SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
[X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2018March 31, 2019
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
Telephone: (847) 808-3000
(Address, including zip code, and telephone number, including
area code, of registrant’s principal executive offices)
N/A
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
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 and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post 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 ☒
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 |
As of August 7,May 6, 2018, the registrant had 37,008,00537,215,759 shares of Class A common stock, 50,706,629 shares of Class B common stock and one share of Class C common stock outstanding.
Quarterly Report on Form 10-Q
For the Quarterly Period Ended June 30, 2018March 31, 2019
|
|
|
|
| Page |
| ||
|
|
|
| ||
|
|
|
5 | ||
| 5 | |
| 6 | |
| 7 | |
| 8 | |
| Notes to Unaudited Condensed Consolidated Financial Statements | 10 |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
| |
| ||
| ||
|
|
|
| ||
|
|
|
| ||
| ||
| ||
| ||
| ||
| ||
| ||
|
|
|
|
As used in this Quarterly Report on Form 10-Q (this “Form 10-Q”), unless the context otherwise requires, references to:
· | “we,” “us,” “our,” 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, |
· | “Continuing Equity Owners” refers collectively to ML Acquisition, funds controlled by Crestview Partners II GP, L.P. and the Former Profit Unit Holders and each of their permitted transferees that continue to own common units in CWGS, LLC after the IPO and the Reorganization Transactions (each as defined in Note 1 – Summary of Significant Accounting Policies to our 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 to date. |
· | “Former |
|
|
· | “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. |
· | “ML |
|
|
|
|
· | “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, business strategy and plans and objectives of management for future operations, including, among others, statements regarding expected new retail location openings, including greenfield locations and acquired locations; the completion of the accounting to reflect the effect of the 2017 Tax Act (as defined below); sufficiency of our sources of liquidity and capital and potential need for additional financing; future capital expenditures and debt service obligations; refinancing, retirement or exchange of outstanding debt; expectations regarding industry trend
1
and consumer behavior and growth; our ability to capture positive industry trends and pursue growth; our plans to increase new products offered to our customers and grow our businesses to enhance our visibility with respect to revenue and cash flow, and to increase our overall profitability; volatility in sales and potential impact of miscalculating the demand for our products or our product mix; remediation of material weaknesses; anticipated impact of the acquisition of Gander Mountain Company (“Gander Mountain”, and upon acquisition and rebranding, “Gander Outdoors” ) and its Overton’s boating business (the “Gander Mountain Acquisition”); anticipated Gander Outdoors location openings, expectations regarding increase of certain expenses in connection with our growth; 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.
Forward-looking statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. We believe that these important factors include, but are not limited to, the following:
· | 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; |
· | general economic conditions in our markets, and ongoing economic and financial uncertainties; |
· | changes in consumer preferences or our failure to gauge those preferences; |
· | our ability to attract and retain customers; |
· | 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; |
· | 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 sales and whether they will be a meaningful indicator of future performance; |
2
· | 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 |
· | our pending securities class action lawsuits; |
2
· | natural disasters, whether or not caused by climate change, unusual weather |
· | 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 inability to retain senior executives and attract and retain other qualified employees; |
· | our ability to meet our labor needs; |
· | 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; |
· | regulations applicable to the sale of extended service contracts; |
· | our dealerships’ susceptibility to termination, non-renewal or renegotiation of dealer agreements if state dealer laws are repealed or weakened; |
· | changes in government policies and firearms legislation; |
· | potential impact of material weaknesses in our internal control over financial reporting; |
· | our failure to comply with certain environmental regulations; |
· | climate change legislation or regulations restricting emission of ‘‘greenhouse |
· | 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 our information technology systems or breaches of our network security; |
· | increases in the minimum wage; |
· | increases in paper costs, postage costs and shipping costs; |
· | feasibility, delays, and difficulties in opening of Gander Outdoors retail locations; |
· | realization of anticipated benefits and cost savings related to recent acquisitions; |
· | risk of product liability claims if people or property are harmed by the products we sell and other litigation risks; |
· | risks associated with our private brand offerings; |
· | the effectiveness of our risk management policies and procedures; |
3
· | potential asset impairment charges for goodwill, intangible assets or other long-lived assets; |
· | potential litigation relating to products we sell as a result of recent acquisitions, 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 |
3
|
· | the exemptions from certain corporate governance requirements that we will qualify for, and intend to 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 |
We qualify all of our forward-looking statements by these cautionary statements. The forward-looking statements in this Form 10-Q are only predictions. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely on these forward-looking statements as predictions of future events. The events and circumstances reflected in our forward-looking statements may not be achieved or occur and actual results could differ materially from those projected in the forward-looking statements. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein, whether as a result of any new information, future events, changed circumstances or otherwise. For a further discussion of the risks relating to our business, see “Item 1A—Risk Factors” in Part I of our Annual Report and “Item 1A—Risk Factors” in Part II of this Form 10-Q.Report.
4
Part I – FINANCIAL INFORMATION
Camping World Holdings, Inc. and Subsidiaries
Unaudited Condensed Consolidated Balance Sheets
(In Thousands Except Share and Per Share Amounts)
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 |
| Three Months Ended | ||||||||||||
|
| June 30, |
| June 30, |
| March 31, | ||||||||||||
|
| 2018 |
| 2017 |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer services and plans |
| $ | 52,748 |
| $ | 48,103 |
| $ | 106,556 |
| $ | 98,349 | ||||||
Retail |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Good Sam Services and Plans |
| $ | 46,966 |
| $ | 44,825 | ||||||||||||
RV and Outdoor Retail |
|
|
|
|
|
| ||||||||||||
New vehicles |
|
| 807,519 |
|
| 760,806 |
|
| 1,387,029 |
|
| 1,264,110 |
|
| 529,577 |
|
| 579,510 |
Used vehicles |
|
| 210,646 |
|
| 195,615 |
|
| 382,737 |
|
| 341,434 |
|
| 180,008 |
|
| 172,091 |
Parts, services and other |
|
| 250,203 |
|
| 174,196 |
|
| 414,511 |
|
| 290,419 | ||||||
Products, service and other |
|
| 204,876 |
|
| 164,152 | ||||||||||||
Finance and insurance, net |
|
| 124,060 |
|
| 100,306 |
|
| 215,909 |
|
| 166,349 |
|
| 91,891 |
|
| 89,100 |
Good Sam Club |
|
| 11,451 |
|
| 8,983 | ||||||||||||
Subtotal |
|
| 1,392,428 |
|
| 1,230,923 |
|
| 2,400,186 |
|
| 2,062,312 |
|
| 1,017,803 |
|
| 1,013,836 |
Total revenue |
|
| 1,445,176 |
|
| 1,279,026 |
|
| 2,506,742 |
|
| 2,160,661 |
|
| 1,064,769 |
|
| 1,058,661 |
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer services and plans |
|
| 20,832 |
|
| 20,560 |
|
| 43,557 |
|
| 41,707 | ||||||
Retail |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Good Sam Services and Plans |
|
| 20,731 |
|
| 20,460 | ||||||||||||
RV and Outdoor Retail |
|
|
|
|
|
| ||||||||||||
New vehicles |
|
| 697,694 |
|
| 646,009 |
|
| 1,201,578 |
|
| 1,081,071 |
|
| 463,044 |
|
| 503,884 |
Used vehicles |
|
| 162,506 |
|
| 144,926 |
|
| 296,799 |
|
| 256,828 |
|
| 142,846 |
|
| 134,293 |
Parts, services and other |
|
| 147,980 |
|
| 94,951 |
|
| 243,868 |
|
| 156,546 | ||||||
Products, service and other |
|
| 136,104 |
|
| 95,802 | ||||||||||||
Good Sam Club |
|
| 3,717 |
|
| 2,329 | ||||||||||||
Subtotal |
|
| 1,008,180 |
|
| 885,886 |
|
| 1,742,245 |
|
| 1,494,445 |
|
| 745,711 |
|
| 736,308 |
Total costs applicable to revenue |
|
| 1,029,012 |
|
| 906,446 |
|
| 1,785,802 |
|
| 1,536,152 |
|
| 766,442 |
|
| 756,768 |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative |
|
| 284,295 |
|
| 228,444 |
|
| 529,409 |
|
| 403,934 |
|
| 268,065 |
|
| 246,313 |
Debt restructure expense |
|
| (44) |
|
| — |
|
| 380 |
|
| — |
|
| — |
|
| 424 |
Depreciation and amortization |
|
| 11,628 |
|
| 7,584 |
|
| 21,028 |
|
| 14,437 |
|
| 13,594 |
|
| 9,400 |
Loss (gain) on sale of assets |
|
| 59 |
|
| 31 |
|
| 144 |
|
| (287) | ||||||
(Gain) loss on sale of assets |
|
| (214) |
|
| 85 | ||||||||||||
Total operating expenses |
|
| 295,938 |
|
| 236,059 |
|
| 550,961 |
|
| 418,084 |
|
| 281,445 |
|
| 256,222 |
Income from operations |
|
| 120,226 |
|
| 136,521 |
|
| 169,979 |
|
| 206,425 |
|
| 16,882 |
|
| 45,671 |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floor plan interest expense |
|
| (10,202) |
|
| (6,587) |
|
| (20,945) |
|
| (11,889) |
|
| (11,610) |
|
| (10,743) |
Other interest expense, net |
|
| (16,107) |
|
| (10,557) |
|
| (28,946) |
|
| (19,961) |
|
| (17,643) |
|
| (12,839) |
Loss on debt restructure |
|
| — |
|
| — |
|
| (1,676) |
|
| — |
|
| — |
|
| (1,676) |
Tax Receivable Agreement liability adjustment |
|
| — |
|
| — |
|
| — |
|
| 17 |
|
| 8,477 |
|
| — |
Total other income (expense) |
|
| (20,776) |
|
| (25,258) | ||||||||||||
(Loss) income before income taxes |
|
| (3,894) |
|
| 20,413 | ||||||||||||
Income tax expense |
|
| (22,913) |
|
| (6,865) | ||||||||||||
Net (loss) income |
|
| (26,807) |
|
| 13,548 | ||||||||||||
Less: net loss (income) attributable to non-controlling interests |
|
| 7,412 |
|
| (11,727) | ||||||||||||
Net (loss) income attributable to Camping World Holdings, Inc. |
| $ | (19,395) |
| $ | 1,821 | ||||||||||||
|
|
| (26,309) |
|
| (17,144) |
|
| (51,567) |
|
| (31,833) |
|
|
|
|
|
|
Income before income taxes |
|
| 93,917 |
|
| 119,377 |
|
| 118,412 |
|
| 174,592 | ||||||
Income tax expense |
|
| (12,102) |
|
| (14,284) |
|
| (19,321) |
|
| (19,876) | ||||||
Net income |
|
| 81,815 |
|
| 105,093 |
|
| 99,091 |
|
| 154,716 | ||||||
Less: net income attributable to non-controlling interests |
|
| (53,784) |
|
| (85,749) |
|
| (67,879) |
|
| (127,850) | ||||||
Net income attributable to Camping World Holdings, Inc. |
| $ | 28,031 |
| $ | 19,344 |
| $ | 31,212 |
| $ | 26,866 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings per share of Class A common stock: |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
(Loss) earnings per share of Class A common stock: |
|
|
|
|
|
| ||||||||||||
Basic |
| $ | 0.76 |
| $ | 0.84 |
| $ | 0.85 |
| $ | 1.28 |
| $ | (0.52) |
| $ | 0.05 |
Diluted |
| $ | 0.72 |
| $ | 0.84 |
| $ | 0.81 |
| $ | 1.24 |
| $ | (0.52) |
| $ | 0.05 |
Weighted average shares of Class A common stock outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 36,964 |
|
| 22,977 |
|
| 36,890 |
|
| 20,973 |
|
| 37,195 |
|
| 36,816 |
Diluted |
|
| 88,764 |
|
| 22,977 |
|
| 88,956 |
|
| 84,673 |
|
| 37,195 |
|
| 37,320 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Dividends declared per share |
| $ | 0.1532 |
| $ | 0.1532 |
| $ | 0.4596 |
| $ | 0.3064 |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
6
Camping World Holdings, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statement of Stockholders' Equity
(In Thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional |
|
|
| Non- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional |
| Retained |
| Non- |
|
|
| ||||||
|
| Class A Common Stock |
| Class B Common Stock |
| Class C Common Stock |
| Paid-In |
| Retained |
| Controlling |
|
|
|
| Class A Common Stock |
| Class B Common Stock |
| Class C Common Stock |
| Paid-In |
| Earnings |
| Controlling |
|
|
| ||||||||||||||||||||||||
|
| Shares |
| Amounts |
| Shares |
| Amounts |
| Shares |
| Amounts |
| Capital |
| Earnings |
| Interest |
| Total |
| Shares |
| Amounts |
| Shares |
| Amounts |
| Shares |
| Amounts |
| Capital |
| (Deficit) |
| Interest |
| Total | ||||||||||||||
Balance at December 31, 2018 |
| 37,192 |
|
| 372 |
| 50,707 |
|
| 5 |
| — |
|
| — |
|
| 47,531 |
|
| (3,370) |
|
| (11,621) |
|
| 32,917 | |||||||||||||||||||||||||||
Adoption of accounting standard (see Note 1 — Summary of Significant Accounting Policies) |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| 3,705 |
|
| 6,332 |
|
| 10,037 | |||||||||||||||||||||||||||
Equity-based compensation |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| 2,716 |
|
| — |
|
| — |
|
| 2,716 | |||||||||||||||||||||||||||
Vesting of restricted stock units |
| 1 |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — | |||||||||||||||||||||||||||
Redemption of LLC common units for Class A common stock |
| 6 |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| 12 |
|
| — |
|
| — |
|
| 12 | |||||||||||||||||||||||||||
Distributions to holders of LLC common units |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| — |
|
| (5,534) |
|
| (5,534) | |||||||||||||||||||||||||||
Dividends(1) |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| (5,699) |
|
| — |
|
| (5,699) | |||||||||||||||||||||||||||
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (8) |
|
| — |
|
| — |
|
| (8) | |||||||||||||||||||||||||||
Non-controlling interest adjustment |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (1,678) |
|
| — |
|
| 1,678 |
|
| — | |||||||||||||||||||||||||||
Net loss |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| (19,395) |
|
| (7,412) |
|
| (26,807) | |||||||||||||||||||||||||||
Balance at March 31, 2019 |
| 37,199 |
| $ | 372 |
| 50,707 |
| $ | 5 |
| — |
| $ | — |
| $ | 48,573 |
| $ | (24,759) |
| $ | (16,557) |
| $ | 7,634 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||
Balance at December 31, 2017 |
| 36,749 |
|
| 367 |
| 50,837 |
|
| 5 |
| — |
|
| — |
|
| 49,941 |
|
| 6,192 |
|
| 34,332 |
|
| 90,837 |
| 36,749 |
|
| 367 |
| 50,837 |
|
| 5 |
| — |
|
| — |
|
| 42,520 |
|
| 7,619 |
|
| 21,252 |
|
| 71,763 |
Adoption of accounting standard (see Note 1 — Summary of Significant Accounting Policies) |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| 1,310 |
|
| 2,476 |
|
| 3,786 | |||||||||||||||||||||||||||
Adoption of accounting standard (ASC No. 606, Revenue from Contracts with Customers) |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| 1,310 |
|
| 2,476 |
|
| 3,786 | |||||||||||||||||||||||||||
Equity-based compensation |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| 6,347 |
|
| — |
|
| — |
|
| 6,347 |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| 3,218 |
|
| — |
|
| — |
|
| 3,218 |
Exercise of stock options |
| 6 |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| 142 |
|
| — |
|
| — |
|
| 142 |
| 6 |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| 137 |
|
| — |
|
| — |
|
| 137 |
Non-controlling interest adjustment for capital contribution of proceeds from the exercise of stock options |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (82) |
|
| — |
|
| 82 |
|
| — |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (77) |
|
| — |
|
| 77 |
|
| — |
Vesting of restricted stock units |
| 79 |
|
| 1 |
| — |
|
| — |
| — |
|
| — |
|
| 29 |
|
| — |
|
| (30) |
|
| — |
| 2 |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Disgorgement of short-swing profits by Section 16 officer |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| 557 |
|
| — |
|
| — |
|
| 557 | |||||||||||||||||||||||||||
Redemption of LLC common units for Class A common stock |
| 173 |
|
| 2 |
| (130) |
|
| — |
| — |
|
| — |
|
| 1,847 |
|
| — |
|
| (116) |
|
| 1,733 |
| 173 |
|
| 2 |
| (130) |
|
| — |
| — |
|
| — |
|
| 1,848 |
|
| — |
|
| (115) |
|
| 1,735 |
Distributions to holders of LLC common units |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| — |
|
| (71,680) |
|
| (71,680) |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| — |
|
| (19,938) |
|
| (19,938) |
Dividends |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| (11,327) |
|
| — |
|
| (11,327) | |||||||||||||||||||||||||||
Dividends(1) |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| (5,662) |
|
| — |
|
| (5,662) | |||||||||||||||||||||||||||
Establishment of liabilities under the Tax Receivable Agreement and related changes to deferred tax assets associated with that liability |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (1,414) |
|
| — |
|
| — |
|
| (1,414) |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (1,414) |
|
| — |
|
| — |
|
| (1,414) |
Non-controlling interest adjustment |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (14,215) |
|
| — |
|
| 14,215 |
|
| — |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| (1,592) |
|
| — |
|
| 1,592 |
|
| — |
Net income |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| 31,212 |
|
| 67,879 |
|
| 99,091 |
| — |
|
| — |
| — |
|
| — |
| — |
|
| — |
|
| — |
|
| 1,821 |
|
| 11,727 |
|
| 13,548 |
Balance at June 30, 2018 |
| 37,007 |
| $ | 370 |
| 50,707 |
| $ | 5 |
| — |
| $ | — |
| $ | 43,152 |
| $ | 27,387 |
| $ | 47,158 |
| $ | 118,072 | |||||||||||||||||||||||||||
Balance at March 31, 2018 |
| 36,930 |
| $ | 369 |
| 50,707 |
| $ | 5 |
| — |
| $ | — |
| $ | 44,640 |
| $ | 5,088 |
| $ | 17,071 |
| $ | 67,173 |
(1) | The Company declared dividends per share of Class A common stock of $0.15 for the three months ended March 31, 2019 and 2018. |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
7
Camping World Holdings, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Cash Flows
(In Thousands)
|
|
|
|
|
|
| ||||||
|
| Six Months Ended June 30, |
|
|
|
|
|
| ||||
|
| 2018 |
| 2017 |
| Three Months Ended March 31, | ||||||
|
|
|
|
| 2019 |
| 2018 | |||||
Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
| $ | 99,091 |
| $ | 154,716 | ||||||
Net (loss) income |
| $ | (26,807) |
| $ | 13,548 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
| ||||||
Adjustments to reconcile net (loss) income to net cash used in operating activities: |
|
|
|
|
|
| ||||||
Depreciation and amortization |
|
| 21,028 |
|
| 14,437 |
|
| 13,594 |
|
| 9,400 |
Equity-based compensation |
|
| 6,347 |
|
| 1,588 |
|
| 2,716 |
|
| 3,218 |
Loss on debt restructure |
|
| 1,676 |
|
| — |
|
| — |
|
| 1,676 |
Loss (gain) on sale of assets |
|
| 144 |
|
| (287) |
|
| (214) |
|
| 85 |
Provision for (recovery of) losses on accounts receivable |
|
| 883 |
|
| (45) | ||||||
Provision for losses on accounts receivable |
|
| 186 |
|
| 106 | ||||||
Non-cash lease expense |
|
| 13,495 |
|
| — | ||||||
Accretion of original debt issuance discount |
|
| 494 |
|
| 481 |
|
| 267 |
|
| 229 |
Amortization of deferred financing costs |
|
| 2,628 |
|
| 2,188 | ||||||
Non-cash interest |
|
| 1,162 |
|
| 1,274 | ||||||
Deferred income taxes |
|
| 2,959 |
|
| 6,246 |
|
| 16,412 |
|
| 2,426 |
Tax Receivable Agreement liability adjustment |
|
| — |
|
| (17) |
|
| (8,477) |
|
| — |
Change in assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|
|
|
|
|
Receivables and contracts in transit |
|
| (89,379) |
|
| (70,211) |
|
| (65,493) |
|
| (63,567) |
Inventories |
|
| (30,441) |
|
| (104,734) |
|
| (54,496) |
|
| (153,637) |
Prepaid expenses and other assets |
|
| (8,703) |
|
| (3,695) |
|
| 4,976 |
|
| 5,619 |
Accounts payable and other accrued expenses |
|
| 99,699 |
|
| 74,637 |
|
| 55,392 |
|
| 122,806 |
Payment pursuant to Tax Receivable Agreement |
|
| (8,100) |
|
| (203) |
|
| — |
|
| (7) |
Accrued rent for cease-use locations |
|
| (547) |
|
| 72 |
|
| 542 |
|
| (416) |
Deferred revenue and gains |
|
| 6,322 |
|
| 6,278 |
|
| (5,805) |
|
| (1,986) |
Operating lease liability |
|
| (13,941) |
|
| — | ||||||
Other, net |
|
| 1,894 |
|
| 6,753 |
|
| (7,529) |
|
| 2,256 |
Net cash provided by operating activities |
|
| 105,995 |
|
| 88,204 | ||||||
Net cash used in operating activities |
|
| (74,020) |
|
| (56,970) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
| (80,574) |
|
| (20,792) |
|
| (11,761) |
|
| (43,269) |
Purchase of real property |
|
| (81,330) |
|
| (11,113) |
|
| (665) |
|
| (24,426) |
Proceeds from the sale of real property |
|
| — |
|
| 6,000 |
|
| 10,226 |
|
| — |
Purchases of businesses, net of cash acquired |
|
| (80,203) |
|
| (252,060) |
|
| (21,169) |
|
| (12,484) |
Proceeds from sale of property and equipment |
|
| 630 |
|
| 414 |
|
| 453 |
|
| 513 |
Purchase of intangible assets |
|
| — |
|
| (32) | ||||||
Net cash used in investing activities |
| $ | (241,477) |
| $ | (277,583) |
| $ | (22,916) |
| $ | (79,666) |
8
Camping World Holdings, Inc. and Subsidiaries
Unaudited Condensed Consolidated Statements of Cash Flows
(In Thousands)
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
| Three Months Ended March 31, | ||||
|
| Six Months Ended June 30, |
| 2019 |
| 2018 | ||||||
|
| 2018 |
| 2017 |
|
|
| |||||
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt |
| $ | 319,913 |
| $ | 94,762 |
| $ | — |
| $ | 319,913 |
Payments on long-term debt |
|
| (76,709) |
|
| (3,700) |
|
| (3,232) |
|
| (70,714) |
Net (payments) borrowings on notes payable – floor plan, net |
|
| (68,049) |
|
| 192,347 | ||||||
Borrowings on revolver |
|
| 24,403 |
|
| — | ||||||
Payments of principal on capital lease obligations |
|
| (478) |
|
| (691) | ||||||
Net borrowings (payments) on notes payable – floor plan, net |
|
| 38,972 |
|
| (962) | ||||||
Borrowings on revolving line of credit |
|
| 3,871 |
|
| 24,403 | ||||||
Payments of principal on finance lease obligations |
|
| (14) |
|
| (250) | ||||||
Payments of principal on right to use liability |
|
| (78) |
|
| (73) |
|
| — |
|
| (38) |
Payment of debt issuance costs |
|
| (3,120) |
|
| (1,176) |
|
| — |
|
| (3,115) |
Proceeds from issuance of Class A common stock sold in a public offering net of underwriter discounts, commissions and offering expenses |
|
| — |
|
| 122,544 | ||||||
Dividends on Class A common stock |
|
| (11,327) |
|
| (7,334) |
|
| (5,699) |
|
| (5,662) |
Proceeds from exercise of stock options |
|
| 146 |
|
| — |
|
| — |
|
| 137 |
Disgorgement of short-swing profits by Section 16 officer |
|
| 557 |
|
| — | ||||||
Members' distributions |
|
| (61,497) |
|
| (69,335) |
|
| (5,534) |
|
| (19,938) |
Net cash provided by financing activities |
|
| 123,761 |
|
| 327,344 |
|
| 28,364 |
|
| 243,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in cash |
|
| (11,721) |
|
| 137,965 | ||||||
Cash at beginning of the period |
|
| 224,163 |
|
| 114,196 | ||||||
Cash at end of the period |
| $ | 212,442 |
| $ | 252,161 | ||||||
Increase (decrease) in cash and cash equivalents |
|
| (68,572) |
|
| 107,138 | ||||||
Cash and cash equivalents at beginning of the period |
|
| 138,557 |
|
| 224,163 | ||||||
Cash and cash equivalents at end of the period |
| $ | 69,985 |
| $ | 331,301 |
See accompanying Notes to Unaudited Condensed Consolidated Financial Statements
9
Camping World Holdings, Inc. and Subsidiaries
Notes to Unaudited Condensed Consolidated Financial Statements
June 30, 2018March 31, 2019
1. Summary of Significant Accounting Policies
Principles of Consolidation and Basis of Presentation
The consolidated financial statements include the accounts of Camping World Holdings, Inc. (“CWH”) and its subsidiaries (collectively, the “Company”), 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 Securities and Exchange Commission (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 significant 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, 2018March 31, 2019 are unaudited. The condensed consolidated balance sheet as of December 31, 20172018 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, 20172018 (the “Annual Report”) filed with the SEC on March 13, 2018.15, 2019. Operating results for the 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 initial public offering (the “IPO”) and other related transactions in order to carry on the business of CWGS Enterprises, LLC (“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 (the “Reorganization Transactions”) that occurred on October 6, 2016 resulted in CWH as the sole managing member of CWGS, LLC, with CWH having sole voting power in and control of the management of CWGS, LLC. Despite its position as sole managing member of CWGS, LLC, CWH has a minority economic interest in CWGS, LLC. As of June 30, 2018,March 31, 2019, CWH owned 41.7%41.9% of CWGS, LLC. Accordingly, the Company consolidates the financial results of CWGS, LLC and reports a non-controlling interest in its consolidated financial statements.
The Company does not have any components of other comprehensive income recorded within its consolidated financial statements, and, therefore, does not separately present a statement of comprehensive income in its consolidated financial statements.
Description of the Business
CWGS, LLC is a holding company and operates through its subsidiaries. The operationsCompany realigned the structure of its internal organization during the three months ended March 31, 2019. The Company previously had three reportable segments: (i) Consumer Services and Plans; (ii) Dealership, and (iii) Retail. Following the realignment, the Company consist ofnow has the following two primary businesses:reportable segments: (i) ConsumerGood Sam Services and Plans and (ii) RV and Outdoor Retail. In conjunction with the first quarter 2019 realignment of our reporting structure, the company combined our prior Dealership and Retail segments into the RV and Outdoor Retail segment. The Company has also reclassified a portion of the former Consumer Services and Plans segment, the Good Sam Club and co-branded credit card operations, to the RV and Outdoor Retail segment which reflects the synergies of those two programs with the RV and Outdoor Retail locations. The remaining portion of the former Consumer Services and Plans segment is now called the Good Sam Services and Plans segment. The Company’s reportable segment financial information has been recast to reflect the updated reportable segment structure for all periods presented. See Note 17 – Segments Information to Consolidated
10
Financial Statements for further information about the Company’s segments. The Company primarily provides consumer servicesGood Sam Services and plansPlans offerings throughunder its Good Sam brand and the Companyprovides RV and Outdoor Retail offerings primarily provides its retail offerings throughunder its Camping World brand.and Gander Outdoors brands. Within the ConsumerGood Sam Services and Plans segment, the Company primarily derives revenue from the sale of the following offerings: emergency roadside assistance; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; co-branded credit cards; vehicle financing and refinancing; club memberships;shows and events; and publications and directories. Within the RV and Outdoor Retail segment, the Company primarily derives revenuesrevenue from the sale of the following products: new and used recreational vehicles (“RV”RVs”); the sale of RV products and services, including the sale of parts, accessories, supplies and service, including RV accessoriesservices for RVs; equipment, gear and supplies;supplies for camping, hunting, fishing, skiing, snowboarding, bicycling, skateboarding, marine and watersport equipment and supplies; andother outdoor activities; commissions on the finance and insurance.insurance contracts related to the sale of RVs; and Good Sam Club memberships and co-branded credit cards. The Company primarily operates in various regions throughout the United States and markets its products and services to RV owners and outdoor enthusiasts.
Through retail acquisitions and retail expansions, we have expanded our number of retail locations to 226 on March 31, 2019 from 183 on March 31, 2018. The table below summarizes our store locations as of March 31, 2019 and March 31, 2018:
|
|
|
|
|
|
|
|
| March 31, | ||||
|
| 2019 |
| 2018 | ||
Co-habited RV and Outdoor Retail locations |
|
| 131 |
|
| 117 |
Stand-alone RV locations |
|
| 16 |
|
| 9 |
Stand-alone Outdoor Retail locations |
|
| 79 |
|
| 57 |
Total locations |
|
| 226 |
|
| 183 |
|
|
|
|
|
|
|
Reclassifications of Prior Period Amounts
Certain prior-period amounts have been reclassified to conform to the current period presentation. Specifically, as discussed in Note 17 — Segment Information, the Company has made changes to its operating segments and transferred certain assets relating to the Good Sam Club and co-branded credit card from its Good Sam Services and Plans segment to its RV and Outdoor Retail segment. Additionally, as a result of these changes, the Company has updated its disaggregated revenue categories to the following:
· | Good Sam services and plans – includes extended vehicle service contracts, emergency roadside assistance, property and casualty insurance programs, vehicle financing and refinancing, travel protection, consumer shows, directories, consumer magazines, and the Coast to Coast Club; |
· | New vehicles – represents the sale of new RVs; |
· | Used vehicles – represents the sale of used RVs; |
· | Products, service and other – includes repair and maintenance, installation of parts and accessories, collision repair, sales of RV equipment and accessories, sales of outdoor lifestyle products and apparel, and other; |
· | Finance and insurance, net – includes vehicle financing and protection plans typically sold in conjunction with the sale of new and used vehicles; and |
· | Good Sam Club – includes the Good Sam Club and co-branded credit card. |
Revisions for Correction of Immaterial Errors
Subsequent to the issuance of the Company’s Condensed Consolidated Financial Statements for the three months ended March 31, 2018, errors were identified in connection with the preparation of the financial statements for the year ended December 31, 2018, and related primarily to i) the cancellation reserve for certain of its finance and insurance offerings within the former Dealership segment in other current liabilities and other long-term liabilities, ii) the calculation of the Tax Receivable Agreement liability that arose from transactions in 2017, iii) the classification in the condensed consolidated statement of cash flows of non-cash capital expenditures included in accounts payable and non-cash leasehold improvements paid by lessor in
1011
enthusiasts. At June 30, 2018,other, net, and iv) the adoption of Accounting Standards Codification (“ASC”) No. 606, Revenue from Contracts with Customers (“ASC 606”) on January 1, 2018. The Company operated 147 Camping World retail locations, of which 132 locations sell new and used RVs, and offer financing, ancillary services, protection plans, and other productscorrected the errors in the accompanying Condensed Consolidated Financial Statements for the RV purchaser and outdoor enthusiasts; 54 Gander Outdoors locations offering outdoor products and services; two Overton’s locations offering marine and watersports products; two TheHouse.com locations offering skiing, snowboarding, bicycling, and skateboarding products; two W82 locations offering skiing, snowboarding, and skateboarding products; and five Uncle Dan’s locations offering outdoor products and services. In addition,three months ended March 31, 2018. The Company believes the correction of the errors is immaterial to the previously issued Condensed Consolidated Financial Statements.
The Company revised stockholders’ equity as of January 1, 2018 to correct these errors as of the beginning of the earliest year presented in these condensed consolidated financial statements, resulting in a decrease of $19.1 million from the previously reported amount of $90.8 million to the correct amount of $71.8 million.
