged insider trading and unjust enrichment for compensation received during that time (the “LPPF Complaint”). The LPPF Complaint names the Company as nominal defendant, and names certain of the Company’s officers and directors, among others, as defendants and seeks compensatory damages, extraordinary equitable and/or injunctive relief, restitution and disgorgement, attorneys’ fees and costs, and any other and further relief the court deems just and proper. On May 30, 2019, the Court granted the parties’ joint motion to consolidate the Hunnewell and LPPF Complaints (as well as any future filed actions relating to the subject matter). On January 31, 2022, the Court granted in full Defendants’ motion to dismiss the Plaintiffs’ Amended Complaint with prejudice. On February 14, 2022, Plaintiff filed a notice of appeal, appealing the Court’s order dismissing the Amended Complaint. Plaintiffs’ appeal has been fully briefed and oral argument is scheduled for September 21, 2022.

On August 6, 2019, two shareholder derivative suits, styled Janssen v. Camping World Holdings, Inc., et al., and Sandler v. Camping World Holdings, Inc. et al., were filed in the U.S. District Court for the District of Delaware. Both actions name the Company as a nominal defendant, and name certain of the Company’s officers and directors, Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C. as defendants, and allege: (i) violations of Section 14(a) of the Securities Exchange Act for issuing proxy statements that allegedly omitted material information and allegedly included materially false and misleading financial statements; (ii) violations of Section 10(b) and 20(a) of the Securities Exchange Act of 1934, seeking contribution for causing the Company to issue allegedly false and misleading statements and/or allegedly omit material information in public statements and/or the Company’s filings concerning the Company’s financial performance, the effectiveness of internal controls to ensure accurate financial reporting, and the success and profitability of the integration and rollout of Gander Outdoors (now Gander RV) stores; (iii) breaches of fiduciary duty, unjust enrichment, abuse of control, and gross mismanagement for allegedly causing or allowing the Company to disseminate to Camping World shareholders materially misleading and inaccurate information through the Company’s SEC filings; and (iv) breach of fiduciary duties for alleged insider selling and misappropriation of information (together, the “Janssen and Sandler Complaints”). The Janssen and Sandler Complaints seek restitutionary and/or compensatory damages, injunctive relief, disgorgement of all profits, benefits, and other compensation obtained by certain of the Company’s officers and directors, attorneys’ fees and costs, and any other and further relief the court deems just and proper. The case is stayed while the parties confer regarding the schedule for further proceedings in the action.

On June 22, 2021, CWH filed a one-count complaint captioned FreedomRoads Holding Company, LLC v. Steve Weissmann in the Circuit Court of Cook County, Illinois against Steve Weissmann (“Weissmann”) for breach of contractual obligation under note guarantee (the “Note”) (the “Weissmann Complaint”). On October 8, 2021, Weissmann brought a counterclaim against FreedomRoads and Third-Party Defendants Marcus Lemonis, NBCUniversal Media, LLC, the Consumer National Broadcasting Company, Camping World, Inc.,

and Machete Productions (“Machete”) (the “Weissmann Counterclaim”), in which he alleges claims in connection with the Note and his appearance on the reality television show The Profit. Weissmann alleges the following causes of action against FreedomRoads and all third-party defendants, including Camping World, Inc.: (i) fraud; (ii) fraud in the inducement; (iii) fraudulent concealment; (iv) breach of fiduciary duty; (v) defamation; (vi) defamation per se; (vii) false light; (viii) intentional infliction of emotional distress; (ix) negligence; (v) unjust enrichment; and (vi) RICO § 1962. Weissmann seeks costs and damages in an amount to be proven at trial but no less than the amount in the Note (approximately $2.5 million); in connection with his RICO claim, Weissmann asserts he is entitled to damages in the amount of three times the Note. On February 18, 2022, NBCUniversal, CNBC, and Machete filed a motion to compel arbitration (the “NBC Arbitration Motion”). On May 5, 2022, an agreed order was filed staying the litigation in favor of arbitration. On May 31, 2022, CWH filed an arbitration demand against Weissmann for collection on the Note. Weissmann filed his response and counterclaims, and third-party claims against FreedomRoads Holding Company, LLC, Camping World, Inc., Marcus Lemonis, NBCUniversal, and Machete on July 7, 2022. On July 21, 2022, CWH filed responses and affirmative defenses.

On November 10, 2021, Tumbleweed Tiny House Company, Inc. filed a complaint against FreedomRoads, Marcus Lemonis, NBCUniversal Media, LLC, and Machete Productions in which Tumbleweed alleges claims in connection with the Note and its appearance on the reality television show The Profit (the “Tumbleweed Complaint”). Tumbleweed alleges the following claims against the defendants, including FreedomRoads and CWH: (i) fraud; (ii) false promise; (iii) breach of fiduciary duty (and aiding and abetting the same); (iv) breach of contract; (v) breach of oral contract; (vi) tortious interference with prospective economic advantage; (vii) fraud in the inducement; (viii) negligent misrepresentation; (ix) fraudulent concealment; (x) conspiracy; (xi) unlawful business practices; (xii) defamation; and (xiii) declaratory judgment. On April 21, 2022, the Court granted a motion to compel arbitration filed by NBCUniversal and joined by all defendants, including FreedomRoads, CWH, and Marcus Lemonis, compelling Tumbleweed’s claims to arbitration. Tumbleweed served its arbitration demand on FreedomRoads, Camping World, Inc., and Marcus Lemonis on May 17, 2022. CWH and Marcus Lemonis filed responses and affirmative defenses on May 31, 2022. On July 20, 2022, pursuant to the JAMS streamlined arbitration rules, the Tumbleweed Complaint was consolidated together with the Weissmann Complaint.

On May 3, 2022, Lynn E. Feldman, Esquire, in her capacity as the Chapter 7 Trustee for the Estate of Precise Graphix, LLC filed a complaint against NBCUniversal Media, LLC, Machete Corporation, and Camping World, Inc. in which Trustee Feldman alleges claims on behalf of Precise Graphix in connection with its appearance on The Profit and subsequent commercial relationship with CWH (the “Precise Complaint”). Trustee Feldman alleges the following claims against defendants, including CWH: (i) Fraud; (ii) False Promise; (iii) Breach of Fiduciary Duty; (iv) Breach of Contract; (v) Breach of Oral Contract; (vi) Fraud in the Inducement; (vii) Fraud in the Inducement; (viii) Negligent Misrepresentation; (ix) Fraudulent Concealment; (x) Conspiracy; (xi) Unlawful Business Practices in Violation of California Business and Professions Code §17200; (xii) Aiding and Abetting Breach of Fiduciary Duty; and (xiii) Declaratory Judgment.  Precise did not serve the Precise Complaint on CWH.  On July 3, 2022, Precise Graphix filed its arbitration demand against CWH, NBCUniversal, and Machete alleging substantially similar claims as the Precise Complaint.  On July 19, 2022, CWH and the other respondents filed their responses and affirmative defenses.

No assurance can be made that these or similar suits will not result in a material financial exposure in excess of insurance coverage, which could have a material adverse effect upon the Company’s financial condition and results of operations.

From time to time, the Company is involved in other litigation arising in the normal course of business operations.

Financial Assurances

In the normal course of business, the Company obtains standby letters of credit and surety bonds from financial institutions and other third parties. These instruments guarantee the Company’s own future performance and provide third parties with financial and performance assurance in the event that the Company does not perform. These instruments support a wide variety of the Company’s business activities. As of June

30, 2022 and December 31, 2021, outstanding standby letters of credit issued through our Floor Plan Facility were $11.5 million and $11.5 million, respectively, and outstanding standby letters of credit issued through the Senior Secured Credit Facilities were $4.9 million and $4.9 million, respectively (see Note 4 — Inventories and Floor Plan Payables and Note 9 — Long-Term Debt). As of June 30, 2022 and December 31, 2021, outstanding surety bonds were $20.5 million and $19.1 million, respectively. The underlying liabilities insured by these instruments are reflected on the Company’s accompanying consolidated balance sheets, where applicable. Therefore, no additional liability is reflected for the letters of credit and surety bonds themselves.

XML

Statement of Cash Flows

6 Months Ended

Jun. 30, 2022

Statement of Cash Flows

Statements of Cash Flows

10. Statement of Cash Flows

Supplemental disclosures of cash flow information for the following periods (in thousands) were as follows:

	Six Months Ended June 30,
	2022		2021
Cash paid during the period for:
Interest	$	41,271	$	30,656
Income taxes		28,572		56,151
Non-cash investing activities:
Leasehold improvements paid by lessor		—		91
Vehicles transferred to property and equipment from inventory		927		820
Capital expenditures in accounts payable and accrued liabilities		19,189		12,660
Non-cash financing activities:
Par value of Class A common stock issued in exchange for common units in CWGS, LLC		1		42
Cost of treasury stock issued for vested restricted stock units		8,547		3,025

XML

Acquisitions

6 Months Ended

Jun. 30, 2022

Acquisitions

Acquisitions

11. Acquisitions

During the six months ended June 30, 2022 and 2021, subsidiaries of the Company acquired the assets of multiple RV dealerships, as well as an outdoor publication during the three months ended June 30, 2022, that constituted businesses under accounting rules. The Company used cash to complete the acquisitions. The Company considers acquisitions of independent dealerships to be a fast and capital efficient alternative to opening new retail locations to expand its business and grow its customer base. Additionally, the Company considers the acquisition of the outdoor publication as a furtherance of its strategy to target a younger demographic of RV enthusiasts. The acquired businesses were recorded at their estimated fair values under the acquisition method of accounting. The balance of the purchase prices in excess of the fair values of net assets acquired were recorded as goodwill.

During the six months ended June 30, 2022, the RV and Outdoor Retail segment acquired the assets of various RV dealerships comprised of two locations for an aggregate purchase price of approximately $34.8 million. Additionally, during the six months ended June 30, 2022, the Company purchased real estate property for $28.0 million, of which $12.1 million related to the sellers of the acquired businesses. Also during the six months ended June 30, 2022, the Good Sam Services and Plans segment acquired the assets of the outdoor publication for $3.4 million.

During the six months ended June 30, 2021, the RV and Outdoor Retail segment acquired the assets of various RV dealerships comprised of twelve locations for an aggregate purchase price of approximately $99.0 million. Additionally, during the six months ended June 30, 2021, the Company purchased real estate property for $48.3 million, of which $31.4 million related to the sellers of the acquired businesses.

The estimated fair values of the assets acquired and liabilities assumed for the acquisitions of dealerships consist of the following:

	Six Months Ended June 30,
($ in thousands)	2022		2021
Tangible assets (liabilities) acquired (assumed):
Accounts receivable, net	$	(68)	$	847
Inventories, net		11,775		26,523
Prepaid expenses and other assets		13		126
Property and equipment, net		70		1,348
Operating lease assets		—		1,222
Current portion of operating lease liabilities		—		(195)
Operating lease liabilities, net of current portion		—		(1,027)
Accrued liabilities		67		—
Other current liabilities		49		—
Total tangible net assets acquired		11,906		28,844
Total intangible assets acquired		2,632		—
Goodwill		23,650		70,172
Cash paid for acquisitions, net of cash acquired		38,188		99,016
Inventory purchases financed via floor plan		(5,876)		(19,537)
Cash payment net of floor plan financing	$	32,312	$	79,479

The fair values above for the six months ended June 30, 2022 are preliminary as they are subject to measurement period adjustments for up to one year from the date of acquisition as new information is obtained about facts and circumstances that existed as of the acquisition date relating to the valuation of the acquired assets, primarily the acquired inventories. For the six months ended June 30, 2021, the fair values above represent measurement period adjustments for valuation of acquired inventories relating to dealership acquisitions during the year ended December 31, 2021. The primary items that generated the goodwill are the value of the expected synergies between the acquired businesses and the Company and the acquired assembled workforce, neither of which qualify for recognition as a separately identified intangible asset. For the six months ended June 30, 2022 and 2021, acquired goodwill of $23.7 million and $70.2 million, respectively, is expected to be deductible for tax purposes. Included in the condensed consolidated financial statements for the six months ended June 30, 2022 were $21.7 million of revenue, and $1.4 million of pre-tax income, respectively from the acquisitions as of their applicable acquisition dates. Included in the condensed consolidated financial statements for the six months ended June 30, 2021 were $33.5 million of revenue, and $2.3 million of pre-tax income, respectively of the acquired dealerships from the applicable acquisition dates. Pro forma information on these acquisitions has not been included, because the Company has deemed them to not be individually or cumulatively material.

XML

Income Taxes

6 Months Ended

Jun. 30, 2022

Income Taxes

Income Taxes

12. Income Taxes

CWH is organized as a Subchapter C corporation and, as of June 30, 2022, is a 49.8% owner of CWGS, LLC (see Note 14 — Stockholders’ Equity and Note 15 — Non-Controlling Interests). CWGS, LLC is organized as a limited liability company and treated as a partnership for U.S. federal and most applicable state and local income tax purposes and as such, is generally not subject to any U.S. federal entity-level income taxes with the exception of Americas Road and Travel Club, Inc., Camping World, Inc. (“CW”), and FreedomRoads RV, Inc. and their wholly-owned subsidiaries, which are Subchapter C corporations.

