Attached files

file filename
EX-99.1 - EX-99.1 - GOOD SAM ENTERPRISES, LLCa10-21410_1ex99d1.htm

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): November 15, 2010

 


 

AFFINITY GROUP, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

333-113982

 

13-3377709

(State of incorporation)

 

Commission File Number

 

(IRS Employer

 

 

 

 

Identification No.)

 

2575 Vista Del Mar Drive

 

(805) 667-4100

Ventura, CA 93001

 

(Registrant’s telephone

(Address of executive offices)

 

number including area code)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrants under any of the following provisions (see General Instructions A.2. below)

 

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

 

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

 

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

 

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

 

 

 



 

Item 7.01.                                        Regulation FD Disclosure

 

On November 15, 2010, Affinity Group, Inc. (the “Company”) announced the pricing of $333.0 million of 11.5% senior secured notes due 2016 (the “Notes”) in a private offering expected to close on November 30, 2010. There are no assurances that this offering will be completed.

 

The Notes are being offered only to qualified institutional buyers under Rule 144A of the Securities Act of 1933, as amended (the “Securities Act”), and to non-U.S. persons outside of the United States in compliance with Regulation S of the Securities. The Notes have not been registered under the Securities Act, any other federal securities laws or the securities laws of any state, and until so registered, the Notes may not be offered or sold in the United States except pursuant to an exemption from the registration requirements of the Securities Act and applicable state securities laws. This Current Report on Form 8-K shall not constitute an offer to sell or a solicitation of an offer to buy any securities.

 

In connection with the pricing of the Notes, the Company disclosed certain information to prospective investors, including the following information. Not all of the information contained in the offering memorandum appears below. Accordingly, certain sections referred to in cross references and certain definitions do not appear below. The following information amends and supplements information in the Company’s Current Report on Form 8-K dated November 4, 2010 (the “Prior 8-K”).  Any information in the Prior 8-K that is inconsistent with the information in this report is deemed to be amended and superseded by the information herein.  This report should be read in conjunction with the Prior 8-K.

 

Unless otherwise indicated or required by the context: (i)’’we,’’ ‘‘our,’’ ‘‘us’’ and ‘‘our Company’’ refer to Affinity Group, Inc. and its consolidated subsidiaries, (ii) ‘‘Issuer’’ refers only to Affinity Group, Inc. and not to any of its subsidiaries, (iii) ‘‘fiscal year’’ refers to the twelve-month period ended December 31 of the applicable year and (iv)’’LTM’’ or the ‘‘LTM Period’’ refers to the twelve-month period ended September 30, 2010.

 

1



 

Use of Proceeds

 

We will use the net proceeds from this offering to (i) redeem and discharge all of our outstanding 9% senior subordinated notes due 2012 (the “AGI Existing Notes”), (ii) permanently repay all of the outstanding indebtedness under our existing senior secured credit facility (the “AGI Existing Credit Facility”), (iii) repay all of the outstanding indebtedness under, but not terminate, our existing Camping World revolving credit facility (the “CW Credit Facility”), (iv) make a distribution to our direct parent, Affinity Group Holding, Inc. (“Parent”), to enable Parent, together with other funds being raised concurrently with this offering, to redeem and discharge all of the Parent’s outstanding 10-7/8% senior notes due 2012 (“AGHI Existing Notes”) and (v) pay accrued and unpaid interest to the date of redemption or repayment, as applicable, and fees and expenses in connection with such transactions. The following table sets forth the estimated sources and uses of funds in connection with this offering, as if the offering had closed on September 30, 2010:

 

Sources of Funds

 

Uses of Funds

 

 

 

 

 

 

 

 

 

Notes offered hereby (net of 2% OID) (1)

 

$

326.0

 

Repayment of AGI Existing Credit Facility(2)

 

$

150.2

 

 

 

 

 

Redemption of AGI Existing Notes(3)

 

139.4

 

 

 

 

 

Repayment of CW Credit Facility

 

5.7

 

 

 

 

 

Distribution to Parent for redemption of AGHI Existing Notes(4)

 

19.6

 

 

 

 

 

Proceeds available for working capital needs

 

1.0

 

 

 

 

 

Estimated fees and expenses of this offering(5)

 

10.1

 

Total sources

 

$

326.0

 

Total uses

 

$

326.0

 

 

 

(Dollars in millions)

 


(1)                   We estimate that the gross proceeds of this offering will be $333.0 million, which does not include an original issue discount of 2.1%.

