SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q Quarterly Report Under Section 13 or 15 (d) of The Securities Exchange Act of 1934 FOR QUARTER ENDED: COMMISSION FILE NUMBER March 31, 1997 0-22852 ------------------------------------------------------------------ AFFINITY GROUP, INC. (Exact name of registrant as specified in its charter) DELAWARE 13-3377709 (State of incorporation or organization) (I.R.S. Employer Identification No.) 64 Inverness Drive East (303) 792-7284 Englewood, CO 80112 (Registrant's telephone (Address of principal executive offices) number, including area code) ------------------------------------------------------------------ SECURITIES REGISTERED PURSUANT TO SECTION 12 (b) OF THE ACT: NONE SECURITIES REGISTERED PURSUANT TO SECTION 12 (g) OF THE ACT: 11 1/2% Senior Subordinated Notes Due 2003 Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES X NO --- --- Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. OUTSTANDING AS OF CLASS MAY 14, 1997 - ----- ------------ Common Stock, $.001 par value 2,000 DOCUMENTS INCORPORATED BY REFERENCE: DOCUMENTS REFERENCED ON EXHIBIT INDEX AFFINITY GROUP, INC. AND SUBSIDIARIES INDEX PAGE ---- PART I. Financial Information ITEM 1: FINANCIAL STATEMENTS Consolidated Balance Sheets 1 As of March 31, 1997 and December 31, 1996 Consolidated Statements of Operations 2 For the three months ended March 31, 1997 and 1996 Consolidated Statements of Cash Flows 3 For the three months ended March 31, 1997 and 1996 Notes to Consolidated Financial Statements 4 ITEM 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF 7 FINANCIAL CONDITION AND RESULTS OF OPERATIONS PART II. Other Information 12 SIGNATURES 13 AFFINITY GROUP, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS MARCH 31, 1997 AND DECEMBER 31, 1996 (In Thousands) (Unaudited) 3/31/97 12/31/96 ---------- ---------- ASSETS CURRENT ASSETS: Cash and cash equivalents $ 11,712 $ 4,278 Investments 149 499 Accounts receivable (net of allowance for doubtful accounts) 15,073 14,812 Inventories 1,657 2,473 Prepaid expenses and other assets 6,581 6,052 Deferred tax asset-current 2,342 2,228 ---------- ---------- Total current assets 37,514 30,342 PROPERTY AND EQUIPMENT 10,860 10,550 LOANS RECEIVABLE 12,378 13,134 INTANGIBLE ASSETS 131,639 109,065 DEFERRED TAX ASSET 13,141 13,516 RESTRICTED INVESTMENTS 2,138 2,137 OTHER ASSETS 6,342 4,411 NET LONG-TERM ASSETS OF DISCONTINUED OPERATIONS 1,006 973 ---------- ---------- $ 215,018 $ 184,128 ---------- ---------- ---------- ---------- LIABILITIES AND STOCKHOLDER'S DEFICIT CURRENT LIABILITIES: - Accounts payable $ 6,919 $ 4,517 Accrued interest 6,366 2,966 Accrued liabilities 13,127 14,516 Customer deposits 17,740 14,979 Current portion of long-term debt 5,291 5,344 Net current liabilities of discontinued operations 1,275 1,464 ---------- ---------- Total current liabilities 50,718 43,786 - DEFERRED REVENUES 73,285 70,113 LONG-TERM DEBT 155,487 142,031 OTHER LONG-TERM LIABILITIES 7,827 7,632 COMMITMENTS AND CONTINGENCIES - - ---------- ---------- 287,317 263,562 STOCKHOLDER'S DEFICIT: Preferred stock, $.001 par value, 1,000 shares authorized, - - none issued or outstanding Common stock, $.001 par value, 2,000 shares authorized, 1 1 2,000 shares issued and outstanding Additional paid-in capital 18,521 12,021 Accumulated deficit (90,821) (91,456) ---------- ---------- Total stockholder's deficit (72,299) (79,434) ---------- ---------- $ 215,018 $ 184,128 ---------- ---------- ---------- ---------- See notes to consolidated financial statements. 1 AFFINITY GROUP, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (In Thousands) (Unaudited) THREE MONTHS ENDED ----------------------------- 3/31/97 3/31/96 ------------- ------------ REVENUES: Membership services $ 24,250 $ 23,399 Publications 9,733 8,194 ------------- ------------ 33,983 31,593 COSTS APPLICABLE TO REVENUES: Membership services 14,545 13,589 Publications 7,705 7,548 ------------- ------------ 22,250 21,137 GROSS PROFIT 11,733 10,456 OPERATING EXPENSES: General and administrative 4,225 3,908 Depreciation and amortization 2,093 2,057 ------------- ------------ 6,318 5,965 ------------- ------------ INCOME FROM OPERATIONS 5,415 4,491 NON-OPERATING EXPENSE: Interest expense, net (4,090) (4,176) Other non-operating charges, net 8 --- ------------- ------------ (4,082) (4,176) ------------- ------------ INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 1,333 315 INCOME TAX EXPENSE (698) (139) ------------- ------------ INCOME FROM CONTINUING OPERATIONS 635 176 DISCONTINUED OPERATIONS: Loss from discontinued operations, net of applicable deferred income tax benefit of $51 in 1996 --- (84) ------------- ------------ NET INCOME $635 $92 ------------- ------------ ------------- ------------ See notes to consolidated financial statements. 