As further described in Note 1 — Summary of Significant Accounting Policies — COVID-19, in response to the COVID-19 pandemic, many governments have enacted or are contemplating measures to provide aid and economic stimulus. These measures may include deferring the due dates of income tax and payroll tax payments or other changes to their income and non-income-based tax laws. The Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), which was enacted on March 27, 2020 in the U.S., includes measures to assist companies, including temporary changes to income and non-income-based tax laws. For the six months ended June 30, 2022, there were no material tax impacts to the Company’s condensed consolidated financial statements as it relates to COVID-19 measures other than the deferral of non-income-

based payroll taxes under the CARES Act of $14.6 million as of June 30, 2022 and December 31, 2021, which were included in accrued liabilities in the condensed consolidated balance sheets and must be paid by December 31, 2022. The Company will continue to monitor additional guidance issued by the U.S. Treasury Department, the Internal Revenue Service and others. Furthermore, on March 11, 2021 the American Rescue Plan Act, a $1.9 trillion tax-and-spending package aimed at addressing the continuing economic and health impacts of the coronavirus pandemic, was enacted. The American Rescue Plan Act provisions do not have a material impact on the Company’s income tax expense and effective tax rate.

For the six months ended June 30, 2022, the Company's effective income tax rate was 14.9%, which differed from the federal statutory rate of 21.0% primarily due to a portion of the Company’s earnings being attributable to non-controlling interests in limited liability companies, which are not subject to corporate level taxes, net of income tax benefits of $0.7 million related to current state combined unitary losses. For the six months ended June 30, 2021, the Company’s effective income tax rate was 10.1% primarily due to a portion of the Company’s earnings being attributable to non-controlling interests in limited liability companies, which are not subject to corporate level taxes, income tax benefits of $14.8 million recorded in the six months ended June 30, 2021 related to the release of the valuation allowance on deferred tax assets at CW that can now be included in state combined unitary income tax returns and $4.1 million for the revaluation of deferred tax assets as a result of increased state tax rates. Also for the six months ended June 30, 2022, the Company reduced its deferred tax asset by $9.4 million relating to CWH’s investment in CWGS, LLC for the change in ownership of CWGS, LLC from the treasury stock repurchase of 2.6 million shares of Class A common stock during the three months ended March 31, 2022 (see Note 14 — Stockholders’ Equity). These treasury stock repurchases result in a commensurate reduction in common units in CWGS, LLC held by CWH.

The Company evaluates its deferred tax assets on a quarterly basis to determine if they can be realized and establishes valuation allowances when it is more likely than not that all or a portion of the deferred tax assets may not be realized. At June 30, 2022 and December 31, 2021, the Company determined that all of its deferred tax assets (except those of CW and the Outside Basis Deferred Tax Asset discussed below) are more likely than not to be realized. The Company maintains a valuation allowance against the deferred tax assets of CW, excluding certain state deferred tax assets included in the state combined unitary income tax returns, since it was determined that it is more likely than not, based on available objective evidence, that CW would have insufficient taxable income in the current or carryforward periods under the tax laws to realize the future tax benefits for this portion of its deferred tax assets. The Company maintains a valuation allowance against the Outside Basis Deferred Tax Asset pertaining to the portion that is not amortizable for tax purposes, since the Company would likely only realize the non-amortizable portion of the Outside Basis Deferred Tax Asset if the investment in CWGS, LLC was divested.

The Company is party to the Tax Receivable Agreement that provides for the payment by the Company to the Continuing Equity Owners and Crestview Partners II GP, L.P. of 85% of the amount of tax benefits, if any, the Company actually realizes, or in some circumstances is deemed to realize, as a result of (i) increases in the tax basis from the purchase of common units from Crestview Partners II GP, L.P. in exchange for Class A common stock in connection with the consummation of the IPO and the related transactions and any future redemptions that are funded by the Company and any future redemptions or exchanges of common units by Continuing Equity Owners as described above and (ii) certain other tax benefits attributable to payments made under the Tax Receivable Agreement. During the six months ended June 30, 2022 and 2021, 50,000 and 4,181,552 common units in CWGS, LLC, respectively, were exchanged for Class A common stock subject to the provisions of the Tax Receivable Agreement (see Note 14 — Stockholders’ Equity). The Company recognized a liability for the Tax Receivable Agreement payments due to those parties that redeemed common units, representing 85% of the aggregate tax benefits the Company expects to realize from the tax basis increases related to the exchange, after concluding it was probable that the Tax Receivable Agreement payments would be paid based on estimates of future taxable income. As of June 30, 2022 and December 31, 2021, the amount of Tax Receivable Agreement payments due under the Tax Receivable Agreement was $171.5 million and $182.4 million, respectively, of which $11.7 million and $11.3 million at June 30, 2022 and December 31, 2021, respectively, was included in the current portion of the Tax Receivable Agreement liability in the condensed consolidated balance sheets.

The Tax Receivable Agreement liability and Deferred Tax Assets increased $0.4 million and $0.5 million, respectively, as a result of a Continuing Equity Owner’s redemption of 50,000 common units in CWGS,

LLC for 50,000 shares of the Company’s Class A common stock during the six months ended June 30, 2022 and were recorded to additional paid-in capital (see the condensed consolidated statements of stockholders’ equity). Payments pursuant to the Tax Receivable Agreement relating to this redemption will begin during the year ending December 31, 2023.

The Tax Receivable Agreement liability and Deferred Tax Assets increased $38.5 million and $45.3 million, respectively, as a result of Continuing Equity Owner’s, primarily Crestview Partners II GP, L.P., combined redemption of 4.0 million common units in CWGS, LLC for 4.0 million shares of the Company’s Class A common stock during the six months ended June 30, 2021 and were recorded to additional paid-in capital (see the condensed consolidated statements of stockholders’ equity). Payments pursuant to the Tax Receivable Agreement relating to these redemptions began during the year ending December 31, 2022.

XML

Related Party Transactions

6 Months Ended

Jun. 30, 2022

Related Party Transactions

Related Party Transactions

13. Related Party Transactions

Transactions with Directors, Equity Holders and Executive Officers

FreedomRoads leases various retail locations from managers and officers. During the three months ended June 30, 2022 and 2021, the related party lease expense for these locations were $0.6 million and $0.5 million, respectively. During the six months ended June 30, 2022 and 2021, the related party lease expense for these locations were $1.3 million and $1.0 million, respectively.

In January 2012, FreedomRoads entered into a lease for the offices in Lincolnshire, Illinois, which was amended in March 2013 and November 2019 (the “Lincolnshire Lease”). For the three months ended June 30, 2022 and 2021, rental payments for the Lincolnshire Lease, including common area maintenance charges, were each $0.2 million. For the six months ended June 30, 2022 and 2021, rental payments for the Lincolnshire Lease, including common area maintenance charges, were each $0.4 million. The Company’s Chairman and Chief Executive Officer has personally guaranteed the Lincolnshire Lease.

As of June 30, 2022 and December 31, 2021, the Company had an expense reimbursement payable to Mr. Lemonis of $0 and $0.1 million, respectively, relating primarily to advertising expenses for the Company that were processed through Mr. Lemonis’ social media accounts.

Other Transactions

The Company does business with certain companies in which Mr. Lemonis has a direct or indirect material interest. The Company purchased fixtures for interior store sets at the Company’s retail locations from Precise Graphix. Mr. Lemonis exited his economic interest in Precise Graphix. The Company received refunds from Precise Graphix totaling $0.2 million in the six months ended June 30, 2021.

The Company paid Kaplan, Strangis and Kaplan, P.A., of which Andris A. Baltins is a member, and a member of the Company’s board of directors, $0.1 million and $0.2 million during the six months ended June 30, 2022 and 2021, respectively, for legal services.

XML

Stockholders' Equity

6 Months Ended

Jun. 30, 2022

Stockholders' Equity

Stockholders' Equity

14. Stockholders’ Equity

CWH has authorized preferred stock and three classes of common stock. The Class A common stock entitles the holders to receive dividends; distributions upon the liquidation, dissolution, or winding up of the Company; and have voting rights. The Class B common stock and Class C common stock entitles the holders to voting rights, which in certain cases are disproportionate to the voting rights of the Class A common stock; however, the holders of Class B common stock and Class C common stock are not entitled to receive dividends or distributions upon the liquidation, dissolution, or winding up of the Company.

CWH is the sole managing member of CWGS, LLC and CWH has had and continues to have the sole voting power in, and controls the management of, CWGS, LLC. CWH’s position as sole managing member of CWGS, LLC includes periods where CWH held a minority economic interest in CWGS, LLC. Accordingly, the

Company consolidated the financial results of CWGS, LLC and reported a non-controlling interest in its consolidated financial statements.

In accordance with the amended and restated limited liability company agreement of CWGS, LLC (the “LLC Agreement”), the Continuing Equity Owners with common units in CWGS, LLC may elect to exchange or redeem the common units for newly-issued shares of the Company’s Class A common stock or cash at the Company’s election, subject to certain restrictions. If the redeeming or exchanging party also holds Class B common stock, then simultaneously with the payment of cash or newly-issued shares of Class A common stock, as applicable, in connection with a redemption or exchange of common units, a number of shares of the Company’s Class B common stock will be cancelled for no consideration on a one-for-one basis with the number of common units so redeemed or exchanged. As required by the LLC Agreement, the Company must, at all times, maintain a one-to-one ratio between the number of outstanding shares of Class A common stock and the number of common units of CWGS, LLC owned by CWH (subject to certain exceptions for treasury shares and shares underlying certain convertible or exchangeable securities).

Stock Repurchase Program

In October 2020, the Company’s Board of Directors initially authorized a stock repurchase program for the repurchase of up to $100.0 million of the Company’s Class A common stock, expiring on October 31, 2022. In August 2021 and January 2022, the Company’s Board of Directors authorized increases to the stock repurchase program for the repurchase of up to an additional $125.0 million and $152.7 million, respectively, of the Company’s Class A common stock and extended the stock repurchase program to expire on August 31, 2023 and December 31, 2025, respectively. Repurchases under the program are subject to any applicable limitations on the availability of funds to be distributed to the Company by CWGS, LLC to fund repurchases and may be made in the open market, in privately negotiated transactions or otherwise, with the amount and timing of repurchases to be determined at the Company’s discretion, depending on market conditions and corporate needs. Open market repurchases will be structured to occur in accordance with applicable federal securities laws, including within the pricing and volume requirements of Rule 10b-18 under the Securities Exchange Act of 1934, as amended. The Company may also, from time to time, enter into Rule 10b5-1 plans to facilitate repurchases of its shares under this authorization. This program does not obligate the Company to acquire any particular amount of Class A common stock and the program may be extended, modified, suspended or discontinued at any time at the Board’s discretion. The Company expects to fund the repurchases using cash on hand.

During the three months ended June 30, 2022, the Company did not repurchase Class A common stock under the stock repurchase program. During the six months ended June 30, 2022, the Company repurchased 2,592,524 shares of Class A common stock under this program for approximately $79.8 million, including commissions paid, at a weighted average price per share of $30.76, which is recorded as treasury stock on the condensed consolidated balance sheets. Class A common stock held as treasury stock is not considered outstanding. During the six months ended June 30, 2022, the Company reissued 200,891 shares of Class A common stock from treasury stock to settle the exercises of stock options and vesting of restricted stock units. As of June 30, 2022, the remaining approved amount for repurchases of Class A common stock under the share repurchase program was approximately $120.2 million.

XML

Non-Controlling Interests

6 Months Ended

Jun. 30, 2022

Non-Controlling Interests

Non-Controlling Interests

15. Non-Controlling Interests

As described in Note 14 — Stockholders’ Equity, CWH is the sole managing member of CWGS, LLC and, as a result, consolidates the financial results of CWGS, LLC. The Company reports a non-controlling interest representing the common units of CWGS, LLC held by Continuing Equity Owners. Changes in CWH’s ownership interest in CWGS, LLC while CWH retains its controlling interest in CWGS, LLC will be accounted for as equity transactions. As such, future redemptions or direct exchanges of common units of CWGS, LLC by the Continuing Equity Owners will result in a change in ownership and reduce or increase the amount recorded as non-controlling interest and increase or decrease additional paid-in capital when CWGS, LLC has positive or negative net assets, respectively. At the end of each period, the Company will record a non-controlling interest adjustment to additional paid-in capital such that the non-controlling interest on the condensed consolidated balance sheet is equal to the non-controlling interest’s ownership share of the underlying CWGS, LLC net assets (see the condensed consolidated statement of stockholders’ equity).

The following table summarizes the CWGS, LLC common unit ownership by CWH and the Continuing Equity Owners:

	As of June 30, 2022				As of December 31, 2021
	Common Units		Ownership %		Common Units		Ownership %
CWH		41,789,323		49.8%		44,130,956		51.2%
Continuing Equity Owners		42,044,536		50.2%		42,094,536		48.8%
Total		83,833,859		100.0%		86,225,492		100.0%

The following table summarizes the effects of changes in ownership in CWGS, LLC on the Company’s equity:

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Net income attributable to Camping World Holdings, Inc.	$	84,311	$	109,188	$	129,041	$	171,510
Transfers to non-controlling interests:
Decrease in additional paid-in capital as a result of the purchase of common units from CWGS, LLC with proceeds from the exercise of stock options		(18)		(257)		(129)		(1,269)
Decrease in additional paid-in capital as a result of the vesting of restricted stock units		(3,562)		(1,645)		(7,629)		(2,865)
Increase (decrease) in additional paid-in capital as a result of repurchases of Class A common stock for withholding taxes on vested RSUs		48		(31)		291		(56)
Increase in additional paid-in capital as a result of repurchases of Class A common stock for treasury stock		—		22,127		28,398		22,127
Increase in additional paid-in capital as a result of the redemption of common units of CWGS, LLC		—		11,785		416		34,711
Change from net income attributable to Camping World Holdings, Inc. and transfers to non-controlling interests	$	80,779	$	141,167	$	150,388	$	224,158

XML

Equity-Based Compensation Plans

6 Months Ended

Jun. 30, 2022

Equity-Based Compensation Plans

Equity-Based Compensation Plans

16. Equity-based Compensation Plans

The following table summarizes the equity-based compensation that has been included in the following line items within the consolidated statements of operations during:

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Equity-based compensation expense:
Costs applicable to revenue	$	222	$	165	$	363	$	323
Selling, general, and administrative		8,746		5,882		20,279		11,833
Total equity-based compensation expense	$	8,968	$	6,047	$	20,642	$	12,156

The following table summarizes stock option activity for the six months ended June 30, 2022:

	Stock Options
	(in thousands)
Outstanding at December 31, 2021		272
Exercised		(12)
Forfeited		(4)
Outstanding and exercisable at June 30, 2022		256

The following table summarizes restricted stock unit activity for the six months ended June 30, 2022:

	Restricted
	Stock Units
	(in thousands)
Outstanding at December 31, 2021		4,177
Granted		183
Vested		(238)
Forfeited		(278)
Outstanding at June 30, 2022		3,844

During the six months ended June 30, 2022, the Company granted 149,833 RSUs to employees with an aggregate grant date fair value of $3.3 million and weighted-average grant date fair value of $22.29 per RSU, which will be recognized, net of forfeitures, over a vesting period of five years. In accordance with the Company’s non-employee director compensation policy, six members of the Company’s board of directors each received grants of 5,478 RSUs on the date of the Company’s annual shareholders’ meeting in May 2022 with a grant date fair value of $27.38 per RSU, which will be recognized, net of forfeitures, over a vesting period of one year.

