- Revenues of
$1.93 Billion , Net Income of$43.7 Million , and Adjusted EBITDA(1) of$112.1 Million - Same-Store Used Vehicle Unit Sales Increased 5% for the
Full Quarter , New Unit Share Increased Through May(2) - SG&A Reduced by
$26.6 Million , Quarter-End Cash Balance of$224.1 Million - Full Year 2026 Adjusted EBITDA Outlook Revised to
$230 Million to$270 Million
Balance Sheet and Cash Flow
At the end of the second quarter of 2026, cash and cash equivalents totaled
Full Year 2026 Outlook(1)
For full year 2026, the Company is lowering its previous guidance range of Adjusted EBITDA of
(1) | Adjusted EBITDA and Net Debt 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. A reconciliation for the Company’s Adjusted EBITDA outlook to the corresponding GAAP measure on a forward-looking basis cannot be provided without unreasonable efforts, as we are unable to provide reconciling information with respect to certain items. However, in 2026 the Company expects equity-based compensation of approximately |
(2) | New unit market share is calculated as total volume of the Company’s new units sold during any specified time period divided by the total number of new vehicle registrations as reported by |
Second Quarter Operating Highlights(3)
- Revenue was
$1.9 billion for the second quarter, a decrease of$41.9 million , or 2.1%. - New vehicle revenue was
$869.0 million for the second quarter, a decrease of$46.1 million , or 5.0%, and new vehicle unit sales were 22,312 units, a decrease of 4,384 units, or 16.4%. Used vehicle revenue was$580.3 million for the second quarter, an increase of$8.1 million , or 1.4%, and used vehicle unit sales were 19,882 units, an increase of 976 units, or 5.2%. Combined new and used vehicle unit sales were 42,194, a decrease of 3,408 units, or 7.5%. - Average selling price of new vehicles sold increased 13.6%, and average selling price of used vehicles sold decreased 3.6%.
- Same store new vehicle unit sales decreased 16.3% for the second quarter and same store used vehicle unit sales increased 5.2%. Combined same store new and used vehicle unit sales decreased 7.3%.
- New vehicle gross margin was 10.9%, a decrease of 286 basis points, driven primarily by the 17.4% increase in the average cost per new vehicle sold, partially offset by the 13.6% increase in the average selling price per new vehicle sold. Used vehicle gross margin was 16.5%, a decrease of 397 basis points, primarily due to a 3.6% decrease in the average selling price per used vehicle sold and a 1.2% increase in the average cost per used vehicle sold.
- Products, service and other revenue was
$217.6 million , a decrease of$5.3 million , or 2.4%, primarily due to reduced service, collision, and warranty work. Products, service and other gross margin was 47.3%, a decrease of 50 basis points, primarily driven by a lower mix of higher margin service and collision revenue and increased labor rates. - Gross profit was
$538.4 million , a decrease of$53.9 million , or 9.1%, and total gross margin was 27.8%, a decrease of 214 basis points. The gross profit decrease was mainly driven by the$31.2 million lower new vehicle gross profit,$21.4 million of decreased used vehicles gross profit, and$3.6 million of decreased products, service and other gross profit, partially offset by a$1.5 million increase in Good Sam Services and Plans gross profit. - Selling, general and administrative expenses (“SG&A”) were
$410.9 million , a decrease of$26.6 million , or 6.1%. This decrease was primarily due to a$28.2 million decrease in employee cash compensation costs excluding commissions, resulting primarily from a headcount reduction during the second half of 2025; a$4.9 million decrease in commissions costs; and a$4.1 million decrease in stock-based compensation expense (“SBC”), partially offset by a$4.5 million increase in outside service provider fees primarily related to software expenses and related maintenance expenses, a$2.2 million increase in advertising expenses, and a$1.9 million increase in rent expense. SG&A Excluding SBC(4) was$406.6 million , a decrease of$22.5 million , or 5.3%. As a percentage of gross profit, SG&A and SG&A Excluding SBC were 76.3% and 75.5%, respectively, an increase of 245 and 306 basis points, respectively. - Floor plan interest expense of
$19.9 million , a decrease of$1.1 million , or 5.4%, was primarily due to a 48 basis point decrease in the average floor plan borrowing rate, partially offset by a 2.1% increase in the average floor plan balance. The average interest rate for the Company’s Floor Plan Facility for the three months endedJune 30, 2026 and 2025 was 5.98% and 6.46%, respectively. - Net income was
$43.7 million for the second quarter of 2026, a decrease of$13.8 million , or 24.0%. Adjusted EBITDA was$112.1 million , a decrease of$30.2 million , or 21.2%. - Diluted earnings per share of Class A common stock was
$0.42 , a decrease of$0.06 , or 12.5%. Adjusted earnings per share – diluted(4) of Class A common stock were$0.57 for both the three months endedJune 30, 2026 and 2025. - The total number of our store locations was 200 as of
June 30, 2026 , a net decrease of one store location.
(3) | Unless otherwise indicated, all financial comparisons in these second quarter operating highlights compare our financial results for the second quarter ended |
(4) | Adjusted earnings per share – diluted and SG&A Excluding SBC 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. |
RV Industry Trends
The RV Industry Association’s (“RVIA”) latest Summer 2026 edition of RV RoadSigns presented a 10.2% downward revision of its median forecast of 2026 wholesale shipments of new RVs from its previous Spring 2026 report, which would be 8.2% lower than 2025 new RV wholesale shipment levels.