 

(2)                   As of September 30, 2010, the AGI Existing Credit Facility bore interest at a rate per annum of approximately LIBOR plus 10.0% with a 3.0% LIBOR floor.  The AGI Existing Credit Facility matures on the earlier of 90 days prior to the maturity date of the AGI Existing Notes or March 1, 2015.  Retirement amount includes $144.3 million principal amount and $4.3 million related to prepayment fees and accrued interest through September 30, 2010 but does not include accrued and unpaid interest since September 30, 2010.

 

(3)                   Redemption amount includes accrued interest through September 30, 2010 but does not include accrued and unpaid interest since September 30, 2010.

 

(4)                   Represents the portion of the outstanding principal amount of the AGHI Existing Notes that will be redeemed and discharged with the proceeds from the issuance of the notes through a distribution of such proceeds to the Parent.  The balance of the AGHI Existing Notes will be redeemed and discharged with other funds being raised by the Parent concurrently with this offering.

 

(5)                   Includes (i) estimated legal, accounting and other fees and expenses associated with the notes offered hereby and (ii) the initial purchasers’ discounts and commission relating to this offering.

 

2



 

Capitalization

 

The following table sets forth our cash and cash equivalents, total debt and total stockholder’s deficit as of September 30, 2010 (i) on an actual basis and (2) on an as adjusted basis to give effect to the Refinancing Transactions and the application of the proceeds there from as described in “Use of Proceeds.”

 

This table should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations and the consolidated financial statements and related notes thereto contained in Affinity Group, Inc.’s annual report on Form 10-K for the year ended December 31, 2009 and its quarterly report on Form 10-Q for the quarter ended September 30, 2010 and the “Summary Historical and As Adjusted Consolidated Financial Data”,  each of which is contained elsewhere in this offering memorandum.

 

 

 

As of September 30, 2010

 

 

 

Actual

 

As Adjusted

 

Cash and cash equivalents (1)

 

$

10,746

 

$

11,746

 

Debt:

 

 

 

 

 

AGI Existing Credit Facility (2)

 

$

142,345

 

$

 

CW Credit Facility

 

5,700

 

 

AGI Existing Notes

 

137,824

 

 

Notes offered hereby, net of $7.0 million original issue discount

 

 

326,014

 

Other debt

 

315

 

315

 

 

 

 

 

 

 

Total debt

 

286,184

 

326,329

 

 

 

 

 

 

 

Total stockholders’ deficit

 

(230,267

)

(259,875

)

Total capitalization

 

$

55,917

 

$

66,454

 

 

 

(Dollars in thousands)

 


(1)               Does not reflect cash on hand that will be used to pay accrued and unpaid interest on the AGI Existing Credit Facility, the CW Credit Facility and the AGI Existing Notes, as the case may be, since September 30, 2010 up to the date of redemption.  See “Use of Proceeds”.

 

(2)                   Reflects principal amount of debt, net of $7.0 million original issue discount.

 

3



 

Summary Historical and As Adjusted Consolidated Financial Data

 

The summary consolidated and as adjusted financial data set forth below should be read in conjunction with (i) the sections entitled ‘‘Management’s Discussion and Analysis of Financial Condition and Results of Operations,’’ ‘‘Use of Proceeds’’ and ‘‘Capitalization’’ and (ii) our consolidated audited annual and unaudited interim financial statements and the notes thereto, each of which are contained elsewhere in this offering memorandum.

 

The following tables set forth summary consolidated statement of operations data for the years ended December 31, 2007, 2008 and 2009, the nine months ended September 30, 2009 and September 30, 2010 and balance sheet data as of September 30, 2010. The following tables also set forth summary financial data and certain credit statistics. The summary consolidated statement of operations and financial data for the years ended December 31, 2007, 2008 and 2009 have been derived from consolidated audited financial statements included in this offering memorandum.

 

The summary consolidated unaudited financial data for the nine months ended September 30, 2009 and September 30, 2010 and as of September 30, 2010 have been derived from our unaudited consolidated condensed financial statements which, in the opinion of management, include all adjustments, including usual recurring adjustments, necessary for the fair presentation of that information for such periods. The summary consolidated financial data presented for the interim periods is not necessarily indicative of the results for the full year.