XML

Earnings Per Share

6 Months Ended

Jun. 30, 2022

Earnings Per Share

Earnings Per Share

17. Earnings Per Share

Basic earnings per share of Class A common stock is computed by dividing net income available to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted earnings per share of Class A common stock is computed by dividing net income available to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive securities.

The following table sets forth reconciliations of the numerators and denominators used to compute basic and diluted earnings per share of Class A common stock:

	Three Months Ended June 30,				Six Months Ended June 30,
(In thousands except per share amounts)	2022		2021		2022		2021
Numerator:
Net income	$	197,985	$	246,076	$	305,284	$	393,501
Less: net income attributable to non-controlling interests		(113,674)		(136,888)		(176,243)		(221,991)
Net income attributable to Camping World Holdings, Inc. — basic	$	84,311	$	109,188		129,041		171,510
Add: reallocation of net income attributable to non-controlling interests from the assumed dilutive effect of stock options and RSUs		405		1,772		738		—
Add: reallocation of net income attributable to non-controlling interests from the assumed exchange of common units of CWGS, LLC for Class A common stock		—		—		—		166,495
Net income attributable to Camping World Holdings, Inc. — diluted	$	84,716	$	110,960	$	129,779	$	338,005
Denominator:
Weighted-average shares of Class A common stock outstanding — basic		41,737		45,983		42,640		44,790
Dilutive options to purchase Class A common stock		44		169		66		167
Dilutive restricted stock units		358		1,398		465		1,177
Dilutive common units of CWGS, LLC that are convertible into Class A common stock		—		—		—		44,288
Weighted-average shares of Class A common stock outstanding — diluted		42,139		47,550		43,171		90,422
Earnings per share of Class A common stock — basic	$	2.02	$	2.37	$	3.03	$	3.83
Earnings per share of Class A common stock — diluted	$	2.01	$	2.33	$	3.01	$	3.74
Weighted-average anti-dilutive securities excluded from the computation of diluted earnings per share of Class A common stock:
Restricted stock units		3,256		14		2,448		8
Common units of CWGS, LLC that are convertible into Class A common stock		42,045		43,057		42,045		—

Shares of the Company’s Class B common stock and Class C common stock do not share in the earnings or losses of the Company and are therefore not participating securities. As such, separate presentation of basic and diluted earnings per share of Class B common stock or Class C common stock under the two-class method has not been presented.

XML

Segment Information

6 Months Ended

Jun. 30, 2022

Segment Information

Segment Information

18. Segments Information

The Company has the following two reportable segments: (i) Good Sam Services and Plans, and (ii) RV and Outdoor Retail. Within the Good Sam Services and Plans segment, the Company primarily derives revenue from the sale of the following offerings: emergency roadside assistance plans; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; vehicle refinancing and refinancing assistance; consumer shows and events; and consumer publications and directories. Within the RV and Outdoor Retail segment, the Company primarily derives revenue from the sale of new and used RVs; commissions on the finance and insurance contracts related to the sale of RVs; the sale of RV service and collision work; the sale of RV parts, accessories, and supplies; the sale of outdoor products, equipment, gear and supplies; business to business distribution of RV furniture; and the sale of Good Sam Club memberships and co-branded credit cards.

The reportable segments identified above are the business activities of the Company for which discrete financial information is available and for which operating results are regularly reviewed by the Company’s chief operating decision maker to allocate resources and assess performance. The Company’s chief operating decision maker is a group comprised of the Chief Executive Officer and the President. Segment revenue includes intersegment revenue. Segment income includes intersegment allocations for subsidiaries and shared resources.

Reportable segment revenue; segment income; floor plan interest expense; depreciation and amortization; other interest expense, net; and total assets are as follows:

	Three Months Ended June 30, 2022								Three Months Ended June 30, 2021
	Good Sam		RV and						Good Sam		RV and
	Services		Outdoor		Intersegment				Services		Outdoor		Intersegment
($ in thousands)	and Plans		Retail		Eliminations		Total		and Plans		Retail		Eliminations		Total
Revenue:
Good Sam services and plans	$	49,672	$	—	$	(79)	$	49,593	$	46,955	$	—	$	(53)	$	46,902
New vehicles		—		1,079,223		(1,971)		1,077,252		—		1,060,982		(2,204)		1,058,778
Used vehicles		—		557,182		(1,224)		555,958		—		461,217		(1,080)		460,137
Products, service and other		—		278,329		(328)		278,001		—		306,127		(573)		305,554
Finance and insurance, net		—		201,190		(5,783)		195,407		—		182,305		(4,620)		177,685
Good Sam Club		—		12,421		—		12,421		—		12,751		—		12,751
Total consolidated revenue	$	49,672	$	2,128,345	$	(9,385)	$	2,168,632	$	46,955	$	2,023,382	$	(8,530)	$	2,061,807
	Six Months Ended June 30, 2022								Six Months Ended June 30, 2021
	Good Sam		RV and						Good Sam		RV and
	Services		Outdoor		Intersegment				Services		Outdoor		Intersegment
($ in thousands)	and Plans		Retail		Eliminations		Total		and Plans		Retail		Eliminations		Total
Revenue:
Good Sam services and plans	$	94,501	$	—	$	(349)	$	94,152	$	87,867	$	—	$	(94)	$	87,773
New vehicles		—		1,915,795		(3,584)		1,912,211		—		1,884,757		(4,003)		1,880,754
Used vehicles		—		961,000		(2,010)		958,990		—		756,246		(1,852)		754,394
Products, service and other		—		493,547		(573)		492,974		—		557,717		(893)		556,824
Finance and insurance, net		—		358,973		(10,188)		348,785		—		323,925		(7,986)		315,939
Good Sam Club		—		23,916		—		23,916		—		23,904		—		23,904
Total consolidated revenue	$	94,501	$	3,753,231	$	(16,704)	$	3,831,028	$	87,867	$	3,546,549	$	(14,828)	$	3,619,588

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Segment income:(1)
Good Sam Services and Plans	$	22,124	$	23,202	$	43,296	$	44,385
RV and Outdoor Retail		243,485		302,613		394,984		461,649
Total segment income		265,609		325,815		438,280		506,034
Corporate & other		(2,615)		(2,138)		(6,892)		(4,490)
Depreciation and amortization		(17,627)		(13,044)		(43,162)		(25,745)
Other interest expense, net		(14,935)		(11,789)		(29,236)		(24,012)
Tax Receivable Agreement liability adjustment		—		—		—		(3,520)
Loss and expense on debt restructure		—		(10,421)		—		(10,421)
Other income, net		(72)		—		(295)		45
Income before income taxes	$	230,360	$	288,423	$	358,695	$	437,891

(1) Segment income is defined as income from operations before depreciation and amortization plus floor plan interest expense.

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Depreciation and amortization:
Good Sam Services and Plans	$	709	$	760	$	1,499	$	1,569
RV and Outdoor Retail		16,918		12,284		41,663		24,176
Total depreciation and amortization	$	17,627	$	13,044	$	43,162	$	25,745

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Other interest expense, net:
Good Sam Services and Plans	$	2	$	—	$	2	$	—
RV and Outdoor Retail		3,175		1,907		5,926		3,709
Subtotal		3,177		1,907		5,928		3,709
Corporate & other		11,758		9,882		23,308		20,303
Total other interest expense, net	$	14,935	$	11,789	$	29,236	$	24,012

	June 30,		December 31,
($ in thousands)	2022		2021
Assets:
Good Sam Services and Plans	$	82,734	$	158,988
RV and Outdoor Retail		4,261,031		3,849,217
Subtotal		4,343,765		4,008,205
Corporate & other		266,536		364,724
Total assets	$	4,610,301	$	4,372,929

XML

Summary of Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2022

Summary of Significant Accounting Policies

Principles of Consolidation and Basis of Presentation

Principles of Consolidation and Basis of Presentation

The condensed consolidated financial statements include the accounts of Camping World Holdings, Inc. and its subsidiaries, and are presented in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and pursuant to the rules and regulations of the SEC. Accordingly, these interim financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for fair presentation of the results of operations, financial position and cash flows for the periods presented have been reflected. All intercompany accounts and transactions of the Company and its subsidiaries have been eliminated in consolidation.

The condensed consolidated financial statements as of and for the three and six months ended June 30, 2022 are unaudited. The condensed consolidated balance sheet as of December 31, 2021 has been derived from the audited financial statements at that date but does not include all of the disclosures required by GAAP. These interim condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 filed with the SEC on February 24, 2022. Operating results for interim periods are not necessarily indicative of the results that may be expected for the full year.

CWH was formed on March 8, 2016 as a Delaware corporation for the purpose of facilitating an IPO and other related transactions in order to carry on the business of CWGS, LLC. CWGS, LLC was formed in March 2011 when it received, through contribution from its then parent company, all of the membership interests of Affinity Group Holding, LLC and FreedomRoads Holding Company, LLC (“FreedomRoads”). The IPO and related reorganization transactions that occurred on October 6, 2016 resulted in CWH becoming the sole managing member of CWGS, LLC, with CWH having sole voting power in and control of the management of CWGS, LLC (see Note 14 — Stockholders’ Equity). CWH’s position as sole managing member of CWGS, LLC includes periods where CWH held a minority economic interest in CWGS, LLC. As of June 30, 2022 and December 31, 2021, CWH owned 49.8% and 51.2%, respectively, of CWGS, LLC. Accordingly, the Company consolidates the financial results of CWGS, LLC and reports a non-controlling interest in its condensed consolidated financial statements.

The Company does not have any components of other comprehensive income recorded within its condensed consolidated financial statements, and, therefore, does not separately present a statement of comprehensive income in its condensed consolidated financial statements.

COVID-19

COVID-19

Within a few months of the initial significant outbreaks of COVID-19 in the U.S., the Company experienced elevated demand for recreational vehicles (“RV”) and many of its related products and services. The Company believes that consumers view RVs as a safer alternative to many other travel and recreational activities, in addition to an opportunity to enjoy the outdoors after many consumers spent much of their time at home during portions of the pandemic. The Company believes this led to an introduction of many new customers to the RV lifestyle and a greater appreciation of outdoor activities. For much of the COVID-19 pandemic, demand and interest in new and used vehicles outpaced vehicle supply. Beginning in September 2021, the Company was able to procure more new vehicles from its suppliers than were sold and new towables inventory levels, in particular, normalized in early 2022.

During the height of the pandemic, and related government orders directing non-essential business closures or reductions, the majority of the Company’s retail locations continued to operate as essential businesses. Historically, most of the Company’s consumer shows and events take place during the first quarter.

As a consequence of COVID-19, the Company held one in-person consumer show in 2021, compared to 37 in-person consumer shows held prior to the pandemic in 2019, and plans to hold fewer than five in-person consumer shows in 2022. The Company has implemented preparedness plans consistent with government directives to keep its employees and customers safe. As case counts have risen and receded over the course of the pandemic, the Company has adjusted remote work and office schedules accordingly.

Cybersecurity Incident

Cybersecurity Incident

The Company relies on the integrity, security and successful functioning of its information technology systems and network infrastructure (collectively, “IT Systems”) across its operations. In February 2022, the Company announced that it had experienced a cybersecurity incident that resulted in the encryption of certain IT Systems and theft of certain data and information (the “Cybersecurity Incident”). The Cybersecurity Incident resulted in the Company’s temporary inability to access certain of its IT Systems, caused by the disabling of some of its IT Systems by the threat actor and the Company temporarily taking certain other IT Systems offline as a precautionary measure. The Company engaged leading outside forensics and cybersecurity experts, launched containment and remediation efforts and a forensic investigation. The forensic investigation is now complete and the Company has restored and is taking measures to enhance its IT Systems. The extent of the Company’s notification obligations is not yet known, but through its investigation, the Company has identified that personal information of some individuals was acquired without authorization. The Company is continuing to coordinate with law enforcement and will notify individuals whose information was acquired in consultation with law enforcement and in accordance with relevant law.

The Company has incurred costs related to investigation, containment, and remediation and expects to continue to incur incremental costs for the investigation and remediation of the Cybersecurity Incident, including legal and other professional fees, and investments to enhance the security of its IT Systems. Other actual and potential consequences include, but are not limited to, negative publicity, reputational damage, lost trust with customers, regulatory enforcement action, and litigation that could result in financial judgments or the payment of settlement amounts and disputes with insurance carriers concerning coverage. The Company does not expect that the Cybersecurity Incident will cause future disruptions to its business and, based on the information currently known, the Company does not believe that the Cybersecurity Incident will have a material impact on its business, results of operations or financial condition. The Company, however, has not yet been able to estimate all incremental costs resulting from the Cybersecurity Incident, which may exceed insurance policy limits, and therefore no assurances can be given as the Company continues to assess the full impact from the Cybersecurity Incident.