According to
The above decreases in projected RV wholesale shipments and new RV registrations have been largely impacted by economic conditions and the subsequent declines in consumer sentiment year to date, likely driven by geopolitical events in the
Earnings Conference Call and Webcast Information
A conference call to discuss the Company’s second quarter 2026 financial results is scheduled for
A taped replay of the conference call will be available within two hours of the conclusion of the call and can be accessed both online and by dialing 844-512-2921 (international callers please dial 1-412-317-6671). The pin number to access the telephone replay is 1189268. The replay will be available until
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
About
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 macroeconomic and industry trends, future SG&A savings and operating efficiencies, business plans and goals, future growth of our operations and our market share, future deleveraging activities, capital spending and allocation priorities, Adjusted EBITDA growth, operating leverage, future financial results, and centralization initiatives. 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, interest rates and tariffs; the impact of geopolitical conflicts and gasoline prices; the availability of financing to us and our customers; fuel shortages, high prices for fuel or changes in energy sources; the well-being, as well as the continued popularity and reputation for quality of our manufacturers; changes in consumer preferences; 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 revenue; the cyclical and seasonal nature of our business; our dependence on the availability of adequate capital and risks related to our debt; the restrictive covenants imposed by our Senior Secured Credit Facilities and Floor Plan Facility; our ability to execute and achieve the expected benefits of our cost cutting initiatives; our reliance on our fulfillment and distribution centers; impacts from natural disasters, including pandemics and health crises; 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; our private brand offerings; we may incur asset impairment charges for goodwill, intangible assets or other long-lived assets; tax risks; regulatory risks; litigation risks; data privacy and cybersecurity risks; our inability to maintain or upgrade our information technology systems; material weakness in our internal control over financial reporting; 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
We may use our official LinkedIn account at the handle @CampingWorld and the LinkedIn account of our Chief Executive Officer at the handle @MatthewWagner, as distribution channels 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 may be deemed material. Accordingly, investors should subscribe to these accounts, in addition to following our press releases,
Condensed Consolidated Statements of Operations (unaudited) | ||||||||||||||||
(In Thousands Except Per Share Amounts) | ||||||||||||||||
|
| Three Months Ended |
| Six Months Ended | ||||||||||||
|
|
| ||||||||||||||
|
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Good Sam Services and Plans |
| $ | 54,629 |
|
| $ | 54,213 |
|
| $ | 103,087 |
|
| $ | 100,421 |
|
RV and Outdoor Retail |
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
|
| 869,047 |
|
|
| 915,106 |
|
|
| 1,456,741 |
|
|
| 1,536,538 |
|
Used vehicles |
|
| 580,322 |
|
|
| 572,271 |
|
|
| 984,102 |
|
|
| 994,622 |
|
Products, service and other |
|
| 217,563 |
|
|
| 222,890 |
|
|
| 375,983 |
|
|
| 387,882 |
|
Finance and insurance, net |
|
| 201,677 |
|
|
| 201,198 |
|
|
| 347,777 |
|
|
| 349,865 |
|
|
| 10,801 |
|
|
| 10,270 |
|
|
| 20,954 |
|
|
| 20,144 |
| |
Subtotal |
|
| 1,879,410 |
|
|
| 1,921,735 |
|
|
| 3,185,557 |
|
|
| 3,289,051 |
|
Total revenue |
|
| 1,934,039 |
|
|
| 1,975,948 |
|
|
| 3,288,644 |
|
|
| 3,389,472 |
|
Costs applicable to revenue (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Good Sam Services and Plans |
|
| 20,886 |
|
|
| 21,947 |
|
|
| 39,795 |
|
|
| 39,668 |
|
RV and Outdoor Retail |
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
|
| 773,986 |
|
|
| 788,873 |
|
|
| 1,289,899 |
|
|
| 1,325,232 |
|
Used vehicles |
|
| 484,681 |
|
|
| 455,239 |
|
|
| 817,179 |
|
|
| 799,200 |
|
Products, service and other |
|
| 114,707 |
|
|
| 116,412 |
|
|
| 197,480 |
|
|
| 201,151 |
|
|
| 1,401 |
|
|
| 1,222 |
|
|
| 2,574 |
|
|
| 2,338 |
| |
Subtotal |
|
| 1,374,775 |
|
|
| 1,361,746 |
|
|
| 2,307,132 |
|
|
| 2,327,921 |
|
Total costs applicable to revenue |
|
| 1,395,661 |
|
|
| 1,383,693 |
|
|
| 2,346,927 |
|
|
| 2,367,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross profit (exclusive of depreciation and amortization shown separately below): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Good Sam Services and Plans |
|
| 33,743 |
|
|
| 32,266 |
|
|
| 63,292 |
|
|
| 60,753 |
|
RV and Outdoor Retail |
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
|
| 95,061 |
|
|
| 126,233 |
|
|
| 166,842 |
|
|
| 211,306 |
|
Used vehicles |
|
| 95,641 |
|
|
| 117,032 |
|
|
| 166,923 |
|
|
| 195,422 |
|
Products, service and other |
|
| 102,856 |
|
|
| 106,478 |
|
|
| 178,503 |
|
|
| 186,731 |
|
Finance and insurance, net |
|
| 201,677 |
|
|
| 201,198 |
|
|
| 347,777 |
|
|
| 349,865 |
|
|
| 9,400 |
|
|
| 9,048 |
|
|
| 18,380 |
|
|
| 17,806 |
| |
Subtotal |
|
| 504,635 |
|
|
| 559,989 |
