株探米国株
日本語 英語
エドガーで原本を確認する
0001669779false00016697792024-05-012024-05-01

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): May 1, 2024

Camping World Holdings, Inc.

(Exact Name of Registrant as Specified in its Charter)

Delaware

001-37908

81-1737145

(State or Other Jurisdiction of Incorporation)

(Commission File Number)

(IRS Employer Identification No.)

2 Marriott Dr.
Lincolnshire, IL 60069

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code (847) 808-3000

Not applicable

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425).

☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12).

☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)).

☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)).

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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Class A Common Stock,
$0.01 par value per share

CWH

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

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. ☐

Item 2.02. Results of Operations and Financial Condition.

On May 1, 2024, Camping World Holdings, Inc. (the “Company”) announced its financial results for the three months ended March 31, 2024. The full text of the press release issued in connection with the announcement is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information in this Item 2.02 of this Current Report on Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

Exhibit 99.1 relating to Item 2.02 shall be deemed to be furnished, and not filed:

Exhibit No. Description

Exhibit 99.1

Press Release dated May 1, 2024

Exhibit 104

Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document

SIGNATURES

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 hereunto duly authorized.

CAMPING WORLD HOLDINGS, INC.

By:

/s/ Karin L. Bell

Name:

Karin L. Bell

Title:

Chief Financial Officer

Date: May 1, 2024

EX-99.1 2 cwh-20240501xex99d1.htm EX-99.1

Exhibit 99.1

Camping World Holdings, Inc. Reports First Quarter 2024 Results, Same Store New Vehicle Unit Volume Increases 16%, Bucking Industry Trends and Driving Record New Unit Market Share

LINCOLNSHIRE, IL – May 1, 2024 (BUSINESS WIRE) -- Camping World Holdings, Inc. (NYSE: CWH) (the “Company” or “CWH”), America’s Recreation Dealer, today reported results for the first quarter ended March 31, 2024.

Marcus Lemonis, Chairman and Chief Executive Officer of Camping World Holdings, Inc. stated, “Our intentional efforts to drive down invoice pricing and widen the consumer affordability funnel resulted in our new unit sales meaningfully outpacing broader RV industry trends. We drove record new unit market share for January and February. Our same store new vehicle unit volume increased double-digits in the quarter, with momentum continuing through April.”

Matt Wagner, Chief Operating Officer of Camping World Holdings, Inc. commented, “We have been successful in rebalancing our used inventory position and now that market pricing has stabilized, we intend to reinvest in building our stocking levels in a disciplined manner over the coming months. We continue to expect our used business to improve as we move through the balance of the year.”

Mr. Lemonis concluded, “With significant new unit volume momentum and a dominant inventory position, we believe we have laid the groundwork for improving fundamentals going forward. Our team remains laser focused on achieving our unit volume, market share, and earnings growth goals for 2024, while continuing our march to 320 locations by 2028.”

First Quarter-over-Quarter Operating Highlights

The total number of our store locations was 215 as of March 31, 2024, an increase of 20 store locations from March 31, 2023, or 10.3%, with a net 13 store locations opened during the first quarter.
Revenue was $1.4 billion for the first quarter, a decrease of $122.9 million, or 8.3%.
New vehicle revenue was $656.1 million for the first quarter, an increase of $9.3 million, or 1.4%, and new vehicle unit sales were 16,882 units, an increase of 2,970 units, or 21.3%.
Used vehicle revenue was $337.7 million for the first quarter, a decrease of $107.1 million, or 24.1%, and used vehicle unit sales were 10,694 units, a decrease of 1,738 units, or 14.0%.
Average selling price of new vehicles declined 16.4% during the first quarter driven primarily by lower cost of 2024 model year travel trailers, discounting of pre-2024 model year new vehicles, and a mix shift towards more affordable travel trailers.
Average selling price of used vehicles declined 11.7% during the first quarter due to discounting of used vehicles in response to declines in new vehicle prices to maintain used vehicles as a lower cost alternative to new vehicles.
Same store new vehicle unit sales increased 15.5% for the first quarter and same store used vehicle unit sales decreased 17.3%.
Products, services and other revenue was $177.9 million, a decline of $29.8 million, or 14.3%, driven largely by a reduction in sales activity resulting from our Active Sports Restructuring and fewer used vehicles sold led to a decline in retail product attachment to vehicle sales.
Gross profit was $402.4 million, a decrease of $38.6 million, or 8.8%. Total gross margin was 29.5%, a decrease of 16 basis points. These decreases were driven by lower average cost and average selling price of model year 2024 new vehicles, which impacted used vehicles by (i) requiring the reduction in the used vehicle average selling price and (ii) lower used inventory levels from slowed procurement of used vehicles to allow RV owner pricing expectations to adjust as a result of model year 2024 pricing declines.