 

The summary consolidated financial data for the unaudited LTM Period have been prepared by adding the financial data from our audited consolidated financial statements for the fiscal year ended December 31, 2009 to the financial data from our unaudited condensed consolidated financial statements for the nine months ended September 30, 2010 and subtracting the financial data from our unaudited condensed consolidated financial statements for the nine months ended September 30, 2009 (each included elsewhere in this offering memorandum). The results of operations for the LTM Period are not necessarily indicative of the results to be expected for any future period.

 

The summary consolidated as adjusted financial data set forth below give effect to the Refinancing Transactions as if they had occurred on September 30, 2010 for balance sheet data purposes and September 30, 2009 for income statement purposes. Such data is based on assumptions and is presented for illustrative and informational purposes only and does not purport to represent what our actual financial position or results of operations would have been had this offering and the Refinancing Transactions actually been completed on the date or for the periods indicated, and is not necessarily indicative of our financial position or results of operations as of the specified date or in the future.

 

The unaudited Pro Forma Adjusted EBITDA is provided for illustrative purposes only and does not represent what the actual Adjusted EBITDA would have been had the adjustments occurred the first day of the LTM Period, nor does it purport to represent Adjusted EBITDA for any future period or financial position for any future date.

 

4



 

 

 

Fiscal Year Ended

 

Nine Months Ended

 

LTM Ended

 

 

 

December 31,

 

September 30,

 

September 30,

 

 

 

2007

 

2008

 

2009

 

2009

 

2010

 

2010

 

 

 

 

 

 

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Statement of Operation Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Membership services

 

$

149,937

 

$

152,643

 

$

142,147

 

$

109,960

 

$

113,745

 

$

145,932

 

Media

 

90,537

 

82,424

 

59,061

 

35,116

 

30,087

 

54,032

 

Retail

 

321,730

 

291,070

 

270,573

 

214,820

 

217,824

 

273,577

 

Total revenue

 

562,204

 

526,137

 

471,781

 

359,896

 

361,656

 

473,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs applicable to revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Membership services

 

94,840

 

90,758

 

84,826

 

67,976

 

67,706

 

84,556

 

Media

 

62,258

 

61,126

 

46,079

 

28,032

 

23,459

 

41,506

 

Retail

 

194,940

 

170,911

 

164,510

 

130,840

 

127,907

 

161,577

 

Total costs applicable to revenues

 

352,038

 

322,795

 

295,415

 

226,848

 

219,072

 

287,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

210,166

 

203,342

 

176,366

 

133,048

 

142,584

 

185,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

145,556

 

142,757

 

128,917

 

97,219

 

97,601

 

129,299

 

Goodwill impairment

 

 

47,601

 

46,884

 

46,884

 

 

 

Impairment of investment in affiliate

 

 

81,005

 

 

 

 

 

Financing expense

 

 

 

2,607

 

1,877

 

7,578

 

8,308

 

Depreciation and amortization

 

18,948

 

19,798

 

21,076

 

16,208

 

14,149

 

19,017

 

Total operating expenses

 

164,504

 

291,161

 

199,484

 

162,188

 

119,328

 

156,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) Income from operations

 

45,662

 

(87,819

)

(23,118

)

(29,140

)

23,256

 

29,278

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

Fiscal Year Ended

 

Nine Months Ended

 

LTM Ended

 

 

 

December 31,

 

September 30,

 

September 30,

 

 

 

2007

 

2008

 

2009

 

2009

 

2010

 

2010

 

 

 

 

 

 

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Other Financial Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (1)

 

$

63,686

 

$

(70,738

)

$

2,118

 

$

(8,673

)

$

36,737

 

$

47,528

 

Pro Forma Adjusted EBITDA (1)

 

65,915

 

60,274

 

49,058

 

35,182

 

45,378

 

64,709

 

Depreciation and amortization

 

18,948

 

19,798

 

21,076

 

16,208

 

14,149

 

19,017

 

Capital expenditures

 

19,708

 

11,782

 

3,190

 

2,481

 

3,097

 

3,806

 

 

 

 

As of September 30, 2010

 

 

 

Actual

 

As Adjusted

 