|
|
| 878,425 |
|
|
| 961,130 |
|
Total gross profit |
|
| 538,378 |
|
|
| 592,255 |
|
|
| 941,717 |
|
|
| 1,021,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Selling, general, and administrative |
|
| 410,860 |
|
|
| 437,489 |
|
|
| 769,164 |
|
|
| 824,934 |
|
Depreciation and amortization |
|
| 24,634 |
|
|
| 23,419 |
|
|
| 47,352 |
|
|
| 45,963 |
|
Long-lived asset impairment |
|
| 13,099 |
|
|
| — |
|
|
| 13,099 |
|
|
| 620 |
|
(Gain) loss on lease termination and/or remeasurement |
|
| (8 | ) |
|
| (107 | ) |
|
| 56 |
|
|
| (107 | ) |
(Gain) loss on sale or disposal of assets |
|
| (2,055 | ) |
|
| 1,185 |
|
|
| (1,887 | ) |
|
| (638 | ) |
Total operating expenses |
|
| 446,530 |
|
|
| 461,986 |
|
|
| 827,784 |
|
|
| 870,772 |
|
Income from operations |
|
| 91,848 |
|
|
| 130,269 |
|
|
| 113,933 |
|
|
| 151,111 |
|
Other expense |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Floor plan interest expense |
|
| (19,852 | ) |
|
| (20,989 | ) |
|
| (41,671 | ) |
|
| (39,295 | ) |
Other interest expense, net |
|
| (26,912 | ) |
|
| (30,836 | ) |
|
| (53,761 | ) |
|
| (61,367 | ) |
Other expense, net |
|
| — |
|
|
| (2,600 | ) |
|
| (162 | ) |
|
| (2,758 | ) |
Total other expense |
|
| (46,764 | ) |
|
| (54,425 | ) |
|
| (95,594 | ) |
|
| (103,420 | ) |
Income before income taxes |
|
| 45,084 |
|
|
| 75,844 |
|
|
| 18,339 |
|
|
| 47,691 |
|
Income tax expense |
|
| (1,371 | ) |
|
| (18,321 | ) |
|
| (1,287 | ) |
|
| (14,850 | ) |
Net income |
|
| 43,713 |
|
|
| 57,523 |
|
|
| 17,052 |
|
|
| 32,841 |
|
Less: net income attributable to non-controlling interests |
|
| (16,853 | ) |
|
| (27,307 | ) |
|
| (6,594 | ) |
|
| (14,905 | ) |
Net income attributable to |
| $ | 26,860 |
|
| $ | 30,216 |
|
| $ | 10,458 |
|
| $ | 17,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share of Class A common stock: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 0.42 |
|
| $ | 0.48 |
|
| $ | 0.16 |
|
| $ | 0.29 |
|
Diluted |
| $ | 0.42 |
|
| $ | 0.48 |
|
| $ | 0.16 |
|
| $ | 0.28 |
|
Weighted average shares of Class A common stock outstanding: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic |
|
| 63,668 |
|
|
| 62,610 |
|
|
| 63,573 |
|
|
| 62,571 |
|
Diluted |
|
| 64,175 |
|
|
| 62,747 |
|
|
| 64,166 |
|
|
| 102,661 |
|
Supplemental Data (unaudited) | |||||||||||||||||
|
| Three Months Ended |
| Increase |
|
| Percent | ||||||||||
|
| 2026 |
|
| 2025 |
|
| (decrease) |
|
| Change | ||||||
Unit sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
|
| 22,312 |
|
|
| 26,696 |
|
|
| (4,384 | ) |
|
|
| (16.4 | %) |
Used vehicles |
|
| 19,882 |
|
|
| 18,906 |
|
|
| 976 |
|
|
|
| 5.2 | % |
Total |
|
| 42,194 |
|
|
| 45,602 |
|
|
| (3,408 | ) |
|
|
| (7.5 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average selling price |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
| $ | 38,950 |
|
| $ | 34,279 |
|
| $ | 4,671 |
|
|
|
| 13.6 | % |
Used vehicles |
|
| 29,188 |
|
|
| 30,269 |
|
|
| (1,081 | ) |
|
|
| (3.6 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same store unit sales(1) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
|
| 20,983 |
|
|
| 25,066 |
|
|
| (4,083 | ) |
|
|
| (16.3 | %) |
Used vehicles |
|
| 18,897 |
|
|
| 17,971 |
|
|
| 926 |
|
|
|
| 5.2 | % |
Total |
|
| 39,880 |
|
|
| 43,037 |
|
|
| (3,157 | ) |
|
|
| (7.3 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same store revenue(1) ($ in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
| $ | 816,742 |
|
| $ | 851,221 |
|
| $ | (34,479 | ) |
|
|
| (4.1 | %) |
Used vehicles |
|
| 551,709 |
|
|
| 536,149 |
|
|
| 15,560 |
|
|
|
| 2.9 | % |
Products, service and other |
|
| 173,025 |
|
|
| 175,821 |
|
|
| (2,796 | ) |
|
|
| (1.6 | %) |
Finance and insurance, net |
|
| 192,349 |
|
|
| 190,716 |
|
|
| 1,633 |
|
|
|
| 0.9 | % |
Total |
| $ | 1,733,825 |
|
| $ | 1,753,907 |
|
| $ | (20,082 | ) |
|
|
| (1.1 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average gross profit per unit |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
| $ | 4,261 |
|
| $ | 4,729 |
|
| $ | (468 | ) |
|
|
| (9.9 | %) |
Used vehicles |
|
| 4,810 |
|
|
| 6,190 |
|
|
| (1,380 | ) |
|
|
| (22.3 | %) |
Finance and insurance, net per vehicle unit |
|
| 4,780 |
|
|
| 4,412 |
|
|
| 368 |
|
|
|
| 8.3 | % |
Total vehicle front-end yield(2) |
|
| 9,299 |
|
|
| 9,747 |
|
|
| (448 | ) |
|
|
| (4.6 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Good Sam Services and Plans |
|
| 61.8 | % |
|
| 59.5 | % |
|
| 225 |
| bps |
|
|
| |
New vehicles |
|
| 10.9 | % |
|
| 13.8 | % |
|
| (286 | ) | bps |
|
|
| |
Used vehicles |
|
| 16.5 | % |
|
| 20.5 | % |
|
| (397 | ) | bps |
|
|
| |
Products, service and other |
|
| 47.3 | % |
|
| 47.8 | % |
|
| (50 | ) | bps |
|
|
| |
Finance and insurance, net |
|
| 100.0 | % |
|
| 100.0 | % |
|
| unch |
|
|
|
| ||
|
| 87.0 | % |
|
| 88.1 | % |
|
| (107 | ) | bps |
|
|
| ||
Subtotal RV and Outdoor Retail |
|
| 26.9 | % |
|
| 29.1 | % |
|
| (229 | ) | bps |
|
|
| |
Total gross margin |
|
| 27.8 | % |
|
| 30.0 | % |
|
| (214 | ) | bps |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Retail locations |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
RV dealerships |
|
| 199 |
|
|
| 200 |
|
|
| (1 | ) |
|
|
| (0.5 | %) |
RV service & retail centers |
|
| 1 |
|
|
| 1 |
|
|
| — |
|
|
|
| 0.0 | % |
Total |
|
| 200 |
|
|
| 201 |
|
|
| (1 | ) |
|
|
| (0.5 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
