Biggest changeSee Note 11 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. 60 Table of Contents Results of Operations Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 The following tables set forth information comparing the components of net income for the years ended December 31, 2022 and 2021. Year Ended December 31, 2022 December 31, 2021 Percent of Percent of Favorable/ (Unfavorable) ($ in thousands) Amount Revenue Amount Revenue $ % Revenue: Good Sam Services and Plans $ 192,128 2.8% $ 180,722 2.6% $ 11,406 6.3% RV and Outdoor Retail: New vehicles 3,228,077 46.3% 3,299,454 47.7% (71,377) (2.2%) Used vehicles 1,877,601 26.9% 1,686,217 24.4% 191,384 11.3% Products, service and other 999,214 14.3% 1,100,942 15.9% (101,728) (9.2%) Finance and insurance, net 623,456 8.9% 598,475 8.7% 24,981 4.2% Good Sam Club 46,537 0.7% 47,944 0.7% (1,407) (2.9%) Subtotal 6,774,885 97.2% 6,733,032 97.4% 41,853 0.6% Total revenue 6,967,013 100.0% 6,913,754 100.0% 53,259 0.8% Gross profit (exclusive of depreciation and amortization shown separately below): Good Sam Services and Plans 120,162 1.7% 107,845 1.6% 12,317 11.4% RV and Outdoor Retail: New vehicles 651,801 9.4% 875,976 12.7% (224,175) (25.6%) Used vehicles 459,548 6.6% 438,423 6.3% 21,125 4.8% Products, service and other 368,204 5.3% 394,868 5.7% (26,664) (6.8%) Finance and insurance, net 623,456 8.9% 598,475 8.7% 24,981 4.2% Good Sam Club 39,113 0.6% 40,741 0.6% (1,628) (4.0%) Subtotal 2,142,122 30.7% 2,348,483 34.0% (206,361) (8.8%) Total gross profit 2,262,284 32.5% 2,456,328 35.5% (194,044) (7.9%) Operating expenses: Selling, general and administrative expenses 1,606,984 23.1% 1,573,609 22.8% (33,375) (2.1%) Debt restructure expense — 0.0% 12,078 0.2% 12,078 nm Depreciation and amortization 80,304 1.2% 66,418 1.0% (13,886) (20.9%) Long-lived asset impairment 4,231 0.1% 3,044 0.0% (1,187) (39.0%) Lease termination 1,614 0.0% 2,211 0.0% 597 27.0% Loss (gain) on sale or disposal of assets 622 0.0% (576) (0.0%) (1,198) nm Total operating expenses 1,693,755 24.3% 1,656,784 24.0% 36,971 2.2% Income from operations 568,529 8.2% 799,544 11.6% (231,015) (28.9%) Other expense: Floor plan interest expense (42,031) (0.6%) (14,108) (0.2%) (27,923) (197.9%) Other interest expense, net (75,745) (1.1%) (46,912) (0.7%) (28,833) (61.5%) Loss on debt restructure — 0.0% (1,390) (0.0%) 1,390 nm Tax Receivable Agreement liability adjustment 114 0.0% (2,813) (0.0%) 2,927 nm Other expense, net (752) (0.0%) (122) (0.0%) (630) nm Total other expense (118,414) (1.7%) (65,345) (0.9%) (53,069) (81.2%) Income before income taxes 450,115 6.5% 734,199 10.6% (284,084) (38.7%) Income tax expense (99,084) (1.4%) (92,124) (1.3%) (6,960) (7.6%) Net income 351,031 5.0% 642,075 9.3% (291,044) (45.3%) Less: net income attributable to non-controlling interests (214,084) (3.1%) (363,614) (5.3%) 149,530 41.1% Net income attributable to Camping World Holdings, Inc. $ 136,947 2.0% $ 278,461 4.0% $ (141,514) (50.8%) nm- not meaningful 61 Table of Contents Supplemental Data Year Ended December 31, Increase Percent 2022 2021 (decrease) Change Unit sales New vehicles 70,429 77,777 (7,348) (9.4%) Used vehicles 51,325 48,938 2,387 4.9% Total 121,754 126,715 (4,961) (3.9%) Average selling price New vehicles $ 45,834 $ 42,422 $ 3,413 8.0% Used vehicles $ 36,583 $ 34,456 $ 2,126 6.2% Same store unit sales (1) New vehicles 64,075 74,195 (10,120) (13.6%) Used vehicles 46,941 46,906 35 0.1% Total 111,016 121,101 (10,085) (8.3%) Same store revenue (1) ($ in 000's) New vehicles $ 2,953,314 $ 3,150,002 $ (196,688) (6.2%) Used vehicles 1,732,361 1,621,953 110,408 6.8% Products, service and other 667,442 771,564 (104,122) (13.5%) Finance and insurance, net 572,857 573,293 (436) (0.1%) Total $ 5,925,974 $ 6,116,812 $ (190,838) (3.1%) Average gross profit per unit New vehicles $ 9,255 $ 11,263 $ (2,008) (17.8%) Used vehicles 8,954 8,959 (5) (0.1%) Finance and insurance, net per vehicle unit 5,121 4,723 398 8.4% Total vehicle front-end yield (2) 14,248 15,096 (847) (5.6%) Gross margin Good Sam Services and Plans 62.5% 59.7% 287 bps New vehicles 20.2% 26.5% (636) bps Used vehicles 24.5% 26.0% (153) bps Products, service and other 36.8% 35.9% 98 bps Finance and insurance, net 100.0% 100.0% unch. bps Good Sam Club 84.0% 85.0% (93) bps Subtotal RV and Outdoor Retail 31.6% 34.9% (326) bps Total gross margin 32.5% 35.5% (306) bps Inventories ($ in 000's) New vehicles $ 1,411,016 $ 1,108,836 $ 302,180 27.3% Used vehicles 464,311 406,398 57,913 14.3% Products, parts, accessories and misc. 247,906 277,631 (29,725) (10.7%) Total RV and Outdoor Retail inventories $ 2,123,233 $ 1,792,865 $ 330,368 18.4% Vehicle inventory per location ($ in 000's) New vehicle inventory per dealer location $ 7,466 $ 6,336 $ 1,129 17.8% Used vehicle inventory per dealer location $ 2,457 $ 2,322 $ 134 5.8% Vehicle inventory turnover (3) New vehicle inventory turnover 1.9 3.0 (1.1) (36.4%) Used vehicle inventory turnover 3.4 4.0 (0.6) (15.2%) Retail locations RV dealerships 189 175 14 8.0% RV service & retail centers 7 10 (3) (30.0%) Subtotal 196 185 11 5.9% Other retail stores 1 2 (1) (50.0%) Total 197 187 10 5.3% Other data Active Customers (4) 5,265,939 5,452,287 (186,348) (3.4%) Good Sam Club members 2,026,215 2,124,284 (98,069) (4.6%) Service bays (5) 2,693 2,575 118 4.6% Finance and insurance gross profit as a % of total vehicle revenue 12.2% 12.0% 21 bps n/a Same store locations 166 n/a n/a n/a (1) Our same store revenue and units calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.
Biggest changeSee Note 12 – Income Taxes to our consolidated financial statements included in Part II, Item 8 of this Form 10-K for additional information. 62 Table of Contents Results of Operations Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 The following tables set forth information comparing the components of net income for the years ended December 31, 2023 and 2022. Year Ended December 31, 2023 December 31, 2022 Percent of Percent of Favorable/ (Unfavorable) ($ in thousands) Amount Revenue Amount Revenue $ % Revenue: Good Sam Services and Plans $ 193,827 3.1% $ 192,128 2.8% $ 1,699 0.9% RV and Outdoor Retail: New vehicles 2,576,278 41.4% 3,228,077 46.3% (651,799) (20.2%) Used vehicles 1,979,632 31.8% 1,877,601 26.9% 102,031 5.4% Products, service and other 870,038 14.0% 999,214 14.3% (129,176) (12.9%) Finance and insurance, net 562,256 9.0% 623,456 8.9% (61,200) (9.8%) Good Sam Club 44,516 0.7% 46,537 0.7% (2,021) (4.3%) Subtotal 6,032,720 96.9% 6,774,885 97.2% (742,165) (11.0%) Total revenue 6,226,547 100.0% 6,967,013 100.0% (740,466) (10.6%) Gross profit (exclusive of depreciation and amortization shown separately below): Good Sam Services and Plans 134,436 2.2% 120,162 1.7% 14,274 11.9% RV and Outdoor Retail: New vehicles 400,459 6.4% 651,801 9.4% (251,342) (38.6%) Used vehicles 405,394 6.5% 459,548 6.6% (54,154) (11.8%) Products, service and other 336,413 5.4% 368,204 