The following table presents the effect of the error corrections on January 30, 2018 we acquired certain assetsthe condensed consolidated statement of EARTH SPORTS LLC, dba Erehwon Mountain Outfitter (“Erehwon”), a leading Midwest specialty retaileroperations for the period indicated:
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended March 31, 2018 | |||||||
($ in thousands except per share amounts) |
| As Reported |
| Adjustment |
| As Corrected | |||
Revenue - Products, service and other |
| $ | 164,308 |
| $ | (156) |
| $ | 164,152 |
Revenue - Finance and insurance, net |
|
| 91,849 |
|
| (2,749) |
|
| 89,100 |
Total revenue |
|
| 1,061,566 |
|
| (2,905) |
|
| 1,058,661 |
Costs applicable to revenue - Good Sam services and plans(1) |
|
| 20,423 |
|
| 37 |
|
| 20,460 |
Costs applicable to revenue - Products, service and other |
|
| 95,888 |
|
| (86) |
|
| 95,802 |
Costs applicable to revenue - Good Sam Club(1) |
|
| 2,302 |
|
| 27 |
|
| 2,329 |
Total costs applicable to revenue |
|
| 756,790 |
|
| (22) |
|
| 756,768 |
Selling, general and administrative expenses |
|
| 245,114 |
|
| 1,199 |
|
| 246,313 |
Total operating expenses |
|
| 255,023 |
|
| 1,199 |
|
| 256,222 |
Income from operations |
|
| 49,753 |
|
| (4,082) |
|
| 45,671 |
Income before income taxes |
|
| 24,495 |
|
| (4,082) |
|
| 20,413 |
Income tax expense |
|
| (7,219) |
|
| 354 |
|
| (6,865) |
Net income |
|
| 17,276 |
|
| (3,728) |
|
| 13,548 |
Net income attributable to non-controlling interests |
|
| (14,095) |
|
| 2,368 |
|
| (11,727) |
Net income attributable to Camping World Holdings, Inc. |
|
| 3,181 |
|
| (1,360) |
|
| 1,821 |
Earnings per share of Class A common stock: |
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.09 |
| $ | (0.04) |
| $ | 0.05 |
Diluted |
| $ | 0.08 |
| $ | (0.03) |
| $ | 0.05 |
(1) | Amounts were combined and previously reported as costs applicable to revenue - consumer services and plans prior to reclassifications made for changes in segment reporting as disclosed in Note 17 – Segments Information. |
The following table presents the effect of outdoor gear and apparel with four retail locations. On April 19, 2018 we acquired Rock Creek Outfitters (“Rock Creek”), a specialty outdoor retailerthe error corrections on the condensed consolidated statement of outdoor gearcash flows for kayaking, rock climbing, camping and hiking with seven retail locations. In the first six months of 2018 we closed three Camping World non-dealer locations (Rogers, Minnesota; Winter Garden, FL; and Cleburne, TX). We closed one Overton’s location in January 2018 and opened one in our Rogers, Minnesota location which previously was a Camping World non-dealer location.period indicated:
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended March 31, 2018 | |||||||
($ in thousands except per share amounts) |
| As Reported |
| Adjustment |
| As Corrected | |||
Net income |
| $ | 17,276 |
| $ | (3,728) |
| $ | 13,548 |
Deferred income taxes |
|
| 2,736 |
|
| (310) |
|
| 2,426 |
Receivables and contracts in transit |
|
| (56,104) |
|
| (7,463) |
|
| (63,567) |
Inventories |
|
| (150,918) |
|
| (2,719) |
|
| (153,637) |
Prepaid expenses and other assets |
|
| 1,675 |
|
| 3,944 |
|
| 5,619 |
Accounts payable and other accrued expenses |
|
| 123,987 |
|
| (1,181) |
|
| 122,806 |
Deferred revenue and gains |
|
| (2,959) |
|
| 973 |
|
| (1,986) |
Other |
|
| 524 |
|
| 1,732 |
|
| 2,256 |
Net cash used in operating activities |
|
| (48,218) |
|
| (8,752) |
|
| (56,970) |
Purchases of property and equipment |
|
| (52,021) |
|
| 8,752 |
|
| (43,269) |
Net cash used in investing activities |
|
| (88,418) |
|
| 8,752 |
|
| (79,666) |
Use of Estimates
The preparation of these unaudited 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
12
are reasonable. However, application of these accounting policies involves the exercise of judgment and use of assumptions as to future uncertainties 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 unaudited condensed consolidated financial statements include certain assumptions related to accounts receivable, inventory, goodwill, intangible assets, long lived assets, program cancellation reserves, and accruals related to self-insurance programs, estimated tax liabilities and other liabilities.
Recently Adopted Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”). The FASB has subsequently issued several related ASUs that clarified the implementation guidance for certain aspects of ASU 2014-09, which are effective upon the adoption of ASU 2014-09. This ASU sets forth a five-step model for determining when and how revenue is recognized. Under the model, an entity is required to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. The Company adopted the amendments of this ASU on January 1, 2018, and the adoption did not materially impact its consolidated financial statements or results of operations (see Note 2 — Revenue for further details).
In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments (“ASU 2016-15”). This ASU addresses several specific cash flow issues with the objective of reducing the diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The Company adopted the amendments of this ASU on January 1, 2018, and the adoption did not materially impact its consolidated financial statements or results of operations.
Recently Issued Accounting Pronouncements
In February 2016, the FASBFinancial Accounting Standards Board (the “FASB”) issued ASUAccounting Standards Update (“ASU”) No. 2016-02, Leases (Topic 842) (“ASU 2016-02” or “ASC 842”). The FASB hashad subsequently issued several related ASUs that clarified the implementation guidance for certain aspects of ASU 2016-02, which arewere effective upon the adoption of ASU 2016-02. The amendments in this ASU relaterelated to the accounting for leasing transactions. This standardASC 842 requires lessees to recognize a lessee to recordright-of-use asset and a lease liability on the
11
balance sheet for all leases (with the assetsexception of short-term leases) at the lease commencement date and liabilities forrecognize expenses on the rights and obligations created by leases with lease terms of more than 12 months. In addition, this standard requires both lessees and lessors to disclose certain key information about lease transactions. In July 2018, the FASB made targeted improvementsincome statement in a similar manner to the standard, including providing an additional and optional transition method. Under this method, an entity initially applies the standard at the adoption date, including the election of certain transition reliefs, and recognizes a cumulative effect adjustment to the opening balance of retained earningsprevious guidance in the period of adoption. This standard will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company has created a project plan, identified a software solution, and is in the process of evaluating the impact that the adoption will have on its consolidated balance sheet and statement of income. However, the Company expects that the adoption of the provisions of this ASU will have a significant impact on its consolidated balance sheet by reporting a right-to-use lease asset and corresponding lease obligation, as currently most of its real estate is leased via operating leases.
Immaterial Corrections
Certain immaterial corrections have been made to the statements of cash flows, which reduced net cash provided by operating activities and decreased net cash used in investing activities by $2.4 million for the six months ended June 30, 2017. These corrections had no other impact on the previously-reported consolidated balance sheets, statements of operations, or statements of stockholders' equity.
2. Revenue
Adoption of Accounting Standards Codification (“ASC”) 606, Revenue840, Leases ("ASC 840"). The lease liability is measured as the present value of the unpaid lease payments and the right-of-use asset is derived from Contractsthe calculation of the lease liability adjusted for initial direct costs, prepaid lease payments, and lease incentives. Lease payments include fixed and in-substance fixed payments, variable payments based on an index or rate, reasonably certain purchase options, termination penalties where the lease term reflects the election of a termination option, fees paid by the lessee to the owners of a special-purpose entity for restructuring the transaction, and probable amounts the lessee will owe under a residual value guarantee. Lease payments do not include variable lease payments other than those that depend on an index or rate, any guarantee by the lessee of the lessor’s debt, or any amount allocated to non-lease components. The discount rate used to derive the present value of unpaid lease payments is based on the rates implicit in the lease, or if not available, the incremental borrowing rate.
The most significant impact of ASC 842 on the Company’s accounting was the balance sheet impact of its real estate operating leases, which significantly increased assets and liabilities. In addition, ASC 842 eliminated the previous build-to-suit lease accounting guidance and resulted in derecognition of build-to-suit assets and liabilities that remained on the balance sheet after the end of the construction period, including any related deferred taxes. Also, ASC 842 made changes to sale-leaseback accounting to result in the recognition of the gain on the transaction at the time of the sale instead of recognizing over the leaseback period, when the transaction is deemed to be a sale instead of a financing arrangement. ASC 842 further changes the assessment of sale accounting from a transfer of risk and rewards assessment to a transfer of control assessment.
The Company elected the package of practical expedients available under the transition provisions of ASC 842, including (i) not reassessing whether expired or existing contracts contain leases, (ii) lease classification, and (iii) not revaluing initial direct costs for existing leases. Also, the Company elected the practical expedient which allows aggregation of non-lease components with Customers
On January 1, 2018, the related lease components when evaluating accounting treatment for equipment and billboard leases. Lastly, the Company applied the modified retrospective adoption method, utilizing the simplified transition option available in ASC 842, which allows entities to continue to apply the legacy guidance in ASC 840, including its disclosure requirements, in the comparative periods presented in the year of adoption. The Company adopted ASC 606 using the modified retrospective method applied to those contracts that were not completed842 on January 1, 2019.
The impact of applying ASC 842 effective as of January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under ASC 606, while prior period amounts are not adjusted and continue2019, to be reported in accordance with the Company’s historical accounting under ASC 605.
condensed consolidated statements of operations and cash flows was not significant. The following table details the cumulative effect of the changes mademajor impacts to the consolidated January 1, 2018 balance sheet were 1) the addition of $809.7 million in operating lease assets, 2) the addition of $867.5 million of operating lease liabilities, 3) the removal of approximately $4.9 million, $10.6 million, $7.6 million, and $54.5 million of property and equipment, net; deferred revenues and gains; accrued liabilities; and other liabilities, respectively, and 4) a cumulative-effect adjustment for the adoption of ASC 606 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
| Balance at |
| Adjustments |
| Balance at | |||
|
| December 31, |
| Due to |
| January 1, | |||
|
| 2017 |
| ASU 2014-09 |
| 2018 | |||
Assets |
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
| $ | 79,881 |
| $ | 6,130 |
| $ | 86,011 |
Inventories |
|
| 1,415,915 |
|
| (5,142) |
|
| 1,410,773 |
Prepaid expenses and other assets |
|
| 32,721 |
|
| 4,508 |
|
| 37,229 |
Deferred tax assets, net |
|
| 155,551 |
|
| (303) |
|
| 155,248 |
Liabilities |
|
|
|
|
|
|
|
|
|
Accrued liabilities |
|
| 101,929 |
|
| 1,021 |
|
| 102,950 |
Deferred revenues and gains, current |
|
| 77,669 |
|
| 857 |
|
| 78,526 |
Deferred revenues and gains, non-current |
|
| 64,061 |
|
| (471) |
|
| 63,590 |
Equity |
|
|
|
|
|
|
|
|
|
Retained earnings |
|
| 6,192 |
|
| 1,310 |
|
| 7,502 |
Non-controlling interests |
|
| 34,332 |
|
| 2,476 |
|
| 36,808 |
The adjustments above related primarily to i) the deferral842 of sales commissions expenses relating to multiyear consumer services$3.7 million and plans and the recording of such expenses over the same period as the recognition of the related revenues, ii) adjustment of recognition period of RV service revenue from point-in-time to over time, iii) adjustment of capitalized direct-response advertising to expense when the advertising is mailed instead of over the expected benefit period, iv) reclassification of estimated product returns from inventory to prepaid expenses and other assets, v) reclassification of expected refunds previously included in
12
deferred revenues and gains to accrued liabilities, and vi) reclassification and adjustment of the point obligation for the Coast to Coast service from accrued liabilities to deferred revenues and gains.
The following table details the impact of the adoption of ASC 606 on the consolidated balance sheet as of June 30, 2018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
| June 30, 2018 | |||||||
|
| As |
| Balances Without |
| Effect of Change | |||
|
| Reported |
| Adoption of ASC 606 |
| Higher/(Lower) | |||
Assets |
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
| $ | 96,507 |
| $ | 90,551 |
| $ | 5,956 |
Inventories |
|
| 1,486,736 |
|
| 1,491,807 |
|
| (5,071) |
Prepaid expenses and other assets |
|
| 46,841 |
|
| 41,873 |
|
| 4,968 |
Deferred tax assets, net |
|
| 147,077 |
|
| 147,380 |
|
| (303) |
Liabilities |
|
|
|
|
|
|
|
|
|
Accrued liabilities |
|
| 150,617 |
|
| 149,570 |
|
| 1,047 |
Deferred revenues and gains, current |
|
| 82,433 |
|
| 81,495 |
|
| 938 |
Deferred revenues and gains, non-current |
|
| 68,047 |
|
| 68,662 |
|
| (615) |
Equity |
|
|
|
|
|
|
|
|
|
Retained earnings |
|
| 27,387 |
|
| 25,940 |
|
| 1,447 |
Non-controlling interests |
|
| 47,158 |
|
| 44,425 |
|
| 2,733 |
The following table details the impact of the adoption of ASC 606 on the consolidated statement of operations for the three and six months ended June 30, 2018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended June 30, 2018 |
| Six Months Ended June 30, 2018 | ||||||||||||||
|
|
|
| Balances Without |
| Effect of |
|
|
| Balances Without |
| Effect of | ||||||
|
| As Reported |
| Adoption of ASC 606 |
| Change Higher/(Lower) |
| As Reported |
| Adoption of ASC 606 |
| Change Higher/(Lower) | ||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer services and plans |
| $ | 52,748 |
| $ | 52,769 |
| $ | (21) |
| $ | 106,556 |
| $ | 106,591 |
| $ | (35) |
Parts, services and other |
|
| 250,203 |
|
| 250,334 |
|
| (131) |
|
| 414,511 |
|
| 414,642 |
|
| (131) |
Costs applicable to revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer services and plans |
|
| 20,832 |
|
| 21,005 |
|
| (173) |
|
| 43,557 |
|
| 43,717 |
|
| (160) |
Parts, services and other |
|
| 147,980 |
|
| 148,062 |
|
| (82) |
|
| 243,868 |
|
| 243,950 |
|
| (82) |
Operating and income tax expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative |
|
| 284,295 |
|
| 284,368 |
|
| (73) |
|
| 529,409 |
|
| 529,773 |
|
| (364) |
Income tax expense |
|
| 12,102 |
|
| 12,084 |
|
| 18 |
|
| 19,321 |
|
| 19,275 |
|
| 46 |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
| 81,815 |
|
| 81,657 |
|
| 158 |
|
| 99,091 |
|
| 98,697 |
|
| 394 |
Less: net income attributable to non-controlling interests |
|
| (53,784) |
|
| (53,681) |
|
| (103) |
|
| (67,879) |
|
| (67,622) |
|
| (257) |
Net income attributable to Camping World Holdings, Inc. |
|
| 28,031 |
|
| 27,976 |
|
| 55 |
|
| 31,212 |
|
| 31,075 |
|
| 137 |
For the three and six months ended June 30, 2018, the adoption of ASC 606 had no impact on basic or diluted earnings per share of Class A common stock.
Revenue Recognition
Revenues are recognized by the Company when control of the promised goods or services is transferred to its customers in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. Sales and other taxes collected from the customer concurrent with revenue-producing activities are excluded from revenue. Incidental items that are immaterial in the context of the contract are recognized as expense. The Company presents disaggregated revenue on its consolidated statements of operations.
Consumer Services and Plans revenue consists of revenue from membership clubs, publications, consumer shows, and marketing and royalty fees from various consumer services and plans. Certain Consumer Services and Plans revenue is generated from annual, multiyear and lifetime memberships. The$6.3
13
revenuemillion was recorded to retained earnings and expenses associated with these memberships are deferrednon-controlling interests, respectively. The adoption of ASC 842 did not impact any of its existing debt covenants.
Recently Issued Accounting Pronouncements
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326). This standard requires the use of a forward-looking expected loss impairment model for trade and amortized overother receivables, held-to-maturity debt securities, loans and other instruments. This standard also requires impairments and recoveries for available-for-sale debt securities to be recorded through an allowance account and revises certain disclosure requirements. The standard is effective for public companies for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company does not expect that the membership period. Unearned revenue and profit are subject to revisions as the membership progresses to completion. Revisions to membership period estimates would change the amount of income and expense amortized in future accounting periods. For lifetime memberships, an 18 year period is used, which is the actuarially determined estimated fulfillment period. Roadside Assistance (“RA”) revenues are deferred and recognized over the contractual lifeadoption of the membership. RA claim expenses are recognized when incurred.provisions of this ASU will have a material impact on its consolidated financial statements
Royalty revenueIn August 2018, the FASB issued ASU No. 2018-15, Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract (“ASU 2018-15”). This standard aligns the accounting for implementation costs incurred in a cloud computing arrangement that is earned undera service arrangement (i.e., hosting arrangement) with the terms of an arrangement withguidance on capitalizing costs in ASC 350-40, Internal-Use Software. The ASU permits either a third-party credit card provider basedprospective or retrospective transition approach. The standard will be effective for fiscal years beginning after December 15, 2019. The Company will adopt ASU 2018-15 on a percentageJanuary 1, 2020. The Company is currently evaluating the impact that the adoption of the Company’s co-branded credit card portfolio retail spending with such third-party credit card provider and for acquiring new cardholders.
Marketing fees for finance, insurance, extended service and other similar products are recognized as variable consideration, net of estimated cancellations, if applicable, when a product contract payment has been received or financing has been arranged.
Promotional expenses consist primarily of direct mail advertising expenses and renewal expenses and are expensed at the time related materials are mailed.
Newsstand sales of publications and related expenses are recorded as variable consideration at the time of delivery, net of estimated returns. Subscription sales of publications are reflected in income over the livesprovisions of the subscriptions. The related selling expenses are expensed as incurred. Advertising revenues and related expenses are recorded at the time of delivery.
Revenue and related expenses for consumer shows are recognized when the show occurs.
Retail revenue consists of sales of new and used recreational vehicles, commissions on related finance and insurance contracts, and sales of parts, services and other products. Revenue from the sale of recreational vehicles is recognized upon completion of the sale to the customer. Conditions to completing a sale include having an agreement with the customer, including pricing, whereby the sales price must be reasonably expected to be collected and having control transferred to the customer. Revenue from parts, services and other products sales is recognized over time as work is completed, and when parts are delivered to our customers. For service and parts revenues recorded over time, we utilize a method that considers total costs incurred to date and the applicable margin in relation to total expected efforts to complete our performance obligation in order to determine the appropriate amount of revenue to recognize over time. E-commerce sales are recognized when the product is shipped.
Finance and insurance revenue is recognized when a finance and insurance product contract payment has been received or financing has been arranged. The proceeds the Company receives for arranging financing contracts, and selling insurance and service contracts, are subject to chargebacks if the customer terminates the respective contract earlier than a stated period. These proceeds are recorded as variable consideration, net of estimated chargebacks.
The Company’s contracts with customers may include multiple performance obligations. For such arrangements, the Company allocates revenue to each performance obligation basedASU will have on its relative standalone selling price. The Company generally determines standalone selling prices based on the prices charged to customers or using the adjusted market assessment approach.consolidated financial statements.
2. Revenue
Contract Assets
As of June 30, 2018March 31, 2019 and January 1,December 31, 2018, a contract asset of $6.2$5.7 million and $6.3 million, respectively, relating to RV service revenues was included in accounts receivable in the accompanying unaudited condensed consolidated balance sheet.
Deferred Revenues
The Company records deferred revenues when cash payments are received or due in advance of the Company’s performance, net of estimated refunds that are presented separately as a component of accrued liabilities. The decrease in the deferred revenue balance for the six months ended June 30, 2018 was primarily driven by $48.6 million of revenues recognized that were included in the deferred revenue balance
14
at the beginning of the period, partially offset by cash payments received or due in advance of satisfying the Company’s performance obligations.
As of June 30, 2018,March 31, 2019, the Company has unsatisfied performance obligations relating to multiyearmulti-year plans for its Good Sam Club, RA,roadside assistance, Coast to Coast memberships, and magazine publication revenue streams. The total unsatisfied performance obligation for these revenue streams at June 30, 2018March 31, 2019 and the periods during which the Company expects to recognize the amounts as revenue are presented as follows (in thousands):
|
|
|
|
|
|
|
|
| As of |
| As of | ||
|
| June 30, 2018 |
| March 31, 2019 | ||
2018 |
| $ | 50,856 | |||
2019 |
|
| 47,385 |
| $ | 68,897 |
2020 |
|
| 18,616 |
|
| 34,475 |
2021 |
|
| 9,205 |
|
| 16,324 |
2022 |
|
| 5,123 |
|
| 8,057 |
2023 |
|
| 4,115 | |||
Thereafter |
|
| 8,378 |
|
| 6,988 |
Total |
| $ | 139,563 |
| $ | 138,856 |
The Company’s payment terms vary by the type and location
14
Practical Expedients and Exemptions
The Company does not adjust the promised amount of consideration for the effects of a significant financing component if the Company expects, at contract inception, that the period of time between payment and transfer of the promised goods or services will be one year or less.
The Company expenses sales commissions when incurred in cases where the amortization period of those otherwise capitalized sales commissions would have been one year or less.
We do not disclose the value of unsatisfied performance obligations for revenue streams for (i) contracts with an original expected length of one year or less and (ii) contracts for which we recognize revenue at the amount to which we have the right to invoice for services performed.
3. Inventories and Floor Plan Payable
Inventories consisted of the following (in thousands):
|
|
|
|
|
|
|
|
| June 30, |
| December 31, | ||
|
| 2018 |
| 2017 | ||
New RV vehicles |
| $ | 971,647 |
| $ | 1,113,178 |
Used RV vehicles |
|
| 105,738 |
|
| 106,210 |
Parts, accessories and miscellaneous |
|
| 409,351 |
|
| 196,527 |
|
| $ | 1,486,736 |
| $ | 1,415,915 |
|
|
|
|
|
|
|
|
| March 31, |
| December 31, | ||
|
| 2019 |
| 2018 | ||
Good Sam services and plans |
| $ | 401 |
| $ | 459 |
New RVs |
|
| 1,062,448 |
|
| 1,017,910 |
Used RVs |
|
| 120,418 |
|
| 124,527 |
Products, parts, accessories and miscellaneous |
|
| 439,697 |
|
| 416,074 |
|
| $ | 1,622,964 |
| $ | 1,558,970 |
New and used vehiclesRV inventory, included in retail inventoriesRV and Outdoor Retail segment, are primarily financed by floor plan arrangements through a syndication of banks. The arrangements are collateralized by substantially all of the assets of FreedomRoads, LLC (“FR”), a wholly owned subsidiary of FreedomRoads, which operates the Camping World dealerships, and borebear interest at one-month London Interbank Offered Rate (“LIBOR”) plus 2.50% as of March 31, 2019 and 2.15% as of June 30, 2018 and December 31, 2017.2018. LIBOR as defined, was 1.98%2.49% at June 30, 2018March 31, 2019 and 1.36%2.35% as of
15
December 31, 2017.2018. Borrowings are tied to specific vehicles and principal is due upon the sale of the related vehicle.
In August 2015,As of March 31, 2019 and December 31, 2018, FR entered into a Sixthmaintained floor plan financing through the Seventh Amended and Restated Credit Agreement for floor plan financing (as further amended, “Floor(“Floor Plan Facility”) to extend thewith a maturity date to August 2018. On July 1, 2016, FR entered into Amendment No. 1 to the Sixth Amendedof December 12, 2020 and Restated Credit Agreement for the Floor Plan Facility to, among other things, increase the available amount under the Floor Plan Facility from $880.0 million to $1.18 billion, amend thean applicable borrowing rate margin on LIBOR and base rate loans ranging from 2.05% to 2.50% and 0.55% and 1.00%, respectively, based on the consolidated current ratio at FR, and extend the maturity date to June 30, 2019. On December 12, 2017, FR entered into a Seventh Amended and Restated Credit Agreement (the “Floor Plan Facility Amendment”), which amended the previous credit agreement governing ourFR. The Floor Plan Facility and allows FR to borrow (a) up to $1.415 billion under a floor plan facility, (b) up to $15.0 million under a letter of credit facility and (c) up to a maximum amount outstanding of $35.0$60.0 million under the revolving line of credit, which maximum amount outstanding will decrease by $1.75$3.0 million on the last day of each fiscal quarter, commencing with the fiscal quarter ending March 31, 2019. In addition, the maturity of the Floor Plan Facility was extended to December 12, 2020.
The Floor Plan Facility includes an offset account that allows the Company to transfer cash as an offset to the payable under the Floor Plan Facility. These transfers reduce the amount of liability outstanding under the floor plan notes payable that would otherwise accrue interest, while retaining the ability to transfer amounts from the offset account into the Company’s operating cash accounts. As a result of using the floor plan offset account, the Company experiences a reduction in floor plan interest expense in its consolidated statements of income.
The credit agreement governing the Floor Plan Facility contains certain financial covenants. FR was in compliance with all debt covenants at June 30, 2018March 31, 2019 and December 31, 2017.2018.
The following table details the outstanding amounts and available borrowings under the Floor Plan Facility as of June 30, 2018March 31, 2019 and December 31, 20172018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, |
| March 31, |
| December 31, | ||||
|
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||
Floor Plan Facility |
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable - floor plan: |
|
|
|
|
|
|
|
|
|
|
|
|
Total commitment |
| $ | 1,415,000 |
| $ | 1,415,000 |
| $ | 1,415,000 |
| $ | 1,415,000 |
Less: borrowings, net |
|
| (854,588) |
|
| (974,043) |
|
| (882,346) |
|
| (885,980) |
Less: flooring line aggregate interest reduction account |
|
| (87,342) |
|
| (106,055) |
|
| (152,346) |
|
| (97,757) |
Additional borrowing capacity |
|
| 473,070 |
|
| 334,902 |
|
| 380,308 |
|
| 431,263 |
Less: accounts payable for sold inventory |
|
| (82,717) |
|
| (31,311) |
|
| (76,534) |
|
| (33,928) |
Less: purchase commitments |
|
| (21,655) |
|
| (77,144) |
|
| (37,671) |
|
| (22,530) |
Unencumbered borrowing capacity |
| $ | 368,698 |
| $ | 226,447 |
| $ | 266,103 |
| $ | 374,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving line of credit: |
| $ | 35,000 |
| $ | 35,000 | ||||||
Less borrowings |
|
| (24,403) |
|
| — | ||||||
Additional borrowing capacity |
| $ | 10,597 |
| $ | 35,000 | ||||||
|
|
|
|
|
|
| ||||||
Letters of credit: |
|
|
|
|
|
| ||||||
Total commitment |
| $ | 15,000 |
| $ | 15,000 | ||||||
Less: outstanding letters of credit |
|
| (9,369) |
|
| (9,369) | ||||||
Additional letters of credit capacity |
| $ | 5,631 |
| $ | 5,631 |
1615
4. Property and Equipment, net
Property and equipment consisted of the following at (in thousands):
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, |
| ||
|
| 2018 |
| 2017 |
| ||
Land |
| $ | 57,263 |
| $ | 12,243 |
|
Buildings and improvements |
|
| 46,811 |
|
| 17,791 |
|
Leasehold improvements - inclusive of right to use assets |
|
| 142,961 |
|
| 106,681 |
|
Furniture and equipment |
|
| 163,794 |
|
| 115,429 |
|
Software |
|
| 83,416 |
|
| 73,310 |
|
Systems development and construction in progress |
|
| 40,756 |
|
| 34,382 |
|
|
|
| 535,001 |
|
| 359,836 |
|
Less: accumulated depreciation and amortization |
|
| (171,789) |
|
| (161,814) |
|
Property and equipment, net |
| $ | 363,212 |
| $ | 198,022 |
|
|
|
|
|
|
|
|
|
| March 31, |
| December 31, | ||
|
| 2019 |
| 2018 | ||
Revolving line of credit: |
| $ | 60,000 |
| $ | 60,000 |
Less borrowings |
|
| (42,610) |
|
| (38,739) |
Additional borrowing capacity |
| $ | 17,390 |
| $ | 21,261 |
|
|
|
|
|
|
|
Letters of credit: |
|
|
|
|
|
|
Total commitment |
| $ | 15,000 |
| $ | 15,000 |
Less: outstanding letters of credit |
|
| (10,380) |
|
| (10,380) |
Additional letters of credit capacity |
| $ | 4,620 |
| $ | 4,620 |
|
|
|
|
|
|
|
5.4. Goodwill and Intangible Assets
Goodwill
The following is a summary of changes in the Company’s goodwill by reportable segmentssegment for the sixthree months ended June 30, 2018March 31, 2019 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
| Consumer |
|
|
|
|
|
| |
|
| Services and |
|
|
|
|
|
| |
|
| Plans |
| Retail |
| Consolidated | |||
Balance as of December 31, 2017 |
| $ | 49,944 |
| $ | 298,443 |
| $ | 348,387 |
Acquisitions (1) |
|
| — |
|
| 40,158 |
|
| 40,158 |
Balance as of June 30, 2018 |
| $ | 49,944 |
| $ | 338,601 |
| $ | 388,545 |
|
|
|
|
|
|
|
|
|
|
|
| Good Sam |
|
|
|
|
| ||
|
| Services and |
| RV and |
|
|
| ||
|
| Plans |
| Outdoor Retail |
| Consolidated | |||
Balance as of December 31, 2018 |
|
| 50,320 |
|
| 308,797 |
|
| 359,117 |
Acquisitions (1) |
|
| — |
|
| 11,981 |
|
| 11,981 |
Transfers of assets between reporting units |
|
| (26,491) |
|
| 26,491 |
|
| — |
Balance as of March 31, 2019 |
| $ | 23,829 |
| $ | 347,269 |
| $ | 371,098 |
(1) | See Note |
The Company evaluates goodwill for impairment on an annual basis duringas of the beginning of the fourth quarter, or more frequently if events or changes in circumstances indicate that the Company’s goodwill or indefinite-lived intangible assets might be impaired. The Company assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If the Company determines it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then it is required to perform the quantitativefirst step of a two-step impairment test by calculating the fair value of the reporting unit and comparing the fair value with the carrying amount of the reporting unit. If the carrying amount of a reporting unit exceeds its fair value, then the Company records an impairment of goodwill equal to the amount that the carrying amount of a reporting unit exceeds its fair value. The
As of January 1, 2019, the Company did not record any impairmentstransferred certain assets related to the Good Sam Club and co-branded credit card from GSS Enterprises, LLC (“GSS”) within the Good Sam Services and Plans segment to CWI, Inc. (“CWI”) within the RV and Outdoor Retail segment. This resulted in a transfer of $26.5 million of goodwill duringfrom the six months ended June 30, 2018Good Sam Services and 2017.Plans segment to the RV and Outdoor Retail segment based on relative fair value as of January 1, 2019 of the portion of the reporting unit transferred.
16
Intangible Assets
Finite-livedFinite–lived intangible assets and related accumulated amortization consisted of the following at June 30, 2018March 31, 2019 and December 31, 20172018 (in thousands):
|
|
|
|
|
|
|
|
|
| |
|
| June 30, 2018 | ||||||||
|
| Cost or |
| Accumulated |
|
|
| |||
|
| Fair Value |
| Amortization |
| Net | ||||
Trademarks and trade names |
| $ | 14,505 |
| $ | (786) |
| $ | 13,719 | |
Membership and customer lists |
|
| 28,988 |
|
| (9,745) |
|
| 19,243 | |
Websites |
|
| 4,174 |
|
| (347) |
|
| 3,827 | |
|
| $ | 47,667 |
| $ | (10,878) |
| $ | 36,789 |
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 31, 2017 |
| March 31, 2019 | ||||||||||||||
|
| Cost or |
| Accumulated |
|
|
|
| Cost or |
| Accumulated |
|
|
| ||||
|
| Fair Value |
| Amortization |
| Net |
| Fair Value |
| Amortization |
| Net | ||||||
Good Sam Services and Plans: |
|
|
|
|
|
|
|
|
| |||||||||
Membership and customer lists |
| $ | 9,140 |
| $ | (7,374) |
| $ | 1,766 | |||||||||
RV and Outdoor Retail: |
|
|
|
|
|
|
|
|
| |||||||||
Customer lists and domain names |
|
| 3,415 |
|
| (1,811) |
|
| 1,604 | |||||||||
Trademarks and trade names |
| $ | 14,187 |
| $ | (312) |
| $ | 13,875 |
|
| 29,304 |
|
| (3,342) |
|
| 25,962 |
Membership and customer lists |
|
| 28,988 |
|
| (8,194) |
|
| 20,794 | |||||||||
Websites |
|
| 4,174 |
|
| (136) |
|
| 4,038 |
|
| 6,074 |
|
| (1,262) |
|
| 4,812 |
|
| $ | 47,349 |
| $ | (8,642) |
| $ | 38,707 |
| $ | 47,933 |
| $ | (13,789) |
| $ | 34,144 |
|
|
|
|
|
|
|
|
|
| |||||||||
|
| December 31, 2018 | ||||||||||||||||
|
| Cost or |
| Accumulated |
|
|
| |||||||||||
|
| Fair Value |
| Amortization |
| Net | ||||||||||||
Good Sam Services and Plans: |
|
|
|
|
|
|
|
|
| |||||||||
Membership and customer lists |
| $ | 9,140 |
| $ | (7,174) |
| $ | 1,966 | |||||||||
RV and Outdoor Retail: |
|
|
|
|
|
|
|
|
| |||||||||
Customer lists and domain names |
|
| 3,415 |
|
| (1,559) |
|
| 1,856 | |||||||||
Trademarks and trade names |
|
| 29,304 |
|
| (2,853) |
|
| 26,451 | |||||||||
Websites |
|
| 6,074 |
|
| (1,063) |
|
| 5,011 | |||||||||
|
| $ | 47,933 |
| $ | (12,649) |
| $ | 35,284 | |||||||||
|
|
|
|
|
|
|
|
|
|
The trademarks and trade names have useful lives of fifteen years. The membership and customer lists have weighted-average useful lives of approximately five years. The websites have useful lives of ten years.
