UNITED STATES
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, 2001	333-26389
June 30, 2001	333-26389

AFFINITY GROUP HOLDING, INC.
(Exact name of registrant as specified in its charter)

Delaware	59-2922099
(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% Senior Notes Due 2007

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 ý NO o

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

	Outstanding as ofMay 11, 2001
Class		Outstanding as ofAugust 7, 2001
Class
Common Stock, $.01 par value		100
Common Stock, $.01 par value	100

DOCUMENTS INCORPORATED BY REFERENCE: None

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES

INDEX

Part I.	Financial Information
Part I. Financial Information
	Item 1:		Financial Statements
			Consolidated Balance Sheets As of March 31, 2001 and December 31, 2000
		Consolidated Balance SheetsAs of June 30, 2001 and December 31, 2000
			Consolidated Statements of Operations For the three months ended March 31, 2001 and 2000
		Consolidated Statements of OperationsFor the three months ended June 30, 2001 and 2000
			Consolidated Statements of Cash Flows For the three months ended March 31, 2001 and 2000
		Consolidated Statements of Operations For the six months ended June 30, 2001 and 2000
			Notes to Consolidated Financial Statements
		Consolidated Statements of Cash Flows For the six months ended June 30, 2001 and 2000
	Item 2:		Management’s Discussion and Analysis of Financial Condition and Results of Operations
		Notes to Consolidated Financial Statements
Part II.	Other Information
	Item 2:		Management’s Discussion and Analysis of Financial Condition and Results of Operations
Signatures
Part II. Other Information
Signatures

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS MARCH 31, 2001 AND DECEMBER 31, 2000 (In Thousands)

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
JUNE 30, 2001 AND DECEMBER 31, 2000
(In Thousands)

						6/30/01			12/31/00

ASSETS						(unaudited)			(audited)
	CURRENT ASSETS:
		Cash and cash equivalents				$	6,485		$	3,456
		Accounts receivable, less allowance for doubtful accounts of $2,251 in 2001 and $1,642 in 2000				20,096			24,393
			Inventories			34,377			33,774
			Prepaid expenses and other assets			12,696			9,961
			Deferred tax asset			6,558			6,558

				Total current assets		80,212			78,142

	PROPERTY AND EQUIPMENT					65,344			67,118
	NOTES FROM AFFILIATES					24,519			23,388
	INTANGIBLE ASSETS					179,607			183,333
	DEFERRED TAX ASSET					15,312			14,950
	OTHER ASSETS					4,841			4,896


						$	369,835		$	371,827


LIABILITIES AND STOCKHOLDER'S DEFICIT
	CURRENT LIABILITIES:
		Accounts payable				$	27,105		$	17,709
		Accrued interest				4,474			4,966
		Accrued income taxes				5,443			5,941
		Accrued liabilities				24,743			27,202
		Deferred revenues				59,734			57,401
		Deferred tax liability				5,514			5,514
		Current portion of long-term debt				21,663			11,205


				Total current liabilities		148,676			129,938

	DEFERRED REVENUES					31,225			32,567
	LONG-TERM DEBT					253,440			274,281
	DEFERRED TAX LIABILITY					7,939			7,939
	OTHER LONG-TERM LIABILITIES					4,007			4,017
	COMMITMENTS AND CONTINGENCIES					-			-

						445,287			448,742


STOCKHOLDER'S DEFICIT:
		Common stock, $.01 par value, 1,000 shares authorized, 100 shares issued and outstanding				1			1
		Additional paid-in capital				12,021			12,021
		Accumulated deficit				(86,902		)	(88,937		)
		Other comprehensive income -
					Loss on value of derivatives	(572		)	-

					Total stockholder's deficit	(75,452		)	(76,915		)

						$	369,835		$	371,827

	3/31/01	12/31/00
ASSETS	(unaudited)	(audited)
CURRENT ASSETS:
Cash and cash equivalents	$5,229	$3,456
Accounts receivable, less allowance for doubtful accounts of $2,106 in 2001 and $1,642 in 2000	20,355	24,393
Inventories	34,733	33,774
Prepaid expenses and other assets	12,787	9,961
Deferred tax asset	6,558	6,558
Total current assets	79,662	78,142
PROPERTY AND EQUIPMENT	66,343	67,118
NOTES FROM AFFILIATES	23,961	23,388
INTANGIBLE ASSETS	181,672	183,333
DEFERRED TAX ASSET	15,130	14,950
OTHER ASSETS	4,901	4,896
	$371,669	$371,827
LIABILITIES AND STOCKHOLDER'S DEFICIT
CURRENT LIABILITIES:
Accounts payable	$28,117	$17,709
Accrued interest	8,858	4,966
Accrued income taxes	3,914	5,941
Accrued liabilities	25,592	27,202
Deferred revenues	56,277	57,401
Deferred tax liability	5,514	5,514
Current portion of long-term debt	11,419	11,205
Total current liabilities	139,691	129,938
DEFERRED REVENUES	32,178	32,567
LONG-TERM DEBT	264,914	274,281
DEFERRED TAX LIABILITY	7,939	7,939
OTHER LONG-TERM LIABILITIES	4,014	4,017
COMMITMENTS AND CONTINGENCIES	-	-
	448,736	448,742
STOCKHOLDER'S DEFICIT:
Common stock, $.01 par value, 1,000 shares authorized, 100 shares issued and outstanding	1	1
Additional paid-in capital	12,021	12,021
Accumulated deficit	(88,673)	(88,937)
Other comprehensive income -
Loss on value of derivatives	(416)	-
Total stockholder's deficit	(77,067)	(76,915)
	$371,669	$371,827

See notes to consolidated financial statements.