Description of the Business

Description of the Business

Camping World Holdings, Inc., together with its subsidiaries, is America’s largest retailer of RVs and related products and services. As noted above, CWGS, LLC is a holding company and operates through its subsidiaries. The Company has the following two reportable segments: (i) Good Sam Services and Plans and (ii) RV and Outdoor Retail. See Note 18 – Segments Information to the condensed consolidated financial statements for further information about the Company’s segments. Within the Good Sam Services and Plans segment, the Company primarily derives revenue from the sale of the following offerings: emergency roadside assistance plans; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; vehicle financing and refinancing assistance; consumer shows and events; and consumer publications and directories. Within the RV and Outdoor Retail segment, the Company primarily derives revenue from the sale of new and used RVs; commissions on the finance and insurance contracts related to the sale of RVs; the sale of RV service and collision work; the sale of RV parts, accessories, and supplies; the sale of outdoor products, equipment, gear and supplies; business to business distribution of RV furniture; and the sale of Good Sam Club memberships and co-branded credit cards. The Company operates a national network of RV dealerships and service centers as well as a comprehensive e-commerce platform primarily under the Camping World brand, and markets its products and services primarily to RV and outdoor enthusiasts.

In 2019, the Company made a strategic decision to refocus its business around its core RV competencies, and on September 3, 2019, the board of directors approved a strategic plan to shift the business away from locations that did not have the ability or where it was not feasible to sell and/or service RVs (the “2019 Strategic Shift”) (see Note 4 – Restructuring and Long-lived Asset Impairment).

A summary of the retail store openings, closings, divestitures, conversions and number of locations from June 30, 2021 to June 30, 2022, are in the table below:

	RV		RV Service &		Other
	Dealerships		Retail Centers		Retail Stores		Total
Number of store locations as of June 30, 2021		176		10		1		187
Opened		6		—		—		6
Re-opened		1		—		—		1
Converted (1)		(1)		—		1		—
Temporarily closed		—		(1)		—		(1)
Closed (1)		(1)		(1)		(1)		(3)
Number of store locations as of June 30, 2022		181		8		1		190

(1) One RV dealership was converted to a retail clearance center, which was subsequently closed.

Reclassifications of Prior Period Amounts

Reclassifications of Prior Period Amounts

Certain prior-period amounts have been reclassified to conform to the current period presentation. Specifically, for the three and six months ended June 30, 2021, the equity-based compensation and non-controlling interest adjustment line items in the accompanying condensed consolidated statements of stockholders' equity have been reclassified to present the equity-based compensation allocated to the non-controlling interest in the non-controlling interest column with an offsetting reclassification to the non-controlling interest adjustment line item.

Use of Estimates

Use of Estimates

The preparation of these condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results may differ from those estimates. In preparing these financial statements, management has made its best estimates and judgments of certain amounts included in the financial statements, giving due consideration to materiality. The Company bases its estimates and judgments on historical experience and other assumptions that management believes are reasonable. However, application of these accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties, including those uncertainties arising from COVID-19, and, as a result, actual results could differ materially from these estimates. The Company periodically evaluates estimates and assumptions used in the preparation of the financial statements and makes changes on a prospective basis when adjustments are necessary. Significant estimates made in the accompanying condensed consolidated financial statements include certain assumptions related to accounts receivable, inventory, goodwill, intangible assets, long lived assets, long-lived asset impairments, program cancellation reserves, chargebacks, accruals related to estimated tax liabilities, product return reserves, and other liabilities.

Recently Adopted Accounting Pronouncements and Recently Issued Accounting Pronouncements

Recently Adopted Accounting Pronouncements

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). This standard requires contract assets and contract liabilities, such as certain receivables and deferred revenue, acquired in a business combination to be recognized and measured by the acquirer on the acquisition date in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers. Generally, this new guidance will result in the acquirer recognizing contract assets and contract liabilities at the same amounts recorded by the acquiree instead of recording those balances at fair value. This standard should be applied prospectively to acquisitions occurring after the effective date. The standard will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022, with early adoption permitted. The Company early adopted ASU 2021-08 as of January 1, 2022 and the adoption did not materially impact its consolidated financial statements.

Recently Issued Accounting Pronouncements

In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (“ASU 2022-03”). This standard clarifies the guidance in ASC 820 on the fair value measurement of an equity security that is subject to a contractual sale restriction that prohibits the sale of an equity security, and requires specific disclosures related to such an equity security. The standard should be applied prospectively. The standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023, with early adoption permitted. The Company does not expect that the adoption of the provisions of this ASU will have a material impact on its consolidated financial statements.

XML

Summary of Significant Accounting Policies (Tables)

6 Months Ended

Jun. 30, 2022

Summary of Significant Accounting Policies

Schedule of store locations

	RV		RV Service &		Other
	Dealerships		Retail Centers		Retail Stores		Total
Number of store locations as of June 30, 2021		176		10		1		187
Opened		6		—		—		6
Re-opened		1		—		—		1
Converted (1)		(1)		—		1		—
Temporarily closed		—		(1)		—		(1)
Closed (1)		(1)		(1)		(1)		(3)
Number of store locations as of June 30, 2022		181		8		1		190

(1) One RV dealership was converted to a retail clearance center, which was subsequently closed.

XML

Revenue (Tables)

6 Months Ended

Jun. 30, 2022

Revenue

Summary of total unsatisfied performance obligation for these revenue streams, that the Company expects to recognize the amounts as revenue

	As of
	June 30, 2022
2022	$	59,512
2023		55,794
2024		25,988
2025		13,334
2026		7,594
Thereafter		6,584
Total	$	168,806

XML

Inventories and Floor Plan Payables (Tables)

6 Months Ended

Jun. 30, 2022

Inventory

Schedule of inventories

Inventories consisted of the following (in thousands):

	June 30,		December 31,
	2022		2021
Good Sam services and plans	$	343	$	—
New RVs		1,329,604		1,108,836
Used RVs		358,060		406,398
Products, parts, accessories and other		307,789		277,631
	$	1,995,796	$	1,792,865

Floor Plan Facility

Inventory

Schedule of outstanding amounts and available borrowing

The following table details the outstanding amounts and available borrowings under the Floor Plan Facility as of June 30, 2022 and December 31, 2021 (in thousands):

	June 30,		December 31,
	2022		2021
Floor Plan Facility
Notes payable - floor plan:
Total commitment	$	1,700,000	$	1,700,000
Less: borrowings, net		(1,000,808)		(1,011,345)
Less: flooring line aggregate interest reduction account		(277,867)		(92,108)
Additional borrowing capacity		421,325		596,547
Less: accounts payable for sold inventory		(78,945)		(28,036)
Less: purchase commitments		(31,491)		(34,612)
Unencumbered borrowing capacity	$	310,889	$	533,899

	June 30,		December 31,
	2022		2021
Revolving line of credit:	$	70,000	$	70,000
Less: borrowings		(20,885)		(20,885)
Additional borrowing capacity	$	49,115	$	49,115
Letters of credit:
Total commitment	$	30,000	$	30,000
Less: outstanding letters of credit		(11,500)		(11,500)
Additional letters of credit capacity	$	18,500	$	18,500

XML

Restructuring and Long-Lived Asset Impairment (Tables)

6 Months Ended

Jun. 30, 2022

Restructuring and Long-Lived Asset Impairment

Schedule of expenses associated with the 2019 Strategic Shift

The following table details the costs incurred during the three and six months ended June 30, 2022 and 2021 associated with the 2019 Strategic Shift (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Restructuring costs:
Lease termination costs(1)	$	944	$	—	$	1,122	$	1,431
Other associated costs(2)		1,854		3,010		3,877		6,077
Total restructuring costs	$	2,798	$	3,010	$	4,999	$	7,508

(1) These costs were included in lease termination charges in the condensed consolidated statements of operations. This reflects termination fees paid, net of any gain from derecognition of the related operating lease assets and liabilities.

(2) Other associated costs primarily represent labor, lease, and other operating expenses incurred during the post-close wind-down period for the locations related to the 2019 Strategic Shift. For the three and six months ended June 30, 2022 and June 30, 2021, costs of approximately $1.9 million and $3.9 million, and $3.0 million and $6.1 million, respectively, were included in selling, general, and administrative expenses in the condensed consolidated statements of operations.

Schedule of changes in the restructuring accrual associated with the 2019 Strategic Shift

The following table details changes in the restructuring accrual associated with the 2019 Strategic Shift (in thousands):

	One-time		Lease		Other
	Termination		Termination		Associated
	Benefits		Costs (1)		Costs		Total
Balance at June 30, 2019	$	—	$	—	$	—	$	—
Charged to expense		1,008		1,350		4,321		6,679
Paid or otherwise settled		(286)		(1,350)		(4,036)		(5,672)
Balance at December 31, 2019		722		—		285		1,007
Charged to expense		231		10,532		16,835		27,598
Paid or otherwise settled		(953)		(10,532)		(16,346)		(27,831)
Balance at December 31, 2020		—		—		774		774
Charged to expense		—		1,650		10,684		12,334
Paid or otherwise settled		—		(1,650)		(10,532)		(12,182)
Balance as of December 31, 2021		—		—		926		926
Charged to expense		—		2,023		3,877		5,900
Paid or otherwise settled		—		(2,023)		(4,060)		(6,083)
Balance at June 30, 2022	$	—	$	—	$	743	$	743

(1) Lease termination costs exclude the $1.3 million, $6.1 million, $0.2 million and $0.9 million of gains from the derecognition of the operating lease assets and liabilities relating to the terminated leases as part of the 2019 Strategic Shift for the six months ended December 31, 2019, for the years ended December 31, 2020 and 2021, and for the six months ended June 30, 2022, respectively.

Schedule of long-lived asset impairment charges by type of long-lived asset

The following table details long-lived asset impairment charges by type of long-lived asset (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Long-lived asset impairment charges:
Leasehold improvements	$	2,557	$	—	$	2,557	$	—
Furniture and equipment		61		—		61		—
Operating lease right-of-use assets		—		536		—		1,082
Total long-lived asset impairment charges		2,618		536		2,618		1,082
Less: portion unrelated to 2019 Strategic Shift		(2,618)		—		(2,618)		—
2019 Strategic Shift long-lived asset impairment charges	$	—	$	536	$	—	$	1,082

XML

Goodwill and Intangible Assets (Tables)

6 Months Ended

Jun. 30, 2022

Goodwill and Intangible Assets

Changes in goodwill by business line

The following is a summary of changes in the Company’s goodwill by segment for the six months ended June 30, 2022 (in thousands):

	Good Sam
	Services and		RV and
	Plans		Outdoor Retail		Consolidated
Balance as of December 31, 2021 (excluding impairment charges)	$	70,713	$	654,758	$	725,471
Accumulated impairment charges		(46,884)		(194,953)		(241,837)
Balance as of December 31, 2021		23,829		459,805		483,634
Acquisitions		405		23,245		23,650
Balance as of June 30, 2022	$	24,234	$	483,050	$	507,284

Finite-lived intangible assets and related accumulated amortization

Finite-lived intangible assets and related accumulated amortization consisted of the following at June 30, 2022 and December 31, 2021 (in thousands):

	June 30, 2022
	Cost or		Accumulated
	Fair Value		Amortization		Net
Good Sam Services and Plans:
Membership, customer lists and other	$	9,640		(8,817)	$	823
Trademarks and trade names		2,132		(24)		2,108
Websites		3,050		(441)		2,609
RV and Outdoor Retail:
Customer lists and domain names		5,626		(2,590)		3,036
Supplier lists		1,696		(594)		1,102
Trademarks and trade names		29,564		(19,013)		10,551
Websites		7,378		(4,664)		2,714
	$	59,086	$	(36,143)	$	22,943
	December 31, 2021
	Cost or		Accumulated
	Fair Value		Amortization		Net
Good Sam Services and Plans:
Membership, customer lists and other	$	9,140	$	(8,748)	$	392
Websites		2,500		(253)		2,247
RV and Outdoor Retail:
Customer lists and domain names		5,626		(2,298)		3,328
Supplier lists		1,696		(424)		1,272
Trademarks and trade names		29,564		(9,465)		20,099
Websites		7,185		(3,553)		3,632
	$	55,711	$	(24,741)	$	30,970

XML

Long-Term Debt (Tables)

6 Months Ended

Jun. 30, 2022

Long-Term Debt.

Long-Term debt

Outstanding long-term debt consisted of the following (in thousands):

	June 30,		December 31,
	2022		2021
Term Loan Facility (1)	$	1,361,853	$	1,367,277
Real Estate Facilities (2)		22,076		22,896
Other Long-Term Debt		3,341		3,400
Subtotal		1,387,270		1,393,573
Less: current portion		(15,826)		(15,822)
Total	$	1,371,444	$	1,377,751

(1) Net of $16.0 million and $16.8 million of original issue discount at June 30, 2022 and December 31, 2021, respectively, and $6.4 million and $6.9 million of finance costs at June 30, 2022 and December 31, 2021, respectively.

(2) Net of $0.2 million of finance costs at each of June 30, 2022 and December 31, 2021.