6.
5. Long-Term Debt
Long-termOutstanding long-term debt consistsconsisted of the following (in thousands):
|
|
|
|
|
|
|
|
| June 30, |
| December 31, | ||
|
| 2018 |
| 2017 | ||
Term Loan Facility (1) |
| $ | 1,160,438 |
| $ | 916,902 |
Less: current portion |
|
| (11,991) |
|
| (9,465) |
|
| $ | 1,148,447 |
| $ | 907,437 |
|
|
|
|
|
|
|
|
| March 31, |
| December 31, | ||
|
| 2019 |
| 2018 | ||
Term Loan Facility (1) |
| $ | 1,154,295 |
| $ | 1,156,345 |
Real Estate Facility (2) |
|
| 9,286 |
|
| 9,520 |
Subtotal |
|
| 1,163,581 |
|
| 1,165,865 |
Less: current portion |
|
| (12,976) |
|
| (12,977) |
Total |
| $ | 1,150,605 |
| $ | 1,152,888 |
|
|
|
|
|
|
|
(1) | Net of |
(2) | Net of $0.2 million and $0.2 million of finance costs at March 31, 2019 and December 31, 2018, respectively. |
Senior Secured Credit Facilities
On November 8, 2016,As of March 31, 2019 and December 31, 2018, CWGS Group, LLC (the “Borrower”), a wholly owned subsidiary of CWGS, LLC, entered intowas party to a credit agreement (as amended from time to time, the “Credit Agreement”) for a new $680.0 million senior secured credit facility (the “Senior Secured Credit Facilities”) and used the proceeds to repay its previous senior secured credit facilities.. The Senior Secured Credit Facilities prior to the amendments described below, consistedconsists of a seven-year $645.0 million Term Loan Facilityterm loan facility (the “Term Loan Facility”) and a five-year $35.0 million revolving credit facility (the “Revolving Credit Facility”). On March 17, 2017, the borrower entered into a First Amendment to the Credit Agreement to increase the Term Loan Facility by $95.0 million to $740.0 million. The Term Loan Facility included mandatory amortization at 1.00% per annum in equal quarterly installments. On October 6, 2017, the Borrower entered into a Second Amendment (the “Second Amendment”) to the Credit Agreement. The Second Amendment, among other things, (i) increased the Borrower’s Term Loan Facility by $205.0 million to an outstanding principal amount of $939.5 million, (ii) amended the applicable margin to 2.00% from 2.75% per annum, in the case of base rate loans, and to 3.00% from 3.75% per annum, in the case of LIBOR loans, and (iii) increased the quarterly amortization payment to $2.4 million. On March 28, 2018, the Borrower entered into a Third Amendment (the “Third Amendment”) to the Credit Agreement. The Third Amendment, among other things, (i) reduced the applicable interest margin by 25 basis points to 1.75% from 2.00% per annum, in the case of base rate loans, and to 2.75% from 3.00% per annum, in the case of LIBOR loans, effective on April 6, 2018, (ii) increased the Borrower’s term loan facility by $250 million to a principal amount of $1.19 billion outstanding as of March 28, 2018, and (iii) increased the quarterly amortization payment to $3.0 million.
The Term Loan Facility includes mandatory amortization at 1.01% per annum in equal quarterly installments. Interest on the Term Loan Facility effective April 6, 2018 floats at the Company’s option at a) LIBOR multiplied by the statutory reserve rate (such product, the “Adjusted LIBOR Rate”), subject to a 0.75% floor, plus an applicable margin of 2.75%, or b) an Alternate Base Rate (“ABR”) equal to 1.75% per annum plus the greater of: (i) the prime rate published by The Wall Street Journal (the “WSJ Prime Rate”), (ii) federal funds effective rate plus 0.50%, or (iii) one-month Adjusted LIBOR Rate plus 1.00%, subject to a 1.75% floor. Interest on borrowings under the Revolving Credit Facility is, at the Company’s option, of a) 3.25% to 3.50% per annum subject to a 0.75% floor in the case of a Eurocurrency loan, or b) 2.25% to 2.50% per annum plus the greater of the WSJ Prime Rate, federal funds effective rate plus 0.50%, or one-month Adjusted LIBOR Rate plus 1.00% in the case of an ABR loan, based on the Company’s total leverage ratio as defined in the Senior Secured Credit Facilities. The Company also pays a commitment fee of 0.5% per annum on the
18
unused amount of the Senior Secured Credit Facility. Reborrowings under the Term Loan Facility are not permitted. The Term Loan Facility requires mandatory principal payments in equal quarterly installments of $1.9 million starting March 31, 2017 through September 30, 2017, $2.4 million on December 31, 2017 and $3.0 million thereafter.
Following the end of each fiscal year, commencing with the fiscal year ending December 31, 2017, the Company is required to prepay the term loan borrowings in an aggregate amount equal to 50% of excess cash flow, as defined in the Credit Agreement, for such fiscal year. The required percentage prepayment of excess cash flow is reduced to 25% if the total leverage ratio, as defined in the Credit Agreement, is 1.50 to 1.00 or greater but less than 2.00 to 1.00. If the total leverage ratio is less than 1.50 to 1.00, no prepayment of excess cash flow is required.
The Revolving Credit Facility matures on November 8, 2021, and the Term Loan Facility matures on November 8, 2023. The funds available under the Revolving Credit Facility may be utilized for borrowings or letters of credit; however, a maximum of $15.0 million may be allocated to such letters of credit. The Revolving Credit Facility matures on November 8, 2021, and the Term Loan Facility matures on November 8, 2023. The Term Loan Facility requires mandatory principal payments in equal quarterly installments of $3.0 million. Additionally, the Company is required to prepay the term loan borrowings in an
17
aggregate amount equal to 50% of excess cash flow, as defined in the Credit Agreement, for such fiscal year depending on the Total Leverage Ratio. No excess cash flow payment was required relating to the year ended December 31, 2018.
As of June 30, 2018,March 31, 2019, the average interest rate on the term loan debtTerm Loan Facility was 4.61%5.24%. As of June 30, 2018 and DecemberMarch 31, 2017,2019, the Company had $9.4 million available borrowings of $32.2 million and $31.8 million, respectively,for borrowing and letters of credit in the aggregate amount of $2.8$3.7 million and $3.2 million outstanding respectively, under the Revolving Credit Facility.Facility, as a result of the 30% threshold described below. As of June 30, 2018 and DecemberMarch 31, 2017, the2019, a principal balance of $1,181.1 million and $937.1 million, respectively,$1.2 billion was outstanding under the Term Loan Facility and no amounts were outstanding on the Revolving Credit Facility in either period.Facility.
CWGS, LLC and CWGS Group, LLC have no revenue-generating operations of their own. Their ability to meet the financial obligations associated with the Senior Secured Credit Facilities is dependent on the earnings and cash flows of its operating subsidiaries, primarily Good Sam Enterprises, LLC and FR, and their ability to upstream dividends. 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 including,pertaining to, but not limited to, mergers, changes in the nature of the business, acquisitions, additional indebtedness, sales of assets, investments, and the prepayment 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 March 31, 2019, including the internal control material weaknesses, 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 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 (minus the lesser of (a) $5.0 million and (b) letters of credit outstanding) is greater than 30% of the aggregate amount of the Revolving Lenders’ Revolving Commitments (minus the lesser of (a) $5.0 million and (b) letters of credit outstanding), as defined in the Credit Agreement. As of March 31, 2019, the Company was not subject to this covenant as borrowings under the Revolving Credit Facility did not exceed the 30% threshold. At March 31, 2019, the Company would not have met this covenant if the Company had exceeded the 30% threshold. As such, the Company’s borrowing capacity under the Revolving Credit Facility at March 31, 2019 was limited to $9.4 million of additional borrowings. The Company was in compliance with all applicable debt covenants at March 31, 2019 and December 31, 2018.
Real Estate Facility
As of March 31, 2019 and December 31, 2018, Camping World Property, Inc. (the ‘‘Real Estate Borrower’’), an indirect wholly-owned subsidiary of CWGS, LLC, and CIBC Bank USA (“Lender”), was party to a loan and security agreement for a real estate credit facility with an aggregate maximum principal amount of $21.5 million (“Real Estate Facility”). Borrowings under the Real Estate Facility are guaranteed by CWGS Group, LLC, a wholly-owned subsidiary of CWGS, LLC. The Real Estate Facility may be used to finance the acquisition of real estate assets. The Real Estate Facility is secured by first priority security interest on the real estate assets acquired with the proceeds of the Real Estate Facility (“Real Estate Facility Properties”). The Real Estate Facility matures on October 31, 2023.
As of March 31, 2019, the average interest rate on the Real Estate Facility was 5.42% with a commitment fee of 0.50% of the aggregate principal amount of the Real Estate Facility. As of March 31, 2019, the Company had available borrowings of $11.7 million under the Real Estate Facility. As of March 31, 2019, a principal balance of $9.5 million was outstanding under the Real Estate Facility.
The Real Estate Facility is 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, 2018March 31, 2019 and December 31, 2017.2018.
7. Right
18
6. Leases
The Company leases property and equipment throughout the United States primarily under operating leases. For leases with terms greater than 12 months, the Company records the related asset and obligation at the present value of lease payments over the term. Many of the Company’s leases include rental escalation clauses, renewal options and/or termination options that are factored into the determination of lease payments when appropriate. The Company aggregates non-lease components with the related lease components when evaluating the accounting treatment for equipment and billboard leases.
Many of the Company’s lease agreements include fixed rental payments. Certain of its lease agreements include fixed rental payments that are adjusted periodically for changes in the Consumer Price Index (“CPI”). Payments based on a change in an index or a rate are not considered in the determination of lease payments for purposes of measuring the related lease liability. While lease liabilities are not remeasured as a result of changes to Use Assetsthe CPI, changes to the CPI are treated as variable lease payments and Liabilitiesrecognized in the period in which the obligation for those payments are incurred.
Most of the Company’s real estate leases include one or more options to renew, with renewal terms that can extend the lease term from one to five years or more. The exercise of lease renewal options is at the Company’s sole discretion. If it is reasonably certain that the Company will exercise such options, the periods covered by such options are included in the lease term and are recognized as part of the operating lease assets and operating lease liabilities. The depreciable life of assets and leasehold improvements are limited by the expected lease term, unless there is a transfer of title or purchase option reasonably certain of exercise.
When available, the Company uses the rate implicit in the lease to discount lease payments to present value; however, most of its leases do not provide a readily determinable implicit rate. Therefore, the Company must estimate its incremental borrowing rate to discount the lease payments based on information available at lease commencement.
The Company leases most of the properties for its RV and outdoor retail locations through 291 operating leases. The Company also leases billboards and certain of its equipment primarily through operating leases. The related right-of-use (“ROU”) assets for these operating leases are included in operating lease assets. The Company has one finance lease for equipment, which is not material.
As of March 31, 2019, the weighted-average remaining lease term and weighted-average discount rate of operating leases was 13.1 years and 7.8%, respectively.
The following presents certain information related to the costs for operating leases during 2019:
|
|
|
|
|
| Three Months Ended | |
|
| March 31, 2019 | |
Operating lease cost |
| $ | 30,202 |
Short-term lease cost |
|
| 713 |
Variable lease cost |
|
| 552 |
Sublease income |
|
| (305) |
Net lease costs |
| $ | 31,162 |
The following presents supplemental cash flow information related to leases during 2019:
|
|
|
|
|
| Three Months Ended | |
|
| March 31, 2019 | |
Cash paid for amounts included in the measurement of lease liability: |
|
|
|
Operating cash flows for operating leases |
| $ | 30,044 |
|
|
|
|
ROU assets obtained in exchange for lease liabilities: |
|
|
|
Operating leases |
| $ | 23,403 |
19
The following reconciles the undiscounted cash flows for each of the first five years and total of the remaining years to the operating lease liabilities on the balance sheet as of March 31, 2019:
|
|
|
|
|
| Operating | |
|
| Leases | |
2019 |
| $ | 90,408 |
2020 |
|
| 119,411 |
2021 |
|
| 119,061 |
2022 |
|
| 114,092 |
2023 |
|
| 110,552 |
Thereafter |
|
| 868,754 |
Total lease payments |
|
| 1,422,278 |
Less: Imputed interest |
|
| (544,857) |
Total lease obligations |
|
| 877,421 |
Less: Current portion |
|
| (54,878) |
Noncurrent lease obligations |
| $ | 822,543 |
Disclosures related to periods prior to the adoption of ASC 842
The Company leases operating facilities throughout the United States. ThePrior to January 1, 2019, the Company analyzesanalyzed all leases in accordance with ASC 840 — Leases. The Company has included the right to use assets in property and equipment, net, as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, |
| December 31, | |||
|
| 2018 |
| 2017 |
| 2018 | |||
Right to use assets |
| $ | 10,673 |
| $ | 10,673 |
| $ | 5,400 |
Accumulated depreciation |
|
| (1,055) |
|
| (926) |
|
| (540) |
|
| $ | 9,618 |
| $ | 9,747 |
| $ | 4,860 |
|
|
|
|
19
The following is a schedule by year of the future changes in the right to use liabilities as of June 30,December 31, 2018 (in thousands):
|
|
|
|
2018 |
| $ | 436 |
2019 |
|
| 486 |
2020 |
|
| 486 |
2021 |
|
| 487 |
2022 |
|
| 487 |
Thereafter (1) |
|
| 13,260 |
Total minimum lease payments |
|
| 15,642 |
Amounts representing interest |
|
| (5,527) |
Present value of net minimum right to use liability payments |
| $ | 10,115 |
|
|
|
|
|
|
2019 |
| $ | 486 |
2020 |
|
| 486 |
2021 |
|
| 486 |
2022 |
|
| 486 |
2023 |
|
| 486 |
Thereafter |
|
| 7,889 |
Total minimum lease payments |
|
| 10,319 |
Amounts representing interest |
|
| (5,172) |
Present value of net minimum right to use liability payments |
| $ | 5,147 |
8.
Future minimum annual fixed rentals under operating leases having an original term of more than one year as of December 31, 2018, were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
| Third Party |
| Related Party |
| Total | |||
2019 |
| $ | 116,131 |
| $ | 2,248 |
| $ | 118,379 |
2020 |
|
| 111,008 |
|
| 2,248 |
|
| 113,256 |
2021 |
|
| 106,740 |
|
| 2,248 |
|
| 108,988 |
2022 |
|
| 102,496 |
|
| 2,145 |
|
| 104,641 |
2023 |
|
| 99,594 |
|
| 1,930 |
|
| 101,524 |
Thereafter |
|
| 811,228 |
|
| 18,951 |
|
| 830,179 |
Total |
| $ | 1,347,197 |
| $ | 29,770 |
| $ | 1,376,967 |
20
For the three months ended March 31, 2018, $25.7 million of rent expense was charged to costs and expenses.
7. Fair Value Measurements
Accounting guidance for fair value measurements establishes a three tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
For cash and cash equivalents; accounts receivable; other current assets; accounts payable; notes payable — floor plan, net; and other current liabilities the amounts reported in the accompanying Unaudited Condensed Consolidated Balance Sheets approximate fair value due to their short-term nature or the existence of variable interest rates that approximate prevailing market rates.
There have been no transfers of assets or liabilities between the fair value measurement levels and there were no material re-measurements to fair value during 20182019 and 20172018 of assets and liabilities that are not measured at fair value on a recurring basis.
The following table presents the reported carrying value and fair value information for the Company’s debt instruments. The fair values shown below for the Term Loan Facility, as applicable, are based on quoted prices in the inactive market for identical assets (Level 2). and the fair values shown below for the Floor Plan Facility Revolving Line of Credit and the Real Estate Facility are estimated by discounting the future contractual cash flows at the current market interest rate that is available based on similar financial instruments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value |
| 6/30/2018 |
| 12/31/2017 |
| Fair Value |
| 3/31/2019 |
| 12/31/2018 | ||||||||||||||||
($ in thousands) |
| Measurement |
| Carrying Value |
| Fair Value |
| Carrying Value |
| Fair Value |
| Measurement |
| Carrying Value |
| Fair Value |
| Carrying Value |
| Fair Value | ||||||||
Term Loan Facility |
| Level 2 |
| $ | 1,160,438 |
| $ | 1,180,063 |
| $ | 916,902 |
| $ | 953,269 |
| Level 2 |
| $ | 1,154,295 |
| $ | 1,056,292 |
| $ | 1,156,345 |
| $ | 1,116,338 |
Floor Plan Facility Revolving Line of Credit |
| Level 2 |
|
| 42,610 |
|
| 44,107 |
|
| 38,739 |
|
| 40,139 | ||||||||||||||
Real Estate Facility |
| Level 2 |
|
| 9,286 |
|
| 10,599 |
|
| 9,520 |
|
| 10,850 |
9.8. 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 the Company, certain of its officers and directors, and Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C. (the “Ronge Complaint”). On October 25, 2018, a different purported stockholder of the Company filed a putative class action lawsuit, captioned Strougo v. Camping World Holdings, Inc. et al., in the United States District Court for the Northern District of Illinois against the Company, certain of its officers and directors, and Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C. (the “Strougo Complaint”).
The Ronge and Strougo Complaints were consolidated and lead plaintiffs appointed by the court. On February 27, 2019, lead plaintiffs filed a consolidated complaint against the Company, certain of its officers, directors, Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C., and the underwriters of the May and October 2017 secondary offerings of the Company’s Class A common stock. The consolidated complaint alleges violations of Sections 11 and 12(a)(2) of the Securities Act of 1933, as well as Section 10(b) of the Securities Exchange Act of 1934, as amended, and rule 10b-5 thereunder, based on allegedly materially misleading statements or omissions of material facts necessary to make certain statements not misleading related to the business, operations, and management of the Company. Additionally, it alleges that certain of the Company’s officers and directors, Crestview Partners II GP, L.P., and Crestview Advisors, L.L.C. violated Section 15 of the Securities Act of 1933 and Section 20(a) of the Securities Exchange Act of 1934, as amended, by allegedly acting as controlling persons of the Company. The lawsuit brings claims on behalf of a
21
putative class of purchasers of the Company’s Class A common stock between March 8, 2017 and August 7, 2018, and seeks compensatory damages, rescission, attorneys’ fees and costs, and any equitable or injunctive relief the court deems just and proper. The Company holdsbelieves it has meritorious defenses to the claims of the plaintiffs and members of the putative class, and any liability for the alleged claims is not currently probable or reasonably estimable.
On December 12, 2018, a putative class action complaint styled International Union of Operating Engineers Benefit Funds of Eastern Pennsylvania and Delaware v. Camping World Holdings Inc., et al. was filed in the Supreme Court of the State of New York, New York County, on behalf of all purchasers of Camping World Class A common stock issued pursuant and/or traceable to a secondary offering of such securities in October 2017 (“IUOE Complaint”). The IUOE Complaint names as defendants the Company, and certain property and equipment under rental agreements and operating leases that have varying expiration dates. A majority of its operating facilities are leased from unrelated parties throughoutofficers and directors, among others, and alleges violations of Sections 11, 12(a), and 15 of the Securities Act of 1933 based on allegedly materially misleading statements or omissions of material facts necessary to make certain statements not misleading and seeks compensatory damages, including prejudgment and post-judgement interest, attorneys’ fees and costs, and any equitable or injunctive relief the court deems just and proper, including rescission. On February 28, 2019. the Company, along with the other defendants, moved to dismiss this action. The Company believes it has meritorious defenses to the claims of the plaintiffs and members of the putative class, and any liability for the alleged claims is not currently probable or reasonably estimable.
On February 22, 2019, a putative class action complaint styled Daniel Geis v. Camping World Holdings, Inc., et al. was filed in the Circuit Court of Cook County, Illinois, Chancery Division, on behalf of all purchasers of Camping World Class A common stock in and/or traceable to the Company’s initial public offering on October 6, 2016 (“Geis Complaint”). The Geis Complaint names as defendants the Company, certain of our officers and directors, and the underwriters of the offering, and alleges violations of Sections 11, 12(a)(2), and 15 of the Securities Act of 1933 based on allegedly materially misleading statements or omissions of material facts necessary to make certain statements not misleading. The Geis Complaint seeks compensatory damages, prejudgment and post-judgment interest, attorneys’ fees and costs, and any other and further relief the court deems just and proper. On April 19, 2019, the Company, along with the other defendants, moved to dismiss this action. The Company believes it has meritorious defenses to the claims of the plaintiff and members of the putative class, and any liability for the alleged claims is not currently probable or reasonably estimable.
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”). The Hunnewell Complaint names the Company as nominal defendant, and names certain of the Company’s officers and directors, among others, as defendants and seeks restitutionary and/or compensatory damages, disgorgement of all management fees, advisory fees, expenses and other fees paid by Camping World during the period in question, disgorgement of profits pursuant to the alleged insider trading, attorneys’ fees and costs, and any other and further relief the court deems just and proper. On April 29, 2019, the Company, along with the other defendants, moved to stay the action pending the resolution of the putative class action in the United States.States District Court for the Northern District of Illinois. The Company believes it has meritorious defenses to the claims of the plaintiffs, and any liability for the alleged claims is not currently probable or reasonably estimable.
FromOn 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 to time,(the “LPPF Complaint”). The LPPF Complaint names the Company is involved in litigation arising inas nominal defendant, and names certain of the normal course of business operations.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. The Company doesbelieves it has meritorious defenses to the claims of the plaintiff, and any liability for the alleged claims is not believe it is involved in any litigation that requires disclosurecurrently probable or will have a material adverse effect on its results of operations or financial position.reasonably estimable.
2022
10.The Company is also engaged in various other legal actions, claims and proceedings arising in the ordinary course of business, including claims related to employment-related matters, breach of contracts, products liabilities, consumer protection and intellectual property matters resulting from the Company’s business activities. The Company does not believe that the ultimate resolution of such matters will have a material adverse effect on its business, financial condition or results of operations. However, litigation is subject to many uncertainties, and the outcome of certain of such individual litigated matters may not be reasonably predictable and any related damages may not be estimable. Certain of these litigation matters could result in an adverse outcome to the Company, and any such adverse outcome could have a material adverse effect on the Company’s business, financial condition and results of operations.
9. Statement of Cash Flows
Supplemental disclosures of cash flow information for the following periods (in thousands): were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended |
| Three Months Ended | ||||||||
|
| June 30, |
| June 30, |
| March 31, |
| March 31, | ||||
|
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||
Cash paid during the period for: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
| $ | 45,077 |
| $ | 30,454 |
| $ | 26,977 |
| $ | 20,333 |
Income taxes |
|
| 16,942 |
|
| 13,538 |
|
| 119 |
|
| 830 |
Non-cash investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Leasehold improvements paid by lessor |
|
| 1,540 |
|
| 16,259 | ||||||
Vehicles transferred to property and equipment from inventory |
|
| 104 |
|
| 1,238 |
|
| 402 |
|
| 617 |
Landlord paid tenant improvements on behalf of the Company |
|
| 25,617 |
|
| 857 | ||||||
Derecognition of non-tenant improvements |
|
| 6,476 |
|
| — | ||||||
Capital expenditures in accounts payable and accrued liabilities |
|
| 9,827 |
|
| 5,176 |
|
| 6,634 |
|
| 15,676 |
Non-cash financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Class A common stock issued in exchange for common units in CWGS, LLC |
|
| 2 |
|
| 56 | ||||||
Par value of Class A common stock issued in exchange for common units in CWGS, LLC |
|
| — |
|
| 2 |
Dealerships and Consumer Shows
During the sixthree months ended June 30,March 31, 2019 and 2018, and 2017, subsidiaries of the Company acquired the assets or stock of multiple dealership locations and consumer shows.RV dealerships that constituted businesses under accounting rules. The Company used a combination of cash and floor plan financing proceeds from the May 2017 Public Offering (defined and described in Note 14 — Stockholders’ Equity), and additional borrowings on the Term Loan Facility in March 2017 and 2018 (see Note 6 — Long-term Debt) 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. The Company acquires consumer shows as another channel for increasing its customer base. Additionally, the Company believes that its experience and scale allow it to operate these acquired dealerships and consumer shows more efficiently. 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.
Separately fromFor the business combinations, for the sixthree months ended June 30,March 31, 2019 and 2018, and 2017, the Company purchased real property of $54.7$0.7 million and $11.1 million,$0, respectively, of which $23.5 million was from parties related to the sellers of the dealership businesses.
2123
The estimated fair values of the assets acquired and liabilities assumed for the acquisitions of dealerships and consumer shows consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended June 30, |
| Three Months Ended March 31, |
| Estimated | |||||||||
($ in thousands) |
| 2018 |
| 2017 |
| 2019 |
| 2018 |
| Life | |||||
Tangible assets (liabilities) acquired (assumed): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 2,648 |
| $ | — | |||||||||
Contracts in transit |
|
| 102 |
|
| 880 | |||||||||
Accounts receivable |
|
| 102 |
|
| 642 | |||||||||
Inventory |
|
| 35,551 |
|
| 84,211 | |||||||||
Inventory, net |
| $ | 9,096 |
| $ | 6,609 |
|
|
| ||||||
Prepaid expenses and other assets |
|
| 22 |
|
| 46 |
|
| 87 |
|
| — |
|
|
|
Property and equipment |
|
| 293 |
|
| 792 | |||||||||
Property and equipment, net |
|
| 105 |
|
| 281 |
|
|
| ||||||
Other assets |
|
| 48 |
|
| — |
|
| — |
|
| 55 |
|
|
|
Accrued liabilities |
|
| (711) |
|
| (2,872) |
|
| (100) |
|
| (148) |
|
|
|
Other liabilities |
|
| (412) |
|
| — | |||||||||
Total tangible net assets acquired |
|
| 37,643 |
|
| 83,699 |
|
| 9,188 |
|
| 6,797 |
|
|
|
Intangible assets acquired: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership and customer lists |
|
| — |
|
| 793 |
|
| — |
|
| 116 |
| 4-7 years | |
Total intangible assets acquired |
|
| — |
|
| 793 |
|
| — |
|
| 116 |
|
|
|
Goodwill |
|
| 36,578 |
|
| 132,119 |
|
| 11,981 |
|
| 5,571 |
|
|
|
Purchase price |
|
| 74,221 |
|
| 216,611 | |||||||||
Cash and cash equivalents acquired |
|
| (2,648) |
|
| — | |||||||||
Cash paid for acquisition, net of cash acquired |
|
| 71,573 |
|
| 216,611 | |||||||||
Cash paid for acquisitions, net of cash acquired |
|
| 21,169 |
|
| 12,484 |
|
|
| ||||||
Inventory purchases financed via floor plan |
|
| (29,365) |
|
| (71,124) |
|
| (8,416) |
|
| (4,222) |
|
|
|
Cash payment net of floor plan financing |
| $ | 42,208 |
| $ | 145,487 |
| $ | 12,753 |
| $ | 8,262 |
|
|
|
The fair values above are preliminary relating to the sixthree months ended June 30, 2018March 31, 2019 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.date relating to the valuation of the acquired assets. 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 sixthree months ended June 30,March 31, 2019 and 2018, and 2017,all of the acquired goodwill of $20.2 million and $132.1 million, respectively, is expected to be deductible for tax purposes. Included in the sixthree months ended June 30,March 31, 2019 and 2018 and 2017 consolidated financial results were $25.9$4.8 million and $117.7$0.9 million of revenue, respectively, and $1.9 million of pre-tax loss and $7.8 million of pre-tax income, respectively, of the acquired dealerships and consumer shows from the applicable acquisition dates.
Outdoor and Active Sports Retail
On May 26, 2017, CWI, Inc. (“CWI”), an indirect subsidiary of the Company, completed the acquisition of certain assets of the Gander Mountain Company (“Gander Mountain”) and its Overton’s, Inc. (“Overton’s”) boating business through a bankruptcy auction that took place in April 2017 for $35.4 million in cash and $1.0 million of contingent consideration. Prior to the acquisition, Gander Mountain operated 160 retail locations and an e-commerce business that serviced the hunting, camping, fishing, shooting sports, and outdoor markets. Overton’s operates two retail locations and an e-commerce business that services the marine and watersports markets.
The assets acquired included the right to designate any real estate leases for assignment to CWI or other third parties (the “Designation Rights”), other agreements CWI could elect to assume, intellectual property rights, operating systems and platforms, certain distribution center equipment, Overton’s inventory, the Gander Mountain and Overton’s e-commerce businesses, and fixtures and equipment for Overton’s two retail locations and corporate operations. Furthermore, CWI had committed to exercise Designation Rights and take an assignment of no fewer than 15 Gander Mountain retail leases on or before October 6, 2017, in addition to the two Overton’s retail leases assumed at the closing of the acquisition. The Designation Rights expired on October 6, 2017, which was immediately after CWI assumed the minimum 15 additional Gander Mountain retail leases. CWI also assumed certain liabilities, such as cure costs for leases and other agreements it elected to assume, accrued time off for employees retained by CWI and retention bonuses payable to certain key Gander Mountain employees retained by CWI. The cure costs for the minimum 15
22
Gander Mountain leases assumed under the Designation Rights were $1.0$0.3 million and recorded as contingent consideration.
On January 30, 2018 and April 19, 2018, indirect subsidiaries of the Company acquired substantially all of the assets of Earth Sports LLC, dba Erehwon Mountain Outfitters (“Erehwon”) and Rock Creek Outfitters, Inc. (“Rock Creek”), respectively, for $3.5 million and $5.2 million in cash, respectively. These businesses are specialty retailers of outdoor gear and apparel.
The Company believes these businesses are complementary to its existing businesses and will allow for cross marketing of the Company’s consumer services and plans to a wider customer base. The estimated fair values of the assets acquired and liabilities assumed for the acquisition of outdoor and active sports retail businesses consist of the following:
|
|
|
|
|
|
|
|
| Six Months Ended June 30, | ||||
($ in thousands) |
| 2018 |
| 2017 | ||
Tangible assets (liabilities) acquired (assumed): |
|
|
|
|
|
|
Inventory |
| $ | 4,599 |
| $ | 9,965 |
Prepaid expenses and other assets |
|
| 76 |
|
| 42 |
Property and equipment |
|
| 416 |
|
| 3,780 |
Accrued liabilities |
|
| (359) |
|
| (373) |
Other liabilities |
|
| — |
|
| — |
Total tangible net assets acquired |
|
| 4,732 |
|
| 13,414 |
Intangible assets acquired: |
|
|
|
|
|
|
Trademarks and trade names |
|
| 318 |
|
| 17,900 |
Membership and customer lists |
|
| — |
|
| 500 |
Total intangible assets acquired |
|
| 318 |
|
| 18,400 |
Goodwill |
|
| 3,580 |
|
| 4,660 |
Purchase price |
|
| 8,630 |
|
| 36,474 |
Contingent consideration unpaid at June 30, 2017 |
|
| — |
|
| (1,025) |
Cash paid for acquisition, net of cash acquired |
| $ | 8,630 |
| $ | 35,449 |
The fair values above are preliminary relating to the six months ended June 30, 2018 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. For the six months ended June 30, 2018 and 2017, acquired goodwill of $3.6 million and $4.7 million, respectively, is expected to be deductible for tax purposes. Included in the six months ended June 30, 2018 and 2017 consolidated financial results were $3.0 million and $8.4 million of revenue, respectively, and $0.1 million and $1.6$0.2 million of pre-tax loss, respectively, of the acquired outdoor and active sports retail locationsdealerships 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.
CWH is organized as a Subchapter C corporation and, as of June 30, 2018,March 31, 2019, is a 41.7%41.9% owner of CWGS, LLC (see Note 1413 — Stockholders’ Equity and Note 1514 — Non-Controlling Interests). CWGS, LLC is organized as a limited liability company and treated as a partnership for federal tax purposes, withpurposes. On January 1, 2019, the exceptionCompany transferred certain assets relating to its Good Sam Club and co-branded credit card from its indirect wholly-owned subsidiary, GSS, a LLC, to its indirect wholly-owned subsidiary, CWI, a corporation. As a result of Americas Road and Travel Club, Inc., Camping World and FreedomRoads RV, Inc. (“FRRV”) and their wholly-owned subsidiaries, which are Subchapter C corporations.