Balance Sheet Data:

 

 

 

 

 

Cash and cash equivalents

 

$

10,746

 

$

11,746

 

Total assets

 

226,991

 

233,334

 

Total debt (net of 2.1% original issue discount)

 

286,183

 

326,329

 

Total stockholders’ deficit

 

(230,267

)

(259,875

)

 

 

 

 

 

LTM Ended

 

 

 

 

 

September 30,

 

 

 

 

 

2010

 

As Adjusted Financial Data and Credit Statistics:

 

 

 

 

 

Cash interest expense

 

 

 

$

44,258

 

Net debt

 

 

 

314,583

 

Ratio of Pro Forma Adjusted EBITDA to cash interest expense

 

 

 

1.5x

 

Ratio of net debt to Pro Forma Adjusted EBITDA

 

 

 

4.9x

 

 

(Dollars in thousands)

 


(1)          EBITDA represents net income (loss) before (i) income tax expense (benefit), (ii) interest income, (iii) interest expense and (iv) depreciation and amortization. Adjusted EBITDA represents EBITDA before financing expense, goodwill impairment, impairment of investment in affiliate, (gain) loss on derivative instrument, (gain) loss on debt restructure, other non-operating expense, deferred compensation, non-recurring general & administrative items, non-recurring waiver fee from marketing partner and prior Camping World license fee.

 

5



 

Pro Forma Adjusted EBITDA represents Adjusted EBITDA after the annualized impact of pro forma rent adjustments and Camping World service and license fee income.

 

The following table sets forth, for the periods indicated, a reconciliation of net income to EBITDA and to Adjusted EBITDA and Pro Forma Adjusted EBITDA:

 

 

 

Fiscal Year Ended

 

Nine Months Ended

 

LTM Ended

 

 

 

December 31,

 

September 30,

 

September 30,

 

 

 

2007

 

2008

 

2009

 

2009

 

2010

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

18,928

 

$

(111,972

)

$

(38,948

)

$

(34,157

)

$

(6,247

)

$

(11,038

)

Income tax expense (benefit)

 

1,583

 

(2,213

)

(10,366

)

(12,216

)

259

 

2,109

 

Interest income

 

(592

)

(579

)

(517

)

(392

)

(374

)

(499

)

Interest expense

 

24,819

 

24,228

 

30,873

 

21,884

 

28,950

 

37,939

 

Depreciation and amortization

 

18,948

 

19,798

 

21,076

 

16,208

 

14,149

 

19,017

 

EBITDA

 

$

63,686

 

$

(70,738

)

$

2,118

 

$

(8,673

)

$

36,737

 

$

47,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing expense (a)

 

 

 

2,607

 

1,877

 

7,578

 

8,308

 

Goodwill impairment (b)

 

 

47,601

 

46,884

 

46,884

 

 

 

Impairment of investment in affiliate (c)

 

 

81,005

 

 

 

 

 

(Gain) loss on derivative instrument (d)

 

955

 

2,394

 

(745

)

(799

)

698

 

752

 

(Gain) loss on debt restructure (e)

 

775

 

 

(4,678

)

(4,678

)

 

 

Other non-operating expense, net (f)

 

149

 

323

 

1,263

 

1,218

 

(30

)

15

 

Deferred compensation (g)

 

350

 

(311

)

 

 

3,874

 

3,874

 

Non-recurring general & administrative items (h)

 

 

 

1,609

 

603

 

(979

)

27

 

Non-recurring waiver fee from marketing partner (i)

 

 

 

 

 

(2,500

)

(2,500

)

Prior Camping World license fee (j)

 

 

 

 

(1,250

)

 

1,250

 

Adjusted EBITDA

 

$

65,915

 

$

60,274

 

$

49,058

 

$

35,182

 

$

45,378

 

$

59,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma rent adjustments (k)

 

 

 

 

 

 

350

 

Camping World cost reimbursement and license fee (l)

 

 

 

 

 

 

5,105

 

Pro Forma Adjusted EBITDA

 

$

65,915

 

$

60,274

 

$

49,058

 

$

35,182

 

$

45,378

 

$

64,709

 

 

(Dollars in thousands)

 


(a)

Represents financing costs related to debt financings completed in 2009 and 2010.

 

 

(b)

Represents the book value asset write-down of our retail and media segments in 2008 and 2009, respectively.