Schedule of outstanding amounts and available borrowings under the Senior Secured Credit Facilities

	June 30,		December 31,
	2022		2021
Senior Secured Credit Facilities:
Term Loan Facility:
Principal amount of borrowings	$	1,400,000	$	1,400,000
Less: cumulative principal payments		(16,011)		(9,004)
Less: unamortized original issue discount		(15,786)		(16,826)
Less: unamortized finance costs		(6,350)		(6,893)
		1,361,853		1,367,277
Less: current portion		(14,015)		(14,015)
Long-term debt, net of current portion	$	1,347,838	$	1,353,262
Revolving Credit Facility:
Total commitment	$	65,000	$	65,000
Less: outstanding letters of credit		(4,930)		(4,930)
Additional borrowing capacity	$	60,070	$	60,070

XML

Lease Obligations (Tables)

6 Months Ended

Jun. 30, 2022

Lease Obligations

Summary of lease cost

The following presents certain information related to the costs for leases where the Company is the lessee (in thousands):

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Operating lease cost	$	28,081	$	28,974	$	56,577	$	58,133
Finance lease cost:
Amortization of finance lease assets		2,974		1,013		5,665		1,941
Interest on finance lease liabilities		1,152		572		2,139		1,063
Short-term lease cost		555		474		1,018		959
Variable lease cost		5,602		5,859		11,796		11,833
Sublease income		(306)		(468)		(699)		(934)
Net lease costs	$	38,058	$	36,424	$	76,496	$	72,995

Schedule of cash flow supplemental information

The following presents supplemental cash flow information related to leases (in thousands):

	Six Months Ended June 30,
	2022		2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases	$	57,181	$	58,614
Operating cash flows for finance leases		2,072		1,027
Financing cash flows for finance leases		3,042		1,642
Lease assets obtained in exchange for lease liabilities:
New, remeasured and terminated operating leases		(8,967)		57,464
New, remeasured and terminated finance leases		24,224		10,102

XML

Fair Value Measurements (Tables)

6 Months Ended

Jun. 30, 2022

Fair Value Measurements

Summary of aggregate carrying value and fair value of fixed rate debt

	Fair Value	June 30, 2022				December 31, 2021
($ in thousands)	Measurement	Carrying Value		Fair Value		Carrying Value		Fair Value
Term Loan Facility	Level 2	$	1,361,853	$	1,397,829	$	1,367,277	$	1,382,372
Floor Plan Facility Revolving Line of Credit	Level 2		20,885		17,535		20,885		20,885
Real Estate Facilities	Level 2		22,076		19,812		22,896		22,981
Other Long-Term Debt	Level 2		3,341		3,055		3,400		3,400

XML

Statement of Cash Flows (Tables)

6 Months Ended

Jun. 30, 2022

Statement of Cash Flows

Supplemental disclosures of cash flow information

Supplemental disclosures of cash flow information for the following periods (in thousands) were as follows:

	Six Months Ended June 30,
	2022		2021
Cash paid during the period for:
Interest	$	41,271	$	30,656
Income taxes		28,572		56,151
Non-cash investing activities:
Leasehold improvements paid by lessor		—		91
Vehicles transferred to property and equipment from inventory		927		820
Capital expenditures in accounts payable and accrued liabilities		19,189		12,660
Non-cash financing activities:
Par value of Class A common stock issued in exchange for common units in CWGS, LLC		1		42
Cost of treasury stock issued for vested restricted stock units		8,547		3,025

XML

Acquisitions (Tables)

6 Months Ended

Jun. 30, 2022

Assets Or Stock Of Multiple Dealership Locations Acquired [Member]

Acquisitions

Summary of the purchase price allocations

	Six Months Ended June 30,
($ in thousands)	2022		2021
Tangible assets (liabilities) acquired (assumed):
Accounts receivable, net	$	(68)	$	847
Inventories, net		11,775		26,523
Prepaid expenses and other assets		13		126
Property and equipment, net		70		1,348
Operating lease assets		—		1,222
Current portion of operating lease liabilities		—		(195)
Operating lease liabilities, net of current portion		—		(1,027)
Accrued liabilities		67		—
Other current liabilities		49		—
Total tangible net assets acquired		11,906		28,844
Total intangible assets acquired		2,632		—
Goodwill		23,650		70,172
Cash paid for acquisitions, net of cash acquired		38,188		99,016
Inventory purchases financed via floor plan		(5,876)		(19,537)
Cash payment net of floor plan financing	$	32,312	$	79,479

XML

Non-Controlling Interests (Tables)

6 Months Ended

Jun. 30, 2022

Non-Controlling Interests

Schedule of ownership in CWGS, LLC

	As of June 30, 2022				As of December 31, 2021
	Common Units		Ownership %		Common Units		Ownership %
CWH		41,789,323		49.8%		44,130,956		51.2%
Continuing Equity Owners		42,044,536		50.2%		42,094,536		48.8%
Total		83,833,859		100.0%		86,225,492		100.0%

Schedule of effects of change in ownership

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Net income attributable to Camping World Holdings, Inc.	$	84,311	$	109,188	$	129,041	$	171,510
Transfers to non-controlling interests:
Decrease in additional paid-in capital as a result of the purchase of common units from CWGS, LLC with proceeds from the exercise of stock options		(18)		(257)		(129)		(1,269)
Decrease in additional paid-in capital as a result of the vesting of restricted stock units		(3,562)		(1,645)		(7,629)		(2,865)
Increase (decrease) in additional paid-in capital as a result of repurchases of Class A common stock for withholding taxes on vested RSUs		48		(31)		291		(56)
Increase in additional paid-in capital as a result of repurchases of Class A common stock for treasury stock		—		22,127		28,398		22,127
Increase in additional paid-in capital as a result of the redemption of common units of CWGS, LLC		—		11,785		416		34,711
Change from net income attributable to Camping World Holdings, Inc. and transfers to non-controlling interests	$	80,779	$	141,167	$	150,388	$	224,158

XML

Equity-Based Compensation Plans (Tables)

6 Months Ended

Jun. 30, 2022

Equity-Based Compensation Plans

Schedule of equity-based compensation expense classified with the consolidated statements of operations

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Equity-based compensation expense:
Costs applicable to revenue	$	222	$	165	$	363	$	323
Selling, general, and administrative		8,746		5,882		20,279		11,833
Total equity-based compensation expense	$	8,968	$	6,047	$	20,642	$	12,156

Summary of stock option activity

	Stock Options
	(in thousands)
Outstanding at December 31, 2021		272
Exercised		(12)
Forfeited		(4)
Outstanding and exercisable at June 30, 2022		256

Summary of restricted stock unit activity

	Restricted
	Stock Units
	(in thousands)
Outstanding at December 31, 2021		4,177
Granted		183
Vested		(238)
Forfeited		(278)
Outstanding at June 30, 2022		3,844

XML

Earnings Per Share (Tables)

6 Months Ended

Jun. 30, 2022

Earnings Per Share

Schedule of reconciliations of the numerators and denominators used to compute basic and diluted earnings

	Three Months Ended June 30,				Six Months Ended June 30,
(In thousands except per share amounts)	2022		2021		2022		2021
Numerator:
Net income	$	197,985	$	246,076	$	305,284	$	393,501
Less: net income attributable to non-controlling interests		(113,674)		(136,888)		(176,243)		(221,991)
Net income attributable to Camping World Holdings, Inc. — basic	$	84,311	$	109,188		129,041		171,510
Add: reallocation of net income attributable to non-controlling interests from the assumed dilutive effect of stock options and RSUs		405		1,772		738		—
Add: reallocation of net income attributable to non-controlling interests from the assumed exchange of common units of CWGS, LLC for Class A common stock		—		—		—		166,495
Net income attributable to Camping World Holdings, Inc. — diluted	$	84,716	$	110,960	$	129,779	$	338,005
Denominator:
Weighted-average shares of Class A common stock outstanding — basic		41,737		45,983		42,640		44,790
Dilutive options to purchase Class A common stock		44		169		66		167
Dilutive restricted stock units		358		1,398		465		1,177
Dilutive common units of CWGS, LLC that are convertible into Class A common stock		—		—		—		44,288
Weighted-average shares of Class A common stock outstanding — diluted		42,139		47,550		43,171		90,422
Earnings per share of Class A common stock — basic	$	2.02	$	2.37	$	3.03	$	3.83
Earnings per share of Class A common stock — diluted	$	2.01	$	2.33	$	3.01	$	3.74
Weighted-average anti-dilutive securities excluded from the computation of diluted earnings per share of Class A common stock:
Restricted stock units		3,256		14		2,448		8
Common units of CWGS, LLC that are convertible into Class A common stock		42,045		43,057		42,045		—

XML

Segment Information (Tables)

6 Months Ended

Jun. 30, 2022

Segment Information

Reportable segment revenue

	Three Months Ended June 30, 2022								Three Months Ended June 30, 2021
	Good Sam		RV and						Good Sam		RV and
	Services		Outdoor		Intersegment				Services		Outdoor		Intersegment
($ in thousands)	and Plans		Retail		Eliminations		Total		and Plans		Retail		Eliminations		Total
Revenue:
Good Sam services and plans	$	49,672	$	—	$	(79)	$	49,593	$	46,955	$	—	$	(53)	$	46,902
New vehicles		—		1,079,223		(1,971)		1,077,252		—		1,060,982		(2,204)		1,058,778
Used vehicles		—		557,182		(1,224)		555,958		—		461,217		(1,080)		460,137
Products, service and other		—		278,329		(328)		278,001		—		306,127		(573)		305,554
Finance and insurance, net		—		201,190		(5,783)		195,407		—		182,305		(4,620)		177,685
Good Sam Club		—		12,421		—		12,421		—		12,751		—		12,751
Total consolidated revenue	$	49,672	$	2,128,345	$	(9,385)	$	2,168,632	$	46,955	$	2,023,382	$	(8,530)	$	2,061,807
	Six Months Ended June 30, 2022								Six Months Ended June 30, 2021
	Good Sam		RV and						Good Sam		RV and
	Services		Outdoor		Intersegment				Services		Outdoor		Intersegment
($ in thousands)	and Plans		Retail		Eliminations		Total		and Plans		Retail		Eliminations		Total
Revenue:
Good Sam services and plans	$	94,501	$	—	$	(349)	$	94,152	$	87,867	$	—	$	(94)	$	87,773
New vehicles		—		1,915,795		(3,584)		1,912,211		—		1,884,757		(4,003)		1,880,754
Used vehicles		—		961,000		(2,010)		958,990		—		756,246		(1,852)		754,394
Products, service and other		—		493,547		(573)		492,974		—		557,717		(893)		556,824
Finance and insurance, net		—		358,973		(10,188)		348,785		—		323,925		(7,986)		315,939
Good Sam Club		—		23,916		—		23,916		—		23,904		—		23,904
Total consolidated revenue	$	94,501	$	3,753,231	$	(16,704)	$	3,831,028	$	87,867	$	3,546,549	$	(14,828)	$	3,619,588

Reportable segment income

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Segment income:(1)
Good Sam Services and Plans	$	22,124	$	23,202	$	43,296	$	44,385
RV and Outdoor Retail		243,485		302,613		394,984		461,649
Total segment income		265,609		325,815		438,280		506,034
Corporate & other		(2,615)		(2,138)		(6,892)		(4,490)
Depreciation and amortization		(17,627)		(13,044)		(43,162)		(25,745)
Other interest expense, net		(14,935)		(11,789)		(29,236)		(24,012)
Tax Receivable Agreement liability adjustment		—		—		—		(3,520)
Loss and expense on debt restructure		—		(10,421)		—		(10,421)
Other income, net		(72)		—		(295)		45
Income before income taxes	$	230,360	$	288,423	$	358,695	$	437,891

(1) Segment income is defined as income from operations before depreciation and amortization plus floor plan interest expense.

Reportable depreciation and amortization and other interest expense, net

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Depreciation and amortization:
Good Sam Services and Plans	$	709	$	760	$	1,499	$	1,569
RV and Outdoor Retail		16,918		12,284		41,663		24,176
Total depreciation and amortization	$	17,627	$	13,044	$	43,162	$	25,745

	Three Months Ended June 30,				Six Months Ended June 30,
($ in thousands)	2022		2021		2022		2021
Other interest expense, net:
Good Sam Services and Plans	$	2	$	—	$	2	$	—
RV and Outdoor Retail		3,175		1,907		5,926		3,709
Subtotal		3,177		1,907		5,928		3,709
Corporate & other		11,758		9,882		23,308		20,303
Total other interest expense, net	$	14,935	$	11,789	$	29,236	$	24,012

Reportable segment assets

	June 30,		December 31,
($ in thousands)	2022		2021
Assets:
Good Sam Services and Plans	$	82,734	$	158,988
RV and Outdoor Retail		4,261,031		3,849,217
Subtotal		4,343,765		4,008,205
Corporate & other		266,536		364,724
Total assets	$	4,610,301	$	4,372,929

XML

Summary of Significant Accounting Policies - Description of Business (Details)	6 Months Ended	12 Months Ended
	Jun. 30, 2022 location segment	Dec. 31, 2022 item	Jun. 30, 2022 location	Dec. 31, 2021 item	Dec. 31, 2019 item
Segments Information
Number of reportable segments | segment	2
Number of in-person consumer shows during the period | item				1	37
Number of stores, beginning of period			187
Opened			6
Re-open			1
Temporarily closed			(1)
Closed			(3)
Number of stores, end of period	190		190
RV Dealerships
Segments Information
Number of stores, beginning of period			176
Opened			6
Re-open			1
Converted			(1)
Closed			(1)
Number of stores, end of period	181		181
RV Service And Retail Centers
Segments Information
Number of stores, beginning of period			10
Temporarily closed			(1)
Closed			(1)
Number of stores, end of period	8		8
Other Retail Stores
Segments Information
Number of stores, beginning of period			1
Converted			1
Closed			(1)
Number of stores, end of period	1		1
Forecast | Maximum
Segments Information
Number of in-person consumer shows during the period | item		5
CWGS, LLC
Segments Information
Ownership interest	100.00%			100.00%
CWH | CWGS, LLC
Segments Information
Ownership interest	49.80%			51.20%