On December 22, 2017,this transfer, the U.S. enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (“2017 Tax Act”). The 2017 Tax Act significantly revised the U.S. corporateCompany recorded $16.3 million of deferred income tax by, among other things, lowering the statutory corporate tax rate from 35%expense pertaining to 21% and eliminating certain deductions. The 2017 Tax Act also enhanced and extended through 2026 the option to claim accelerated depreciation deductions on qualified property. As of June 30, 2018, the Company had not completed its
23
accounting for the tax effects of the enactment of the 2017 Tax Act on its tax accruals. However, the Company has reasonably estimated the effects of the 2017 Tax Act and recorded provisional amounts in its financial statements as of June 30, 2018 and December 31, 2017. The final impact of the 2017 Tax Act may differ from these estimates, due to, among other things, changes in interpretations, analysis and assumptions made by management, additional guidance that may be issued by the U.S. Department of the Treasury and the Internal Revenue Service, and any updates or changes to estimates the Company has utilized to calculate the transition impact. Pursuant to the SEC Staff Accounting Bulletin No. 118 (“SAB 118”), the Company's measurement period for implementing the accounting changes required by the 2017 Tax Act will close before December 22, 2018 and the Company anticipates completing the accounting under ASC Topic 740, Income Taxes, in a subsequent reporting period within the measurement period.
Shortly after the 2017 Tax Act was enacted, the SEC staff issued SAB 118 to address the application of GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the 2017 Tax Act. In accordance with SAB 118, the Company has determined that the $118.4 million of the deferred tax expense recorded in connection with the remeasurement of certain deferred tax assets and liabilities during the three months ended December 31, 2017 was a provisional amount and a reasonable estimate at December 31, 2017. At June 30, 2018, this amount was decreased by $2.6 million as a result of a tax return true-up related changes in valuation allowance. Additionally, unrelated to the allocation of taxable income to non-controlling interests. Astransfer described above, the Company completes its analysisrecorded $1.1 million of the 2017 Tax Act, collect and prepare necessary data, and interpret any additional guidance issued by the U.S. Treasury Department, the IRS, and other standard-setting bodies, the Company may make adjustments to the provisional amounts. Any subsequent adjustment to these amounts will be recorded to currentdeferred income tax expense resulting from an estimated decrease in the quarter of 2018 when the analysis is complete.its state income tax rates.
For the three months ended June 30,March 31, 2019 and 2018, and 2017, the Company’s effective income tax rate was 12.9%(588.4)% and 12.0%, respectively. For the six months ended June 30, 2018 and 2017, the Company’s effective income tax rate was 16.3% and 11.4%33.6%, respectively. The amount of income tax expense and the effective income tax rate increased in 2018 partially2019 primarily due to the reasons stated above, operating losses recorded by its retail segmentCWI for which no tax benefit wascan be recognized, on account of the valuation allowance recorded against such losses, and partially due to an increased ownership percentage of CWGS, LLC for which the Company is subject to U.S., federal and state taxes on its allocable share of income of CWGS, LLC. The Company's effective tax rate for the three months ended June 30, 2018March 31, 2019 was lowerhigher than 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. For the three and six months ended June 30, 2018, the $2.6 million measurement period adjustmentreasons discussed above, decreased the effective income tax rateoffset by 273 basis points and 216 basis points, respectively. The Company's effective tax rate for the three months ended June 30, 2017 was significantly lower than the federal statutory rate of 35.0% 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.
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
24
deferred tax assets may not be realized. At June 30, 2018March 31, 2019 and December 31, 2017,2018, the Company determined that all of its deferred tax assets, except those pertaining to Camping WorldCWI and the direct investment in CWGS, LLC, are more likely than not to be realized. The Company maintains a full valuation allowance against the deferred tax assets of Camping World,CWI, since it was determined that it is more likely than not, based on available objective evidence, that CWI would have insufficient taxable income in the current or carryforward periods under the tax laws to realize the future tax benefits of its deferred tax assets. The Company also maintains a valuation allowance against the portion of the deferred tax asset pertaining to its direct investment in CWGS, LLC.
The Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position. The tax benefits recognized in the consolidated financial statements related to a particular tax position are measured based on the largest benefit that has a greater than a 50% likelihood of being realized upon settlement. The amount of unrecognized tax benefits is adjusted as appropriate for changes in facts and circumstances, such as significant amendments to existing tax law, new regulations or interpretations by the taxing authorities, new information obtained during a tax examination, or resolution of
24
an examination. As of June 30, 2018, the Company recorded $0.2 million of uncertain tax positions and none at December 31, 2017. The Company recorded $0.1 million of interest and penalties relating to income taxes for the three months ended June 30, 2018, and none for the three months ended June 30, 2017.
On October 6, 2016, the Company entered into a tax receivable agreement (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. The above payments are predicated on CWGS, intends to makeLLC making an election under Section 754 of the Internal Revenue Code effective for each tax year in which a redemption or exchange (including a deemed exchange) of common units for cash or stock occur. These tax benefit payments are not conditioned upon one or more of the Continuing Equity Owners or Crestview Partners II GP, L.P. maintaining a continued ownership interest in CWGS, LLC. In general, the Continuing Equity Owners’ or Crestview Partners II GP, L.P.’s rights under the Tax Receivable Agreement are assignable, including to transferees of its common units in CWGS, LLC (other than the Company as transferee pursuant to a redemption or exchange of common units in CWGS, LLC). The Company expects to benefit from the remaining 15% of the tax benefits, if any, which may be realized. During the sixthree months ended June 30,March 31, 2019 and 2018, 5,725 and 2017, 173,286 and 5,525,362 common units in CWGS, LLC, respectively, were exchanged for Class A common stock subject to the provisions of the Tax Receivable Agreement. 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, 2018March 31, 2019 and December 31, 2017,2018, the amount of Tax Receivable Agreement payments due under the Tax Receivable Agreement was $131.5$125.7 million and $137.7$134.2 million, respectively, of which $9.5$9.4 million and $8.1 million, respectively, werewas included in current portion of the Tax Receivable Agreement liability in the Condensed Consolidated Balance Sheets.
13.As a result of transferring certain assets relating to its Good Sam Club and co-branded credit card from GSS to CWI, as described above, the Company re-evaluated the impact on its Tax Receivable Agreement liability related to the reduction of future expected tax amortization. The reduction in future expected tax amortization reduced the Tax Receivable Agreement liability by $7.2 million during the three months ended March 31, 2019. Unrelated to the transfer described above, the Tax Receivable Agreement liability was reduced by an additional $1.1 million during the three months ended March 31, 2019 for changes in estimated state income tax rates applicable to CWH. As a result of these adjustments to the Tax Receivable Agreement liability, the Company recorded approximately $8.5 million of other income in the Condensed Consolidated Statement of Operations for the three months ended March 31, 2019.
12. 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,March 31, 2019 and 2018, and 2017, the related party lease expense for these locations was $0.5 million and $0.5 million, respectively. During the six months ended June 30, 2018 and 2017, the related party lease expense for these locations was $0.9 million and $0.9$0.4 million, respectively.
In January 2012, FreedomRoads entered into a lease (the “Original Lease”) with respect to the Company’s Lincolnshire, Illinois offices, which was amended in March 2013 in connection with the Company’s leasing of additional premises within the same office building (the “Expansion Lease”). The Original Lease is
25
payable in 132 monthly payments of base rent equal to approximately $29,000, commencing April 2013, subject to annual increases. The Expansion Lease is payable in 132 monthly payments of base rent equal to approximately $2,500, commencing May 2013, subject to annual increases. Marcus A. Lemonis, the Company’s Chairman and Chief Executive Officer, has personally guaranteed both leases. During the three months ended June 30,March 31, 2019 and 2018, and 2017, wethe Company made payments of approximately $154,000$180,000 and $176,000,$178,000, respectively, in connection with the Original Lease, which included approximately $79,000$78,000 and $79,000, respectively, for common area maintenance charges on the Original Lease, and wethe Company made payments of approximately $8,000$9,000 and $8,000, respectively, in connection with the Expansion Lease. During the six months ended June 30, 2018 and 2017, we made payments of approximately $332,000 and $352,000, respectively, in connection with the Original Lease, which included approximately $157,000 and $158,000, respectively, for common area maintenance charges on the Original Lease, and we made payments of approximately $17,000 and $17,000, respectively, in connection with the Expansion Lease.
The Company paid Kaplan, Strangis and Kaplan, P.A., of which Andris A. Baltins is a member, $0.1 million and $0$0.1 million during the sixthree months ended June 30,March 31, 2019 and 2018, and 2017, respectively, for legal services.
25
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, LLC (“Precise Graphix”). Mr. Lemonis has a 33% economic interest in Precise Graphix and the Company paid Precise Graphix $2.1$0.2 million and $0.9$1.6 million for the three months ended June 30,March 31, 2019 and 2018, and 2017, respectively, and $3.7 million and $1.2 million for the six months ended June 30, 2018 and 2017, respectively. The Company purchased point of purchase and visual merchandise displays from JD Custom Design (“JD Custom”) for use in Camping World’s retail store operations. Mr. Lemonis is a holder of 52% of the combined voting power in JD Custom and the Company paid JD Custom $0.3$0 million and $0$0.1 million for the sixthree months ended June 30,March 31, 2019 and 2018, and 2017, respectively.
The Company does business with certain companies in which Stephen Adams, a member of the Company’s board of directors, has a direct or indirect material interest. The Company from time to time purchases advertising services from Adams Radio of Fort Wayne LLC (“Adams Radio”), in which Mr. Adams has an indirect 90% interest. The Company paid Adams Radio $0.1$0.2 million and $0$0.1 million for the three months ended June 30,March 31, 2019 and 2018, and 2017, respectively and $0.2 million and $0 for the six months ended June 30, 2018 and 2017, respectively.
14.13. Stockholders’ Equity
Reorganization TransactionsCWH 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, although CWH has a minority economic interest in CWGS, LLC, CWH has the sole voting power in, and controls the management of, 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 holders of the 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 IPOCompany’s Class B common stock will be cancelled for no consideration on October 6, 2016,a one-for-one basis with the Company completed the following Reorganization Transactions:
|
|
|
|
|
|
26
common units so redeemed or exchanged. As required by the CWGS 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).
Immediately following the completion of the Reorganization Transactions and IPO, CWH owned 22.6% of CWGS, LLC and the remaining 77.4% of CWGS, LLC was owned by the Continuing Equity Owners (see Note 15 — Non-Controlling Interests). As a result of the Reorganization Transactions, CWH became the sole managing member of CWGS, LLC and, although CWH had a minority economic interest in CWGS, LLC, CWH had the sole voting power in, and controlled the management of, CWGS, LLC. Accordingly, the Company consolidated the financial results of CWGS, LLC and reported a non-controlling interest in its consolidated financial statements.
May 2017 Public Offering
On May 31, 2017, the Company completed a public offering (the “May 2017 Public Offering”) in which the Company sold 4,000,000 shares of the Company’s Class A common stock at a public offering price of $27.75 per share. The Company received $106.6 million in proceeds, net of underwriting discounts and commissions, which were used to purchase 4,000,000 newly-issued common units from CWGS, LLC at a price per unit equal to the public offering price per share of Class A common stock in the May 2017 Public Offering, less underwriting discounts and commissions. In addition, on June 5, 2017, the underwriters exercised their option to purchase an additional 600,000 shares of Class A common stock. On June 9, 2017, the Company closed on the purchase of the additional 600,000 shares of Class A common stock and received $16.0 million in additional proceeds, net of underwriting discounts and commissions, which were used to purchase 600,000 newly-issued common units from CWGS, LLC at a price per unit equal to the public offering price per share of Class A common stock in the May 2017 Public Offering, less underwriting discounts and commissions.
In connection with the May 2017 Public Offering, CVRV Acquisition LLC and CVRV Acquisition II LLC (“May 2017 Selling Stockholders”), each affiliates of Crestview, sold 5,500,000 shares of the Company’s Class A common stock at the same public offering price of $27.75 per share. CVRV Acquisition LLC redeemed 4,323,083 common units of CWGS, LLC for 4,323,083 shares of Class A common stock, which it sold in the May 2017 Public Offering along with 1,176,917 shares of Class A shares that CVRV Acquisition II LLC already held as a result of the Reorganization Transactions. Pursuant to the terms of the LLC Agreement, 4,323,083 shares of the Company’s Class B common stock registered in the name of CVRV Acquisition LLC were cancelled for no consideration on a one-for-one basis with the number of common units redeemed. In addition, on June 5, 2017, the underwriters exercised their option to purchase an additional 825,000 shares of Class A common stock from the May 2017 Selling Stockholders, in conjunction with their exercise of their option to purchase the additional 600,000 shares from the Company as described above. On June 9, 2017, the May 2017 Selling Stockholders closed on the sale of the additional 825,000 shares of Class A common stock. CVRV Acquisition LLC redeemed 648,462 common units of CWGS, LLC for 648,462 shares of Class A common stock, which it sold in the May 2017 Public Offering along with 176,538 shares of Class A shares that CVRV Acquisition II LLC already held as a result of the Reorganization Transactions. Pursuant to the terms of the LLC Agreement, 648,462 shares of the Company’s Class B common stock registered in the name of CVRV Acquisition LLC were cancelled for no consideration on a one-for-one basis with the number of common units redeemed. The Company did not receive any proceeds relating to the sale of the May 2017 Selling Stockholders’ shares.
October 2017 Public Offering
On October 30, 2017, the Company completed a public offering (the “October 2017 Public Offering”) in which, CVRV Acquisition LLC, CVRV Acquisition II LLC and Crestview Advisors, LLC, each affiliates of Crestview, and CWGS Holding, LLC, a wholly owned subsidiary of ML Acquisition Company, LLC, which is indirectly owned by each of Stephen Adams, a member of Camping World’s board of directors, and Marcus Lemonis, Camping World’s Chairman and Chief Executive Officer (“October 2017 Selling Stockholders”) sold 6,700,000 shares of the Company’s Class A common stock at a public offering price of $40.50 per share. CVRV Acquisition LLC redeemed 4,715,529 common units of CWGS, LLC for 4,715,529 newly-issued shares of Class
2726
A common stock, which it sold in the October 2017 Public Offering along with 1,283,756 and 715 shares of Class A shares that CVRV Acquisition II LLC and Crestview Advisors, LLC, respectively, already held as a result of the Reorganization Transactions. Additionally, CWGS Holding, LLC redeemed 700,000 common units of CWGS, LLC for 700,000 shares of Class A common stock, which it sold in the October 2017 Public Offering. Pursuant to the terms of the LLC Agreement, 4,715,529 and 700,000 shares of the Company’s Class B common stock registered in the names of CVRV Acquisition LLC and CWGS Holding, LLC, respectively, were cancelled for no consideration on a one-for-one basis with the number of common units redeemed. In addition, the underwriters exercised their option to purchase an additional 963,799 shares of Class A common stock from the October 2017 Selling Stockholders, in conjunction with their exercise of their option to purchase up to an additional 1,005,000 shares from the October 2017 Selling Stockholders. On November 1, 2017, the October 2017 Selling Stockholders closed on the sale of the additional 963,799 shares of Class A common stock. CVRV Acquisition LLC and CWGS Holding, LLC redeemed 678,331 and 100,695 common units of CWGS, LLC, for 678,331 and 100,695 newly issued shares of Class A common stock, respectively, which they sold in the October 2017 Public Offering along with 184,669 and 104 shares of Class A shares that CVRV Acquisition II LLC and Crestview Advisors, LLC, respectively, already held as a result of the Reorganization Transactions. Pursuant to the terms of the LLC Agreement, 678,331 and 100,695 shares of the Company’s Class B common stock registered in the names of CVRV Acquisition LLC and CWGS Holding, LLC, respectively, were cancelled for no consideration on a one-for-one basis with the number of common units redeemed. The Company did not receive any proceeds relating to the October 2017 Public Offering.
Short-Swing Profit Disgorgement
In May 2018, the Company received an aggregate of $557,000 from short-swing profit disgorgement remitted by ML Acquisition Company, LLC, of which Marcus A. Lemonis, Chairman and Chief Executive Officer of the Company, is the sole director, which is included as an increase to additional paid-in capital in the unaudited condensed consolidated statement of stockholders’ equity and as a financing activity in the unaudited condensed consolidated statement of cash flows.
15.14. Non-Controlling Interests
In connection with the Reorganization Transactions,As described in Note 1413 — Stockholders’ Equity, CWH becameis 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 the amount recorded as non-controlling interest and increase additional paid-in capital.
As of June 30, 2018March 31, 2019 and December 31, 2017,2018, there were 88,724,82888,868,204 and 88,639,56788,867,373 common units of CWGS, LLC outstanding, respectively, of which CWH owned 37,007,61937,198,920 and 36,749,07237,192,364 common units of CWGS, LLC, respectively, representing 41.7% and 41.5%41.9% ownership interests in CWGS, LLC respectively, and the Continuing Equity Owners owned 51,717,20951,669,284 and 51,890,49551,675,009 common units of CWGS, LLC, respectively, representing 58.3% and 58.5%58.1% ownership interests in CWGS, LLC, respectively.
28
LLC.
The following table summarizes the effects of changes in ownership in CWGS, LLC on the Company’s equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended |
| Three Months Ended | ||||||||||||
|
| June 30, |
| June 30, |
| March 31, | ||||||||||||
($ in thousands) |
| 2018 |
| 2017 |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Camping World Holdings, Inc. |
| $ | 28,031 |
| $ | 19,344 |
| $ | 31,212 |
| $ | 26,866 |
| $ | (19,395) |
| $ | 1,821 |
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 a public offering |
|
| — |
|
| (87,203) |
|
| — |
|
| (87,203) | ||||||
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 |
|
| (5) |
|
| — |
|
| (82) |
|
| — |
|
| — |
|
| (77) |
Increase in additional paid-in capital as a result of the vesting of restricted stock units |
|
| 29 |
|
| — |
|
| 29 |
|
| — | ||||||
Increase in additional paid-in capital as a result of the redemption of common units of CWGS, LLC |
|
| — |
|
| 53,430 |
|
| 1,847 |
|
| 53,580 |
|
| 12 |
|
| 1,848 |
Change from net income attributable to Camping World Holdings, Inc. and transfers to non-controlling interests |
| $ | 28,055 |
| $ | (14,429) |
| $ | 33,006 |
| $ | (6,757) |
| $ | (19,383) |
| $ | 3,592 |
|
|
|
|
|
|
|
16.15. 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 |
| Six Months Ended |
| Three Months Ended | ||||||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, |
| March 31, |
| March 31, | ||||||
($ in thousands) |
| 2018 |
| 2017 |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||||
Equity-based compensation expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs applicable to revenue |
| $ | 172 |
| $ | 81 |
| $ | 347 |
| $ | 173 |
| $ | 207 |
| $ | 175 |
Selling, general, and administrative |
|
| 2,957 |
|
| 788 |
|
| 6,000 |
|
| 1,415 |
|
| 2,509 |
|
| 3,043 |
Total equity-based compensation expense |
| $ | 3,129 |
| $ | 869 |
| $ | 6,347 |
| $ | 1,588 |
| $ | 2,716 |
| $ | 3,218 |
The following table summarizes stock option activity for the sixthree months ended June 30, 2018:March 31, 2019:
|
|
|
|
|
|
| |
|
|
| |
|
| Stock Options | |
|
| (in thousands) | |
Outstanding at December 31, |
|
|
|
|
| ||
Forfeited |
|
|
|
Outstanding at |
|
|
|
Options exercisable at |
|
|
|
2927
The following table summarizes restricted stock unit activity for the sixthree months ended June 30, 2018:March 31, 2019:
|
|
|
|
|
| Restricted | |
|
| Stock Units | |
|
| (in thousands) | |
Outstanding at December 31, |
|
|
|
Granted |
|
|
|
Vested |
|
|
|
Forfeited |
|
|
|
Outstanding at |
|
|
|
The weighted-average grant date fair value of restricted stock units granted during the three months ended March 31, 2019 was $14.87.
17.16. 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 |
| Six Months Ended |
| Three Months Ended | ||||||||||||
|
| June 30, |
| June 30, |
| March 31, | ||||||||||||
(In thousands except per share amounts) |
| 2018 |
| 2017 |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
| $ | 81,815 |
| $ | 105,093 |
| $ | 99,091 |
| $ | 154,716 | ||||||
Less: net income attributable to non-controlling interests |
|
| (53,784) |
|
| (85,749) |
|
| (67,879) |
|
| (127,850) | ||||||
Net income attributable to Camping World Holdings, Inc. — basic |
|
| 28,031 |
|
| 19,344 |
|
| 31,212 |
|
| 26,866 | ||||||
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 |
|
| 36,156 |
|
| — |
|
| 40,508 |
|
| 78,160 | ||||||
Net income attributable to Camping World Holdings, Inc. — diluted |
| $ | 64,187 |
| $ | 19,344 |
| $ | 71,720 |
| $ | 105,026 | ||||||
Net (loss) income |
| $ | (26,807) |
| $ | 13,548 | ||||||||||||
Less: net (loss) income attributable to non-controlling interests |
|
| 7,412 |
|
| (11,727) | ||||||||||||
Net (loss) income attributable to Camping World Holdings, Inc. — basic |
|
| (19,395) |
|
| 1,821 | ||||||||||||
Add: reallocation of net income attributable to non-controlling interests from the assumed dilutive effect of stock options and RSUs |
|
| — |
|
| 15 | ||||||||||||
Net (loss) income attributable to Camping World Holdings, Inc. — diluted |
| $ | (19,395) |
| $ | 1,836 | ||||||||||||
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares of Class A common stock outstanding — basic |
|
| 36,964 |
|
| 22,977 |
|
| 36,890 |
|
| 20,973 |
|
| 37,195 |
|
| 36,816 |
Dilutive options to purchase Class A common stock |
|
| — |
|
| — |
|
| 157 |
|
| — |
|
| — |
|
| 315 |
Dilutive restricted stock units |
|
| 83 |
|
| — |
|
| 136 |
|
| — |
|
| — |
|
| 189 |
Dilutive common units of CWGS, LLC that are convertible into Class A common stock |
|
| 51,717 |
|
| — |
|
| 51,773 |
|
| 63,700 | ||||||
Weighted-average shares of Class A common stock outstanding — diluted |
|
| 88,764 |
|
| 22,977 |
|
| 88,956 |
|
| 84,673 |
|
| 37,195 |
|
| 37,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share of Class A common stock — basic |
| $ | 0.76 |
| $ | 0.84 |
| $ | 0.85 |
| $ | 1.28 | ||||||
Earnings per share of Class A common stock — diluted |
| $ | 0.72 |
| $ | 0.84 |
| $ | 0.81 |
| $ | 1.24 | ||||||
(Loss) earnings per share of Class A common stock — basic |
| $ | (0.52) |
| $ | 0.05 | ||||||||||||
(Loss) earnings per share of Class A common stock — diluted |
| $ | (0.52) |
| $ | 0.05 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average anti-dilutive securities excluded from the computation of diluted earnings per share of Class A common stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options to purchase Class A common stock |
|
| 920 |
|
| 1,083 |
|
| 462 |
|
| 1,097 |
|
| 859 |
|
| — |
Restricted stock units |
|
| 896 |
|
| 226 |
|
| 450 |
|
| 187 |
|
| 1,444 |
|
| — |
Common units of CWGS, LLC that are convertible into Class A common stock |
|
| — |
|
| 62,586 |
|
| — |
|
| — |
|
| 51,673 |
|
| 51,830 |
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.
18.
28
17. Segments Information
WeFollowing the resignation of Roger Nuttall from his position as President of Camping World on December 21, 2018, the Company took steps during the quarter ended March 31, 2019 to realign the reporting structure of the Company including management and internal reporting. As a result of these changes, the Company has determined that its reportable segments have changed. The Company’s new reportable segments have been identified based on various commonalities amongst the Company’s individual product lines, which is consistent with the Company’s operating structure and associated management structure and management evaluates the performance of and allocates resources to these segments based on segment revenues and segment profit. The segment reporting for prior comparative periods have been recasted to conform to the current period presentation.
As previously discussed, the Company previously had three reportable segments: (i) Consumer Services and Plans; (ii) Dealership and, (iii) Retail. Following the realignment, the Company now has the following two reportable segments: (1) Consumer(i) Good Sam Services and Plans, and (2)(ii) RV and Outdoor Retail. In conjunction with the first quarter 2019 realignment of our reporting structure, the Company combined our prior Dealership and Retail segments into the RV and Outdoor Retail segment. The Company’sCompany has also reclassified a portion of the former Consumer Services and Plans segment, is comprisedthe Good Sam Club and co-branded credit card operations, to the RV and Outdoor Retail segment, which reflects the synergies of those two programs with the RV and Outdoor Retail locations. Within the Good Sam Services and Plans segment, the Company primarily derives revenue from the sale of the following offerings: emergency roadside assistance; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; co-branded credit cards; vehicle financing and refinancing; membership clubs;shows and events; and publications and directories. The Company’s
30
Within the RV and Outdoor Retail segment, is comprisedthe Company primarily derives revenue from the sale of new and used RVs; the sale of RV products and services, including the sale of parts, accessories, supplies and service; financeservices for RVs, and insurance;equipment, gear and supplies for camping, hunting, fishing, skiing, snowboarding, bicycling, skateboarding, camping, fishing, hunting, hiking, rock climbing, marine and watersports products. Corporatewatersport and other is comprisedoutdoor activities; commissions on the finance and insurance contracts related to the sale of the corporate operations of the Company.RVs; and 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 itsa group comprised of the Chief Executive Officer.Officer and the President.
Reportable segment revenue, segment income, floor plan interest expense, depreciation and amortization, other interest expense, total assets, and capital expenditures are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, | ||||
($ in thousands) |
| 2018 |
| 2017 |
| 2018 |
| 2017 | ||||
Revenue:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
| $ | 52,748 |
| $ | 48,103 |
| $ | 106,556 |
| $ | 98,349 |
Retail |
|
| 1,392,428 |
|
| 1,230,923 |
|
| 2,400,186 |
|
| 2,062,312 |
Total consolidated revenue |
| $ | 1,445,176 |
| $ | 1,279,026 |
| $ | 2,506,742 |
| $ | 2,160,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended March 31, 2019 | ||||||||||
|
| Good Sam |
| RV and |
|
|
|
|
| |||
|
| Services |
| Outdoor |
| Intersegment |
|
|
| |||
($ in thousands) |
| and Plans(1) |
| Retail(1) |
| Eliminations |
| Total | ||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Good Sam services and plans |
| $ | 48,298 |
| $ | — |
| $ | (1,332) |
| $ | 46,966 |
New vehicles |
|
| — |
|
| 530,749 |
|
| (1,172) |
|
| 529,577 |
Used vehicles |
|
| — |
|
| 180,605 |
|
| (597) |
|
| 180,008 |
Products, service and other |
|
| — |
|
| 210,198 |
|
| (5,322) |
|
| 204,876 |
Finance and insurance, net |
|
| — |
|
| 94,280 |
|
| (2,389) |
|
| 91,891 |
Good Sam Club |
|
| — |
|
| 11,451 |
|
| — |
|
| 11,451 |
Total consolidated revenue |
| $ | 48,298 |
| $ | 1,027,283 |
| $ | (10,812) |
| $ | 1,064,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, | ||||
($ in thousands) |
| 2018 |
| 2017 |
| 2018 |
| 2017 | ||||
Segment income:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
| $ | 27,590 |
| $ | 23,959 |
| $ | 55,714 |
| $ | 50,212 |
Retail |
|
| 95,498 |
|
| 117,042 |
|
| 117,692 |
|
| 163,185 |
Total segment income |
|
| 123,088 |
|
| 141,001 |
|
| 173,406 |
|
| 213,397 |
Corporate & other |
|
| (1,480) |
|
| (3,483) |
|
| (2,964) |
|
| (4,424) |
Depreciation and amortization |
|
| (11,628) |
|
| (7,584) |
|
| (21,028) |
|
| (14,437) |
Other interest expense, net |
|
| (16,107) |
|
| (10,557) |
|
| (28,946) |
|
| (19,961) |
Tax Receivable Agreement liability adjustment |
|
| — |
|
| — |
|
| — |
|
| 17 |
Loss and expense on debt restructure |
|
| 44 |
|
| — |
|
| (2,056) |
|
| — |
Income from operations before income taxes |
| $ | 93,917 |
| $ | 119,377 |
| $ | 118,412 |
| $ | 174,592 |
|
| Three Months Ended March 31, 2018 | ||||||||||
|
| Good Sam |
| RV and |
|
|
|
|
| |||
|
| Services |
| Outdoor |
| Intersegment |
|
|
| |||
($ in thousands) |
| and Plans(1)(2) |
| Retail(1)(2) |
| Eliminations |
| Total | ||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Good Sam services and plans |
| $ | 46,178 |
| $ | — |
| $ | (1,353) |
| $ | 44,825 |
New vehicles |
|
| — |
|
| 580,674 |
|
| (1,164) |
|
| 579,510 |
Used vehicles |
|
| — |
|
| 172,583 |
|
| (492) |
|
| 172,091 |
Products, service and other |
|
| — |
|
| 168,968 |
|
| (4,816) |
|
| 164,152 |
Finance and insurance, net |
|
| — |
|
| 91,619 |
|
| (2,519) |
|
| 89,100 |
Good Sam Club |
|
| — |
|
| 8,983 |
|
| — |
|
| 8,983 |
Total consolidated revenue |
| $ | 46,178 |
| $ | 1,022,827 |
| $ | (10,344) |
| $ | 1,058,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
(2) | The Company has adjusted certain prior period amounts for the immaterial correction of errors. See Note 1 – Summary of Significant Accounting Policies – Revisions for Correction of Immaterial Errors. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended March 31, | ||||
($ in thousands) |
| 2019 |
| 2018 | ||
Segment income:(1) |
|
|
|
|
|
|
Good Sam Services and Plans(2) |
| $ | 22,414 |
| $ | 21,717 |
RV and Outdoor Retail(2) |
|
| (375) |
|
| 24,519 |
Total segment income |
|
| 22,039 |
|
| 46,236 |
Corporate & other |
|
| (3,173) |
|
| (1,484) |
Depreciation and amortization |
|
| (13,594) |
|
| (9,400) |
Other interest expense, net |
|
| (17,643) |
|
| (12,839) |
Tax Receivable Agreement liability adjustment |
|
| 8,477 |
|
| — |
Loss and expense on debt restructure |
|
| — |
|
| (2,100) |
Income before income taxes |
| $ | (3,894) |
| $ | 20,413 |
(1) | Segment income is defined as income from operations before depreciation and amortization plus floor plan interest expense. |
(2) | The Company has adjusted certain prior period amounts for the immaterial correction of errors. See Note 1 – Summary of Significant Accounting Policies – Revisions for Correction of Immaterial Errors. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, | ||||
($ in thousands) |
| 2018 |
| 2017 |
| 2018 |
| 2017 | ||||
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
| $ | 823 |
| $ | 1,005 |
| $ | 1,595 |
|
| 2,001 |
Retail |
|
| 10,805 |
|
| 6,464 |
|
| 19,433 |
|
| 12,321 |
Subtotal |
|
| 11,628 |
|
| 7,469 |
|
| 21,028 |
|
| 14,322 |
Corporate & other |
|
| — |
|
| 115 |
|
| — |
|
| 115 |
Total depreciation and amortization |
| $ | 11,628 |
| $ | 7,584 |
| $ | 21,028 |
| $ | 14,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended March 31, | ||||
($ in thousands) |
| 2019 |
| 2018 | ||
Depreciation and amortization: |
|
|
|
|
|
|
Good Sam Services and Plans |
| $ | 852 |
| $ | 731 |
RV and Outdoor Retail |
|
| 12,742 |
|
| 8,669 |
Total depreciation and amortization |
| $ | 13,594 |
| $ | 9,400 |
|
|
|
|
|
|
|
|
| Three Months Ended March 31, | ||||
($ in thousands) |
| 2019 |
| 2018 | ||
Other interest expense, net: |
|
|
|
|
|
|
Good Sam Services and Plans |
| $ | — |
| $ | (1) |
RV and Outdoor Retail |
|
| 2,148 |
|
| 1,819 |
Subtotal |
|
| 2,148 |
|
| 1,818 |
Corporate & other |
|
| 15,495 |
|
| 11,021 |
Total interest expense |
| $ | 17,643 |
| $ | 12,839 |
30
|
|
|
|
|
|
|
|
| March 31, |
| December 31, | ||
($ in thousands) |
| 2019 |
| 2018 | ||
Assets: |
|
|
|
|
|
|
Good Sam Services and Plans |
| $ | 93,215 |
| $ | 174,623 |
RV and Outdoor Retail |
|
| 3,407,429 |
|
| 2,438,908 |
Subtotal |
|
| 3,500,644 |
|
| 2,613,531 |
Corporate & other |
|
| 161,779 |
|
| 193,156 |
Total assets |
| $ | 3,662,423 |
| $ | 2,806,687 |
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, | ||||
($ in thousands) |
| 2018 |
| 2017 |
| 2018 |
| 2017 | ||||
Other interest expense, net: |
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
| $ | (1) |
| $ | 2 |
| $ | (2) |
| $ | 4 |
Retail |
|
| 1,004 |
|
| 1,360 |
|
| 2,823 |
|
| 2,952 |
Subtotal |
|
| 1,003 |
|
| 1,362 |
|
| 2,821 |
|
| 2,956 |
Corporate & other |
|
| 15,104 |
|
| 9,195 |
|
| 26,125 |
|
| 17,005 |
Total interest expense |
| $ | 16,107 |
| $ | 10,557 |
| $ | 28,946 |
| $ | 19,961 |
|
|
|
|
|
|
|
|
| June 30, |
| December 31, | ||
($ in thousands) |
| 2018 |
| 2017 | ||
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
Consumer Services and Plans |
| $ | 143,141 |
| $ | 180,295 |
Retail |
|
| 2,555,741 |
|
| 2,078,535 |
Subtotal |
|
| 2,698,882 |
|
| 2,258,830 |
Corporate & other |
|
| 225,168 |
|
| 302,647 |
Total assets |
| $ | 2,924,050 |
| $ | 2,561,477 |
32
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.Report and reflects the effects of the immaterial correction of errors discussed in Note 1 – Summary of Significant Accounting Policies – Revisions for Correction of Immaterial Errors in of this Form 10-Q. 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 and Part II, Item 1A of this Form 10-Q, “Cautionary Note Regarding Forward-Looking Statements” 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, 2018,March 31, 2019, our most recently completed fiscal quarter. Additionally, references herein to the approximately 910 million U.S. households that own a recreational vehicle ("RV") are based on Thedata from the RV Consumer in 2011, an industry report published by the University of Michigan in 2011 (the "RV Survey"), which we believe to be the most recent such survey.Industry Association.