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (In Thousands) (Unaudited)

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands)
(Unaudited)

			THREE MONTHS ENDED

			6/30/01			6/30/00

REVENUES:
	Membership services		$	31,351		$	30,773
	Publications		12,654			12,249
	Retail		67,171			66,749

			111,176			109,771

COSTS APPLICABLE TO REVENUES:
	Membership services		19,740			20,168
	Publications		9,401			8,551
	Retail		45,072			43,941

			74,213			72,660

GROSS PROFIT			36,963			37,111

OPERATING EXPENSES:
	Selling, general and administrative		22,527			21,857
	Depreciation and amortization		4,196			4,214

			26,723			26,071


INCOME FROM OPERATIONS			10,240			11,040

NON-OPERATING ITEMS:
		Interest expense, net	(6,495		)	(7,162		)
		Other non-operating income, net	48			10

			(6,447		)	(7,152		)


INCOME BEFORE INCOME TAXES			3,793			3,888


INCOME TAX EXPENSE			(2,022		)	(1,963		)


NET INCOME			$	1,771		$	1,925

	THREE MONTHS ENDED
	3/31/01	3/31/00
REVENUES:
Membership services	$29,774	$28,968
Publications	14,769	16,118
Retail	48,456	46,874
	92,999	91,960
COSTS APPLICABLE TO REVENUES:
Membership services	16,433	18,220
Publications	11,053	11,402
Retail	32,649	31,125
	60,135	60,747
GROSS PROFIT	32,864	31,213
OPERATING EXPENSES:
Selling, general and administrative	21,743	20,781
Depreciation and amortization	4,125	4,299
	25,868	25,080
INCOME FROM OPERATIONS	6,996	6,133
NON-OPERATING ITEMS:
Interest expense, net	(6,500)	(6,848)
Other non-operating income, net	61	124
	(6,439)	(6,724)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES	557	(591)
INCOME TAX (EXPENSE) BENEFIT	(293)	291
NET INCOME (LOSS)	$264	$(300)

See notes to consolidated financial statements.

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands) (Unaudited)

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands)
(Unaudited)

		SIX MONTHS ENDED

		6/30/01			6/30/00

REVENUES:
	Membership services	$	61,125		$	59,741
	Publications	27,423			28,367
	Retail	115,627			113,623

		204,175			201,731

COSTS APPLICABLE TO REVENUES:
	Membership services	36,173			38,388
	Publications	20,454			19,953
	Retail	77,721			75,066


		134,348			133,407

GROSS PROFIT		69,827			68,324

OPERATING EXPENSES:
	Selling, general and administrative	44,270			42,638
	Depreciation and amortization	8,321			8,513

		52,591			51,151


INCOME FROM OPERATIONS		17,236			17,173

NON-OPERATING ITEMS:
	Interest expense, net	(12,995		)	(14,010		)
	Other non-operating income, net	109			134

		(12,886		)	(13,876		)


INCOME BEFORE INCOME TAXES		4,350			3,297

INCOME TAX EXPENSE		(2,315		)	(1,672		)


NET INCOME		$	2,035		$	1,625

	THREE MONTHS ENDED
	3/31/01	3/31/00
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$264	$(300)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Deferred tax benefit	(180)	(291)
Depreciation and amortization	4,125	4,299
Provision for losses on accounts receivable	436	673
Deferred compensation	-	350
Loss on disposal of property and equipment	7	4
Changes in operating assets and liabilities (net of purchased businesses):
Accounts receivable	3,602	(2,580)
Inventories	(959)	(3,478)
Prepaid expenses and other assets	(2,831)	(3,661)
Accounts payable	10,408	9,070
Accrued and other liabilities	(164)	1,561
Deferred revenues	(1,513)	964
Net cash provided by operating activities	13,195	6,611
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures	(1,255)	(3,428)
Net changes in intangible assets	(441)	(1)
Loans receivable	(573)	(562)
Acquisitions, net of cash received	-	(2,220)
Net cash used in investing activities	(2,269)	(6,211)
CASH FLOWS FROM FINANCING ACTIVITIES:
Dividends paid	-	(5,750)
Borrowings on long-term debt	21,057	44,263
Principal payments of long-term debt	(30,210)	(36,700)
Net cash (used in) provided by financing activities	(9,153)	1,813
NET INCREASE IN CASH AND CASH EQUIVALENTS	1,773	2,213
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR	3,456	4,211
CASH AND CASH EQUIVALENTS AT END OF PERIOD	$5,229	$6,424
Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest	$3,214	$3,629
Income taxes	2,417	1,789

See notes to consolidated financial statements.