5.3% (31,791) (8.6%) Finance and insurance, net 562,256 9.0% 623,456 8.9% (61,200) (9.8%) Good Sam Club 39,691 0.6% 39,113 0.6% 578 1.5% Subtotal 1,744,213 28.0% 2,142,122 30.7% (397,909) (18.6%) Total gross profit 1,878,649 30.2% 2,262,284 32.5% (383,635) (17.0%) Operating expenses: Selling, general and administrative expenses 1,538,988 24.7% 1,606,984 23.1% 67,996 4.2% Depreciation and amortization 68,643 1.1% 80,304 1.2% 11,661 14.5% Long-lived asset impairment 9,269 0.1% 4,231 0.1% (5,038) (119.1%) Lease termination (103) (0.0%) 1,614 0.0% 1,717 nm Loss (gain) on sale or disposal of assets (5,222) (0.1%) 622 0.0% 5,844 nm Total operating expenses 1,611,575 25.9% 1,693,755 24.3% (82,180) (4.9%) Income from operations 267,074 4.3% 568,529 8.2% (301,455) (53.0%) Other expense: Floor plan interest expense (83,075) (1.3%) (42,031) (0.6%) (41,044) (97.7%) Other interest expense, net (135,270) (2.2%) (75,745) (1.1%) (59,525) (78.6%) Tax Receivable Agreement liability adjustment 2,442 0.0% 114 0.0% 2,328 nm Other expense, net (1,769) (0.0%) (752) (0.0%) (1,017) (135.2%) Total other expense (217,672) (3.5%) (118,414) (1.7%) (99,258) (83.8%) Income before income taxes 49,402 0.8% 450,115 6.5% (400,713) (89.0%) Income tax benefit (expense) 1,199 0.0% (99,084) (1.4%) 100,283 nm Net income 50,601 0.8% 351,031 5.0% (300,430) (85.6%) Less: net income attributable to non-controlling interests (19,557) (0.3%) (214,084) (3.1%) 194,527 90.9% Net income attributable to Camping World Holdings, Inc. $ 31,044 0.5% $ 136,947 2.0% $ (105,903) (77.3%) nm- not meaningful 63 Table of Contents Supplemental Data Year Ended December 31, Increase Percent 2023 2022 (decrease) Change Unit sales New vehicles 58,731 70,429 (11,698) (16.6%) Used vehicles 56,823 51,325 5,498 10.7% Total 115,554 121,754 (6,200) (5.1%) Average selling price New vehicles $ 43,866 $ 45,834 $ (1,969) (4.3%) Used vehicles 34,839 36,583 (1,744) (4.8%) Same store unit sales (1) New vehicles 51,858 66,610 (14,752) (22.1%) Used vehicles 51,072 48,648 2,424 5.0% Total 102,930 115,258 (12,328) (10.7%) Same store revenue (1) ($ in 000s) New vehicles $ 2,296,811 $ 3,090,711 $ (793,900) (25.7%) Used vehicles 1,791,352 1,803,943 (12,591) (0.7%) Products, service and other 635,670 691,044 (55,374) (8.0%) Finance and insurance, net 504,315 599,435 (95,120) (15.9%) Total $ 5,228,148 $ 6,185,133 $ (956,985) (15.5%) Average gross profit per unit New vehicles $ 6,819 $ 9,255 $ (2,436) (26.3%) Used vehicles 7,134 8,954 (1,819) (20.3%) Finance and insurance, net per vehicle unit 4,866 5,121 (255) (5.0%) Total vehicle front-end yield (2) 11,840 14,248 (2,409) (16.9%) Gross margin Good Sam Services and Plans 69.4% 62.5% 682 bps New vehicles 15.5% 20.2% (465) bps Used vehicles 20.5% 24.5% (400) bps Products, service and other 38.7% 36.8% 182 bps Finance and insurance, net 100.0% 100.0% unch. bps Good Sam Club 89.2% 84.0% 511 bps Subtotal RV and Outdoor Retail 28.9% 31.6% (271) bps Total gross margin 30.2% 32.5% (230) bps RV and Outdoor Retail inventories ($ in 000s) New vehicles $ 1,378,403 $ 1,411,016 $ (32,613) (2.3%) Used vehicles 464,833 464,311 522 0.1% Products, parts, accessories and misc. 199,261 247,906 (48,645) (19.6%) Total RV and Outdoor Retail inventories $ 2,042,497 $ 2,123,233 $ (80,736) (3.8%) Vehicle inventory per location ($ in 000s) New vehicle inventory per dealer location $ 6,962 $ 7,466 $ (504) (6.8%) Used vehicle inventory per dealer location 2,348 2,457 (109) (4.4%) Vehicle