XML 21 R4.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Revenue:      
Total revenue $ 6,967,013 $ 6,913,754 $ 5,446,591
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 4,704,729 4,457,426 3,744,112
Operating expenses:      
Selling, general, and administrative 1,606,984 1,573,609 1,156,071
Debt restructure expense 0 12,078 0
Depreciation and amortization 80,304 66,418 51,981
Long-lived asset impairment 4,231 3,044 12,353
Lease termination 1,614 2,211 4,547
Loss (gain) on sale or disposal of assets 622 (576) 1,332
Total operating expenses 1,693,755 1,656,784 1,226,284
Income from operations 568,529 799,544 476,195
Other expense:      
Floor plan interest expense (42,031) (14,108) (19,689)
Other interest expense, net (75,745) (46,912) (54,689)
Loss on debt restructure 0 (1,390) 0
Tax Receivable Agreement liability adjustment 114 (2,813) 141
Other expense, net (752) (122) 0
Total other expense (118,414) (65,345) (74,237)
Income before income taxes 450,115 734,199 401,958
Income tax expense (99,084) (92,124) (57,743)
Net income 351,031 642,075 344,215
Less: net income attributable to non-controlling interests (214,084) (363,614) (221,870)
Net income attributable to Camping World Holdings, Inc. $ 136,947 $ 278,461 $ 122,345
Class A common stock      
Earnings per share of Class A common stock:      
Basic $ 3.23 $ 6.19 $ 3.11
Diluted $ 3.22 $ 6.07 $ 3.09
Weighted average shares of Class A common stock outstanding:      
Basic 42,386 45,009 39,383
Diluted 42,854 89,762 40,009
Good Sam Services and Plans      
Revenue:      
Total revenue $ 192,128 $ 180,722 $ 180,977
New vehicles      
Revenue:      
Total revenue 3,228,077 3,299,454 2,823,311
Used vehicles      
Revenue:      
Total revenue 1,877,601 1,686,217 984,853
Products, service and other      
Revenue:      
Total revenue 999,214 1,100,942 948,890
Finance and insurance, net      
Revenue:      
Total revenue 623,456 598,475 464,261
Good Sam Club      
Revenue:      
Total revenue 46,537 47,944 44,299
Good Sam services and plans      
Revenue:      
Total revenue 192,128 180,722 180,977
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 71,966 72,877 72,938
RV and Outdoor Retail      
Revenue:      
Total revenue 6,774,885 6,733,032 5,265,614
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 4,632,763 4,384,549 3,671,174
RV and Outdoor Retail | New vehicles      
Revenue:      
Total revenue 3,228,077 3,299,454 2,823,311
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 2,576,276 2,423,478 2,320,537
RV and Outdoor Retail | Used vehicles      
Revenue:      
Total revenue 1,877,601 1,686,217 984,853
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 1,418,053 1,247,794 751,029
RV and Outdoor Retail | Products, service and other      
Revenue:      
Total revenue 999,214 1,100,942 948,890
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue 631,010 706,074 590,716
RV and Outdoor Retail | Finance and insurance, net      
Revenue:      
Total revenue 623,456 598,475 464,261
RV and Outdoor Retail | Good Sam Club      
Revenue:      
Total revenue 46,537 47,944 44,299
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):      
Total costs applicable to revenue $ 7,424 $ 7,203 $ 8,892