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)

					SIX MONTHS ENDED

					6/30/01			6/30/00

CASH FLOWS FROM OPERATING ACTIVITIES:
	Net income				$	2,035		$	1,625
	Adjustments to reconcile net income to net cash provided by operating activities:
		Deferred tax (benefit) provision			(362		)	1,672
		Depreciation and amortization			8,321			8,513
		Provision for losses on accounts receivable			1,050			1,280
		Deferred compensation			-			550
		(Gain) loss on disposal of property and equipment			(1		)	53
		Changes in operating assets and liabilities (net of purchased businesses):
			Accounts receivable		3,247			(3,300		)
			Inventories		(603		)	(2,540		)
			Prepaid expenses and other assets		(2,680		)	(4,962		)
			Accounts payable		9,396			9,871
			Accrued and other liabilities		(4,031		)	(4,643		)
			Deferred revenues		991			4,610

				Net cash provided by operating activities	17,363			12,729


CASH FLOWS FROM INVESTING ACTIVITIES:
	Capital expenditures				(2,248		)	(6,084		)
	Proceeds from sale of property and equipment				-			27
	Net changes in intangible assets				(572		)	116
	Loans receivable				(1,131		)	(1,105		)
	Acquisitions, net of cash received				-			(2,220		)

				Net cash used in investing activities	(3,951		)	(9,266		)


CASH FLOWS FROM FINANCING ACTIVITIES:
	Dividends paid				-			(5,750		)
	Borrowings on long-term debt				45,270			64,163
	Principal payments of long-term debt				(55,653		)	(59,323		)

				Net cash used in financing activities	(10,383		)	(910		)


NET INCREASE IN CASH AND CASH EQUIVALENTS					3,029			2,553

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR					3,456			4,211


CASH AND CASH EQUIVALENTS AT END OF PERIOD					$	6,485		$	6,764


Supplemental disclosures of cash flow information:
Cash paid during the period for:
	Interest				$	14,677		$	15,691
	Income taxes				3,121			2,381

See notes to consolidated financial statements.

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)

(1) BASIS OF PRESENTATION

The financial statements included herein include the accounts of Affinity Group Holding, Inc. (“AGHI”), its wholly-owned subsidiary, Affinity Group, Inc. (“AGI”), and AGI’s subsidiaries (collectively the “Company”) without audit, in accordance with accounting principles generally accepted in the United States, 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, 2000 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.

(2) RECENT ACCOUNTING PRONOUNCEMENTS

Shipping and Handling Fees and Costs - For the interim quarters of 2000, net mail order shipping fees charged to customers were reported in selling, general and administrative expenses. To conform with the Emerging Issues Task Force, Issue 2000-10 “Accounting for Shipping and Handling Fees and Costs,” revenues, costs applicable to revenues and selling, general and administrative expenses have been reclassified for these periods. The effect of such reclassification for the three months ended June 30, 2000 was an increase in revenues, costs applicable to revenues, and selling, general and administrative expenses of $~~936~~1,802,000, $~~874~~1,619,000 and $62183,000, respectively. The effect of such reclassification for the ~~three~~six months ended ~~March~~June 3130, 2000 was an increase in revenues, costs applicable to revenues, and selling, general and administrative expenses of $2,738,000, $2,493,000 and $245,000, respectively.

Accounting for Derivative Instruments and Hedging Activities - Effective January 1, 2001, the Company adopted SFAS No. 133, which establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities. All derivatives, whether designated in hedging relationships or not, are required to be recorded on the balance sheet at fair value. If the derivative is designated as a fair value hedge, the changes in the fair value of the derivative and of the hedged item attributable to the hedged risk are recognized in earnings. If the derivative is designated as a cash flow hedge, the effective portions of changes in the fair value of the derivative are recorded in other comprehensive income ("“OCI"”) and are recognized in the income statement when the hedged item affects earnings. Ineffective portions of changes in the fair value of cash flow hedges are recognized in earnings.

The adoption of SFAS 133 on January 1, 2001, resulted in a cumulative pre-tax reduction to OCI of $127,000 ($76,000 after-tax). The Company uses derivative instruments to manage exposures to interest rate risks. The Company's objectives for holding derivatives are to minimize the risks using the most effective methods to eliminate or reduce the impacts of these exposures.

Business Combinations and Goodwill – Statements of Financial Accounting Standards No. 141, Business Combinations, and No. 142, Goodwill and Other Intangible Assets, were recently issued. The Company plans to adopt the standards effective January 1, 2002. The statements, among other things, require the use of purchase accounting for business combinations, discontinues amortization of Goodwill, and requires an annual assessment of goodwill for impairment. Other than the discontinuance of goodwill amortization, the most significant unknown effect of these standards is to determine if an impairment charge will be required upon adoption. This determination will be made during the first quarter of 2002.