inventory turnover (3) New vehicle inventory turnover 1.8 1.9 (0.2) (8.6%) Used vehicle inventory turnover 2.9 3.4 (0.5) (14.1%) Retail locations RV dealerships 198 189 9 4.8% RV service & retail centers 4 7 (3) (42.9%) Subtotal 202 196 6 3.1% Other retail stores — 1 (1) (100.0%) Total 202 197 5 2.5% Other data Active Customers (4) 4,959,723 5,265,939 (306,216) (5.8%) Good Sam Club members 2,027,353 2,026,215 1,138 0.1% Service bays (5) 2,757 2,693 64 2.4% Finance and insurance gross profit as a % of total vehicle revenue 12.3% 12.2% 13 bps n/a Same store locations 166 n/a n/a n/a (1) Our same store revenue and units calculations for a given period include only those stores that were open both at the end of the corresponding period and at the beginning of the preceding fiscal year.
The following table reconciles Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure: Fiscal Year Ended December 31, December 31, December 31, (In thousands except per share amounts) 2022 2021 2020 Numerator: Net income attributable to Camping World Holdings, Inc. $ 136,947 $ 278,461 $ 122,345 Adjustments related to basic calculation: Loss and expense on debt restructure (a): Gross adjustment — 13,468 — Income tax expense for above adjustment (b) — (1,770) — Long-lived asset impairment (c): Gross adjustment 4,231 3,044 12,353 Income tax expense for above adjustment (b) (99) (24) (13) Lease termination (d): Gross adjustment 1,614 2,211 4,547 Income tax expense for above adjustment (b) — (54) (36) Loss (gain) on sale or disposal of assets (e): Gross adjustment 622 (576) 1,332 Income tax expense for above adjustment (b) (46) 4 (1) Equity-based compensation (f): Gross adjustment 33,847 47,936 20,661 Income tax expense for above adjustment (b) (3,810) (5,812) (2,023) Tax Receivable Agreement liability adjustment (g): Gross adjustment (114) 2,813 (141) Income tax expense for above adjustment (b) 29 (718) 35 Restructuring costs (h) Gross adjustment 7,026 25,701 17,609 Income tax expense for above adjustment (b) — (56) (84) Income tax expense impact from LLC Conversion (i) 28,402 — — Adjustment to net income attributable to non-controlling interests resulting from the above adjustments (j) (31,065) (44,787) (31,537) Adjusted net income attributable to Camping World Holdings, Inc. – basic 177,584 319,841 145,047 Adjustments related to diluted calculation: Reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (k) 1,479 — 1,994 Income tax on reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (l) (405) — (494) Reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (k) — 408,401 — Income tax on reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (l) — (104,543) — Assumed income tax expense of combining C-Corps with full or partial valuation allowances with the income of other consolidated entities after the dilutive redemption of common units in CWGS, LLC (m) — (6,169) — Adjusted net income attributable to Camping World Holdings, Inc. – diluted $ 178,658 $ 617,530 $ 146,547 70 Table of Contents Fiscal Year Ended December 31, December 31, December 31, (In thousands except per share amounts) 2022 2021 2020 Denominator: Weighted-average Class A common shares outstanding – basic 42,386 45,009 39,383 Adjustments related to diluted calculation: Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (n) — 43,438 — Dilutive options to purchase Class A common stock (n) 56 150 79 Dilutive restricted stock units (n) 412 1,165 547 Adjusted weighted