1


Selling, general and administrative expenses were $371.5 million, an increase of $5.7 million, or 1.6%, primarily as a result of additional advertising expenses and professional fees and services, partially offset by reduced employee compensation costs, which was accomplished despite the 10.3% increase in store locations noted above.
Floor plan interest expense was $27.9 million, an increase of $7.1 million, or 34.0%, and other interest expense, net was $36.1 million, an increase of $5.0 million, or 16.0%. These increases were primarily as a result of the rise in interest rates and higher principal balances.
Net loss was $50.8 million for the first quarter of 2024, a change of $55.7 million from net income of $4.9 million for the first quarter of 2023.
Diluted loss per share of Class A common stock was $(0.51) for the first quarter of 2024 versus diluted earnings per share of Class A common stock of $0.05 for the first quarter of 2023. Adjusted loss per share - diluted(1) of Class A common stock was $(0.40) for the first quarter of 2024 versus adjusted earnings per share – diluted(1) of Class A common stock of $0.14 for the first quarter of 2023.
Adjusted EBITDA(1) was $8.2 million, a decrease of $52.6 million, or 86.5%, primarily due to $38.6 million decrease in gross profit, the $7.1 million increase in floor plan interest and the $5.7 million increase in selling, general and administrative expenses(2).

(1) Adjusted (loss) earnings per share – diluted and adjusted EBITDA are non-GAAP measures. For a reconciliation of these non-GAAP measures to the most directly comparable GAAP measures, see the “Non-GAAP Financial Measures” section later in this press release.
(2) The $5.7 million increase in selling, general, and administrative expenses is inclusive of a $1.1 million decrease in equity-based compensation. Equity-based compensation is excluded from the calculation of Adjusted EBITDA (see the “Non-GAAP Financial Measures” section later in this press release).

Earnings Conference Call and Webcast Information

A conference call to discuss the Company’s first quarter 2024 financial results is scheduled for May 2, 2024, at 7:30 am Central Time. Investors and analysts can participate on the conference call by dialing 1-877-407-9039 (international callers please dial 1-201-689-8470) and using conference ID# 13745507. Interested parties can also listen to a live webcast or replay of the conference call by logging on to the Investor Relations section on the Company’s website at http://investor.campingworld.com. The replay of the conference call webcast will be available on the investor relations website for approximately 90 days.

Presentation

This press release presents historical results for the periods presented for the Company and its subsidiaries, which are presented in accordance with accounting principles generally accepted in the United States (“GAAP”), unless noted as a non-GAAP financial measure. The Company’s initial public offering (“IPO”) and related reorganization transactions (“Reorganization Transactions”) that occurred on October 6, 2016 resulted in the Company as the sole managing member of CWGS Enterprises, LLC (“CWGS, LLC”), with sole voting power in and control of the management of CWGS, LLC. The Company’s position as sole managing member of CWGS, LLC includes periods where the Company has held a minority economic interest in CWGS, LLC. As of March 31, 2024, the Company owned 53.0% of CWGS, LLC. Accordingly, the Company consolidates the financial results of CWGS, LLC and reports a non-controlling interest in its consolidated financial statements. Unless otherwise indicated, all financial comparisons in this press release compare our financial results for the first quarter ended March 31, 2024 to our financial results from the first quarter ended March 31, 2023.

About Camping World Holdings, Inc.

Camping World Holdings, Inc., headquartered in Lincolnshire, IL, (together with its subsidiaries) is the world’s largest retailer of RVs and related products and services. Our vision is to build a long-term legacy business that makes RVing fun and easy. Our Camping World and Good Sam brands have been serving RV consumers since 1966.

2


We strive to build long-term value for our customers, employees, and shareholders by combining a unique and comprehensive assortment of RV products and services with a national network of RV dealerships, service centers and customer support centers along with the industry’s most extensive online presence and a highly trained and knowledgeable team of employees serving our customers, the RV lifestyle, and the communities in which we operate. We also believe that our Good Sam organization and family of programs and services uniquely enable us to connect with our customers as stewards of the RV enthusiast community and the RV lifestyle. With RV sales and service locations in 43 states, Camping World has grown to become the prime destination for everything RV. For more information, visit www.CampingWorld.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including, without limitation, statements about expectations regarding new and used vehicle unit volume trends, our ability to deliver unit volume, our ability to deliver increased market share, our intention to reinvest in building our stocking levels, our expectations regarding improvements in our business, macroeconomic and industry trends, business plans and goals, including our goal to have 320 locations by 2028, and future financial results, including our ability to achieve earnings growth, in each case on any specific timeline or at all. These forward-looking statements are based on management’s current expectations.