2 AFFINITY GROUP, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands) (Unaudited) THREE MONTHS ENDED 3/31/97 3/31/96 ------------- ------------ CASH FLOWS FROM OPERATING ACTIVITIES: Net Income $ 635 $ 92 Adjustments to reconcile net income to net cash provided by operating activities: Deferred tax provision 261 79 Depreciation and amortization 2,093 2,127 Provision for losses on accounts receivable 36 9 Deferred compensation 300 - Loss on disposal of property and equipment 7 - Changes in operating assets and liabilities (net of purchased business): Accounts receivable 1,241 4,459 Inventories 816 663 Prepaids and other assets (2,212) 23 Accounts payable 1,148 (2,904) Accrued and other liabilities 1,453 (1,376) Deferred revenues 1,181 1,657 Net assets and liabilities of discontinued operations (222) (299) ------------- ------------ Net cash provided by operating activities 6,737 4,530 ------------- ------------ CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (562) (376) Net changes in intangible assets (211) (309) Net changes in loans receivable 756 545 Sale of investments 350 169 Purchase of Ehlert Publishing (20,800) - Note receivable from affiliate - 3,113 ------------- ------------ Net cash provided by/ (used in) investing activities (20,467) 3,142 ------------- ------------ CASH FLOWS FROM FINANCING ACTIVITIES: Net change in customer deposits 2,761 617 Borrowings on long-term debt 23,950 8,050 Principal payments of long-term debt (10,547) (16,423) Increase in paid in capital 5,000 - ------------- ------------ Net cash provided by/ (used in) financing activities 21,164 (7,756) ------------- ------------ NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 7,434 (84) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 4,278 3,833 ------------- ------------ CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 11,712 $ 3,749 ------------- ------------ ------------- ------------ Supplemental disclosures of cash flow information: Cash paid during the period for: Interest 690 893 Income taxes 16 0 See notes to consolidated financial statements 3 AFFINITY GROUP, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (1) BASIS OF PRESENTATION The financial statements included herein include the results of Affinity Group, Inc. and subsidiaries (the "Company") without audit, in accordance with generally accepted accounting principles, and pursuant to the rules and regulations of the Securities and Exchange Commission. These interim consolidated financial statements should be read in conjunction with the consolidated financial statements and notes in the Company's 10-K report for the year ended December 31, 1996 as filed with the Securities and Exchange Commission. In the opinion of management of the Company, these consolidated financial statements contain all adjustments of a normal recurring nature necessary to present fairly the financial position, results of operations and cash flows of the Company for the interim periods presented. The "Results of Operations" discussion below excludes the operations of the National Association for Female Executives ("NAFE") since it has been classified as a discontinued operation. See Note (3) below. (2) ACQUISITIONS AND NEW BORROWINGS On March 6, 1997, the Company acquired the stock of Ehlert Publishing companies ("Ehlert") for $22.3 million, of which $20.8 million was paid in cash at closing. In addition, a $1.5 million note was issued by Affinity Group Holding, Inc. ("AGH"), the Company's parent corporation, to the seller, of which $1.0 million was repaid in April 1997. The purchase price of Ehlert was funded primarily through