RV and Outdoor Retail inventories ($ in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
| $ | 1,264,258 |
|
| $ | 1,330,965 |
|
| $ | (66,707 | ) |
|
|
| (5.0 | %) |
Used vehicles |
|
| 429,417 |
|
|
| 536,665 |
|
|
| (107,248 | ) |
|
|
| (20.0 | %) |
Products, parts, accessories and misc. |
|
| 166,351 |
|
|
| 193,232 |
|
|
| (26,881 | ) |
|
|
| (13.9 | %) |
Total RV and Outdoor Retail inventories |
| $ | 1,860,026 |
|
| $ | 2,060,862 |
|
| $ | (200,836 | ) |
|
|
| (9.7 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Vehicle inventory per location ($ in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicle inventory per dealer location |
| $ | 6,353 |
|
| $ | 6,655 |
|
| $ | (302 | ) |
|
|
| (4.5 | %) |
Used vehicle inventory per dealer location |
|
| 2,158 |
|
|
| 2,683 |
|
|
| (525 | ) |
|
|
| (19.6 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Vehicle inventory turnover(3) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicle inventory turnover |
|
| 1.7 |
|
|
| 1.9 |
|
|
| (0.1 | ) |
|
|
| (7.9 | %) |
Used vehicle inventory turnover |
|
| 3.2 |
|
|
| 3.3 |
|
|
| (0.0 | ) |
|
|
| (1.4 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other data |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Active Customers(4) |
|
| 4,102,846 |
|
|
| 4,221,642 |
|
|
| (118,796 | ) |
|
|
| (2.8 | %) |
|
| 1,472,554 |
|
|
| 1,662,653 |
|
|
| (190,099 | ) |
|
|
| (11.4 | %) | |
Service bays (6) |
|
| 2,842 |
|
|
| 2,809 |
|
|
| 33 |
|
|
|
| 1.2 | % |
Finance and insurance gross profit as a % of total vehicle revenue |
|
| 13.9 | % |
|
| 13.5 | % |
|
| 39 |
| bps |
|
| n/a |
|
Same store locations | 186 | n/a | n/a | n/a | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Six Months Ended |
| Increase |
|
| Percent | ||||||||||
|
| 2026 |
|
| 2025 |
|
| (decrease) |
|
| Change | ||||||
Unit sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
|
| 37,530 |
|
|
| 43,422 |
|
|
| (5,892 | ) |
|
|
| (13.6 | %) |
Used vehicles |
|
| 33,346 |
|
|
| 32,845 |
|
|
| 501 |
|
|
|
| 1.5 | % |
Total |
|
| 70,876 |
|
|
| 76,267 |
|
|
| (5,391 | ) |
|
|
| (7.1 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average selling price |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
| $ | 38,815 |
|
| $ | 35,386 |
|
| $ | 3,429 |
|
|
|
| 9.7 | % |
Used vehicles |
|
| 29,512 |
|
|
| 30,282 |
|
|
| (770 | ) |
|
|
| (2.5 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same store unit sales(1) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
|
| 35,492 |
|
|
| 40,966 |
|
|
| (5,474 | ) |
|
|
| (13.4 | %) |
Used vehicles |
|
| 31,803 |
|
|
| 31,227 |
|
|
| 576 |
|
|
|
| 1.8 | % |
Total |
|
| 67,295 |
|
|
| 72,193 |
|
|
| (4,898 | ) |
|
|
| (6.8 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same store revenue(1) ($ in 000s) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
| $ | 1,378,246 |
|
| $ | 1,440,199 |
|
| $ | (61,953 | ) |
|
|
| (4.3 | %) |
Used vehicles |
|
| 938,535 |
|
|
| 938,171 |
|
|
| 364 |
|
|
|
| 0.0 | % |
Products, service and other |
|
| 307,885 |
|
|
| 313,154 |
|
|
| (5,269 | ) |
|
|
| (1.7 | %) |
Finance and insurance, net |
|
| 332,915 |
|
|
| 333,009 |
|
|
| (94 | ) |
|
|
| (0.0 | %) |
Total |
| $ | 2,957,581 |
|
| $ | 3,024,533 |
|
| $ | (66,952 | ) |
|
|
| (2.2 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Average gross profit per unit |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
New vehicles |
| $ | 4,446 |
|
| $ | 4,866 |
|
| $ | (420 | ) |
|
|
| (8.6 | %) |
Used vehicles |
|
| 5,006 |
|
|
| 5,950 |
|
|
| (944 | ) |
|
|
| (15.9 | %) |
Finance and insurance, net per vehicle unit |
|
| 4,907 |
|
|
| 4,587 |
|
|
| 320 |
|
|
|
| 7.0 | % |
Total vehicle front-end yield(2) |
|
| 9,616 |
|
|
| 9,920 |
|
|
| (304 | ) |
|
|
| (3.1 | %) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross margin |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Good Sam Services and Plans |
|
| 61.4 | % |
|
| 60.5 | % |
|
| 90 |
| bps |
|
|
| |
New vehicles |
|
| 11.5 | % |
|
| 13.8 | % |
|
| (230 | ) | bps |
|
|
| |
Used vehicles |
|
| 17.0 | % |
|
| 19.6 | % |
|
| (269 | ) | bps |
|
|
| |
Products, service and other |
|
| 47.5 | % |
|
| 48.1 | % |
|
| (66 | ) | bps |
|
|
| |
Finance and insurance, net |
|
| 100.0 | % |
|
| 100.0 | % |
|
| unch |
|
|
|
| ||
|
| 87.7 | % |
|
| 88.4 | % |
|
| (68 | ) | bps |
|
|
| ||
Subtotal RV and Outdoor Retail |
|
| 27.6 | % |
|
| 29.2 | % |
|
| (165 | ) | bps |
|
|
| |
Total gross margin |
|
| 28.6 | % |
|
| 30.1 | % |
|
| (151 | ) | bps |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Other data |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Finance and insurance gross profit as a % of total vehicle revenue |
|
| 14.2 | % |
|
| 13.8 | % |
|
| 43 |
| bps |
|
| n/a |
|
Same store locations |
|
| 186 |
|
|
| n/a |
|
|
| n/a |
|
|
|
| n/a |
|
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) | |
(6) | A service bay is a fully-constructed bay dedicated to service, installation, and collision offerings. |
Condensed Consolidated Balance Sheets (unaudited) | |||||||||
(In Thousands Except Per Share Amounts) | |||||||||
|
|
|
| ||||||
|
| 2026 |
| 2025 |
| 2025 | |||
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 224,069 |
| $ | 215,043 |
| $ | 118,084 |
Contracts in transit |
|
| 138,901 |
|
| 53,327 |
|
| 163,767 |
Accounts receivable, net |
|
| 161,979 |
|
| 170,498 |
|
| 137,822 |
Inventories |
|
| 1,860,298 |
|
| 2,111,900 |
|
| 2,061,160 |