These statements are neither promises nor guarantees, but 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, including, but not limited to, the following: general economic conditions, including inflation and interest rates; the availability of financing to us and our customers; fuel shortages, high prices for fuel or changes in energy sources; the success of our manufacturers; changes in consumer preferences; risks related to our strategic review of our Good Sam business; competition in our industry; risks related to acquisitions, new store openings and expansion into new markets; our failure to maintain the strength and value of our brands; our ability to manage our inventory; fluctuations in our same store sales; the cyclical and seasonal nature of our business; our dependence on the availability of adequate capital and risks related to our debt; risks related to COVID-19; our ability to execute and achieve the expected benefits of our cost cutting or restructuring initiatives; our reliance on our fulfillment and distribution centers; natural disasters, including epidemic outbreaks; our dependence on our relationships with third party suppliers and lending institutions; risks associated with selling goods manufactured abroad; our ability to retain senior executives and attract and retain other qualified employees; risks associated with leasing substantial amounts of space; risks associated with our private brand offerings; we may incur asset impairment charges for goodwill, intangible assets or other long-lived assets; tax risks; our private brand offerings exposing us to various risks; regulatory risks; data privacy and cybersecurity risks; risks related to our intellectual property; the impact of ongoing or future lawsuits against us and certain of our officers and directors; risks related to climate change and other environmental, social and governance matters; and risks related to our organizational structure.

These and other important factors discussed under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023 and our other reports filed with the SEC could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Any such forward-looking statements represent management’s estimates as of the date of this press release. While we may elect to update such forward-looking statements at some point in the future, we disclaim any obligation to do so, even if subsequent events cause our views to change, except as required under applicable law. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date of this press release.

Future declarations of quarterly dividends, if any, are subject to the determination and discretion of the Company’s Board of Directors based on its consideration of various factors, including the Company’s results of operations, financial condition, level of indebtedness, anticipated capital requirements, contractual restrictions, restrictions in its debt agreements, restrictions under applicable law, receipt of excess tax distributions from CWGS Enterprises, LLC, its business prospects and other factors that the Company’s Board of Directors may deem relevant.

3


We intend to use our official Facebook, X (formerly known as Twitter), and Instagram accounts, each at the handle @CampingWorld, as well as the investor page of our website, investor.campingworld.com, as a distribution channel of material information about the Company and for complying with our disclosure obligations under Regulation FD. The information we post through these social media channels and on our investor webpage may be deemed material. Accordingly, investors should subscribe to these accounts and our investor alerts, in addition to following our press releases, SEC filings, public conference calls and webcasts. These social media channels may be updated from time to time.

4


Camping World Holdings, Inc. and Subsidiaries

Consolidated Statements of Operations (unaudited)

(In Thousands Except Per Share Amounts)

Three Months Ended

March 31, 

2024

    

2023

Revenue:

Good Sam Services and Plans

$

45,681

$

46,367

RV and Outdoor Retail

New vehicles

656,086

646,752

Used vehicles

337,685

444,746

Products, service and other

177,894

207,661

Finance and insurance, net

135,454

129,772

Good Sam Club

11,217

11,582

Subtotal

1,318,336

1,440,513

Total revenue

1,364,017

1,486,880

Costs applicable to revenue (exclusive of depreciation and amortization shown separately below):

Good Sam Services and Plans

15,183

16,152

RV and Outdoor Retail

New vehicles

565,039

557,542

Used vehicles

278,533

341,947

Products, service and other

101,675

129,018

Good Sam Club

1,190

1,201

Subtotal

946,437

1,029,708

Total costs applicable to revenue

961,620

1,045,860

Gross profit (exclusive of depreciation and amortization shown separately below):

Good Sam Services and Plans

30,498

30,215

RV and Outdoor Retail

New vehicles

91,047

89,210

Used vehicles

59,152

102,799

Products, service and other

76,219

78,643

Finance and insurance, net

135,454

129,772

Good Sam Club

10,027

10,381

Subtotal

371,899

410,805

Total gross profit

402,397

441,020

Operating expenses:

Selling, general, and administrative

371,473

365,726

Depreciation and amortization

19,290

14,637

Long-lived asset impairment

5,827

7,045

Loss (gain) on sale or disposal of assets

1,585

(4,987)

Total operating expenses

398,175

382,421

Income from operations

4,222

58,599

Other expense

Floor plan interest expense

(27,882)

(20,810)

Other interest expense, net

(36,094)

(31,113)

Other expense, net

(94)

(1,500)

Total other expense

(64,070)

(53,423)

(Loss) income before income taxes

(59,848)

5,176

Income tax benefit (expense)

9,042

(273)

Net (loss) income

(50,806)

4,903

Less: net (loss) income attributable to non-controlling interests

28,499

(1,734)

Net (loss) income attributable to Camping World Holdings, Inc.