borrowings under the Company's senior credit facility and a $6.5 million capital contribution to the Company from AGH ($5.0 million of the capital contribution was in cash). On April 2, 1997 the Company acquired the common stock of Camping World, Inc. ("Camping World") for $108.0 million in cash, including $19.0 million for non- competition and consulting agreements with certain Camping World executives. The purchase price of Camping World was funded through capital contributions to the Company from AGH (consisting of the net proceeds from the April 2, 1997 issuance of $130.0 million in 11% senior notes due 2007, net of expenses and repayment of approximately $7.5 million of AGH's debt) together with borrowings under the Company's new $75 million senior credit facility. The new senior secured credit facility consists of a revolving line of credit of $45.0 million and a term loan of $30.0 million. The interest on borrowings under the new senior credit facility is at variable rates based on the ratio of total cash flow to outstanding indebtedness (as defined). The Company also pays a commitment fee of 0.5% per annum on the unused 4 amount of the revolving credit line. Borrowings under the new senior credit facility were also used to pay-off outstanding balances under the previous senior secured note and the previous revolving line of credit. (3) DISCONTINUED OPERATIONS In October 1994, the Company acquired substantially all the assets and assumed certain liabilities of NAFE. The total consideration for the acquisition, including assumed liabilities and costs of acquisition, totaled $10.8 million. During the fourth quarter of 1996, the Company adopted a plan to dispose of the assets related to NAFE. The Company intends to sell NAFE to an unidentified, unrelated third party during 1997. In connection with the plan, the Company recorded a loss of $5.9 million net of related income taxes of $1.1 million in the fourth quarter of 1996 based on the anticipated proceeds upon sale. The results of operations of NAFE have been classified as discontinued operations in the accompanying financial statements. Information relating to the operations of NAFE for the three months ended March 31, 1997 and 1996 are as follows (in thousands): 3/31/97 3/31/96 ---------- ---------- Revenues $ 1,088 $ 1,380 Costs applicable to revenues 1,660 1,230 ---------- ---------- Gross profit (loss) (572) 150 Operating expenses 251 285 ---------- ---------- Loss from operations (823) (135) Income tax benefit 437 51 ---------- ---------- Loss from discontinued operations (386) (84) Accrued for at December 31, 1996 386 - ---------- ---------- Net loss $ - $ (84) ---------- ---------- ---------- ---------- 5 The assets and liabilities of NAFE included in the accompanying consolidated balance sheet as of March 31, 1997 and December 31, 1996 are as follows (in thousands): 3/31/97 12/31/96 ---------- --------- Current assets: Cash $ - $ 261 Accounts receivable 349 539 Inventories 135 183 Prepaid expenses 285 884 ---------- --------- Total current assets 769 1,867 Current liabilities: Accounts payable 263 1,048 Accrued liabilities 1,781 2,283 ---------- --------- Total current liabilities 2,044 3,331 ---------- --------- Net current liabilities $ (1,275) $ (1,464) ---------- --------- ---------- --------- Long-term assets: Property and equipment $ 55 $ 67 Intangible assets 3,000 3,000 Other assets 25 25 ---------- --------- Total long-term assets 3,080 3,092 Long-term liabilities: Deferred revenues 2,074 2,119 ---------- --------- Net long-term assets $ 1,006 $ 973 ---------- --------- ---------- --------- 6 AFFINITY GROUP, INC. AND SUBSIDIARIES MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS ITEM: 2 The following table is derived form the Company's Consolidated Statements of Operations and expresses the results from operations as a percentage of revenues and reflects the net increase/ (decrease) between periods: THREE MONTHS ENDED ------------------------------------- 3/31/97 3/31/96 Inc/(Dec) ----------- ----------- ----------- REVENUES: Membership services 71.4% 74.1% 3.6% Publications 28.6% 25.9% 18.8% ----------- ----------- ----------- 100.0% 100.0% 7.6% COSTS APPLICABLE TO REVENUES: Membership