Prepaid expenses and other assets |
|
| 68,441 |
|
| 67,338 |
|
| 57,974 |
Assets held for sale |
|
| 175 |
|
| 175 |
|
| 15,202 |
Total current assets |
|
| 2,453,863 |
|
| 2,618,281 |
|
| 2,554,009 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
| 818,734 |
|
| 832,062 |
|
| 910,052 |
Operating lease assets |
|
| 786,101 |
|
| 790,974 |
|
| 716,020 |
Deferred tax assets, net |
|
| 1,426 |
|
| 1,426 |
|
| 211,435 |
Intangible assets, net |
|
| 14,065 |
|
| 15,824 |
|
| 17,602 |
|
| 751,661 |
|
| 749,321 |
|
| 748,561 | |
Other assets |
|
| 32,943 |
|
| 36,446 |
|
| 34,168 |
Total assets |
| $ | 4,858,793 |
| $ | 5,044,334 |
| $ | 5,191,847 |
Liabilities and stockholders' equity |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 253,501 |
| $ | 147,707 |
| $ | 283,450 |
Accrued liabilities |
|
| 159,683 |
|
| 128,399 |
|
| 182,581 |
Deferred revenues |
|
| 88,259 |
|
| 90,456 |
|
| 94,041 |
Current portion of operating lease liabilities |
|
| 64,629 |
|
| 65,365 |
|
| 65,488 |
Current portion of finance lease liabilities |
|
| 8,920 |
|
| 8,820 |
|
| 19,514 |
Current portion of Tax Receivable Agreement liability |
|
| — |
|
| 1,416 |
|
| 1,700 |
Current portion of long-term debt |
|
| 27,792 |
|
| 57,939 |
|
| 23,023 |
Notes payable – floor plan, net |
|
| 1,324,184 |
|
| 1,603,645 |
|
| 1,280,102 |
Other current liabilities |
|
| 82,064 |
|
| 79,391 |
|
| 79,167 |
Total current liabilities |
|
| 2,009,032 |
|
| 2,183,138 |
|
| 2,029,066 |
|
|
|
|
|
|
|
|
|
|
Operating lease liabilities, net of current portion |
|
| 810,047 |
|
| 804,167 |
|
| 734,083 |
Finance lease liabilities, net of current portion |
|
| 124,119 |
|
| 125,384 |
|
| 128,598 |
Tax Receivable Agreement liability, net of current portion |
|
| — |
|
| — |
|
| 148,672 |
Long-term debt, net of current portion |
|
| 1,377,503 |
|
| 1,413,618 |
|
| 1,483,470 |
Deferred revenues |
|
| 50,782 |
|
| 56,773 |
|
| 63,337 |
Other long-term liabilities |
|
| 88,506 |
|
| 89,455 |
|
| 88,042 |
Total liabilities |
|
| 4,459,989 |
|
| 4,672,535 |
|
| 4,675,268 |
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
|
Preferred stock, par value |
|
| — |
|
| — |
|
| — |
Class A common stock, par value |
|
| 638 |
|
| 634 |
|
| 626 |
Class B common stock, par value |
|
| 4 |
|
| 4 |
|
| 4 |
Class C common stock, par value |
|
| — |
|
| — |
|
| — |
Additional paid-in capital |
|
| 223,593 |
|
| 216,944 |
|
| 205,383 |
Retained earnings |
|
| 21,466 |
|
| 11,008 |
|
| 134,525 |
Total stockholders' equity attributable to |
|
| 245,701 |
|
| 228,590 |
|
| 340,538 |
Non-controlling interests |
|
| 153,103 |
|
| 143,209 |
|
| 176,041 |
Total stockholders' equity |
|
| 398,804 |
|
| 371,799 |
|
| 516,579 |
Total liabilities and stockholders' equity |
| $ | 4,858,793 |
| $ | 5,044,334 |
| $ | 5,191,847 |
Summary of Condensed Consolidated Statements of Cash Flows (unaudited) | ||||||||
(In Thousands) | ||||||||
|
| Six Months Ended | ||||||
|
| 2026 |
|
| 2025 |
| ||
|
|
|
|
|
|
| ||
Net cash provided by (used in) operating activities |
| $ | 333,185 |
|
| $ | (44,595 | ) |
|
|
|
|
|
|
| ||
Investing activities |
|
|
|
|
|
| ||
Purchases of property and equipment |
|
| (64,211 | ) |
|
| (49,696 | ) |
Proceeds from sale or disposal of property and equipment |
|
| 255 |
|
|
| 2,966 |
|
Purchases of real property |
|
| (1,386 | ) |
|
| (72,386 | ) |
Proceeds from the sale or disposal of real property |
|
| 67,565 |
|
|
| 9,843 |
|
Purchases of businesses, net of cash acquired |
|
| (7,054 | ) |
|
| (81,154 | ) |
Proceeds from divestiture of business |
|
| — |
|
|
| 10,349 |
|
Net cash used in investing activities |
|
| (4,831 | ) |
|
| (180,078 | ) |
|
|
|
|
|
|
| ||
Financing activities |
|
|
|
|
|
| ||
Payments on long-term debt |
|
| (68,799 | ) |
|
| (12,537 | ) |
Net proceeds on notes payable – floor plan, net |
|
| (245,225 | ) |
|
| 168,108 |
|
Payments on finance leases |
|
| (3,745 | ) |
|
| (3,637 | ) |
Payments on sale-leaseback arrangement |
|
| (104 | ) |
|
| (102 | ) |
Payments of stock offering costs |
|
| — |
|
|
| (572 | ) |
Dividends on Class A common stock |
|
| — |
|
|
| (15,652 | ) |
RSU shares withheld for tax |
|
| (632 | ) |
|
| (1,175 | ) |
Stock award shares withheld for tax |
|
| (885 | ) |
|
| — |
|
Contributions from (distributions to) holders of LLC common units |
|
| 62 |
|
|
| (98 | ) |
Net cash (used in) provided by financing activities |
|
| (319,328 | ) |
|
| 134,335 |
|
|
|
|
|
|
|
| ||
Increase (decrease) in cash and cash equivalents |
|
| 9,026 |
|
|
| (90,338 | ) |
Cash and cash equivalents at beginning of the period |
|
| 215,043 |
|
|
| 208,422 |
|
Cash and cash equivalents at end of the period |
| $ | 224,069 |
|
| $ | 118,084 |
|
Earnings Per Share
Basic earnings per share of Class A common stock is computed by dividing net earnings attributable to
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 (unaudited):
|
| Three Months Ended |
| Six Months Ended | ||||||||||||
(In thousands except per share amounts) |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income |
| $ | 43,713 |
|
| $ | 57,523 |
|
| $ | 17,052 |
|
| $ | 32,841 |
|
Less: net income attributable to non-controlling interests |
|
| (16,853 | ) |
|
| (27,307 | ) |
|
| (6,594 | ) |
|
| (14,905 | ) |
Net income attributable to |
| $ | 26,860 |
|
| $ | 30,216 |
|
| $ | 10,458 |
|
| $ | 17,936 |
|
Add: reallocation of net income attributable to non-controlling interests from the assumed dilutive effect of stock options, PSUs and RSUs |