(3) DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION

The Company’s three principal lines of business are Membership Services, Publications, and Retail. The Membership Services segment operates the Good Sam Club, Coast to Coast Club, and Camping World’s President’s Club for RV owners, campers and outdoor vacationers, and the Golf Card Club for golf enthusiasts. These membership clubs form a receptive audience to which the Company markets its products and services. The Publications segment publishes a variety of publications for selected markets in the recreation and leisure industry, including general circulation periodicals, club magazines, directories and RV industry trade magazines. The Retail segment sells specialty retail merchandise and services for RV enthusiasts primarily through retail supercenters, mail order catalogs, and websites. The Company evaluates performance based on profit or loss from operations before interest, income taxes, depreciation and amortization.

The reportable segments are strategic business units that offer different products and services. They are managed separately because each business requires different technology, management expertise and marketing strategies. Most of the businesses were acquired as a unit, and the management at the time of acquisition was retained.

The Company does not allocate depreciation, amortization, interest, income taxes or unusual items to segments. Financial information by reportable business segment is summarized as follows (in thousands):

	Membership Services	Publications	Retail	Consolidated
		Membership
QUARTER ENDED MARCH 31, 2001
		Services			Publications		Retail		Consolidated
Revenues from external customers	$29,774	$14,769	$48,456	$92,999
QUARTER ENDED JUNE 30, 2001
Segment operating profit	11,280	3,292	765	15,337
	Revenues from external customers	$	31,351		$	12,654	$	67,171	$	111,176
QUARTER ENDED MARCH 31, 2000
	Segment operating profit	9,622			2,847		6,600		19,069
Revenues from external customers	$28,968	$16,118	$46,874	$91,960
QUARTER ENDED JUNE 30, 2000
Segment operating profit	9,024	4,102	2,061	15,187
	Revenues from external customers	$	30,773		$	12,249	$	66,749	$	109,771
	Segment operating profit	8,765			3,042		7,995		19,802
		Membership
		Services			Publications		Retail		Consolidated
SIX MONTHS ENDED JUNE 30, 2001
	Revenues from external customers	$	61,125		$	27,423	$	115,627	$	204,175
	Segment operating profit	20,902			6,139		7,365		34,406
SIX MONTHS ENDED JUNE 30, 2000
	Revenues from external customers	$	59,741		$	28,367	$	113,623	$	201,731
	Segment operating profit	17,789			7,144		10,056		34,989

The following is a summary of the reportable segment reconciliations to the Company’s consolidated financial statements for the three and six months ended ~~March~~ 31June 30, 2001 and 2000 (in thousands):

	~~THREE MONTHS ENDED~~	THREE MONTHS ENDED						SIX MONTHS ENDED
	3/31/01	3/31/00
		6/30/01			6/30/00			6/30/01			6/30/00
Income From Operations Before Depreciation and Amortization
Income From Operations Before
Total profit for reportable segments	$15,337	$15,187
	Depreciation and Amortization
Unallocated G & A expense	(4,216)	(4,755)
Total profit for reportable segments		$	19,069		$	19,802		$	34,406		$	34,989
Income from operations before depreciation and amortization	$11,121	$10,432
Unallocated G & A expense		(4,633		)	(4,548		)	(8,849		)	(9,303		)
	Income from operations before depreciation and amortization	$	14,436		$	15,254		$	25,557		$	25,686

AFFINITY GROUP HOLDING, INC. AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

ITEM 2: The following table is derived from 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
	3/31/01	3/31/00	Inc/(Dec)
REVENUES:
Membership services	32.0%	31.5%	2.8%
Publications	15.9%	17.5%	(8.4%)
Retail	52.1%	51.0%	3.4%
	100.0%	100.0%	1.1%
COSTS APPLICABLE TO REVENUES:
Membership services	17.7%	19.8%	(9.8%)
Publications	11.9%	12.4%	(3.1%)
Retail	35.1%	33.9%	4.9%
	64.7%	66.1%	(1.0%)
GROSS PROFIT	35.3%	33.9%	5.3%
OPERATING EXPENSES:
Selling, general and administrative	23.4%	22.5%	4.6%
Depreciation and amortization	4.4%	4.7%	(4.0%)
	27.8%	27.2%	3.1%
INCOME FROM OPERATIONS	7.5%	6.7%	14.1%
NON-OPERATING ITEMS:
Interest expense, net	(7.0%)	(7.4%)	(5.1%)
Other non-operating income, net	0.1%	0.1%	(50.8%)
	(6.9%)	(7.3%)	(4.2%)
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES	0.6%	(0.6%)	194.2%
INCOME TAX (EXPENSE) BENEFIT	(0.3%)	0.3%	(200.7%)
NET INCOME (LOSS)	0.3%	(0.3%)	188.0%

The following table is derived from 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

		6/30/01		6/30/00		Inc/(Dec)

REVENUES:
	Membership services	28.2	%	28.0	%	1.9	%
	Publications	11.4	%	11.2	%	3.3	%
	Retail	60.4	%	60.8	%	0.6	%