services 42.8% 43.0% 7.0% Publications 22.7% 23.9% 2.1% ----------- ----------- ----------- 65.5% 66.9% 5.3% ----------- ----------- ----------- GROSS PROFIT 34.5% 33.1% 12.2% OPERATING EXPENSES: General and administrative 12.4% 12.4% 8.1% Depreciation and amortization 6.2% 6.5% 1.8% ----------- ----------- ----------- 18.6% 18.9% 5.9% ----------- ----------- ----------- INCOME FROM OPERATIONS 15.9% 14.2% 20.6% NON-OPERATING EXPENSE: Interest expense, net (12.0%) (13.2%) (2.1%) Other non-operating charges, net --- --- --- ----------- ----------- ----------- (12.0%) (13.2%) (2.3%) ----------- ----------- ----------- INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 3.9% 1.0% 323.2% INCOME TAX EXPENSE (2.0%) (0.4%) 402.2% ----------- ----------- ----------- INCOME FROM CONTINUING OPERATIONS 1.9% 0.6% 260.8% DISCONTINUED OPERATIONS: Loss from discontinued operations, net --- (0.3%) (100.0%) of applicable income taxes ----------- ----------- ----------- NET INCOME 1.9% 0.3% 590.2% ----------- ----------- ----------- ----------- ----------- ----------- 7 RESULTS OF OPERATIONS THREE MONTHS ENDED MARCH 31, 1997 COMPARED WITH THREE MONTHS ENDED MARCH 31, 1996 REVENUES Revenues of $34.0 million for the first quarter of 1997 increased by approximately $2.4 million or 7.6% from the comparable period in 1996. Excluding the Ehlert operations acquired March 6, 1997, revenues were $32.8 million for the first quarter of 1997 compared to $31.6 million for the comparable period in 1996, a 3.8% increase. Membership services revenue of $24.3 million for the first quarter of 1997 increased by approximately $0.9 million from the comparable period in 1996 due to a $1.0 million revenue increase from the new extended vehicle warranty program, partially offset by a $0.4 million decrease in club membership revenue. The decrease in club membership revenue resulted from reduced membership enrollment in the Coast to Coast clubs and the Coast to Coast annual rally being held in the second quarter of 1997 compared to the first quarter of 1996. This decrease was only partially offset by revenue increases in the Good Sam Club. Publication revenue of $9.7 million for the first quarter of 1997 increased by $1.5 million from the comparable period in 1996. This revenue increase was primarily due to $1.2 million in additional revenue from Ehlert acquired in March 1997, and from increased book sales. COSTS APPLICABLE TO REVENUES Costs applicable to revenues totaled $22.3 million for the first quarter of 1997, an increase of $1.1 million or 5.3% over the comparable period in 1996. Excluding the Ehlert operations acquired in March 1997, costs applicable to revenues increased only $0.2 million for the first quarter of 1997 versus the first quarter of 1996. Membership services costs and expenses increased by approximately $1.0 million or 7.0% to $14.6 million in the first quarter of 1997 compared to $13.6 million in 1996. This increase was largely a result of expenses associated with the new extended vehicle warranty program, marketing expenses relating to a credit card member benefit program introduced in the fourth quarter of 1996 and increased emergency road service program expenses. These increases were only partially offset by reduced club membership costs. Publication costs and expenses of $7.7 million for the first quarter of 1997 increased $0.2 million or 2.1% compared to the first quarter of 1996. Excluding the Ehlert operations acquired in March 1997, costs decreased by $0.7 million over the comparable period in 1996. This decrease is primarily due to lower CAMPGROUND DIRECTORY expenses, changing the annual issue of TOURING RIDER to the second quarter in 1997 compared to the first quarter for 1996, 8 and reduced paper costs realized in the first quarter of 1997 as a result of paper contract re-negotiations. OPERATING EXPENSES General and administrative expenses of $4.2 million for the first quarter of 1997 were $0.3 million over the first quarter of 1996 due to additional Ehlert expenses of $0.2 million and $0.3 million in accrued phantom stock expenses in the first quarter of 1997 which were only partially offset by a net reduction in other general and administrative expenses compared