$

(22,307)

$

3,169

(Loss) earnings per share of Class A common stock:

Basic

$

(0.50)

$

0.07

Diluted

$

(0.51)

$

0.05

Weighted average shares of Class A common stock outstanding:

Basic

45,047

44,455

Diluted

85,092

84,717

5


Camping World Holdings, Inc. and Subsidiaries

Supplemental Data (unaudited)

Three Months Ended March 31, 

Increase

Percent

2024

    

2023

    

(decrease)

    

Change

Unit sales

    

    

    

    

New vehicles

16,882

13,912

2,970

21.3%

Used vehicles

10,694

12,432

(1,738)

(14.0%)

Total

27,576

26,344

1,232

4.7%

Average selling price

New vehicles

$

38,863

$

46,489

$

(7,626)

(16.4%)

Used vehicles

31,577

35,774

(4,197)

(11.7%)

Same store unit sales(1)

New vehicles

15,623

13,526

2,097

15.5%

Used vehicles

10,030

12,126

(2,096)

(17.3%)

Total

25,653

25,652

1

0.0%

Same store revenue(1) ($ in 000s)

New vehicles

$

606,808

$

630,290

$

(23,482)

(3.7%)

Used vehicles

312,410

434,471

(122,061)

(28.1%)

Products, service and other

144,382

158,467

(14,085)

(8.9%)

Finance and insurance, net

127,064

126,830

234

0.2%

Total

$

1,190,664

$

1,350,058

$

(159,394)

(11.8%)

Average gross profit per unit

New vehicles

$

5,393

$

6,412

$

(1,019)

(15.9%)

Used vehicles

5,531

8,269

(2,738)

(33.1%)

Finance and insurance, net per vehicle unit

4,912

4,926

(14)

(0.3%)

Total vehicle front-end yield(2)

10,359

12,215

(1,856)

(15.2%)

Gross margin

Good Sam Services and Plans

66.8%

65.2%

161

bps

New vehicles

13.9%

13.8%

8

bps

Used vehicles

17.5%

23.1%

(560)

bps

Products, service and other

42.8%

37.9%

498

bps

Finance and insurance, net

100.0%

100.0%

unch.

Good Sam Club

89.4%

89.6%

(24)

bps

Subtotal RV and Outdoor Retail

28.2%

28.5%

(31)

bps

Total gross margin

29.5%

29.7%

(16)

bps

RV and Outdoor Retail inventories ($ in 000s)

New vehicles

$

1,469,193

$

1,219,889

$

249,304

20.4%

Used vehicles

389,810

510,689

(120,879)

(23.7%)

Products, parts, accessories and misc.

218,197

248,998

(30,801)

(12.4%)

Total RV and Outdoor Retail inventories

$

2,077,200

$

1,979,576

$

97,624

4.9%

Vehicle inventory per location ($ in 000s)

New vehicle inventory per dealer location

$

6,963

$

6,489

$

474

7.3%

Used vehicle inventory per dealer location

1,847

2,716

(869)

(32.0%)

Vehicle inventory turnover(3)

New vehicle inventory turnover

1.7

1.9

(0.3)

(13.1%)

Used vehicle inventory turnover

3.0

3.3

(0.4)

(10.6%)

Retail locations

RV dealerships

211

188

23

12.2%

RV service & retail centers

4

6

(2)

(33.3%)

Subtotal

215

194

21

10.8%

Other retail stores

1

(1)

(100.0%)

Total

215

195

20

10.3%

Other data

Active Customers(4)

4,827,623

5,291,750

(464,127)

(8.8%)

Good Sam Club members (5)

1,961,112

2,025,438

(64,326)

(3.2%)

Service bays (6)

2,857

2,682

175

6.5%

Finance and insurance gross profit as a % of total vehicle revenue

13.6%

11.9%

174

bps

n/a

Same store locations

182

n/a

n/a

n/a

6


unch – unchanged

bps – basis points

n/a – not applicable

(1) Our same store revenue and units calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.
(2) Front end yield is calculated as gross profit from new vehicles, used vehicles and finance and insurance (net), divided by combined new and used vehicle unit sales.
(3) Inventory turnover is calculated as vehicle costs applicable to revenue over the last twelve months divided by the average quarterly ending vehicle inventory over the last twelve months.
(4) An Active Customer is a customer who has transacted with us in any of the eight most recently completed fiscal quarters prior to the date of measurement.
(5) Excludes Good Sam Club members under the free basic plan, which was introduced in November 2023 and provides for limited participation in the loyalty point program without access to the remaining member benefits.
(6) A service bay is a fully-constructed bay dedicated to service, installation, and collision offerings.