		100.0	%	100.0	%	1.3	%

COSTS APPLICABLE TO REVENUES:
	Membership services	17.8	%	18.4	%	(2.1	%)
	Publications	8.5	%	7.8	%	9.9	%
	Retail	40.5	%	40.0	%	2.6	%

		66.8	%	66.2	%	2.1	%

GROSS PROFIT		33.2	%	33.8	%	(0.4	%)

OPERATING EXPENSES:
	Selling, general and administrative	20.2	%	19.9	%	3.1	%
	Depreciation and amortization	3.8	%	3.8	%	(0.4	%)

		24.0	%	23.7	%	2.5	%

INCOME FROM OPERATIONS		9.2	%	10.1	%	(7.2	%)

NON-OPERATING ITEMS:
	Interest expense, net	(5.8	%)	(6.5	%)	(9.3	%)
	Other non-operating income, net	-		-		-

		(5.8	%)	(6.5	%)	(9.9	%)


INCOME BEFORE INCOME TAXES		3.4	%	3.6	%	(2.4	%)

INCOME TAX EXPENSE		(1.8	%)	(1.8	%)	3.0	%


NET INCOME		1.6	%	1.8	%	(8.0	%)

		SIX MONTHS ENDED

		6/30/01		6/30/00		Inc/(Dec)


REVENUES:
	Membership services	29.9	%	29.6	%	2.3	%
	Publications	13.4	%	14.1	%	(3.3	%)
	Retail	56.7	%	56.3	%	1.8	%

		100.0	%	100.0	%	1.2	%

COSTS APPLICABLE TO REVENUES:
	Membership services	17.7	%	19.0	%	(5.8	%)
	Publications	10.0	%	9.9	%	2.5	%
	Retail	38.1	%	37.2	%	3.5	%

		65.8	%	66.1	%	0.7	%

GROSS PROFIT		34.2	%	33.9	%	2.2	%

OPERATING EXPENSES:
	Selling, general and administrative	21.7	%	21.2	%	3.8	%
	Depreciation and amortization	4.1	%	4.2	%	(2.3	%)

		25.8	%	25.4	%	2.8	%

INCOME FROM OPERATIONS		8.4	%	8.5	%	0.4	%

NON-OPERATING ITEMS:
	Interest expense, net	(6.4	%)	(7.0	%)	(7.2	%)
	Other non-operating income, net	0.1	%	0.1	%	(18.7	%)

		(6.3	%)	(6.9	%)	(7.1	%)

INCOME BEFORE INCOME TAXES		2.1	%	1.6	%	31.9	%

INCOME TAX EXPENSE		(1.1	%)	(0.8	%)	38.5	%


NET INCOME		1.0	%	0.8	%	25.2	%

RESULTS OF OPERATIONS

Three Months Ended ~~March~~June 3130, 2001 Compared With Three Months Ended ~~March~~June 3130, 2000

Revenues

Revenues of $93111.02 million for the ~~first~~second quarter of 2001 increased by approximately $1.0 4 million, or 1.13%, from the comparable period in 2000.

Membership services revenues of $2931.84 million for the ~~first~~second quarter of 2001 increased by approximately $0.86 million, or 21.89%, from the comparable period in 2000. This revenue increase was largely attributable to a $10.56 million revenue increase infrom ~~member~~the ~~events~~extended ~~primarily~~vehicle warranty program due to ~~the timing~~an ofincreased ~~the~~renewal ~~second~~rate ~~annual~~on ~~Great~~existing ~~North~~contracts ~~American RV Rally, which occurred in~~and ~~March~~continued ~~versus~~sales ~~July~~of in the ~~prior~~ one-year warranty products, and a $0.35 million ~~revenue~~ increase ~~from~~ ~~the~~in ~~extended~~marketing ~~vehicle~~fee ~~warranty~~income ~~program due to lower cancellations resulting~~ from the ~~maturation~~sale of ~~the~~RV ~~multi-year~~financing ~~vehicle insurance~~ products, partially offset by a $1.0.5 million ~~reduction in membership services~~ revenue reduction relating primarily to reduced enrollment in the Coast to Coast ~~and the golf membership clubs~~club.

Publication revenue of $1412.87 million for the ~~first~~second quarter of 2001 ~~decreased~~increased by $10.34 million, or 83.43%, from the comparable period in 2000 largely due to an ~~$0.8~~increase ~~million decrease~~ in ~~directory~~the ~~revenue~~number ~~primarily~~of ~~attributable~~issues topublished ~~deferred~~for ATV ~~promotional~~Magazine ~~efforts~~from ~~and~~five ~~reduced~~to ~~advertising~~six ~~revenue~~issues ~~of $0~~annually.~~5 million for the RV-related publications.~~