to the first quarter of 1996. Depreciation and amortization expense of $2.1 million was approximately the same as the first quarter of 1996. INCOME FROM OPERATIONS Income from operations for the first quarter of 1997 increased by $0.9 million or 20.6% to $5.4 million compared to $4.5 million for the first quarter of 1996. This increase was primarily due to a $1.4 million increase in gross profit from publications which were only partially offset by a $0.4 million increase in operating expenses. NON-OPERATING EXPENSES Non-operating expenses were $4.1 million for the first quarter of 1997, compared to $4.2 million for the same period in 1996 due to slightly higher interest rates on lower average borrowings during the first quarter of 1997. INCOME FROM CONTINUING OPERATIONS Income from continuing operations before income taxes in the first quarter of 1997 was $1.3 million compared to $0.3 million for the first quarter of 1996. This increase is due to the increase in gross profit from publications which was only partially offset by the increase in operating expenses discussed above. As further described in Note 3 to the consolidated financial statements, the Company adopted a plan to dispose of the assets of NAFE in the fourth quarter of 1996. NAFE operating losses in the first quarter of 1997 were included in the estimated loss on disposal accrued for in 1996. INCOME TAXES In the first quarter of 1997, the Company recognized a $0.7 million tax expense compared to $0.1 million tax expense in the first quarter of 1996. NET INCOME The net income in the first quarter of 1997 was $0.6 million compared to net income of $0.1 million for the same period in 1996. 9 LIQUIDITY AND CAPITAL RESOURCES At March 31, 1997, the Company's senior and subordinated debt totaled $158.6 million compared to $145.1 million at December 31, 1996. This $13.5 million increase was due to a $1.0 million decrease in the senior term loan and a $14.6 million increase in the senior revolving credit facility. Increased borrowings on the senior revolving credit facility consisted of borrowings of $15.9 million to fund payment of a portion of the purchase price for the acquisition of Ehlert, and were partially offset from cash flow provided from operating activities. Cash, cash equivalents and investments totaled $11.9 million at March 31, 1997 and were primarily restricted for use by the Affinity Thrift and Loan ("ATL") and Affinity Insurance Group ("AINS") subsidiaries. The assets of ATL and AINS are subject to regulatory restrictions on dividends or other distributions to the Company and are unavailable to reduce the revolving credit facility. In addition, operations of ATL, although required to be consolidated with the Company, are recognized as an "unrestricted" or non-guarantying subsidiary as defined in the senior credit facility and the Indenture under which the Company's 11 1/2 % senior subordinated notes were issued. On March 6, 1997, the Company acquired the stock of Ehlert for $22.3 million, of which $20.8 million was paid in cash at closing. In addition, a $1.5 million note was issued by AGH to the seller, of which $1.0 million was repaid in April 1997. The balance of the note is payable on March 6, 1999, together with interest at 5% per annum. In addition, John Ehlert, the founder and principal stockholder of Ehlert, entered into a non-competition agreement for $0.2 million. The purchase price of Ehlert was funded primarily through borrowings under the Company's senior credit facility and a $6.5 million capital contribution to the Company from AGH. On April 2, 1997, the Company acquired the stock of Camping World for $108.0 million in cash, including $19.0 million for non-competition and consulting agreements with certain Camping World executives. In addition, AGH entered into management incentive agreements with certain Camping World executives pursuant to which up to an additional $15.0 million will be paid subject to Camping World achieving certain operating goals. Such contingent amounts will be payable in $1.0 million annual installments on the first four anniversaries of the closing and $11.0 million on the fifth anniversary of the closing. The purchase price of Camping World was