average Class A common shares outstanding – diluted 42,854 89,762 40,009 Adjusted earnings per share - basic $ 4.19 $ 7.11 $ 3.68 Adjusted earnings per share - diluted $ 4.17 $ 6.88 $ 3.66 Anti-dilutive amounts (o): Numerator: Reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (k) $ 243,670 $ — $ 251,412 Income tax on reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (l) $ (67,150) $ — $ (64,964) Assumed income tax benefit of combining C-Corps with full or partial valuation allowances with the income of other consolidated entities after the anti-dilutive redemption of common units in CWGS, LLC (m) $ 12,280 $ — $ 6,430 Denominator: Anti-dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (n) 42,045 — 49,916 Reconciliation of per share amounts: Earnings per share of Class A common stock — basic $ 3.23 $ 6.19 $ 3.11 Non-GAAP Adjustments (p) 0.96 0.92 0.57 Adjusted earnings per share - basic $ 4.19 $ 7.11 $ 3.68 Earnings per share of Class A common stock — diluted $ 3.22 $ 6.07 $ 3.09 Non-GAAP Adjustments (p) 0.96 0.92 0.57 Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (q) — (0.10) — Dilutive options to purchase Class A common stock and/or restricted stock units (q) (0.01) (0.01) — Adjusted earnings per share - diluted $ 4.17 $ 6.88 $ 3.66 (a) Represents the loss and expense incurred on debt restructure and financing expense, which is comprised of $0.4 million in extinguishment of the original issue discount and $1.0 million in extinguishment of capitalized finance costs related to the Previous Term Loan Facility, and $12.1 million in legal and other expenses related to the New Term Loan Facility.
We present Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted Earnings Per Share – Diluted because we consider them to be important supplemental measures of our performance and we believe that investors’ understanding of our performance is enhanced by including these Non-GAAP financial measures as a reasonable basis for comparing our ongoing results of operations. 71 Table of Contents The following table reconciles Adjusted Net Income Attributable to Camping World Holdings, Inc. – Basic, Adjusted Net Income Attributable to Camping World Holdings, Inc. – Diluted, Adjusted Earnings Per Share – Basic, and Adjusted Earnings Per Share – Diluted to the most directly comparable GAAP financial performance measure: Year Ended December 31, (In thousands except per share amounts) 2023 2022 2021 Numerator: Net income attributable to Camping World Holdings, Inc. $ 31,044 $ 136,947 $ 278,461 Adjustments related to basic calculation: Loss and expense on debt restructure (a): Gross adjustment — — 13,468 Income tax expense for above adjustment (b) — — (1,770) Long-lived asset impairment (c): Gross adjustment 9,269 4,231 3,044 Income tax expense for above adjustment (b) (1,233) (99) (24) Lease termination (d): Gross adjustment (103) 1,614 2,211 Income tax benefit (expense) for above adjustment (b) 13 — (54) (Gain) loss on sale or disposal of assets (e): Gross adjustment (5,222) 622 (576) Income tax benefit (expense) for above adjustment (b) 690 (46) 4 Equity-based compensation (f): Gross adjustment 24,086 33,847 47,936 Income tax expense for above adjustment (b) (3,228) (3,810) (5,812) Tax Receivable Agreement liability adjustment (g): Gross adjustment (2,442) (114) 2,813 Income tax benefit (expense) for above adjustment (b) 613 29 (718) Restructuring costs (h): Gross adjustment 5,540 7,026 25,701 Income tax expense for above