Retail revenue of $4867.52 million increased $10.64 million, or 30.46%, over the ~~first~~second quarter of 2000. This variance consisted of increased revenues of $31.02 million related to the March 2000 asset acquisition by Camping World RV Sales, Inc (“CWRV”) of a recreational vehicle (“RV”) dealership, and aan $10.48 million decrease in Camping World ~~retail~~merchandise sales. ~~The~~This decrease in ~~retail~~ merchandise sales ~~was attributable~~resulted tofrom a ~~$1.1~~same ~~million~~store ~~decrease~~sales indecline ~~retail~~of ~~showroom~~3.0%, ~~sales~~or ~~and~~an aaggregate 3$1.7%2 million decrease in ~~same~~merchandise store sales ~~over the first quarter of 2000. In addition~~, ~~mail~~partially ~~order~~offset ~~sales~~by ~~decreased~~a $0.4 million, increase ~~and~~in installation fees and other supplies and services ~~increased $0~~revenue.~~1 million over the prior year.~~

Costs Applicable to Revenues

Costs applicable to revenues totaled $6074.12 million for the ~~first~~second quarter of 2001, aan ~~decrease~~increase of $01.6 million, or 12.01%, over the comparable period in 2000.

Membership services costs and expenses decreased by approximately $10.84 million, or 92.81%, to $1619.47 million in the ~~first~~second quarter of 2001 compared to ~~$18.2~~the ~~million~~same period in 2000. This decrease was due to a $21.61 million decrease in membership services expenses, primarily associated with the ~~Coast~~one-time torecovery ~~Coast~~of ~~Club~~legal ~~and~~defense ~~the~~costs ~~golf~~in ~~membership~~conjunction ~~club,~~with athe $0Travel America, Inc.5, ~~million~~et ~~decrease~~al ~~in emergency~~lawsuit ~~road~~dismissed ~~service~~in ~~marketing~~October ~~and~~of ~~program expenses~~2000, partially offset by a a $10.37 million expense increase associated ~~with~~ the ~~second~~start-up ~~annual~~of ~~Great~~the ~~North~~Company’s ~~American~~television RVprogram, ~~Rally~~RVtoday.

Publication costs and expenses of $119.14 million for the ~~first~~second quarter of 2001 ~~decreased~~increased $0.39 million, or 39.19%, compared to the ~~first~~second quarter of 2000. This ~~decrease~~increase was primarily due to ~~decreased~~marketing ~~sales~~and offulfillment ~~the~~efforts ~~2001~~totaling $0.6 million, associated with the cd-rom version of the Trailer Life Campground/RV RV Park and Services Directory and the 2001 ~~Atlas~~custom atlas, and $0.3 ~~over~~million of increased costs associated with the ~~prior~~additional ~~year~~issue of ATV Magazine.

Retail costs applicable to revenues increased $1.51 million, or 42.96%, to $3245.61 million due to a $21.52 million increase associated with ~~CWRV,~~the ~~that~~March ~~was~~2000 acquisition of CWRV, partially offset by a $1.0.1 million decrease in retail costs which was primarily attributable to the 32.70% decrease in ~~retail~~merchandise sales. The ~~Camping~~ ~~World~~retail gross profit margin ~~increased~~decreased to 33 32.9% for the second quarter in 2001 from 3334.72% for the same period in 2000 primarily due to the lower margins realized on the sale of RV vehicles.

Operating Expenses

Selling, general and administrative expenses of $2122.75 million for the ~~first~~second quarter of 2001 were $1.0.7 million over the ~~first~~second quarter of 2000 primarily relating to $0.4 million of ~~general~~increased ~~and~~retail ~~administrative~~labor expenses ~~related~~and ~~to CWRV, a~~ $0.3 million ~~decrease~~of ~~in retail vendor promotional expense reimbursements and a $0.3~~increased ~~million~~real ~~increase~~property ~~in wage-related~~ expenses. Depreciation and amortization expenses of $4.12 million were ~~$0.2~~unchanged ~~million less~~from ~~than~~ the ~~first~~prior ~~quarter of 2000~~year.

Income from Operations

Income from operations for the ~~first~~second quarter of 2001 ~~increased~~decreased by $0.98 million, or 147.12%, to $710.02 million compared to $611.10 million for the ~~first~~second quarter of 2000. This ~~increase~~decrease was due to a ~~increased~~reduction in gross profit from the ~~membership~~retail ~~services~~ and ~~retail~~publications segments of $20.67 million and $0.14 million, respectively, and increased operating expenses of $0.7 million partially offset by aan ~~reduction~~increased in gross profit from the ~~publications~~membership services segment of $1.0 million ~~and increased operating expenses of $0~~.~~8 million.~~

Non-Operating Expenses

Non-operating expenses were $6.4 million for the ~~first~~second quarter of 2001, compared to $6.7.2 million for the same period in 2000 primarily due to reduced interest expense as a result of lower ~~borrowings~~interest rates applied to lower borrowing levels.

Income ~~(Loss) from Continuing Operations~~ Before Income Taxes

Income ~~from continuing operations~~ before income taxes in the ~~first~~second quarter of 2001 was $03.58 million compared to ~~a loss of~~ $03.69 million for the ~~first~~second quarter of 2000. This $10.1 million ~~improvement over~~decrease from the prior period was principally due to the ~~increase~~decrease in income from ~~operations~~ ~~reflected above~~operations, combined with lower interest expense, as noted above.