7


Camping World Holdings, Inc. and Subsidiaries

Consolidated Balance Sheets (unaudited)

(In Thousands Except Per Share Amounts)

March 31, 

December 31, 

March 31, 

  

2024

2023

    

2023

Assets

Current assets:

Cash and cash equivalents

$

29,718

$

39,647

$

72,828

Contracts in transit

154,231

60,229

104,148

Accounts receivable, net

100,246

128,070

109,105

Inventories

2,077,592

2,042,949

1,980,106

Prepaid expenses and other assets

68,833

48,353

58,761

Assets held for sale

6,276

29,864

13,971

Total current assets

2,436,896

2,349,112

2,338,919

Property and equipment, net

878,956

834,426

751,287

Operating lease assets

768,903

740,052

729,958

Deferred tax assets, net

153,716

157,326

145,413

Intangible assets, net

12,998

13,717

15,381

Goodwill

735,680

711,222

622,545

Other assets

36,013

39,829

27,010

Total assets

$

5,023,162

$

4,845,684

$

4,630,513

Liabilities and stockholders' equity

Current liabilities:

Accounts payable

$

205,006

$

133,516

$

185,652

Accrued liabilities

148,674

149,096

172,428

Deferred revenues

95,854

92,366

94,166

Current portion of operating lease liabilities

60,663

63,695

61,421

Current portion of finance lease liabilities

19,014

17,133

5,590

Current portion of Tax Receivable Agreement liability

12,943

12,943

10,935

Current portion of long-term debt

25,651

22,121

26,969

Notes payable – floor plan, net

1,414,696

1,371,145

1,042,099

Other current liabilities

72,783

68,536

77,924

Liabilities related to assets held for sale

17,288

7,650

Total current liabilities

2,055,284

1,947,839

1,684,834

Operating lease liabilities, net of current portion

796,770

763,958

753,451

Finance lease liabilities, net of current portion

136,284

97,751

100,701

Tax Receivable Agreement liability, net of current portion

149,866

149,866

165,054

Revolving line of credit

31,885

20,885

20,885

Long-term debt, net of current portion

1,545,165

1,498,958

1,525,304

Deferred revenues

65,970

66,780

68,690

Other long-term liabilities

89,528

85,440

85,841

Total liabilities

4,870,752

4,631,477

4,404,760

Commitments and contingencies

Stockholders' equity:

Preferred stock, par value $0.01 per share – 20,000 shares authorized; none issued and outstanding

Class A common stock, par value $0.01 per share – 250,000 shares authorized; 49,571, 49,571 and 49,571 shares issued, respectively; 45,072, 45,020 and 44,467 shares outstanding, respectively

496

496

496

Class B common stock, par value $0.0001 per share – 75,000 shares authorized; 39,466, 39,466 and 39,466 shares issued, respectively; 39,466, 39,466 and 39,466 shares outstanding, respectively

4

4

4

Class C common stock, par value $0.0001 per share – 0.001 share authorized, issued and outstanding

Additional paid-in capital

98,828

98,280

114,017

Treasury stock, at cost; 4,499, 4,551, and 5,104 shares, respectively

(157,631)

(159,440)

(178,832)

Retained earnings

157,303

185,244

196,409

Total stockholders' equity attributable to Camping World Holdings, Inc.

99,000

124,584

132,094

Non-controlling interests

53,410

89,623

93,659

Total stockholders' equity

152,410

214,207

225,753

Total liabilities and stockholders' equity

$

5,023,162

$

4,845,684

$

4,630,513

8


Camping World Holdings, Inc. and Subsidiaries

Summary of Consolidated Statements of Cash Flows (unaudited)

(In Thousands)

Three Months Ended March 31, 

    

2024

    

2023

Net cash (used in) provided by operating activities

$

(67,982)

$

199,217

Investing activities

Purchases of property and equipment

(25,927)

(25,314)

Proceeds from sale of property and equipment

143

183

Purchases of real property

(1,243)

(18,236)

Proceeds from the sale of real property

23,853

22,703

Purchases of businesses, net of cash acquired

(58,800)

Purchases of intangible assets

(119)

(23)

Proceeds from sale of intangible assets

2,595

Net cash used in investing activities

(59,498)

(20,687)

Financing activities

Proceeds from long-term debt

55,624

59,227

Payments on long-term debt

(23,406)

(9,058)

Net proceeds (payments) on notes payable – floor plan, net

93,273

(249,822)

Borrowings on revolving line of credit

43,000

Payments on revolving line of credit

(32,000)

Payments on finance leases

(1,828)

(1,233)

Payments on sale-leaseback arrangement

(48)

(46)

Payment of debt issuance costs

(876)

(767)

Dividends on Class A common stock

(5,634)

(27,791)

Proceeds from exercise of stock options

51

41

RSU shares withheld for tax

(658)

(338)

Distributions to holders of LLC common units

(9,947)

(6,046)

Net cash provided by (used in) financing activities

117,551

(235,833)

Decrease in cash and cash equivalents

(9,929)

(57,303)

Cash and cash equivalents at beginning of the period

39,647

130,131

Cash and cash equivalents at end of the period

$

29,718

$

72,828

9


Comparison of Certain Trends to Pre-COVID-19 Pandemic Periods

New vehicle gross margins in the first quarter of 2024 were relatively similar to first quarter of 2023 and within the range of gross margins for the pre-COVID-19 pandemic periods presented in the table below. First quarter of 2024 new vehicle gross margins were negatively impacted by clearing out the higher cost pre-2024 model year vehicles to improve the mix of new inventory toward the lower cost 2024 model year vehicles. Additionally, used vehicle gross margins were negatively impacted in the first quarter of 2024 from the discounting necessary to maintain used vehicles as a lower cost alternative for our customers. Beginning primarily in the fourth quarter of 2023, we adjusted our acceptable procurement cost of used vehicles to reflect the lower average market price of RVs that was driven by the lower cost 2024 models. Used vehicle gross margins are expected to improve as we sell through inventory previously procured at higher costs.