adjustment (b) (736) — (56) Loss and impairment on investments in equity securities (i): Gross adjustment 1,770 — — Income tax expense for above adjustment (b) (237) — — Income tax (benefit) expense impact from LLC Conversion (j): (2,008) 28,402 — Adjustment to net income attributable to non-controlling interests resulting from the above adjustments (k) (16,683) (31,065) (44,787) Adjusted net income attributable to Camping World Holdings, Inc. – basic 41,133 177,584 319,841 Adjustments related to diluted calculation: Reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (l) — 1,479 — Income tax on reallocation of net income attributable to non-controlling interests from the dilutive effect of stock options and restricted stock units (m) — (405) — Reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (l) 36,240 — 408,401 Income tax on reallocation of net income attributable to non-controlling interests from the dilutive redemption of common units in CWGS, LLC (m) (8,341) — (104,543) Assumed income tax expense of combining C-Corps with full or partial valuation allowances with the income of other consolidated entities after the dilutive redemption of common units in CWGS, LLC (n) — — (6,169) Adjusted net income attributable to Camping World Holdings, Inc. – diluted $ 69,032 $ 178,658 $ 617,530 Denominator: Weighted-average Class A common shares outstanding – basic 44,626 42,386 45,009 Adjustments related to diluted calculation: Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (o) 40,045 — 43,438 Dilutive options to purchase Class A common stock (o) 20 56 150 Dilutive restricted stock units (o) 281 412 1,165 Adjusted weighted average Class A common shares outstanding – diluted 84,972 42,854 89,762 Adjusted earnings per share - basic $ 0.92 $ 4.19 $ 7.11 Adjusted earnings per share - diluted $ 0.81 $ 4.17 $ 6.88 72 Table of Contents Year Ended December 31, (In thousands except per share amounts) 2023 2022 2021 Anti-dilutive amounts (p): Numerator: Reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (l) $ — $ 243,670 $ — Income tax on reallocation of net income attributable to non-controlling interests from the anti-dilutive redemption of common units in CWGS, LLC (m) $ — $ (67,150) $ — Assumed income tax benefit of combining C-Corps with full or partial valuation allowances with the income of other consolidated entities after the anti-dilutive redemption of common units in CWGS, LLC (n) $ — $ 12,280 $ — Denominator: Anti-dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (p) — 42,045 — Reconciliation of per share amounts: Earnings per share of Class A common stock — basic $ 0.70 $ 3.23 $ 6.19 Non-GAAP Adjustments (q) 0.22 0.96 0.92 Adjusted earnings per share - basic $ 0.92 $ 4.19 $ 7.11 Earnings per share of Class A common stock — diluted $ 0.55 $ 3.22 $ 6.07 Non-GAAP Adjustments (q) 0.22 0.96 0.92 Dilutive redemption of common units in CWGS, LLC for shares of Class A common stock (r) 0.04 — (0.10) Dilutive options to purchase Class A common stock and/or restricted stock units (r) — (0.01) (0.01) Adjusted earnings per share - diluted $ 0.81 $ 4.17 $ 6.88 (a) Represents the loss and expense incurred on debt restructure and financing expense, which is comprised of $0.4 million in extinguishment of the original issue discount and $1.0 million in extinguishment of capitalized finance costs related to the Previous Term Loan Facility, and $12.1 million in legal and other expenses related to the New Term Loan Facility.