Income Tax ~~Benefit (~~Expense)

InThe ~~the first quarter of 2001, the~~ Company recognized aapproximately $02.30 million of tax expense ~~compared~~ tofor ~~$0.3 million tax benefit in~~ the ~~first~~ second quarter of 2001 and 2000.

Net Income ~~(Loss)~~

The net income in the ~~first~~second quarter of 2001 was $01.38 million compared to ~~a net loss of~~ $01.3 9 million for the same period in 2000.

Six Months Ended June 30, 2001
Compared With Six Months Ended June 30, 2000

Revenues

Revenues of $204.2 million for the first six months of 2001 increased by approximately $2.4 million, or 1.2%, from the comparable period in 2000.

Membership services revenues of $61.1 million for the first six months of 2001 increased by approximately $1.4 million, or 2.3%, from the comparable period in 2000. This increase was largely attributable to a $1.5 million increase in member events revenue due to the timing of the second annual Great North American RV Rally, which occurred in March 2001 versus July 2000, a $0.9 million increase in extended vehicle warranty program revenue, and an $0.8 million increase in marketing fee income from the sale of RV financing products. This increase was partially offset by a $1.8 million decrease in membership services revenue relating primarily to reduced enrollment in the Coast to Coast and Golf Card membership clubs.

Publication revenue of $27.4 million for the first six months of 2001 decreased by $0.9 million, or 3.3%, from the comparable period in 2000 largely due to a $0.9 million reduction in advertising revenue for the RV-related titles, $0.3 million in reduced sales of the 2001 cd-rom version of the Trailer Life Campground/RV Park and Services Directory and the 2001 custom atlas, and a $0.2 million reduction from the elimination of the Roads To Adventure title, partially offset by a $0.5 million increase from the additional issue of ATV Magazine.

Retail revenue of $115.6 million increased $2.0 million, or 1.8%, over the first six months of 2000. This variance consisted of increased revenues of $4.2 million related to the March 2000 asset acquisition of CWRV partially offset by a $2.2 million decrease in merchandise sales. This decrease resulted from a same store sales decline of 3.3%, or an aggregate $2.3 million decrease in merchandise store sales, and a mail order sales decline of $0.4 million, partially offset by a $0.5 million increase in installation fees and other supplies and services revenue.

Costs Applicable to Revenues

Costs applicable to revenues totaled $134.3 million for the first six months of 2001, an increase of $0.9 million, or 0.7%, over the comparable period in 2000.

Membership services costs and expenses decreased by approximately $2.2 million, or 5.8%, to $36.2 million in the first six months of 2001 compared to $38.4 million in 2000. Membership services expenses decreased $3.5 million primarily due to the one-time recovery of legal defense costs in conjunction with the Travel America, Inc., et al lawsuit dismissed in October 2000 and increased marketing expenses, partially offset by a $1.3 million expense increase associated with the second annual Great North American RV Rally, held in March 2001 versus July 2000.

Publication costs and expenses of $20.5 million for the first six months of 2001 increased approximately $0.5 million, or 2.5%, compared to the first six months of 2000. This increase was primarily due to the addition of two new motorcycle magazine titles, Woman Rider and Thunder Press South, and an increase in ATV Magazine issues published, partially offset by savings realized with the implementation of an in-house prepress production process and reduced paper costs.

Retail costs applicable to revenues of $77.7 million increased $2.7 million, or 3.5%, from the first six months of 2000 due to a $3.8 million increase associated with the CWRV acquisition partially offset by a $1.1 million decrease attributable to the 2.0% decrease in merchandise sales. The retail gross profit margin decreased to 32.8% for the first six months of 2001 from 33.9% for the same period in 2000 primarily due to the lower margins realized on the sale of RV vehicles.

Operating Expenses

Selling, general and administrative expenses of $44.3 million for the first six months of 2001 were $1.6 million over the first six months of 2000 due to increased retail labor expenses of $1.0 million, increased retail real property expenses of $0.6 million, and $0.6 million of reduced retail vendor promotional expense reimbursements. These were partially offset by a $0.6 million reduction in deferred executive compensation. Depreciation and amortization expenses of $8.3 million were $0.2 million less than the first six months of 2000.

Income from Operations

Income from operations for the first six months of 2001 increased by approximately $0.1 million, or 0.4%, to $17.2 million compared to the first six months of 2000. This increase was due to an increased gross profit from the membership services segment of $3.6 million, partially offset by reduced gross profit from the publications and retail segments of $1.4 million and $0.7 million, respectively, and increased operating expenses of $1.4 million.

Non-Operating Expenses

Non-operating expenses were $12.9 million for the first six months of 2001, compared to $13.9 million for the same period in 2000 primarily due to reduced interest expense as a result of reduced interest rates applied to lower average borrowings.

Income Before Income Taxes

Income before income taxes in the first six months of 2001 was approximately $4.4 million compared to $3.3 million for the same period in 2000. This $1.1 million increase over the prior period was principally due to the increase in income from operations combined with lower interest expense as noted above.

Income Tax Expense

In the first six months of 2001, the Company recognized a $2.3 million tax expense compared to $1.7 million in the first six months of 2000.

Net Income

The net income in the first six months of 2001 was $2.0 million compared to $1.6 million for the same period in 2000.

LIQUIDITY AND CAPITAL RESOURCES

AGHI is a holding company whose primary assets are the capital stock of AGI and Affinity Group Thrift Holding Corporation (“AGTHC”). AGI and its subsidiaries provide the operating cash flow necessary to service its debt as well as that of AGHI.

The Company has two primary debt obligations. On April 2, 1997, AGHI issued a total of $130.0 million of 11.0% senior notes maturing on April 1, 2007 (“AGHI Senior Notes”). On November 13, 1998, AGI entered into a $200.0 million revolving credit and term loan facility ("AGI Revolving Credit and Term Loan Facility") consisting of two term loans (“Term A” and ”Term B”) aggregating $130.0 million and a revolving credit facility of $70.0 million. The interest on borrowings under the AGI Revolving Credit and Term Loan 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 Interbank Offered Rates ("LIBOR"), plus an applicable margin ranging from 12.~~625~~125% to 34.~~625~~125% over the stated rates. As of ~~March~~June 3130, 2001, the average interest rates on the term loans and revolving credit facility were 97.~~1311~~735% and 87.~~6083~~276%, respectively, and permitted borrowings under the undrawn revolving line were $2725.07 million. AGI also pays a commitment fee of 0.5% per annum on the unused amount of the revolving credit line. The term loans have quarterly ~~scheduled~~ scheduled payments of $2.65 million in 2001. The revolving credit facility matures on December 31, 2004, and the Term A and Term B loans mature on December 31, 2004 and June 30, 2006, respectively. The AGI Revolving Credit and Term Loan Facility is secured by virtually all the assets and a pledge of the stock of AGI.

Effective November 1, 1998, AGI entered into an interest rate floor and cap transaction agreement ("AGI Interest Rate Collar") at no cost. The notional amount of the AGI Interest Rate Collar is $75.0 million with a cap rate of 6.0% and a floor rate of 5.585% over the three-month LIBOR index. The floating rate is adjusted quarterly and was 54.25314% at ~~March~~June 3130, 2001. This facility has a maturity date of November 1, 2001. The AGI Interest Rate Collar protects the Company against a rise in the LIBOR base rate over 6.0% on $75.0 million of the AGI Revolving Credit and Term Loan Facility.

The AGI Revolving Credit and Term Loan Facility allows for, among other things, the distribution of payments by AGI to AGHI to service the semi-annual interest due on the AGHI Senior Notes and the annual amounts due under the Camping World Management Incentive Agreements. Such distributions are subject to AGI’s compliance with certain restrictive covenants, including, but not limited to, an interest coverage ratio, fixed charge coverage ratio, minimum operating cash flow, and limitations on capital expenditures and total indebtedness. Effective December 31, 2000, the Company amended the AGI Revolving Credit and Term Loan Facility to modify certain of its restrictive covenants, principally minimum operating cash flow, as defined, and the total leverage covenant for 2001. In addition, among other things, the Amendment provided for an interest rate increase on the revolver and term loans equal to 0.5% per annum and prohibits the distribution by its wholly-owned subsidiary, AGI, of any excess cash flow, as defined, until total leverage is less than 4.75 to 1. The Company generated $8.9 million of excess cash flow in 2000. Under the terms of the Amendment, AGI prepaid in the first quarter of 2001, on a pro-rata basis, in inverse order of maturity, the term loans equal to 100% of the excess cash flow.

The AGHI indenture pursuant to which the AGHI Senior Notes were issued contains certain restrictive covenants relating to, but not limited to, mergers, changes in the nature of the business, acquisitions, additional indebtedness, sale of assets, investments, and payment of dividends, subject to certain limitations and minimum operating covenants. The Company was in compliance with all debt covenants at ~~March~~June 3130, 2001.

During the first ~~quarter~~half of 2001, no payments under the terms of several phantom stock agreements were made. Phantom stock payments of $0.4 million are scheduled to be made over the remainder of the year.

Capital expenditures for the first ~~quarter~~half of 2001 totaled $12.3 million compared to capital expenditures of $36.41 million for the first ~~quarter~~half of 2000. Capital expenditures are anticipated to total approximately $64.08 million for 2001, primarily for an enhanced catalog management system, web-site enrichment, continued development of club membership systems, and additional computer hardware and software upgrades.

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.

PART II: OTHER INFORMATION

Items 1-6: Not Applicable

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 HOLDING, INC.	~~AFFINITY GROUP HOLDING, INC.~~
	/S/ Mark J. Boggess	~~/S/ Mark J. Boggess~~
Date: May 11, 2001		Mark J. Boggess
Date: August 7, 2001	Mark J. Boggess
	Senior Vice President	~~Senior Vice President~~
	Chief Financial Officer	~~Chief Financial Officer~~

Filing Compare · AFFINITY GROUP HOLDING INC