XML

Revenue - Contract Assets (Details) - USD ($) $ in Millions	Jun. 30, 2022	Dec. 31, 2021
Accounts Receivable | RV Service
Capitalized costs
Contract asset	$ 18.3	$ 16.2

XML

Revenue - Performance Obligation (Details) $ in Thousands	Jun. 30, 2022 USD ($)
Performance obligation
Revenue expected to be recognized	$ 168,806
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2022-07-01
Performance obligation
Revenue expected to be recognized	$ 59,512
Unsatisfied performance obligation, period	6 months
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2023-01-01
Performance obligation
Revenue expected to be recognized	$ 55,794
Unsatisfied performance obligation, period	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-01-01
Performance obligation
Revenue expected to be recognized	$ 25,988
Unsatisfied performance obligation, period	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-01-01
Performance obligation
Revenue expected to be recognized	$ 13,334
Unsatisfied performance obligation, period	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2026-01-01
Performance obligation
Revenue expected to be recognized	$ 7,594
Unsatisfied performance obligation, period	1 year
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2027-01-01
Performance obligation
Revenue expected to be recognized	$ 6,584
Unsatisfied performance obligation, period

XML

Inventories and Floor Plan Payables - Inventories (Details) - USD ($) $ in Thousands	Jun. 30, 2022	Dec. 31, 2021
Inventories
Inventories	$ 1,995,796	$ 1,792,865
Good Sam Club services and plans
Inventories
Inventories	343	0
New RV vehicles
Inventories
Inventories	1,329,604	1,108,836
Used RV vehicles
Inventories
Inventories	358,060	406,398
Products, service and other
Inventories
Inventories	$ 307,789	$ 277,631

XML

Inventories and Floor Plan Payables - Floor Plan Payable (Details) - Floor Plan Facility - USD ($) $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2022	Dec. 31, 2021
Floor Plan Payable
Maximum borrowing capacity	$ 1,700,000	$ 1,700,000
Increase in aggregate amount	$ 50,000
Applicable interest rate (as a percent)	2.93%	1.96%
FLAIR offset account amount	$ 277,900	$ 92,100
FLAIR Maximum Percentage	35.00%	35.00%
Maximum
Floor Plan Payable
Increase in aggregate amount	$ 200,000
BSBY Rate | Minimum
Floor Plan Payable
Variable rate spread (as a percent)	1.90%	1.90%
BSBY Rate | Maximum
Floor Plan Payable
Variable rate spread (as a percent)	2.50%	2.50%
Base Rate | Minimum
Floor Plan Payable
Variable rate spread (as a percent)	0.40%	0.40%
Base Rate | Maximum
Floor Plan Payable
Variable rate spread (as a percent)	1.00%	1.00%
Letters of credit
Floor Plan Payable
Maximum borrowing capacity	$ 30,000
Line of Credit
Floor Plan Payable
Maximum borrowing capacity	$ 70,000	$ 70,000
Applicable interest rate (as a percent)	3.13%	2.31%
Line of Credit | BSBY Rate
Floor Plan Payable
Variable rate spread (as a percent)	2.25%	2.25%
Line of Credit | BSBY Rate | In Case of BSBY Rate Loan
Floor Plan Payable
Variable rate spread (as a percent)	1.75%	1.75%
Line of Credit | Base Rate | In Case of Base Rate Loan
Floor Plan Payable
Variable rate spread (as a percent)	0.75%	0.75%
Line of Credit | Federal Funds Rate
Floor Plan Payable
Variable rate spread (as a percent)	0.50%	0.50%

XML

Inventories and Floor Plan Payables - Floor Plan Outstanding (Details) - Floor Plan Facility - USD ($) $ in Thousands	Jun. 30, 2022	Dec. 31, 2021
Floor Plan Payable
Total commitment	$ 1,700,000	$ 1,700,000
Less: borrowings, net	(1,000,808)	(1,011,345)
Less: flooring line aggregate interest reduction account	(277,867)	(92,108)
Additional borrowing capacity	421,325	596,547
Less: accounts payable for sold inventory	(78,945)	(28,036)
Less: purchase commitments	31,491	34,612
Unencumbered borrowing capacity	310,889	533,899
Line of Credit
Floor Plan Payable
Total commitment	70,000	70,000
Less: borrowings, net	(20,885)	(20,885)
Additional borrowing capacity	49,115	49,115
Letters of credit
Floor Plan Payable
Total commitment	30,000	30,000
Less: outstanding letters of credit	(11,500)	(11,500)
Additional letters of credit capacity	$ 18,500	$ 18,500

XML

Restructuring and Long-Lived Asset Impairment - Narrative (Details) $ in Thousands	3 Months Ended		6 Months Ended			12 Months Ended			16 Months Ended
	Jun. 30, 2022 USD ($)	Jun. 30, 2021 USD ($)	Jun. 30, 2022 USD ($)	Jun. 30, 2021 USD ($)	Dec. 31, 2019 USD ($)	Jun. 30, 2022 USD ($) location	Dec. 31, 2021 USD ($)	Dec. 31, 2020 USD ($)	Dec. 31, 2020 USD ($) location
2019 Strategic Shift
Closed/divested | location						3
2019 Strategic Shift
2019 Strategic Shift
Number of distribution centers closed | location									2
Restructuring charges	$ 2,798	$ 3,010	$ 4,999	$ 7,508
2019 Strategic Shift | Minimum
2019 Strategic Shift
Expected incurred costs	113,600		113,600			$ 113,600
Additional costs to be incurred	300		300			300
2019 Strategic Shift | Maximum
2019 Strategic Shift
Expected incurred costs	132,600		132,600			132,600
Additional costs to be incurred	4,300		4,300			4,300
2019 Strategic Shift | One-time termination benefits
2019 Strategic Shift
Restructuring charges			0		$ 1,008		$ 0	$ 231
Expected incurred costs								1,200	$ 1,200
2019 Strategic Shift | Lease termination costs
2019 Strategic Shift
Restructuring charges			2,023		1,350		1,650	10,532
Incurred costs	15,400		15,400			15,400
2019 Strategic Shift | Lease termination costs | Minimum
2019 Strategic Shift
Expected incurred costs	19,000		19,000			19,000
2019 Strategic Shift | Lease termination costs | Maximum
2019 Strategic Shift
Expected incurred costs	34,000		34,000			34,000
2019 Strategic Shift | Incremental inventory reserve charges
2019 Strategic Shift
Expected incurred costs							57,400
2019 Strategic Shift | Other associated costs
2019 Strategic Shift
Restructuring charges	1,854	$ 3,010	3,877	$ 6,077	4,321		10,684	16,835
Incurred costs	35,700		35,700			35,700
2019 Strategic Shift | Other associated costs | Minimum
2019 Strategic Shift
Expected incurred costs	36,000		36,000			36,000
2019 Strategic Shift | Other associated costs | Maximum
2019 Strategic Shift
Expected incurred costs	$ 40,000		40,000			$ 40,000
2019 Strategic Shift | Restructuring costs excluding incremental inventory reserve charges
2019 Strategic Shift
Restructuring charges			$ 5,900		$ 6,679		$ 12,334	$ 27,598
2019 Strategic Shift | Outdoor Lifestyle Locations
2019 Strategic Shift
Closed/divested | location									39
2019 Strategic Shift | Specialty Retail locations
2019 Strategic Shift
Closed/divested | location									20

XML

Restructuring and Long-Lived Asset Impairment - 2019 Strategic Shift Costs (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended			12 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021	Dec. 31, 2019	Dec. 31, 2021	Dec. 31, 2020
Selling, general, and administrative | Other associated costs
Restructuring Costs
Charged to expense		$ 3,000		$ 6,100
2019 Strategic Shift
Restructuring Costs
Charged to expense	$ 2,798	3,010	$ 4,999	7,508
Gain from derecognition of the operating lease assets and liabilities relating to the terminated leases			900		$ 1,300	$ 200	$ 6,100
2019 Strategic Shift | One-time termination benefits
Restructuring Costs
Beginning balance			0	0	0	0	722
Charged to expense			0		1,008	0	231
Paid or otherwise settled			0		(286)	0	(953)
Ending balance	0		0		722	0	0
2019 Strategic Shift | Lease termination costs
Restructuring Costs
Beginning balance			0	0	0	0	0
Charged to expense			2,023		1,350	1,650	10,532
Paid or otherwise settled			(2,023)		(1,350)	(1,650)	(10,532)
Ending balance	0		0		0	0	0
2019 Strategic Shift | Other associated costs
Restructuring Costs
Beginning balance			926	774	0	774	285
Charged to expense	1,854	3,010	3,877	6,077	4,321	10,684	16,835
Paid or otherwise settled			(4,060)		(4,036)	(10,532)	(16,346)
Ending balance	743		743		285	926	774
2019 Strategic Shift | Restructuring costs excluding incremental inventory reserve charges
Restructuring Costs
Beginning balance			926	774	0	774	1,007
Charged to expense			5,900		6,679	12,334	27,598
Paid or otherwise settled			(6,083)		(5,672)	(12,182)	(27,831)
Ending balance	743		743		$ 1,007	$ 926	$ 774
2019 Strategic Shift | Selling, general, and administrative
Restructuring Costs
Charged to expense	1,900
2019 Strategic Shift | Selling, general, and administrative | Other associated costs
Restructuring Costs
Charged to expense			3,900
2019 Strategic Shift | Lease termination charges | Lease termination costs
Restructuring Costs
Charged to expense	$ 944	$ 0	$ 1,122	$ 1,431

XML

Restructuring and Long-Lived Asset Impairment - Long-Lived Asset Impairment (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Long-lived Asset Impairment
Long-lived asset impairment	$ 2,618	$ 536	$ 2,618	$ 1,082
Leasehold improvements
Long-lived Asset Impairment
Long-lived asset impairment	2,557	0	2,557	0
Furniture and equipment
Long-lived Asset Impairment
Long-lived asset impairment	61	0	61	0
Operating lease right-of-use assets
Long-lived Asset Impairment
Long-lived asset impairment	0	536	0	1,082
2019 Strategic Shift
Long-lived Asset Impairment
Long-lived asset impairment	0	536	0	1,082
Unrelated to 2019 Strategic Shift
Long-lived Asset Impairment
Long-lived asset impairment	$ (2,618)	$ 0	$ (2,618)	$ 0

XML

Goodwill and Intangible Assets - Change in Goodwill (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2022	Dec. 31, 2021
Goodwill
Balance (excluding impairment charges)		$ 725,471
Accumulated impairment charges		(241,837)
Balance	$ 483,634
Acquisitions	23,650
Balance	507,284
Good Sam Services and Plans
Goodwill
Balance (excluding impairment charges)		70,713
Accumulated impairment charges		(46,884)
Balance	23,829
Acquisitions	405
Balance	24,234
RV and Outdoor Retail
Goodwill
Balance (excluding impairment charges)		654,758
Accumulated impairment charges		$ (194,953)
Balance	459,805
Acquisitions	23,245
Balance	$ 483,050

XML

Goodwill and Intangible Assets - Finite-lived Intangible Assets and Related Accumulated Amortization (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2022	Dec. 31, 2021
Intangible Assets
Cost or Fair Value	$ 59,086	$ 55,711
Accumulated Amortization	(36,143)	(24,741)
Net	22,943	30,970
Good Sam Club services and plans | Membership, customer lists and other
Intangible Assets
Cost or Fair Value	9,640	9,140
Accumulated Amortization	(8,817)	(8,748)
Net	823	392
Good Sam Club services and plans | Trademarks and trade names
Intangible Assets
Cost or Fair Value	2,132
Accumulated Amortization	(24)
Net	2,108
Good Sam Club services and plans | Websites
Intangible Assets
Cost or Fair Value	3,050	2,500
Accumulated Amortization	(441)	(253)
Net	2,609	2,247
RV and Outdoor Retail | Customer lists and domain names
Intangible Assets
Cost or Fair Value	5,626	1,696
Accumulated Amortization	(2,590)	(424)
Net	3,036	1,272
RV and Outdoor Retail | Supplier Lists
Intangible Assets
Cost or Fair Value	1,696	5,626
Accumulated Amortization	(594)	(2,298)
Net	1,102	3,328
RV and Outdoor Retail | Trademarks and trade names
Intangible Assets
Cost or Fair Value	29,564	29,564
Accumulated Amortization	(19,013)	(9,465)
Net	10,551	20,099
Incremental accelerated amortization expense	8,800
RV and Outdoor Retail | Websites
Intangible Assets
Cost or Fair Value	7,378	7,185
Accumulated Amortization	(4,664)	(3,553)
Net	$ 2,714	$ 3,632

XML

Long-Term Debt - Outstanding long term debt (Details) - USD ($) $ in Thousands	Jun. 30, 2022	Dec. 31, 2021
Long-Term Debt
Long-term debt	$ 1,387,270	$ 1,393,573
Less: current portion	(15,826)	(15,822)
Long-term debt, net of current portion	1,371,444	1,377,751
Term Loan Facility
Long-Term Debt
Long-term debt	1,361,853	1,367,277
Less: current portion	(14,015)	(14,015)
Long-term debt, net of current portion	1,347,838	1,353,262
Unamortized discount	15,786	16,826
Finance costs	6,350	6,893
Real Estate Facilities
Long-Term Debt
Long-term debt	22,076	22,896
Finance costs	200	200
Other Long-Term Debt
Long-Term Debt
Long-term debt	$ 3,341	$ 3,400