The following table presents vehicle gross margin and unit sales mix for the three months ended March 31, 2024 and pre-COVID-19 pandemic periods for the three months ended March 31, 2019, 2018, 2017, and 2016 (unaudited):

Three Months Ended March 31,

2024

2019(1)

2018(1)

2017(1)

2016(1)

Gross margin:

New vehicles

13.9%

12.6%

13.0%

13.6%

14.5%

Used vehicles

17.5%

20.6%

22.0%

23.3%

18.3%

Unit sales mix:

New vehicles

61.2%

64.7%

66.4%

67.9%

56.7%

Used vehicles

38.8%

35.3%

33.6%

32.1%

43.3%

(1) These periods were prior to the COVID-19 pandemic.

(Loss) Earnings Per Share

Basic (loss) earnings per share of Class A common stock is computed by dividing net (loss) income attributable to Camping World Holdings, Inc. by the weighted-average number of shares of Class A common stock outstanding during the period. Diluted (loss) earnings per share of Class A common stock is computed by dividing net (loss) income attributable 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 (loss) earnings per share of Class A common stock (unaudited):

Three Months Ended March 31,

(In thousands except per share amounts)

2024

    

2023

Numerator:

Net (loss) income

$

(50,806)

$

4,903

Less: net (loss) income attributable to non-controlling interests

28,499

(1,734)

Net (loss) income attributable to Camping World Holdings, Inc. — basic

$

(22,307)

$

3,169

Add: reallocation of net income attributable to non-controlling interests from the assumed redemption of common units of CWGS, LLC for Class A common stock

(21,275)

1,297

Net (loss) income attributable to Camping World Holdings, Inc. — diluted

$

(43,582)

$

4,466

Denominator:

Weighted-average shares of Class A common stock outstanding — basic

45,047

44,455

Dilutive options to purchase Class A common stock

15

Dilutive restricted stock units

202

Dilutive common units of CWGS, LLC that are convertible into Class A common stock

40,045

40,045

Weighted-average shares of Class A common stock outstanding — diluted

85,092

84,717

(Loss) earnings per share of Class A common stock — basic

$

(0.50)

$

0.07

(Loss) earnings per share of Class A common stock — diluted

$

(0.51)

$

0.05

Weighted-average anti-dilutive securities excluded from the computation of diluted (loss) earnings per share of Class A common stock:

Stock options to purchase Class A common stock

189

Restricted stock units

1,841

2,122

Non-GAAP Financial Measures

10


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, trailing twelve-month (“TTM”) Adjusted EBITDA, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) Earnings Per Share – Diluted (collectively the "Non-GAAP Financial Measures"). We believe that these Non-GAAP Financial Measures, when used in conjunction with GAAP financial measures, provide useful information about operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to the key metrics we use in our financial and operational decision making. These Non-GAAP Financial Measures are also frequently used by analysts, investors and other interested parties to evaluate companies in the Company’s industry and are used by management to evaluate our operating performance, to evaluate the effectiveness of strategic initiatives and for planning purposes. By providing these Non-GAAP Financial Measures, together with reconciliations, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. In addition, our Senior Secured Credit Facilities use Adjusted EBITDA, as calculated for our subsidiary CWGS Group, LLC, to measure our compliance with covenants such as the consolidated leverage ratio. The Non-GAAP Financial Measures have limitations as analytical tools, and 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. They should not be construed as an inference that the Company’s future results will be unaffected by any items adjusted for in these Non-GAAP Financial Measures. In evaluating these Non-GAAP Financial Measures, 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 section and in the reconciliation tables below help management with a measure of our core operating performance over time by removing items that are not related to day-to-day operations.

Our earnings call on May 2, 2024 may present guidance that includes Adjusted EBITDA. A full reconciliation of the forecasted Adjusted EBITDA to its most-directly comparable GAAP metric cannot be provided without unreasonable efforts due to the inherent difficulty in forecasting and quantifying with reasonable accuracy significant items required for the reconciliations.