funded through capital contributions to the Company from AGH (consisting of the net proceeds from the April 2, 1997 issuance of $130.0 million in 11% senior notes due 2007, net of expenses and repayments of approximately $7.5 million of AGH's debt) together with borrowings under the Company's new $75 million senior credit facility (discussed below). On April 2, 1997, the Company replaced its existing senior credit facility with a new $75 million senior credit facility which provides a term loan of $30.0 million (reducing in quarterly principal installments of $1.5 million) and a $45 million revolving credit line. The interest on borrowings under the new senior credit facility is at variable rates based on the ratio of total cash flow to outstanding indebtedness (as defined). Interest rates float with prime and the London 10 Interbank Offered Rates (LIBOR), plus an applicable margin ranging from 0.75% to 2.75% over the stated rates. The Company also pays a commitment fee of 0.5% per annum on the unused amount of the revolving credit line. The new senior credit facility is secured by a security interest in the assets of the Company and its subsidiaries and a pledge of the stock of the Company and its subsidiaries. At April 2, 1997, the outstanding balance under the prior senior credit facility of $38.6 million was repaid from the proceeds of the new $30 million term loan and from a portion of the capital contribution made by AGH to the Company. At April 2, 1997, no amounts were outstanding under the new $45 million revolving credit line. The new senior credit facility allows for, among other things, the distribution of payments by the Company to AGH to service the semi-annual interest due on the AGH 11% $130 million senior notes and the annual amounts due under management incentive agreements. Such distributions are subject to the Company's compliance with certain restrictive covenants, including, but not limited to, an interest coverage ratio, fixed charge coverage ratio, minimum operating cash flow, capital expenditures and total indebtedness. During the three months ended March 31, 1997, payments under the terms of several phantom stock agreements totaled $0.2 million. Additional phantom stock payments of $1.6 million are scheduled to be made over the next twelve months. Capital expenditures in the three months ended March 31, 1997 totaled $0.6 million compared to capital expenditures of $0.4 million during the same period in 1996. Capital expenditures (including Camping World) are anticipated to be approximately $6.4 million for the remainder of 1997, primarily for continued enhancements to database, inbound and outbound tele-communications, computer systems, and to begin construction on two new Camping World retail supercenters. During the balance of 1997, the Company plans to invest up to $5.0 million in ATL and AINS to satisfy regulatory capital requirements relating to anticipated growth of these subsidiaries. Management believes that funds generated by operations together with available borrowings under its revolving credit line will be sufficient to satisfy the Company's operating cash needs, debt obligations and capital requirements of its existing operations during the next twelve months. 11 PART II: OTHER INFORMATION Items 1-5: Not Applicable Item 6: Exhibits and Reports on Form 8-K: (a) Exhibits: Exhibit 4 Credit Agreement dated as of April 2, 1997 among Affinity Group, Inc., Fleet National Bank, as agent, and the banks named therein. (Incorporated by reference to Exhibit 2.2 to the Company's Form 8-K Report dated April 2, 1997). (b) Form 8-K Reports: On April 2, 1997, Affinity Group, Inc. acquired the common stock of Camping World, Inc. Details of the acquisition including Camping World financial statements and contract documents were filed with the Securities and Exchange Commission on April 17, 1997 under Form 8-K and are thereby incorporated by reference. 12 SIGNATURES: Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrants have duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. AFFINITY GROUP, INC. /S/ MARK J. BOGGESS ---------------------------------- Date: May 14, 1997 Mark J. Boggess Senior Vice President Chief Financial Officer 13