XML

Long-Term Debt - Senior Secured Credit Facilities (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended		12 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021	Dec. 31, 2021
Long-Term Debt
Total outstanding	$ 20,885		$ 20,885		$ 20,885
Payment on secured debt			7,913	$ 171,328
Debt restructure expense	$ 0	$ 9,031	0	9,031
Senior Secured Credit Facilities
Long-Term Debt
Maximum borrowing capacity, increase in capacity			$ 725,000		$ 725,000
Amount of EBITDA that can be used to increase credit facility (as a percent)	100.00%		100.00%		100.00%
Term Loan Facility.
Long-Term Debt
Maximum borrowing capacity	$ 1,400,000		$ 1,400,000		$ 1,400,000
Interest rate (as a percent)	3.82%		3.82%		3.25%
Principle payment on Term Loan Facility			$ 3,500
Revolving Credit Facility
Long-Term Debt
Maximum borrowing capacity	$ 65,000		$ 65,000		$ 65,000
Line of Credit | Term Loan Facility.
Long-Term Debt
Prepayment requirement as a percentage of excess cash flow (as a percent)	50.00%		50.00%
Letters of credit | Revolving Credit Facility
Long-Term Debt
Maximum borrowing capacity	$ 15,000	$ 25,000	$ 15,000	$ 25,000
The minimum percentage of the aggregate amount of the revolving lenders revolving commitments	35.00%		35.00%
Secured Debt | Letters of credit | Revolving Credit Facility
Long-Term Debt
The minimum percentage of the aggregate amount of the revolving lenders revolving commitments	35.00%		35.00%

XML

Long-Term Debt - Outstanding amounts and available borrowings under Senior Secured Credit Facilities (Details) - USD ($) $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2022	Dec. 31, 2021
Long-term debt
Long-term Debt	$ 1,387,270	$ 1,393,573
Less: current portion	(15,826)	(15,822)
Long-term debt, net of current portion	1,371,444	1,377,751
Senior Secured Credit Facilities
Long-term debt
Less: outstanding letters of credit	(4,900)	(4,900)
Term Loan Facility.
Long-term debt
Maximum borrowing capacity	1,400,000	1,400,000
Less: cumulative principal payments	(16,011)	(9,004)
Less: unamortized original issue discount	(15,786)	(16,826)
Less: unamortized finance costs	(6,350)	(6,893)
Long-term Debt	1,361,853	1,367,277
Less: current portion	(14,015)	(14,015)
Long-term debt, net of current portion	$ 1,347,838	$ 1,353,262
Interest rate (as a percent)	3.82%	3.25%
Revolving Credit Facility
Long-term debt
Maximum borrowing capacity	$ 65,000	$ 65,000
Less: outstanding letters of credit	(4,930)	(4,930)
Additional borrowing capacity	$ 60,070	$ 60,070

XML

Long-Term Debt - Real Estate Facilities (Details) - USD ($) $ in Thousands	Jun. 30, 2022	Dec. 31, 2021	Sep. 30, 2021	Nov. 30, 2018
Long-term debt
Revolving line of credit	$ 20,885	$ 20,885
Real Estate Facilities | Secured Debt
Long-term debt
Interest rate (as a percent)	3.35%
Additional borrowing capacity	$ 0
First Real Estate Facility | Secured Debt
Long-term debt
Maximum borrowing capacity				$ 21,500
Revolving line of credit	4,100
Second Real Estate Facility | Secured Debt
Long-term debt
Maximum borrowing capacity			$ 9,000
Revolving line of credit	8,200
Third Real Estate Facility | Secured Debt
Long-term debt
Maximum borrowing capacity		$ 10,100
Revolving line of credit	$ 9,800

XML

Long-Term Debt - Other Long-Term Debt (Details) - USD ($) $ in Thousands	Jun. 30, 2022	Dec. 31, 2021
Long-Term Debt
Long-term debt	$ 1,387,270	$ 1,393,573
Other Long-Term Debt
Long-Term Debt
Long-term debt	$ 3,341	$ 3,400
Interest rate (as a percent)	3.50%

XML

Lease Obligations - Lease Costs (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Lease costs
Operating lease cost	$ 28,081	$ 28,974	$ 56,577	$ 58,133
Amortization of finance lease assets	2,974	1,013	5,665	1,941
Interest on finance lease liabilities	1,152	572	2,139	1,063
Short-term lease cost	555	474	1,018	959
Variable lease cost	5,602	5,859	11,796	11,833
Sublease income	(306)	(468)	(699)	(934)
Net lease costs	$ 38,058	$ 36,424	$ 76,496	$ 72,995

XML

Lease Obligations - Financial Statement Line Items (Details) - USD ($) $ in Millions	Jun. 30, 2022	Dec. 31, 2021
Lease Obligations
Finance lease assets	$ 94.1	$ 75.7

XML

Lease Obligations - Supplemental Cash Flow Information (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021
Lease Obligations
Operating cash flows for operating leases	$ 57,181	$ 58,614
Operating cash flows for finance leases	2,072	1,027
Financing cash flows for finance leases	3,042	1,642
New, remeasured and terminated operating leases	(8,967)	57,464
New, remeasured and terminated finance leases	$ 24,224	$ 10,102

XML

Lease Obligations - Sale-Leaseback Arrangement (Details) $ in Millions	Feb. 08, 2022 USD ($) agreement property Options
Lease Obligations
Number of properties associated in sale leaseback transaction | property	3
Sale price of properties	$ 28.0
Number of sale-leaseback agreements | agreement	3
Term of sale leaseback transaction	20 years
Number of options to extend sale-leaseback term | Options	4
Extension term of sale leaseback	5 years
Net carrying amount of the financial liability and remaining assets	$ 0.0

XML

Fair Value Measurements (Details) - USD ($) $ in Thousands	6 Months Ended	12 Months Ended
	Jun. 30, 2022	Dec. 31, 2021
Fair Value Measurements
Transfers of assets or liabilities between the fair value measurement levels 3	$ 0	$ 0
Level 2 | Carrying Value | Term Loan Facility
Fair Value Measurements
Debt instrument	1,361,853	1,367,277
Level 2 | Carrying Value | Floor Plan Facility
Fair Value Measurements
Debt instrument	20,885	20,885
Level 2 | Carrying Value | Real Estate Facilities
Fair Value Measurements
Debt instrument	22,076	22,896
Level 2 | Carrying Value | Other Long-Term Debt
Fair Value Measurements
Debt instrument	3,341	3,400
Level 2 | Fair Value | Term Loan Facility
Fair Value Measurements
Debt instrument	1,397,829	1,382,372
Level 2 | Fair Value | Floor Plan Facility
Fair Value Measurements
Debt instrument	17,535	20,885
Level 2 | Fair Value | Real Estate Facilities
Fair Value Measurements
Debt instrument	19,812	22,981
Level 2 | Fair Value | Other Long-Term Debt
Fair Value Measurements
Debt instrument	$ 3,055	$ 3,400

XML

Commitments and Contingencies - Litigation (Details) $ in Thousands	Oct. 08, 2021 USD ($)	Jun. 30, 2022 USD ($)	Dec. 31, 2021 USD ($)	Jun. 22, 2021 lawsuit	Aug. 06, 2019 lawsuit
Commitments and Contingencies
Surety bonds outstanding		$ 20,500	$ 19,100
Senior Secured Credit Facilities
Commitments and Contingencies
Letters of Credit Outstanding, Amount		4,900	4,900
Letters of credit | Floor Plan Facility
Commitments and Contingencies
Letters of Credit Outstanding, Amount		11,500	11,500
Line of Credit Facility, Remaining Borrowing Capacity		$ 18,500	$ 18,500
U S District Court of Delaware Cases
Commitments and Contingencies
Number of lawsuits | lawsuit					2
Weissmann
Commitments and Contingencies
Number of lawsuits | lawsuit				1
Minimum | Weissmann
Commitments and Contingencies
Damages sought by plaintiff	$ 2,500

XML

Statement of Cash Flows (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021
Cash paid during the period for:
Interest	$ 41,271	$ 30,656
Income taxes	28,572	56,151
Non-cash investing activities:
Leasehold improvements paid by lessor	0	91
Vehicles transferred to property and equipment from inventory	927	820
Landlord paid tenant improvements on behalf of the Company	6,028	0
Capital expenditures in accounts payable and accrued liabilities	19,189	12,660
Non-cash financing activities:
Par value of Class A common stock issued in exchange for common units in CWGS, LLC	1	42
Cost of treasury stock issued for vested restricted stock units	$ 8,547	$ 3,025

XML

Acquisitions - General Information (Details) $ in Millions	6 Months Ended
	Jun. 30, 2022 USD ($) location	Jun. 30, 2021 USD ($) location
RV and Outdoor Retail | RV Dealership Groups
Acquisitions
Cash paid for acquisition	$ 34.8	$ 99.0
Number of locations acquired | location	2	12
Real properties purchased	$ 28.0	$ 48.3
Real properties purchased from parties related to the sellers of the dealership businesses	12.1	$ 31.4
Good Sam Services and Plans | Outdoor Publication
Acquisitions
Cash paid for acquisition	$ 3.4

XML

Acquisitions - Assets (Liabilities) Acquired (Assumed) at Fair Value (Details) - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Dec. 31, 2021
Tangible assets (liabilities) acquired (assumed):
Goodwill	$ 507,284		$ 483,634
Cash paid for acquisitions, net of cash acquired	38,188	$ 99,016
RV and Outdoor Retail
Tangible assets (liabilities) acquired (assumed):
Goodwill	483,050		459,805
RV and Outdoor Retail | 2022 Acquisitions
Tangible assets (liabilities) acquired (assumed):
Accounts receivable, net	(68)
Inventories, net	11,775
Prepaid expenses and other assets	13
Property and equipment, net	70
Operating lease assets	0
Current portion of operating lease liabilities	0
Operating lease liabilities, net of current portion	0
Accrued liabilities	67
Other current liabilities	49
Total tangible net assets acquired	11,906
Total intangible assets acquired	2,632
Goodwill	23,650
Cash paid for acquisitions, net of cash acquired	38,188
Inventory purchases financed via floor plan	(5,876)
Cash payment net of floor plan financing	32,312
RV and Outdoor Retail | 2021 Acquisitions
Tangible assets (liabilities) acquired (assumed):
Accounts receivable, net		847
Inventories, net		26,523
Prepaid expenses and other assets		126
Property and equipment, net		1,348
Operating lease assets		1,222
Current portion of operating lease liabilities		(195)
Operating lease liabilities, net of current portion		(1,027)
Accrued liabilities		0
Other current liabilities		0
Total tangible net assets acquired		28,844
Total intangible assets acquired		0
Goodwill		70,172
Cash paid for acquisitions, net of cash acquired		99,016
Inventory purchases financed via floor plan		(19,537)
Cash payment net of floor plan financing		$ 79,479
Good Sam Services and Plans
Tangible assets (liabilities) acquired (assumed):
Goodwill	$ 24,234		$ 23,829

XML

Acquisitions - Goodwill, Revenue and Pre-Tax (Details) - RV and Outdoor Retail - USD ($) $ in Thousands	6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021
2022 Acquisitions
Acquisitions
Goodwill for tax purposes	$ 23,700
Revenue	21,700
Pre-tax income (loss)	$ 1,400
2021 Acquisitions
Acquisitions
Goodwill measurement period adjustment		$ 70,172
Goodwill for tax purposes		70,200
Revenue		33,500
Pre-tax income (loss)		$ 2,300

XML

Income Taxes - Federal Tax purpose (Details) - USD ($) $ in Thousands		3 Months Ended	6 Months Ended		12 Months Ended
	Oct. 06, 2016	Mar. 31, 2022	Jun. 30, 2022	Jun. 30, 2021	Dec. 31, 2021
Effective tax rate (as a percent)			14.90%	10.10%
Valuation allowance on deferred tax assets			$ 700	$ 14,800
Current portion of liabilities under tax receivable agreement			11,686		$ 11,322
Decrease in deferred tax assets			$ 9,400
Shares repurchased (in shares)			2,592,524
Increase (decrease) in valuation allowance				$ 4,100
Class A common stock
Shares issued			47,855,259		47,805,259
Shares repurchased (in shares)		2,600,000
Tax receivable agreement | CWGS, LLC
Units issued in exchange			50,000	4,181,552
Tax receivable agreement | Continuing Equity Owners and Crestview partners II GP LP
Payment, as percent of tax benefits (as a percent)	85.00%
Tax receivable agreement | Crestview Partners II GP LP
Liability under tax receivable agreement			$ 171,500		$ 182,400
Current portion of liabilities under tax receivable agreement			11,700		$ 11,300
Increase in tax receivable agreement liability			400	$ 38,500
Increase Decrease In Deferred Tax Asset Due To Tax Receivable Agreement.			$ 500	$ 45,300
CWGS, LLC
Ownership interest			100.00%		100.00%
COVID-19
Deferral of non-income-based payroll taxes			$ 14,600		$ 14,600
Federal
Effective tax rate (as a percent)			21.00%
CWH | CWGS, LLC
Ownership interest			49.80%		51.20%
Crestview Partners II GP LP | CWGS, LLC
Common units redemption			50,000	4,000,000.0
Number of units redeemed			50,000	4,000,000.0

XML

Related Party Transactions (Details) - USD ($) $ in Millions	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021	Dec. 31, 2021
Reimbursable Fees | Mr. Lemonis
Related party transactions
Due To Related Parties	$ 0.0		$ 0.0		$ 0.1
Related Party Agreement | Andris A. Baltins
Related party transactions
Related party expense			0.1	$ 0.2
Related Party Agreement | Precise Graphix
Related party transactions
Refund received				0.2
FreedomRoads | Lease Agreement | Managers and Officers
Related party transactions
Related party expense	0.6	$ 0.5	1.3	1.0
FreedomRoads | Lease Agreement | Mr. Lemonis
Related party transactions
Related party expense	$ 0.2	$ 0.2	$ 0.4	$ 0.4