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 (loss) income before other interest expense, net (excluding floor plan interest expense), provision for income tax benefit (expense) and depreciation and amortization. We define “Adjusted EBITDA” as EBITDA further adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, gains and losses on sale or disposal of assets, net, equity-based compensation, (gain) loss and impairment on investments in equity securities, lease termination costs, Tax Receivable Agreement liability adjustment, restructuring costs related to the Active Sports Restructuring, and other unusual or one-time items. We define “Adjusted EBITDA Margin” as Adjusted EBITDA as a percentage of total revenue. We caution investors that amounts presented in accordance with our definitions of EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin in the same manner. We present EBITDA, Adjusted EBITDA, and Adjusted EBITDA Margin because we consider them to be important supplemental measures of our performance and believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. Management believes that investors’ understanding of our performance is enhanced by including these Non-GAAP Financial Measures as a reasonable basis for comparing our ongoing results of operations.

11


The following table reconciles EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin to the most directly comparable GAAP financial performance measures (unaudited):

Three Months Ended March 31,

($ in thousands)

    

2024

    

2023

    

EBITDA and Adjusted EBITDA:

Net (loss) income

$

(50,806)

$

4,903

Other interest expense, net

36,094

31,113

Depreciation and amortization

19,290

14,637

Income tax (benefit) expense

(9,042)

273

Subtotal EBITDA

(4,464)

50,926

Long-lived asset impairment (a)

5,827

7,045

Loss (gain) on sale or disposal of assets, net (b)

1,585

(4,987)

Equity-based compensation (c)

5,197

6,358

Loss and impairment on investments in equity securities (d)

94

1,499

Adjusted EBITDA

$

8,239

$

60,841

Three Months Ended March 31,

(as percentage of total revenue)

2024

    

2023

Adjusted EBITDA margin:

Net (loss) income margin

(3.7%)

0.3%

Other interest expense, net

2.6%

2.1%

Depreciation and amortization

1.4%

1.0%

Income tax (benefit) expense

(0.7%)

0.0%

Subtotal EBITDA margin

(0.3%)

3.4%

Long-lived asset impairment (a)

0.4%

0.5%

Loss (gain) on sale or disposal of assets, net (b)

0.1%

(0.3%)

Equity-based compensation (c)

0.4%

0.4%

Loss and impairment on investments in equity securities (d)

0.0%

0.1%

Adjusted EBITDA margin

0.6%

4.1%

Three Months Ended

TTM Ended

March 31, 

December 31,

September 30,

June 30,

March 31, 

($ in thousands)

2024

    

2023

    

2023

    

2023

2024

Adjusted EBITDA:

Net (loss) income

$

(50,806)

$

(49,918)

$

30,893

$

64,723

$

(5,108)

Other interest expense, net

36,094

35,397

35,242

33,518

140,251

Depreciation and amortization

19,290

19,181

17,619

17,206

73,296

Income tax (benefit) expense

(9,042)

(18,732)

3,679

13,581

(10,514)

Subtotal EBITDA

(4,464)

(14,072)

87,433

129,028

197,925

Long-lived asset impairment (a)

5,827

1,747

477

8,051

Loss (gain) on sale or disposal of assets, net (b)

1,585

(221)

131

(145)

1,350

Equity-based compensation (c)

5,197

5,770

5,466

6,492

22,925

Loss and impairment on investments in equity securities (d)

94

110

(23)

184

365

Lease termination (e)

(478)

375

(103)

Tax Receivable Agreement liability adjustment (f)

(762)

(1,680)

(2,442)

Restructuring costs (g)

732

1,549

3,259

5,540

Adjusted EBITDA

$

8,239

$

(8,921)

$

94,998

$

139,295

$

233,611

(a)

Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.

(b)

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

(c)

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

(d)

Represents gain and loss and impairment on investments in equity securities and interest income relating to any notes receivables with those investments. These amounts are included in other expense, net in the consolidated statements of operations. During the three months ended March 31, 2023, this amount included a $1.3 million impairment on an equity method investment.

(e)

Represents the loss on the termination of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities.

(f)

Represents an adjustment to eliminate the gains on remeasurement of the Tax Receivable Agreement primarily due to changes in the Company’s blended statutory income tax rate.

12


(g)

Represents restructuring costs relating to the Active Sports Restructuring. These restructuring costs include one-time termination benefits, incremental inventory reserve charges, and other associated costs. These costs exclude lease termination costs, which are presented separately above.

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

We define “Adjusted Net Income (Loss) Attributable to Camping World Holdings, Inc. – Basic” as net income (loss) attributable to Camping World Holdings, Inc. adjusted for the impact of certain non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, gains and losses on sale or disposal of assets, net, equity-based compensation, loss and impairment on investments in equity securities, other unusual or one-time items, the income tax benefit (expense) effect of these adjustments, and the effect of net (loss) income attributable to non-controlling interests from these adjustments.