|
| 82 |
|
|
| 27 |
|
|
| 15 |
|
|
| — |
|
Add: reallocation of net income attributable to non-controlling interests from the assumed redemption of common units of |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 11,049 |
|
Net income attributable to |
| $ | 26,942 |
|
| $ | 30,243 |
|
| $ | 10,473 |
|
| $ | 28,985 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average shares of Class A common stock outstanding — basic |
|
| 63,668 |
|
|
| 62,610 |
|
|
| 63,573 |
|
|
| 62,571 |
|
Dilutive liability-classified awards |
|
| 433 |
|
|
| — |
|
|
| 505 |
|
|
| — |
|
Dilutive PSUs and RSUs |
|
| 74 |
|
|
| 137 |
|
|
| 88 |
|
|
| 195 |
|
Dilutive common units of |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 39,895 |
|
Weighted-average shares of Class A common stock outstanding — diluted |
|
| 64,175 |
|
|
| 62,747 |
|
|
| 64,166 |
|
|
| 102,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share of Class A common stock — basic |
| $ | 0.42 |
|
| $ | 0.48 |
|
| $ | 0.16 |
|
| $ | 0.29 |
|
Earnings per share of Class A common stock — diluted |
| $ | 0.42 |
|
| $ | 0.48 |
|
| $ | 0.16 |
|
| $ | 0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
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 |
|
| 132 |
|
|
| 151 |
|
|
| 134 |
|
|
| 153 |
|
PSUs and RSUs |
|
| 1,723 |
|
|
| 1,892 |
|
|
| 1,478 |
|
|
| 1,684 |
|
Common units of |
|
| 39,895 |
|
|
| 39,895 |
|
|
| 39,895 |
|
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average contingently issuable shares excluded from the computation of diluted earnings per share of Class A common stock since all necessary conditions had not been satisfied: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
PSUs |
|
| 815 |
|
|
| 750 |
|
|
| 783 |
|
|
| 750 |
|
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in
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 and Adjusted EBITDA
We define “EBITDA” as net income before other interest expense, net (excluding floor plan interest expense), provision for income tax expense and depreciation and amortization. We define “Adjusted EBITDA” as EBITDA further adjusted for the impact of certain noncash and other items that we do not consider in our evaluation of ongoing operating performance. These items include, among other things, long-lived asset impairment, gains and losses on lease termination and/or remeasurement, gains and losses on sale or disposal of assets, net, SBC, modification expense relating to the employment agreement with
The following table reconciles EBITDA and Adjusted EBITDA to the most directly comparable GAAP financial performance measures (unaudited):
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Three Months Ended |
| Six Months Ended | ||||||||||||
($ in thousands) |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
EBITDA and Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income |
| $ | 43,713 |
|
| $ | 57,523 |
|
| $ | 17,052 |
|
| $ | 32,841 |
|
Other interest expense, net |
|
| 26,912 |
|
|
| 30,836 |
|
|
| 53,761 |
|
|
| 61,367 |
|
Depreciation and amortization |
|
| 24,634 |
|
|
| 23,419 |
|
|
| 47,352 |
|
|
| 45,963 |
|
Income tax expense |
|
| 1,371 |
|
|
| 18,321 |
|
|
| 1,287 |
|
|
| 14,850 |
|
Subtotal EBITDA |
|
| 96,630 |
|
|
| 130,099 |
|
|
| 119,452 |
|
|
| 155,021 |
|
Long-lived asset impairment (a) |
|
| 13,099 |
|
|
| — |
|
|
| 13,099 |
|
|
| 620 |
|
(Gain) loss on lease termination and/or remeasurement (b) |
|
| (8 | ) |
|
| (107 | ) |
|
| 56 |
|
|
| (107 | ) |
(Gain) loss on sale or disposal of assets, net (c) |
|
| (2,055 | ) |
|
| 1,185 |
|
|
| (1,887 | ) |
|
| (638 | ) |
SBC (d) |
|
| 4,384 |
|
|
| 8,444 |
|
|
| 9,158 |
|
|
| 15,714 |
|
Loss and/or impairment on investments in equity securities (e) |
|
| — |
|
|
| 2,600 |
|
|
| 162 |
|
|
| 2,757 |
|
Adjusted EBITDA |
| $ | 112,050 |
|
| $ | 142,221 |
|
| $ | 140,040 |
|
| $ | 173,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Three Months Ended |
| TTM Ended | |||||||||||
|
|
|
|
| ||||||||||
($ in thousands) | 2026 |
| 2026 |
| 2025 |
| 2025 |
| 2026 | |||||
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) | $ | 43,713 |
| $ | (26,661) |
| $ | (109,128) |
| $ | (29,351) |
| $ | (121,427) |
Other interest expense, net |
| 26,912 |
|
| 26,849 |
|
| 29,487 |
|
| 30,982 |
|
| 114,230 |
Depreciation and amortization |
| 24,634 |
|
| 22,718 |
|
| 23,718 |
|
| 25,654 |
|
| 96,724 |
Income tax expense (benefit) |
| 1,371 |
|
| (84) |
|
| 3,488 |
|
| 207,459 |
|
| 212,234 |
Subtotal EBITDA |
| 96,630 |
|
| 22,822 |
|
| (52,435) |
|
| 234,744 |
|
| 301,761 |
Long-lived asset impairment (a) |
| 13,099 |
|
| — |
|
| — |
|
| 617 |
|
| 13,716 |
(Gain) loss on lease termination and/or remeasurement (b) |
| (8) |
|
| 64 |
|
| (1,965) |
|
| 76 |
|
| (1,833) |
(Gain) loss on sale or disposal of assets, net (c) |
| (2,055) |
|
| 168 |
|
| (746) |
|
| 534 |
|
| (2,099) |
SBC (d) |
| 4,384 |
|
| 4,774 |
|
| 20,814 |
|
| 7,750 |
|
| 37,722 |
Loss and/or impairment on investments in equity securities (e) |
| — |
|
| 162 |
|
| 6,459 |
|
| 1,163 |
|
| 7,784 |
Employment agreement modification expense (f) |
| — |
|
| — |
|
| 1,500 |
|
| — |
|
| 1,500 |
Tax Receivable Agreement liability adjustment (g) |
| — |
|
| — |
|
| 216 |
|
| (149,172) |
|
| (148,956) |
Adjusted EBITDA | $ | 112,050 |
| $ | 27,990 |
| $ | (26,157) |
| $ | 95,712 |
| $ | 209,595 |