Overview
We believeare a leading outdoor and camping retailer, offering an extensive assortment of recreational vehicles for sale, RV and camping gear, RV maintenance and repair, other outdoor and active sports products, and the industry’s broadest and deepest range of services, protection plans, products and resources.
To best serve the estimated 10 million U.S. households that own an RV and our base of 5.1 million Active Customers, we are the only provider ofoffer a comprehensive portfolio of services, protection plans, products and resources for RV enthusiasts. Approximately 9 million households in the United States own an RV, and of that installed base, we had approximately 3.7 million RV-related Active Customers at June 30, 2018, excluding the impact of the acquisition of certain assets of Gander Mountain Company (“Gander Mountain,” and upon acquisition and rebranding, “Gander Outdoors”) and its Overton’s, Inc. business (“Overton’s”) in May 2017 (“Gander Mountain Acquisition”), further described below. We generate recurring revenue by providing RV owners and outdoor enthusiasts the full spectrum of services, protection plans, products, and resources that we believe are essential to operate, maintain, and protect their RV and to enjoy the RV and outdoor lifestyles. We provide these offerings primarily through our two iconic brands, Good Sam and Camping World.
We believe our Good Sam branded offerings provide the industry’s broadest and deepest range of services, protection plans, products, and resources, including: extended vehicle service contracts and insurance protection plans, roadside assistance, membership clubs, and financing products. A majority of these programs are on a multiyear or annually renewable basis.
Our Camping World brand operates the largest national network of RV‑centric retail locations in the United States throughand our 147 retaildirect marketing business. The table below summarizes our store locations in 36 states, as of June 30, 2018,March 31, 2019 and through our e‑commerce platforms. We believe we are significantly larger in scale than our next largest competitor. We provide new and used RVs, repair parts, RV accessories and supplies, RV repair and maintenance services, protection plans, travel assistance plans, RV financing, and RV lifestyle products and services for new and existing RV owners. Our retail locations are staffed with knowledgeable local team members, providing customers access to extensive RV expertise. Our retail locations are strategically located in key national RV markets.
In 2017, we expanded our products and services focus to outdoor sports and retail to include an array of outdoor products, apparel and gear and active sportswear and gear to target the broader group of outdoor and active sports enthusiasts. On May 26, 2017, we acquired certain assets of Gander Mountain, which specialized in the hunting, camping, fishing, shooting sports, and outdoor markets, and its Overton’s marine and watersports business through a bankruptcy auction. On August 17, 2017, we acquired Active Sports, Inc. which included TheHouse.com, (an online retail component of the business) specializing in biking, sailboarding, skateboarding, wakeboarding, snowboarding and outdoor gear. On September 22, 2017, we
2018:
|
|
|
|
|
|
|
|
| March 31, | ||||
|
| 2019 |
| 2018 | ||
Co-habited RV and Outdoor Retail locations |
|
| 131 |
|
| 117 |
Stand-alone RV locations |
|
| 16 |
|
| 9 |
Stand-alone Outdoor Retail locations |
|
| 79 |
|
| 57 |
Total locations |
|
| 226 |
|
| 183 |
|
|
|
|
|
|
|
33
acquired EIGHTEEN0THREE LLC, dba W82 (“W82”), which specializes in snowboarding, skateboarding, longboarding, swimwear, footwear, apparel and accessories. On October 19, 2017, we acquired Uncle Dan's LTD, a specialty retailer of outdoor gear, apparel and camping supplies. In addition, on January 30, 2018, we acquired Erehwon, a leading Midwest specialty retailer of outdoor gear and apparel with four retail locations. On April 19, 2018 we acquired Rock Creek Outfitters (“Rock Creek”), a specialty outdoor retailer of outdoor gear for kayaking, rock climbing, camping and hiking with seven retail locations.Segments
As discussed in Note 17 – Segments Information to our consolidated financial statements included in Part I, Item 1 of June 30, 2018,this Form 10-Q, we operated a total of 223 locations which consisted ofhave determined that our reportable segments have changed during the following: 147 Camping World retail locations, 54 Gander Outdoors locations, two Overton’s locations, two TheHouse.com locations, two W82 locations, five Uncle Dan’s locations, four Erehwon locations and seven Rock Creek locations. Ofthree months ended March 31, 2019. The segment reporting for prior periods has been reclassified to conform to the 223 locations, 132 sold recreational vehicles.current period presentation.
We attract new customers primarily through our retail locations, e‑commerce platforms, and direct marketing. Once we acquire our customers through a transaction, they become part of our customer database where we leverage customized customer relationship management (“CRM”) tools and analytics to actively engage, market, and sell multiple products and services. Our goal is to consistently grow our customer database through our various channels to increasingly cross‑sell our products and services.
Segments
We identify our reporting segments based on the organizational units used by management to monitor performance and make operating decisions. We have identifieddecisions The Company previously had three reportable segments: (i) Consumer Services and Plans; (ii) Dealership, and (iii) Retail. Following the realignment, the Company now has the following two reportingreportable segments: (a) Consumer(i) Good Sam Services and Plans, and (b)(ii) RV and Outdoor Retail. We provideIn conjunction with the first quarter 2019 realignment of our consumer servicesreporting structure, the Company combined our prior Dealership and plans offerings through our Good Sam brandRetail segments into the RV and we provide our retail offerings primarily through our Camping World, Gander Outdoors, Overton’s, TheHouse.com, W82, Uncle Dan’s, Erehwon and Rock Creek brands. WithinOutdoor Retail segment. The Company
32
has also reclassified a portion of the former Consumer Services and Plans segment, wethe Good Sam Club and co-branded credit card operations, to the RV and Outdoor Retail segment, which reflects the synergies of those two programs with the RV and Outdoor Retail locations. Within the Good Sam Services and Plans segment, the Company primarily derivederives revenue from the sale of the following offerings: emergency roadside assistance; property and casualty insurance programs; travel assist programs; extended vehicle service contracts; co‑branded credit cards; vehicle financing and refinancing; club memberships;shows and events; and publications and directories. Within the RV and Outdoor Retail segment, wethe Company primarily derivederives revenue from the sale of new and used RVs; sale of RV products and services, including the following products: new vehicles; used vehicles;sale of parts, accessories, supplies and service including RV accessoriesfor RVs, and supplies; financeequipment, gear and insurance; andsupplies for camping, hunting, fishing, skiing, snowboarding, bicycling, skateboarding, camping, fishing, hunting, hiking, rock climbing, marine and watersports products.watersport and other outdoor activities; commissions on the finance and insurance contracts related to the sale of RVs; and Good Sam Club memberships and co-branded credit cards. See Note 1817 — Segment Information to our unaudited condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q.
Growth Strategies and Outlook
We believe the increase in the number of light-weight towable RVs offered by the manufactures, the increase in the number of pickup trucks and sport utility vehicles (“SUV’s) in operation, the ease of towing and the affordability of many of the light-weight RVs, the savings RVs offer on a variety of vacation costs, an increase in the pool of potential RV customers due to an aging baby boomer demographic, and the increased RV ownership among younger consumers should continue to grow the installed base of RV owners, and will have a positive impact on RV usage.
We plan to take advantage of these positive trends in RV usage to pursue the following strategies to continue to grow our revenue and profits:
|
|
|
|
34
|
|
|
|
|
|
|
|
As discussed above, while we have traditionally focused on the RV-centric outdoor enthusiasts, we believe there is significant opportunity for us to offer our comprehensive portfolio of services, protection plans, products and resources beyond the traditional RV enthusiasts to a broader group of outdoor and active sports enthusiasts who enjoy skiing, snowboarding, bicycling, skateboarding, camping, fishing, hunting, hiking, rock climbing, marine and watersports, and other outdoor active sports and activities. By expanding our array of products and services to include outdoor products, apparel and gear, and active sportswear and gear to target this broader group of outdoor and active sports enthusiasts, and by enhancing the benefits of membership in our Good Sam Club to provide additional benefits and savings to this broader group of outdoor and active sports enthusiasts, we believe we have the opportunity to expand our base of Active Customers and enhance the long-term value of the Good Sam consumer services and plans. With the increasing ease of use and affordability of RV vehicles, we also believe there is an opportunity to sell RVs to the outdoor and active sports enthusiasts who enjoy skiing, snowboarding, bicycling, skateboarding, non-RV camping, fishing, hunting, hiking, rock climbing, and marine and water sports and activities. We made several strategic acquisitions in the retail space in 2017 and early 2018, including Gander Mountain, and Overton’s, Active Sports, Inc., W82, Uncle Dan’s Outfitters, Erehwon and Rock Creek.Balance Sheet
As discussed below under “— Liquidityin Note 1 – Summary of Significant Accounting Policies – Recently Adopted Accounting Pronouncements and Capital Resources,” we believe that our sources of liquidity and capital will be sufficient to take advantage of these positive trends in RV usage and finance our growth strategy, including the anticipated opening of Gander Outdoors store locations. However, the operation of our business, the rate of our expansion and our ability to respond to changing business and economic conditions depend on the availability of adequate capital, which in turn typically depends on cash flow generated by our business and, if necessary, the availability of equity or debt capital. In addition, as we grow, we will face the risk that our existing resources and systems, including management resources, accounting and finance personnel, and operating systems, may be inadequate to support our growth. Any inability to generate sufficient cash flows from operations or raise additional equity or debt capital or retain the personnel or make the other changes in our systems that may be required to support our growth could have a material adverse effect on our business, financial condition and results of operations. See “Risk Factors — Risks RelatedNote 6 – Leases 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” and “Risk Factors — Risks Related to our Business — Our expansion into new, unfamiliar markets presents increased risks that may prevent us from being profitable in these new markets. Delays in opening or acquiring new retail locations could have a material adverse effect on our business,consolidated financial condition and results of operations”statements included in Part I, Item 1A1 of our Annual Report.this Form 10-Q, we have adopted ASC 842 as of January 1, 2019. As of March 31, 2019, we had $820.0 million, $54.9 million, and $822.5 million of operating lease assets, current portion of operating lease liabilities, and noncurrent portion of operating lease liabilities, respectively, as a result of the adoption of ASC 842.
3533
How We Generate
Results of Operations
Three Months Ended March 31, 2019 Compared to Three Months Ended March 31, 2018
The following table sets forth information comparing the components of net income for the three months ended March 31, 2019 and 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
|
|
|
|
|
| ||||||||
|
| March 31, 2019 |
| March 31, 2018 |
|
|
| |||||||||
|
|
|
|
| Percent of |
|
|
|
| Percent of |
| Favorable/ (Unfavorable) |
| |||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| |||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good Sam Services and Plans |
| $ | 46,966 |
| 4.4% |
| $ | 44,825 |
| 4.2% |
| $ | 2,141 |
| 4.8% |
|
RV and Outdoor Retail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New vehicles |
|
| 529,577 |
| 49.7% |
|
| 579,510 |
| 54.7% |
|
| (49,933) |
| -8.6% |
|
Used vehicles |
|
| 180,008 |
| 16.9% |
|
| 172,091 |
| 16.3% |
|
| 7,917 |
| 4.6% |
|
Products, service and other |
|
| 204,876 |
| 19.2% |
|
| 164,152 |
| 15.5% |
|
| 40,724 |
| 24.8% |
|
Finance and insurance, net |
|
| 91,891 |
| 8.6% |
|
| 89,100 |
| 8.4% |
|
| 2,791 |
| 3.1% |
|
Good Sam Club |
|
| 11,451 |
| 1.1% |
|
| 8,983 |
| 0.8% |
|
| 2,468 |
| 27.5% |
|
Subtotal |
|
| 1,017,803 |
| 95.6% |
|
| 1,013,836 |
| 95.8% |
|
| 3,967 |
| 0.4% |
|
Total revenue |
|
| 1,064,769 |
| 100.0% |
|
| 1,058,661 |
| 100.0% |
|
| 6,108 |
| 0.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good Sam Services and Plans |
|
| 26,235 |
| 2.5% |
|
| 24,365 |
| 2.3% |
|
| 1,870 |
| 7.7% |
|
RV and Outdoor Retail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New vehicles |
|
| 66,533 |
| 6.2% |
|
| 75,626 |
| 7.1% |
|
| (9,093) |
| -12.0% |
|
Used vehicles |
|
| 37,162 |
| 3.5% |
|
| 37,798 |
| 3.6% |
|
| (636) |
| -1.7% |
|
Products, service and other |
|
| 68,772 |
| 6.5% |
|
| 68,350 |
| 6.5% |
|
| 422 |
| 0.6% |
|
Finance and insurance, net |
|
| 91,891 |
| 8.6% |
|
| 89,100 |
| 8.4% |
|
| 2,791 |
| 3.1% |
|
Good Sam Club |
|
| 7,734 |
| 0.7% |
|
| 6,654 |
| 0.6% |
|
| 1,080 |
| 16.2% |
|
Subtotal |
|
| 272,092 |
| 25.6% |
|
| 277,528 |
| 26.2% |
|
| (5,436) |
| -2.0% |
|
Total gross profit |
|
| 298,327 |
| 28.0% |
|
| 301,893 |
| 28.5% |
|
| (3,566) |
| -1.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
| 268,065 |
| 25.2% |
|
| 246,313 |
| 23.3% |
|
| (21,752) |
| -8.8% |
|
Debt restructure expense |
|
| — |
| 0.0% |
|
| 424 |
| 0.0% |
|
| 424 |
| 100.0% |
|
Depreciation and amortization |
|
| 13,594 |
| 1.3% |
|
| 9,400 |
| 0.9% |
|
| (4,194) |
| -44.6% |
|
(Gain) loss on asset sales |
|
| (214) |
| 0.0% |
|
| 85 |
| 0.0% |
|
| 299 |
| -351.8% |
|
Income from operations |
|
| 16,882 |
| 1.6% |
|
| 45,671 |
| 4.3% |
|
| (28,789) |
| -63.0% |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floor plan interest expense |
|
| (11,610) |
| -1.1% |
|
| (10,743) |
| -1.0% |
|
| (867) |
| -8.1% |
|
Other interest expense, net |
|
| (17,643) |
| -1.7% |
|
| (12,839) |
| -1.2% |
|
| (4,804) |
| -37.4% |
|
Loss on debt restructure |
|
| — |
| 0.0% |
|
| (1,676) |
| -0.2% |
|
| 1,676 |
| 100.0% |
|
Tax Receivable Agreement liability adjustment |
|
| 8,477 |
| 0.8% |
|
| — |
| 0.0% |
|
| 8,477 |
| 100.0% |
|
Total other income (expense) |
|
| (20,776) |
| -2.0% |
|
| (25,258) |
| -2.4% |
|
| 4,482 |
| 17.7% |
|
(Loss) income before income taxes |
|
| (3,894) |
| -0.4% |
|
| 20,413 |
| 1.9% |
|
| (24,307) |
| -119.1% |
|
Income tax expense |
|
| (22,913) |
| -2.2% |
|
| (6,865) |
| -0.6% |
|
| (16,048) |
| -233.8% |
|
Net (loss) income |
|
| (26,807) |
| -2.5% |
|
| 13,548 |
| 1.3% |
|
| (40,355) |
| -297.9% |
|
Less: net income attributable to non-controlling interests |
|
| 7,412 |
| 0.7% |
|
| (11,727) |
| -1.1% |
|
| 19,139 |
| 163.2% |
|
Net income attributable to Camping World Holdings, Inc. |
| $ | (19,395) |
| -1.8% |
| $ | 1,821 |
| 0.2% |
| $ | (21,216) |
| -1165.1% |
|
Total Revenue
Revenue across each of our two reporting segments is impacted by the following keyTotal revenue drivers:
Number of Active Customers. Approximately 9increased 0.6%, or $6.1 million, householdsto $1.1 billion in the United States own an RV,three months ended March 31, 2019 from $1.1 billion in the three months ended March 31, 2018. The increase was driven by a 24.8% increase in products, service and of the installed base, we had approximately 3.7other revenue to $204.9 million, a 4.6% increase in used vehicles revenue to $180.0 million, a 3.1% increase in finance and insurance revenue to $91.9 million, a 27.5% increase in Good Sam Club revenue to $11.5 million, and 3.5 million RV-related Active Customers, as of June 30, 2018 and 2017, respectively, excluding the impact of the acquisition of Gander Mountain and Overton’sa 4.8% increase in May 2017. Gander Outdoors and Overton’s Active Customers were approximately 209,000 and 240,000, respectively, at June 30, 2018. Our Active Customer base is an integral part of our business model and has a significant effect on our revenue. We attract new customers to our business primarily through our retail locations, e-commerce platforms, and direct marketing. Once we acquire our customers through a transaction, they become part of our customer database where we use CRM tools to cross‑sell Active Customers additional products and services.
ConsumerGood Sam Services and Plans. The majority of our consumer services and plans, such as our roadside assistance, extended service contracts, insurance programs, travel assist, and our Good Sam and CoastPlans revenue to Coast clubs, are built on a recurring$47.0 million, partially offset by an 8.6% decrease in new vehicles revenue model. A majority of these programs are on a multiyear or annually renewable basis and have annualized fees typically ranging from $20 to $5,200. We believe that many of these products and services are essential$529.6 million. Aggregate same store sales decreased 11.0% to $847.9 million for our customers to operate, maintain and protect their RVs, and to enjoy the RV lifestyle, resulting in attractive annual retention rates. As we continue to grow our consumer services and plans business, we expect to further enhance our visibility with respect to revenue and cash flow, and increase our overall profitability. As of June 30, 2018 and December 31, 2017, we had 2.0 million and 1.8 million club members in our Good Sam and Coast to Coast clubs, respectively.
Retail Locations. We open new retail locations through organic growth and acquisitions. Our new retail locations are one of the primary ways in which we attract new customers to our business. Our retail locations typically offer our full array of products and services, including new and used RVs, RV financing, protection plans, a selection of OEM and aftermarket repair parts, RV accessories, RV maintenance products, supplies, and other outdoor lifestyle products. For the sixthree months ended June 30, 2018 and 2017, we opened eight and fourteen acquired RV retail locations, respectively, and opened zero and one greenfield location, respectively. In addition, inMarch 31, 2019 as compared to the sixthree months ended June 30, 2018 we opened fifty-two Gander Outdoors locations and one Overton’s location, and acquired four Erehwon locations, and seven Rock Creek locations. (see Note 11 — Acquisitions to our unaudited consolidated financial statements included in Part I, Item 1 of this Form 10-Q).
Same store sales. SameMarch 31, 2018. Aggregate same store sales measuremeasures the performance of a retail locationRV and Outdoor Retail locations during the current reporting period against the performance of the same retail locationlocations in the corresponding period of the previous year. Same store sales 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.
Same
34
Good Sam Services and Plans
Good Sam Services and Plans revenue increased 4.8%, or $2.1 million, to $47.0 million in the three months ended March 31, 2019, from $44.8 million in the three months ended March 31, 2018. The increase was primarily attributable to a $1.7 million increase in our roadside assistance programs primarily resulting from price increases, $0.3 million from additional policies in force for our vehicle insurance products and $0.1 million of various other increases.
Good Sam Services and Plans gross profit increased 7.7%, or $1.9 million, to $26.2 million in the three months ended March 31, 2019, from $24.4 million in the three months ended March 31, 2018 and gross margin increased to 55.9% from 54.4% in the same respective periods. The increased gross profit was primarily attributable to $1.9 million from price increases and lower claims costs in our roadside assistance programs.
New Vehicles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
|
|
| |||||||||||
|
| March 31, 2019 |
| March 31, 2018 |
| Favorable/ |
| |||||||||
($ in thousands, |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
| |||||
except per vehicle data) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| |||
Revenue |
| $ | 529,577 |
| 100.0% |
| $ | 579,510 |
| 100.0% |
| $ | (49,933) |
| -8.6% |
|
Gross profit |
|
| 66,533 |
| 12.6% |
|
| 75,626 |
| 13.0% |
|
| (9,093) |
| -12.0% |
|
Vehicle units sold |
|
| 15,016 |
|
|
|
| 16,296 |
|
|
|
| (1,280) |
| -7.9% |
|
Average selling price per vehicle sold |
| $ | 35,268 |
|
|
| $ | 35,561 |
|
|
| $ | (294) |
| -0.8% |
|
Average gross profit per vehicle sold |
| $ | 4,431 |
|
|
| $ | 4,641 |
|
|
| $ | (210) |
| -4.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store sales data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store revenue |
| $ | 481,755 |
|
|
| $ | 570,790 |
|
|
| $ | (89,035) |
| -15.6% |
|
Same store vehicle units sold |
|
| 13,497 |
|
|
|
| 15,994 |
|
|
|
| (2,497) |
| -15.6% |
|
Same store average selling price per vehicle |
| $ | 35,693 |
|
|
| $ | 35,688 |
|
|
| $ | 6 |
| 0.0% |
|
New vehicle revenue decreased 8.6%, or $49.9 million, to $529.6 million in the three months ended March 31, 2019 from $579.5 million in the three months ended March 31, 2018. The decrease was primarily due to a 7.9% reduction in units sold resulting from reduced demand across nearly all product types. On a same store sales growth isbasis, new vehicle revenue decreased 15.6% to $481.8 million, driven by increasesa 15.6% decrease in units sold to 13,497 units in the number of transactionsthree months ended March 31, 2018.
New vehicle gross profit decreased 12.0%, or $9.1 million, to $66.5 million in the three months ended March 31, 2019 from $75.6 million in the three months ended March 31, 2018 and gross margin decreased to 12.6% from 13.0% in the same respective periods. The decrease in gross profit was primarily due to reduced unit sales and a 4.5% decrease in average gross profit per unit sold resulting from a product mix shift towards towables.
Used Vehicles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
|
|
| |||||||||||
|
| March 31, 2019 |
| March 31, 2018 |
| Favorable/ |
| |||||||||
($ in thousands, |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
| |||||
except per vehicle data) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| |||
Revenue |
| $ | 180,008 |
| 100.0% |
| $ | 172,091 |
| 100.0% |
| $ | 7,917 |
| 4.6% |
|
Gross profit |
|
| 37,162 |
| 20.6% |
|
| 37,798 |
| 22.0% |
|
| (636) |
| -1.7% |
|
Vehicle units sold |
|
| 8,177 |
|
|
|
| 8,251 |
|
|
|
| (74) |
| -0.9% |
|
Average selling price per vehicle sold |
| $ | 22,014 |
|
|
| $ | 20,857 |
|
|
| $ | 1,157 |
| 5.5% |
|
Average gross profit per vehicle sold |
| $ | 4,545 |
|
|
| $ | 4,581 |
|
|
| $ | (36) |
| -0.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store sales data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store revenue |
| $ | 168,679 |
|
|
| $ | 169,459 |
|
|
| $ | (780) |
| -0.5% |
|
Same store vehicle units sold |
|
| 7,615 |
|
|
|
| 8,031 |
|
|
|
| (416) |
| -5.2% |
|
Same store average selling price per vehicle |
| $ | 22,151 |
|
|
| $ | 21,101 |
|
|
| $ | 1,050 |
| 5.0% |
|
Used vehicle revenue increased 4.6%, or $7.9 million, to $180.0 million in the three months ended March 31, 2019 from $172.1 million in the three months ended March 31, 2018. The increase was primarily due to a 5.5% increase in the average transaction price. In additionselling price per vehicle unit sold due to attractingproduct mix. On a same store
35
basis, used vehicle revenue decreased 0.5% to $168.7 million, driven by a 5.2% decrease in units sold to 7,615 compared to vehicle sold of 8,031 in the three months ended March 31, 2018, partially offset by a 5.0% increase in the average selling price per vehicle.
Used vehicle gross profit decreased 1.7%, or $0.6 million, to $37.2 million in the three months ended March 31, 2019 from $37.8 million in the three months ended March 31, 2018. The decrease was primarily from a 0.8% decrease in average gross profit per unit and a 0.9% reduction in vehicles sold. Used vehicle gross margin decreased to 20.6% in the three months ended March 31, 2019 from 22.0% in the three months ended March 31, 2018.
Products, service and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
|
|
| |||||||||||
|
| March 31, 2019 |
| March 31, 2018 |
| Favorable/ |
| |||||||||
|
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
| |||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ | 204,876 |
| 100.0% |
| $ | 164,152 |
| 100.0% |
| $ | 40,724 |
| 24.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
| 68,772 |
| 33.6% |
|
| 68,350 |
| 41.6% |
|
| 422 |
| 0.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store revenue |
|
| 112,959 |
|
|
|
| 124,914 |
|
|
|
| (11,955) |
| -9.6% |
|
Products, service and other revenue increased 24.8%, or $40.7 million, to $204.9 million in the three months ended March 31, 2019 from $164.2 million in the three months ended March 31, 2018. The increase was primarily attributable to an increase in product revenue related to the new customers and cross‑selling our consumer services and plans, we also drive our sales through new product introductions, including our private label offerings. Although growthstores opened in the three months ended March 31, 2019 that were not open in the three months ended March 31, 2018. On a same store basis, products, service and other revenue decreased 9.6% to $113.0 million for the three months ended March 31, 2019 from $124.9 million in the three months ended March 31, 2018 primarily due to a decrease in warranty-related service and service fee installation promotions.
Products, service and other gross profit increased 0.6%, or $0.4 million, to $68.8 million in the three months ended March 31, 2019 from $68.4 million in the three months ended March 31, 2018. The increase was primarily due to increased revenue. Products, service and other gross margin decreased to 33.6% in the three months ended March 31, 2019 from 41.6% in the three months ended March 31, 2018 primarily due a higher mix of revenue from RV and outdoor-related products, which typically carry a lower gross margin than services-related revenue.
Finance and Insurance, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
|
|
| |||||||||||
|
| March 31, 2019 |
| March 31, 2018 |
| Favorable/ |
| |||||||||
|
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
| |||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ | 91,891 |
| 100.0% |
| $ | 89,100 |
| 100.0% |
| $ | 2,791 |
| 3.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
| 91,891 |
| 100.0% |
|
| 89,100 |
| 100.0% |
|
| 2,791 |
| 3.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store revenue |
|
| 84,503 |
|
|
|
| 87,554 |
|
|
|
| (3,051) |
| -3.5% |
|
Finance and insurance, net revenue and gross profit each increased 3.1%, or $2.8 million, to $91.9 million in the three months ended March 31, 2019 from $89.1 million in the three months ended March 31, 2018. The increase was primarily due to an increase in our finance and insurance sales drives our overallpenetration rates to 12.9% of total new and used vehicle revenue we havein the three months ended March 31, 2019 from 11.9% in the three months ended March 31, 2018, which overcame the decrease in total new and will continue to experience volatility inused units sold. On a same store salesbasis, finance and insurance, net revenue decreased 3.5% to $84.5 million in the three months ended March 31, 2019 from $87.6 million in the comparable period to period, mainly due to changes in our product sales mix. Our product mix in any period is principally impacted by the number and mix of new or used RVs that we sell2018 primarily due to the high price points of these products compared to our other retail productsdecrease in total new and the range of price points among the types of RVsused units sold.
As of June 30, 2018 and 2017, we had, respectively, a base of 120 and 115 same stores. For the six months ended June 30, 2018 and 2017, our aggregate same store sales were $1.94 billion and $1.92 billion, respectively. As of June 30, 2018, we had a total of 223 locations consisting of 147 Camping World retail locations, 54 Gander Outdoor locations, two Overton’s locations, two W82 locations, two TheHouse.com locations, 5 Uncle Dan’s locations, 4 Erehwon, and 7 Rock Creek locations, compared to 137 Camping World retail locations at June 30, 2017. In the first six months of 2018 we closed three Camping World non-dealer locations (Rogers, Minnesota, Winter Garden, Florida, and Cleburne, Texas). We closed one Overton’s
36
location in January 2018 and opened one in our Rogers, Minnesota location which previously was a Camping World non-dealer location.
Good Sam Club
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended |
|
| |||||||||||
|
| March 31, 2019 |
| March 31, 2018 |
| Favorable/ | |||||||||
|
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) | |||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ | 11,451 |
| 100.0% |
| $ | 8,983 |
| 100.0% |
| $ | 2,468 |
| 27.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
| 7,734 |
| 67.5% |
|
| 6,654 |
| 74.1% |
|
| 1,080 |
| 16.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Memberships |
|
| 2,149,627 |
|
|
|
| 1,835,349 |
|
|
|
| 314,278 |
| 17.1% |
Other Key Performance Indicators
Gross Profit and Gross Margins. Gross profit is our totalGood Sam Club revenue less our total costs applicableincreased 27.5%, or $2.5 million, to revenue. Our total costs applicable to revenue primarily consists of the cost of goods and cost of sales, exclusive of depreciation and amortization. Gross margin is gross profit as a percentage of revenue.
Our gross profit is variable$11.5 million in nature and generally follows changes in our revenue. While gross margins for our Retail segment are lower than our gross margins for our Consumer Services and Plans segment, our Retail segment generates significant gross profit and is a primary means of acquiring new customers, to which we then cross‑sell our higher margin products and services with recurring revenue. We believe the overall growth of our Retail segment will allow us to continue to drive growth in gross profits due to our ability to cross‑sell our consumer services and plans to our increasing Active Customer base. For the three months ended June 30, 2018 and 2017,March 31, 2019 from $9.0 million in the three months ended March 31, 2018. The increase primarily resulted from a 17.1% increase in club memberships.
Good Sam Club gross profit increased 16.2%, or $1.1 million, to $7.7 million in the three months ended March 31, 2019 from $6.7 million in the three months ended March 31, 2018. The increase was $31.9 millionprimarily due to the increase in club memberships and $27.5 million, respectively, andcredit card open accounts. Good Sam Club gross margin was 60.5% and 57.3%, respectively, for our Consumer Services and Plans segment, and gross profit was $384.2 million and $345.0 million, respectively, and gross margin was 27.6% and 28.0%, respectively, for our Retail segment. Fordecreased to 67.5% in the sixthree months ended June 30,March 31, 2019 from 74.1% in the three months ended March 31, 2018 and 2017, gross profit was $63.0 million and $56.6 million, respectively, and gross margin was 59.1% and 57.6%, respectively, for our Consumer Services and Plans segment, and gross profit was $657.9 million and $567.9 million, respectively, and gross margin was 27.4% and 27.5%, respectively, for our Retail segment.primarily due to additional marketing expenses.
SG&A as a percentage of Gross Profit.Selling, general and administrative (“SG&A”)expenses
Selling, general and administrative expenses increased 8.8%, or $21.8 million, to $268.1 million in the three months ended March 31, 2019 from $246.3 million in the three months ended March 31, 2018. The increase was primarily due to increases of $7.4 million of real property expenses related to new stores, $8.5 million of variable selling expense related to increased revenue, $3.5 million of services expenses, including professional fees, and $2.4 million of other store and corporate overhead expenses. Selling, general and administrative expenses as a percentage of total gross profit allows usincreased to monitor our expense control over a period of time. SG&A consists primarily of wage‑related expenses, selling expenses related to commissions and advertising, lease expenses and corporate overhead expenses. We calculate SG&A expenses as a percentage of gross profit by dividing SG&A expenses for the period by total gross profit. For89.9% in the three months ended June 30,March 31, 2019, from 81.6% in the three months ended March 31, 2018.
Depreciation and amortization
Depreciation and amortization increased 44.6%, or $4.2 million, to $13.6 million in the three months ended March 31, 2019 from $9.4 million in the three months ended March 31, 2018 primarily due to the new RV and outdoor retail store locations.
Floor plan interest expense
Floor plan interest expense increased 8.1%, or $0.9 million, to $11.6 million in the three months ended March 31, 2019 from $10.7 million in the three months ended March 31, 2018. The increase was primarily due to an 88 basis point increase in the average floor plan borrowing rate, partially offset by a 11.9% decrease in average floor plan borrowings primarily from lower average inventory levels.
Other interest expense, net
Other interest expense increased 37.4%, or $4.8 million, to $17.6 million in the three months ended March 31, 2019 from $12.8 million in the three months ended March 31, 2018. The increase was primarily due to increased average debt outstanding primarily due to financing the rollout of RV and Outdoor Retail store openings in 2018 and 2017, SG&A as a percentage of gross profit was 68.3% and 61.3%61 basis point increase in the average interest rate.
Income tax expense
Income tax expense increased 233.8%, respectively. Foror $16.0 million to $22.9 million in the sixthree months ended June 30, 2018March 31, 2019 from $6.9 million in the three months ended March 31, 2018. The increase was primarily due to the revaluation of certain deferred tax assets and 2017, SG&A asrelated changes in valuation allowance pertaining to a percentage of gross profit was 73.4% and 64.7%, respectively. We expect SG&A expenses to increase as we open new retail locations through organic growth and acquisitions, which we also expect will drive increases in revenue and gross profit.
Adjusted EBITDA and Adjusted EBITDA Margin. Adjusted EBITDA and Adjusted EBITDA Margin are some of the primary metrics management uses to evaluate the financial performance of our business. Adjusted EBITDA and Adjusted EBITDA Margin are also frequently used by analysts, investors, and other interested parties to evaluate companies in our industry. We use Adjusted EBITDA and Adjusted EBITDA Margin to supplement GAAP measures of performance as follows:
|
|
|
|
|
|
|
|
We define Adjusted EBITDA as net income before other interest expense, net (excluding floor plan interest expense), provision for income tax expense, depreciation and amortization, loss and expense on debt restructure, loss (gain) on sale of assets, equity-based compensation, Tax Receivable Agreement liability adjustment, transaction expenses related to acquisitions, Gander Outdoors pre-opening costs, and other unusual or one‑time items. We calculate Adjusted EBITDA Margin by dividing Adjusted EBITDA by total
37
revenuetransfer of assets to a wholly owned corporate subsidiary, and partially due to operating losses recorded by its RV and Outdoor Retail segment for which no tax benefit can be recognized, and an increased ownership percentage of CWGS, LLC for which the Company is subject to U.S., federal and state taxes on its allocable share of income of CWGS, LLC.
Net income
Net income decreased 297.9%, or $40.4 million, to a net loss of $26.8 million for the period. Adjusted EBITDA and Adjusted EBITDA Margin are not GAAP measures of our financial performance and should not be considered as alternatives tothree months ended March 31, 2019 from a net income or net income margin, respectively, as measures of financial performance, or any other performance measure derived in accordance with GAAP. Adjusted EBITDA and Adjusted EBITDA Margin should not be construed as an inference that our future results will be unaffected by unusual or non‑recurring items. Additionally, Adjusted EBITDA and Adjusted EBITDA Margin are not intended to be a measure of discretionary cash to invest$13.5 million in the growth of our business, as it does not reflect tax payments, debt service requirements, capital expenditures and certain other cash costs that may recur in the future, including, among other things, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. Management compensates for these limitations by relying on our GAAP results in addition to using Adjusted EBITDA and Adjusted EBITDA Margin supplementally. Our measure of Adjusted EBITDA is not necessarily comparable to similarly titled captions of other companiesthree months ended March 31, 2018 primarily due to different methods of calculation. Forthe items mentioned above.
Segment results
The following tables sets forth a reconciliation of Adjusted EBITDAtotal segment income to netconsolidated income before income taxes for each of our segments for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
| |||||||||||
|
| March 31, 2019 |
| March 31, 2018 |
| Favorable/ | |||||||||
|
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) | |||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | |||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good Sam Services and Plans |
| $ | 48,298 |
| 4.5% |
| $ | 46,178 |
| 4.4% |
| $ | 2,120 |
| 4.6% |
RV and Outdoor Retail |
|
| 1,027,283 |
| 96.5% |
|
| 1,022,827 |
| 96.6% |
|
| 4,456 |
| 0.4% |
Elimination of intersegment revenue |
|
| (10,812) |
| -1.0% |
|
| (10,344) |
| -1.0% |
|
| (468) |
| 4.5% |
Total consolidated revenue |
|
| 1,064,769 |
| 100.0% |
|
| 1,058,661 |
| 100.0% |
|
| 6,108 |
| 0.6% |
Segment income:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good Sam Services and Plans |
|
| 22,414 |
| 2.1% |
|
| 21,717 |
| 2.1% |
|
| 697 |
| 3.2% |
RV and Outdoor Retail |
|
| (375) |
| 0.0% |
|
| 24,519 |
| 2.3% |
|
| (24,894) |
| -101.5% |
Total segment income |
|
| 22,039 |
| 2.1% |
|
| 46,236 |
| 4.4% |
|
| (24,197) |
| -52.3% |
Corporate & other |
|
| (3,173) |
| -0.3% |
|
| (1,484) |
| -0.1% |
|
| (1,689) |
| -113.8% |
Depreciation and amortization |
|
| (13,594) |
| -1.3% |
|
| (9,400) |
| -0.9% |
|
| (4,194) |
| -44.6% |
Tax Receivable Agreement liability adjustment |
|
| 8,477 |
| 0.8% |
|
| — |
| 0.0% |
|
| 8,477 |
| 100.0% |
Other interest expense, net |
|
| (17,643) |
| -1.7% |
|
| (12,839) |
| -1.2% |
|
| (4,804) |
| -37.4% |
Loss and expense on debt restructure |
|
| — |
| 0.0% |
|
| (2,100) |
| -0.2% |
|
| 2,100 |
| 100.0% |
Income before income taxes |
| $ | (3,894) |
| -0.4% |
| $ | 20,413 |
| 1.9% |
| $ | (24,307) |
| -119.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store sales- RV and Outdoor Retail(2) |
| $ | 847,896 |
|
|
| $ | 952,717 |
|
|
| $ | (104,821) |
| -11.0% |
(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 sales definition not applicable to the Good Sam Services and Plans segment. |
Good Sam Services and Plans
Good Sam Services and Plans segment revenue increased 4.6%, or $2.1 million, to $48.3 million in the three months ended March 31, 2019, from $46.2 million in the three months ended March 31, 2018. The increase was primarily attributable to $1.7 million from our roadside assistance programs primarily resulting from price increases, $0.3 million from additional policies in force from our vehicle insurance products and $0.1 million of various other increases.
Good Sam Services and Plans segment income increased 3.2%, or $0.7 million, to $22.4 million in the three months ended March 31, 2019, from $21.7 million in the three months ended March 31, 2018. The increase was primarily attributable to $1.9 million from price increases and lower claims costs from our roadside assistance programs, partially offset by a reconciliation of Adjusted EBITDA Margin to net$1.2 million increase in selling, general and administrative expenses. Good Sam Services and Plans segment income margin decreased 62 basis points to 46.4% in the three months ended March 31, 2019 from 47.0% in the three months ended March 31, 2018.
RV and Outdoor Retail
RV and Outdoor Retail segment revenue increased 0.4%, or $4.5 million, to $1.0 billion in the three months ended March 31, 2019 from $1.0 billion in the three months ended March 31, 2018. The increase was primarily driven by a $41.2 million, or 24.4%, increase in products, service and other revenue, a $8.0 million,
38
or 4.6%, increase in used vehicle revenue, a $2.7 million, or 2.9%, increase in finance and insurance revenue, and a further discussion$2.5 million or 27.5% increase in Good Sam Club revenue, partially offset by a $49.9 million, or 8.6%, decrease in new vehicle revenue.
RV and Outdoor Retail segment income decreased 101.5%, or $24.9 million, to a $0.4 million segment loss in the three months ended March 31, 2019 from $24.5 million of how we utilize this non-GAAP financial measure, see “Non-GAAP Financial Measures” below.segment income in the three months ended March 31, 2018. The decrease was primarily related to lower gross margins across nearly all types of new and used vehicles, $18.9 million of additional selling, general and administrative expenses, and $0.9 million of additional floor plan interest. RV and Outdoor Retail segment income margin decreased 243 basis points to 0.0% from 2.4% in the comparable prior year period.
Corporate and other expenses
Corporate and other expenses increased 113.8%, or $1.7 million, to $3.2 million in the three months ended March 31, 2019 from $1.5 million in the three months ended March 31, 2018 primarily from increased professional and legal fees.
Non-GAAP Financial Measures
To supplement our 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 Pro Forma 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 Pro Forma Earnings Per Fully Exchanged andShare – Diluted Share (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 measuresNon-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 measures. In evaluating these non-GAAP 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 non‑cashnon-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, loss and expense on debt restructure, goodwill impairment, loss (gain) on sale of assets, equity-based compensation, Tax Receivable Agreement liability adjustment, transaction expenses related to acquisitions, Gander Outdoors pre-opening costs, and other unusual or one‑timeone-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 believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our
39
industry. Management believes that investors’ understanding of our performance is enhanced by including these Non‑GAAPNon-GAAP Financial Measures as a reasonable basis for comparing our ongoing results of operations.
38
The following table reconciles EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin to the most directly comparable GAAP financial performance measures, which are net income, net income, and net income margin, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended |
| Three Months Ended | ||||||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, |
| March 31, |
| March 31, | ||||||
($ in thousands) |
| 2018 |
| 2017 |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
| $ | 81,815 |
| $ | 105,093 |
| $ | 99,091 |
| $ | 154,716 | ||||||
Net (loss) income |
| $ | (26,807) |
| $ | 13,548 | ||||||||||||
Other interest expense, net |
|
| 16,107 |
|
| 10,557 |
|
| 28,946 |
|
| 19,961 |
|
| 17,643 |
|
| 12,839 |
Depreciation and amortization |
|
| 11,628 |
|
| 7,584 |
|
| 21,028 |
|
| 14,437 |
|
| 13,594 |
|
| 9,400 |
Income tax expense |
|
| 12,102 |
|
| 14,284 |
|
| 19,321 |
|
| 19,876 |
|
| 22,913 |
|
| 6,865 |
Subtotal EBITDA |
|
| 121,652 |
|
| 137,518 |
|
| 168,386 |
|
| 208,990 |
|
| 27,343 |
|
| 42,652 |
Loss and expense on debt restructure (a) |
|
| (44) |
|
| — |
|
| 2,056 |
|
| — |
|
| — |
|
| 2,100 |
Loss (gain) on sale of assets (b) |
|
| 59 |
|
| 31 |
|
| 144 |
|
| (287) | ||||||
(Gain) loss on sale of assets (b) |
|
| (214) |
|
| 85 | ||||||||||||
Equity-based compensation (c) |
|
| 3,129 |
|
| 869 |
|
| 6,347 |
|
| 1,588 |
|
| 2,716 |
|
| 3,218 |
Tax Receivable Agreement liability adjustment (d) |
|
| — |
|
| — |
|
| — |
|
| (17) |
|
| (8,477) |
|
| — |
Acquisitions - transaction expense (e) |
|
| — |
|
| 2,100 |
|
| — |
|
| 2,100 | ||||||
Gander Outdoors pre-opening costs (f) |
|
| 15,355 |
|
| 1,351 |
|
| 35,006 |
|
| 1,351 | ||||||
Gander Outdoors pre-opening costs (e) |
|
| — |
|
| 19,651 | ||||||||||||
Adjusted EBITDA |
| $ | 140,151 |
| $ | 141,869 |
| $ | 211,939 |
| $ | 213,725 |
| $ | 21,368 |
| $ | 67,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended |
| Three Months Ended | ||||||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, |
| March 31, |
| March 31, | ||||||
(as percentage of total revenue) |
| 2018 |
| 2017 |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||||
EBITDA margin: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income margin |
|
| 5.7% |
|
| 8.2% |
|
| 4.0% |
|
| 7.2% | ||||||
Net (loss) income margin |
|
| (2.5%) |
|
| 1.3% | ||||||||||||
Other interest expense, net |
|
| 1.1% |
|
| 0.8% |
|
| 1.2% |
|
| 0.9% |
|
| 1.7% |
|
| 1.2% |
Depreciation and amortization |
|
| 0.8% |
|
| 0.6% |
|
| 0.8% |
|
| 0.7% |
|
| 1.3% |
|
| 0.9% |
Income tax expense |
|
| 0.8% |
|
| 1.1% |
|
| 0.8% |
|
| 0.9% |
|
| 2.2% |
|
| 0.6% |
Subtotal EBITDA margin |
|
| 8.4% |
|
| 10.8% |
|
| 6.7% |
|
| 9.7% |
|
| 2.6% |
|
| 4.0% |
Loss and expense on debt restructure (a) |
|
| (0.0%) |
|
| — |
|
| 0.1% |
|
| — |
|
| — |
|
| 0.2% |
Loss (gain) on sale of assets (b) |
|
| 0.0% |
|
| 0.0% |
|
| 0.0% |
|
| (0.0%) | ||||||
(Gain) loss on sale of assets (b) |
|
| (0.0%) |
|
| 0.0% | ||||||||||||
Equity-based compensation (c) |
|
| 0.2% |
|
| 0.1% |
|
| 0.3% |
|
| 0.1% |
|
| 0.3% |
|
| 0.3% |
Tax Receivable Agreement liability adjustment (d) |
|
| — |
|
| — |
|
| — |
|
| (0.0%) |
|
| (0.8%) |
|
| — |
Acquisitions - transaction expense (e) |
|
| — |
|
| 0.2% |
|
| — |
|
| 0.1% | ||||||
Gander Outdoors pre-opening costs (f) |
|
| 1.1% |
|
| 0.1% |
|
| 1.4% |
|
| 0.1% | ||||||
Gander Outdoors pre-opening costs (e) |
|
| — |
|
| 1.9% | ||||||||||||
Adjusted EBITDA margin |
|
| 9.7% |
|
| 11.1% |
|
| 8.5% |
|
| 9.9% |
|
| 2.0% |
|
| 6.4% |
(a) | Represents the loss and expense incurred on debt restructure and financing expense incurred from the Third Amendment to the Credit Agreement in 2018. |
(b) | Represents an adjustment to eliminate the losses and gains on sales of various assets. |
(c) | Represents non-cash equity-based compensation expense relating to employees and directors of the Company. |
(d) | Represents an adjustment to eliminate the loss on remeasurement of the Tax Receivable Agreement primarily due to changes in our effective income tax rate and the transfer of certain assets from GSS to CWI. See Note 11 — Income Taxes to our unaudited condensed consolidated financial statements included in Part I, Item 1 of this Form 10-Q. |
(e) | Represents pre-opening store costs associated with the Gander Outdoors store openings in 2018, which is comprised of 1) Gander Outdoors-specific corporate and retail overhead, 2) distribution center expenses, and 3) store-level startup expenses. Based on the nature of the acquisition through a bankruptcy auction and the large quantity of retail locations opened in 2018 in a very compressed timeframe, the Company does not deem the pre-opening store costs for the initial rollout of Gander Outdoors locations to be normal, recurring charges. The Company does not intend to adjust for pre-opening store costs other than for the initial rollout of Gander Outdoors. |
40
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, loss and expense on debt restructure, goodwill impairment, loss (gain) on sale of assets, equity-based compensation, Tax Receivable Agreement liability adjustment, Gander Outdoors pre-opening costs, 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.
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, and weighted-average shares of Class A common stock outstanding – basic, in the case of the Adjusted Earnings Per Share non-GAAP financial measures:
41
|
|
|
|
|
|
|
|
| Three Months Ended | ||||
|
| March 31, |
| March 31, | ||
(In thousands except per share amounts) |
| 2019 |
| 2018 | ||
Numerator: |
|
|
|
|
|
|
Net (loss) income attributable to Camping World Holdings, Inc. |
| $ | (19,395) |
| $ | 1,821 |
Adjustments related to basic calculation: |
|
|
|
|
|
|
Loss and expense on debt restructure (a) |
|
| — |
|
| 2,100 |
Loss (gain) on sale of assets (b) |
|
| (214) |
|
| 85 |
Equity-based compensation (c) |
|
| 2,716 |
|
| 3,218 |
Tax Receivable Agreement liability adjustment (d) |
|
| (8,477) |
|
| — |
Gander Outdoors pre-opening costs (e) |
|
| — |
|
| 19,651 |
Income tax expense (f) |
|
| 1,931 |
|
| (488) |
Adjustment to net (loss) income attributable to non-controlling interests resulting from the above adjustments (g) |
|
| (1,453) |
|
| (14,666) |
Adjusted net (loss) income attributable to Camping World Holdings, Inc. – basic |
|
| (24,892) |
|
| 11,721 |
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 (h) |
|
| — |
|
| 149 |
Income tax on reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (i) |
|
| — |
|
| (55) |
Adjusted net (loss) income attributable to Camping World Holdings, Inc. – diluted |
| $ | (24,892) |
| $ | 11,815 |
Denominator: |
|
|
|
|
|
|
Weighted-average Class A common shares outstanding – basic |
|
| 37,195 |
|
| 36,816 |
Adjustments related to diluted calculation: |
|
|
|
|
|
|
Dilutive options to purchase Class A common stock (j) |
|
| — |
|
| 315 |
Dilutive restricted stock units (j) |
|
| — |
|
| 189 |
Adjusted weighted average Class A common shares outstanding – diluted |
|
| 37,195 |
|
| 37,320 |
|
|
|
|
|
|
|
Adjusted (loss) earnings per share - basic |
| $ | (0.67) |
| $ | 0.32 |
Adjusted (loss) earnings per share - diluted |
| $ | (0.67) |
| $ | 0.32 |
|
|
|
|
|
|
|
Anti-dilutive amounts (k): |
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
Reallocation of net (loss) income attributable to non-controlling interests from the anti-dilutive exchange of common units in CWGS, LLC (h) |
| $ | (5,959) |
| $ | 26,244 |
Income tax on reallocation of net (loss) income attributable to non-controlling interests from the anti-dilutive exchange of common units in CWGS, LLC (i) |
| $ | (4,563) |
| $ | (9,794) |
Assumed income tax benefit (expense) of combining C-corporations with full valuation allowances with the income of other consolidated entities after the anti-dilutive exchange of common units in CWGS, LLC (l) |
| $ | 10,567 |
| $ | 5,525 |
Denominator: |
|
|
|
|
|
|
Anti-dilutive exchange of common units in CWGS, LLC for shares of Class A common stock (j) |
|
| 51,673 |
|
| 51,830 |
Anti-dilutive restricted stock units (j) |
|
| 7 |
|
| — |
(a) | Represents the loss and expense incurred on debt restructure and financing expense incurred from the Third Amendment to the Credit Agreement in 2018. |
(b) | Represents an adjustment to eliminate the losses and gains on sales of various assets. |
(c) | Represents non-cash equity-based compensation expense relating to employees and directors of the Company. |
(d) | Represents an adjustment to eliminate the loss on remeasurement of the Tax Receivable Agreement primarily due to changes in our effective income tax |
(e) |
|
(f) | Represents |
(g) | 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 58.1% and 58.5% for the three months ended March 31, 2019 and 2018, respectively. |
Adjusted Pro Forma Net Income and Adjusted Pro Forma Earnings Per Fully Exchanged and Diluted Share
We define “Adjusted Pro Forma Net Income” as net income attributable to Camping World Holdings, Inc. adjusted for the reallocation of net income attributable to non-controlling interests from the assumed exchange of all outstanding common units in CWGS, LLC for shares of newly-issued Class A common stock of Camping World Holdings, Inc. and further 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, loss (gain) and expense on debt restructure, loss (gain) on sale of assets, equity-based compensation, Tax Receivable Agreement liability adjustment, transaction expenses related to acquisitions, Gander Outdoors pre-opening costs, other unusual or one‑time items, and the income tax expense effect of these adjustments. We define “Adjusted Pro Forma Earnings Per Fully Exchanged and Diluted Share” as Adjusted Pro Forma Net Income divided by the weighted-average shares of Class A common stock outstanding, assuming the full exchange of all outstanding common units in CWGS, LLC for newly-issued shares of Class A common stock of Camping World Holdings, Inc., and (ii) the dilutive effect of stock options and restricted
3942
stock units, if any. We present Adjusted Pro Forma Net Income and Adjusted Pro Forma Earnings Per Fully Exchanged and Diluted Share 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.
The following table reconciles Adjusted Pro Forma Net Income and Adjusted Pro Forma Earnings Per Fully Exchanged and Diluted Share to the most directly comparable GAAP financial performance measure, which is net income attributable to Camping World Holdings, Inc. and weighted-average shares of Class A common stock outstanding — diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
|
| June 30, |
| June 30, |
| June 30, |
| June 30, | ||||
(In thousands except per share amounts) |
| 2018 |
| 2017 |
| 2018 |
| 2017 | ||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Camping World Holdings, Inc. |
| $ | 28,031 |
| $ | 19,344 |
| $ | 31,212 |
| $ | 26,866 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Reallocation of net income attributable to non-controlling interests from the assumed exchange of common units in CWGS, LLC (a) |
|
| 53,784 |
|
| 85,749 |
|
| 67,879 |
|
| 127,850 |
Loss and expense on debt restructure (b) |
|
| (44) |
|
| — |
|
| 2,056 |
|
| — |
Loss (gain) on sale of assets (c) |
|
| 59 |
|
| 31 |
|
| 144 |
|
| (287) |
Equity-based compensation (d) |
|
| 3,129 |
|
| 869 |
|
| 6,347 |
|
| 1,588 |
Tax Receivable Agreement liability adjustment (e) |
|
| — |
|
| — |
|
| — |
|
| (17) |
Acquisitions - transaction expense (f) |
|
| — |
|
| 2,100 |
|
| — |
|
| 2,100 |
Gander Outdoors pre-opening costs (g) |
|
| 15,355 |
|
| 1,351 |
|
| 35,006 |
|
| 1,351 |
Income tax expense (h) |
|
| (14,691) |
|
| (32,028) |
|
| (20,080) |
|
| (50,320) |
Adjusted pro forma net income |
| $ | 85,623 |
| $ | 77,416 |
| $ | 122,564 |
| $ | 109,131 |
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average Class A common shares outstanding - diluted |
|
| 88,764 |
|
| 22,977 |
|
| 88,956 |
|
| 84,673 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Assumed exchange of post-IPO common units in CWGS, LLC for shares of Class A common stock (i) |
|
| — |
|
| 62,586 |
|
| — |
|
| — |
Dilutive options to purchase Class A common stock |
|
| — |
|
| 56 |
|
| — |
|
| 101 |
Dilutive restricted stock units |
|
| — |
|
| 61 |
|
| — |
|
| 59 |
Adjusted pro forma fully exchanged weighted average Class A common shares outstanding - diluted |
|
| 88,764 |
|
| 85,680 |
|
| 88,956 |
|
| 84,833 |
Adjusted pro forma earnings per fully exchanged and diluted share |
| $ | 0.96 |
| $ | 0.90 |
| $ | 1.38 |
| $ | 1.29 |
| Represents the reallocation of net income attributable to non-controlling interests from the impact of the assumed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i) | Represents the income tax expense effect of the above adjustment for reallocation of net income attributable to non-controlling interests. This assumption uses effective tax rate of 25.3% for the adjustments for 2019 and 2018. |
(j) | Represents the impact to the denominator for stock options, restricted stock units, and/or common units of CWGS, LLC. |
(k) | The below amounts have not been considered in our adjusted earnings per share – diluted amounts as the effect of these items are anti-dilutive. |
(l) | 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. Subsequent to the exchange of all common units in CWGS, LLC, the Company believes certain actions could be taken such that the |
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; |
40
· | 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‑GAAPNon-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 EBITDA to measure our compliance with covenants such as 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 unaudited condensed 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 |
· | other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures. |
43
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‑GAAPNon-GAAP Financial Measures only supplementally. As noted in the tables above, certain of the Non-GAAP Financial Measures include adjustments for reallocation of net income attributable to non-controlling interests, loss and expense on debt restructure, goodwill impairment, loss (gain) on sale of assets, equity-based compensation, Tax Receivable Agreement liability, an adjustment transaction expenses related to acquisitions,rent on right to use assets, Gander Outdoors pre-opening costs, other unusual or one‑timeone-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‑dayday-to-day operations.
41
Results of Operations
Three and Six Months Ended June 30, 2018 Compared to Three and Six Months Ended June 30, 2017
The following table sets forth information comparing the components of net income for the three and six months ended June 30, 2018 and 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
|
|
|
|
| Six Months Ended |
|
|
|
|
| ||||||||||||||||
|
| June 30, 2018 |
| June 30, 2017 |
|
|
| June 30, 2018 |
| June 30, 2017 |
|
| ||||||||||||||||||
|
|
|
|
| Percent of |
|
|
|
| Percent of |
| Favorable/ (Unfavorable) |
|
|
|
| Percent of |
|
|
|
| Percent of |
| Favorable/ (Unfavorable) | ||||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
| $ | 52,748 |
| 3.6% |
| $ | 48,103 |
| 3.8% |
| $ | 4,645 |
| 9.7% |
| $ | 106,556 |
| 4.3% |
| $ | 98,349 |
| 4.6% |
| $ | 8,207 |
| 8.3% |
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New vehicles |
|
| 807,519 |
| 55.9% |
|
| 760,806 |
| 59.5% |
|
| 46,713 |
| 6.1% |
|
| 1,387,029 |
| 55.3% |
|
| 1,264,110 |
| 58.5% |
|
| 122,919 |
| 9.7% |
Used vehicles |
|
| 210,646 |
| 14.6% |
|
| 195,615 |
| 15.3% |
|
| 15,031 |
| 7.7% |
|
| 382,737 |
| 15.3% |
|
| 341,434 |
| 15.8% |
|
| 41,303 |
| 12.1% |
Parts, services and other |
|
| 250,203 |
| 17.3% |
|
| 174,196 |
| 13.6% |
|
| 76,007 |
| 43.6% |
|
| 414,511 |
| 16.5% |
|
| 290,419 |
| 13.4% |
|
| 124,092 |
| 42.7% |
Finance and insurance, net |
|
| 124,060 |
| 8.6% |
|
| 100,306 |
| 7.8% |
|
| 23,754 |
| 23.7% |
|
| 215,909 |
| 8.6% |
|
| 166,349 |
| 7.7% |
|
| 49,560 |
| 29.8% |
Subtotal |
|
| 1,392,428 |
| 96.4% |
|
| 1,230,923 |
| 96.2% |
|
| 161,505 |
| 13.1% |
|
| 2,400,186 |
| 95.7% |
|
| 2,062,312 |
| 95.4% |
|
| 337,874 |
| 16.4% |
Total revenue |
|
| 1,445,176 |
| 100.0% |
|
| 1,279,026 |
| 100.0% |
|
| 166,150 |
| 13.0% |
|
| 2,506,742 |
| 100.0% |
|
| 2,160,661 |
| 100.0% |
|
| 346,081 |
| 16.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
|
| 31,916 |
| 2.2% |
|
| 27,543 |
| 2.2% |
|
| 4,373 |
| 15.9% |
|
| 62,999 |
| 2.5% |
|
| 56,642 |
| 2.6% |
|
| 6,357 |
| 11.2% |
Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New vehicles |
|
| 109,825 |
| 7.6% |
|
| 114,797 |
| 9.0% |
|
| (4,972) |
| -4.3% |
|
| 185,451 |
| 7.4% |
|
| 183,039 |
| 8.5% |
|
| 2,412 |
| 1.3% |
Used vehicles |
|
| 48,140 |
| 3.3% |
|
| 50,689 |
| 4.0% |
|
| (2,549) |
| -5.0% |
|
| 85,938 |
| 3.4% |
|
| 84,606 |
| 3.9% |
|
| 1,332 |
| 1.6% |
Parts, services and other |
|
| 102,223 |
| 7.1% |
|
| 79,245 |
| 6.2% |
|
| 22,978 |
| 29.0% |
|
| 170,643 |
| 6.8% |
|
| 133,873 |
| 6.2% |
|
| 36,770 |
| 27.5% |
Finance and insurance, net |
|
| 124,060 |
| 8.6% |
|
| 100,306 |
| 7.8% |
|
| 23,754 |
| 23.7% |
|
| 215,909 |
| 8.6% |
|
| 166,349 |
| 7.7% |
|
| 49,560 |
| 29.8% |
Subtotal |
|
| 384,248 |
| 26.6% |
|
| 345,037 |
| 27.0% |
|
| 39,211 |
| 11.4% |
|
| 657,941 |
| 26.2% |
|
| 567,867 |
| 26.3% |
|
| 90,074 |
| 15.9% |
Total gross profit |
|
| 416,164 |
| 28.8% |
|
| 372,580 |
| 29.1% |
|
| 43,584 |
| 11.7% |
|
| 720,940 |
| 28.8% |
|
| 624,509 |
| 28.9% |
|
| 96,431 |
| 15.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
| 284,295 |
| 19.7% |
|
| 228,444 |
| 17.9% |
|
| (55,851) |
| -24.4% |
|
| 529,409 |
| 21.1% |
|
| 403,934 |
| 18.7% |
|
| (125,475) |
| -31.1% |
Debt restructure expense |
|
| (44) |
| 0.0% |
|
| — |
| 0.0% |
|
| 44 |
| -100.0% |
|
| 380 |
| 0.0% |
|
| — |
| 0.0% |
|
| (380) |
| -100.0% |
Depreciation and amortization |
|
| 11,628 |
| 0.8% |
|
| 7,584 |
| 0.6% |
|
| (4,044) |
| -53.3% |
|
| 21,028 |
| 0.8% |
|
| 14,437 |
| 0.7% |
|
| (6,591) |
| -45.7% |
Gain on asset sales |
|
| 59 |
| 0.0% |
|
| 31 |
| 0.0% |
|
| (28) |
| 90.3% |
|
| 144 |
| 0.0% |
|
| (287) |
| 0.0% |
|
| (431) |
| -150.2% |
Income from operations |
|
| 120,226 |
| 8.3% |
|
| 136,521 |
| 10.7% |
|
| (16,295) |
| -11.9% |
|
| 169,979 |
| 6.8% |
|
| 206,425 |
| 9.6% |
|
| (36,446) |
| -17.7% |
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floor plan interest expense |
|
| (10,202) |
| -0.7% |
|
| (6,587) |
| -0.5% |
|
| (3,615) |
| -54.9% |
|
| (20,945) |
| -0.8% |
|
| (11,889) |
| -0.6% |
|
| (9,056) |
| -76.2% |
Other interest expense, net |
|
| (16,107) |
| -1.1% |
|
| (10,557) |
| -0.8% |
|
| (5,550) |
| -52.6% |
|
| (28,946) |
| -1.2% |
|
| (19,961) |
| -0.9% |
|
| (8,985) |
| -45.0% |
Tax Receivable Agreement liability adjustment |
|
| — |
| 0.0% |
|
| — |
| 0.0% |
|
| — |
| 0.0% |
|
| — |
| 0.0% |
|
| 17 |
| 0.0% |
|
| (17) |
| -100.0% |
Loss on debt restructure |
|
| — |
| 0.0% |
|
| — |
| 0.0% |
|
| — |
| -100.0% |
|
| (1,676) |
| -0.1% |
|
| — |
| 0.0% |
|
| (1,676) |
| -100.0% |
|
|
| (26,309) |
| -1.8% |
|
| (17,144) |
| -1.3% |
|
| (9,165) |
| -53.5% |
|
| (51,567) |
| -2.1% |
|
| (31,833) |
| -1.5% |
|
| (19,734) |
| -62.0% |
Income before income taxes |
|
| 93,917 |
| 6.5% |
|
| 119,377 |
| 9.3% |
|
| (25,460) |
| -21.3% |
|
| 118,412 |
| 4.7% |
|
| 174,592 |
| 8.1% |
|
| (56,180) |
| -32.2% |
Income tax expense |
|
| (12,102) |
| -0.8% |
|
| (14,284) |
| -1.1% |
|
| 2,182 |
| 15.3% |
|
| (19,321) |
| -0.8% |
|
| (19,876) |
| -0.9% |
|
| 555 |
| 2.8% |
Net income |
|
| 81,815 |
| 5.7% |
|
| 105,093 |
| 8.2% |
|
| (23,278) |
| -22.1% |
|
| 99,091 |
| 4.0% |
|
| 154,716 |
| 7.2% |
|
| (55,625) |
| -36.0% |
Less: net income attributable to non-controlling interests |
|
| (53,784) |
| -3.7% |
|
| (85,749) |
| -6.7% |
|
| 31,965 |
| -37.3% |
|
| (67,879) |
| -2.7% |
|
| (127,850) |
| -5.9% |
|
| 59,971 |
| -100.0% |
Net income attributable to Camping World Holdings, Inc. |
| $ | 28,031 |
| 1.9% |
| $ | 19,344 |
| 1.5% |
| $ | 8,687 |
| 44.9% |
| $ | 31,212 |
| 1.2% |
| $ | 26,866 |
| 1.2% |
| $ | 4,346 |
| 16.2% |
42
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Total revenue increased 13.0%, or $166.2 million, to $1.4 billion in the three months ended June 30, 2018 from $1.3 billion in the three months ended June 30, 2017. The increase was driven by a 9.7% increase in Consumer Services and Plans revenue to $52.7 million, and a 13.1% increase in the Retail revenue to $1.4 billion in the three months ended June 30, 2018, from $48.1 million and $1.2 billion, respectively, in the three months ended June 30, 2018. Same store sales decreased 0.5% for the three months ended June 30, 2018 as compared to the three months ended June 30, 2017.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Total revenue increased 16.0%, or $346.1 million, to $2.5 billion in the six months ended June 30, 2018, from $2.2 billion in the six months ended June 30, 2017. The increase was driven by an 8.3% increase in Consumer Services and Plans revenue to $106.6 million and a 16.4% increase in Retail revenue to $2.4 billion in the six months ended June 30, 2018 from $98.3 million and $2.1 billion, respectively, in the six months ended June 30, 2017. Same store sales increased 1.3% for the six months ended June 30, 2018 as compared to the six months ended June 30, 2017.
Consumer Services and Plans
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Consumer Services and Plans revenue increased 9.7%, or $4.6 million, to $52.7 million in the three months ended June 30, 2018, from $48.1 million in the three months ended June 30, 2017. The increase was primarily attributable to $1.8 million from additional Good Sam Club memberships, $1.4 million from the additional contracts in force from our roadside assistance programs, $0.8 million from additional policies in force for our vehicle insurance products, $0.4 million from increased policies in force in the Good Sam TravelAssist programs, and $0.2 million from various other ancillary products, services and protection plans.
Consumer Services and Plans gross profit increased 15.9%, or $4.4 million, to $31.9 million in the three months ended June 30, 2018, from $27.5 million in the three months ended June 30, 2017. The increase was primarily attributable to $2.9 million from additional contracts in force from our roadside assistance programs, vehicle insurance and Good Sam Travel/Assist programs, $1.1 million from increased membership and reduced marketing costs in the Good Sam Club, and $0.4 million from various other ancillary products, services and protection plans. Consumer Services and Plans gross margin increased to 60.5% in the three months ended June 30, 2018 from 57.3% in the three months ended June 30, 2017.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Consumer Services and Plans revenue increased 8.3%, or $8.2 million, to $106.6 million in the six months ended June 30, 2018, from $98.3 million in the six months ended June 30, 2017. The increase was primarily attributable to $2.5 million from additional Good Sam Club memberships, $2.3 million from the additional contracts in force from our roadside assistance programs, $1.2 million from additional policies in force for our vehicle insurance products, $0.9 million from increased policies in force in the Good Sam TravelAssist programs, $0.8 million primarily from seven additional consumer shows, and $0.5 million from various other ancillary products, services and protection plans.
Consumer Services and Plans gross profit increased 11.2%, or $6.4 million, to $63.0 million in the six months ended June 30, 2018, from $56.6 million in the six months ended June 30, 2017. The increase was primarily attributable to $4.4 million from increased policies in force from the roadside assistance, vehicle insurance, and Good Sam TravelAssist programs, $1.8 million from additional Good Sam Club memberships, $0.6 million from additional consumer shows, and $0.3 million from other ancillary products, services and protection plans, partially offset by a $0.7 million decrease from extended warranty products. Consumer Services and Plans gross margin increased to 59.1% in the six months ended June 30, 2018 from 57.6% in the six months ended June 30, 2017.
43
Retail:
New Vehicles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
|
| Six Months Ended |
|
| ||||||||||||||||||||||
|
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ |
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ | ||||||||||||||||||
($ in thousands, |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) | ||||||||||
except per vehicle data) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ | 807,519 |
| 100.0% |
| $ | 760,806 |
| 100.0% |
| $ | 46,713 |
| 6.1% |
| $ | 1,387,029 |
| 100.0% |
| $ | 1,264,110 |
| 100.0% |
| $ | 122,919 |
| 9.7% |
Gross profit |
| $ | 109,825 |
| 13.6% |
| $ | 114,797 |
| 15.1% |
| $ | (4,972) |
| -4.3% |
| $ | 185,451 |
| 13.4% |
| $ | 183,039 |
| 14.5% |
| $ | 2,412 |
| 1.3% |
Vehicle unit sales |
|
| 24,442 |
|
|
|
| 21,930 |
|
|
|
| 2,512 |
| 11.5% |
|
| 40,738 |
|
|
|
| 35,693 |
|
|
|
| 5,045 |
| 14.1% |
Average selling price per vehicle |
| $ | 33,038 |
|
|
| $ | 34,692 |
|
|
| $ | (1,654) |
| -4.8% |
| $ | 34,048 |
|
|
| $ | 35,416 |
|
|
| $ | (1,369) |
| -3.9% |
Average gross profit per vehicle |
| $ | 4,493 |
|
|
| $ | 5,235 |
|
|
| $ | (741) |
| -14.2% |
| $ | 4,552 |
|
|
| $ | 5,128 |
|
|
| $ | (576) |
| -11.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store sales data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store sales |
| $ | 682,415 |
|
|
| $ | 701,351 |
|
|
| $ | (18,936) |
| -2.7% |
| $ | 1,186,458 |
|
|
| $ | 1,197,438 |
|
|
| $ | (10,980) |
| -0.9% |
Same store unit sales |
|
| 20,636 |
|
|
|
| 20,154 |
|
|
|
| 482 |
| 2.4% |
|
| 34,654 |
|
|
|
| 33,627 |
|
|
|
| 1,027 |
| 3.1% |
Same store average selling price per vehicle |
| $ | 33,069 |
|
|
| $ | 34,800 |
|
|
| $ | (1,730) |
| -5.0% |
| $ | 34,237 |
|
|
| $ | 35,609 |
|
|
| $ | (1,372) |
| -3.9% |
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
New vehicle revenue increased 6.1%, or $46.7 million, to $807.5 million in the three months ended June 30, 2018 from $760.8 million in the three months ended June 30, 2017. The increase was primarily due to an 11.5% increase in new vehicle unit sales, driven by a 6.7% same store increase of travel trailers units, and the 27 acquired and greenfield RV dealership locations added over the last eighteen months, partially offset by a 4.8% decrease in the average sales price per unit resulting from a product mix shift toward lower priced towable units.
New vehicle gross profit decreased 4.3%, or $5.0 million, to $109.8 million in the three months ended June 30, 2018 from $114.8 million in the three months ended June 30, 2017. The decrease was primarily due to a 14.2% decrease in average gross profit per unit, partially offset by an 11.5% increase in new vehicle unit sales. New vehicle gross margin decreased to 13.6% in the three months ended June 30, 2018 from 15.1% in the three months ended June 30, 2017.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
New vehicle revenue increased 9.7%, or $122.9 million, to $1.4 billion in six months ended June 30, 2018 from $1.3 billion in the six months ended June 30, 2017. The increase was primarily due to a 14.1% increase in new vehicle unit sales, driven primarily by increased sales of travel trailers units and the 27 acquired and greenfield RV dealership locations added over the last eighteen months, partially offset by a 3.9% decrease in the average sales price per unit resulting from a product mix shift toward lower priced towable units.
New vehicle gross profit increased 1.3%, or $2.4 million to $185.5 million in the six months ended June 30, 2018 from $183.0 million in the six months ended June 30, 2017. The increase was primarily due to the 14.1% increase in new vehicle unit sales, partially offset by a 11.2% decrease in average gross profit per unit. New vehicle gross margin decreased to 13.4% in the six months ended June 30, 2018 from 14.5% in the six months ended June 30, 2017.
44
Used Vehicles
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
|
| Six Months Ended |
|
| ||||||||||||||||||||||
|
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ |
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ | ||||||||||||||||||
($ in thousands, |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) | ||||||||||
except per vehicle data) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ | 210,646 |
| 100.0% |
| $ | 195,615 |
| 100.0% |
| $ | 15,031 |
| 7.7% |
| $ | 382,737 |
| 100.0% |
| $ | 341,434 |
| 100.0% |
| $ | 41,303 |
| 12.1% |
Gross profit |
| $ | 48,140 |
| 22.9% |
| $ | 50,689 |
| 25.9% |
| $ | (2,549) |
| -5.0% |
| $ | 85,938 |
| 22.5% |
| $ | 84,606 |
| 24.8% |
| $ | 1,332 |
| 1.6% |
Vehicle unit sales |
|
| 9,195 |
|
|
|
| 9,073 |
|
|
|
| 122 |
| 1.3% |
|
| 17,446 |
|
|
|
| 15,589 |
|
|
|
| 1,857 |
| 11.9% |
Average selling price per vehicle |
| $ | 22,909 |
|
|
| $ | 21,560 |
|
|
| $ | 1,349 |
| 6.3% |
| $ | 21,938 |
|
|
| $ | 21,902 |
|
|
| $ | 36 |
| 0.2% |
Average gross profit per vehicle |
| $ | 5,235 |
|
|
| $ | 5,587 |
|
|
| $ | (351) |
| -6.3% |
| $ | 4,926 |
|
|
| $ | 5,427 |
|
|
| $ | (501) |
| -9.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store sales data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same store sales |
| $ | 181,894 |
|
|
| $ | 182,492 |
|
|
| $ | (598) |
| -0.3% |
| $ | 333,300 |
|
|
| $ | 326,195 |
|
|
| $ | 7,105 |
| 2.2% |
Same store unit sales |
|
| 8,073 |
|
|
|
| 8,438 |
|
|
|
| (365) |
| -4.3% |
|
| 14,906 |
|
|
|
| 14,822 |
|
|
|
| 84 |
| 0.6% |
Same store average selling price per vehicle |
| $ | 22,531 |
|
|
| $ | 21,627 |
|
|
| $ | 904 |
| 4.2% |
| $ | 22,360 |
|
|
| $ | 22,007 |
|
|
| $ | 353 |
| 1.6% |
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Used vehicle revenue increased 7.7%, or $15.0 million, to $210.6 million in the three months ended June 30, 2018 from $195.6 million in the three months ended June 30, 2017. The increase was primarily due to a 1.3% increase in used vehicle unit sales, driven primarily by the 27 acquired and greenfield RV dealership locations added over the last eighteen months, and a 6.3% increase in the average price per unit. .
Used vehicle gross profit decreased 5.0%, or $2.5 million, to $48.1 million in the three months ended June 30, 2018 from $50.7 million in the three months ended June 30, 2017. The decrease was primarily from a 6.3% decrease in average gross profit per unit, partially offset by a 1.3% increase in unit volume. Used vehicle gross margin decreased to 22.9% in the three months ended June 30, 2018 from 25.9% in the three months ended June 30, 2017.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Used vehicle revenue increased 12.1%, or $41.3 million, to $382.7 million in the six months ended June 30, 2018 from $341.4 million in the six months ended June 30, 2017. The increase was primarily due to an 11.9% increase in used vehicle unit sales, driven primarily by the 27 acquired and greenfield RV dealership locations added over the last eighteen months, and a 0.2% increase in the average price per unit.
Used vehicle gross profit increased 1.6%, or $1.3 million, to $85.9 million in the six months ended June 30, 2018 from $84.6 million in the six months ended June 30, 2017. The increase was primarily from an 11.9% increase in unit volume, partially offset by a 9.2% decrease in gross profit per unit. Used vehicle gross margin decreased to 22.5% in the six months ended June 30, 2018 from 24.8% in the six months ended June 30, 2017.
Parts, Services and Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
|
| Six Months Ended |
|
| ||||||||||||||||||||||
|
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ |
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ | ||||||||||||||||||
|
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) | ||||||||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ | 250,203 |
| 100.0% |
| $ | 174,196 |
| 100.0% |
| $ | 76,007 |
| 43.6% |
| $ | 414,511 |
| 100.0% |
| $ | 290,419 |
| 100.0% |
| $ | 124,092 |
| 42.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
| 102,223 |
| 40.9% |
|
| 79,245 |
| 45.5% |
|
| 22,978 |
| 29.0% |
|
| 170,643 |
| 41.2% |
|
| 133,873 |
| 46.1% |
|
| 36,770 |
| 27.5% |
45
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Parts, services and other revenue increased 43.6%, or $76.0 million, to $250.2 million in the three months ended June 30, 2018 from $174.2 million in the three months ended June 30, 2017. The increase was primarily attributable to increased revenue from the 27 acquired and greenfield RV dealership locations opened over the last eighteen months and the outdoor and active sports businesses acquired over the last twelve months. Revenue related to the outdoor and active sports businesses was $79.5 million in the three months ended June 30, 2018 compared to $8.4 million in the three months ended June 30, 2017. Parts, service and other same store sales increased 1.7% for the three months ended June 30, 2018 versus the comparable period in 2017.
Parts, services and other gross profit increased 29.0%, or $23.0 million, to $102.2 million in the three months ended June 30, 2018 from $79.2 million in the three months ended June 30, 2017. The increase was primarily due to increased revenue. Parts, services and other gross margin decreased to 40.9% in the three months ended June 30, 2018 from 45.5% in the three months ended June 30, 2017 primarily from the addition of the outdoor retail businesses acquired over the last twelve months.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Parts, services and other revenue increased 42.7%, or $124.1 million, to $414.5 million in the six months ended June 30, 2018 from $290.4 million in the six months ended June 30, 2017. The increase was primarily attributable to increased revenue from the 27 acquired and greenfield RV dealership locations added over the last eighteen months and the outdoor and active sports businesses acquired over the past twelve months. Revenue related to the outdoor and active sports businesses was $118.7 million in the six months ended June 30, 2018 compared to $8.4 million in the six months ended June 30, 2017. Parts, service and other same store sales increased 1.4% for the six months ended June 30, 2018 versus the comparable period in 2017.
Parts, services and other gross profit increased 27.5%, or $36.8 million, to $170.6 million in the six months ended June 30, 2018 from $133.9 million in the six months ended June 30, 2017. The increase was primarily due to increased revenue. Parts, services and other gross margin decreased to 41.2% in the six months ended June 30, 2018 from 46.1% in the six months ended June 30, 2017 primarily due to the addition of the outdoor retail businesses acquired over the last twelve months.
Finance and Insurance, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
|
| Six Months Ended |
|
| ||||||||||||||||||||||
|
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ |
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ | ||||||||||||||||||
|
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) | ||||||||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
| $ | 124,060 |
| 100.0% |
| $ | 100,306 |
| 100.0% |
| $ | 23,754 |
| 23.7% |
| $ | 215,909 |
| 100.0% |
| $ | 166,349 |
| 100.0% |
| $ | 49,560 |
| 29.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
| 124,060 |
| 100.0% |
|
| 100,306 |
| 100.0% |
|
| 23,754 |
| 23.7% |
|
| 215,909 |
| 100.0% |
|
| 166,349 |
| 100.0% |
|
| 49,560 |
| 29.8% |
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Finance and insurance, net revenue and gross profit each increased 23.7%, or $23.8 million, $124.1 million in the three months ended June 30, 2018 from $100.3 million in the three months ended June 30, 2017. The increase was primarily due to an increase in the number of vehicle finance contracts from higher vehicle unit sales and an increase in our finance and insurance sales penetration rates. Finance and insurance, net same store sales increased 11.9% in the three months ended June 30, 2018 versus the comparable period in 2017 and revenue as a percentage of total new and used vehicle revenue increased to 12.2% in the three months ended June 30, 2018 from 10.5% in the three months ended June 30, 2017.
46
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Finance and insurance, net revenue and gross profit each increased 29.8%, or $49.6 million, to $215.9 million in the six months ended June 30, 2018 from $166.3 million in the six months ended June 30, 2017. The increase was primarily due to an increase in the number of vehicle finance contracts from higher vehicle unit sales and an increase in our finance and insurance sales penetration rates. Finance and insurance, net same store sales increased 16.0% in the six months ended June 30, 2018 versus the comparable period in 2017 and revenue as a percentage of total new and used vehicle revenue increased to 12.2% for the six months ended June 30, 2018 from 10.4% in the six months ended June 30, 2017.
Selling, general and administrative expenses
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Selling, general and administrative increased 24.4%. or $55.9 million, to $284.3 million in the three months ended June 30, 2018 from $228.4 million in the three months ended June 30, 2017. The increase was primarily due to increases of $24.6 million of variable wage-related expenses, primarily attributable to the acquired and greenfield RV dealership locations opened over the last eighteen months, the acquired businesses, and increased vehicle unit sales; $11.7 million of additional real and personal property expense; $8.4 million of additional variable selling expense; $7.3 million of store and corporate overhead expenses; and $3.9 million of additional variable occupancy expense. Included in these variances is $15.4 million of pre-opening costs associated with the Gander Outdoors store openings. Selling, general and administrative expenses as a percentage of total gross profit increased to 68.3% in the three months ended June 30, 2018, from 61.3% in the three months ended June 30, 2017.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Selling, general and administrative expenses increased 31.1%, or $125.5 million, to $529.4 million in the six months ended June 30, 2018 from $403.9 million in the six months ended June 30, 2017. The increase was primarily due to increases of $62.5 million of variable wage-related expenses, primarily attributable to the acquired and greenfield RV dealership locations opened over the last eighteen months, the acquired businesses, and increased vehicle unit sales; $21.5 million of additional real and personal property expense; $17.0 million of store and corporate overhead expenses; $16.7 million of additional variable selling expense; and $7.8 million of additional variable occupancy expense. Included in these variances is $35.0 million of pre-opening costs associated with the Gander Outdoors store openings. Selling, general and administrative expenses as a percentage of total gross profit increased to 73.4% in the six months ended June 30, 2018, from 64.7% in the six months ended June 30, 2017.
Depreciation and amortization
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Depreciation and amortization increased 53.3%, or $4.0 million, to $11.6 million in the three months ended June 30, 2018 from $7.6 million in the three months ended June 30, 2017 primarily due to the addition of the acquired businesses.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Depreciation and amortization increased 45.7%, or $6.6 million, to $21.0 million in the six months ended June 30, 2018 from $14.4 million in the six months ended June 30, 2017 primarily due to the addition of the acquired businesses.
47
Debt restructure expense
Debt restructure expense was $0.4 million in the six months ended June 30, 2018and was related to the Third Amendment to the Credit Agreement entered into in March 2018.
Floor plan interest expense
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Floor plan interest expense increased 54.9%, or $3.6 million, to $10.2 million in the three months ended June 30, 2018 from $6.6 million in the three months ended June 30, 2017. The increase was primarily due to higher average floor plan borrowings primarily from an higher average inventory levels from the 27 acquired and greenfield RV dealership locations added over the last eighteen months and a 106 basis point increase in the average floor plan borrowing rate.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Floor plan interest expense increased 76.2%, or $9.1 million, to $20.9 million in the six months ended June 30, 2018 from $11.9 million in the six months ended June 30, 2017. The increase was primarily due to higher average floor plan borrowings from higher average inventory levels from the 27 acquired and greenfield RV dealership locations added over the last eighteen months and a 101 basis point increase in the average floor plan borrowing rate.
Other interest expense, net
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Other interest expense increased 52.6%, or $5.5 million, to $16.1 million in the three months ended June 30, 2018 from $10.6 million in the three months ended June 30, 2017. The increase was primarily due to increased average debt outstanding primarily to finance the acquisition of RV dealerships, and outdoor and active sports businesses, and Gander Outdoor store openings, partially offset by a 9 basis point decrease in the average interest rate.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Other interest expense increased 45.0%, or $9.0 million, to $28.9 million in the six months ended June 30, 2018 from $20.0 million in the six months ended June 30, 2017. The increase was primarily due to increased average debt outstanding partially offset by an 8 basis point decrease in the average interest rate.
48
Segment results
The following table sets forth a reconciliation of total segment income to consolidated income from operations before income taxes for each of our segments for the period presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
|
|
| Six Months Ended |
|
| ||||||||||||||||||||||
|
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ |
| June 30, 2018 |
| June 30, 2017 |
| Favorable/ | ||||||||||||||||||
|
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) |
|
|
| Percent of |
|
|
| Percent of |
| (Unfavorable) | ||||||||||
($ in thousands) |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % |
| Amount |
| Revenue |
| Amount |
| Revenue |
| $ |
| % | ||||||
Revenue:(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
| $ | 52,748 |
| 3.6% |
| $ | 48,103 |
| 3.8% |
| $ | 4,645 |
| 9.7% |
| $ | 106,556 |
| 4.3% |
| $ | 98,349 |
| 4.6% |
| $ | 8,207 |
| 8.3% |
Retail |
|
| 1,392,428 |
| 96.4% |
|
| 1,230,923 |
| 96.2% |
|
| 161,505 |
| 13.1% |
|
| 2,400,186 |
| 95.7% |
|
| 2,062,312 |
| 95.4% |
|
| 337,874 |
| 16.4% |
Total consolidated revenue |
|
| 1,445,176 |
| 100.0% |
|
| 1,279,026 |
| 100.0% |
|
| 166,150 |
| 13.0% |
|
| 2,506,742 |
| 100.0% |
|
| 2,160,661 |
| 100.0% |
|
| 346,081 |
| 16.0% |
Segment income:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Services and Plans |
|
| 27,590 |
| 1.9% |
|
| 23,959 |
| 1.9% |
|
| 3,631 |
| 15.2% |
|
| 55,714 |
| 2.2% |
|
| 50,212 |
| 2.3% |
|
| 5,502 |
| 11.0% |
Retail |
|
| 95,498 |
| 6.6% |
|
| 117,042 |
| 9.2% |
|
| (21,544) |
| -18.4% |
|
| 117,692 |
| 4.7% |
|
| 163,185 |
| 7.6% |
|
| (45,493) |
| -27.9% |
Total segment income |
|
| 123,088 |
| 8.5% |
|
| 141,001 |
| 11.0% |
|
| (17,913) |
| -12.7% |
|
| 173,406 |
| 6.9% |
|
| 213,397 |
| 9.9% |
|
| (39,991) |
| -18.7% |
Corporate & other |
|
| (1,480) |
| -0.1% |
|
| (3,483) |
| -0.3% |
|
| 2,003 |
| 57.5% |
|
| (2,964) |
| -0.1% |
|
| (4,424) |
| -0.2% |
|
| 1,460 |
| 33.0% |
Depreciation and amortization |
|
| (11,628) |
| -0.8% |
|
| (7,584) |
| -0.6% |
|
| (4,044) |
| -53.3% |
|
| (21,028) |
| -0.8% |
|
| (14,437) |
| -0.7% |
|
| (6,591) |
| -45.7% |
Tax Receivable Agreement liability adjustment |
|
| — |
| 0.0% |
|
| — |
| 0.0% |
|
| — |
| 0.0% |
|
| — |
| 0.0% |
|
| 17 |
| 0.0% |
|
| (17) |
| -100.0% |
Other interest expense, net |
|
| (16,107) |
| -1.1% |
|
| (10,557) |
| -0.8% |
|
| (5,550) |
| -52.6% |
|
| (28,946) |
| -1.2% |
|
| (19,961) |
| -0.9% |
|
| (8,985) |
| -45.0% |
Loss and expense on debt restructure |
|
| 44 |
| 0.0% |
|
| — |
| 0.0% |
|
| 44 |
| 100.0% |
|
| (2,056) |
| -0.1% |
|
| — |
| 0.0% |
|
| (2,056) |
| -100.0% |
Income from operations before income taxes |
| $ | 93,917 |
| 6.5% |
| $ | 119,377 |
| 9.3% |
| $ | (25,460) |
| -21.3% |
| $ | 118,412 |
| 4.7% |
| $ | 174,592 |
| 8.1% |
| $ | (56,180) |
| -32.2% |
|
|
|
|
Total segment income
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Total segment income decreased 12.7%, or $17.9 million, to $123.1 million in the three months ended June 30, 2018, from $141.0 million in the three months ended June 30, 2017. The decrease was driven by an 18.4% decrease in the Retail segment to $95.5 million from $117.0 million, partially offset by a 15.2% increase in the Consumer Services and Plans segment to $27.6 million in the three months ended June 30, 2018 compared to $24.0 million in the three months ended June 30, 2017. Total segment income margin decreased 251 basis points to 8.5%.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Total segment income decreased 18.7%, or $40.0 million, to $173.4 million in the six months ended June 30, 2018, from $213.4 million in the six months ended June 30, 2017. The decrease was driven by a 27.9% decrease in Retail segment income to $117.7 million, from $163.2 million in the six months ended June 30, 2017, partially offset by an 11.0% increase in Consumer Services and Plans segment income to $55.7 million in the six months ended June 30, 2018 from $50.2 million in the six months ended June 30, 2017. Total segment income margin decreased 296 basis points to 6.9%.
49
Consumer Services and Plans segment revenue
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Consumer Services and Plans segment revenue increased 9.7%, or $4.6 million, to $52.7 million in the three months ended June 30, 2018, from $48.1 million in the three months ended June 30, 2017. The increase was primarily attributable to $1.8 million from additional Good Sam Club memberships, $1.4 million from the additional contracts in force from our roadside assistance programs, $0.8 million from additional policies in force for our vehicle insurance products, $0.4 million from increased policies in force in the Good Sam TravelAssist programs, and $0.2 million from various other ancillary products, services and protection plans.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Consumer Services and Plans segment revenue was increased 8.3%, or $8.2 million, to $106.6 million in the six months ended June 30, 2018, from $98.3 million in the six months ended June 30, 2017. The increase was primarily attributable to $2.5 million from additional Good Sam Club memberships, $2.3 million from the additional contracts in force from our roadside assistance programs, $1.2 million from additional policies in force for our vehicle insurance products, $0.9 million from increased policies in force in the Good Sam TravelAssist programs, $0.8 million primarily from seven additional consumer shows, and $0.5 million from various other ancillary products, services and protection plans.
Retail segment revenue
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Retail segment revenue increased 13.1%, or $161.5 million, to $1.4 billion in the three months ended June 30, 2018 from $1.2 billion in the three months ended June 30, 2017. The increase was primarily driven by a 6.1% increase in new vehicle revenue, a 7.7% increase in used vehicle revenue, a 43.6% increase in parts, services and other revenue, and a 23.7% increase in finance and insurance revenue.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Retail segment revenue increased 16.4%, or $337.9 million, to $2.4 billion in the six months ended June 30, 2018 from $2.1 billion in the six months ended June 30, 2017. The increase was primarily driven by a 9.7% increase in new vehicle revenue, a 12.1% increase in used vehicle revenue, a 42.7% increase in parts, services and other revenue and a 29.8% increase in finance and insurance revenue.
Same store sales
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Same store sales were $1.1 billion in the three months ended June 30, 2018, a decrease of $6.1 million, or 0.5%, as compared to $1.1.billion in the three months ended June 30, 2017. The decrease was primarily due to reduced same store new vehicle revenue, partially offset by increased penetration of finance and insurance products.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Same store sales were $1.9 billion in the six months ended June 30, 2018, an increase of $25.1 million, or 1.3%, as compared to $1.9 billion in the six months ended June 30, 2017. The increase was primarily due to increased penetration of finance and insurance products.
50
Consumer Services and Plans segment income
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Consumer Services and Plans segment income increased 15.2%, or $3.6 million, to $27.6 million in the three months ended June 30, 2018, from $24.0 million in the three months ended June 30, 2017. The increase was primarily attributable to $2.9 million from additional contracts in force from our roadside assistance programs, vehicle insurance and Good Sam Travel/Assist programs, $1.1 million from increased membership in the Good Sam Club and reduced marketing costs and $0.3 million from various other ancillary products, partially offset by a $0.7 million increase in selling, general and administrative expenses. Consumer Services and Plans segment income margin increased 250 basis points to 52.3% in the three months ended June 30, 2018 from 49.8% in the three months ended June 30, 2017.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Consumer Services and Plans segment income increased 11.0%, or $5.5 million, to $55.7 million in the six months ended June 30, 2018, from $50.2 million in the six months ended June 30, 2017. The increase was primarily attributable to $4.4 million from increased policies in force from the roadside assistance programs, vehicle insurance, and Good Sam TravelAssist programs, an increase of $1.8 million from increased Good Sam Club memberships, an increase of $0.6 million from the additional consumer shows, and an increase of $0.3 million from other ancillary products, partially offset by a $0.9 million increase in selling, general and administrative expenses, and a $0.7 million decrease from the extended warranty products. Consumer Services and Plans segment income margin increased 123 basis points to 52.3% in the six months ended June 30, 2018 from 51.1% in the six months ended June 30, 2017.
Retail segment income
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Retail segment income decreased 18.4%, or $21.5 million, to $95.5 million in the three months ended June 30, 2018 from $117.0 million in the three months ended June 30, 2017. The decrease was primarily related to lower gross margins and higher operating costs, including $15.4 million of Gander Outdoors pre-opening costs, from the ramp-up of the outdoor and active sports businesses and additional floor plan interest. Retail segment income margin decreased 265 basis points to 6.9% from 9.5% in the comparable prior year period primarily due the ramp-up of the acquired businesses.
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Retail segment income decreased 27.9%, or $45.5 million, to $117.7 million in the six months ended June 30, 2018 from $163.2 million in the six months ended June 30, 2017. The decrease was primarily related to the lower gross margins and higher operating costs, including $35.0 million of Gander Outdoors pre-opening costs, from the ramp-up of the outdoor and active sports businesses and additional floor plan interest. Retail segment income margin decreased 301 basis points to 4.9% from 7.9% for the comparable prior year period primarily due the ramp-up of the acquired businesses.
Corporate and other expenses
Three Months Ended June 30, 2018 compared to Three Months Ended June 30, 2017
Corporate and other expenses decreased 57.5%, or $2.0 million, to $1.5 million in the three months ended June 30, 2018 from $3.5 million in the three months ended June 30, 2017 primarily from reduced professional fees.
51
Six Months Ended June 30, 2018 compared to Six Months Ended June 30, 2017
Corporate and other expenses decreased 33.0%. or $1.5 million, to $3.0 million in the six months ended June 30, 2018 from $4.4 million in the six months ended June 30, 2017 primarily from reduced professional fees.
Liquidity and Capital Resources
General
Our primary requirements for liquidity and capital have been working capital, inventory management, acquiring and building new retail locations, including Gander Outdoors pre-opening expenses, 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 been met through cash provided by operating activities, cash and cash equivalents, proceeds from our IPO, May 2017 Public Offeringpublic equity offering and October 2017 Public Offering,public equity offering, borrowings under our Senior Secured Credit Facilities (as defined below) or our previous senior secured credit facilities, and borrowings under our Floor Plan Facility.Facility (as defined below) and borrowings under our Real Estate Facility (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), payments under the Tax Receivable Agreement, and state and federal taxes to the extent not shelteredreduced 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 and Crestview Partners II GP, L.P. will be significant. Any payments made by us to Continuing Equity Owners 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 1211 — Income Taxes to our unaudited consolidated financial statements included in Part I, Item 1 of this Form 10-Q.
CWGS, LLC intends to make a regular quarterly cash distribution to its common unit holders, including us, of approximately $0.08 per common unit and we intend to use all of the proceeds from such distribution on our common units to pay a regular quarterly cash dividend of approximately $0.08 per share 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. During the sixthree months ended June 30, 2018,March 31, 2019, we paid twoone regular quarterly cash dividendsdividend of $0.08 per share of our Class A common stock. 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. In addition, we currently intend to pay a special cash dividend of 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 the holders of our Class A common stock from time to time subject to the discretion of our board of directors as described under “Dividend Policy.”Policy” in our Annual Report. During the sixthree months
44
ended June 30, 2018,March 31, 2019, we paid twoone special cash dividendsdividend of $0.0732 per share of our Class A common stock.
Notwithstanding our obligations under the Tax Receivable Agreement, we believe that our sources of liquidity and capital, including potentially incurring additional borrowings under our Floor Plan Facility, borrowings under our Real Estate Facility and proceeds from real estate sale leaseback transactions in the fourth quarter of 2018, will be sufficient to finance our continued operations, growth strategy, including the anticipated opening of Gander Outdoors storeadditional RV and outdoor retail locations, regular quarterly cash dividends (as described above) and additional expenses we expect to incur as a public company for at least the next twelve months. However, we cannot assure you that our cash provided by operating activities, cash and cash equivalents or
52
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, 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 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.all, including the expected additional borrowings noted above. 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, 2018March 31, 2019 and December 31, 2017,2018, we had working capital of $593.2$505.1 million and $478.7$583.0 million, respectively, including $212.4$70.0 million and $224.2$138.6 million, respectively, of cash and cash equivalents. Our working capital reflects the cash provided by deferred revenue and gains reported under current liabilities of $82.4$81.5 million and $77.7$88.1 million as of June 30, 2018March 31, 2019 and December 31, 2017,2018, respectively, which reduces working capital. Deferred revenue primarily consists of cash collected for club memberships in advance of services to be provided, which is deferred and recognized as revenue over the life of the membership. We use net proceeds from this deferred membership revenue to lower our long-term borrowings and finance our working capital needs.
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, respectively, 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 sales, 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 resulted in SG&A expenses as a percentage of gross profit being higher in these quarters. The opening of additional Gander Outdoors locations in 2018 has further impacted this trend.
45
Cash Flow
The following table shows summary cash flows information for the sixthree months ended June 30, 2018March 31, 2019 and 2017:2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended |
| Three Months Ended | ||||||||
|
| June 30, |
| March 31, | ||||||||
(In thousands) |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||
Net cash provided by operating activities |
| $ | 105,995 |
| $ | 88,204 | ||||||
Net cash used in operating activities |
| $ | (74,020) |
| $ | (56,970) | ||||||
Net cash used in investing activities |
|
| (241,477) |
|
| (277,583) |
|
| (22,916) |
|
| (79,666) |
Net cash provided by financing activities |
|
| 123,761 |
|
| 327,344 |
|
| 28,364 |
|
| 243,774 |
Net (decrease) increase in cash and cash equivalents |
| $ | (11,721) |
| $ | 137,965 |
| $ | (68,572) |
| $ | 107,138 |
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 parts,products and services and consumerGood Sam services and plans. Contracts in transit represent amounts due from third-party
53
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, which includes the $35.0 million of Gander Outdoors pre-opening costs in the first six months of 2018, are repayments of vehicle floor plan payables, payments to retail product suppliers, personnel-related expenditures, payments related to leased property, advertising, and various consumer services and program costs.costs as well as pre-opening costs for Gander Outdoors locations during the three months ended March 31, 2018.
Net cash provided byused in operating activities was $106.0$74.0 million in the sixthree months ended June 30, 2018,March 31, 2019, an increase of $17.8$17.1 million from $88.2$57.0 million net cash provided byused in operating activities in the sixthree months ended June 30, 2017.March 31, 2018. The increase was primarily due to $74.3a $67.4 million from decreasesreduction in inventory balances, and a $31.6 million increase inthe growth of accounts payable and accrued liabilities, partially offset by a $55.6$40.4 million decrease in net income, a $19.2 million increase in receivables, and $13.3$8.4 million of other net unfavorable changesincreases, partially offset by reduced inventory purchases of $99.1 million.
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.
The table below summarizes our capital expenditures for the sixthree months ended June 30, 2018March 31, 2019 and 2017:2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended |
| Fiscal Year Ended | ||||||||
|
| June 30, |
| March 31, |
| March 31, | ||||||
(In thousands) |
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||
IT hardware and software |
| $ | 6,100 |
| $ | 2,455 |
| $ | 1,677 |
| $ | 2,085 |
Greenfield and acquired retail locations |
|
| 62,853 |
|
| 6,917 |
|
| 8,278 |
|
| 35,906 |
Existing retail locations |
|
| 9,639 |
|
| 10,085 |
|
| 1,777 |
|
| 4,522 |
Corporate and other |
|
| 1,966 |
|
| 1,335 |
|
| 29 |
|
| 756 |
Total capital expenditures |
| $ | 80,558 |
| $ | 20,792 |
| $ | 11,761 |
| $ | 43,269 |
|
|
|
|
|
|
|
Our capital expenditures consist primarily of investing in acquired and greenfield outdoorretail and RV dealership retail locations, existing retail locations, information technology, hardware, and software. There were no material commitments for capital expenditures as of June 30, 2018.March 31, 2019.
Net cash used in investing activities was $241.5$22.9 million for the sixthree months ended June 30, 2018.March 31, 2019. The $241.5$22.9 million of cash used in investing activities was composedcomprised of $80.6$21.2 million for the acquisition of RV dealerships , $11.8 million of capital expenditures primarily for the buildout of the Gander Outdoors locations, $80.2 million for the acquisition of eight RV dealership locations, four Erehwon locationsacquired businesses, and seven Rock Creek locations (see Note 11 — Acquisitions to our unaudited consolidated financial statements included in Part I, Item 1 of this Form 10-Q), and $81.3$0.6 million for the purchase of real property, partially offset by proceeds of $0.6$10.2 million from the sale of real property and $0.5 million of proceeds from the sale of property and equipment. See Note 10 – Acquisitions to our unaudited consolidated financial statements included in Part 1, Item 1 of this Form 10-Q.
Net cash used in investing activities was $277.6$79.7 million for the sixthree months ended June 30, 2017.March 31, 2018. The $277.6$79.7 million of cash used in investing activities included $252.1$43.3 million of capital expenditures primarily
46
for the build-out of Gander Outdoors locations, $24.4 million for the purchase of real property, and $12.5 million for the acquisition of sixteentwo RV dealership locations and two consumer showsfour Erehwon locations (see Note 1110 – Acquisitions to our unaudited condensed consolidated financial statements include in Part 1, Item 1 of this formForm 10-Q), in addition to $20.8 million of capital expenditures and $11.1 million for the purchase of real property, partially offset by proceeds of $6.0 million from the purchase of real property and $0.4$0.5 million from the sale of property and equipment.
Financing activities. Our financing activities primarily consist of proceeds from the issuance of debt and the repayment of principal and debt issuance costs.
Our net cash provided by financing activities was $123.7$28.4 million for the sixthree months ended June 30,March 31, 2019. The $28.4 million of cash used in financing activities was primarily due to $39.0 million of net proceeds under the Floor Plan Facility and $3.9 million of net proceeds under the Revolving Credit Facility, partially offset by $5.5 million of non-controlling interest member distributions, $5.7 million of dividends paid on Class A common stock, and $3.3 million of payments on long-term debt.
Our net cash provided by financing activities was $243.8 million for the three months ended March 31, 2018. The $123.7$243.8 million of cash provided by financing activities was primarily due to $319.9$249.2 million of net proceeds from long-term debt, and $24.4 million of proceeds from our Revolving Credit Facility, partially offset by $76.7 million of payment on long-term debt, $68.0 million of borrowings under the Floor Plan Facility, $61.5
54
$19.9 million of non-controlling interest member distributions, $11.3$5.7 million of dividends paid on Class A common stock, and other financing uses of $3.1$3.2 million, during the six months ended June 30, 2018.
Our net cash provided by financing activities was $327.3 million for the six months ended June 30, 2017. The $327.3 million of cash provided by financing activities was primarily due to $192.3and $1.0 million of borrowings under the Floor Plan Facility $122.5 million of proceeds we received from the 2017 Public Offering, and $93.6 million of net proceeds from long-term debt, partially offset by $69.3 million of non-controlling interest member distributions, $7.3 million of dividends paid on Class A common stock, $3.7 million of principal payments under the Term Loan Facility, and other financing uses of $0.8 million during the sixthree months ended June 30, 2017.March 31, 2018.
Description of Senior Secured Credit Facilities, and Floor Plan Facility and Real Estate Facility
As of June 30, 2018March 31, 2019 and December 31, 2017,2018, we had outstanding debt in the form of our credit agreement (as amended from time to time, the “Credit Agreement”) that included a $1,181.1 million and $937.1 million term loan (the ‘‘Term Loan Facility’’), respectively, and $35.0 million of commitments for revolving loans (the ‘‘Revolving Credit Facility’’ and, together with the Term Loan Facility, the ‘‘Senior Secured Credit Facilities’’)Facilities, our Floor Plan Facility, and our floor plan financing facility with $1.165 billion in maximum borrowing availability and a letter of credit commitment of $15.0 million (the ‘‘Floor Plan Facility’’).Real Estate Facility. 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. In the past, we have used interest rate swap derivatives to diversify our debt portfolio between fixed and variable rate instruments. 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 March 31, 2019 and December 31, 2018, CWGS Group, LLC (the “Borrower”), an indirect subsidiary of the Company, was party to a credit agreement (as amended from time to time, the “Credit Agreement”) for a senior secured credit facility (the “Senior Secured Credit Facilities”). The Senior Secured Credit Facilities consists of a term loan facility (the “Term Loan Facility”) and a $35.0 million revolving credit facility (the “Revolving Credit Facility”).
The Credit Agreement for our Senior Secured Credit Facilities requires the CWGS Group, LLC (the “Borrower”), an indirect subsidiary of the Company, and its subsidiaries to comply on a quarterly basis with a maximum Total 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 (minus the lesser of (a) $5.0 million and (b) letters of credit outstanding) is greater than 30% of the aggregate amount of the Revolving Lenders’ Revolving Commitments (minus the lesser of (a) $5.0 million and (b) letters of credit outstanding), as defined in the Credit Agreement. As of March 31, 2019, we were not subject to this covenant as borrowings under the Revolving Credit Facility did not exceed the 30% threshold. At March 31, 2019, we would not have met this covenant if we had exceeded the 30% threshold. As such, our borrowing capacity under the Revolving Credit Facility at March 31, 2019 was limited to $9.4 million of additional borrowings. We were in compliance with all applicable debt covenants at March 31, 2019 and December 31, 2018.
47
The following table details the outstanding amounts and available borrowings under our Senior Secured Credit Facilities as of June 30, 2018March 31, 2019 and December 31, 20172018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, |
| March 31, |
| December 31, | ||||
|
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||
Senior Secured Credit Facilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Term Loan Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
Principal amount of borrowings |
| $ | 1,195,000 |
| $ | 945,000 |
| $ | 1,195,000 |
| $ | 1,195,000 |
Less: cumulative principal payments |
|
| (13,912) |
|
| (7,916) |
|
| (22,905) |
|
| (19,907) |
Less: unamortized original issue discount |
|
| (5,898) |
|
| (6,029) |
|
| (5,090) |
|
| (5,358) |
Less: finance costs |
|
| (14,752) |
|
| (14,153) |
|
| (12,710) |
|
| (13,390) |
|
|
| 1,160,438 |
|
| 916,902 |
|
| 1,154,295 |
|
| 1,156,345 |
Less: current portion |
|
| (11,991) |
|
| (9,465) |
|
| (11,911) |
|
| (11,991) |
Long-term debt, net of current portion |
| $ | 1,148,447 |
| $ | 907,437 |
| $ | 1,142,384 |
| $ | 1,144,354 |
Revolving Credit Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
Total commitment |
| $ | 35,000 |
| $ | 35,000 |
| $ | 35,000 |
| $ | 35,000 |
Less: outstanding letters of credit |
|
| (2,839) |
|
| (3,237) |
|
| (3,689) |
|
| (3,689) |
Less: availability reduction due to Total Leverage Ratio |
|
| (21,918) |
|
| — | ||||||
Additional borrowing capacity |
| $ | 32,161 |
| $ | 31,763 |
| $ | 9,393 |
| $ | 31,311 |
On March 17, 2017, CWGS Group, LLC (the “Borrower”), a wholly-owned subsidiary of CWGS, LLC, entered into a First Amendment (the “First Amendment”) to the Credit Agreement, dated as of November 8, 2016. Per the terms of the First Amendment, the Borrower’s $645.0 million term loan facility was increased by $95.0 million to $740.0 million. The proceeds from the additional borrowings were used to purchase dealerships within FreedomRoads. No other terms of the Credit Agreement were amended.
On October 6, 2017, the Borrower further amended our Credit Agreement. This amendment, among other things, (i) increased our Term Loan Facility by $205.0 million to an outstanding principal amount of $939.5 million, (ii) amended the applicable margin to 2.00% from 2.75% per annum, in the case of base rate
55
loans, and to 3.00% from 3.75% per annum, in the case of LIBOR loans and, (iii) increased the quarterly amortization payment to $2.4 million.
On March 28, 2018, the Borrower entered into a Third Amendment to the Credit Agreement. The Third Amendment, among other things, (i) reduced the interest rate by 25 basis points with a reduction in the applicable interest margin to 1.75% from 2.00% per annum, in the case of base rate loans, and to 2.75% from 3.00% per annum, in the case of LIBOR loans, effective on April 6, 2018, (ii) increased the Borrower’s term loan facility by $250 million to a principal amount of $1.19 billion outstanding as of March 28, 2018, and (iii) increased the quarterly amortization payment to $3.0 million.
See our Annual Report and Note 5 – Long-term Debt to our consolidated financial statements included in Part I, Item 1 of this Form 10-Q for a further discussion of the terms of the Senior Secured Credit Facilities.
Floor Plan Facility
As of March 31, 2019 and December 31, 2018, one of our indirect subsidiaries maintained floor plan financing through the Seventh Amended and Restated Credit Agreement (“Floor Plan Facility”) with a maturity date of December 12, 2020 and an applicable borrowing rate margin on LIBOR and base rate loans ranging from 2.05% to 2.50% and 0.55% and 1.00%, respectively, based on the consolidated current ratio at FR. The Floor Plan Facility allows FR to borrow (a) up to $1.415 billion under a floor plan facility, (b) up to $15.0 million under a letter of credit facility and (c) up to a maximum amount outstanding of $60.0 million under the revolving line of credit, which maximum amount outstanding will decrease by $3.0 million on the last day of each fiscal quarter, commencing with the fiscal quarter ending March 31, 2020.
The credit agreement governing the Floor Plan Facility contains certain financial covenants which we were in compliance with at March 31, 2019 and December 31, 2018.
48
The following table details the outstanding amounts and available borrowings under our Floor Plan Facility as of June 30, 2018March 31, 2019 and December 31, 20172018 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, |
| March 31, |
| December 31, | ||||
|
| 2018 |
| 2017 |
| 2019 |
| 2018 | ||||
Floor Plan Facility: |
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable — floor plan: |
|
|
|
|
|
|
|
|
|
|
|
|
Total commitment |
| $ | 1,415,000 |
| $ | 1,415,000 |
| $ | 1,415,000 |
| $ | 1,415,000 |
Less: borrowings, net |
|
| (854,588) |
|
| (974,043) |
|
| (882,346) |
|
| (885,980) |
Less: flooring line aggregate interest reduction account |
|
| (87,342) |
|
| (106,055) |
|
| (152,346) |
|
| (97,757) |
Additional borrowing capacity |
|
| 473,070 |
|
| 334,902 |
|
| 380,308 |
|
| 431,263 |
Less: accounts payable for sold inventory |
|
| (82,717) |
|
| (31,311) |
|
| (76,534) |
|
| (33,928) |
Less: purchase commitments |
|
| (21,655) |
|
| (77,144) |
|
| (37,671) |
|
| (22,530) |
Unencumbered borrowing capacity |
| $ | 368,698 |
| $ | 226,447 |
| $ | 266,103 |
| $ | 374,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revolving line of credit |
| $ | 35,000 |
| $ | 35,000 |
| $ | 60,000 |
| $ | 60,000 |
Less borrowings |
|
| (24,403) |
|
| — |
|
| (42,610) |
|
| (38,739) |
Additional borrowing capacity |
| $ | 10,597 |
| $ | 35,000 |
| $ | 17,390 |
| $ | 21,261 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Letters of credit: |
|
|
|
|
|
|
|
|
|
|
|
|
Total commitment |
| $ | 15,000 |
| $ | 15,000 |
| $ | 15,000 |
| $ | 15,000 |
Less: outstanding letters of credit |
|
| (9,369) |
|
| (9,369) |
|
| (10,380) |
|
| (10,380) |
Additional letters of credit capacity |
| $ | 5,631 |
| $ | 5,631 |
| $ | 4,620 |
| $ | 4,620 |
See our Annual Report and Note 3 – Inventories and Floor Plan Payable to our consolidated financial statements included in Part I, Item 1 of this Form 10-Q for a further discussion of the terms of the Floor Plan Facility.
Real Estate Facility
As of March 31, 2019 and December 31, 2018, Camping World Property, Inc. (the ‘‘Real Estate Borrower’’), an indirect wholly-owned subsidiary of CWGS, LLC, and CIBC Bank USA (“Lender”), was party to a loan and security agreement for a real estate credit facility with an aggregate maximum principal amount of $21.5 million (“Real Estate Facility”).
The Real Estate Facility is subject to certain cross default provisions, a debt service coverage ratio, and other customary covenants which we were in compliance with at March 31, 2019 and December 31, 2018.
The outstanding principal of the Real Estate Facility was $9.5 million and $9.7 million as of March 31, 2019 and December 31, 2018.
See our Annual Report and Note 5 – Long-term Debt to our 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 Facility.
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.
Deferred Revenue and Gains
Deferred revenue and gains consistconsists of our sales for products not yet recognized as revenue at the end of a given period and deferred gains on sale-leaseback and derecognition of right to use asset transactions.period. Our deferred revenue and deferred gains as of June 30, 2018 were $139.6 million and $10.9 million, respectively. Deferred revenue is expected to be recognized as revenue and deferred gains are expected to be recognized ratably over the lease terms as an offset to rent expense.March 31, 2019 was $138.9 million.
5649
Off-Balance Sheet Arrangements
As of June 30, 2018,March 31, 2019, we did not have any off-balance sheet arrangements, except for operating leases entered into in the normal course of business.
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 from those previously reported and disclosed in our Annual Report.
Recent Accounting Pronouncements
See Note 21 – Summary of Significant Accounting Policies to our unaudited condensed consolidated financial statements in Item 1, of Part I of this Form 10-Q for discussion of the critical accounting policy for revenue recognition after the adoption of ASC 606.
Recent Accounting Pronouncements
See Note 1 to our unaudited condensed consolidated financial statements in Item 1 of Part I of this Form 10-Q.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are exposed toFor a discussion of the Company’s quantitative and qualitative disclosures about market risk fromrisks, see Item 7A. Quantitative and Qualitative Disclosures About Market Risks, in our Annual Report on Form 10-K for the year ended December 31, 2018. As of March 31, 2019, there have been no material changes in inflation and interest rates. All of these market risks arise in the normal course of business, as we do not engage in speculative trading activities. The following analysis provides quantitative information regarding these risks.
Impact of Inflation
We believe that inflation over the last three fiscal years has not had a significant impact on our operations; however, we cannot assure you there will be no such effect in the future. Our leases require us to pay taxes, maintenance, repairs, insurance and utilities, all of which are generally subject to inflationary increases. Additionally, the cost of remodeling acquired retail locations and constructing new retail locations is subject to inflationary increase in the costs of labor and material, which results in higher rent expense on new retail locations. Finally, we finance substantially all of our inventory through various revolving floor plan arrangements with interest rates that vary based on various benchmarks. Such rates have historically increased during periods of increasing inflation.
Interest Rate Risk
Our operating results are subject to risk from interest rate fluctuations on our Senior Secured Credit Facilities and our Floor Plan Facility, which carries variable interest rates. Interest rate risk is the exposure to loss resulting from changes in the level of interest rates and the spread between different interest rates. Advances under our Senior Secured Credit Facilities, which include the Term Loan Facility and the Revolving Credit Facility, is tied to a borrowing base and bear interest at variable rates. Additionally, under our Floor Plan Facilities we have the ability to draw on revolving floor plan arrangements, which bear interest at variable rates. Because our Senior Secured Credit Facilities and Floor Plan Facility bear interest at variable rates, we are exposed to market risks relating to changes in interest rates. Interest rate risk is highly sensitive due to many factors, including U.S. monetary and tax policies, U.S. and international economic factors and other factors beyond our control. As of June 30, 2018, we had no outstanding borrowings under our Revolving Credit Facility aside from letters of credit in the aggregate amount of $2.8 million outstanding under the Revolving Credit Facility, $1,160.4 million of variable rate debt outstanding under our Term Loan Facility,
57
net of $5.9 million of unamortized original issue discount and $14.8 million of finance costs, and $937.3 million in outstanding borrowings under our Floor Plan Facility. Based on June 30, 2018 debt levels, an increase or decrease of 1% in the effective interest rate would cause an increase or decrease in interest expense under our term Loan Facility of $12.0 million and $12.0 million, respectively, over the next 12 months and an increase or decrease of 1% in the effective rate would cause an increase or decrease in interest expense under our Floor Plan Facility of approximately $8.5 million over the next 12 months. We do not use derivative financial instruments for speculative or trading purposes, but this does not preclude our adoption of specific hedging strategies in the future.information.
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 (“CEO”) and Chief Financial Officer (“CFO”), evaluated 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) as of June 30, 2018.March 31, 2019. Based on this evaluation, our CEO and CFO concluded that our disclosure controls and procedures were not effective at the reasonable assurance level as of June 30, 2018March 31, 2019 as a result of the material weaknesses described in our Annual Report on Form 10-K and below.
A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis. In connection with the preparation of our consolidated financial statements for the year ended December 31, 2017, we identified errors in certain of our prior period consolidated financial statements that caused us to restate and amend the Company’s previously issued condensed consolidated financial statements and related financial information for the interim periods of 2017 and the year ended December 31, 2016. Further, in connection with the preparation of our condensed consolidated financial statements for the quarter ended June 30, 2018, we identified and corrected certain errors in the allocation of income tax-related balances between the Continuing Equity Owners and the Company which impacted the recorded amounts of current and deferred income taxes of the Company. While these amounts were immaterial to the condensed consolidated financial statements for all the applicable periods, they are further indicators of the existence of a material weakness in our income tax processes and controls.
As a result, the following material weaknesses have been identified, i) our management review control process to ensure the completeness and accuracy of the determination of our income tax liabilities and related deferred income tax balances, including the realization of deferred tax assets, were not designed or operating effectively, ii) certain accounting policies and procedures related to corporate accounting functions within FreedomRoads, which operates our RV dealerships, were not sufficiently documented and/or executed to be considered effective in providing reasonable assurance that accounting transactions are consistently recorded in accordance with generally accepted accounting principles and communication to those executing transactions and performing corporate review functions at FreedomRoads was not sufficiently performed to ensure internal control responsibilities were properly reinforced, and iii) certain of our transaction level and management review controls over the valuation of trade-in unit inventory were not effective.financial reporting:
· | the Company identified the necessity to adjust the manner in which reserves related to certain dealership finance and insurance product cancellation provisions are calculated, resulting from a |
5850
deficiency in the design and operation of the review of such reserves, which we determined to be a material weakness; |
· | deficiencies related to areas such as (1) the review of asset activity and valuations, (2) the appropriate assignment of resources for the review of certain accounting analyses and associated journal entries, and (3) the financial statement presentation and disclosure review process that collectively represent a material weakness; and |
· | the previously reported material weaknesses in internal controls related to our management review control process to ensure appropriate accounting for income taxes, including the calculation and realization of deferred tax assets. |
Management’s Remediation Efforts
We have re-evaluated our remediation planidentified and efforts to date and have identified the steps to be taken, some of which we have begun to implement several steps, as further described below, in orderdesigned to remediate the material weaknesses described in this Item 4 and to enhance our overall control environment and control activities. Although we intend to complete the remediation process as promptly as possible, we cannot at this time estimate how long it will take to remediate these material weaknesses, and our remediation plan may not prove to be successful.environment. We will not consider the material weaknesses remediated until our enhanced controls are operational for a sufficient period of time and tested, enabling management to conclude that the enhanced controls are operating effectively.
Although we have undertaken remediation efforts to enhance our controls for income taxes, we will not consider the material weaknesses to be remediated until the material weakness related to insufficient accounting resources is fully remediated, and until our enhanced controls are operational for a sufficient period of time and tested, enabling management to conclude that the enhanced controls are operating effectively.
Our remediation plan includes, but is not limited to, the following measures:
· | Performing an assessment of accounting resource requirements across the Company. Based on the results of that assessment, we plan to undertake such measures as deemed necessary, including hiring additional experienced accounting personnel to enable the proper and timely review of asset activity and valuations and certain dealership finance and insurance product cancellation reserves, the appropriate assignment of resources for review of certain accounting analyses and associated journal entries, and the financial statement presentation and disclosure review process; |
· | Regularly monitoring accounting resource sufficiency; and |
· | Improving the design of our existing |
|
|
|
|
|
|
While the foregoing measures are intended to effectively remediate the material weaknesses described in this Item 4, it is possible that additional remediation steps will be necessary. As such, as we continue to evaluate and implement our plan to remediate the material weaknesses, our management may decide to take additional measures to address the material weaknesses or modify the remediation steps described above. Until these material weaknesses are remediated, we plan to continue to perform additional analyses and other procedures to help ensure that our consolidated financial statements are prepared in accordance with GAAP.
51
Changes in Internal Control over Financial Reporting
We are taking actions to remediate the material weaknesses relating to our internal controls over financial reporting, as described above. Except as discussed above, there have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) that occurred during the sixthree months ended June 30, 2018March 31, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
59
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 our officers and directors, and Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C. (the “Ronge Complaint”). On October 25, 2018, a different purported stockholder of the Company filed a putative class action lawsuit, captioned Strougo v. Camping World Holdings, Inc. et al., in the United States District Court for the Northern District of Illinois against us, certain of our officers and directors, and Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C. (the “Strougo Complaint”).
The Ronge and Strougo Complaints were consolidated and lead plaintiffs appointed by the court. On February 27, 2019, lead plaintiffs filed a consolidated complaint against us, certain of our officers and directors, Crestview Partners II GP, L.P. and Crestview Advisors, L.L.C., and the underwriters of the May and October 2017 secondary offerings of our Class A common stock. The consolidated complaint alleges violations of Sections 11 and 12(a)(2) of the Securities Act of 1933, as well as Section 10(b) of the Securities Exchange Act of 1934, as amended, and rule 10b-5 thereunder, based on allegedly materially misleading statements or omissions of material facts necessary to make certain statements not misleading related to the business, operations, and management of the Company. Additionally, it alleges that certain of our officers and directors, Crestview Partners II GP, L.P., and Crestview Advisors, L.L.C. violated Section 15 of the Securities Act of 1933 and Section 20(a) of the Securities Exchange Act of 1934, as amended, by allegedly acting as controlling persons of the Company. The lawsuit brings claims on behalf of a putative class of purchasers of our Class A common stock between March 8, 2017 and August 7, 2018, and seeks compensatory damages, rescission, attorneys’ fees and costs, and any equitable or injunctive relief the court deems just and proper.
On December 12, 2018, a putative class action complaint styled International Union of Operating Engineers Benefit Funds of Eastern Pennsylvania and Delaware v. Camping World Holdings Inc., et al. was filed in the Supreme Court of the State of New York, New York County, on behalf of all purchasers of Camping World Class A common stock issued pursuant and/or traceable to a secondary offering of such securities in October 2017 (“IUOE Complaint”). The IUOE Complaint names as defendants the Company, and certain of its officers and directors, among others, and alleges violations of Sections 11, 12(a), and 15 of the Securities Act of 1933 based on allegedly materially misleading statements or omissions of material facts necessary to make certain statements not misleading and seeks compensatory damages, including prejudgment and post-judgment interest, attorneys’ fees and costs, and any equitable or injunctive relief the court deems just and proper, including rescission. On February 28, 2019. we, along with the other defendants, moved to dismiss this action.
On February 22, 2019, a putative class action complaint styled Daniel Geis v. Camping World Holdings, Inc., et al. was filed in the Circuit Court of Cook County, Illinois, Chancery Division, on behalf of all purchasers of Camping World Class A common stock in and/or traceable to the Company’s initial public offering on October 6, 2016 (“Geis Complaint”). The Geis Complaint names as defendants the Company, certain of its officers and directors, and the underwriters of the offering, and alleges violations of Sections 11, 12(a)(2), and 15 of the Securities Act of 1933 based on allegedly materially misleading statements or omissions of material facts necessary to make certain statements not misleading. The Geis Complaint seeks compensatory damages, prejudgment and post-judgment interest, attorneys’ fees and costs, and any other and further relief the court deems just and proper. On April 19, 2019, we, along with the other defendants, moved to dismiss this action.
52
On March 5, 2019, a shareholder derivative suit captioned 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”). The Hunnewell Complaint names the Company as nominal defendant, and names certain of its officers and directors, among others, as defendants and seeks restitutionary and/or compensatory damages, disgorgement of all management fees, advisory fees, expenses and other fees paid by us during the period in question, disgorgement of profits pursuant to the alleged insider trading, attorneys’ fees and costs, and any other and further relief the court deems just and proper. On April 29, 2019, the Company, along with the other defendants, moved to stay the action pending the resolution of the putative class action in the United States District Court for the Northern District of Illinois.
On April 17, 2019, a shareholder derivative suit captioned 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 us as nominal defendant, and names certain of our 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.
We are also engaged in various other legal actions, claims and proceedings arising in the ordinary course of business, including claims related to employment-related matters, breach of contracts, products liabilities, consumer protection and intellectual property matters resulting from our business activities. We do not believe that the ultimate resolution of these pending claimssuch matters will have a material adverse effect on our business, financial condition or results of operations. However, litigation is subject to many uncertainties, and the outcome of certain of such individual litigated matters may not be reasonably predictable and any related damages may not be estimable. SomeCertain of these litigation matters could result in an adverse outcome to us, and any such adverse outcome could have a material adverse effect on our business, financial condition and results of operations.
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, 20172018 filed with the Securities and Exchange Commission on March 13, 2018.15, 2019.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
53
None.
|
|
|
|
| ||||||||
|
|
|
| Incorporated by Reference |
|
| ||||||
Exhibit |
| Exhibit Description |
| Form |
| File No. |
| Exhibit |
| Filing |
| Filed/ |
3.1 |
| Amended and Restated Certificate of Incorporation of Camping World Holdings, Inc. |
| 10-Q |
| 001-37908 |
| 3.1 |
| 11/10/16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2 |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| �� |
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
| Incorporated by Reference |
|
| ||||||
Exhibit |
| Exhibit Description |
| Form |
| File No. |
| Exhibit |
| Filing |
| Filed/ |
3.1 |
| Amended and Restated Certificate of Incorporation of Camping World Holdings, Inc. |
| 10-Q |
| 001-37908 |
| 3.1 |
| 11/10/16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.2 |
|
| 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 |
| Camping World Holdings, Inc. Non-Employee Director Compensation Policy |
|
|
|
|
|
|
|
|
| * |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
| ** | |
|
|
|
|
|
|
|
|
|
|
|
|
|
32.2 |
|
|
|
|
|
|
|
|
|
| ** | |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.INS |
| XBRL Instance Document |
|
|
|
|
|
|
|
|
| *** |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.SCH |
| XBRL Taxonomy Extension Schema Document |
|
|
|
|
|
|
|
|
| *** |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.CAL |
| XBRL Taxonomy Extension Calculation Linkbase Document |
|
|
|
|
|
|
|
|
| *** |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.DEF |
| XBRL Extension Definition Linkbase Document |
|
|
|
|
|
|
|
|
| *** |
|
|
|
|
|
|
|
|
|
|
|
|
|
101.LAB |
| XBRL Taxonomy Label Linkbase Document |
|
|
|
|
|
|
|
|
| *** |
|
|
|
|
|
|
|
|
|
|
|
|
|
6054
|
|
|
|
| ||||||||
|
|
|
| Incorporated by Reference |
|
| ||||||
Exhibit |
| Exhibit Description |
| Form |
| File No. |
| Exhibit |
| Filing |
| Filed/ |
|
|
| ||||||||||
|
|
| ||||||||||
|
| |||||||||||
|
| |||||||||||
|
|
| ||||||||||
|
|
| ||||||||||
|
|
| ||||||||||
|
|
| ||||||||||
|
|
| ||||||||||
101.PRE |
| XBRL Taxonomy Extension Presentation Linkbase Document |
|
|
|
|
|
|
|
|
| *** |
* Filed herewith
** Furnished herewith
*** Submitted electronically herewith
61
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: | By: | /s/ | |
|
|
|
|
|
|
| Chief Financial Officer and Secretary |
|
|
|
|
|
|
| (Authorized Officer and Principal Financial Officer) |
6255