 

 

(c)

Represents the book value write-off of our preferred membership interest in FreedomRoads Holdings Company, LLC (“FreedomRoads”).

 

 

(d)

Represents the change in fair value of our interest rate swap agreements.

 

 

(e)

Represents the (gain) or loss related to the repurchase of our AGI Existing Notes in 2007 and 2009.

 

 

(f)

Represents fees related to the extension of the AGI Existing Credit Facility in 2009 and (gains) losses related to asset sales.

 

 

(g)

Represents changes in the value of our deferred compensation agreements with certain officers.

 

 

(h)

Represents non-cash expenses related to purchase price adjustments, write-off of deferred financing costs and reimbursement of prior period legal expenses.

 

 

(i)

Represents non-recurring increase in revenue due to waiver fee from a marketing partner.

 

 

(j)

Represents the write—off in the fourth quarter of 2009 of the prior Camping World license fee accrual that was booked in the first quarter of 2009.

 

 

(k)

Represents annualized cost savings from renegotiating rental arrangements on three properties: Bolingbrook, Vacaville and Council Bluffs.

 

 

(l)

Represents annualized revenue impact from Camping World cost reimbursement and license fee payments and annualized cost reimbursement from FreedomRoads for database, call center and online retail services pursuant to the Second Amended and Restated Cooperative Resources Agreement with FreedomRoads. See “Certain Relationships and Related Transactions.”

 

6



 

Cautionary Statement Regarding Forward-Looking Statements

 

This Regulation FD disclosure includes forward-looking statements within the meaning of the U.S. federal securities laws in addition to historical information. These forward-looking statements are included throughout this offering memorandum, including in the sections entitled ‘‘Summary,’’ ‘‘Risk Factors,’’ ‘‘Management’s Discussion and Analysis of Financial Condition and Results of Operations’’ and ‘‘Business’’ and include, without limitation, statements regarding our industry, business strategy, plans, goals and expectations concerning our market position, future operations, margins, profitability, capital expenditures, liquidity and capital resources and other financial and operating information. When used in this discussion, the words ‘‘anticipate,’’ ‘‘assume,’’ ‘‘believe,’’ ‘‘budget,’’ ‘‘continue,’’ ‘‘could,’’ ‘‘estimate,’’ ‘‘expect,’’ ‘‘intend,’’ ‘‘may,’’ ‘‘plan,’’ ‘‘potential,’’ ‘‘predict,’’ ‘‘project,’’ ‘‘will,’’ ‘‘future’’ and similar terms and phrases are intended to identify forward-looking statements in this offering memorandum. Forward-looking statements reflect our current expectations regarding future events, results or outcomes. Although we believe that the expectations reflected in or suggested by such forward looking statements are reasonable, these expectations may not prove to be correct or we may not achieve the financial results, savings or other benefits anticipated in the forward-looking statements. These forward-looking statements are necessarily estimates reflecting our management’s best judgment and involve a number of known and unknown risks and uncertainties, many of which are beyond our control, which could result in our expectations not being realized or otherwise materially affect our financial condition, results of operations and cash flows. Actual events, results and outcomes may differ materially from our expectations due to a variety of factors.

 

All future written and verbal forward-looking statements attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. In light of these and other risks, uncertainties and assumptions, the forward-looking events discussed in this offering memorandum might not occur. You should read this offering memorandum completely and with the understanding that actual future results may be materially different from what we expect. The forward-looking statements speak only as of the date stated or otherwise, as of the date of this offering memorandum, and, except as required by law, we do not undertake any obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, even if experience or future events make it clear that any expected results expressed or implied by these forward-looking statements will not be realized.

 

Section 9 — Financial Statements and Exhibits

 

Item 9.01:  Financial Statements and Exhibits

 

a. Financial Statements:  N/A

b. Pro forma financial statements:  N/A

c. Shell company transactions:  N/A

d. Exhibits:

 

99.1                           Press Release announcing sale of $333.0 million of senior secured notes due 2016.

 

7



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

AFFINITY GROUP, INC.

 

(Registrant)

 

 

 

 

Date: November 15, 2010

/s/ Thomas F. Wolfe

 

Thomas F. Wolfe

 

Senior Vice President

 

and Chief Financial Officer

 

8