(a) | Represents long-lived asset impairment charges related to the RV and Outdoor Retail segment. |
(b) | Represents the (gain) loss on the termination of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities. |
(c) | Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets. |
(d) | Represents SBC expense relating to employees, directors, and consultants of the Company. During the three months ended |
(e) | Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivable with those investments. |
(f) | For the three months ended |
(g) | Represents an adjustment to the Tax Receivable Agreement liability for the change in the determination of the realizability of future cash tax benefits underlying the estimate of future payments under the Tax Receivable Agreement. |
Adjusted Net Income Attributable to
We define “Adjusted Net Income Attributable to
We define “Adjusted Net Income Attributable to
We define “Adjusted Earnings Per Share – Basic” as Adjusted Net Income Attributable to
The following table reconciles Adjusted Net Income Attributable to
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Three Months Ended |
| Six Months Ended | ||||||||||||
(In thousands except per share amounts) |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to |
| $ | 26,860 |
|
| $ | 30,216 |
|
| $ | 10,458 |
|
| $ | 17,936 |
|
Adjustments related to basic calculation: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Long-lived asset impairment (a): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross adjustment |
|
| 13,099 |
|
|
| — |
|
|
| 13,099 |
|
|
| 620 |
|
Income tax expense for above adjustment (b) |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (95 | ) |
(Gain) loss on lease termination and/or remeasurement (c): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross adjustment |
|
| (8 | ) |
|
| (107 | ) |
|
| 56 |
|
|
| (107 | ) |
Income tax benefit for above adjustment (b) |
|
| — |
|
|
| 16 |
|
|
| — |
|
|
| 16 |
|
(Gain) loss on sale or disposal of assets (d): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross adjustment |
|
| (2,055 | ) |
|
| 1,185 |
|
|
| (1,887 | ) |
|
| (638 | ) |
Income tax (expense) benefit for above adjustment (b) |
|
| — |
|
|
| (180 | ) |
|
| — |
|
|
| 98 |
|
SBC (e): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross adjustment |
|
| 4,384 |
|
|
| 8,444 |
|
|
| 9,158 |
|
|
| 15,714 |
|
Income tax expense for above adjustment (b) |
|
| (3 | ) |
|
| (1,290 | ) |
|
| (6 | ) |
|
| (2,404 | ) |
Loss and/or impairment on investments in equity securities (f): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gross adjustment |
|
| — |
|
|
| 2,600 |
|
|
| 162 |
|
|
| 2,757 |
|
Income tax expense for above adjustment (b) |
|
| — |
|
|
| (397 | ) |
|
| — |
|
|
| (421 | ) |
Adjustment to net income attributable to non-controlling interests resulting from the above adjustments (g) |
|
| (5,939 | ) |
|
| (4,719 | ) |
|
| (7,933 | ) |
|
| (7,139 | ) |
Adjusted net income attributable to |
|
| 36,338 |
|
|
| 35,768 |
|
|
| 23,107 |
|
|
| 26,337 |
|
Adjustments related to diluted calculation: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options, PSUs, and RSUs (h) |
|
| 111 |
|
|
| 43 |
|
|
| 57 |
|
|
| — |
|
Income tax on reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options, PSUs and RSUs (i) |
|
| — |
|
|
| (11 | ) |
|
| — |
|
|
| — |
|
Reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 22,043 |
|
Income tax on reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (5,637 | ) |
Adjusted net income attributable to |
| $ | 36,449 |
|
| $ | 35,800 |
|
| $ | 23,164 |
|
| $ | 42,743 |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average Class A common shares outstanding – basic |
|
| 63,668 |
|
|
| 62,610 |
|
|
| 63,573 |
|
|
| 62,571 |
|
Adjustments related to diluted calculation: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Dilutive redemption of common units in |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 39,895 |
|
Dilutive liability-classified awards (j) |
|
| 433 |
|
|
| — |
|
|
| 505 |
|
|
| — |
|
Dilutive PSUs and RSUs (j) |
|
| 74 |
|
|
| 137 |
|
|
| 88 |
|
|
| 195 |
|
Adjusted weighted average Class A common shares outstanding – diluted |
|
| 64,175 |
|
|
| 62,747 |
|
|
| 64,166 |
|
|
| 102,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted earnings per share - basic |
| $ | 0.57 |
|
| $ | 0.57 |
|
| $ | 0.36 |
|
| $ | 0.42 |
|
Adjusted earnings per share - diluted |
| $ | 0.57 |
|
| $ | 0.57 |
|
| $ | 0.36 |
|
| $ | 0.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Anti-dilutive amounts (k): |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in |
| $ | 22,681 |
|
| $ | 31,983 |
|
| $ | 14,470 |
|
| $ | — |
|
Income tax on reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in |
| $ | — |
|
| $ | (8,236 | ) |
| $ | — |
|
| $ | — |
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Anti-dilutive redemption of common units in |
|
| 39,895 |
|
|
| 39,895 |
|
|
| 39,895 |
|
|
| — |
|
Reconciliation of per share amounts: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share of Class A common stock — basic |
| $ | 0.42 |
|
| $ | 0.48 |
|
| $ | 0.16 |
|
| $ | 0.29 |
|
Non-GAAP Adjustments (l) |
|
| 0.15 |
|
|
| 0.09 |
|
|
| 0.20 |
|
|
| 0.13 |
|
Adjusted earnings per share - basic |
| $ | 0.57 |
|
| $ | 0.57 |
|
| $ | 0.36 |
|
| $ | 0.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings per share of Class A common stock — diluted |
| $ | 0.42 |
|