We define “Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted” as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic adjusted for the reallocation of net (loss) income attributable to non-controlling interests from stock options and restricted stock units, if dilutive, or the assumed redemption, 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 (Loss) Earnings Per Share – Basic” as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. - Basic divided by the weighted-average shares of Class A common stock outstanding. We define “Adjusted (Loss) Earnings Per Share – Diluted” as Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted divided by the weighted-average shares of Class A common stock outstanding, assuming (i) the redemption 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 (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) 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.

13


The following table reconciles Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net (Loss) Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted (Loss) Earnings Per Share – Basic, and Adjusted (Loss) Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure:

Three Months Ended

March 31, 

(In thousands except per share amounts)

    

2024

    

2023

Numerator:

Net (loss) income attributable to Camping World Holdings, Inc.

$

(22,307)

$

3,169

Adjustments related to basic calculation:

Long-lived asset impairment (a):

Gross adjustment

5,827

7,045

Income tax expense for above adjustment (b)

(771)

(938)

Loss (gain) on sale or disposal of assets (c):

Gross adjustment

1,585

(4,987)

Income tax (expense) benefit for above adjustment (b)

(210)

665

Equity-based compensation (d):

Gross adjustment

5,197

6,358

Income tax expense for above adjustment (b)

(695)

(857)

Loss and impairment on investments in equity securities (e):

Gross adjustment

94

1,499

Income tax expense for above adjustment (b)

(12)

(200)

Adjustment to net (loss) income attributable to non-controlling interests resulting from the above adjustments (f)

(5,971)

(4,688)

Adjusted net (loss) income attributable to Camping World Holdings, Inc. – basic

(17,263)

7,066

Adjustments related to diluted calculation:

Reallocation of net (loss) income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (g)

(22,528)

6,422

Income tax on reallocation of net (loss) income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (h)

5,736

(1,615)

Adjusted net (loss) income attributable to Camping World Holdings, Inc. – diluted

$

(34,055)

$

11,873

Denominator:

Weighted-average Class A common shares outstanding – basic

45,047

44,455

Adjustments related to diluted calculation:

Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (i)

40,045

40,045

Dilutive options to purchase Class A common stock (i)

15

Dilutive restricted stock units (i)

202

Adjusted weighted average Class A common shares outstanding – diluted

85,092

84,717

Adjusted (loss) earnings per share - basic

$

(0.38)

$

0.16

Adjusted (loss) earnings per share - diluted

$

(0.40)

$

0.14

Anti-dilutive amounts (j):

Denominator:

Anti-dilutive options to purchase Class A common stock (i)

29

Anti-dilutive restricted stock units (i)

264

Reconciliation of per share amounts:

(Loss) earnings per share of Class A common stock — basic

$

(0.50)

$

0.07

Non-GAAP Adjustments (k)

0.12

0.09

Adjusted (loss) earnings per share - basic

$

(0.38)

$

0.16

(Loss) earnings per share of Class A common stock — diluted

$

(0.51)

$

0.05

Non-GAAP Adjustments (k)

0.11

0.09

Adjusted (loss) earnings per share - diluted

$

(0.40)

$

0.14

(a) Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment.
(b) Represents the current and deferred income tax expense or benefit effect of the above adjustments. This assumption uses effective tax rates between 25.0% and 25.3% for the adjustments for the 2024 and 2023 periods, which represent the estimated tax rates that would apply had the above adjustments been included in the determination of our non-GAAP metric.
(c) Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets.
(d) Represents non-cash equity-based compensation expense relating to employees, directors, and consultants of the Company.
(e) Represents loss and impairment on investments in equity securities and interest income relating to any notes receivables with those investments. During the three months ended March 31, 2023, this amount included a $1.3 million impairment on an equity method investment.
(f) Represents the adjustment to net (loss) income attributable to non-controlling interests resulting from the above adjustments that impact the net (loss) income of CWGS, LLC. This adjustment uses the non-controlling interest’s weighted average ownership of CWGS, LLC of 47.1% and 47.4% for the three months ended March 31, 2024 and 2023, respectively.
(g) Represents the reallocation of net (loss) income attributable to non-controlling interests from the impact of the assumed change in ownership of CWGS, LLC from stock options, restricted stock units, and/or common units of CWGS, LLC.

14


(h) Represents the income tax expense effect of the above adjustment for reallocation of net (loss) income attributable to non-controlling interests. This assumption uses effective tax rates between 25.0% and 25.3% for the adjustments for 2024 and 2023 periods.
(i) Represents the impact to the denominator for stock options, restricted stock units, and/or common units of CWGS, LLC.
(j) The below amounts have not been considered in our adjusted (loss) earnings per share – diluted amounts as the effect of these items are anti-dilutive.
(k) Represents the per share impact of the Non-GAAP adjustments to net (loss) income detailed above (see (a) through (h) above).

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

Contacts

Investors:

Brett Andress

InvestorRelations@campingworld.com

Media Outlets:
PR-CWGS@CampingWorld.com

15