XML

Stockholders' Equity - Common Stock (Details) $ / shares in Units, $ in Thousands	3 Months Ended	6 Months Ended
	Mar. 31, 2022 shares	Jun. 30, 2022 USD ($) class $ / shares shares	Jun. 30, 2021 USD ($)	Jan. 31, 2022 USD ($)	Aug. 31, 2021 USD ($)	Oct. 31, 2020 USD ($)
Common Stock
Number of classes of common stock | class		3
Stock Repurchase Program
Authorized amount for stock repurchase program		$ 120,200				$ 100,000
Additional amount authorized under stock repurchase program				$ 152,700	$ 125,000
Shares repurchased (in shares) | shares		2,592,524
Payment for share repurchased		$ 79,757	$ 45,470
Weighted average price (per share) | $ / shares		$ 30.76
Stock award to employee (In shares) | shares		200,891
Class A common stock
Stock Repurchase Program
Shares repurchased (in shares) | shares	2,600,000
Class B common stock
Common Stock
Consideration for redemption of shares		$ 0

XML

Non-Controlling Interests - Ownership In CWGS, LLC (Details) - CWGS, LLC - shares	6 Months Ended	12 Months Ended
	Jun. 30, 2022	Dec. 31, 2021
Non-Controlling Interests
Units held	83,833,859	86,225,492
Ownership interest	100.00%	100.00%
CWH
Non-Controlling Interests
Units held	41,789,323	44,130,956
Ownership interest	49.80%	51.20%
Continuing Equity Owners
Non-Controlling Interests
Units held	42,044,536	42,094,536
Ownership interest	50.20%	48.80%

XML

Non-Controlling Interests - Changes in Ownership in CWGS, LLC (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Summarizes the effects of change in ownership:
Net income (loss) attributable to Camping World Holdings, Inc.	$ 84,311	$ 109,188	$ 129,041	$ 171,510
Transfers to non-controlling interests:
Change from net income attributable to Camping World Holdings, Inc. and transfers to non-controlling interests	80,779	141,167	150,388	224,158
Additional Paid-in Capital
Transfers to non-controlling interests:
Decrease in additional paid-in capital as a result of the purchase of common units from CWGS, LLC with proceeds from the exercise of stock options	(18)	(257)	(129)	(1,269)
Decrease in additional paid-in capital as a result of the vesting of restricted stock units	(3,562)	(1,645)	(7,629)	(2,865)
Increase (decrease) in additional paid-in capital as a result of repurchases of Class A common stock for withholding taxes on vested RSUs	48	(31)	291	(56)
Increase in additional paid-in capital as a result of repurchases of Class A common stock for treasury stock	0	22,127	28,398	22,127
Increase in additional paid-in capital as a result of the redemption of common units of CWGS, LLC	$ 0	$ 11,785	$ 416	$ 34,711

XML

Equity-Based Compensation Plans - Summary of Equity-Based Compensation (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Equity-based compensation expense:
Equity based compensation expense	$ 8,968	$ 6,047	$ 20,642	$ 12,156
Costs applicable to revenue
Equity-based compensation expense:
Equity based compensation expense	222	165	363	323
Selling, general, and administrative
Equity-based compensation expense:
Equity based compensation expense	$ 8,746	$ 5,882	$ 20,279	$ 11,833

XML

Equity-Based Compensation Plans - Stock Options (Details) - Stock options - shares shares in Thousands	6 Months Ended
	Jun. 30, 2022	Dec. 31, 2021
Stock Options
Outstanding at December 31, 2021 (in shares)		272
Exercised (in shares)	(12)
Forfeited (in shares)	(4)
Outstanding and exercisable at June 30, 2022	256

XML

Equity-Based Compensation Plans - Restricted Stock Units (Details) - Restricted Stock Units (RSUs) $ / shares in Units, $ in Millions	1 Months Ended	6 Months Ended
	May 31, 2022 director $ / shares shares	Jun. 30, 2022 USD ($) $ / shares shares
Restricted Stock Units
Outstanding at December 31, 2021 (in shares)		4,177,000
Granted (in shares)		183,000
Vested (in shares)		(238,000)
Forfeited (in shares)		(278,000)
Outstanding at June 30, 2022 (shares)		3,844,000
Employees
Restricted Stock Units
Granted (in shares)		149,833
Grant date fair value (in dollars) | $		$ 3.3
Weighted Average Grant Date Fair Value
Weighted average grant date fair value (per share) | $ / shares		$ 22.29
Employees | Maximum
Restricted Stock Units
Vesting period		5 years
Non-employee Directors
Share-based Compensation Plans
Number of non-employee directors | director	6
Grant date fair value (per unit) | $ / shares	$ 27.38
Restricted Stock Units
Granted (in shares)	5,478
Vesting period	1 year
Weighted Average Grant Date Fair Value
Granted (per share) | $ / shares	$ 27.38

XML

Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands	3 Months Ended				6 Months Ended
	Jun. 30, 2022	Mar. 31, 2022	Jun. 30, 2021	Mar. 31, 2021	Jun. 30, 2022	Jun. 30, 2021
Numerator:
Net income	$ 197,985	$ 107,299	$ 246,076	$ 147,425	$ 305,284	$ 393,501
Less: net income attributable to non-controlling interests	(113,674)		(136,888)		(176,243)	(221,991)
Net income attributable to Camping World Holdings, Inc. - basic	84,311		109,188		129,041	171,510
Add: reallocation of net income (loss) attributable to non-controlling interests from the assumed dilutive effect of stock options and RSUs	405		1,772		738	0
Add: reallocation of net income attributable to non-controlling interests from the assumed exchange of common units of CWGS, LLC for Class A common stock	0		0		0	166,495
Net income attributable to Camping World Holdings, Inc. - diluted	$ 84,716		$ 110,960		$ 129,779	$ 338,005
Denominator:
Weighted-average shares of Class A common stock outstanding - basic	41,737,000		45,983,000		42,640,000	44,790,000
Dilutive options to purchase Class A common stock	44,000		169,000		66,000	167,000
Dilutive restricted stock units	358,000		1,398,000		465,000	1,177,000
Dilutive common units of CWGS, LLC that are convertible into Class A common stock	0		0		0	44,288,000
Weighted-average shares of Class A common stock outstanding - diluted	42,139,000		47,550,000		43,171,000	90,422,000
Earnings per share of Class A common stock - basic	$ 2.02		$ 2.37		$ 3.03	$ 3.83
Earnings per share of Class A common stock - diluted	$ 2.01		$ 2.33		$ 3.01	$ 3.74
Restricted Stock Units (RSUs)
Denominator:
Antidilutive securities excluded from the computation of diluted earnings per share	3,256		14		2,448	8
Common Units
Denominator:
Antidilutive securities excluded from the computation of diluted earnings per share	42,045		43,057		42,045
Class A common stock
Denominator:
Weighted-average shares of Class A common stock outstanding - basic	41,737,000		45,983,000		42,640,000	44,790,000
Weighted-average shares of Class A common stock outstanding - diluted	42,139,000		47,550,000		43,171,000	90,422,000
Earnings per share of Class A common stock - basic	$ 2.02		$ 2.37		$ 3.03	$ 3.83
Earnings per share of Class A common stock - diluted	$ 2.01		$ 2.33		$ 3.01	$ 3.74

XML

Segment Information - General Information (Details)	6 Months Ended
	Jun. 30, 2022 segment
Segments Information
Number of reportable segments	2

XML

Segment Information - Revenue (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Segments Information
Revenue	$ 2,168,632	$ 2,061,807	$ 3,831,028	$ 3,619,588
Intersegment Eliminations
Segments Information
Revenue	(9,385)	(8,530)	(16,704)	(14,828)
Good Sam Services and Plans
Segments Information
Revenue	49,593	46,902	94,152	87,773
Good Sam Services and Plans | Intersegment Eliminations
Segments Information
Revenue	(79)	(53)	(349)	(94)
New vehicles
Segments Information
Revenue	1,077,252	1,058,778	1,912,211	1,880,754
New vehicles | Intersegment Eliminations
Segments Information
Revenue	(1,971)	(2,204)	(3,584)	(4,003)
Used vehicles
Segments Information
Revenue	555,958	460,137	958,990	754,394
Used vehicles | Intersegment Eliminations
Segments Information
Revenue	(1,224)	(1,080)	(2,010)	(1,852)
Products, service and other
Segments Information
Revenue	278,001	305,554	492,974	556,824
Products, service and other | Intersegment Eliminations
Segments Information
Revenue	(328)	(573)	(573)	(893)
Finance and insurance, net
Segments Information
Revenue	195,407	177,685	348,785	315,939
Finance and insurance, net | Intersegment Eliminations
Segments Information
Revenue	(5,783)	(4,620)	(10,188)	(7,986)
Good Sam Club
Segments Information
Revenue	12,421	12,751	23,916	23,904
Good Sam Services and Plans | Operating Segments
Segments Information
Revenue	49,672	46,955	94,501	87,867
Good Sam Services and Plans | Good Sam Services and Plans | Operating Segments
Segments Information
Revenue	49,672	46,955	94,501	87,867
RV and Outdoor Retail
Segments Information
Revenue	2,119,039	2,014,905	3,736,876	3,531,815
RV and Outdoor Retail | Operating Segments
Segments Information
Revenue	2,128,345	2,023,382	3,753,231	3,546,549
RV and Outdoor Retail | New vehicles
Segments Information
Revenue	1,077,252	1,058,778	1,912,211	1,880,754
RV and Outdoor Retail | New vehicles | Operating Segments
Segments Information
Revenue	1,079,223	1,060,982	1,915,795	1,884,757
RV and Outdoor Retail | Used vehicles
Segments Information
Revenue	555,958	460,137	958,990	754,394
RV and Outdoor Retail | Used vehicles | Operating Segments
Segments Information
Revenue	557,182	461,217	961,000	756,246
RV and Outdoor Retail | Products, service and other
Segments Information
Revenue	278,001	305,554	492,974	556,824
RV and Outdoor Retail | Products, service and other | Operating Segments
Segments Information
Revenue	278,329	306,127	493,547	557,717
RV and Outdoor Retail | Finance and insurance, net
Segments Information
Revenue	195,407	177,685	348,785	315,939
RV and Outdoor Retail | Finance and insurance, net | Operating Segments
Segments Information
Revenue	201,190	182,305	358,973	323,925
RV and Outdoor Retail | Good Sam Club
Segments Information
Revenue	12,421	12,751	23,916	23,904
RV and Outdoor Retail | Good Sam Club | Operating Segments
Segments Information
Revenue	$ 12,421	$ 12,751	$ 23,916	$ 23,904

XML

Segment Information - Segment Income (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Segments Information
Total segment income	$ 254,100	$ 304,973	$ 403,225	$ 473,529
Selling, general, and administrative expense	(441,123)	(432,249)	(826,438)	(769,283)
Depreciation and amortization	(17,627)	(13,044)	(43,162)	(25,745)
Other interest expense, net	(14,935)	(11,789)	(29,236)	(24,012)
Tax Receivable Agreement liability adjustment	0	0	0	(3,520)
Loss and expense on debt restructure		(10,421)		(10,421)
Other (expense) income, net	(72)	0	(295)	45
Income before income taxes	230,360	288,423	358,695	437,891
Operating Segments
Segments Information
Total segment income	265,609	325,815	438,280	506,034
Other interest expense, net	(3,177)	(1,907)	(5,928)	(3,709)
Corporate, Non-Segment
Segments Information
Total segment income	(2,615)	(2,138)	(6,892)	(4,490)
Other interest expense, net	(11,758)	(9,882)	(23,308)	(20,303)
Good Sam Services and Plans | Operating Segments
Segments Information
Total segment income	22,124	23,202	43,296	44,385
Depreciation and amortization	(709)	(760)	(1,499)	(1,569)
Other interest expense, net	(2)	0	(2)	0
RV and Outdoor Retail | Operating Segments
Segments Information
Total segment income	243,485	302,613	394,984	461,649
Depreciation and amortization	(16,918)	(12,284)	(41,663)	(24,176)
Other interest expense, net	$ (3,175)	$ (1,907)	$ (5,926)	$ (3,709)

XML

Segment Information - Depreciation and Amortization (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Segments Information
Depreciation and amortization	$ 17,627	$ 13,044	$ 43,162	$ 25,745
Good Sam Services and Plans | Operating Segments
Segments Information
Depreciation and amortization	709	760	1,499	1,569
RV and Outdoor Retail | Operating Segments
Segments Information
Depreciation and amortization	$ 16,918	$ 12,284	$ 41,663	$ 24,176

XML

Segment Information - Other Interest Expense, Net (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Segments Information
Other interest expense, net	$ 14,935	$ 11,789	$ 29,236	$ 24,012
Operating Segments
Segments Information
Other interest expense, net	3,177	1,907	5,928	3,709
Corporate, Non-Segment
Segments Information
Other interest expense, net	11,758	9,882	23,308	20,303
Good Sam Services and Plans | Operating Segments
Segments Information
Other interest expense, net	2	0	2	0
RV and Outdoor Retail | Operating Segments
Segments Information
Other interest expense, net	$ 3,175	$ 1,907	$ 5,926	$ 3,709

XML

Segment Information - Assets (Details) - USD ($) $ in Thousands	Jun. 30, 2022	Dec. 31, 2021
Segments Information
Assets	$ 4,610,301	$ 4,372,929
Operating Segments
Segments Information
Assets	4,343,765	4,008,205
Corporate, Non-Segment
Segments Information
Assets	266,536	364,724
Good Sam Services and Plans | Operating Segments
Segments Information
Assets	82,734	158,988
RV and Outdoor Retail | Operating Segments
Segments Information
Assets	$ 4,261,031	$ 3,849,217