| $ | 0.48 |
|
| $ | 0.16 |
|
| $ | 0.28 |
|
Non-GAAP Adjustments (l) |
|
| 0.15 |
|
|
| 0.09 |
|
|
| 0.20 |
|
|
| 0.14 |
|
Adjusted earnings per share - diluted |
| $ | 0.57 |
|
| $ | 0.57 |
|
| $ | 0.36 |
|
| $ | 0.42 |
|
(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. For the three and six months ended |
(c) | Represents the (gain) loss on the termination and/or remeasurement of operating leases resulting from lease termination fees and the derecognition of the operating lease assets and liabilities. |
(d) | Represents an adjustment to eliminate the gains and losses on disposals and sales of various assets. |
(e) | Represents SBC expense relating to employees, directors, and consultants of the Company. |
(f) | Represents loss and/or impairment on investments in equity securities and interest income relating to any notes receivable with those investments. |
(g) | Represents the adjustment to net income attributable to non-controlling interests resulting from the above adjustments that impact the net income of |
(h) | Represents the reallocation of net income attributable to non-controlling interests from the impact of the assumed change in ownership of |
(i) | Represents the income tax expense effect of the above adjustment for reallocation of net income attributable to non-controlling interests. For the three and six months ended |
(j) | Represents the impact to the denominator for stock options, liability-classified awards, PSUs, RSUs, and/or common units of |
(k) | The below amounts have not been considered in our adjusted earnings per share – diluted amounts as the effect of these items is anti-dilutive. Additionally, 750,000 PSUs granted in |
(l) | Represents the per share impact of the Non-GAAP adjustments to net income detailed above (see (a) through (g) 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 earnings per share – diluted depending on if the common units in
SG&A Excluding SBC
We define “SG&A Excluding SBC” as SG&A before SBC relating to SG&A. We caution investors that amounts presented in accordance with our definition of SG&A Excluding SBC may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate SG&A Excluding SBC in the same manner. We present SG&A Excluding SBC because we believe that investors’ understanding of our performance and drivers of our other Non-GAAP Financial Measures, such as Adjusted EBITDA, is enhanced by including this Non-GAAP Financial Measure. We believe it provides a reasonable basis for comparing our ongoing results of operations.
The following table reconciles SG&A Excluding SBC to the most directly comparable GAAP financial performance measure:
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
| Three Months Ended |
| Six Months Ended | ||||||||||||
($ in thousands) |
| 2026 |
|
| 2025 |
|
| 2026 |
|
| 2025 |
| ||||
SG&A Excluding SBC: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
SG&A |
| $ | 410,860 |
|
| $ | 437,489 |
|
| $ | 769,164 |
|
| $ | 824,934 |
|
SBC - SG&A |
|
| (4,254 | ) |
|
| (8,344 | ) |
|
| (8,898 | ) |
|
| (15,489 | ) |
SG&A Excluding SBC |
| $ | 406,606 |
|
| $ | 429,145 |
|
| $ | 760,266 |
|
| $ | 809,445 |
|
As a percentage of gross profit |
|
| 75.5 | % |
|
| 72.5 | % |
|
| 80.7 | % |
|
| 79.2 | % |
Net Debt and Net Debt Leverage Ratio
We define “Net Debt” as the sum of long-term debt, finance lease liabilities and our revolving line of credit balance outstanding, if any, less cash and cash equivalents. We commonly use Net Debt along with Adjusted EBITDA, as described above, to calculate the “Net Debt Leverage” ratio, which we define as Net Debt divided by Adjusted EBITDA for the trailing twelve months. We caution investors that amounts presented in accordance with our definition of Net Debt may not be comparable to similar measures disclosed by our competitors, because not all companies and analysts calculate Net Debt in the same manner. We present Net Debt because we believe that investors’ understanding of our solvency and borrowing capacity is enhanced by including this Non-GAAP Financial Measure.
The following table reconciles Net Debt to the most directly comparable GAAP financial performance measure, which is total debt:
|
|
|
|
|
|
|
|
|
| |||
|
|
|
| |||||||||
($ in thousands) |
| 2026 |
|
| 2025 |
|
| 2025 |
| |||
Net Debt: |
|
|
|
|
|
|
|
|
| |||
Current portion: |
|
|
|
|
|
|
|
|
| |||
Finance lease liabilities |
| $ | 8,920 |
|
| $ | 8,820 |
|
| $ | 19,514 |
|
Long-term debt |
|
| 27,792 |
|
|
| 57,939 |
|
|
| 23,023 |
|
Total current portion of debt |
|
| 36,712 |
|
|
| 66,759 |
|
|
| 42,537 |
|
Noncurrent portion: |
|
|
|
|
|
|
|
|
| |||
Finance lease liabilities |
|
| 124,119 |
|
|
| 125,384 |
|
|
| 128,598 |
|
Long-term debt |
|
| 1,377,503 |
|
|
| 1,413,618 |
|
|
| 1,483,470 |
|
Total noncurrent portion of debt |
|
| 1,501,622 |
|
|
| 1,539,002 |
|
|
| 1,612,068 |
|
Total debt |
|
| 1,538,334 |
|
|
| 1,605,761 |
|
|
| 1,654,605 |
|
Less: cash and cash equivalents |
|
| (224,069 | ) |
|
| (215,043 | ) |
|
| (118,084 | ) |
Net Debt |
| $ | 1,314,265 |
|
| $ | 1,390,718 |
|
| $ | 1,536,521 |
|
|
|
|
|
|
|
|
|
|
| |||
Net Debt Leverage Ratio(1) |
|
| 6.3 |
|
|
| 5.7 |
|
|
| 6.4 |
|
(1) | We define Net Debt Leverage Ratio as Net Debt divided by Adjusted EBITDA for the trailing twelve months. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260729469894/en/
Investors:
InvestorRelations@campingworld.com
PR-CWGS@CampingWorld.com
Source: